Form 8-K COVANCE INC For: Nov 03

November 3, 2014 6:16 AM EST

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM�8-K

CURRENT REPORT PURSUANT

TO SECTION�13 OR 15(D)�OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of report (Date of earliest event reported)�November�3, 2014

Covance Inc.

(Exact Name of Registrant as Specified in Its Charter)

Delaware

1-12213

22-3265977

(State or other jurisdiction

(Commission

(IRS Employer

of incorporation)

File Number)

Identification No.)

210 Carnegie Center, Princeton, New Jersey

08540

(Address of principal executive offices)

(Zip Code)

Registrant�s Telephone Number,�Including Area Code� 609-452-8550

N/A

(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form�8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o����������� Written communications pursuant to Rule�425 under the Securities Act (17 CFR 230.425)

o����������� Soliciting material pursuant to Rule�14a-12 under the Exchange Act (17 CFR 240.14a-12)

o����������� Pre-commencement communications pursuant to Rule�14d-2(b)�under the Exchange Act (17 CFR 240.14d-2(b))

o����������� Pre-commencement communications pursuant to Rule�13e-4(c)�under the Exchange Act (17 CFR 240.13e-4(c))



ITEM 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

The following information shall not be deemed �filed� for purposes of Section�18 of the Securities Exchange Act of 1934, as amended (the �Exchange Act�), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.

On November�3, 2014, Covance Inc. (the �Company�) announced its preliminary financial results for the three month period ended September�30, 2014. The Company issued press release announcing these financial results is attached hereto as Exhibit�99.1. The attached exhibit includes certain non-GAAP financial measures.� The Company believes that the presentation of these non-GAAP net measures, when shown in conjunction with the corresponding GAAP measures, provide useful information to investors and management regarding financial and business trends relating to its financial condition and results of operations. The Company�s management uses these non-GAAP measures, in addition to the corresponding GAAP measures, in reviewing the financial results of the Registrant.

Item 9.01 Financial Statements and Exhibits

(d)�Exhibits

99.1����������������������� Press Release of Covance Inc. dated November�3, 2014.

2



SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

COVANCE INC.

Date:��November�3, 2014

/s/ Alison A. Cornell

Name:

Alison A. Cornell

Title:

Corporate Senior Vice President

and Chief Financial Officer

3



Exhibit�Index

Exhibit�No.

Description

99.1

Press release of Covance Inc. dated November�3, 2014

4


Exhibit 99.1

PRESS RELEASE

Contact:

Paul Surdez
(609) 452-4807

www.covance.com

COVANCE REPORTS THIRD QUARTER NET REVENUE GROWTH OF 3.4% TO
$627 MILLION, PRO FORMA EPS GROWTH OF 18.2% to $0.98 AND ADJUSTED NET ORDERS OF $752 MILLION

FY2014 Pro Forma EPS updated to the range of $3.78 to $3.81 reflecting
significant strengthening of the US Dollar�

Princeton, New Jersey, November�3, 2014 � Covance Inc. (NYSE: CVD) today reported results for its third quarter ended September�30, 2014.� Net revenue was $627 million, representing 3.4% growth from the third quarter of 2013.� On a GAAP basis, the company reported earnings of $1.16 per diluted share in the third quarter.� The company reported pro forma earnings per diluted share of $0.98, up 18.2% over the third quarter of 2013. Pro forma results exclude a gain on sale of the antibody products service line totaling $13.4 million, or $0.21 per share net of tax, and charges associated with restructuring and other cost reduction actions totaling $3.2 million or $0.03 per share.� In a separate announcement, Covance also announced today that it has entered into a definitive agreement with Laboratory Corporation of America� Holdings (NYSE: LH), under which LabCorp will acquire Covance. As a result, Covance will not be holding its previously scheduled earnings conference call.

�In the third quarter, our Early Development segment revenue growth was in-line with our expectations. This was partially offset by lower-than-expected growth in our Late-Stage Development segment and the strengthening of the US dollar late in the quarter, resulting in consolidated revenue growth of 3.4%.� Operating income and margins in the quarter reflect further leverage in Early Development, continued strong margins in Late-State Development, and lower corporate expense, leading to pro forma operating margins of 12.7% and pro forma EPS growth of 18.2% to $0.98,� said Joe Herring, Chairman and Chief Executive Officer. �Commercial performance in the quarter was solid, with third quarter adjusted net orders of $752 million resulting in an adjusted net book-to-bill of 1.20 to 1.

