Financial Exhibits follow
COVANCE INC.
UNAUDITED INCOME STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2002 AND 2001
(Dollars in thousands, except per share data)
Three Months Ended June 30 Six Months Ended June 30
PRO FORMA(*) PROFORMA(*)
2002 2001 2002 2001
Net revenues $ 219,206 $ 203,858 $ 427,788 $ 399,467
Reimbursable out-of-pockets 10,623 10,279 20,323 20,226
Total revenues $ 229,829 $ 214,137 $ 448,111 $ 419,693
Costs and expenses:
Cost of revenue 152,297 146,515 300,356 287,963
Reimbursed out-of-pocket expenses 10,623 10,279 20,323 20,226
Selling, general and administrative 34,215 31,779 65,480 60,990
Depreciation and amortization 10,205 9,718 20,311 19,650
Total 207,340 198,291 406,470 388,829
Income from operations 22,489 15,846 41,641 30,864
Other (income) expense, net:
Interest expense, net 167 788 485 1,809
Foreign exchange transaction losses, net 1,522 159 1,378 135
Other expense, net 1,689 947 1,863 1,944
Income before taxes 20,800 14,899 39,778 28,920
Taxes on income 7,698 5,746 14,898 11,154
Net income $ 13,102 $ 9,153 $ 24,880 $ 17,766
Basic earnings per share $ 0.22 $ 0.16 $ 0.41 $ 0.30
Weighted average shares outstanding 60,527,636 58,534,186 60,403,936 58,285,392
- basic
Diluted earnings per share $ 0.21 $ 0.15 $ 0.40 $ 0.30
Weighted average shares outstanding 61,940,577 60,454,375 61,826,881 59,707,635
- diluted
* 2001 adjusted to exclude: (a) results of divested businesses (including reduced interest
expense from the application of the net sales proceeds to outstanding debt and the gain/loss
on sale); (b) the second quarter restructuring provision; and (c) goodwill amortization in
accordance with SFAS No. 142. See supplemental schedule for details.
COVANCE INC.
CONSOLIDATED BALANCE SHEETS
JUNE 30, 2002 AND DECEMBER 31, 2001
(Dollars in thousands)
June 30 December 31
2002 2001
(UNAUDITED)
ASSETS
Cash & cash equivalents $ 51,695 $ 35,404
Accounts receivable, net 163,382 167,840
Unbilled services 47,551 40,895
Inventory 36,070 36,131
Deferred income taxes 10,689 13,445
Prepaid expenses and other current assets 32,301 30,778
Total Current Assets 341,688 324,493
Property and equipment, net 229,880 228,092
Goodwill, net 54,107 54,038
Other assets 5,058 5,405
Total Assets $ 630,733 $ 612,028
LIABILITIES and STOCKHOLDERS' EQUITY
Accounts payable $ 21,113 $ 21,134
Accrued payroll and benefits 46,621 45,902
Accrued expenses and other current liabilities 42,127 40,296
Unearned revenue 101,853 116,712
Income taxes payable 10,503 2,739
Total Current Liabilities 222,217 226,783
Long-term debt - 15,000
Deferred income taxes 11,233 11,613
Other liabilities 14,638 13,687
Total Liabilities 248,088 267,083
Common stock 624 619
Paid-in capital 130,668 122,217
Retained earnings 280,206 255,326
Cumulative translation adjustment (7,781) (12,310)
Treasury stock (21,072) (20,907)
Total Stockholders' Equity 382,645 344,945
Total Liabilities and Stockholders' Equity $ 630,733 $ 612,028
COVANCE INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2002 AND 2001
(Dollars in thousands)
(UNAUDITED)
Six Months Ended June 30
PROFORMA(*)
2002 2001 2001
Cash flows from operating activities:
Net income $ 24,880 $ 29,066 $ 29,066
Adjustments to reconcile net income to net cash provided by
operating activities:
Depreciation and amortization 20,311 26,196 21,428
Stock issued under employee benefit 5,074 6,139 6,139
and stock compensation plans
Deferred income tax provision 2,376 (1,369) 195
Gain on sale of businesses - (30,803) -
Restructuring charge, net - 8,178 8,178
Other 371 993 993
Changes in operating assets and liabilities, net of businesses sold:
Accounts receivable 4,458 (4,619) (9,192)
Unbilled services (6,656) 615 3,076
Inventory 61 (1,816) (1,883)
Accounts payable (21) (5,887) (3,296)
Accrued liabilities 2,550 (16,959) (7,620)
Unearned revenue (14,859) 5,645 9,255
Income taxes payable 7,764 3,644 6,068
Other assets and liabilities, net 1,044 (15,273) (2,010)
Net cash provided by operating activities 47,353 3,750 39,643
Cash flows from investing activities:
Capital expenditures (19,273) (27,886) (20,579)
Proceeds from sale of businesses - 251,059 -
Other, net (6) 101 101
Net cash provided by (used in) investing activities (19,279) 223,274 (20,478)
Cash flows from financing activities:
Net (repayments) borrowings under revolving credit facilities(15,000) (199,000) 25,000
Repayments of long-term debt - (18,723) (39,000)
Stock issued under employee stock purchase and option plans 3,382 5,870 5,870
Purchase of treasury stock (165) (146) (146)
Net cash used in financing activities (11,783) (211,999) (8,276)
Net change in cash and cash equivalents 16,291 15,025 10,889
Cash and cash equivalents, beginning of period 35,404 7,191 11,327
Cash and cash equivalents, end of period $ 51,695 $ 22,216 $ 22,216
* Proforma cash flow for the six months ended June 30, 2001 was computed as if the divestitures of
Packaging and Biomanufacturing had occurred in 2000 (i.e., it is intended to reflect the cash flow
of Covance's continuing operations for the first six months of 2001).
