Back to GetFilings.com





U. S. SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549

FORM 10-K
(Mark One)

X ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- --- EXCHANGE ACT OF 1934

For fiscal year ended May 31, 1999

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
- --- EXCHANGE ACT OF 1934

For the transition period from ___________ to ___________.

Commission File Number: 0-17988

NEOGEN CORPORATION
(Name of registrant in its charter)

MICHIGAN 38-2367843
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

620 LESHER PLACE, LANSING, MICHIGAN 48912
(Address of principal executive offices) (Zip Code)

517/372-9200
(Registrant's telephone number)

Securities registered pursuant to Section 12(b) of the Act: NONE

Securities registered pursuant to Section 12(g) of the Act:

COMMON STOCK, $ .16 PAR VALUE
(Title of class)

Check whether the issuer (1) filed all reports required to be filed
by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for
such shorter period that the registrant was required to file such reports)
and (2) has been subject to such filing requirements for the past 90 days.
Yes __X__ No _____

Indicate by check mark if disclosure of delinquent filers in
response to Item 405 of Regulation S-K is not contained in this form, and no
disclosure will be contained, to the best of registrant's knowledge, in
definitive proxy or information statements incorporated by reference in Part
III of this Form 10-K or any amendment to this Form 10-K (__)

The issuer's revenue for its most recent fiscal year was $22,179,008

The aggregate market value of the voting stock held by
non-affiliates of the registrant as of May 31, 1999 was $ 36,358,917 based on
the closing price as reported by the NASDAQ National Market.

THE ISSUER WAS NOT INVOLVED IN BANKRUPTCY
PROCEEDINGS DURING THE PAST FIVE YEARS

As of August 9, 1999, registrant had outstanding 5,929,279 shares.

DOCUMENTS INCORPORATED BY REFERENCE

THE REGISTRANT'S DEFINITIVE PROXY STATEMENT TO BE PREPARED PURSUANT
TO REGULATION 14A AND FILED IN CONNECTION WITH SOLICITATION OF PROXIES FOR
ITS OCTOBER 7, 1999 ANNUAL MEETING OF SHAREHOLDERS IS INCORPORATED BY
REFERENCE INTO PART III OF THIS FORM 10-K.
-1-


PART I

ITEM 1. BUSINESS

General

Neogen Corporation develops, manufactures, and markets a diverse
line of products dedicated to food and animal safety. The Company's food
safety segment consists primarily of diagnostic test kits and related
products marketed to food producers and processors to aid in the detection of
foodborne bacteria, natural toxins, food allergens, drug residues, pesticide
residues, plant disease infections and levels of general sanitation. The
diagnostic test kits are generally less expensive, easier to use and provide
greater accuracy and speed than many of the conventional diagnostic methods
currently in use. The majority of the tests are disposable, single-use,
immunoassay products that rely on Neogen's proprietary antibodies to produce
rapid and accurate test results.

The Company's animal safety segment is primarily engaged in the
production and marketing of products dedicated to animal health. These
products include more than 250 different veterinary instruments used to
administer precise amounts of antibiotics and vaccines helping to reduce drug
residues in meat and milk supplies. This segment also includes a line of
consumable products marketed primarily to veterinarians and distributors
serving the professional equine industry. These products include grooming
aids, a USDA-approved vaccine to prevent botulism in horses, a biologic used
in the treatment of equine respiratory infections and a line of premium
health care products.

The Company's vision is to become a world leader in development and
marketing of products dedicated to food and animal safety. To meet this
vision, the Company has developed a growth strategy consisting of the
following elements: (i) increasing sales of existing products; (ii)
introducing new products and product lines; (iii) expanding international
sales; and (iv) acquiring businesses and forming strategic alliances.

The Company was formed as a Michigan corporation in June 1981 and
actual operations began in 1982. The Company's principal executive offices
are located at 620 Lesher Place, Lansing, Michigan 48912-1595 and its
telephone number is (517) 372-9200.

Recent Developments

Government Regulations

Federal regulations concerning food safety and food adulteration
have had a favorable impact on sales of several of the Company's food safety
products. Regulations issued by the U.S. Department of Agriculture and the
U.S. Food and Drug Administration governing federally inspected meat, poultry
and seafood processing plants require implementation of a Hazard Analysis and
Critical Control Points (HACCP) program. HACCP is a prevention-oriented
system that requires plants to identify critical control points along their
production lines and ensure that practices at those points minimize or
prevent the likelihood of bacterial contamination or growth. As HACCP plans
continue to be implemented and refined, Neogen expects facility environmental
testing, product contact surface testing and end-product testing to increase,
resulting in higher sales for several of the Company's diagnostic test kits.

Sale of Human Clinical Product Line (See Note 4 of the Notes to Consolidated
Financial Statements)

In April 1999, the Company sold its AMPCOR human clinical product
line for approximately $500,000. The sale allows management to focus
resources on growth opportunities in the Company's primary business segments
of food and animal safety. Sales of human clinical products were not material
to the consolidated sales of the Company.

In conjunction with the sale of the AMPCOR human clinical product
line, the Company announced in May 1999 that it was closing its manufacturing
operations for diagnostic test kits to detect microorganisms in Bridgeport,
New Jersey. The Company expects to realize ongoing cost savings in excess of
$200,000 annually by consolidating manufacturing operations into its Lansing,
Michigan facility.


-2-


Share Repurchase Program (See Note 12 of the Notes to Consolidated Financial
Statements)

In January 1999, the Company announced that its Board of Directors
increased its authorization to repurchase Neogen common stock from the
previously authorized 200,000 shares to 500,000 shares. The Board and
Neogen's management continues to believe that the Company's shares are
undervalued from time to time by the market. As of August 9, 1999, the
Company had repurchased approximately 315,000 shares in open market and
negotiated transactions. However, there is no guarantee as to the exact
number of shares that may be repurchased under this program.

Acquisitions

A part of the Company's growth strategy has been to acquire products
and businesses that provide the Company with access to technology or products
that expand its core business. Since 1982, the Company has made several such
acquisitions. The information below summarizes recent acquisitions.

BotVax(TM) B

In August 1998, the Company purchased seed cultures, inventories,
manufacturing protocols and USDA license to manufacture Type B equine
botulism vaccine (BotVax B) from BioPort Corporation of Lansing, Michigan.
The inventories and technology were transferred to the Company's Tampa,
Florida facility where BotVax B will be produced for sale to the professional
equine market. Prior to obtaining the manufacturing rights to BotVax B,
Neogen marketed this product under terms of a distribution agreement with the
Michigan Department of Public Health. The rights to BotVax B was among the
items purchased by BioPort from the Michigan Department of Public Health in
August, 1998. The Company acquired the manufacturing rights to BotVax B
primarily to improve gross margins and ensure availability of future supplies
of inventory. (See note 3 of the Notes to Consolidated Financial Statements).

Triple Crown(TM)

Effective July 1, 1997, the Company acquired substantially all of
the assets of Triple Crown, a division of W.J. Bartus, Inc. Neogen relocated
the business to its facilities in Lexington, Kentucky. The products and
technologies acquired have been merged into the Company's professional equine
division and added approximately $2,350,000 and $1,930,000 in sales in the
fiscal years ended May 31, 1999 and 1998. (See Note 3 of the Notes to
Consolidated Financial Statements.)

Vetoquinol U.S.A., Inc.

Effective December 30, 1997, Neogen acquired substantially all of
the assets of Vetoquinol U.S.A., Inc., a wholly-owned subsidiary of
Vetoquinol S.A. of France. Sales and administrative functions have been moved
to the Company's Lexington, Kentucky, facilities. Neogen continues to operate
a Tampa, Florida, production facility. The principal product acquired is a
biologic used for the treatment of equine respiratory infections. The
acquired assets resulted in approximately $1,200,000 and $570,000 of sales
during fiscal years ended May 31, 1999 and 1998. (See Note 3 of the Notes to
Consolidated Financial Statements).

Business Strategy

The Company's vision is to become a worldwide leader in offering
products dedicated to food and animal safety. The Company's strategy to
achieve this objective includes the following:

o Increased Sales of Existing Products. The Company will
continue to expand its product offerings in multiple market segments
including: grain, nut and spice processors; meat, poultry and egg
processors; seafood processors; animal producers; fruit and
vegetable producers/processors; food service providers;
pharmacologic research; and private and public laboratories.

o Introduction of New Products. The Company has a continued
commitment to research and development programs, and has invested
approximately 8% of revenues in this area over the past three years.
The Company plans to continue to leverage its own internal research
and development efforts through strategic relationships with other
organizations and important government contracts and grants. The
majority of the Company's new product development is focused on
expanding disposable product offerings to the Company's current
markets.

o Expansion of International Sales. The Company believes that
the demand outside the United States for food and animal safety
products is at least equal to demand in the country. The Company
will continue to emphasize international sales as an important
factor in its growth. The Company is developing distribution
channels to take advantage of markets where there is a growing need
for products such as those manufactured by the Company.



-3-
o Acquisitions and Strategic Alliances. In the past, the
Company has expanded its product offerings and technology base
through several acquisitions. It also seeks to expand its products
through licensing and distribution agreements. The Company plans to
continue to aggressively pursue strategic acquisitions, and
licensing and distribution agreements to enhance its position in its
existing markets. Management believes it is more cost effective to
use these strategies rather than to rely solely on internal
development of new products.

Industry Overview

Due to growing concern related to food and animal safety, animal
producers, food producers, processors, pharmaceutical and chemical companies,
research institutions, and regulatory agencies are all experiencing increased
pressures to find more efficient testing and monitoring programs. The
Company's strategy is based on its belief that there will be a continued
increase in demand for effective tools to better manage the use of biological
products and to detect harmful residues and microorganisms when present in
food, animal feeds, and the environment. Similarly, management believes that
demand for products to ensure safety in food and companion animals will
continue to grow.

Industry consulting groups have estimated the total market for
testing of food and environmental safety will be in the range of $500 million
within the next several years. They estimate that a significant portion of
this potential market is represented by firms not testing and tests that are
not currently being conducted. Another significant portion of the market is
represented by older, traditional methods utilizing laborious microbiological
techniques, or time consuming, and expensive, chemical analysis. Management
believes that a significant portion of this market potential will shift to
rapid, easy to use and inexpensive test systems, such as those produced by
the Company.

Company Markets

The Company has focused its strategy on the food safety and animal
safety markets. The Company is marketing and developing several types of
diagnostic tests to aid each of the individual food market areas in detecting
natural toxins, food allergens, drug residues, foodborne bacteria, pesticide
residues, disease infections and levels of general sanitation. The Company
also markets a complete line of veterinary instruments and a line of premium
equine health care products devoted to animal safety. The Company's products
are sold into definable market segments:

Grain, Nut and Spice Processors

Corn, wheat, barley, oats, milo, rice, oil seeds and various other
minor grain products become the principal ingredient for a multitude of food
products. A large variety of nuts, along with spices, chocolate, coffee and
tea, are also universally consumed. The safety of these ingredients is a
significant source of concern for snack food producers, pasta manufacturers,
flour millers, animal feed processors, bakeries, baby food producers,
brewers, distillers and cereal manufacturers, just to name a few of those
whose livelihood depends upon the abundance of safe ingredients.

The Company's diagnostic tests are used throughout these industries
to monitor for the presence of harmful natural toxins, food allergens,
pesticides and foodborne bacteria. The Company generally defines this market
as products as they leave the farm gate until they reach the consumer's
plate.

Management believes it is the leader in the sale of disposable
diagnostic tests to the grain, nut and spice industries and has a larger
selection of products available to these industries than any of its
competitors.

Meat, Poultry and Egg Processors

According to the U.S. Department of Agriculture, there are
approximately 114 million cattle, hogs and lambs slaughtered in the U.S. each
year and over 840 million chickens processed in the United States each year.
The principal concern for meat, poultry and egg safety is contamination by
foodborne bacteria.

Management believes that the meat and poultry group offers one of
the best opportunities currently to contribute to the Company's growth. The
Company offers tests for E. coli O157:H7, Salmonella, Listeria bacteria, and
several tests to determine the general level of plant sanitation.