�In Early Development, revenue of $234.8 million grew 6.6% year-on-year and pro forma operating margin increased 120 basis points year-on-year and 100 basis points sequentially to 14.3%. These results were driven by continued strength in clinical pharmacology services and growth in demand for toxicology.

�Late-Stage Development third quarter revenue grew 1.5% year-on-year to $392.3 million and pro forma operating margins were 22.3%, versus 22.6% in the third quarter of 2013. Central laboratories revenue grew approximately 3% year-on-year versus an exceptional third quarter of 2013 and was offset by an unexpected decline in clinical development revenue due to the combined impact of cancellations and continued slow backlog conversion.

�The significant strengthening of the US Dollar since June�30, 2014 is expected to dampen fourth quarter revenue by approximately $20 million and diluted earnings per share by approximately $0.05 versus our prior expectation.� Using September�30 exchange rates, we expect fourth quarter revenue to be in the range of $625 million to $635 million and diluted earnings per share to be in the range of $0.95 to $0.98, which would bring full-year earnings per share to $3.78 to $3.81 (excluding gains on sale, costs associated with our restructuring activities, and asset impairment charges).�

1



Consolidated Results

($�in�millions�except�EPS)

3Q14

3Q13

Change

YTD14

YTD13

Change

Total Revenues

$

671.0

$

647.0

$

2,024.4

$

1,925.3

Less: Reimbursable Out-of-Pockets

$

43.9

$

40.3

$

137.8

$

146.1

Net Revenues

$

627.1

$

606.7

3.4%

$

1,886.6

$

1,779.2

6.0%

Operating Income

$

76.5

$

62.6

22.2%

$

162.7

$

162.4

0.2%

Operating Margin

12.2

%

10.3

%

8.6

%

9.1

%

Net Income

$

66.0

$

44.2

49.3%

$

133.8

$

133.4

0.3%

Diluted Earnings per Share

$

1.16

$

0.78

48.8%

$

2.32

$

2.35

(1.1)%

Restructuring Costs

$

(3.2

)

$

(4.9

)

$

(11.5

)

$

(17.1

)

Asset Impairments

$

(52.6

)

Operating Income, excluding items*

$

79.7

$

67.5

18.1%

$

226.8

$

179.5

26.4%

Operating Margin, excluding items*

12.7

%

11.1

%

12.0

%

10.1

%

Gain on Sale of Business/Investment

$

13.4

$

15.1

$

16.4

Net Income, excluding items*

$

56.1

$

47.3

18.6%

$

163.1

$

134.1

21.7%

Diluted EPS, excluding items*

$

0.98

$

0.83

18.2%

$

2.83

$

2.36

20.0%

* See attached pro forma income statements for reconciliation of 2014 and 2013 GAAP to pro forma amounts.


Operating Segment Results

Early Development

($�in�millions)

3Q14

3Q13

Change

YTD14

YTD13

Change

Net Revenues

$

234.8

$

220.4

6.6%

$

684.2

$

642.2

6.5%

Operating Income

$

31.5

$

27.2

15.8%

$

28.5

$

65.6

(56.5)%*

Operating Margin

13.4

%

12.3

%

4.2

%

10.2

%

Restructuring Costs

$

(2.1

)

$

(1.6

)

$

(4.3

)

$

(7.5

)

Asset Impairments

$

(52.6

)

Operating Income, excluding items

$

33.5

$

28.8

16.4%

$

85.4

$

73.1

16.8%

Operating Margin, excluding items

14.3

%

13.1

%

12.5

%

11.4

%

* Reflects impact of asset impairment charge in 2014 and restructuring charges in both year-to-date periods.


