Financial Exhibits follow
COVANCE INC.
PROFORMA UNAUDITED INCOME STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002
(Dollars in thousands, except per share data)
Three Months Ended September 30 Nine Months Ended September 30
2003 2002(a) 2003 2002(a)
Net revenues $ 231,954 $ 220,968 $ 699,188 $ 648,756
Reimbursable out-of-pockets 7,897 9,924 26,057 30,247
Total revenues $ 239,851 $ 230,892 $ 725,245 $ 679,003
Costs and expenses:
Cost of revenue 154,789 152,568 473,517 452,924
Reimbursed out-of-pocket expenses 7,897 9,924 26,057 30,247
Selling, general and administrative 36,109 33,201 106,251 98,681
Depreciation and amortization 11,263 10,329 33,874 30,640
Total 210,058 206,022 639,699 612,492
Income from operations 29,793 24,870 85,546 66,511
Other (income) expense, net:
Interest expense, net 27 260 211 745
Foreign exchange transaction loss 313 541 334 1,919
(gain), net
Other (income) expense, net 340 801 545 2,664
Income before taxes 29,453 24,069 85,001 63,847
Taxes on income 10,035 8,686 29,658 23,584
Equity investee earnings 92 - 339 -
Net income $ 19,510 $ 15,383 $ 55,682 $ 40,263
Basic earnings per share $ 0.32 $ 0.26 $ 0.90 $ 0.67
Weighted average shares outstanding 61,679,462 60,076,986 61,569,954 60,294,923
- basic
Diluted earnings per share $ 0.31 $ 0.25 $ 0.89 $ 0.65
Weighted average shares outstanding 62,674,600 61,192,298 62,734,837 61,613,852
- diluted
(a) 2002 adjusted to exclude the reversal of a $6.5 million income tax reserve relating
primarily to the favorable settlement of a longstanding multi-year foreign income tax audit.
COVANCE INC.
CONSOLIDATED BALANCE SHEETS
SEPTEMBER 30, 2003 AND DECEMBER 31, 2002
(Dollars in thousands)
September 31 December 31
2003 2002
(UNAUDITED)
ASSETS
Cash & cash equivalents $ 110,916 $ 75,913
Accounts receivable, net 142,740 159,368
Unbilled services 49,990 39,073
Inventory 38,613 40,472
Deferred income taxes 67 1,839
Prepaid expenses and other current assets 40,471 28,721
Total Current Assets 382,797 345,386
Property and equipment, net 277,455 258,407
Goodwill, net 56,876 56,805
Other assets 15,952 16,405
Total Assets $ 733,080 $ 677,003
LIABILITIES and STOCKHOLDERS' EQUITY
Accounts payable $ 19,173 $ 24,123
Accrued payroll and benefits 51,861 57,803
Accrued expenses and other current 36,121 40,828
liabilities
Unearned revenue 67,830 91,681
Income taxes payable 5,516 -
Total Current Liabilities 180,501 214,435
Deferred income taxes 19,352 16,432
Other liabilities 15,996 14,469
Total Liabilities 215,849 245,336
Common stock 655 637
Paid-in capital 183,611 147,745
Retained earnings 374,791 319,109
Cumulative translation adjustment 9,643 1,714
Treasury stock (51,469) (37,538)
Total Stockholders' Equity 517,231 431,667
Total Liabilities and $ 733,080 $ 677,003
Stockholders' Equity
COVANCE INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002
(Dollars in thousands)
(UNAUDITED)
Nine Months Ended September 30
2003 2002
Cash flows from operating activities:
Net income $ 55,682 $ 46,763
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation and amortization 33,874 30,640
Stock issued under employee benefit 9,886 7,813
and stock compensation plans
Deferred income tax provision 4,692 500
Other 255 793
Changes in operating assets and liabilities,
net of businesses sold:
Accounts receivable 16,628 14,512
Unbilled services (10,917) (323)
Inventory 1,859 (535)
Accounts payable (4,950) (4,043)
Accrued liabilities (10,649) 9,214
Unearned revenue (23,851) (23,544)
Income taxes payable 5,516 12,793
Other assets and liabilities, net 2,233 4,429
Net cash provided by operating activities 80,258 99,012
Cash flows from investing activities:
Capital expenditures (48,726) (38,545)
Acquisition of business, net of cash acquired - (2,796)
Other, net (18) 1
Net cash used in investing activities (48,744) (41,340)
Cash flows from financing activities:
Net (repayments) borrowings under revolving - (15,000)
credit facilities
Stock issued under employee stock purchase 17,420 4,483
and option plans
Purchase of treasury stock (13,931) (16,420)
Net cash provided by (used in) financing 3,489 (26,937)
activities
Net change in cash and cash equivalents 35,003 30,735
Cash and cash equivalents, beginning of period 75,913 35,404
Cash and cash equivalents, end of period $ 110,916 $ 66,139
COVANCE INC.
INCOME STATEMENTS - INCLUDING SPECIAL ITEMS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2003 AND 2002
(Dollars in thousands, except per share data)
(UNAUDITED)
Three Months Ended September 30 Nine Months Ended September 30
2003 2002 2003 2002
Net revenues $ 231,954 $ 220,968 $ 699,188 $ 648,756
Reimbursable out-of-pockets 7,897 9,924 26,057 30,247
Total revenues $ 239,851 $ 230,892 $ 725,245 $ 679,003
Costs and expenses:
Cost of revenue 154,789 152,568 473,517 452,924
Reimbursed out-of-pocket expenses 7,897 9,924 26,057 30,247
Selling, general and administrative 36,109 33,201 106,251 98,681
Depreciation and amortization 11,263 10,329 33,874 30,640
Total 210,058 206,022 639,699 612,492
Income from operations 29,793 24,870 85,546 66,511
Other (income) expense, net:
Interest expense, net 27 260 211 745
Foreign exchange transaction loss 313 541 334 1,919
(gain), net
Other (income) expense, net 340 801 545 2,664
Income before taxes 29,453 24,069 85,001 63,847
Taxes on income 10,035 2,186 29,658 17,084
Equity investee earnings 92 - 339 -
Net income $ 19,510 $ 21,883 $ 55,682 $ 46,763
Basic earnings per share $ 0.32 $ 0.36 $ 0.90 $ 0.78
Weighted average shares outstanding 61,679,462 60,076,986 61,569,954 60,294,923
- basic
Diluted earnings per share $ 0.31 $ 0.36 $ 0.89 $ 0.76
Weighted average shares outstanding 62,674,600 61,192,298 62,734,837 61,613,852
|