A major reorganization in testing procedures by the U.S. Department
of Agriculture's Food Safety Inspection Service was announced in July 1996.
Implementation of these HACCP regulations began in January 1997 for all meat
and poultry plants in the United States according to an adoption schedule
that will continue through January 2000. These new regulations mandate
certain bacteria testing by all inspected plants, and the programs encourage
the use of a number of other rapid tests, such as those produced by the
Company.

-4-

Seafood Processors

Seafood is known to cause foodborne illnesses as a result of both
natural toxins and bacteria. In December 1995, the United States Food and
Drug Administration issued final rules that established mandatory inspection
programs for the seafood industry in the U.S. effective January, 1998. The
industry is now implementing quality control procedures that include the use
of rapid diagnostic tests. The Company's tests for this market include a
general sanitation rapid test, as well as tests used to detect the presence
of Salmonella, Listeria, sulfites and histamine, which can result in serious
illness or death.

A significant portion of the world's seafood supply now comes from
aquaculture production rather than wild harvest. These producers and
processors must also be concerned about the possibilities of pesticide
contamination from runoff water into their production areas and residues of
drugs that may have been used to ensure fish health during the production
process.

Animal Producers

The animal production industry promotes food safety even while the
animal is inside the farm gate. The Company manufactures and markets 250
different products that are used to administer animal health. Developed to
provide more precise drug delivery, these instruments help minimize the
presence of animal health drugs that might find their way into the meat and
milk supply.

The Company also markets a vaccine, immunostimulant, specialized
testing service, and a line of premium health care products that are sold to
the professional equine market. The Company's line of diagnostic tests to
detect drugs of abuse in racing animals are sold virtually throughout the
world. Most animal racing jurisdictions perform post-race tests on horses and
greyhounds to make certain the animals' performance was not altered by some
drug.

Many integrated poultry and livestock producers also use the
Company's diagnostic tests to detect harmful residues in animal feeds. These
residues can affect overall production efficiencies.

Fruit and Vegetable Producers/Processors

As with animals, significant portions of food safety begin inside
the farm gate where plant production takes place. The Company manufactures
and markets a group of diagnostic tests that are used by fruit and vegetable
producers, as well as greenhouse and ornamental plant producers, to detect
the presence of certain infectious diseases. These diseases affect crop
production and can play a major role in the quality and safety of the final
food products.

This industry's testing arises from the potential presence of
harmful residues that might affect the safety of its products. The residues
that require rapid and inexpensive test kits include foodborne bacteria,
natural toxins, and pesticides. Several of the Company's products meet these
industry needs and others are being developed.

Pharmacologic Research

The Company sells a limited number of products used by the
pharmaceutical research industry. Since these products can be manufactured in
the same facilities as used to produce the Company's test kits, utilizing the
same equipment and personnel, the Company has continued to support this
market activity.

As a part of its immunoassay diagnostics test development programs,
the Company has discovered methods to manufacture unique, stable enzymes used
in test color development. The Company now markets these products to research
laboratories and other commercial diagnostic kit manufacturers around the
world.

The Company does not anticipate being a major factor in this market.
However, its current products are profitable and synergistic to the Company's
other manufacturing activities.


-5-




Private and Public Laboratories

Private laboratories purchase diagnostic tests from the Company to
provide testing services to most of the market areas indicated in this
section. These private laboratories perform tests for firms which do not wish
to do their own testing internally. Public laboratories generally use the
Company's test for regulatory purposes. As an example, the U.S. Department of
Agriculture uses several of the Company's natural toxin test kits to
determine the quality and safety of grain products. The Company's test kit
for the detection of E. coli O157:H7 is used by the Food Safety Inspection
Service to monitor for the presence of this harmful bacteria in a number of
laboratory locations. The Company's bacteria tests are used by government
animal pathology labs to aid in determining causes of animal health problems,
and plant tests are used in regulatory labs to aid in plant quarantine
situations.

Products

Food Safety

The Company has developed and markets a number of food safety
diagnostic test kits. Generally characterized as immunoassay products that
rely on the Company's proprietary antibodies capable of detecting specific
residues at the parts per billion levels. Generally, the test kits are
faster, less expensive, require less laboratory equipment and less technical
capabilities than conventional testing methods.

The Company's food safety test kits aimed at the detection of
harmful foodborne bacteria are marketed under the Company's tradename,
Reveal(R). Current tests in this one-step simple format are used to detect
the presence of Salmonella, Listeria, and E. coli O157:H7 and Company
scientists are developing test kits for other harmful bacteria. Through a
marketing arrangement with Biotrace International PLC, the Company
distributes the Uni-Lite XCEL(R), an instrument used to detect general
sanitation levels. The Company also has marketing rights from Orion
Diagnostica to distribute four different tests for microbiological
contamination, including yeast and fungi.

The Company's Veratox(R), and Agri-Screen(R) diagnostic tests are
used by the food industry to detect levels of naturally-occurring toxins.
These products include both qualitative and quantitative tests for aflatoxin,
vomitoxin, T-2 toxin, zearalenone, ochratoxin, histamine and fumonisin. The
Company's Agri-Screen Ticket(R) test is used by the food industry to detect
harmful residues of a large number of plant pesticides. The seafood industry
uses the Company's Alert for Sulfites to make certain sulfite levels do not
exceed federal regulatory levels.

The Company also markets qualitative and quantitative tests to
detect minute levels of food allergens under the trade names Veratox and
Alert. Currently, tests are available for peanut and egg residues, two of the
most common of all food allergies.

Marketed under the tradename Alert(R), the Company has several
diagnostic tests that are used to detect plant diseases. These quick tests
identify the presence of pythium, phytophthora, rhizoctonia, xanthamonas, and
sclerotina. The kits are used as an early detection device, and as a tool to
limit fungicide applications.

Sales of food safety products accounted for approximately 45%, 46%
and 56%, of the Company's total revenues for fiscal years 1999, 1998 and 1997
respectively.

Animal Safety

The Company markets 69 high sensitivity immunoassay tests for drugs
of abuse in animals and residues in meat. These include tests for narcotic
analgesics, stimulants, depressants, tranquilizers, anesthetics, steroids and
diuretics. Neogen also provides a testing service for equine veterinarians to
detect EPM which affects the central nervous system of horses, and can be
fatal. In addition, the Company markets BotVax B, the only USDA approved
vaccine for the prevention of Type B botulism in horses and a line of
approximately 20 premium health care products sold to the professional equine
market. Neogen also produces and markets EqStim(R), and ImmunoRegulin(R),
biologic products used as immunostimulants to help fight off infections in
horses and dogs.

Through its wholly owned subsidiary Ideal Instruments, Inc.
("Ideal"), the Company markets a complete line of veterinary instruments and
animal health delivery systems. Ideal offers approximately 250 different
products, over half of which are instruments used to deliver animal health
products, such as antibiotics and vaccines. Most of the remaining instruments
are used in obstetrics and surgery. Included among these products is a line
of disposable syringes and needles presently custom manufactured, and
imported by Ideal.


-6-




The veterinary instruments product line is designed to provide
better control of animal health products, thereby reducing the likelihood of
antibiotic and pharmaceutical residues contaminating meat or milk products.
At the same time, the use of quality, high precision delivery instruments
helps producers improve efficiency.

The Company also has several products used for the detection of
biologically-active substances in humans by researchers and pharmaceutical
companies for biomedical research purposes. These tests are used to detect
cyclic nucleotides, hormones, leukotrienes, prostaglandins and steroids.
Under the trademarks K-Blue and K-Gold, the Company sells reagents used by
diagnostic test kit manufacturers.
In fiscal years ended May 31, 1999, 1998 and 1997, sales of animal
safety products as a percentage of total revenues were 55%, 54% and 44%
respectively.

Research and Development

The Company maintains a strong commitment to research and
development. The Company's product development efforts are focused on the
enhancement of existing product lines and in development of new products
based on the Company's existing technologies. The Company employs 20
individuals in its research and development department, including
immunologists, chemists, engineers and microbiologists. Research and
development expenditures were approximately $1.6 million, $1.4 million and
$1.3 million, representing 7%, 8% and 9%, of total revenues in fiscal 1999,
1998 and 1997, respectively. The Company currently intends to maintain its
research and development expenditures at approximately 7%-8% of total
revenues.

The Company has ongoing development projects for new immunoassay
diagnostic tests for the food safety, animal safety and pharamacologics
markets, as well as engineering projects for new and improved veterinary
instruments.

Collaboration with Academic Institutions

Since its inception, the Company has identified a substantial amount
of applied research in its area of interest at universities that has been
developed by researchers. The Company has worked with over 45 scientific
collaborators associated with 17 academic institutions. The Company utilizes
these relationships in three strategic ways: (i) the technology is
transferred from the scientist or university to the Company for the
completion of development from the precursor findings or laboratory
prototypes; (ii) the Company seeks out and contracts with university
researchers to aid its own staff in a part of the development activities for
products previously identified by the Company; and (iii) new products
developed by the Company are tested in laboratories on a widespread
geographic basis prior to the products' market releases. The Company believes
its research strategy has enabled it to produce better products, faster and
more cost effectively than if the research, development and testing were done
exclusively by Company employees in Company facilities.

Other Collaboration Efforts

Portions of certain technologies utilized in some products marketed
by the Company were acquired from or developed in collaboration with
affiliated partnerships, independent scientists, governmental units,
universities, and other third parties. The Company has entered into
agreements with these parties which provide for the payment of royalties
based upon sales of products which utilize the pertinent technology. For
fiscal 1999, 1998 and 1997, royalty payments under these agreements amounted
to $780,000, $713,000, and $771,000, respectively.

Sales and Marketing

The Company has chosen to organize its sales efforts according to
market segments rather than by product or geographic orientation. The
Company's sales and technical service organizations understand their
customers' businesses and are knowledgeable on how the Company's various
products can be used within those industries. Close relationships built with
individual customers also help the Company identify new products.

During the fiscal year ended May 31, 1999, the Company had in excess
of 2,000 customers for its products. Since many of these customers are
distributors, the total number of end users of the Company's products is
considerably larger. Sales to international markets in fiscal 1999 accounted
for 22% of the Company's consolidated revenues. (See Note 11 of the Notes to
the Company's Consolidated Financial Statements). No single distributor or
customer accounted for more than 10% of the Company's revenues in any of the
past three years.


-7-




The Company markets, sells and services its products in more than 75
countries through its own sales force, as well as through distributors in
certain geographic areas. Approximately 71 employees, or 34% of the Company's
total workforce, are engaged in these sales and marketing activities. The
Company operates its sales and distribution organization differently for
given markets and products as summarized below:

Food Safety Products. The Company has separately organized sales
forces that focus on the key industries in the food area. This group handles
both sales and technical services of the Company's disposable test kits. In
the U.S. these products are sold directly to end-users. Sales organizations
are maintained for: grain, nut and spices; feed and agriculture; meat,
poultry and eggs; fruits and vegetables; retail food services; private
laboratories; and seafood.

Animal Safety Products. The Company maintains separately organized
sales forces that focus on the professional equine market and veterinary
instruments. Products for the professional equine market are handled by a
sales force who sell directly to equine veterinarians and also work through
established distributors selling to this market. The Company also has a sales
force specifically dedicated to marketing its veterinary instruments through
a network of domestic and international distributors.

International Sales. Virtually all of the Company's sales to
customers outside of the United States and Canada are handled by
distributors, who typically market the Company's products, as well as other
products that are used by the same customer base. The Company is expanding
distribution channels in South and Central America, Europe and Asia to
increase sales. The Company does not maintain sales offices outside the U.S.

Proprietary Protection And Approvals

The Company applies for patents and trademarks whenever appropriate.
Since its inception, the Company has acquired and received more than 50
patents and trademarks, and has several pending patents and trademarks.
The patents expire at various times over the next 20 years.

Management believes that the Company has adequate protection as to
proprietary rights for its products. However, the Company is aware that
substantial research in agricultural biotechnology has taken place at
universities, governmental agencies and other companies throughout the world
and that numerous patent applications have been filed and that numerous
patents have been issued. In addition, patent litigation currently exists
with respect to fundamental agricultural biotechnology and biochemistry.
Accordingly, there can be no assurance that the Company's existing patents
will be sufficient to protect completely the Company's proprietary rights.