The Early Development segment includes preclinical toxicology, analytical chemistry, clinical pharmacology, discovery support, and research products.� Net revenues in the third quarter of 2014 increased 6.6% year-on-year to $234.8 million, as strong growth in clinical pharmacology and toxicology services more than offset a decline in research products and the impact of the sales of our Seattle genomics laboratory and antibody products service line. In the quarter, foreign exchange favorably impacted year-on-year revenue growth by 190 basis points. Sequentially, revenue increased by $3.6 million from the second quarter, on growth in clinical pharmacology and toxicology and improvement in discovery support services.

GAAP operating income in the third quarter of 2014 was $31.5 million, and included $2.1 million in charges associated with our restructuring and cost reduction actions. This compares to operating income of $27.2 million in the third quarter of 2013, which included charges associated with restructuring and other cost reduction actions of $1.6 million.� Pro forma operating income, excluding these items, was $33.5 million in the third quarter of this year, a 16.4% increase from the third quarter of 2013. Pro forma operating margins were 14.3% in the third

2



quarter of this year, up 100 basis points sequentially and 120 basis points year-on-year (inclusive of 100 basis point headwind from the two quarter UK R&D credit recognized in the third quarter of last year).� The sequential increase in pro forma operating income was driven by improving toxicology profitability and continued strength in clinical pharmacology.

Late-Stage Development

($�in�millions)

3Q14

3Q13

Change

YTD14

YTD13

Change

Net Revenues

$

392.3

$

386.4

1.5%

$

1,202.4

$

1,137.0

5.7%

Operating Income

$

86.4

$

86.8

(0.5)%

$

266.5

$

249.3

6.9%

Operating Margin

22.0

%

22.5

%

22.2

%

21.9

%

Restructuring Costs

$

(1.1

)

$

(0.5

)

$

(4.5

)

$

(3.8

)

Operating Income, excluding items

$

87.5

$

87.4

0.1%

$

271.0

$

253.1

7.1%

Operating Margin, excluding items

22.3

%

22.6

%

22.5

%

22.3

%

The Late-Stage Development segment includes central laboratory, Phase IIb-IV clinical development, and market access services.� Net revenues for the third quarter of 2014 grew 1.5% year-on-year to $392.3 million. In the quarter, foreign exchange favorably impacted year-over-year revenue growth by 110 basis points. Year-over-year growth reflects a comparison to an exceptionally strong third quarter of 2013 in central labs (where revenue was up over 25% year-over-year) and to slower backlog conversion in clinical development. Sequentially, revenue declined due to slower-than-expected revenue conversion and the impact of cancellations in clinical development, summer seasonality in central lab and clinical development, and the strengthening US dollar, which negatively impacted sequential revenue growth by 100 basis points.

Operating income for the third quarter was $86.4 million on a GAAP basis and included $1.1 million in costs associated with our restructuring and cost reduction actions.� On a pro forma basis, operating income was $87.5 million, roughly flat with last year�s result, and down from the $90.2 million delivered last quarter. Pro forma operating margins were 22.3% for the third quarter of 2014, up 20 basis points sequentially and down 30 basis points year-over-year (inclusive of 45 basis point headwind from the two quarter UK R&D credit recognized in the third quarter of last year).

Corporate Information

The company reported third quarter adjusted net orders of $752 million. Backlog at September�30, 2014 was $6.82 billion compared to $6.92 billion at June�30, 2014 and $6.83 billion at September�30, 2013. Backlog was negatively impacted in the quarter by a $134 million foreign exchange headwind.

Corporate expenses totaled $41.4 million in the third quarter of 2014 (including $0.1 million in restructuring and other cost reduction actions) versus $45.4 million last quarter (including $0.4 million in restructuring and other cost reduction actions) and $51.4 million (including $2.8 million in restructuring and other cost reduction actions) in the third quarter of 2013. On a pro forma basis, excluding these costs, corporate spending was $41.3 million or 6.6% of net revenue in the third quarter of 2014 versus $45.0 million or 7.0% of net revenue last quarter and $48.6 million or 8.0% of net revenue in the third quarter of 2013.� The lower level of corporate expense in the quarter reflects the continued impact of our cost reduction actions, lower IT operating expense due to project timing, and lower incentive compensation expense.