COVANCE INC.
INCOME STATEMENTS
INCLUDING RESULTS OF DIVESTED BUSINESSES AND SPECIAL ITEMS*
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2002 AND 2001
(Dollars in thousands, except per share data)
(UNAUDITED)
Three Months Ended June 30 Six Months Ended June 30
2002 2001* 2002 2001*
Net revenues $ 219,206 $ 226,421 $ 427,788 $ 455,079
Reimbursable out-of-pockets 10,623 10,279 20,323 20,226
Total revenues $ 229,829 $ 236,700 $ 448,111 $ 475,305
Costs and expenses:
Cost of revenue 152,297 165,496 300,356 332,012
Reimbursed out-of-pocket expenses 10,623 10,279 20,323 20,226
Selling, general and administrative 34,215 33,171 65,480 65,468
Depreciation and amortization 10,205 12,577 20,311 26,196
Restructuring charge - 8,178 - 8,178
Total 207,340 229,701 406,470 452,080
Income from operations 22,489 6,999 41,641 23,225
Other (income) expense, net:
Interest expense, net 167 2,284 485 6,499
Foreign exchange transaction losses, net 1,522 159 1,378 153
Loss (gain) on sale of businesses - 8,430 - (30,803)
Other (income) expense, net 1,689 10,873 1,863 (24,151)
Income (loss) before taxes 20,800 (3,874) 39,778 47,376
Provision (benefit) for income taxes 7,698 (1,115) 14,898 18,310
Net income (loss) $ 13,102 $ (2,759) $ 24,880 $ 29,066
Basic earnings (loss) per share $ 0.22 $ (0.05) $ 0.41 $ 0.50
Weighted average shares outstanding 60,527,636 58,534,186 60,403,936 58,285,392
- basic
Diluted earnings (loss) per share $ 0.21 $ (0.05) $ 0.40 $ 0.49
Weighted average shares outstanding 61,940,577 60,454,375 61,826,881 59,707,635
- diluted
* 2001 amounts include results of divested businesses from January 1, 2001 until the dates those
businesses were divested, the gain/loss reported on such divestitures, the second quarter
restructuring provision and goodwill amortization.
COVANCE INC.
Supplemental Schedule
2001 PRO FORMA INCOME STATEMENTS - RECONCILIATION*
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2001
(Dollars in thousands, except per share data)
(UNAUDITED)
* Supplemental schedule is provided to reconcile amounts reported under US GAAP to pro forma results.
Pro forma results exclude the results of divested businesses (including reduced interest expense from
the application of the net sales proceeds to outstanding debt and the gain/loss on sale), the second
quarter restructuring provision and goodwill amortization.
Pro Forma Adjustments to Remove
As Loss (Gain) Goodwill Pro Forma
Reported Packaging Bio on Sales Restructuring Amortization Results
Three Months Ended June 30, 2001
Net revenues $ 226,421 n/a $(22,563) $ - $ - $ - $ 203,858
Income from operations 6,999 n/a (228) - 8,178 897 15,846
Income (loss) before taxes (3,874) n/a 1,268 8,430 8,178 897 14,899
Taxes on income (1,115) n/a 473 3,020 3,193 175 5,746
Net income (loss) (2,759) n/a 795 5,410 4,985 722 9,153
Diluted earnings (loss) $ (0.05) n/a $ 0.01 $ 0.09 $ 0.08 $ 0.01 $ 0.15
per share
Six Months Ended June 30, 2001
Net revenues $ 455,079 $(11,439) $(44,173) $ - $ - $ - $ 399,467
Income from operations 23,225 (3,806) 1,489 - 8,178 1,778 30,864
Income before taxes 47,376 (2,579) 4,970 (30,803) 8,178 1,778 28,920
Taxes on income 18,310 (762) 1,954 (11,888) 3,193 347 11,154
Net income (loss) 29,066 (1,817) 3,016 (18,915) 4,985 1,431 17,766
Diluted earnings (loss) $ 0.49 $ (0.03) $ 0.05 $ (0.32) $ 0.08 $ 0.02 $ 0.30
per share
|