SECURITIES AND EXCHANGE COMMISSION
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period ended March 31, 2004
Commission File Number 0-19311
BIOGEN IDEC INC.
| Delaware | 33-0112644 | |
| (State or other jurisdiction of | (I.R.S. Employer | |
| incorporation or organization) | Identification No.) |
14 Cambridge Center, Cambridge, MA 02142
(617) 679-2000
(Address, including zip code, and telephone number, including
area code, of registrants principal executive offices)
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 such 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 Securities Exchange Act of 1934)
Yes [ X ] No [ ]
The number of shares of the registrants Common Stock, $0.0005 par value, outstanding as of April 20, 2004 was
339,759,149 shares.
BIOGEN IDEC INC.
FORM 10-Q Quarterly Report
For the Quarterly Period Ended March 31, 2004
TABLE OF CONTENTS
2
PART I
BIOGEN IDEC INC. AND SUBSIDIARIES
| Three Months Ended | ||||||||
| March 31, |
||||||||
| 2004 |
2003 |
|||||||
Revenues: |
||||||||
Product |
$ | 372,537 | $ | 5,663 | ||||
Revenue from unconsolidated joint business |
133,955 | 110,911 | ||||||
Royalties |
25,213 | | ||||||
Corporate partner |
10,037 | 672 | ||||||
Total revenues |
541,742 | 117,246 | ||||||
Costs and expenses: |
||||||||
Cost of product revenues |
253,478 | 852 | ||||||
Cost of royalty revenues |
1,289 | | ||||||
Research and development |
159,150 | 31,910 | ||||||
Selling, general & administrative |
130,830 | 21,342 | ||||||
Amortization of acquired intangible assets |
80,860 | | ||||||
Total costs and expenses |
625,607 | 54,104 | ||||||
Income (loss) from operations |
(83,865 | ) | 63,142 | |||||
Other income, net |
11,726 | 3,310 | ||||||
Income (loss) before income tax provision (benefit) |
(72,139 | ) | 66,452 | |||||
Income tax provision (benefit) |
(30,941 | ) | 25,252 | |||||
Net Income (Loss) |
$ | (41,198 | ) | $ | 41,200 | |||
Basic earnings (loss) per share |
$ | (0.12 | ) | $ | 0.27 | |||
Diluted earnings (loss) per share |
$ | (0.12 | ) | $ | 0.24 | |||
Shares used in calculating: |
||||||||
Basic earnings (loss) per share |
333,699 | 154,673 | ||||||
Diluted earnings (loss) per share |
333,699 | 177,821 | ||||||
See accompanying notes to condensed consolidated financial statements.
3
BIOGEN IDEC INC. AND SUBSIDIARIES
| March 31, | December 31, | |||||||
| 2004 |
2003 |
|||||||
| (unaudited) | ||||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | 302,785 | $ | 314,850 | ||||
Marketable securities available-for-sale |
458,762 | 521,109 | ||||||
Accounts receivable, net |
201,368 | 198,524 | ||||||
Due from unconsolidated joint business |
107,156 | 117,342 | ||||||
Deferred tax assets |
118,931 | 123,945 | ||||||
Inventory |
311,395 | 496,349 | ||||||
Other current assets |
67,767 | 66,545 | ||||||
Total current assets |
1,568,164 | 1,838,664 | ||||||
Marketable securities available-for-sale |
1,816,680 | 1,502,327 | ||||||
Property and equipment, net |
1,297,862 | 1,252,783 | ||||||
Intangible assets, net |
3,557,630 | 3,638,812 | ||||||
Goodwill |
1,151,066 | 1,151,066 | ||||||
Investments and other assets |
120,201 | 120,293 | ||||||
| $ | 9,511,603 | $ | 9,503,945 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities |
||||||||
Accounts payable |
$ | 78,382 | $ | 63,364 | ||||