Cash and cash equivalents at September�30, 2014 were $705 million compared to cash, cash equivalents and short-term investments of $648 million at June�30, 2014 and $593 million at September�30, 2013.� Free cash flow (defined as operating cash flow less capital expenditures) for the third quarter of 2014 was $103 million,

3



consisting of operating cash flow of $135 million less capital expenditures of $32 million.� Year-to-date free cash flow was $27 million, consisting of operating cash flow of $133 million less capital expenditures of $105 million.� We expect full year free cash flow of approximately $130 million, net of capital expenditures of approximately $155 million.� The free cash flow target for 2014 assumes net DSO at 40 days at December�31, 2014. Debt outstanding decreased to $250 million, down $40 million from June�30, 2014.

Net Days Sales Outstanding (DSO) were 39 days at September�30, 2014 compared to 45 days at June�30, 2014 and 35 days at September�30, 2013.

Due to a change in mix of revenue received from outside of the United States, the pro forma effective tax rate in the third quarter was higher than expected at 25.7%.� We expect the pro forma effective tax rate to be approximately 24.5% in the fourth quarter of 2014.

Covance, the world�s most comprehensive drug development company and a leader in nutritional analysis, is dedicated to advancing healthcare and delivering Solutions Made RealTM.� The company, headquartered in Princeton, New Jersey, has annual revenues greater than $2.5 billion and more than 12,500 employees located in over 60 countries. Information on Covance�s solutions, recent press releases, and SEC filings can be obtained through its website at www.covance.com.

Statements contained in this press release, which are not historical facts, such as statements about prospective earnings, savings, revenue, operations, revenue and earnings growth and other financial results are forward-looking statements pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.� All such forward-looking statements including the statements contained herein regarding anticipated trends in the Company�s business are based largely on management�s expectations and are subject to and qualified by risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements.� These risks and uncertainties include, without limitation, competitive factors, outsourcing trends in the pharmaceutical industry, levels of industry research and development spending, the Company�s ability to continue to attract and retain qualified personnel, the fixed price nature of contracts or the loss or delay of large studies, risks associated with acquisitions and investments, the Company�s ability to increase order volume, the pace of translation of orders into revenue in late-stage development services, testing mix and geographic mix of kit receipts in central laboratories, fluctuations in currency exchange rates, the realization of savings from the Company�s announced restructuring actions, the cost and pace of completion of our information technology projects and the realization of benefits therefrom, and other factors described in the Company�s filings with the Securities and Exchange Commission including its Annual Report on Form�10-K and Quarterly Reports on Form�10-Q.� The Company undertakes no duty to update any forward-looking statement to conform the statement to actual results or changes in the Company�s expectations.

Financial Exhibits Follow

4



COVANCE INC.

CONSOLIDATED INCOME STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

(Dollars in thousands, except per share data)

(UNAUDITED)

Three�Months�Ended�September�30

Nine�Months�Ended�September�30

2014

2013

2014

2013

Net revenues

$

627,075

$

606,722

$

1,886,583

$

1,779,219

Reimbursable out-of-pocket expenses

43,922

40,328

137,810

146,142

Total revenues

670,997

647,050

2,024,393

1,925,361

Costs and expenses:

Cost of revenue

431,006

424,857

1,310,218

1,255,316

Reimbursable out-of-pocket expenses

43,922

40,328

137,810

146,142

Selling, general and administrative

84,373

87,052

258,979

266,448

Depreciation and amortization

35,177

32,191

102,151

95,072

Impairment charges

52,564

Total costs and expenses

594,478

(a)

584,428

(c)

1,861,722

(b)

1,762,978

(d)

Income from operations

76,519

(a)

62,622

(c)

162,671

(b)

162,383

(d)

Other (income) expense, net:

Interest expense, net

2,622

759

7,879

2,634

Foreign exchange transaction loss, net

1,608

882

3,552

1,911

Gain on sale of businesses

(13,448

)

(15,096

)

Gain on sale of investments

(16,400

)

Other (income) expense, net

(9,218

)(a)

1,641

(c)

(3,665

)(b)

(11,855

)(d)

Income before taxes

85,737

(a)

60,981

(c)

166,336

(b)

174,238

(d)

Taxes on income

19,738

(a)

16,780

(c)

32,584

(b)

40,877

(d)

Net income

$

65,999

(a)

$

44,201

(c)

$

133,752

(b)

$

133,361

(d)

