
• | Crucell announced a non-exclusive STAR® research license agreement with Celltrion, Inc. for the production of recombinant proteins. Under the agreement, Celltrion will evaluate Crucell's STAR® technology for generating cell lines for the manufacturing of biopharmaceuticals. Financial details of the agreement were not disclosed. |
Financial Review
Total Revenue and Other Operating Income
Total revenue and other operating income was €47.9 million for the first quarter of 2008, an improvement of 36% compared to the same quarter of 2007 (41% in constant currencies). The improvement was driven by strong sales of paediatric vaccines, in particular Quinvaxem™, higher sales of travel vaccines and higher license fees ant other income.
Product sales for the first quarter amounted to €35.5 million and represent sales of paediatric vaccines (46%), travel vaccines (38%) and other products (16%).
License revenues were €5.2 million in the first quarter, an increase of €2.5 million compared to the same quarter of 2007. License revenues consist of initial payments from new contracts as well as milestones and other payments on existing contracts.
Service fees for the quarter were €2.0 million, compared to €2.1 million last year. Service fees represent revenue for product development activities performed under contracts with partners and licensees.
Total other operating income was €5.1 million for the quarter, compared to €3.7 million in the first quarter of 2007.
Net results were affected by a partial reversal of €5.2 million on the impairment of the facility in Bern (Switzerland), which had been taken in the fourth quarter of 2006. The facility is now in use to develop a vaccine under the agreement which was signed with Wyeth Pharmaceuticals in March 2008.
Cost of Goods Sold
Cost of goods sold for the first quarter of 2008 amounted to €25.6 million, €24.7 million of which represents product costs and the remainder of €0.9 million the cost of service and license activities.
Gross operating margins for the quarter were 40% versus 23% in the same period of 2007. This increase is due to higher license income, lower acquisition related costs and product mix.
Expenses
Total expenses consist of research and development (R&D) expenses, marketing and sales (M&S) and general and administrative (G&A) expenses. Total expenses for the period were €31.2 million for the first quarter excluding reversal of impairment, representing a €0.3 million increase over the same period in 2007.
9

R&D expenses for the first quarter amounted to €15.8 million, which represents a €0.8 million decrease versus the first quarter of 2007. The decrease can be attributed to the optimization of R&D activities and the timing of specific R&D expenses during the year.
M&S expenses for the quarter were €8.2 million, which represents a €0.5 million increase versus the first quarter of 2007. The increase can be attributed to more sales activity of our existing products during this quarter.
G&A expenses for the first quarter of 2008 were €7.2 million and represent an increase of €0.5 million over the same quarter in 2007, which include costs related to the ‘Healthy Ambition’ program.
Net financial income & expenses in the first quarter of negative €4.4 million was the result of foreign exchange losses caused by the weaker US Dollar and by the strengthening of the Swiss Franc against the Euro.
Net Loss
The Company reported a net loss €9.0 million for the first quarter of 2008 compared to €18.5 million in the same period of 2007. This amounted to €0.14 net loss per share, compared to a net loss per share of €0.29 in the first quarter of 2007.
Balance Sheet
Tangible fixed assets amounted to €152.1 million on March 31, 2008. Intangible assets represent assets acquired in acquisitions and amounted to €89.9 million. This figure represents acquired in-process R&D; developed technology; patents and trademarks; and value of customer and supplier relationships.
Investments in associates and joint ventures amount to €8.9 million and represents investments in AdImmune and PERCIVIA. The Company's investment in Galapagos NV is classified under available-for-sale investments.
Total equity on March 31, 2008 amounted to €429.0 million. A total of 65.4 million ordinary shares were issued and outstanding on March 31, 2008.
Cash Flow and Cash Position
Cash and cash equivalents decreased by €41.4 million in the first quarter to €121.9 million.
Deterioration of cash flow and working capital in the first quarter was due to the seasonality of our business, in which we build inventory in the first half of the year to sell our products in the second half.
