Historically Crucell’s revenues are concentrated in the second half of the year and particular in the fourth quarter due to the seasonal nature of the business. The decline in the dollar beyond the 1.45 level against the euro therefore negatively influenced dollar-related revenues when translated into Crucell’s reporting currency, euros. In November and December, in excess of 60% of Crucell’s revenues were in dollars or dollar-related currencies.
For the full year ending December 31, 2007, total revenue and other operating income was €213.1 million. In constant currencies this is €219.6 million.
Product sales for the fourth quarter amounted to €63.5 million and represent sales of pediatric vaccines (41%), travel vaccines (22%), respiratory/flu (22%) and other products (15%).

Cost of Goods Sold
Cost of goods sold for the fourth quarter of 2007 amounted to €49.3 million, €45.9 million of which represents product costs and the remainder of €3.4 million the cost of service activities. Cost of goods sold for the quarter includes a purchase price allocation accounting charge of €2.3 million. This amount is charged to cost of goods sold when we sell the underlying acquired inventory. The charge is the result of the fair value established for inventory at acquisition dates. PPA adjustments in COGS, due to depreciation, amount to €1.1 million.
Expenses
Total expenses consist of research and development (R&D) expenses, and selling, general and administrative (SG&A) expenses. Total R&D and SG&A expenses were €35.7 million for the fourth quarter, representing a €0.5 million decline over the same period in 2006.
R&D expenses for the fourth quarter amounted to €18.3 million, which represents a €1.9 million decline versus the fourth quarter of 2006. The decrease can be attributed to the optimization of R&D activities and the timing of specific R&D expenses during the year.
SG&A expenses for the fourth quarter of 2007 were €17.4 million and represent an increase of €1.5 million over the same quarter in 2006, which is mainly attributed to higher selling and marketing expenses.
For the full year ending December 31, 2007, R&D expenses are €64.0 million. SG&A expenses for the period ending December 31, 2007 amount to €65.6 million and consist of selling and marketing expenses (€36.0 million) and general and administrative expenses (€29.7 million). Selling and marketing expenses increased €15.9 million mainly due to inclusion of costs related to Berna Biotech, SBL and Crucell Vaccines in the U.S. G&A expenses for the year rose €2.5 million compared to 2006 driven by compliance, advisory costs and equity based compensation costs.
Segment Reporting
As of full year 2007, Crucell will be reporting its statements of operations, broken down into Vaccines and Proteins. Total revenue and other operating income for the full year was €203.3 million for Vaccines and €9.8 million for Proteins. Gross margin for Vaccines was 34% and 35% for Proteins. Vaccines reported an operating loss of €28.7 million and Proteins a loss of €22.8 millions.
Net Loss
The Company reported a net loss €4.8 million for the fourth quarter of 2007 compared to €24.9 million in the same period of 2006. This amounted to €0.07 net loss per share, compared to a net loss per share of €0.41 in the fourth quarter of 2006. The Company reported a net loss of €45.9 million for the full year 2007 compared to €87.6 million in the same period of 2006. This amounted to €0.71 net loss per share, compared to a net loss per share of €1.53 for the full year 2006.
10

Balance Sheet
Property plant and equipment amounted to €145.5 million on December 31, 2007. Intangible assets represent assets acquired in acquisitions and amounted to €94.0 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 €9.1 million and represents investments in AdImmune, PERCIVIA and Kenta. The Company's investment in Galapagos NV is classified under available-for-sale investments. Total equity on December 31, 2007 amounted to €437.2 million. A total of 65,353,796 ordinary shares were issued and outstanding on December 31, 2007.
Cash Flow and Cash Position
Cash and cash equivalents increased by €56.3 million in the fourth quarter to €163.2 million.
Strong cash flow in the fourth quarter was related to sales of pediatric and travel vaccines as well as other contractual payments, which included a €10.0 million payment from sanofi pasteur. The company’s net working capital position improved significantly during the fourth quarter, contributing directly to an increase cash flow from operating activities. The company’s cash and cash equivalents at December 31, 2007 amount to €163.2 million compared to €157.8 million at the beginning of the year.
Net cash from operating activities in the fourth quarter of 2007 was €51.5 million. Overall investments in net working capital decreased due to cash flow from accounts payable of €34.6 million and a cash flow from other current liabilities of €5.4 million.
In the fourth quarter net cash used in investing activities amounted to €1.9 million. This primarily consists of capital expenditure of €8.6 million offset by proceeds from the disposal of Pevion of €6.1 million.
In the quarter, net cash used in financing activities amounted to €8.7 million, consisting of proceeds of financial liabilities and the proceeds from shares issued for stock options exercised.
11