Deferred revenue |
6,038 | 7,155 | ||||||
Current taxes payable |
94,935 | 94,176 | ||||||
Accrued expenses and other |
183,479 | 240,130 | ||||||
Total current liabilities |
362,834 | 404,825 | ||||||
Notes payable |
861,293 | 887,270 | ||||||
Long-term deferred tax liability |
1,038,058 | 1,108,318 | ||||||
Other long-term liabilities |
51,937 | 50,204 | ||||||
Commitments and contingencies |
| | ||||||
Shareholders equity |
||||||||
Convertible preferred stock, par value $0.001 per share |
| | ||||||
Common stock, par value $0.0005 per share |
171 | 166 | ||||||
Additional paid-in capital |
8,029,360 | 7,801,170 | ||||||
Accumulated other comprehensive income |
9,327 | 1,054 | ||||||
Deferred stock-based compensation |
(53,261 | ) | (2,141 | ) | ||||
Accumulated deficit |
(653,116 | ) | (611,921 | ) | ||||
| 7,332,481 | 7,188,328 | |||||||
Less treasury stock, at cost |
135,000 | 135,000 | ||||||
Total shareholders equity |
7,197,481 | 7,053,328 | ||||||
| $ | 9,511,603 | $ | 9,503,945 | |||||
See accompanying notes to condensed consolidated financial statements.
4
BIOGEN IDEC INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
| Three Months Ended | ||||||||
| March 31, |
||||||||
| 2004 |
2003 |
|||||||
Cash Flows from Operating Activities |
||||||||
Net Income (Loss) |
$ | (41,198 | ) | $ | 41,200 | |||
Adjustments to reconcile net income (loss) to net cash provided from
operating activities |
||||||||
Depreciation and amortization |
104,707 | 3,100 | ||||||
Non-cash interest expense |
14,716 | 9,948 | ||||||
Deferred income taxes and tax benefit from stock options |
(32,581 | ) | 14,603 | |||||
Realized gain on sale of marketable securities available-for-sale |
(1,231 | ) | (755 | ) | ||||
Writedown of inventory to net realizable value |
3,554 | | ||||||
Impact of inventory step-up |
188,813 | | ||||||
Other |
(606 | ) | (35 | ) | ||||
Changes in assets and liabilities, net: |
||||||||
Accounts receivable |
(2,844 | ) | 2,009 | |||||
Due from unconsolidated joint business |
10,186 | 5,717 | ||||||
Inventory |
(7,413 | ) | (4,780 | ) | ||||
Other current and other assets |
(1,982 | ) | 2,105 | |||||
Accrued expenses and other current liabilities |
(36,776 | ) | 1,547 | |||||
Deferred revenue |
(1,117 | ) | (17 | ) | ||||
Other long-term liabilities |
1,733 | 1,405 | ||||||
Net cash flows from operating activities |
197,961 | 76,047 | ||||||
Cash Flows from Investing Activities
|
||||||||
Purchases of marketable securities available-for-sale |
(1,952,120 | ) | (248,000 | ) | ||||
Proceeds from sales and maturities of marketable securities available-for-sale |
1,701,893 | 195,929 | ||||||
Acquisitions of property and equipment, net |
(65,683 | ) | (42,272 | ) | ||||
Net cash flows from investing activities |
(315,910 | ) | (94,343 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Issuance of common stock and option exercises |
105,884 | 4,278 | ||||||
Net cash flows from financing activities |
105,884 | 4,278 | ||||||
Net decrease in cash and cash equivalents |
(12,065 | ) | (14,018 | ) | ||||
Cash and cash equivalents, beginning of the period |
314,850 | 350,129 | ||||||
Cash and cash equivalents, end of the period |
$ | 302,785 | $ | 336,111 | ||||
See accompanying notes to condensed consolidated financial statements.