Net cash used in operating activities in the first quarter of 2008 was €34.0 million. Overall investments in net working capital increased mainly due to an inventory build-up of €13.2 million and a decrease in accounts payable of €14.1 million.
In the first quarter net cash used in investing activities amounted to €1.3 million. This consists of capital expenditure of €3.1 million partly offset by €1.0 million of received interest.
10

In the quarter, net cash used in financing activities amounted to €6.6 million, consisting of repayment of financial liabilities.
Outlook 2008 reiterated:
Crucell expects combined full year 2008 total revenue and total other operating income to grow by 20% in constant currencies4. The Company expects higher margins and positive cash flow.
Phasing in 2008:
We expect revenues and operating income to be phased throughout 2008 like in 2007. Cash flow and working capital are expected to significantly deteriorate in the first half of 2008 which is due to the seasonality of our business in which we build inventory in the first half of the year to sell our products in the second half. We expect the negative cash flow in the first nine months to reverse in the final quarter of 2008, to end the year with a positive cash flow.
Annual Report
Crucell N.V. has finalized the financial statements for the year ended December 31, 2007. We filed our 2007 Annual Report Form 20-F with the U.S. Securities and Exchange Commission and published our Statutory Annual Accounts for the year 2007 on May 7, 2008.
The consolidated balance sheet of Crucell N.V. as of March 31, 2008, the related consolidated statements of operations and consolidated statements of cash flows for the period ended March 31, 2008 and all quarterly information as presented in this press release is unaudited.
Forward-looking statements
This press release contains forward-looking statements that involve inherent risks and uncertainties. We have identified certain important factors that may cause actual results to differ materially from those contained in such forward-looking statements. For information relating to these factors please refer to our Form 20-F, as filed with the U.S. Securities and Exchange Commission on May 7, 2008, and the section entitled “Risk Factors”. The Company prepares its financial statements under International Financial Reporting Standards (IFRS).
4 Constant currencies = Weighted average EUR/USD rate of 1.38 in 2007.
11

Conference Call and Webcast
At 14:00 Central European Time (CET), Crucell’s management will conduct a conference call, which will also be webcast. To participate in the conference call, please call one of the following telephone numbers 10 minutes prior to the event:
+44 203 023 4471 for the UK;
+1 646 843 4608 for the US; and
+3120 794 8426 for the Netherlands
Following a presentation of the results, the lines will be opened for a question and answer session.
The live audio webcast can be accessed via the homepage of Crucell's website at www.crucell.com and will be archived and available for replay following the event.
About Crucell
Crucell N.V. (Euronext, NASDAQ: CRXL; Swiss Exchange: CRX) is a global biopharma company focused on research, development, production and marketing of vaccines, proteins and antibodies that prevent and treat primarily infectious diseases. Its vaccines are sold in public and private markets worldwide. Crucell's core portfolio includes a vaccine against hepatitis B, a fully-liquid vaccine against five important childhood diseases and a virosome-adjuvanted vaccine against influenza. Crucell also markets travel vaccines, such as the only oral anti-typhoid vaccine, an oral cholera vaccine and the only aluminum-free hepatitis A vaccine on the market. The Company has a broad development pipeline, with several product candidates based on its unique PER.C6® production technology. The Company licenses its PER.C6® technology and other technologies to the biopharmaceutical industry. Important partners and licensees include DSM Biologics, sanofi-aventis, Novartis, Wyeth and Merck & Co. Crucell is headquartered in Leiden, the Netherlands, with subsidiaries in Switzerland, Spain, Italy, Sweden, Korea and the US. The Company employs over a 1000 people. For more information, please visit www.crucell.com.