Basic earnings per share

$

1.20

(a)

$

0.81

(c)

$

2.41

(b)

$

2.45

(d)

Weighted average shares outstanding - basic

55,219,766

54,703,763

55,485,756

54,524,296

Diluted earnings per share

$

1.16

(a)

$

0.78

(c)

$

2.32

(b)

$

2.35

(d)

Weighted average shares outstanding - diluted

57,119,595

56,939,181

57,553,096

56,754,527

(a)�Three months ended September�30, 2014 includes, as applicable, $3,203 in charges associated with restructuring and other cost reduction actions ($1,963 net of tax) and $13,448 gain on sale of Antibody Products service line ($11,904 net of tax).

(b)�Nine months ended September�30, 2014 includes, as applicable, $52,564 in asset impairment charges ($34,866 net of tax), $11,539 in charges associated with restructuring and other cost reduction actions ($7,414 net of tax) and $15,096 gain on sale of Antibody Products service line and certain assets of Genomics Laboratory ($12,937 net of tax).

(c)�Three months ended September�30, 2013 includes, as applicable, $4,893 in charges associated with restructuring and other cost reduction actions ($3,063 net of tax).

(d)�Nine months ended September�30, 2013 includes, as applicable, $17,076 in charges associated with restructuring and other cost reduction actions ($11,352 net of tax) and $16,400 gain on sale of investments ($10,654 net of tax).


Excluding the impact of impairment charges, charges associated with restructuring and other cost reduction actions, gain on sale of businesses and gain on sale of investments, as applicable:

Income from operations

$

79,722

$

67,515

$

226,774

$

179,459

Taxes on income

$

19,434

$

18,610

$

52,248

$

40,855

Net income

$

56,058

$

47,264

$

163,095

$

134,059

Basic earnings per share

$

1.02

$

0.86

$

2.94

$

2.46

Diluted earnings per share

$

0.98

$

0.83

$

2.83

$

2.36



COVANCE INC.

CONSOLIDATED BALANCE SHEETS

SEPTEMBER 30, 2014 and DECEMBER 31, 2013

(Dollars in thousands)

September�30

December�31

2014

2013

(UNAUDITED)

ASSETS

Current Assets:

Cash�& cash equivalents

$

704,822

$

617,686

Short-term investments

111,359

Accounts receivable

330,751

331,815

Unbilled services

159,191

141,707

Inventory

51,463

48,257

Deferred income taxes

56,027

51,543

Prepaid expenses and other current assets

215,269

201,621

Total Current Assets

1,517,523

1,503,988

Property and equipment, net

862,173

913,612

Goodwill

118,075

109,820

Other assets

34,557

29,168

Total Assets

$

2,532,328

$

2,556,588

LIABILITIES and STOCKHOLDERS� EQUITY

Current Liabilities:

Accounts payable

$

53,937

$

59,713

Accrued payroll and benefits

129,891

170,806

Accrued expenses and other current liabilities

113,304

153,808

Unearned revenue

219,764

240,398

Income taxes payable

26,263

7,952

Total Current Liabilities

543,159

632,677

Long-term debt

250,000

250,000

Deferred income taxes

13,022

32,035

Other liabilities

77,002

76,630

Total Liabilities

883,183

991,342

Stockholders� Equity:

Common stock

825

809

Paid-in capital

959,398

859,535

Retained earnings

1,913,585

1,779,833

Accumulated other comprehensive (loss) income

(10,080

)

25,746

Treasury stock

(1,214,583

)

(1,100,677

)

Total Stockholders� Equity

1,649,145

1,565,246

Total Liabilities and Stockholders� Equity

$

2,532,328

$

2,556,588



COVANCE INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 AND 2013

(Dollars in thousands)

(UNAUDITED)

Nine�Months�Ended�September�30

2014

2013

Cash flows from operating activities:

Net income

$

133,752

$

133,361

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

102,151

95,072

Non-cash impairment charges

52,564

Non-cash compensation expense associated with employee benefit and stock compensation plans

30,962

29,863

Deferred income tax benefit

(23,901

)

(6,787

)

Gain on sale of businesses

(15,096

)

Gain on sale of investments

(16,400

)

