News Release Details

Laboratory Corporation of America(R) Announces 2004 Third Quarter Results

Oct 21, 2004 at 7:12 AM EDT
EPS Increases 13.8 Percent to $0.66; Company Announces New Share Repurchase Program

BURLINGTON, N.C., Oct 21, 2004 (PRNewswire-FirstCall via COMTEX) -- Laboratory Corporation of America(R) Holdings (LabCorp(R)) , the clinical laboratory industry's scientific leader, today announced financial results for the quarter ended September 30, 2004.

Third Quarter Results

Net earnings increased 11.4 percent to $92.6 million, compared to third quarter 2003 net earnings of $83.1 million. Earnings per diluted share (EPS) increased 13.8 percent to $0.66 per diluted share, versus $0.58 per diluted share in the third quarter of 2003. These results include an estimated $0.02 negative impact due to severe weather. Earnings before interest, taxes, depreciation and amortization (EBITDA) were $200.8 million for the quarter, or 25.7 percent of net sales, compared to $183.9 million, or 24.5 percent of net sales, for the same period in 2003.

Revenues for the quarter were $781.5 million, an increase of 3.9 percent compared to the same period in 2003. Compared to the third quarter of 2003, testing volume, measured by accessions, increased approximately 2 percent, and price increased approximately 2 percent. Revenue was negatively impacted by approximately 1 percent during the quarter due to severe weather.

During the quarter, the Company completed its $250 million stock repurchase program by repurchasing approximately $67.9 million of stock, representing approximately 1.6 million shares. Operating cash flow was $137.2 million, and the balance of cash and short-term investments at the end of the quarter was $233.7 million.

Nine-Month Results

Net earnings for the period increased 14.3 percent to $278.2 million, or $1.97 per diluted share, compared to 2003 nine-month net earnings of $243.4 million, or $1.67 per diluted share. EBITDA were $602.8 million, or 26.0 percent of net sales, compared to $537.0 million, or 24.3 percent of net sales, for the same period in 2003.

Revenues for the period were approximately $2,318.3 million, an increase of 5.0 percent compared to the same period in 2003. Testing volume, measured by accessions, increased approximately 4 percent, and price increased approximately 1 percent.

During the first nine months of the year, the Company completed its repurchase of stock under its $250 million repurchase program, representing approximately 6.2 million shares. Operating cash flow for the period was $431.5 million.

"We are very pleased with our results this quarter, especially given the challenges faced by many of our customers and the patients they serve due to an unusually active hurricane season," said Thomas P. Mac Mahon, chairman and chief executive officer. "These results further demonstrate our ability to control costs and achieve earnings growth, even when events outside of our control have an adverse impact on revenue."

Mr. Mac Mahon added, "Given our strong operating performance and our ability to generate significant operating cash flow, our Board of Directors recently approved a new $250 million stock repurchase program. We have also begun implementation of our updated strategic plan, which we believe will enable us to continue to grow our business and generate value for our shareholders."

The Company today is filing an 8-K that will include additional information on its business and operations, including updated financial guidance for 2004. This information will also be available on the Company's Web site. Analysts and investors are directed to this 8-K and the Web site to review this supplemental information.

A conference call will be held today at 9:00 a.m. Eastern Time regarding LabCorp's quarterly results. The conference call will be accessible in a listen-only mode by dialing 415-904-7313. A telephone replay will be available through October 28, 2004, and can be accessed by dialing 800-633-8284 (402-977-9140 for international callers). The access code for the replay is 212-06-687. A live online webcast of LabCorp's third quarter conference call will be available at http://www.labcorp.com/ or at http://www.streetevents.com/ beginning at 9:00 a.m. Eastern Time. The webcast will be archived and accessible through November 19, 2004.

About LabCorp

Laboratory Corporation of America(R) Holdings is a pioneer in commercializing new diagnostic technologies and the first in its industry to embrace genomic testing. With annual revenues of $2.9 billion in 2003, over 23,000 employees nationwide, and more than 220,000 clients, LabCorp offers over 4,400 clinical assays ranging from blood analyses to HIV and genomic testing. LabCorp combines its expertise in innovative clinical testing technology with its Centers of Excellence: The Center for Molecular Biology and Pathology, in Research Triangle Park, NC; National Genetics Institute, Inc. in Los Angeles, CA; ViroMed Laboratories, Inc. based in Minneapolis, MN; The Center for Esoteric Testing in Burlington, NC; and DIANON Systems, Inc. based in Stratford, CT. LabCorp clients include physicians, government agencies, managed care organizations, hospitals, clinical labs, and pharmaceutical companies. To learn more about our growing organization, visit our Web site at: http://www.labcorp.com/ .