Financial Calendar: |
30 May 2008 | Annual General Meeting of Shareholders |
12 August 2008 | Q2 Results 2008 |
11 November 2008 | Q3 Results 2008 |
17 February 2009 | Q4 Results 2008 |
|
For further information please contact: |
Media: | Investors/Analysts: |
Crucell N.V. | Crucell N.V. |
Barbara Mulder | Oya Yavuz |
Director Corporate Communications | Director Investor Relations |
Tel: 31-(0)71 519 7346 | Tel. +31-(0)71-519 7064 |
press@crucell.com | ir@crucell.com |
www.crucell.com | www.crucell.com |
12
CONSOLIDATED STATEMENTS OF OPERATIONS | | | | |
| |
in EUR '000 (except per share data) | | | | |
|
| |
| 3 months ended | |
| March 31, | |
|
| |
| 2008 | | 2007 | |
| unaudited | | unaudited | |
|
| |
| |
Product sales | 35,543 | | 26,642 | |
License revenues | 5,221 | | 2,736 | |
Service fees | 2,015 | | 2,114 | |
|
| |
| |
Total revenue | 42,779 | | 31,492 | |
| | | | |
Cost of product sales | -24,746 | | -22,287 | |
Cost of service fees | -865 | | -1,836 | |
|
| |
| |
Total cost of goods sold | -25,611 | | -24,123 | |
| | | | |
Gross margin | 17,168 | | 7,369 | |
| | | | |
Government grants | 1,927 | | 2,507 | |
Other income | 3,214 | | 1,219 | |
|
| |
| |
Total other operating income | 5,141 | | 3,726 | |
| | | | |
Research and development | -15,829 | | -16,585 | |
Selling, general and administrative | -15,357 | | -14,348 | |
Reversal of impairment | 5,153 | | 0 | |
|
| |
| |
Total other operating expenses | -26,033 | | -30,933 | |
| | | | |
Operating loss | -3,724 | | -19,838 | |
| | | | |
Financial income & expenses | -4,388 | | 751 | |
Results investments non-consolidated companies | -119 | | -476 | |
|
| |
| |
Loss before tax | -8,231 | | -19,563 | |
| | | | |
Income tax | -775 | | 1,058 | |
|
| |
| |
Loss for the period | -9,006 | | -18,505 | |
|
| |
| |
| | | | |
Attributable to: | | | | |
Equity holders of the parent | -9,006 | | -18,505 | |
Minority interest | 0 | | 0 | |
|
| |
| |
| -9,006 | | -18,505 | |
|
| |
| |
| | | | |
Net loss per share - basic and diluted | -0.14 | | -0.29 | |
Weighted average shares outstanding - basic and diluted | 65,388 | | 64,831 | |
13

CONSOLIDATED BALANCE SHEETS | | | | |
| |
in EUR '000 | | | | |
|
| |
| |
| March 31 | | December 31 | |
|
| |
| |
| 2008 | | 2007 | |
| unaudited | | audited | |
|
| |
| |
ASSETS | | | | |
Non-current assets | | | | |
Plant and equipment, net | 152,088 | | 145,525 | |
Intangible assets | 89,911 | | 94,045 | |
Goodwill | 45,175 | | 44,377 | |
Investments in associates and joint ventures | 8,890 | | 9,070 | |
Net pension asset | 2,616 | | 2,479 | |
Available-for-sale investments | 7,396 | | 10,009 | |
Other financial assets | 16,408 | | 16,153 | |
|
| |
| |
| 322,484 | | 321,658 | |
| | | | |
Current assets | | | | |
Cash and cash equivalents | 121,863 | | 163,248 | |
Trade accounts receivables | 38,830 | | 47,563 | |
Inventories | 76,585 | | 67,233 | |
Other current assets | 23,797 | | 25,218 | |
|
| |
| |
| 261,075 | | 303,262 | |
| | | | |
TOTAL ASSETS | 583,559 | | 624,920 | |
|
| |
| |
| | | | |
| | | | |
LIABILITIES AND EQUITY | | | | |
Equity attributable to equity holders of the parent | | | | |
Share capital | 15,701 | | 15,685 | |
Other reserves | 742,320 | | 743,918 | |
Translation reserve | -26,220 | | -28,542 | |