Outlook 2008
Crucell expects combined full year 2008 total revenue and total other operating income to grow by 20% in constant currencies3. 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 normal 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. is currently finalizing the financial statements for the year ended December 31, 2007. We expect to be able to file our 2007 Annual Report on Form 20-F with the U.S. Securities and Exchange Commission as well as publish our Statutory Annual Accounts for the year 2007 at the end of March 2008. The consolidated balance sheet of Crucell N.V. as of December 31, 2007, the related consolidated statements of operations and consolidated statements of cash flows for the year ended December 31, 2007 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 June 13, 2007, and the section entitled “Risk Factors”. The Company prepares its financial statements under International Financial Reporting Standards (IFRS).
3 Constant currencies = Weighted average EUR/USD rate of 1.38 in 2007.
12

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:
1 866 966 5335 for the US;
0800 - 358 6283 for the UK; and
0800 - 022 9132 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 biotechnology 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, Portugal, Italy, Sweden, Korea and the U.S. The Company employs over a 1000 people. For more information, please visit www.crucell.com.
Financial Calendar: | |
12 March 2008 | Investor / Analyst Day (London) |
13 May 2008 | Q1 Results 2008 |
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 |
13

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 |
14

CONSOLIDATED STATEMENTS OF OPERATIONS | | | | |
|
in EUR ’000 (except per share data) | | | | |
| 12 months ended | | Fourth Quarter | |
| December 31, | | | |
|
| |
| |
| 2007 | | 2006 | | 2007 | | 2006 | |
| unaudited | | audited | | unaudited | | unaudited | |
|
| |
| |
| |
| |
Product sales | 177,569 | | 103,918 | | 63,529 | | 58,675 | |
License revenues | 12,211 | | 16,955 | | 6,164 | | 10,325 | |
Service fees | 14,006 | | 10,694 | | 4,981 | | 4,337 | |
|
| |
| |
| |
| |
Total revenue | 203,786 | | 131,567 | | 74,674 | | 73,337 | |
| | | | | | | | |
Cost of product sales | -124,557 | | -83,518 | | -45,857 | | -40,310 | |
Cost of service fees | -10,327 | | -6,971 | | -3,429 | | -1,980 | |
|
| |
| |
| |
| |
Total cost of goods sold | -134,884 | | -90,489 | | -49,286 | | -42,290 | |
| | | | | | | | |
Gross margin | 68,902 | | 41,078 | | 25,388 | | 31,047 | |
| | | | | | | | |
Government grants | 7,086 | | 6,901 | | 1,458 | | 1,313 | |
Other income | 2,244 | | 2,455 | | -184 | | 1,385 | |
|
| |
| |
| |
| |
Total other operating income | 9,330 | | 9,356 | | 1,274 | | 2,698 | |
| | | | | | | | |
Research and development | -63,995 | | -67,606 | | -18,291 | | -20,220 | |
Selling, general and administrative | -65,621 | | -47,199 | | -17,421 | | -15,963 | |
Restructuring | 0 | | -3,120 | | 0 | | -3,120 | |
Impairment | -171 | | -30,416 | | -171 | | -30,416 | |
|
| |
| |
| |
| |
Total other operating expenses | -129,787 | | -148,341 | | -35,883 | | -69,719 | |
| | | | | | | | |
Operating loss | -51,555 | | -97,907 | | -9,221 | | -35,974 | |
| | | | | | | | |
Financial income | 13,190 | | 13,453 | | 3,670 | | 4,218 | |
Financial expenses | -11,812 | | -11,706 | | -3,869 | | -3,753 | |
Results investments non-consolidated companies | -996 | | -1,956 | | 186 | | -698 | |
Gain on disposal of non-consolidated companies | 2,186 | | 0 | | 2,186 | | 0 | |
|
| |
| |
| |
| |
Loss before tax | -48,987 | | -98,116 | | -7,048 | | -36,207 | |
| | | | | | | | |
Income tax | 3,040 | | 10,551 | | 2,270 | | 11,335 | |
|
| |
| |
| |
| |
Loss for the period | -45,947 | | -87,565 | | -4,778 | | -24,872 | |
|
| |
| |
| |
| |
| | | | | | | | |
Attributable to: | | | | | | | | |
Equity holders of the parent | -45,947 | | -87,313 | | -4,778 | | -25,328 | |
Minority interest | 0 | | -252 | | 0 | | 456 | |
|
| |
| |
| |
| |
| -45,947 | | -87,565 | | -4,778 | | -24,872 | |
|
| |
| |
| |
| |
| | | | | | | | |
Net loss per share - basic and diluted | -0.71 | | -1.53 | | -0.07 | | -0.41 | |
Weighted average shares outstanding - basic and diluted | 65,103 | | 57,064 | | 65,324 | | 61,441 | |
15