The Company uses trade secrets as proprietary protection in numerous
of its food and animal safety products. In many cases, the Company has
developed unique antibodies capable of detecting residues at minute levels.
The supply of these antibodies, and the proprietary techniques utilized for
their development, may offer better protection than the filing of patents.
Such proprietary reagents are kept in secure facilities and stored in more
than one location to circumvent their destruction by natural disaster.

One of the major areas affecting the success of biotechnology
development involves the time, costs and uncertainty surrounding regulatory
approvals. Currently, the Company has several products requiring regulatory
approval including BotVax B, EqStim and Immuno-Regulin. On a combined bases,
sales for these products amounted to approximately 11% of total sales in
fiscal year 1999. The Company's strategy is to select technical and
proprietary products which do not require mandatory approval to be marketed.

The Company does utilize third party validations on many of its
disposable test kits as a marketing tool to provide its customers with the
proper assurances. These include validation by the Association of Official
Analytical Chemists, independently administered third-party, multi-laboratory
collaborative studies, and approvals by the U.S. Federal Grain Inspection
Service and the U.S. Food Safety Inspection Service for use of Company
products in their laboratories.


-8-


Manufacturing

The Company manufactures its products in Lansing, Michigan,
Lexington, Kentucky, Schiller Park, Illinois and Tampa, Florida. There are
currently 94 full-time employees assigned to manufacturing in these four
locations. All locations generally operate on a one-shift basis, but could be
increased to a two-shift basis. The Company believes it could increase the
current output of its primary product lines by more than 50% using the
current space available with minimal amounts of additional capital equipment.

The Company's Schiller Park, Illinois facility, which is used
primarily to manufacture veterinary instruments, is a complete metal working
operation with equipment to process raw materials, such as brass rod and
tubing, to finished instruments with skin-wrapped merchandisable packaging.

The Lexington, Kentucky, facility is devoted exclusively to the
manufacture of pharmacological diagnostic test kits, test kits for drug
residues and professional equine products. Proprietary antibodies for some of
the diagnostic kits were produced at the University of Kentucky under a
license and supply agreement. All other manufacturing operations, including
preparation of other reagents, quality assurance and final kit assembly, are
performed by Neogen personnel in the Lexington facilities.

The Tampa, Florida,facility is a USDA-approved manufacturing plant
devoted to the production of the biologic products EqStim and Immuno-Regulin.
P. acnes seed cultures are added to media and then subjected to several
stages of further processing resulting in a product that is filled and
packaged within the Tampa facility. Final product is then shipped to Neogen's
Lexington facilities for inventory and distribution to customers. The
Company's BoxVax B vaccine is also produced in the Tampa facility, utilizing
Type B botulism seed cultures and a traditional fermentation process.

Manufacturing diagnostic tests for natural toxins, microorganisms,
food allergens, pesticides and plant disease diagnostic tests takes place in
Lansing, Michigan. Proprietary monoclonal and polyclonal antibodies for the
Company's diagnostic kits are produced on a regular schedule in the Company's
immunology laboratories in Lansing. Other reagents are similarly prepared by
the chemistry group. These component parts are then transferred to another
section in the same building, where final kit assembly and quality assurance
are conducted, and shipping takes place.

The Company purchases component parts and raw materials from over
200 suppliers. Though many of these supplies are purchased from a single
source in order to achieve the greatest volume discounts, the Company
believes it has identified acceptable alternative suppliers for all of its
components and raw materials.

Shipments of products are generally accomplished within a 48-hour
turnaround time. As a result of this quick response time, the Company's
backlog of unshipped orders at any given time is not significant.

Competition

The Company knows of no competitor that is pursuing its fundamental
strategy of developing a full line of products, ranging from disposable tests
to veterinary instruments for a large number of food safety and animal safety
concerns. However, the Company does have competitors for each of its primary
product lines. The Company competes with a large number of companies ranging
from very small businesses to divisions of large companies. Many of these
firms have substantially greater financial resources than the Company.

Academic institutions and other public and private research
organizations are also conducting research activities and may commercialize
products on their own or through joint ventures. The existence of competing
products or procedures that may be developed in future years may adversely
affect the marketability of the products developed by the Company.

The Company believes that it maintains inventory levels and sells
its products under terms and conditions that are normal for companies against
which it competes. The Company competes primarily on the basis of ease of
use, speed, accuracy, and other similar performance characteristics of its
products. The breadth of the Company's product line, the effectiveness of its
sales and customer service organizations and pricing are also components in
the Company's competitive plan. The Company is not aware of any factors
within its product lines that place the Company in a negative competitive
position relative to its competitors.


-9-




Governmental Regulation

A significant portion of the Company's products are affected by the
regulations of various domestic and foreign government agencies, including
the U.S. Department of Agriculture and the U.S. Food and Drug Administration.
A significant portion of the Company's revenue is derived from products used
to monitor and detect the presence of residues that are regulated by various
government agencies. Furthermore, a significant portion of the Company's
growth may be affected by the implementation of new regulations such as the
U.S. Food and Drug Administration's final rule, Procedures for the Safe and
Sanitary Processing And Importing of Fish and Fishery Products, and the final
rule of the U.S. Department of Agriculture, Pathogen Reduction; Hazard
Analysis and Critical Control Point Systems.

The Company's development and manufacturing processes involve the
use of certain hazardous material, chemicals and compounds. The Company
believes that its safety features for handling and disposing of such
commodities comply with the standard prescribed by local, state and federal
regulations. The Company's cost to comply with these regulations is not
significant and the Company has no reason to believe that any such future
legislation or rules would be materially adverse to its business.

Employees

Currently, the Company employs approximately 210 full-time persons.
None of the employees are covered by collective bargaining agreements. There
have been no work stoppages or slow downs due to labor-related problems. The
Company believes that its relationship with its employees is good. All
employees having access to proprietary information have executed
confidentially agreements with the Company.

Insurance

The Company maintains product liability insurance on all products
with a coverage limit of $3 million per occurrence. In addition, the Company
also maintains insurance in amounts and types which the Company believes to
be customary in its industry.

ITEM 2. PROPERTIES

The Company owns two separate buildings located in Lansing,
Michigan. A 26,000 square foot building located at 620 Lesher Place was
purchased on a 10-year land contract in 1985. All of the Company's corporate
administrative offices, along with sales and marketing offices and research
facilities for food safety are maintained in this building. In 1998, Neogen
purchased for $200,000 cash a 14,000 square foot brick building located at
600 Lesher Place. The Company has renovated this building and uses it
primarily for production of food safety diagnostic test kits. The Company
also owns a facility comprising 1,100 square feet within one block of the
existing corporate headquarters used for various administrative functions
including temporary office space and records storage.

Veterinary instrument manufacturing operations are housed in a
34,000 square foot building located at 9355 West Byron Street in Schiller
Park, Illinois. The Company entered into a seven-year, non-cancelable
operating lease for this property effective August 1, 1993. The lease
agreement provides for annual lease payments of $100,300 for each of the
first two years with annual increases of approximately 3.5% thereafter for
the remainder of the lease.

Animal safety sales and marketing, and the Company's operations
focused on the professional equine market are located in 23,000 square feet
of leased space in a three-story building at 628 Winchester in Lexington,
Kentucky. The Company entered into a five-year, non-cancelable operating
lease for the space effective July 1, 1993. Effective July 1, 1999, the lease
was amended to extend the term of the lease to June 30, 2001 and to provide
for annual lease payments, including all utilities, of $102,000.

The Company leases 5,200 square feet at 5910 Breckenridge Center
Parkway in Tampa, Florida where the manufacturing of two animal safety
products takes place. This USDA-approved facility is subject to a three-year
non-cancelable operating lease that expires on September 30, 2001. The lease
provides for annual payments of $31,422 in year one increasing 4% in years
two and three along with payments for operating expenses and property taxes
estimated to be $13,625 annually subject to increases based on actual costs
incurred.



-10-




ITEM 3. LEGAL PROCEEDINGS

In August 1996, the company initiated a lawsuit in the U.S. District
Court for the Western District of Michigan, Southern Division against Arthur
J. Trickey and Arthur M. Trickey ("Mr. Trickey"). This litigation involved a
dispute over a letter of intent the Company entered into with Mr. Trickey to
distribute certain products Mr. Trickey alleged he had developed. Mr. Tricky
filed a counterclaim alleging a common law right to the disputed trademark.
In November 1998, the Company won this lawsuit but does not expect to collect
any significant damages. Mr. Tricky has appealed the verdict to the United
States Sixth Circuit Court of Appeals on an in pro per basis. The District
Court denied Mr. Trickey's request for preparation of the trial transcript at
public expense on the grounds that the appeal would be frivolous, and this
denial was upheld by the Court of Appeals. Mr. Trickey is proceeding with the
appeal without a transcript and without legal counsel.

In April 1998, Stephen C. Edberg, Stephen C. Wardlaw and Idexx
Laboratories, Inc. initiated a lawsuit against the Company in the U.S.
District Court for the District of Connecticut claiming patent infringement
and trade dress violations. In February 1999, Neogen entered into a
negotiated settlement of this lawsuit. The terms of the settlement did not
have any material impact on the Company's operations.

In April 1999, Ecolab, Inc. ("Ecolab") filed a lawsuit against
Biotrace Incorporated ("Biotrace") and Neogen Corporation in the Second
Judicial District of District Court in the State of Minnesota. The suit
involves a dispute concerning a 1998 Independent Distributor Agreement
("Agreement") between Ecolab and Biotrace and alleges that Neogen is
distributing Biotrace's products to Ecolab customers in violation of the
Agreement. The court denied Ecolab's request for a temporary restraining
order and management believes that Ecolab's suit against Neogen is without
merit. Biotrace has announced that Ecolab and Biotrace have mutually decided
to not renew the Agreement, which expires in September 30, 1999, and that
Neogen will continue to distribute Biotrace products after that date. The
Company hopes to settle this lawsuit under terms that would not have any
material impact on operations.

The Company continues to vigorously pursue a lawsuit against Vicam,
L.P., Vicam Management Corporation and Jack L. Radlo ("Vicam") filed in the
U.S. District Court for the Middle District of Florida in August 1996. The
Company is suing to recover damages incurred in the character of lost sales
caused by Vicam's publication of the false allegation that a Neogen product
violates two patents licensed to Vicam. In February 1999, a hearing was held
for the purpose of providing evidence concerning the patent issues of the
case. The judge who presided over this hearing ruled that polyclonal
antibodies of the type used in Neogen's product are substantially different
from monoclonal antibodies of the type used in Vicam's product. Management
believes this decision significantly impacts Vicam's counterclaim of patent
infringement. The amount of the Company's damages (lost sales) should it
prevail has not yet been quantified. If Vicam were to prevail, the Company
believes that its damages would be relatively insignificant since the
Company's sales of this product have not been material.


-11-


ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
None

PART II

ITEM 5. MARKET FOR COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The Common Stock is traded on the NASDAQ National Market under the
symbol "NEOG". The following table sets for, the fiscal periods indicated,
the high and low sales prices for the Common Stock as reported on the NASDAQ
National Market.

High Low
---- ---
Fiscal Year Ended May 31, 1999
First Quarter .......................... 9.13 6.00
Second Quarter ......................... 7.94 5.75
Third Quarter .......................... 9.25 6.63
Fourth Quarter ......................... 7.94 5.63

Fiscal Year Ended May 31, 1998
First Quarter .......................... 12.25 7.00
Second Quarter ......................... 14.88 10.00
Third Quarter .......................... 14.00 9.88
Fourth Quarter ......................... 12.25 8.00


As of July 31, 1999, there were approximately 525 stockholders of
record of Common Stock, which the Company believes represents a total of
approximately 6,000 beneficial holders. The Company has never paid any cash
dividends on its Common Stock and does not anticipate paying any cash
dividends in the foreseeable future.


-12-




ITEM 6. SELECTED FINANCIAL DATA

The following table sets forth, for the fiscal periods indicated,
selected consolidated financial data derived from the Company's audited
Consolidated Financial Statements for each of the fiscal years ended May 31,
1995 through 1999. This information should be read in conjunction with the
Consolidated Financial Statements, related notes and other financial
information included hearin.