Accumulated deficit | -302,825 | | -293,819 | |
|
| |
| |
Total equity | 428,976 | | 437,242 | |
| | | | |
Non-current liabilities | | | | |
Long-term financial liabilities | 26,833 | | 28,030 | |
Long-term provisions | 4,605 | | 4,573 | |
Deferred tax liabilities | 28,625 | | 28,210 | |
Other non-current liabilities | 11,967 | | 12,123 | |
|
| |
| |
| 72,030 | | 72,936 | |
| | | | |
Current liabilities | | | | |
Accounts payable | 35,311 | | 50,970 | |
Short-term financial liabilities | 18,108 | | 24,765 | |
Other current liabilities | 28,083 | | 37,897 | |
Tax payable | 349 | | 349 | |
Short-term provisions | 702 | | 761 | |
|
| |
| |
| 82,553 | | 114,742 | |
| | | | |
Total liabilities | 154,583 | | 187,678 | |
| | | | |
TOTAL LIABILITIES AND SHAREHOLDER's EQUITY | 583,559 | | 624,920 | |
|
| |
| |
14

CONSOLIDATED STATEMENTS OF CASH FLOW | | | | |
| |
in EUR '000 | | | | |
|
|
|
| |
| 3 months ended | |
| March 31, | |
|
|
|
| |
| 2008 | | 2007 | |
| unaudited | | unaudited | |
|
| |
| |
| | | | |
Cash flows from/(used in) operating activities | | | | |
Loss for the period | -9,006 | | -18,505 | |
| | | | |
Reversal of non-cash items | | | | |
Tax | 775 | | -1,058 | |
Results investments non-consolidated companies | 119 | | 476 | |
Financial income and expenses | 5,196 | | -751 | |
Depreciation | 3,189 | | 3,352 | |
Amortization | 2,954 | | 3,094 | |
Reversal of Impairment | -5,153 | | 0 | |
Fair value write-down on Inventory | 179 | | 2,833 | |
Change in long-term liabilities and provisions | -337 | | 137 | |
Gain on disposal of non-current assets | 0 | | -16 | |
Stock based compensation | 1,146 | | 1,315 | |
|
| |
| |
| -938 | | -9,123 | |
Change in net working capital | | | | |
Trade accounts receivable | 9,110 | | 25,139 | |
Inventories | -13,248 | | -5,884 | |
Other current assets | -3,184 | | -3,176 | |
Trade accounts payable | -14,057 | | -10,826 | |
Other current liabilities | -11,203 | | -7,542 | |
Short-term provisions | -39 | | 68 | |
Interest paid | -293 | | -599 | |
Income taxes paid | -127 | | 21 | |
Payments out of provisions | -11 | | -1,665 | |
|
| |
| |
Net cash from/(used in) operating activities | -33,990 | | -13,587 | |
| | | | |
Cash flows from/(used in) investing activities | | | | |
Purchase of property, plant and equipment | -3,119 | | -4,204 | |
Proceeds from sale of equipment | 44 | | 161 | |
Proceeds from disposal of intangible assets | 0 | | 11 | |
Proceeds from financial assets | 806 | | 204 | |
Interest received | 955 | | 1,415 | |
|
| |
| |
Net cash from/(used in) investing activities | -1,314 | | -2,413 | |
| | | | |
Cash flows from/(used in) financing activities | | | | |
Proceeds from issue of share capital | 5 | | 739 | |
Proceeds from financial liabilities | 0 | | 46 | |
Repayment of financial liabilities | -6,572 | | -697 | |
|
| |
| |
Net cash from (used in) financing activities | -6,567 | | 88 | |
Effects of exchange rate on cash and cash equivalents | 486 | | -821 | |
|
| |
| |
Net increase/(decrease) in cash and cash equivalents | -41,385 | | -16,733 | |
Cash and cash equivalents at beginning of period | 163,248 | | 157,837 | |
|
| |
| |
Cash and cash equivalents at end of period | 121,863 | | 141,104 | |
|
| |
| |
15