CONSOLIDATED BALANCE SHEETS | | | | | | |
| |
in EUR ’000 | | | | | | |
| | | | | | |
| December 31 | | September 30 | | December 31 | |
|
| |
| |
| |
| 2007 | | 2007 | | 2006 | |
| unaudited | | unaudited | | audited | |
ASSETS | | | | | | |
Non-current assets | | | | | | |
Plant and equipment, net | 145,525 | | 142,126 | | 138,018 | |
Intangible assets | 94,045 | | 98,961 | | 113,077 | |
Goodwill | 44,377 | | 44,914 | | 47,419 | |
Investments in associates and joint ventures | 9,070 | | 13,508 | | 5,998 | |
Net pension asset | 2,479 | | 2,476 | | 2,555 | |
Available-for-sale investments | 10,009 | | 8,468 | | 12,339 | |
Other financial assets | 16,153 | | 16,157 | | 16,430 | |
Deferred tax assets | 0 | | 305 | | 308 | |
|
| |
| |
| |
| 321,658 | | 326,915 | | 336,144 | |
| | | | | | |
Current assets | | | | | | |
Cash and cash equivalents | 163,248 | | 106,983 | | 157,837 | |
Trade accounts receivables | 47,563 | | 49,483 | | 58,563 | |
Inventories | 67,233 | | 74,970 | | 75,519 | |
Other current assets | 25,218 | | 25,150 | | 25,152 | |
|
| |
| |
| |
| 303,262 | | 256,586 | | 317,071 | |
| | | | | | |
TOTAL ASSETS | 624,920 | | 583,501 | | 653,215 | |
|
| |
| |
| |
| | | | | | |
| | | | | | |
LIABILITIES AND EQUITY | | | | | | |
Equity attributable to equity holders of the parent | | | | | | |
Share capital | 15,685 | | 15,647 | | 15,553 | |
Other reserves | 743,918 | | 739,649 | | 737,539 | |
Translation reserve | -28,623 | | -22,996 | | -7,920 | |
Accumulated deficit | -293,738 | | -288,418 | | -247,872 | |
|
| |
| |
| |
Total equity | 437,242 | | 443,882 | | 497,300 | |
| | | | | | |
Non-current liabilities | | | | | | |
Long-term financial liabilities | 28,020 | | 27,302 | | 26,945 | |
Long-term provisions | 4,573 | | 5,470 | | 5,132 | |
Deferred tax liabilities | 28,210 | | 31,359 | | 33,586 | |
Other non-current liabilities | 12,123 | | 0 | | 0 | |
|
| |
| |
| |
| 72,926 | | 64,131 | | 65,663 | |
| | | | | | |
Current liabilities | | | | | | |
Accounts payable | 50,970 | | 18,808 | | 38,512 | |
Short-term financial liabilities | 24,710 | | 18,499 | | 19,468 | |
Other current liabilities | 37,962 | | 37,279 | | 29,132 | |
Income tax payable | 349 | | 537 | | 266 | |
Short-term provisions | 761 | | 365 | | 2,874 | |
|
| |
| |
| |
| 114,752 | | 75,488 | | 90,252 | |
| | | | | | |
Total liabilities | 187,678 | | 139,619 | | 155,915 | |
| | | | | | |
TOTAL LIABILITIES AND SHAREHOLDER's EQUITY | 624,920 | | 583,501 | | 653,215 | |
|
| |
| |
| |
16

CONSOLIDATED STATEMENTS OF CASH FLOW | | | | |
| |
in EUR ’000 | | | | |
| 12 months ended | | Fourth Quarter | |
| December 31, | | | | | |
|
| |
| |
| 2007 | | 2006 | | 2007 | | 2006 | |
| unaudited | | audited | | unaudited | | unaudited | |
|
| |
| |
| |
| |
| | | | | | | | |
Cash flows from/(used in) operating activities | | | | | | | | |
Loss for the period | -45,947 | | -87,565 | | -4,778 | | -24,872 | |
| | | | | | | | |
Reversal of non-cash items | | | | | | | | |
Tax | -3,040 | | -10,551 | | -2,270 | | -11,334 | |
Results investments non-consolidated companies | 996 | | 1,956 | | -186 | | 698 | |
Financial income | -13,190 | | -13,453 | | -3,841 | | -4,218 | |
Financial expenses | 11,812 | | 11,706 | | 3,869 | | 3,753 | |
Depreciation | 14,453 | | 14,276 | | 3,766 | | 4,276 | |
Amortization | 11,894 | | 7,560 | | 2,763 | | 3,060 | |
Impairment | 171 | | 30,416 | | 171 | | 30,416 | |
Fair value write-down on Inventory | 8,493 | | 11,272 | | 2,337 | | 1,134 | |
Change in long-term liabilities and provisions | 11,460 | | 180 | | 11,429 | | -92 | |
Gain on disposal of non-current assets | -2,236 | | -176 | | -2,170 | | -4 | |
Stock based compensation | 6,817 | | 5,687 | | 2,032 | | 1,819 | |
|
| |
| |
| |
| |
| 1,683 | | -28,692 | | 13,122 | | 4,636 | |
Change in net working capital | | | | | | | | |
Trade accounts receivable | 8,583 | | -25,755 | | 1,146 | | -19,972 | |
Inventories | -6,128 | | -15,674 | | 18 | | 4,148 | |
Other current assets | -615 | | 1,136 | | -2,488 | | 1,102 | |
Trade accounts payable | 16,274 | | 18,509 | | 34,581 | | 11,775 | |
Other current liabilities | 8,247 | | -3,211 | | 5,395 | | -4,784 | |
Short-term provisions | -1,191 | | 2,496 | | 39 | | 2,709 | |
Interest paid | -2,152 | | -2,211 | | -80 | | -1,940 | |
Income taxes paid | -1,545 | | 123 | | -497 | | 437 | |
Payments out of provisions | -962 | | -675 | | 294 | | -570 | |
|
| |
| |
| |
| |
Net cash from/(used in) operating activities | 22,194 | | -53,954 | | 51,530 | | -2,459 | |
| | | | | | | | |
Cash flows from/(used in) investing activities | | | | | | | | |
Purchase of property, plant and equipment | -27,156 | | -20,337 | | -8,559 | | -4,292 | |
Proceeds from sale of equipment | 113 | | 197 | | -35 | | -215 | |
Acquisiton of intangible assets | 0 | | -12,371 | | 0 | | -268 | |
Proceeds from disposal of intangible assets | 0 | | 225 | | -11 | | 0 | |
Acquisition/Disposal of subsidiaries net of cash | 0 | | 33,367 | | 0 | | -34,703 | |
Investments / Capital increase in Joint ventures | 0 | | -1,427 | | 0 | | -1,172 | |
Proceeds from disposal of Joint ventures | 6,081 | | 0 | | 6,081 | | 0 | |
Assets classified as held for sale | 0 | | 11,772 | | 0 | | -21 | |
Proceeds from financial assets | -8,553 | | 7,627 | | -176 | | 11,134 | |
Interest received | 5,274 | | 3,075 | | 797 | | 1,783 | |
|
| |
| |
| |
| |
Net cash from/(used in) investing activities | -24,241 | | 22,128 | | -1,903 | | -27,754 | |
| | | | | | | | |
Cash flows from/(used in) financing activities | | | | | | | | |
Proceeds from issue of share capital | 2,281 | | 82,797 | | 681 | | 79,391 | |
Proceeds from financial liabilities | 10,309 | | 14,703 | | 7,931 | | 4,707 | |
Repayment of finanical liabilities | -1,346 | | -18,769 | | 86 | | -17,833 | |
|
| |
| |
| |
| |
Net cash from (used in) financing activities | 11,244 | | 78,731 | | 8,698 | | 66,265 | |
Effects of exchange rate on cash and cash equivalents | -3,786 | | -802 | | -2,060 | | -490 | |
|
| |
| |
| |
| |
Net increase/(decrease) in cash and cash equivalents | 5,411 | | 46,103 | | 56,265 | | 35,562 | |
Cash and cash equivalents at beginning of period | 157,837 | | 111,734 | | 106,983 | | 122,275 | |
|
| |
| |
| |
| |
Cash and cash equivalents at end of period | 163,248 | | 157,837 | | 163,248 | | 157,837 | |
|
| |
| |
| |
| |
17