Years Ended May 31
-------------------------------------------------------
1995(1) 1996(1) 1997(1) 1998(1) 1999(1)
------- ------- ------- ------- -------
(In thousands, except per share data)

Income Statement Data:
Food Safety Sales $ 5,711 $ 6,321 $ 8,605 $ 8,419 $ 10,069
Animal Safety Sales 6,015 6,169 6,654 10,069 12,110
-------- -------- -------- -------- --------
Total Sales 11,726 12,490 15,259 18,488 22,179
Cost of Sales 5,152 5,484 6,201 7,960 9,477
Sales and Marketing 3,284 3,539 4,197 4,910 5,311
General and Administrative 1,524 1,774 2,230 2,716 3,207
Research and Development 1,136 1,238 1,320 1,424 1,640
Restructuring Charges -- 695 -- -- --
-------- -------- -------- -------- --------
Operating Income (Loss) 630 (240) 1,311 1,478 2,544
Other Income 73 3 564 897 104
-------- -------- -------- -------- --------
Net Income (Loss) Before Tax 703 (237) 1,875 2,375 2,648
Provision for Income Taxes (24) (7) (63) (127) (393)
-------- -------- -------- -------- --------
Net Income $ 679 $ (244) $ 1,812 $ 2,248 $ 2,255
======== ======== ======== ======== ========
Net Income Per Share (diluted) $ 0.15 $ (0.05) $ 0.32 $ 0.35 $ 0.37
======== ======== ======== ======== ========
Common Shares
Outstanding (diluted) 4,675 4,514 5,649 6,397 6,141

May 31
-------------------------------------------------------
1995(1) 1996(1) 1997(1) 1998(1) 1999(1)
------- ------- ------- ------- -------
(In thousands, except per share data)

Balance Sheet Data:
Cash and Marketable Securities $ 2,238 $ 2,183 $ 13,044 $ 10,589 $ 10,667
Working Capital 5,789 5,235 17,265 17,192 17,355
Total Assets 11,539 11,531 23,148 25,413 26,108
Long-Term Debt 351 279 208 174 126
Stockholders' Equity 8,836 8,858 21,013 23,609 23,786

(1) The periods presented are not comparable due to a restructuring charge
in fiscal year 1996, secondary offering of public stock in fiscal year
1997, sale of product line, closing of manufacturing facilities and
change in effective federal income tax rate in fiscal year 1999 and
several acquisitions. (See Notes to Consolidated Financial Statements).


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

The information in this Management's Discussion and Analysis of
Financial Condition and Results of Operations contains both historical
financial information and forward-looking statements. Neogen does not provide
forecasts of future financial performance. While management is optimistic
about the Company's long-term prospects, historical financial information may
not be indicative of future financial performance.

The words "anticipate", "believe", "potential", "expect", and
similar expressions used herein are intended to identify forward-looking
statements. Forward-looking statements involve certain risks and
uncertainties. Various factors, including competition, recruitment and
dependence on key employees, impact of weather on agriculture and food
production, identification and integration of acquisitions, research and
development risks, patent and trade secret protection, government regulation,
impact of the year 2000 issue and other risks detailed from time to time in
the Company's reports on file at the Securities and Exchange Commission may
cause actual results to differ materially from those contained in the
forward-looking statements.


-13-



Results of Operations


REVENUES (Dollars in Thousands) 1999 Increase 1998 Increase(Decrease) 1997
- ------------------------------- ---- -------- ---- ------------------ ----

Product Sales:
Food Safety $10,069 20% $ 8,419 (2%) $ 8,605
Animal Safety 12,110 20% 10,069 51% 6,654
------- -- ------- -- -------
TOTAL REVENUES $22,179 20% $18,488 21% $15,259
======= == ======= == =======

The 20% increase in 1999 sales of food safety products was primarily
due to increases in sales in two areas. Large sections of the southern United
States suffered from hot, dry weather conditions during the 1998 summer
months, which promoted mold growth in corn and other commodity crops. Sales
of test kits to detect aflatoxin, a harmful residue from molds that
proliferate in hot, dry weather conditions, increased $623,000 during 1999.
Sales of test kits to detect harmful bacteria increased $874,000 in 1999 due
to strong international demand and because of higher sales to meat processors
concerned about well-publicized E. coli and Listeria outbreaks in hamburger,
hot dogs and luncheon meats.

In 1998, food safety sales declined by 2%. Sales of diagnostic test
kits sold to the meat and poultry market for the detection of harmful
bacteria increased by $693,000. However, sales of test kits to detect
vomitoxin declined by $725,000. Sales of diagnostic tests for the detection
of harmful naturally-occurring toxins, such as vomitoxin and aflatoxin, are
influenced by the uncertainty of weather conditions, which impacts growing
conditions differently each year. Accordingly, it is not uncommon for the
Company to experience significant year to year fluctuations in sales of test
kits to detect naturally-occurring toxins.

Animal safety sales increased 20% in 1999 and 51% in 1998. The
acquisitions of Vetoquinol USA, Inc. effective December 30, 1997 and Triple
Crown, effective July 1, 1997 contributed $1,052,000 and $2,499,000 in
increased sales in 1999 and 1998, respectively. Other products experiencing
increased demand in 1999 included the Company's vaccine to prevent Type B
botulism in horses ($455,000) and sales of OEM products such as specialty
needles and syringes used to inject spices and marinades into meat and
poultry ($698,000). In 1998, the Company experienced increased sales of
approximately $538,000 across virtually all product lines sold to the
professional equine market and a $330,000 increase in sales of the
aforementioned OEM products.


COST OF GOODS SOLD (Dollars in Thousands) 1999 Increase 1998 Increase 1997
- ----------------------------------------- ---- -------- ---- -------- ----

Cost of Goods Sold $9,477 19% $7,960 28% $6,201
------ -- ------ -- ------

Costs of goods sold increased 19% in 1999 and 28% in 1998
principally due to the overall increase in product sales. Expressed as a
percent of sales, cost of goods sold was 43%, 43% and 41% in 1999, 1998, and
1997 respectively. The percentages for 1999 and 1998 are higher than 1997 due
exclusively to a higher mix of animal safety sales in 1999 and 1998 compared
to 1997.


OPERATING EXPENSES (Dollars in Thousands) 1999 Increase 1998 Increase 1997
- ----------------------------------------- ---- -------- ---- -------- ----

Sales and Marketing $5,311 8% $4,910 17% $4,197
General Administrative 3,207 18% 2,716 22% 2,230
Research and Development 1,640 15% 1,425 8% 1,320
------ -- ------ -- ------

Many sales and marketing expense categories increased in 1999 and
1998 including salaries, fringe, royalties, commissions, trade shows and
technical service. The increase in 1999 compared to 1998 is the direct result
of expanding sales activities both domestically and internationally to gain
wider distribution of products dedicated to food and animal safety. The
Company expects to continue to expand its sales and marketing efforts in the
future.

The increase from 1997 to 1998 was primarily due to higher costs,
including the acquisitions of Vetoquinol, USA, Inc., and Triple Crown,
associated with marketing products to the professional equine market.

The 1999 increase in general and administrative expense is due to
two factors. Increases in sales volume and overall business activity resulted
in a need for additional administrative staff. The increase in staff, along
with higher accruals for bonuses due to improved operating performance,
resulted in $208,000 of higher salary and fringe expense. In addition, legal
and professional fees increased $259,000 compared to 1998.

-14-



The majority of the increase in general and administrative expense
in fiscal 1998 was the result of higher cost in two categories. Consulting
expense was $178,000 higher due primarily to contract services associated
with a new computer installation, increased consulting pertaining to
manufacturing and approvals for professional equine products, and also
because of management consulting pertaining to the Company's research efforts
and manufacturing protocols for diagnostic tests to detect harmful bacteria.
In addition, legal and professional fees increased $202,000 compared to 1997.

Management believes that the Company is not involved in any material
adverse legal proceedings. However, Neogen is a party in lawsuits as
discussed in ITEM 3. LEGAL PROCEEDINGS in this Form 10-K. Management intends
to vigorously pursue this litigation and cannot predict the outcome of these
lawsuits. Furthermore, the Company has no way to predict the level of expenses
that may be incurred in fiscal year 2000 in pursuing this litigation.

The Company expects general and administrative expenses to decline
in fiscal year 2000 partially as a result of consolidating certain
administrative functions and partially because management believes that legal
fees will be lower in 2000 than 1999.

Research expenses increased in 1999 and 1998 due primarily to
increased staffing levels. Management believes research and development is
critical to the Company's future and expects to continue to expand efforts
for research products pertaining to food and animal safety products.


OTHER INCOME (Dollars in Thousands) 1999 Decrease 1998 Increase 1997
- ----------------------------------- ---- -------- ---- -------- ----

Other Income $104 88% $897 59% $564
---- -- ---- -- ----

Other income declined significantly in 1999. This was primarily due
to the loss on sale of the Company's human clinical product line and related
fourth quarter charge for closure of a manufacturing facility, which totaled
approximately $629,000. (See Note 4 of Notes to Consolidated Financial
Statements). In addition, interest income decreased during 1999 due to lower
rates and lower average investment balances.

Other income was $333,000 higher in 1998 compared to 1997. During
fiscal 1997, the Company completed a public offering of common stock. A
portion of the proceeds was used to pay down short-term bank borrowings,
resulting in lower interest expense. The remaining proceeds were invested in
short-term marketable securities, which resulted in higher interest income.
Also, the Company's share of royalties, paid to an affiliated partnership,
increased significantly in 1998.


NET INCOME and INCOME PER SHARE (Dollars in Thousands) 1999 Increase 1998 Increase 1997
- ------------------------------------------------------ ---- -------- ---- -------- ----

Net Income $2,255 -- $2,248 24% $1,812
Net Income Per Share - Diluted $ 0.37 $ 0.35 $ 0.32
------ -- ------ -- ------

During 1999, the Company's operating income increased by $1,066,000
or 72% as a direct result of the 20% overall increase in product sales. This
substantial increase in operating income was offset by much lower other
income in 1999 and by a significant increase in federal income taxes.

Neogen's effective federal tax rate has historically been
insignificant because the Company had net operating loss carry forwards
("NOLs") available to offset taxable income. During fiscal year 1999 the
Company utilized its remaining NOLs. As a result, the Company's effective tax
rate increased significantly in 1999 compared to 1998 and management expects
the effective federal tax rate will also increase in fiscal year 2000.

The increase in 1998 net income and net income per share over 1997
was due primarily to the increase in sales of animal safety products,
including acquisitions, along with the increase in other income.

Financial Condition and Liquidity

At May 31, 1999 the Company had $10,667,000 in cash and marketable
securities, working capital of $17,355,000 and stockholders' equity of
$23,786,000. In addition, the Company has bank lines of credit totaling
$10,000,000 with nothing borrowed against these lines as of May 31, 1999.

Cash and marketable securities increased $78,000 during fiscal 1999.
Cash provided from operations, which totaled $3,682,000, was offset by the
aggregate of the acquisition of certain assets of BioPort Corporation for
$600,000, the use of $2,169,000 for the purchase of 314,700 of shares of the
Company's common stock (see Notes 3 and 12 of the Notes to Consolidated
Financial Statements) and $888,000 expended for property, equipment and other
assets.
-15-



During 1999, the Company initiated programs focused on reducing
investment in accounts receivable and inventories. As a result, accounts
receivable were up only 7% while inventories declined 4% at May 31, 1999
despite a significant increase in sales and production volume.

The significant increase in prepaid expenses and other current
assets is the result of $375,000 in prepaid federal income taxes and a
$76,000 short-term note receivable obtained as part of the Company's sale of
its human clinical product line.

The decrease in goodwill at May 31, 1999 from May 31, 1998 is
principally due to $621,000 of goodwill written off as part of with the sale
of the Company's human clinical product line (see Note 4 of Notes to
Consolidated Financial Statements).

The substantial increase in other non-current assets is partially
due to a $400,000 note receivable obtained in conjunction with the
aforementioned sale of the human clinical product line and partially due to
the acquisition of certain assets of BioPort Corporation.

Accounts payable increased $264,000 during fiscal year 1999 due
primarily to $255,000 in payables due to a new vendor for instruments and
tests used by the Company's food safety customers to detect levels of general
sanitation. Other accrued liabilities at May 31, 1999 were $227,000 higher
than May 31, 1998 due principally to higher royalties payable that were paid
after year-end and accruals pertaining to the closing of the Company's New
Jersey manufacturing facilities (See Note 4 of the Notes to Consolidated
Financial Statements).

Effective July 1, 1997, the Company acquired substantially all of
the assets of Triple Crown Pharmaceuticals, a division of W.J. Bartus, Inc.
of Ft. Pierce, Florida. The initial purchase price consisted of a cash
payment of approximately $1,400,000 paid in July 1997. A second and final
cash payment of $500,000 is due provided the seller meets certain conditions
of the asset purchase agreement by July 3, 2000.

The Company did not borrow any additional funds during fiscal 1999
and made scheduled payments totaling $49,000 on long-term debt. At May 31,
1999 the Company had no material commitments for capital expenditures.
Inflation and changing prices have not had and are not expected to have a
material effect on the Company's operations.

Neogen has been profitable for 24 of its last 25 quarters and has
generated positive cash flows from operations during this period. Management
believes that the Company's existing cash and marketable securities at May
31, 1999, along with its available bank lines of credit and cash expected to
be generated from future operations, will be sufficient to fund activities
for the foreseeable future. However, existing cash and marketable securities
may not be sufficient to meet the Company's cash requirements to
commercialize products currently under development or its plans to acquire
additional technology and products that fit within the Company's mission
statement. Accordingly, the Company may be required to issue equity
securities or enter into other financing arrangements for a portion of the
Company's future capital needs.

Year 2000

The Company began addressing the year 2000 issue in the first half
of calendar year 1998. An inventory and assessment of the Company's hardware
and software computer systems was conducted including an analysis of
accounting, office and security systems along with a review of manufacturing
and laboratory equipment. In addition, the Company surveyed key customers and
vendors regarding their strategies to achieve year 2000 compliance.

As a result of this assessment, the Company determined that the
financial software used at its subsidiary where veterinary instruments are
manufactured was not year 2000 compliant. Programming changes to correct this
problem were completed and tested in July 1999. Accordingly, the Company be-
lieves that its financial and manufacturing systems are year 2000 compliant.

The Company is currently in the process of developing contingency
plans to prepare for potential year 2000 problems that might occur due to
unforeseen factors including incorrect assumptions, changes in available
information or failure of third parties to adequately address the year 2000
issue. These contingency plans may include purchasing and redeployment to
various locations of additional materials and supplies, preservation of
perishable biological products and antibodies in the event of electrical
power interruptions, and processing of customer orders and vendor invoices
manually.

The Company expects that the total cost of changes necessary to
comply with year 2000 will not exceed $50,000 including costs already
incurred to date. However, the Company is basing this cost estimate, and its
belief that it is currently year 2000 compliant, on presently available
information and assumptions about future events. Actual results could differ
from materially the Company's expectations as a result of numerous factors,
including the possibility of incorrect assumptions, cooperation of third
parties and other unforeseen circumstances that could have a materially
adverse effect on the Company's financial results.
-16-

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

NEOGEN CORPORATION
AND SUBSIDIARIES

CONTENTS

Page
Number
------

REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS 18

CONSOLIDATED FINANCIAL STATEMENTS

Balance Sheets 19-20
Statements of Income 21
Statements of Stockholders' Equity 22
Statements of Cash Flows 23

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 24-33


-17-




Neogen Corporation and Subsidiaries

Report of Independent Certified Public Accountants



To the Board of Directors
Neogen Corporation
Lansing, Michigan

We have audited the accompanying consolidated balance sheets of
Neogen Corporation and subsidiaries as of May 31, 1999 and 1998, and the
related consolidated statements of income, stockholders' equity and cash
flows for each of the three years in the period ended May 31, 1999. These
financial statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based
on our audits.

We conducted our audits in accordance with generally accepted
auditing standards. Those standards require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used
and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide
a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial position of
Neogen Corporation and subsidiaries at May 31, 1999 and 1998, and the results
of their operations and their cash flows for each of the three years in the
period ended May 31, 1999 in conformity with generally accepted accounting
principles.




BDO SEIDMAN, LLP

Troy, Michigan
July 16, 1999


-18-


Neogen Corporation and Subsidiaries
Consolidated Balance Sheets
- ------------------------------------------------------------------------------

May 31, 1999 1998
- ------- ---- ----
Assets (Note 5)

Current Assets
Cash $ 1,062,811 $ 719,877
Marketable securities (Note 2) 9,603,844 9,868,862
Accounts receivable, less allowance for
doubtful accounts of $166,000 and $227,000 3,295,536 3,088,858
Inventories 4,360,580 4,474,030
Prepaid expenses and other current assets 960,745 441,319
----------- -----------
Total Current Assets 19,283,516 18,592,946
----------- -----------
Property and Equipment
Land and improvements 79,263 49,263
Buildings and improvements 786,066 499,146
Machinery and equipment 4,331,297 4,356,271
Furniture and fixtures 375,983 376,157
----------- -----------
5,572,609 5,280,837
Less accumulated depreciation 3,424,668 3,395,786
----------- -----------
Net Property and Equipment 2,147,941 1,885,051
----------- -----------
Intangible and Other Assets
Goodwill, net of accumulated amortization
of $511,106 and $456,943 (Note 3) 3,199,802 4,023,235
Other assets, net of accumulated amortization
of $544,600 and $544,603 (Notes 3 and 4) 1,476,879 911,410
----------- -----------
Total Intangible and Other Assets 4,676,681 4,934,645
----------- -----------
$26,108,138 $25,412,642
=========== ===========

See accompanying notes to consolidated financial statements.



-19-



Neogen Corporation and Subsidiaries
Consolidated Balance Sheets
- ------------------------------------------------------------------------------

May 31, 1999 1998
- ------- ---- ----
Liabilities and Stockholders' Equity

Current Liabilities
Accounts payable $ 842,429 $ 578,814
Accruals
Compensation and benefits 606,689 569,121
Other 430,828 203,895
Current maturities of long-term debt (Note 5) 48,672 48,672
----------- -----------

Total Current Liabilities 1,928,618 1,400,502

Long-Term Debt, less current maturities (Note 5) 125,720 174,392

Other Long-Term Liabilities 267,982 228,411
----------- -----------
Total Liabilities 2,322,320 1,803,305
----------- -----------
Commitments (Notes 3, 9 and 10)

Stockholders' Equity (Notes 6, 7 and 12)
Common stock, $.16 par value,
shares authorized 10,000,000; issued
and outstanding 5,929,279 and 6,208,179 948,685 993,309
Additional paid-in capital 22,235,726 24,269,549
Retained earnings (deficit) 601,407 (1,653,521)
----------- -----------
Total Stockholders' Equity 23,785,818 23,609,337
----------- -----------
$26,108,138 $25,412,642
=========== ===========


See accompanying notes to consolidated financial statements.


-20-


Neogen Corporation and Subsidiaries
Consolidated Statements of Income
- ------------------------------------------------------------------------------

Year Ended May 31, 1999 1998 1997
- ----------------- ---- ---- ----

Net Sales $22,179,008 $18,488,389 $15,259,423
----------- ----------- -----------
Operating Expenses
Cost of goods sold 9,476,873 7,959,655 6,201,301
Sales and marketing 5,311,494 4,909,997 4,197,283
General and administrative 3,206,969 2,715,738 2,230,438
Research and development 1,639,600 1,424,583 1,319,732
----------- ----------- -----------
19,634,936 17,009,973 13,948,754
----------- ----------- -----------
Operating Income 2,544,072 1,478,416 1,310,669
----------- ----------- -----------
Other Income (Expense)
Interest income 493,430 605,990 449,331
Interest expense (15,945) (22,581) (66,851)
Loss on sale of product
line (Note 4) (628,839) -- --
Other 255,210 313,548 181,552
----------- ----------- -----------
103,856 896,957 564,032
----------- ----------- -----------

Income Before Taxes On Income 2,647,928 2,375,373 1,874,701

Taxes On Income (Note 8) 393,000 127,000 63,200
----------- ----------- -----------
Net Income $ 2,254,928 $ 2,248,373 $ 1,811,501
----------- ----------- -----------
Basic Earnings Per Share $ 0.37 $ 0.36 $ 0.33
Diluted Earnings Per Share $ 0.37 $ 0.35 $ 0.32
=========== =========== ===========

See accompanying notes to consolidated financial statements.


-21-





Neogen Corporation and Subsidiaries
Consolidated Statements of Stockholders' Equity
Years Ended May 31, 1999, 1998 and 1997
- ------------------------------------------------------------------------------------------------

Common Stock Additional Retained
--------------------- Paid-In Earnings
Shares Amount Capital (Deficit)
------ ------ ------- ---------

Balance, June 1, 1996 4,559,260 $729,482 $13,841,617 $(5,713,395)
Exercise of options 48,466 7,754 126,294 --
Exercise of warrants 1,782 285 8,304 --
Issuance of common stock (Note 6) 1,501,100 240,176 9,961,182 --
Net income for the year -- -- -- 1,811,501
--------- -------- ----------- -----------
Balance, May 31, 1997 6,110,608 977,697 23,937,397 (3,901,894)
Exercise of options 97,100 15,536 329,958 --
Exercise of warrants 471 76 2,194 --
Net income for the year -- -- -- 2,248,373
--------- -------- ----------- -----------
Balance, May 31, 1998 6,208,179 993,309 24,269,549 (1,653,521)
Exercise of options 35,800 5,728 84,810 --
Repurchase of common stock (Note 12) (314,700) (50,352) (2,118,633) --
Net income for the year -- -- -- 2,254,928
--------- -------- ----------- -----------
Balance, May 31, 1999 5,929,279 $948,685 $22,235,726 $ 601,407
========= ======== =========== ===========

See accompanying notes to consolidated financial statements.




-22-







Neogen Corporation and Subsidiaries
Consolidated Statements of Cash Flows
- --------------------------------------------------------------------------------------------------

Year Ended May 31, 1999 1998 1997
- ------------------ ---- ---- ----

Cash Flows From Operating Activities
Net income $ 2,254,928 $ 2,248,373 $ 1,811,501
Adjustments to reconcile net income to net
cash provided by operating activities
Depreciation and amortization 873,071 715,681 624,113
Loss on sale of product line 628,839 -- --
Loss (gain) on sale of equipment 5,815 8,843 (1,520)
Changes in operating assets and liabilities
Accounts receivable (311,541) (622,662) (380,980)
Inventories 342,794 (449,877) (241,529)
Prepaid expenses and other current assets (442,881) (81,947) (34,555)
Accounts payable 263,615 (264,171) 345,483
Accrued liabilities 67,121 (89,450) 186,006
------------ ------------ ------------
Net Cash Provided By Operating Activities 3,681,761 1,464,790 2,308,519
------------ ------------ ------------
Cash Flows From Investing Activities
Proceeds from marketable securities 25,388,316 25,575,582 11,886,003
Purchases of marketable securities (25,123,298) (23,119,531) (22,653,875)
Proceeds from sale of equipment 11,625 20,975 7,206
Purchases of property, equipment and other assets (888,351) (645,681) (630,760)
Acquisitions (600,000) (3,587,033) (53,122)
------------ ------------ ------------
Net Cash Used In Investing Activities (1,211,708) (1,755,688) (11,444,548)
------------ ------------ ------------
Cash Flows From Financing Activities
Net proceeds from issuance of common shares 90,538 347,764 10,343,995
Repurchase of common stock (2,168,985) -- --
Payments on long-term borrowings (48,672) (55,853) (71,148)
Net payments on notes payable - banks -- -- (1,043,946)
------------ ------------ ------------
Net Cash Provided By (Used In) Financing Activities (2,127,119) 291,911 9,228,901
------------ ------------ ------------
Net Increase in Cash 342,934 1,013 92,872
Cash, at beginning of year 719,877 718,864 625,992
------------ ------------ ------------
Cash, at end of year $ 1,062,811 $ 719,877 $ 718,864
============ ============ ============

See accompanying notes to consolidated financial statements.




-23-




Neogen Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------

1. Summary of Accounting Policies

Nature of Operations

Neogen Corporation and subsidiaries (the Company) develop,
manufacture, and sell a diverse line of products dedicated to food and animal
safety. The Company's products are currently used for animal health
applications, food safety testing and in medical research.