Loss on disposal of property and equipment

626

487

Changes in operating assets and liabilities, net of businesses sold and acquired:

Accounts receivable

1,324

(14,382

)

Unbilled services

(17,370

)

(10,477

)

Inventory

(7,682

)

(246

)

Accounts payable

(5,818

)

17,590

Accrued liabilities

(81,395

)

(24,736

)

Unearned revenue

(20,663

)

10,746

Income taxes

23,681

20,228

Other assets and liabilities, net

(40,530

)

(21,474

)

Net cash provided by operating activities

132,605

212,845

Cash flows from investing activities:

Capital expenditures

(105,484

)

(103,703

)

Acquisition of business

(10,516

)

Proceeds from sale of businesses

28,287

Short-term investments proceeds (purchases)

109,794

(109,794

)

Proceeds from sale of investments

17,781

Other, net

3,546

528

Net cash provided by (used in) investing activities

25,627

(195,188

)

Cash flows from financing activities:

Net repayments under revolving credit facility

(55,000

)

Stock issued under option plans

63,257

57,172

Purchase of treasury stock

(113,906

)

(29,505

)

Net cash used in financing activities

(50,649

)

(27,333

)

Effect of exchange rate changes on cash

(20,447

)

(348

)

Net change in cash and cash equivalents

87,136

(10,024

)

Cash and cash equivalents, beginning of period

617,686

492,824

Cash and cash equivalents, end of period

$

704,822

$

482,800



COVANCE INC.

GAAP to Pro Forma Reconciliation

Q3 2014

(Dollars in thousands, except per share data)

(UNAUDITED)

Adjustments

GAAP

Restructuring
and�Other�Cost
Reduction
Activities�(1)

Other
Items�(2)

Pro�Forma

Net revenues

$

627,075

$

627,075

Reimbursable out-of-pocket expenses

43,922

43,922

Total revenues

670,997

670,997

Costs and expenses:

Cost of revenue

431,006

431,006

Reimbursable out-of-pocket expenses

43,922

43,922

Selling, general and administrative

84,373

(1,810

)

82,563

Depreciation and amortization

35,177

(1,393

)

33,784

Total costs and expenses

594,478

(3,203

)

591,275

Income from operations

76,519

3,203

79,722

Other (income) expense, net:

Interest expense, net

2,622

2,622

Foreign exchange transaction loss, net

1,608

1,608

Gain on sale of business

(13,448

)

13,448

Other (income) expense, net

(9,218

)

13,448

4,230

Income before taxes

85,737

3,203

(13,448

)

75,492

Taxes on income

19,738

1,240

(1,544

)

19,434

Net income

$

65,999

$

1,963

$

(11,904

)

$

56,058

Basic earnings per share

$

1.20

$

0.04

$

(0.22

)

$

1.02

Weighted average shares outstanding - basic

55,219,766

55,219,766

55,219,766

55,219,766

Diluted earnings per share

$

1.16

$

0.03

$

(0.21

)

$

0.98

Weighted average shares outstanding - diluted

57,119,595

57,119,595

57,119,595

57,119,595

(1)�Represents costs incurred to better align capacity to preclinical market demand and reduce overall cost structure.

(2)�Represents gain on sale of business.




COVANCE INC.

GAAP to Pro Forma Reconciliation

Q3 2013

(Dollars in thousands, except per share data)

(UNAUDITED)

Adjustments

GAAP

Restructuring
and�Other�Cost
Reduction
Activities�(1)

Pro�Forma

Net revenues

$

606,722

$

606,722

Reimbursable out-of-pocket expenses

40,328

40,328

Total revenues

647,050

647,050

Costs and expenses:

Cost of revenue

424,857

424,857

Reimbursable out-of-pocket expenses

40,328

40,328

Selling, general and administrative

87,052

(4,475

)

82,577

Depreciation and amortization

32,191

(418

)

31,773

Total costs and expenses

584,428

(4,893

)

579,535

Income from operations

62,622

4,893

67,515

Other expense, net:

Interest expense, net

759

759

Foreign exchange transaction loss, net

882

882

Other expense, net

1,641

1,641

Income before taxes

60,981

4,893

65,874

Taxes on income

16,780

1,830

18,610

Net income

$

44,201

$

3,063

$

47,264

Basic earnings per share

$

0.81

$

0.06

$

0.86

Weighted average shares outstanding - basic

54,703,763

54,703,763

54,703,763

Diluted earnings per share

$

0.78

$

0.05

$

0.83

Weighted average shares outstanding - diluted

56,939,181

56,939,181

56,939,181

(1)�Represents costs incurred to better align capacity to preclinical market demand and reduce overall cost structure.