CONSOLIDATED STATEMENTS OF OPERATIONS | | | | | | |
|
|
|
|
|
| |
in EUR ’000 (except per share data) | | | | | | |
| VACCINES | | PROTEINS | | TOTAL | |
|
|
|
|
|
| |
| | | 12 months ended | | | |
| | | December 31, | | | |
|
|
|
|
|
| |
| 2007 | | 2007 | | 2007 | |
| unaudited | | unaudited | | unaudited | |
|
| |
| |
| |
Product sales | 173,544 | | 4,025 | | 177,569 | |
License revenues | 8,680 | | 3,531 | | 12,211 | |
Service fees | 12,916 | | 1,090 | | 14,006 | |
|
| |
| |
| |
Total revenue | 195,140 | | 8,646 | | 203,786 | |
| | | | | | |
Cost of product sales | -121,779 | | -2,778 | | -124,557 | |
Cost of service fees | -7,488 | | -2,839 | | -10,327 | |
|
| |
| |
| |
Total cost of goods sold | -129,267 | | -5,617 | | -134,884 | |
| | | | | | |
Gross margin | 65,873 | | 3,029 | | 68,902 | |
| 0.3375679 | | 0.350335415 | | | |
Government grants | 5,934 | | 1,152 | | 7,086 | |
Other income | 2,243 | | 1 | | 2,244 | |
|
| |
| |
| |
Total other operating income | 8,177 | | 1,153 | | 9,330 | |
| | | | | | |
Research and development | -48,019 | | -15,976 | | -63,995 | |
Selling, general and administrative | -54,574 | | -11,047 | | -65,621 | |
Impairment | -171 | | 0 | | -171 | |
|
| |
| |
| |
Total other operating expenses | -102,764 | | -27,023 | | -129,787 | |
| | | | | | |
Operating loss | -28,714 | | -22,841 | | -51,555 | |