Basis of Consolidation

The consolidated financial statements include the accounts of Neogen
Corporation, Ideal Instruments, Inc. (Ideal), AMPCOR Diagnostics, Inc.
(AMPCOR) and two majority owned companies which are general partners for
research limited partnerships. The investments in partnerships are not
significant to the consolidated financial statements.

All significant intercompany accounts and transactions have been
eliminated in consolidation.

Use of Estimates

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of (1) assets and liabilities
and the disclosure of contingent assets and liabilities as of the date of the
financial statements, and (2) revenues and expenses during the reporting
period. Actual results could differ from these estimates.

Risks and Uncertainties

Diagnostic products, specifically test kits for the detection of
mycotoxins, contribute a significant portion of the Company's revenues and
profits. The Company expects that its ability to maintain or expand its
current levels of revenues and profits in the future will depend on various
factors, including the impact of weather on agriculture and food production.

Concentrations of Credit Risk

Financial instruments which potentially subject the Company to
concentrations of credit risk consist principally of accounts receivable. The
Company attempts to minimize credit risk by reviewing all customers' credit
history before extending credit and by monitoring customers' credit exposure
on a continuing basis. The Company establishes an allowance for possible
losses on accounts receivable based upon factors surrounding the credit risk
of specific customers, historical trends and other information.

Fair Values of Financial Instruments

The carrying amounts of accounts receivable, accounts payable, and
accrued expenses approximate fair value because of the short maturity of
these items.

The carrying amounts of the notes payable and long-term debt issued
pursuant to the Company's bank credit agreements approximate fair value
because the interest rates on these instruments change with market rates.

Marketable Securities

All marketable securities are classified as available-for-sale and
are available to support current operations or to take advantage of other
investment opportunities. These securities are stated at estimated fair
market value. The cost of securities sold is based on the specific
identification method and interest earned is included in other income.



-24-




Neogen Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------

Inventories

Inventories are stated at the lower of cost, determined on the
first-in, first-out method, or market. The components of inventories are as
follows:

1999 1998
---- ----
Raw material $1,809,725 $2,003,124
Work-in-process 755,225 837,679
Finished goods 1,795,630 1,633,227
---------- ----------
$4,360,580 $4,474,030
========== ==========

Property and Equipment

Property and equipment is stated at cost. Expenditures for major
improvements are capitalized while repairs and maintenance are charged to
expense. Depreciation is provided on the straight-line method over the
estimated useful lives of the respective assets, generally twenty to
thirty-one years for buildings and improvements and three to ten years for
furniture, machinery and equipment. Depreciation expense was $542,024,
$469,324 and $389,582 in 1999, 1998 and 1997, respectively.

Intangible Assets

Goodwill represents the excess of acquisition costs over the
estimated fair value of net assets acquired. Goodwill is amortized on a
straight-line basis over periods ranging from fifteen to twenty-five years.
The Company reviews goodwill for impairment based upon undiscounted cash
flows from operations before interest over the remaining lives of the
goodwill. If necessary, impairment will be measured based on the difference
between discounted future cash flows and the net book value of the related
goodwill.

Other intangible assets, consisting primarily of covenants not to
compete, licenses and patents, are recorded at fair value at the date of
acquisition. These intangible assets are amortized on a straight-line basis
over periods ranging from five to seventeen years.

Long-lived Assets

The Company reviews the carrying values of its long-lived assets for
possible impairment whenever events or changes in business conditions
indicate that the carrying amount of the assets may not be recoverable. The
Company evaluates whether impairment exists on the basis of undiscounted
future cash flows from operations before interest for the remaining useful
life of the assets. Any long-lived assets held for disposal are reported at
the lower of these carrying amounts or fair value less costs to sell.

Revenue Recognition

The Company recognizes product sales at the time of shipment.


-25-




Neogen Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------

Earnings Per Share

Earnings per share is calculated according to Statement of Financial
Accounting Standards ("SFAS") No. 128 "Earnings Per Share" which requires
companies to present basic and diluted earnings per share. Basic earnings per
share is based on the weighted average number of common shares outstanding
during the year. Diluted earnings per share is based in the weighted average
number of common shares and dilutive potential common shares outstanding
during the year. The Company's dilutive potential common shares outstanding
during the year result entirely from dilutive stock options and warrants. The
following table presents the earnings per share calculations:

For the Year Ended May 31, 1999 1998 1997
- -------------------------- ---- ---- ----
Numerator for Basic and Diluted
Earnings Per Share
Net income $2,254,928 2,248,373 $1,811,501
========== ========= ==========
Denominator
Denominator for basic earnings per
share - weighted average shares 6,099,129 6,176,995 5,512,633

Effect of Dilutive Securities
Stock options and warrants 41,734 219,860 135,871
---------- --------- ----------
Dilutive Potential Common Stock
Denominator for diluted earnings
per share - adjusted weighted
average shares and assumed
conversions 6,140,863 6,396,855 5,648,504
========== ========= ==========
Basic Earnings Per Share 0.37 0.36 0.33
========== ========= ==========
Diluted Earnings Per Share 0.37 0.35 0.32
========== ========= ==========

Options to purchase 441,100, 33,400 and 128,500 shares of common
stock at prices ranging from $7.13 to $13.25, $11.31 to $13.25 and $7.50 to
$9.25 in 1999, 1998 and 1997 respectively, were outstanding, but were not
included in the computation of diluted earnings per share because the
option's exercise price was greater than the average market price of the
common shares.

Segment Information

In fiscal 1999, the Company adopted SFAS No. 131, "Disclosures about
Segments of an Enterprise and Related Information." SFAS No. 131 supersedes
SFAS No. 14, "Financial Reporting for Segments of a Business Enterprise",
replacing the "industry segment" approach with the "management" approach. The
management approach designates the internal organization that is used by
management for making decisions and assessing performance as the source of
the Company's reportable segments. SFAS No. 131 also requires disclosures
about products and services, geographical areas, and major customers. The
adoption of SFAS No. 131 did not affect results of operations or financial
position but did affect the disclosure of segment information (see Note 11).

Recent Accounting Pronouncements

Statement of Position (SOP) 98-5, "Reporting on the Cost of Start-Up
Activities", was issued in April 1998 and SFAS 133, "Accounting for
Derivative Instruments and Hedging Activities", was issued in June 1998. SOP
98-5, effective in fiscal 2000, and SFAS 133, effective in fiscal 2002, are
not expected to have a material impact on the consolidated financial
statements.



-26-


Neogen Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------

2. Marketable Securities

The Company currently invests in only high quality, short-term
investments with maturity dates of less than one year, which are classified
as available-for-sale. As such, there were no significant differences between
amortized cost and estimated fair market value at May 31, 1999 and 1998.
Additionally, since investments are short-term and are generally allowed to
mature, realized gains and losses for both years have been minimal. The
following table presents the estimated fair value breakdown of investment by
category:

1999 1998
---- ----
Corporate Debt Securities $9,341,730 $7,770,996
Certificates of Deposit -- 1,099,653
U.S. Treasury and Agency Securities 262,114 998,213
---------- ----------
$9,603,844 $9,868,862
========== ==========

3. Acquisitions

In August 1998, the Company purchased certain inventory and
technology from BioPort Corporation of Lansing, Michigan. The purchase price
consisted of a single cash payment of $600,000. The Company allocated
$400,000 of the purchase price to finished goods and bulk toxoid inventories
of Type B equine botulism vaccine ("BotVax B"). The remainder of the purchase
price was allocated to other assets and consisted primarily of Types A, B,
and C botulism seed cultures, manufacturing protocols, quality control
procedures and USDA license to manufacture BotVax B.

Effective July 1, 1997, Neogen acquired certain assets of Triple
Crown, a division of W.J. Bartus, Inc. of Fort Pierce, Florida. The
acquisition was accounted for by the purchase method and all acquired assets,
consisting of inventory, fixed assets and 20 related products were moved to
the Company's Lexington, Kentucky division.

The initial purchase price consisted of a cash payment of
approximately $1,400,000, resulting in goodwill of approximately $900,000. A
second and final payment of $500,000 is due provided the seller meets certain
conditions of the asset purchase agreement by July 3, 2000. The payment, if
required, will be recorded as additional goodwill and amortized over the
remaining amortization period.

Effective December 30, 1997, Neogen acquired certain assets of
Vetoquinol, U.S.A., Inc. located in Tampa, Florida. The acquisition was
accounted for by the purchase method. Neogen continues to operate the
production facility in Tampa and has relocated all sales and administrative
functions to the Company's Lexington, Kentucky facility.

The purchase price consisted of initial consideration of
approximately $2,035,000 in cash paid at closing. A second cash payment of
approximately $153,000 was paid in April, 1998. The cumulative purchase price
resulted in goodwill of approximately $1,250,000. Additional consideration
not to exceed $200,000 may be paid based upon operating performance for the
twelve-month period ending December 31, 1999.

4. Sale of Product Line

In the fourth quarter of fiscal 1999, the Company sold its AMPCOR
human clinical product line and related assets in exchange for notes
receivable of approximately $500,000. In connection with the asset sale, the
Company announced that is was closing the AMPCOR facility located in
Bridgeport, New Jersey and moving its remaining AMPCOR manufacturing
operations for diagnostic test kits to detect microorganisms to the Company's
headquarters in Lansing, Michigan. As a result of the asset sale and related
facility closure, the Company recorded a loss of $628,839. Included in the
loss was approximately $200,000 related to lease obligations, employee
severance costs and other expenses incurred to close the facility. Sales of
human clinical products were not material to the consolidated sales of the
Company in 1999, 1998 and 1997.

The notes receivable are unsecured and consist of a $400,000
long-term note and a short-term note totaling approximately $100,000. The
long-term note bears interest at 7% and requires interest-only payments
through April 2000 followed by monthly installments of $9,579 through April
2004.



-27-




Neogen Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------

5. Notes Payable and Long-Term Debt

The Company and its subsidiaries have available working capital
lines-of-credit and borrowing arrangements with banks totaling $2,500,000. At
May 31, 1999 and 1998, there were no borrowings outstanding. These
arrangements bear interest at rates ranging from the prime rate less .50% to
the prime rate (the prime rate was 7.75% at May 31, 1999), and are
collateralized by substantially all assets of the Company and its
subsidiaries.

In addition, the Company maintains an unsecured acquisition
line-of-credit in the amount of $7,500,000 at the prime rate less .50%. There
were no borrowings on this line-of-credit at May 31, 1999 and 1998.

Long-term debt consisted of the following:

1999 1998
---- ----
Term note payable to bank $174,392 $223,064
Less current maturities 48,672 48,672
-------- --------
Total Long-Term Debt $125,720 $174,392
======== ========

The term note is payable in sixty monthly installments of $4,056
plus interest at the prime rate less .50% and is collateralized by
substantially all the assets of Neogen and AMPCOR.

The terms of certain financing agreements contain, among other
provisions, the requirements to meet certain financial ratios and levels of
working capital and tangible net worth, and restrict the payment of
dividends.

Maturities of long-term debt are: 2000 - $48,672; 2001 - $48,672;
2002 - $48,672; and 2003 - $28,376.

6. Public Stock Offering

On October 22, 1996, the Company sold to the public 1,500,000 shares
of common stock at a price of $7.50 per share. The net proceeds to the
Company after deducting underwriting commissions and other expenses of the
offering were approximately $10,201,000.

7. Stock Options and Stock Warrants

The Company maintains Stock Option Plans (the Plans) under which
qualified and non-qualified options to purchase shares of common stock may be
granted to eligible directors, members of the Scientific Review Council,
officers, or employees of the Company at an exercise price of not less than
the fair market value of the stock on the date of grant. The number of shares
authorized for issuance under the Plans is 1,459,375. At May 31, 1999,
options have been granted with three to five year vesting schedules and
option terms of five to ten years. A total of 210,000 shares were available
for future grants under the Plans.


-28-




Neogen Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------

The Company applies Accounting Principles Board Opinion No. 25 in
accounting for its stock option plans. Accordingly, no compensation cost has
been recognized for the Plans. Had compensation expense for the Company's
stock option plans been determined based on the fair value at the grant dates
consistent with the method of SFAS No. 123, the Company's net income and
earnings per share would have been the following pro forma amounts:

1999 1998 1997
---- ---- ----
Net Income
As reported $ 2,254,928 $2,248,373 $1,811,501
Pro forma 1,917,963 1,921,062 1,571,757

Earnings Per Share
As reported:
Basic 0.37 0.36 0.33
Diluted 0.37 0.35 0.32
Pro forma:
Basic 0.31 0.31 0.29
Diluted 0.31 0.30 0.28
==== ==== ====

The following is a summary of the Plans' activity:

Weighted Average
Shares Exercise Price
------ ----------------
Outstanding at June 1, 1996
(172,156 exercisable) 442,800 $4.97
Granted 118,000 7.55
Exercised (48,466) 2.77
Forfeited (22,634) 6.86
------- ----
Outstanding at May 31, 1997
(219,077 exercisable) 489,700 5.73
Granted 145,000 9.08
Exercised (97,100) 3.56
Forfeited (10,700) 6.94
------- ----
Outstanding at May 31, 1998
(209,544 exercisable) 526,900 7.03
Granted 161,500 7.05
Exercised (35,800) 2.71
Forfeited (52,900) 7.47
------- ----
Outstanding at May 31, 1999
(265,518 exercisable) 599,700 $7.25
======= =====

The fair value of each option granted is estimated on the date of
grant using the Black-Scholes option pricing model with the following
weighted-average assumptions for grants in 1999, 1998 and 1997, respectively:
dividend yield of 0% for the three years: expected volatility of 52.0%, 55.0%
and 68.0%; risk free interest rates of 5.2%, 6.0% and 6.5%; and expected
lives of four years for 1999 and 1998 and 6.5 years for 1997.

The weighted-average grant date fair value of options granted in
1999, 1998 and 1997 was $3.24, $4.32 and $4.38, respectively.


-29-




Neogen Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------

The following is a summary of stock options outstanding at May 31,
1999:

Options Outstanding Options Exercisable
-------------------------------- -------------------
Average Weighted Weighted
Remaining Average Average
Contractual Exercise Exercise
Number Life (Years) Price Number Price
------ ------------ -------- ------- --------
$ 1.88 - 2.75 20,000 2.4 $ 2.32 20,000 $ 2.32
2.87 - 2.87 6,000 1.7 2.87 6,000 2.87
4.63 - 6.88 132,600 3.5 6.03 86,000 5.84
7.13 - 9.25 407,700 4.3 7.54 142,381 7.60
11.31 - 13.25 33,400 6.3 12.31 11,137 12.31
------- --- ------ ------- ------
599,700 4.1 $ 7.25 265,518 $ 6.72
======= === ====== ======= ======

The weighted-average exercise price of the 209,544 shares which were
exercisable at May 31, 1998 and 219,077 shares which were exercisable at
May 31, 1997 was $5.69 and $4.52, respectively.

The following table summarizes warrant activity for the years ended
May 31, 1999, 1998 and 1997. All warrants are exercisable for unregistered
common stock of the Company and expire in 2000.

Warrant
Shares Price
------- ---------------
Outstanding Warrants at June 1, 1996 80,374 $2.63 to 4.82
Warrants exercised during the year (1,782) 4.82
Warrants repurchased (30,000) 4.63
------- ---------------
Outstanding Warrants at May 31, 1997 48,592 4.82
Warrants exercised during the year (471) 4.82
Warrants expiring during the year (4,856) 4.82
------- ---------------
Outstanding Warrants at May 31, 1998 43,265 4.82
Warrants exercised during the year -- --
Warrants expiring during the year -- --
------- ---------------
Outstanding Warrants at May 31, 1999 43,265 $ 4.82
======= ===============

8. Taxes On Income

Income taxes are calculated using the liability method specified by
SFAS No. 109 "Accounting for Income Taxes."

The provision for taxes on income consisted of the following:

1999 1998 1997
---- ---- ----
Current:
Federal $367,000 $ 41,000 $ 37,200
State 26,000 86,000 26,000
Deferred -- -- --
-------- -------- --------
Taxes on Income $393,000 $127,000 $ 63,200
======== ======== ========

At May 31, 1999, the Company has approximately $232,000 of tax
credit carryforwards, the majority of which expire between 2009 and 2018.


-30-


Neogen Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------


Deferred income taxes reflect the tax effects of temporary
differences between the carrying amounts of assets and liabilities for
financial reporting purposes and the amounts used for income tax purposes.
Significant components of the Company's deferred tax liabilities and assets
as of May 31, 1999 and 1998 are as follows:
1999 1998
---- ----
Deferred tax liabilities:

Property and equipment $ 165,000 $ 147,000
Losses of affiliated partnerships 44,000 45,000
--------- ---------
Total Deferred Tax Liabilities 209,000 192,000
--------- ---------
Deferred tax assets:

Tax credit carryforwards 232,000 373,000
Inventory 78,000 114,000
Net operating loss carryforwards -- 228,000
Other 211,000 176,000
--------- ---------
521,000 891,000
--------- ---------
Valuation Allowance for Deferred Tax Assets (312,000) (699,000)

Net Deferred Tax Assets 209,000 192,000
--------- ---------
Net Deferred Tax $ -- $ --
========= =========

The reconciliation of income taxes computed at the U.S. federal
statutory tax rates to income tax expense for the years ended May 31, 1999,
1998 and 1997 is as follows:

1999 1998 1997
---- ---- ----
Tax at U.S. statutory rates $ 900,000 $ 808,000 $ 637,000
Adjustment of valuation allowance (387,000) (634,000) (665,000)
Alternative minimum tax -- 41,000 37,200
Other (120,000) (88,000) 54,000
--------- --------- ---------
Taxes on Income $ 393,000 $ 127,000 $ 63,200
========= ========= =========

9. Commitments

The Company has agreements with related research limited
partnerships and unrelated third parties which provide for the payment of
royalties on the sale of certain products. Royalty expense, primarily to
related research limited partnerships, under the terms of these agreements
for 1999, 1998 and 1997 was $780,000, $713,000 and $771,000, respectively.

The Company leases office and manufacturing facilities under
noncancelable operating leases. Rent expense for 1999, 1998 and 1997 was
$302,000, $282,000 and $215,000, respectively. Future minimum rental payments
for these leases are as follows: 2000 - $281,000; 2001 - $179,000; and 2002 -
$42,000.


-31-




Neogen Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------


10. Defined Contribution Benefit Plan

The Company maintains a defined contribution 401(k) benefit plan
covering substantially all employees. Employees are permitted to defer up to
15% of compensation, with the Company matching 100% of the first 3% deferred
and 50% of the next 2% deferred. The Company's expense under this plan was
$117,000, $73,000 and $54,000 for the years ended May 31, 1999, 1998 and
1997, respectively.

11. Segment Information

The Company has two reportable segments: Food safety and Animal
Safety. The Food Safety segment produces and markets diagnostic test kits and
related products used by food producers and processors to detect harmful
natural toxins, drug residues, foodborne bacteria, pesticide residues,
disease infections and levels of general sanitation. The Animal Safety
segment is primarily engaged in the production and marketing of products
dedicated to animal health, including 250 different veterinary instruments
and a complete line of consumable products marketed to veterinarians and
distributors serving the professional equine industry.

These segments are managed separately because they represent
strategic business units that offer different products and require different
marketing strategies. The Company evaluates performance based on total sales
and operating income of the respective segments. The accounting policies of
the segments are the same as those described in Note 1, Summary of Accounting
Policies. Prior year segment information has been restated to conform to the
1999 presentation.

Segment information for the year ended May 31, 1999, 1998 and 1997
was as follows:



Corporate
Food Animal and
Safety Safety Eliminations(1) Total
------ ------ --------------- -----
1999

Net sales from external customers 10,069,469 $12,109,539 $ -- $22,179,008
Operating income 1,513,369 1,754,234 (723,531) 2,544,072
Depreciation and amortization 372,766 500,305 -- 873,071
Interest income 2,350 253 490,827 493,430
Loss on sale of product line (628,839) -- -- (628,839)
Income taxes 213,042 297,415 (117,457) 393,000
Total assets 6,444,122 9,767,902 9,896,114 26,108,138
Expenditures for long-lives assets 546,358 341,993 -- 888,351
---------- ----------- ---------- -----------
1998

Net sales from external customers 8,418,957 $10,069,432 $ -- $18,488,389
Operating income 1,276,400 1,013,892 (811,876) 1,478,416
Depreciation and amortization 349,304 366,377 -- 715,681
Interest income 35 396 605,559 605,990
Income taxes 251,190 155,554 (279,744) 127,000
Total assets 5,611,458 10,055,351 9,745,833 25,412,642
Expenditures for long-lives assets 311,997 333,684 -- 645,681
---------- ----------- ---------- -----------



-32-






Neogen Corporation and Subsidiaries
Notes to Consolidated Financial Statements
- ------------------------------------------------------------------------------

Corporate
Food Animal and
Safety Safety Eliminations(1) Total
------ ------ --------------- -----
1997

Net sales from external customers $ 8,605,180 $ 6,654,243 $ -- $ 15,259,423
Operating income 1,632,069 271,740 (593,140) 1,310,669
Depreciation and amortization 373,782 250,331 -- 624,113
Interest income 922 1,405 447,004 449,331
Income taxes 282,803 8,052 (227,655) 63,200
Total assets 5,347,789 5,550,481 12,250,203 23,148,473
Expenditures for long-lives assets 344,330 286,430 -- 630,760


(1) Includes corporate assets, consisting of marketable securities, and
overhead expenses not allocated to specific business segments. Also
includes the elimination of intersegment transactions and minority
interests.


The Company has no long-lived assets outside of the United States
and no significant foreign operations. Export sales amounted to $4,913,782 or
22% of consolidated sales in 1999, $4,039,571 or 22% in 1998 and $3,771,168
or 25% in 1997, respectively, and were derived primarily in the geographic
areas of South and Latin America, Canada, Europe and the Far East. The
Company does not have sales to any single foreign country or any single
customer exceeding 10% of consolidated sales.

12. Stock Repurchase

The Company's Board of Directors have authorized the purchase of up
to 500,000 shares of the Company's common stock. As of May 31, 1999, the
Company had purchased 314,700 shares in negotiated and open market
transactions for a total price, including commissions, of approximately
$2,169,000. Shares purchased under this buy-back program will be retired and
used to satisfy future issuance of common stock upon the exercise of
outstanding stock options and warrants.

13. Supplemental Disclosure of Cash Flows Information

Cash paid for income taxes totaled $749,000, $64,700, and $10,000 in
1999, 1998 and 1997, respectively. Cash paid for interest totaled $15,945,
$22,581 and $66,851 in 1999, 1998 and 1997, respectively.

Non-cash Investing Activities

In fiscal 1999, the Company sold its AMPCOR human clinical products
line and related assets in exchange for notes receivable of approximately
$500,000.


-33-



ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

None
PART III

Certain information required by Part III has been omitted from this
Report since the Company will file a definitive proxy statement pursuant to
Regulation 14A (the "Proxy Statement") not later than 120 days after the end
of the fiscal year covered by this Report, and certain information included
therein is incorporated herein by reference.

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information concerning the Company's directors and executive
officers required by this Item is incorporated by reference to the Company's
Proxy Statement.

OFFICERS AND OTHER KEY INDIVIDUALS OF THE REGISTRANT

The officers of the Company are elected by and serve at the
discretion of the Board of Directors. The Board of Directors has also named a
Scientific Review Council to serve at the pleasure of the Board. The
Scientific Review Council meets several times annually to review the research
progress of the Company and to recommend or approve new research and product
development activities of the Company. The names and occupations of the
Company's officers and other key individuals are set forth below.



Year Joined
Name Position with the Company the Company
---- ------------------------- -----------

James L. Herbert President, Chief Executive Officer, Director 1982
G. Bruce Papesh Secretary, Director 1993
Lon M. Bohannon Vice President, Chief Financial Officer, Director 1985
Brinton M. Miller, Ph.D Senior Vice President 1984
Gerald S. Traynor Vice President 1990
Terri A. Juricic Vice President 1992
Edward L. Bradley Vice President 1994
Joseph M. Madden, Ph.D Vice President, Scientific Affairs 1997
Paul S. Satoh, Ph.D Vice President, Diagnostic Research & Development 1998
David A. Wall Vice President, Diagnostic Manufacturing 1998
Anthony E. Maltese Manager, Corporate Development 1999



There are no family relationships among officers. Information
concerning the executive officers of the Company follows:

James L. Herbert, age 59, has been President, Chief Executive
Officer, and a director of the Company since he joined Neogen in June, 1982.
He previously held the position of Corporate Vice President of DeKalb Ag
Research, a major agricultural genetics and energy company. He has management
experience in animal biologics, specialized chemical research, medical
instruments, aquaculture, animal nutrition, and poultry and livestock
breeding and production.