COVANCE INC.

GAAP to Pro Forma Reconciliation

YTD Q3 2014

(Dollars in thousands, except per share data)

(UNAUDITED)

Adjustments

GAAP

Restructuring
and�Other�Cost
Reduction
Activities�(1)

Other
Items�(2)

Pro�Forma

Net revenues

$

1,886,583

$

1,886,583

Reimbursable out-of-pocket expenses

137,810

137,810

Total revenues

2,024,393

2,024,393

Costs and expenses:

Cost of revenue

1,310,218

1,310,218

Reimbursable out-of-pocket expenses

137,810

137,810

Selling, general and administrative

258,979

(9,314

)

249,665

Depreciation and amortization

102,151

(2,225

)

99,926

Impairment charges

52,564

(52,564

)

Total costs and expenses

1,861,722

(11,539

)

(52,564

)

1,797,619

Income from operations

162,671

11,539

52,564

226,774

Other (income) expense, net:

Interest expense, net

7,879

7,879

Foreign exchange transaction loss, net

3,552

3,552

Gain on sale of businesses

(15,096

)

15,096

Other (income) expense, net

(3,665

)

15,096

11,431

Income before taxes

166,336

11,539

37,468

215,343

Taxes on income

32,584

4,125

15,539

52,248

Net income

$

133,752

$

7,414

$

21,929

$

163,095

Basic earnings per share

$

2.41

$

0.13

$

0.40

$

2.94

Weighted average shares outstanding - basic

55,485,756

55,485,756

55,485,756

55,485,756

Diluted earnings per share

$

2.32

$

0.13

$

0.38

$

2.83

Weighted average shares outstanding - diluted

57,553,096

57,553,096

57,553,096

57,553,096

(1)�Represents costs incurred to better align capacity to preclinical market demand and reduce overall cost structure.

(2)�Represents asset impairment charges $52,564 and gain on sale of businesses $15,096.




COVANCE INC.

GAAP to Pro Forma Reconciliation

YTD Q3 2013

(Dollars in thousands, except per share data)

(UNAUDITED)

Adjustments

GAAP

Restructuring
and�Other�Cost
Reduction
Activities�(1)

Other
Items�(2)

Pro�Forma

Net revenues

$

1,779,219

$

1,779,219

Reimbursable out-of-pocket expenses

146,142

146,142

Total revenues

1,925,361

1,925,361

Costs and expenses:

Cost of revenue

1,255,316

1,255,316

Reimbursable out-of-pocket expenses

146,142

146,142

Selling, general and administrative

266,448

(14,576

)

251,872

Depreciation and amortization

95,072

(2,500

)

92,572

Total costs and expenses

1,762,978

(17,076

)

1,745,902

Income from operations

162,383

17,076

179,459

Other (income) expense, net:

Interest expense, net

2,634

2,634

Foreign exchange transaction loss, net

1,911

1,911

Gain on sale of investments

(16,400

)

16,400

Other (income) expense, net

(11,855

)

16,400

4,545

Income before taxes

174,238

17,076

(16,400

)

174,914

Taxes on income

40,877

5,724

(5,746

)

40,855

Net income

$

133,361

$

11,352

$

(10,654

)

$

134,059

Basic earnings per share

$

2.45

$

0.21

$

(0.20

)

$

2.46

Weighted average shares outstanding - basic

54,524,296

54,524,296

54,524,296

54,524,296

Diluted earnings per share

$

2.35

$

0.20

$

(0.19

)

$

2.36

Weighted average shares outstanding - diluted

56,754,527

56,754,527

56,754,527

56,754,527

(1)�Represents costs incurred to better align capacity to preclinical market demand and reduce overall cost structure.

(2)�Represents gain on sale of investments.





Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings