10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE

SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended August 31, 2003

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

(Exact name of registrant as specified in its charter)

Michigan (State or other jurisdiction of incorporation or organization) 38-2364843 (IRS Employer Identification Number)

620 Lesher Place

Lansing, Michigan 48912

(Address of principal executive offices including zip code)

(517) 372-9200

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file reports), and (2) has been subject to such filing requirements for the past 90 days.    YES  x    NO  ¨

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12B – 2 of the Exchange Act).    YES  x    NO  ¨

As of October 1, 2003, there were 6,279,968 outstanding shares of Common Stock.

NEOGEN CORPORATION AND SUBSIDIARIES

TABLE OF CONTENTS

PART I. Financial Information	Page No.
Item 1. Interim Consolidated Financial Statements (unaudited)
Consolidated Balance Sheets – August 31, 2003 and May 31, 2003	1
Consolidated Statements of Income – Three months ended August 31, 2003 and 2002	2
Consolidated Statements of Stockholders’ Equity – Three months ended August 31, 2003	3
Consolidated Statements of Cash Flows – Three months ended August 31, 2003 and 2002	4
Notes to Interim Consolidated Financial Statements – August 31, 2003	5
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	7
Item 3. Quantitative and Qualitative Disclosures About Market Risk	9
Item 4. Controls and Procedures	10
PART II. Other Information
Item 1. Legal Proceedings	11
Item 2. Changes in Securities and Use of Proceeds	11
Item 3. Defaults Upon Senior Securities	11
Item 4. Submission of Matters to a Vote of Security Holders	11
Item 5. Other Information	11
Item 6. Exhibits and Reports on Forms 8-K	11
Signatures	11
CEO Certification
CFO Certification
Section 906 Certification

PART I – FINANCIAL INFORMATION

ITEM 1. Interim Consolidated Financial Statements

NEOGEN CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (UNAUDITED)

	August 31, 2003		May 31, 2003
	(In thousands, except share and per share amounts)
ASSETS
CURRENT ASSETS
Cash	$	540	$	1,061
Marketable securities		8,092		7,836
Accounts receivable, less allowance of of $ 637 and $ 611		7,172		7,499
Inventories		10,303		9,840
Deferred income taxes		694		694
Prepaid expenses and other current assets		1,332		1,041
TOTAL CURRENT ASSETS		28,133		27,971
NET PROPERTY AND EQUIPMENT		4,767		4,640
OTHER ASSETS
Goodwill and other non amortizable intangible assets		13,665		13,665
Other non-current assets, net of accumulated amortization of $ 676 and $ 860		1,651		1,760
	$	48,216	$	48,036
LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable	$	1,960	$	3,273
Accruals		2,539		2,490
TOTAL CURRENT LIABILITIES		4,499		5,763
DEFERRED INCOME TAXES		405		405
OTHER LONG-TERM LIABILITIES		466		466
STOCKHOLDERS’ EQUITY
Preferred stock, $1.00 par value, 100,000 shares authorized, none issued and outstanding		—		—
Common stock, $.16 par value, 20,000,000 shares authorized, 6,269,635 shares issued and outstanding at August 31, 2003; 6,200,486 shares issued and outstanding at May 31, 2003		1,003		992
Additional paid-in capital		24,954		24,830
Accumulated other comprehensive income		10		3
Retained earnings		16,879		15,577
TOTAL STOCKHOLDERS’ EQUITY		42,846		41,402
	$	48,216	$	48,036

See notes to interim consolidated financial statements

1

NEOGEN CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

	Three Months Ended August 31,
	2003		2002
	(In thousands, except per share amounts)
Sales	$	12,233	$	11,163
Cost of goods sold		5,973		5,080
GROSS MARGIN		6,260		6,083
OPERATING EXPENSES
Sales and marketing		2,923		2,829
General and administrative		787		1,060
Research and development		676		655
		4,386		4,544
OPERATING INCOME		1,874		1,539
OTHER INCOME
Interest income		23		21
Other		85		107
		108		128
INCOME BEFORE INCOME TAXES		1,982		1,667
INCOME TAXES		680		592
NET INCOME	$	1,302	$	1,075
NET INCOME PER SHARE:
Basic	$	.21	$	.18
Diluted	$	.20	$	.17

See notes to interim consolidated financial statements

2

NEOGEN CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (UNAUDITED)

	Common Stock			Additional paid-in capital		Accumulated Other Comprehensive Income		Retained Earnings		Total
	Shares	Amount
				(In thousands)
Balance, June 1, 2003	6,200	$	992	$	24,830	$	3	$	15,577	$	41,402
Exercise of options and warrants	70		11		124						135
Comprehensive income:
Net income for the three months ended August 31, 2003									1,302		1,302
Foreign currency translation adjustments							7				7
Total comprehensive income											1,309
Balance, August 31, 2003	6,270	$	1,003	$	24,954	$	10	$	16,879	$	42,846

See notes to interim consolidated financial statements

3

NEOGEN CORPORATION SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

	Three Months Ended August 31,
	2003			2002
	(In thousands)
OPERATING ACTIVITIES:
Net income	$	1,302		$	1,075
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		302			300
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable		327			(450	)
Inventories		(463	)		(266	)
Prepaid expenses and other current assets		(291	)		(121	)
Accounts payable		(1,313	)		(83	)
Accruals		49			123
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES		(87	)		578
CASH FLOWS FROM INVESTING ACTIVITIES:
Sales of marketable securities		18,113			8,819
Purchases of marketable securities		(18,369	)		(8,335	)
Purchases of property and equipment and other assets		(313	)		(1,494	)
NET CASH USED IN INVESTING ACTIVITIES		(569	)		(1,010	)
CASH FLOWS FROM FINANCING ACTIVITIES:
Net payments for repurchase of common stock		—			(179	)
Net proceeds from issuance of common stock		135			224
NET CASH PROVIDED BY FINANCING ACTIVITIES		135			45
DECREASE IN CASH		(521	)		(387	)
Cash at beginning of period		1,061			2,012
CASH AT END OF PERIOD	$	540		$	1,625

See notes to interim consolidated financial statements

4

NEOGEN CORPORATION AND SUBSIDIARIES

NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENT (UNAUDITED)

1. BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (generally accepted accounting principles) for interim financial information and with the instructions to Form 10-Q and Article 10 Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included. The results of operations for the three month period ended August 31, 2003 is not necessarily indicative of the results to be expected for the fiscal year ending May 31, 2004. For more complete financial information, these consolidated financial statements should be read in conjunction with the May 31, 2003 audited consolidated financial statements and the notes thereto included in the Company’s annual report on Form 10-K for the year ended May 31, 2003.

The Company previously classified shipping revenue as an offset to the related expense in sales and marketing in the consolidated statements of income. Beginning June 1, 2003, these amounts have been classified as revenue. Previously reported fiscal year 2003 revenue and sales and marketing expense balances have been reclassified to conform with fiscal year 2004 presentation.

2. 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:

	August 31, 2003		May 31, 2003
	(In thousands)
Raw materials	$	3,997	$	3,231
Work-in-process		409		422
Finished goods		5,897		6,187
	$	10,303	$	9,840

3. NET INCOME PER SHARE

The following table presents the calculation of net income per share:

	Three Months Ended August 31
	2003		2002
	(In thousands, except share and per share amounts)
Numerator for basic and diluted net income per share:
Net income	$	1,302	$	1,075
Denominator:
Denominator for basic net income per share-weighted average shares		6,222		6,116
Effect of dilutive stock options and warrants		347		249
Denominator for diluted net income per share		6,569		6,365
Net income per share:
Basic	$	.21	$	0.18
Diluted	$	.20	$	0.17

5

4. STOCK REPURCHASE

The Company’s Board of Directors has authorized the purchase of up to 1,000,000 shares of the Company’s Common Stock. As of August 31, 2003, the Company has purchased 697,000 shares in negotiated and open market transactions. Shares purchased under this buy-back program were retired.

5. 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, food allergens, 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 animal health product distributors.

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.

Segment information for the three months ended August 31, 2003 and 2002 was as follows:

	Food Safety		Animal Safety		Corporate and Eliminations(1)			Total
	(In thousands)
2003
Net sales to external customers	$	6,899	$	5,334	$	—		$	12,233
Operating income		1,134		604		136			1,874
Total assets		21,574		18,550		8,092			48,216
2002
Net sales to external customers	$	6,071	$	5,092	$	—		$	11,163
Operating income		1,236		525		(222	)		1,539
Total assets		18,018		18,408		4,638			41,064

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

6. STOCK OPTIONS

The Company follows Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees, in accounting for its stock option plan. Under Opinion No. 25, no compensation expense is recognized because the exercise price of the Company’s stock options equals the market price of underlying stock on the date of grant. Had compensation expense for the Company’s stock-based compensation plans been determined based on the fair value at the grant dates for awards under those plans consistent with Statement of Financial Accounting Standards (SFAS) No. 123, Accounting for Stock-Based Compensation, the Company’s net income and net income per share would have been as follows:

	Three Months Ended August 31,
	2003			2002
	(In thousands except per share amounts)
Net income:
As reported	$	1,302		$	1,075
Deduct-compensation expense based on fair value method		(180	)		(143	)
Pro forma	$	1,122		$	932
Basic net income per share:
As reported	$	.21		$	.18
Pro forma	$	.18		$	.15
Diluted net income per share:
As reported	$	.20		$	.17
Pro forma	$	.17		$	.15

6

7. LEGAL PROCEEDINGS

The Company is subject to certain legal proceedings in the normal course of business that, in the opinion of Management, will not have a material effect on its future results of operations or financial position.

8. SHIPPING EXPENSE

The Company classifies shipping expense with sales and marketing expense. Such expenses totaled $477,000 and $403,000 in the quarters ended August 31, 2003 and 2002, respectively.

9. BUSINESS ACQUISITIONS

As of February 28, 2003, the Company acquired, in a purchase business combination, the outstanding common stock of Adgen Ltd. of Ayr, Scotland, a company involved in the manufacture and sale of diagnostic test kits for the detection of plant diseases and the distribution of food safety diagnostic test kits. Consideration was net cash of $1,850,000 and 32,000 shares of common stock with a fair value of $341,000. Additionally, the Company is obligated to pay contingent consideration based on future annual revenue levels. As of August 31, 2003, no additional consideration has been paid as such required revenue levels have not been achieved. If all revenue and net income levels are achieved, the Company could pay $450,000 of additional consideration.

ITEM 2. 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 performance. While management is optimistic about the Company’s long-term prospects, historical financial information may not be indicative of future financial performance.

Safe Harbor and Forward-Looking Statements

Forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, are made through out this Quarterly Report on Form 10-Q. For this purpose, any statements contained herein that are not statements of historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, the words “believes,” “anticipates,” “plans,” “expects,” “seeks,” “estimates,” and similar expressions are intended to identify forward-looking statements. There are a number of important 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 and other risks detailed from time to time in the Company’s reports on file at the Securities and Exchange Commission, that could cause Neogen Corporation’s results to differ materially from those indicated by such forward-looking statements, including those detailed in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

In addition, any forward-looking statements represent management’s views only as of the day this Quarterly Report on Form 10-Q was first filed with the Securities and Exchange Commission and should not be relied upon as representing management’s views as of any subsequent date. While management may elect to update forward-looking statements at some point in the future, it specifically disclaims any obligation to do so, even if its views change.

Critical Accounting Policies and Estimates

Management’s Discussion and Analysis of Financial Condition and Results of Operations is based on the Company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in United States of America. The preparation of these financial statements requires management to make estimates and judgements that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities. Management believes the critical accounting policies and areas that require the most significant judgements and estimates to be used in the preparation of the consolidated financial statements are revenue recognition, allowance for doubtful accounts, inventory valuation and the assessment of the possible impairment of goodwill and other intangible assets.

7

Revenue Recognition

Revenue from sales of products is recognized at the time title of goods passes to the buyer and the buyer assumes the risks and rewards of ownership. This is generally at the time of shipment. Where right of return exists, allowances are made at the time of sale to reflect expected returns based on historical experience.

Allowance for Doubtful Accounts

Management attempts to minimize credit risk by reviewing customers’ credit history before extending credit and by monitoring credit exposure on a regular basis. An allowance for possible losses on accounts receivable is established based upon factors surrounding the credit risk of specific customers, historical trends and other information.

Inventory

Obsolete inventory is written off as it is identified. Product obsolescence may be caused by shelf-life expiration, discontinuance of a product line, replacement products in the marketplace or other competitive situations.

Valuation of Long-lived and Intangible Assets and Goodwill

Management assesses goodwill and other non-amortizable intangible assets for possible impairment on no less often that an annual basis. In the event of changes in circumstances which indicate the carrying value of these assets may not be recoverable, this assessment may take place at any time. Factors that could cause an impairment review to take place would include:

—Significant underperformance relative to expected historical or projected future operating results.

—Significant changes in the use of acquired assets or strategy of the Company.

—Significant negative industry or economic trends.

When management determines that the carrying value of intangible assets may not be recoverable based on the existence of one or more of the above indicators of impairment, the carrying value is compared to a value determined based on projected discounted cash flows using a discount rate commensurate with the risk inherent in the Company’s current business model. Any impairment identified in this computation is given current recognition in any unissued financial statements.

Three Months Ended August 31, 2003 Compared to Three Months Ended August 31, 2002

Total revenues increased $1,070,000 or 10% in the August 2003 quarter compared to the August 2002 quarter. Revenues from sales of products dedicated to Food Safety were up 14% and revenues from sales of Animal Safety products were up 5%. Exclusive of the effects of sales of products from businesses purchased in the February 2003 quarter, total sales increased 6%.

The increase in Food Safety revenue of $828,000 came from increases in sales of test kits for the detection of harmful bacteria such as Salmonella and Listeria that increased 11% and 26%, respectively in the quarter. Sales of test kits for the detection of allergens in food increased 43%. While markets for these products are growing, management believes that a substantial amount of the Company’s growth has come from additional market penetration.

Animal Safety revenues increased $242,000 in comparison with the revenues from the August 2002 quarter. Increased sales of instruments and other products into the over-the-counter market accounted for most of the sales increases. Sales of the Company’s EqStim product decreased 45% as compared to the August 2002 quarter. EqStim was used in 2002 in connection with the prevention of West Nile Virus infections in horses. Effective vaccination programs have reduced the need for the product’s use for this purpose.

Gross margins in the August 2003 quarter decreased to 51% from 54% in the August 2002 quarter. Food Safety gross margins decreased to 59% from 63% and Animal Safety gross margins decreased to 41% from 45%. These decreases in margins resulted from changes in product mix and the effect of the new manufacturing facility in Lansing that came on line in the August 2003 quarter. This new facility will provide significantly expanded production capability for all of the Food Safety diagnostic products.

Sales and marketing expenses increased $94,000 in the August 2003 quarter. As a percentage of revenues these expenses decreased to 24% of revenues from over 25% in the August 2002 quarter. As a percentage of revenues Food Safety sales and marketing decreased to 27% in the August 2003 quarter from 29% in 2002, while Animal Safety

8

decreased from 21% to 20%. In both divisions strong cost control measures were responsible for the percentage decreases.

General and administrative expenses decreased by $273,000 in the quarter principally from the effects of payments made by third parties to the Company for legal costs that were previously expensed related to two disputes that were settled in the quarter. Without these settlements, general and administrative expense would have been at approximately the same dollar level as the August 2002 quarter and would have decreased from 10% to 9% as a percentage of revenue. The relationship reflects the generally fixed nature of general and administrative expenses.

Research and development expenses in the August 2003 quarter increased $21,000 to 6% of revenue as compared to the August 2002 quarter. Although on a quarter to quarter basis, some fluctuations of research and development expense will occur, management expects research and development expense to approximate 5% to 6% of revenues over time. These expenditures approximate 8% to 10% of revenues from products and product lines that are supported by research and development.

Other income was substantially unchanged when comparing the 2004 quarter to the comparable quarter of the prior year. Federal and state tax rates used in the computation of income tax expense in the first quarter of fiscal year 2004 remained the same as those of the prior year.

Financial Condition and Liquidity

At August 31, 2003, the Company had $8,600,000 in cash and marketable securities, working capital of $23,600,000, and stockholders’ equity of $42,800,000. In addition, unused bank lines totaled $10,000,000. Cash and marketable securities decreased by $265,000 in the three-month period ended August 31, 2003 with $135,000 of cash from exercise of stock options offset by cash used in operations of $87,000 and expenditures for acquisitions of intangible assets and property and equipment of $327,000.

Accounts receivable were $300,000 lower at August 31, 2003 than at May 31, 2003 with average days in net accounts receivable decreasing from 56 days to 54 days. Management believes that recorded allowances are adequate to provide for accounts that may become uncollectable. Inventories at August 31, 2003 increased $500,000 from May 31, 2003 as management continues the Company’s policy of maintaining inventories that are adequate to meet customer demands. The decrease in current liabilities results from timing of payments.

At August 31, 2003, the Company had no material commitments for capital expenditures. Inflation and changing prices are not expected to have a material effect on operations.

Management believes that the Company’s existing cash and marketable securities at August 31, 2003, 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 other organizations, technologies or 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.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is subject to market risk exposures of varying correlations and volatilities with regard to interest rate and foreign exchange rate risks.

The Company’s exposure to market risk for changes in interest rates relates to its portfolio of marketable securities. The Company has not had significant borrowings. Interest rate risk is managed by investing in high-quality issuers and seeking to avoid principal loss of invested funds by limiting default risk and market risk. Default risk is managed by investing in only high-credit-quality securities and by responding appropriately to a significant reduction in credit rating of any investment issuer or guarantor. The portfolio includes only marketable securities with active secondary or resale markets to ensure portfolio liquidity.

Because the Company markets and sells its products throughout the world, it could be significantly affected by weak economic conditions in foreign markets that could reduce demand for its products.

The Company has assets, liabilities and operations outside of the United States that are located primarily in Ayr, Scotland where the functional currency is the British Pound. The Company’s investment is its foreign subsidiary is considered long-term. Accordingly, the Company does not hedge its net investment or engage in other foreign currency hedging activities due to the insignificance of the balances to the Company as a whole.

9

ITEM 4. CONTROLS AND PROCEDURES

Within the 90-day period preceding the date of this report, and evaluation of the effectiveness of the design and operation of the Company’s disclosure controls and procedures was carried out under the supervision and with the participation of the Company’s Chief Executive and Chief Financial Officers. Based on that evaluation, the certifying officers concluded that the Company’s management had the relevant information necessary to permit an assessment of the need to disclose material developments and risks pertaining to the Company’s business in its periodic filings with the Securities and Exchange Commission. There have been no significant changes to the Company’s internal controls or in other factors that could significantly affect these controls subsequent to the date of the evaluation.

10

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Company is subject to certain legal proceedings in the normal course of business that, in the opinion of the management, will not have effect on its future results of operations or financial position.

Items 2,3,4 and 5 are not applicable and have been omitted.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

(a) Exhibit Index

31.1 – Certification of Chief Executive Officer pursuant to Rule 13a – 14 (a).

31.2 – Certification of Chief Financial Officer pursuant to Rule 13 a – 14 (a).

32.   – Certification pursuant to 18 U.S.C. section 1350

(b) Reports on Form 8-K Filed in Quarterly Period Ended August 31, 2003.

Form 8-K dated July 22, 2003:

ITEM 7.     Financial statement and exhibits - Press Release dated July 22, 2003

ITEM 9.     Regulation D disclosure

SIGNATURES

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

		NEOGEN CORPORATION
		(Registrant)
Dated:	October 15, 2003	By:	/s/    JAMES L. HERBERT
			James L. Herbert
			President and Chief Executive Officer
Dated:	October 15, 2003	By:	/s/    RICHARD R. CURRENT
			Richard R. Current
			Vice President and Chief Financial Officer

11

EX-31.1

EXHIBIT 31.1

13 a. – 14(a) CERTIFICATION OF CEO

NEOGEN CORPORATION AND SUBSIDIARIES

CEO CERTIFICATION

I, James L. Herbert, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Neogen Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a) designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; and

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting.

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

a) all significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: October 15, 2003

/s/    James L. Herbert        

James L. Herbert

Chief Executive Officer

12

EX-31.2

EXHIBIT 31.2

13 a. – 14(a) CERTIFICATION OF CFO

NEOGEN CORPORATION AND SUBSIDIARIES

CFO CERTIFICATION

I, Richard R. Current, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Neogen Corporation;

2. Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a) designed such disclosure controls and procedures or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; and

b) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting.

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent functions):

a) all significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial data and have identified for the registrant’s auditors any material weaknesses in internal controls; and

b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: October 15, 2003

/s/    RICHARD R. CURRENT       

Richard R. Current

Chief Financial Officer

13

EX-32

EXHIBIT 32

18 U.S.C. SECTION 1350 CERTIFICATION

NEOGEN CORPORATION

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with this quarterly report on Form 10-Q of Neogen Corporation (the “Company”) for the period ended August 31, 2003 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), I, James L. Herbert, as Chief Executive Officer of the Company and I, Richard R. Current, as Chief Financial Officer, hereby certify pursuant to 18 U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes-Oxley Act of 2002, that:

(1) This Report fully complies with the requirements of section 13 or 15(d) of the Securities Exchange Act of 1934; and

(2) Information contained in this Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

Date: October 15, 2003

/s/    JAMES L. HERBERT         

James L. Herbert

Chief Executive Officer

/s/    RICHARD R. CURRENT     

Richard R. Current

Chief Financial Officer

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the Company and furnished to the Securities and Exchange Commission or its staff upon request.

14