G. Bruce Papesh, age 52, was elected to the Board of Directors in
October 1993 and was elected Secretary in October 1994. Since 1987, Mr.
Papesh has served as President of Dart, Papesh & Co., an investment
consulting and financial services firm. Mr. Papesh also serves on the Board
of Directors of Immucor, Inc., a publicly traded immunodiagnostics company
that manufactures and markets products for the human clinical blood bank
industry.

Dr. Brinton M. Miller, age 72, joined the Company in January 1984 as
Vice President of Research and Development. He presently serves on a
part-time basis, as the Company's Senior Vice-President. Prior to joining
Neogen, Dr. Miller held numerous research management positions during his
27-year career with Merck, Sharp and Dohme Laboratories.

Lon M. Bohannon, age 46, joined the Company in October 1985 as Vice
President of Finance, was promoted to Chief Financial Officer in June 1987,
was promoted to Vice President Administration and Chief Financial Officer in
November 1994, and elected to the Board of Directors in October 1996. He is
responsible for all areas of accounting, finance, human resources, and
investor relations. A CPA, he was Administrative Controller for Federal
Forge, Inc., a metal forging and stamping firm, from March 1980 until October
1985, and a member of the public accounting firm of Ernst & Young from June
1975 to March 1980.


-34-


Gerald S. Traynor, age 64, joined Neogen in July 1990 as General
Manager for Ideal Instruments, Inc. He was promoted to Vice President of
Instrument Development and Manufacturing in January 1991 with responsibility
for the Company's veterinary instrument and electronic instrument
manufacturing operations. He was Vice President of Manufacturing for Martin
Yale Industries for three years before joining Neogen and filled the same
position for The Hedman Company from 1983-1987. Earlier, he served 16 years
in various manufacturing management positions at ITT.

Terri A. Juricic, age 34, joined Neogen Corporation on September 1,
1992 as part of the Company's acquisition of WTT, Incorporated. She currently
serves as Vice President and General Manager of the Company's Lexington
division and is responsible for all sales pertaining to animal safety. Ms.
Juricic graduated from Miami University in 1986. From 1986 to 1991, she was
Controller for Freeze Point Cold Storage Systems and concurrently served in
the same capacity for Powercore, Inc. In 1990, she joined WTT, Incorporated
as VP/CFO and then became President, the position she held at the time Neogen
acquired the business.

Edward L. Bradley, age 39, joined Neogen in February 1995 as Vice
President of Sales and Marketing for AMPCOR Diagnostics, Inc. In June 1996,
he was made a Vice President of Neogen Corporation. Currently, Mr. Bradley is
responsible for all sales and marketing activities focused on food safety
products on a worldwide basis. From 1988 to 1995, Bradley served in several
sales and marketing capacities for Mallinckrodt Animal Health, including the
position of National Sales Manager responsible for 40 employees in their Food
Animal Products Division. Prior to joining Mallinckrodt, Bradley held several
sales and marketing positions for Stauffer Chemical Company.

Dr. Joseph M. Madden, age 50, joined Neogen in December 1997 as Vice
President of Scientific Affairs after retiring from the Food and Drug
Administration as its Microbiology Strategic Manager. He joined the FDA in
1978 and spent his first 10 years as a research microbiologist for the
agency. Dr. Madden has served on numerous committees on food safety,
including his current appointment to the National Advisory Committee on
Microbiological Criteria for Foods. He is regarded by regulatory agencies and
the food industry as being one of the nation's top experts on both scientific
and regulatory issues relating to food safety.

Dr. Paul S. Satoh, age 62, became Neogen's Vice President for
Research and Development in March 1998 after having spent 26 years as a
senior scientist and research manager at Pharmacia & Upjohn Inc. Dr. Satoh
joined Neogen after serving nearly six years on the Company's Scientific
Review Council as an immunology specialist. At Upjohn, Dr. Satoh also taught
immunopharmacology at the University of Michigan in Ann Arbor, and general
studies in chemistry and social issues in biology at Western Michigan
University. His most recent positions at Pharmacia & Upjohn included senior
scientist in drug metabolism research and senior scientist for strategic
information analysis and competitive intelligence.

David A. Wall, age 51, joined Neogen Corporation in October 1998 as
Vice President and General Manager of Ampcor Diagnostics Incorporated. In May
1999, he assumed his current position as Vice President of Diagnostic Manu-
facturing and Quality Control. Before joining Neogen, he served as Manager
of the immunodiagnostics operations for REMEL, Inc. in Augusta, GA, a position
he held since 1992. Prior to that, Mr. Wall served as founder, President and
Chairman of the Board for Medical Diagnostic Technologies Inc. also in
Augusta. Earlier, Mr. Wall served as Laboratory Director for Zeus Scientific,
Inc. in Raritan, NJ, and in the early 1980's participated in the development
of the first commercially available test for Legionnaire's Disease.

Anthony E. Maltese, age 56, joined Neogen on June 1, 1999 as Manager
of Corporate Development. Prior to joining Neogen, Mr. Maltese served as Vice
President of Business Development for Creatogen Biosciences, GmbH of
Angsburg, Germany. From 1990 to 1998, he worked in production and special
project management positions for REMEL, Inc. including Manager of Business
Development. Prior to REMEL, Mr. Maltese spent 20 years at Difco
Laboratories, where he served in several management positions in the areas of
purchasing, technical sales support, production and research.

ITEM 11. EXECUTIVE COMPENSATION

The information required by this Item is incorporated by reference
to the Company's Proxy Statement.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information required by this Item is incorporated by reference
to the Company's Proxy Statement.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Jack C. Parnell, a Company Director, is a governmental relations
advisor to the law firm of Kahn, Soares & Conway. Kahn, Soares & Conway has
been retained by the Company to represent it in governmental relations
matters. The Company pays Kahn, Soares & Conway a monthly fee of $1,750 for
ten hours of consulting. The agreement with Kahn, Soares & Conway is
terminable by either party at the end of any month.
-35-

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULE AND REPORTS ON FORM 8-K

(a) The following documents are filed as a part of this Report:

(1) Exhibits. The Exhibits listed on the accompanying Index to
Exhibits immediately following the signatures are filed as part
of, or incorporated by reference into, this Report.

(b) Schedule II - Valuation and Qualifying Accounts.

(c) No reports on Form 8-K were filed by the Company during the fiscal
quarter ended May 31, 1999.



-36-



SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this Report to be signed
on its behalf by the undersigned, thereunto duly authorized.


NEOGEN CORPORATION

/s/ James L. Herbert
----------------------------
James L. Herbert, President
Chief Executive Officer
Dated: August 23, 1999

Pursuant to the requirements of the Securities Exchange Act of 1934, this
Report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

Signature Title Date
- --------- ----- ----

/s/ James L. Herbert President, Chief Executive August 23, 1999
- -------------------- Officer, Director (Principal
James L. Herbert Executive Officer)

/s/ Lon M. Bohannon Vice President of Administration August 23, 1999
- -------------------- Chief Financial Officer,
Lon M. Bohannon Director Principal Financial
and Accounting Officer

* Chairman, Board of Directors
- --------------------
Herbert D. Doan


* Director
- --------------------
Robert M. Book


* Director
- --------------------
Gordon E. Guyer


* Secretary and Director
- --------------------
G. Bruce Papesh


* Secretary and Director
- --------------------
Leonard E. Heller, Ph.D.


* Director
- --------------------
Jack C. Parnell


* Director
- --------------------
Thomas H. Reed



*By: /s/ James L. Herbert
--------------------- August 23, 1999
James L. Herbert,
Attorney-in-fact


James L. Herbert, President
Chief Executive Officer
Dated: August 23, 1999





-37-

Neogen Corporation

Annual Report on Form 10-K
Year Ended May 31, 1999

EXHIBIT INDEX

EXHIBIT NO. DESCRIPTION

3 (a) (5) Articles of Incorporation, as restated
3 (a) (1) By-Laws, as amended
10 (a) (1) Neogen Research Limited Partnership II/Neogen Corporation
Agreement for the Sale of Patent Rights and Related
Know How, dated October 14, 1988
10 (b) (7) Neogen/Vetoquinol U.S.A., Inc. Asset Purchase Agreement
dated December 31, 1997
10 (c) (7) Neogen 1997 Stock Option Plan
10 (d) Tenner Incorporated/AMPCOR Diagnostics, Inc. Asset Purchase
Agreement dated April 28, 1999
10 (e) (5) Neogen Corporation/United States Department of Agriculture
License Agreement, dated June 29, 1994
10 (f) (3) Ideal Instruments, Inc. Lease Agreement for 9355 West Byron
Street, Schiller Park, Illinois, dated June 29, 1993
10 (g) (1) Neogen Research Limited Partnership II First Amended and
Restated Partnership Agreement, dated December 30, 1985
10 (h) Neogen/BioPort Corporation Product Purchase Agreement dated
May 22, 1998
10 (i) (7) Lease Agreement for Florida Manufacturing facilities
10 (j) (2) Amended and Restated Incentive Stock Option Plan II and
Sample Individual Incentive Stock Option agreement
10 (k) (4) Neogen/International Diagnostic Systems Asset Purchase
Agreement, dated June 27, 1995
10 (l) (3) ELISA Technologies Lease Agreement for space at 628 East
Third Street, Lexington, Kentucky, dated May 19, 1993
10 (m) Amendment to ELISA Technologies Lease Agreement
10 (n) (5) Neogen Corporation/Kahn, Soares and Conway contract
10 (o) (7) NBD Bank Loan Documents
10 (p) (7) Comerica Bank Loan Documents
10 (q) (6) Neogen Corporation/W.J. Bartus, Inc. Asset Purchase
Agreement, dated July 3, 1997
10 (r) (6) Neogen Corporation/Orion Diagnostica Distribution Agreement
10 (s) (6) Neogen Corporation/Oxoid Distribution Agreement
13 Annual Report to Shareholders for the Year Ended May 31,
1999 (to be deemed filed only to the extent required by
the instructions to exhibits for reports on Form 10-K)
21 List of Subsidiaries
23 Consent of Independent Auditors
24 Power of Attorney (included on Signature Page)
27 Financial Data Schedule


(1) Incorporated by reference to the exhibit filed with the Registrant's
Registration Statement on Form S-18 (No. 33-29844C) filed July 17, 1989
and amended on August 17, 1989 and August 22, 1989, which Registration
became effective August 30, 1989.

(2) Incorporated by reference to the exhibit filed with the Registrant's
Annual Report on Form 10-K for the year ended May 31, 1992.

(3) Incorporated by reference to the exhibit filed with the Registrant's
Annual Report on Form 10-KSB for the year ended May 31, 1993.

(4) Incorporated by reference to the exhibit filed with the Registrant's
Annual Report on Form 10-KSB for the year ended May 31, 1995.

(5) Incorporated by reference to the exhibit filed with the Registrant's
Registration Statement on Form S-2 (No. 333-12193) filed September 17,
1996 and amended on October 18, 1996, which Registration became
effective October 22, 1996.

(6) Incorporated by reference to the exhibit filed with the Registrant's
Annual Report on Form 10-KSB for the year ended May 31, 1997.

(7) Incorporated by reference to the exhibit filed with Registrant's Annual
Report on Form 10-KSB for the year ended May 31, 1998.




-38-



Neogen Corporation and Subsidiaries
Schedule II
Valuation and Qualifying Accounts



Balance Charged To Balance
at Beginning Costs and at End
Description of Year Expenses Write-Offs of Year
- ----------- ------------ ---------- ---------- -------
Allowance for
Doubtful Accounts:
Year Ended May 31:
1999 227,000 6,000 67,000 166,000
1998 320,000 (11,000) 82,000 227,000
1997 185,000 170,000 35,000 320,000
------- ------- ------ -------