Each of the above forward-looking statements is subject to change based on various important factors, including without limitation, competitive actions in the marketplace and adverse actions of governmental and other third-party payors. Actual results could differ materially from those suggested by these forward-looking statements. Further information on potential factors that could affect LabCorp's financial results is included in the Company's Form 10- K for the year ended December 31, 2003, and subsequent SEC filings.

LABORATORY CORPORATION OF AMERICA HOLDINGS
                  Consolidated Statements of Operations
                   (in millions, except per share data)

                                Three Months Ended    Nine Months Ended
                                   September 30,        September 30,
                                   (Unaudited)           (Unaudited)
                                 2004       2003        2004       2003

  Net sales                     $781.5     $752.0    $2,318.3   $2,207.9
  Cost of sales                  455.6      441.1     1,335.1    1,284.0
  Selling, general and
   administrative                162.2      162.7       490.2      490.1
  Amortization of intangibles
   and other assets               10.9        9.5        31.7       27.5
  Restructuring and other
   special charges                   -        3.3           -        3.3

  Operating income               152.8      135.4       461.3      403.0

  Other income (expense)          (0.7)      (0.3)       (1.6)      (0.6)
  Investment income                1.0        0.1         1.9        4.8
  Interest expense                (9.0)      (9.5)      (27.6)     (30.9)
  Income from equity
   investments                    12.9       11.5        37.6       32.6
  Earnings before income taxes   157.0      137.2       471.6      408.9
  Provision for income taxes      64.4       54.1       193.4      165.5
  Net earnings                   $92.6      $83.1      $278.2     $243.4

  Diluted earnings per common
   share:
  Net earnings                   $0.66      $0.58       $1.97      $1.67

  Weighted average shares
   outstanding                   139.9      144.4       141.5      145.4

  EBITDA                        $200.8     $183.9      $602.8     $537.0


                LABORATORY CORPORATION OF AMERICA HOLDINGS
                       Consolidated Balance Sheets
                   (in millions, except per share data)

                                                 (Unaudited)
                                                 September 30,  December 31,
                                                     2004          2003

  Cash and short-term investments                   $233.7        $123.0
  Accounts receivable, net                           451.0         432.5
  Property, plant and equipment                      347.9         361.3
  Intangible assets and goodwill, net              1,863.8       1,857.3
  Investments in equity affiliates                   522.6         505.3
  Other assets                                       107.8         135.5
                                                  $3,526.8      $3,414.9

  Total bank debt                                     $2.3          $2.8
  Zero coupon-subordinated notes                     531.0         523.2
  5-1/2% senior note                                 353.5         353.8
  Other liabilities                                  665.1         639.2
  Shareholders' equity                             1,974.9       1,895.9
                                                  $3,526.8      $3,414.9

   Notes to Financial Tables
   (1) EBITDA represents earnings before interest, income taxes,
       depreciation, amortization, and nonrecurring charges, and includes
       the Company's proportional share of the underlying EBITDA of the
       income from equity investments.  The Company uses EBITDA extensively
       as an internal management performance measure and believes it is a
       useful, and commonly used measure of financial performance in
       addition to earnings before taxes and other profitability
       measurements under generally accepted accounting principles ("GAAP").
       EBITDA is not a measure of financial performance under GAAP. It
       should not be considered as an alternative to earnings before income
       taxes (or any other performance measure under GAAP) as a measure of
       performance or to cash flows from operating, investing or financing
       activities as an indicator of cash flows or as a measure of
       liquidity.  The following table reconciles earnings before income
       taxes, representing the most comparable measure under GAAP, to EBITDA
       for the three- and nine-month periods ended September 30, 2004 and
       2003:


                                       Three Months        Nine Months
                                      Ended Sept. 30,     Ended Sept. 30,
                                      2004      2003       2004     2003

  Earnings before income taxes      $157.0    $137.2     $471.6   $408.9
  Add (subtract):
    Restructuring and other special
     charges                             -       3.3          -      3.3
    Interest expense                   9.0       9.5       27.6     30.9
    Investment income                 (1.0)     (0.1)      (1.9)    (4.8)
    Other (income) expense, net        0.7       0.3        1.6      0.6
    Depreciation                      23.5      23.4       69.8     68.1
    Amortization                      10.9       9.5       31.7     27.5
    Equity investments' depreciation
     and amortization                  0.7       0.8        2.4      2.5
    EBITDA                          $200.8    $183.9     $602.8   $537.0

SOURCE Laboratory Corporation of America Holdings

Brad Hayes, +1-336-436-4602, or Shareholder Direct, +1-800-LAB-0401, both of Laboratory Corporation of America Holdings
http://www.labcorp.com/