5
BIOGEN IDEC INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
1. Summary of Significant Accounting Policies
Overview
On November 12, 2003, IDEC Pharmaceuticals Corporation and Biogen, Inc. entered into a merger transaction resulting in Biogen, Inc. becoming a wholly owned subsidiary of IDEC Pharmaceuticals Corporation. The business combination was treated as an acquisition of Biogen, Inc. by IDEC Pharmaceuticals Corporation for accounting purposes. In connection with the merger, IDEC Pharmaceuticals Corporation changed its name to Biogen Idec Inc. Biogen Idecs primary focus is to create new standards of care in oncology and immunology.
We currently have four commercial products: AVONEX® (interferon beta-1a) for the treatment of relapsing multiple sclerosis, or MS; RITUXAN® (rituximab) and ZEVALIN® (ibritumomab tiuxetan), both of which treat certain B-cell non-Hodgkins lymphomas, or B-cell NHLs; and AMEVIVE® (alefacept) for the treatment of adult patients with moderate-to-severe chronic plaque psoriasis who are candidates for systemic therapy or phototherapy. We also receive revenues from royalties on sales by our licensees of a number of products covered under patents that we control and for sales of RITUXAN outside the U.S. through our collaborator Genentech, Inc. RITUXAN is the trade name in the U.S., Canada, and Japan for the compound rituximab. In this form 10-Q, we refer to rituximab, RITUXAN, and MabThera collectively as RITUXAN, except where we have otherwise indicated. In addition, we have a pipeline of development stage products and a number of research programs in our core therapeutic areas and in other areas of interest.
In the opinion of management, the accompanying unaudited condensed consolidated financial statements include all adjustments, consisting of only normal recurring accruals, necessary to present fairly the financial position, results of operations and cash flows of Biogen Idec and its subsidiaries. Our accounting policies are described in the Notes to the Consolidated Financial Statements in our 2003 Annual Report on Form 10-K and updated, as necessary, in this Form 10-Q. Interim results are not necessarily indicative of the operating results for the full year or for any other subsequent interim period.
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 assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Principles of Consolidation
The consolidated financial statements include our financial statements and those of our wholly owned subsidiaries. All material intercompany balances and transactions have been eliminated. On November 12, 2003, we completed our merger with Biogen, Inc. and changed our name to Biogen Idec Inc. (see Note 2, Merger of IDEC Pharmaceuticals Corporation and Biogen, Inc.) Our results of operations for the three months ended March 31, 2003 include only the results of operations of the former IDEC Pharmaceuticals Corporation.
Inventories
Inventories are stated at the lower of cost or market with cost determined under the first-in, first-out (FIFO) method. Included in inventory are raw materials used in the production of pre-clinical and clinical products which are expensed as research and development costs when consumed. The components of inventories are as follows:
| March 31, | December 31, | |||||||
| (In thousands) |
2004 |
2003 |
||||||
Raw materials |
$ | 40,317 | $ | 36,247 | ||||
Work in process |
152,171 | 443,666 | ||||||
Finished goods |
118,907 | 16,436 | ||||||
| $ | 311,395 | $ | 496,349 | |||||
6
We periodically review our inventories for excess or obsolete inventory and write down obsolete or otherwise unmarketable inventory to its estimated net realizable value. If the actual realizable value is less than that estimated by us, additional inventory write-downs may be required. We wrote down $3.6 million of unmarketable inventory during the first three months of 2004, which was charged to cost of product revenues and consisted of $2.1 million related to AVONEX and $1.5 million related to AMEVIVE. The inventory was written down to net realizable value when it was determined that the inventory did not meet quality specifications.
Intangible Assets and Goodwill
In connection with our merger with Biogen, Inc. (see Note 2), we recorded intangible assets related to patents, trademarks, and core technology as part of the purchase price. These intangible assets were initially recorded at fair value, and at March 31, 2004 are net of accumulated amortization. Intangible assets related to out-licensed patents and core technology are amortized over their estimated useful lives, ranging from 12 to 21 years, based on the greater of straight-line basis or economic consumption. These amortization costs are included in Amortization of acquired intangible assets in the accompanying consolidated statements of income. Intangible assets related to trademarks have indefinite lives, and as a result are not amortized, but are subject to periodic review for impairment.
Goodwill associated with the merger with Biogen, Inc. represents the difference between the purchase price and the fair value of the identifiable tangible and intangible net assets when accounted for by the purchase method of accounting. Goodwill is not amortized, but rather subject to periodic review for impairment. Goodwill is reviewed at least annually and whenever events or changes in circumstances indicate that the carrying amount of the goodwill might not be recoverable.
As of March 31, 2004, intangible assets and goodwill, net of accumulated amortization, are as follows:
| Historical | Accumulated | |||||||||||||
| (in thousands) |
Estimated Life |
Cost |
Amortization |
Net |
||||||||||
Out-licensed patents |
12 years | $ | 578,000 | $ | 18,463 | $ | 559,537 | |||||||
Core/developed technology |
15-21 years | 3,022,000 | 95,577 | 2,926,423 | ||||||||||
Trademarks & tradenames |
Indefinite | 64,000 | | 64,000 | ||||||||||
In-licensed patents |
9,482 | 1,812 | 7,670 | |||||||||||
Total |
$ | 3,673,482 | $ | 115,852 | $ | 3,557,630 | ||||||||
Goodwill |
Indefinite | $ | 1,151,066 | | $ | 1,151,066 | ||||||||
Revenue Recognition and Accounts Receivable
SEC Staff Accounting Bulletin No. 101 (SAB 101), superceded by SAB 104, provides guidance on the recognition, presentation, and disclosure of revenue in financial statements. SAB 104 establishes the SECs view that it is not appropriate to recognize revenue until all of the following criteria are met: persuasive evidence of an arrangement exists; delivery has occurred or services have been rendered; the sellers price to the buyer is fixed or determinable; collectibility is reasonably assured, and requires that both title and the risks and rewards of ownership be transferred to the buyer before revenue can be recognized. We believe that our revenue recognition policies are in compliance with SAB 104.
For the first three months of 2003, our product sales consisted solely of sales of ZEVALIN, our radioimmunotherapy product which was approved by the U.S. Food and Drug Administration, or FDA, for the treatment of certain B-cell NHLs, in February 2002. We have retained all United States marketing and distribution rights to ZEVALIN and have granted marketing and distribution rights outside the United States to Schering AG. As a result of our merger with Biogen, Inc., our product sales in the first three months of 2004 also include sales of AVONEX and AMEVIVE.
Revenues from product sales are recognized when product is shipped and title and risk of loss has passed to the customer. Revenues are recorded net of applicable allowances for returns, rebates and other applicable discounts and allowances. We prepare our estimates for sales returns and allowances, discounts and rebates quarterly based primarily on historical experience updated for changes in facts and circumstances, as appropriate.
7
Revenues from unconsolidated joint business arrangement consist of our share of the pretax copromotion profits generated from our copromotion arrangement with Genentech, reimbursement from Genentech of our RITUXAN-related sales force and development expenses and royalties which are paid to Genentech for sales of rituximab outside the United States by F. Hoffman-LaRoche, or Roche, and Zenyaku Kogyo Ltd., or Zenyaku. Under the copromotion arrangement, all U.S. sales of RITUXAN and associated costs and expenses are recognized by Genentech and we record our share of the pretax copromotion profits on a quarterly basis, as defined in our collaborative agreement with Genentech. Pretax copromotion profits under the copromotion arrangement are derived by taking U.S. net sales of RITUXAN to third-party customers less cost of sales, third-party royalty expenses, distribution, selling and marketing expenses and joint development expenses incurred by Genentech and us. Our profit-sharing formula with Genentech has two tiers; we earn a higher percentage of the pretax copromotion profits at the upper tier once a fixed pretax copromotion profit level is met. The profit-sharing formula resets annually at the beginning of each year to the lower tier. We record our Roche royalty revenue with a one-quarter lag.
In February 2002, the FASB Emerging Issues Task Force (EITF) released EITF Issue No. 01-09 (EITF 01-09), Accounting for Consideration Given by a Vendor to a Customer (Including a Reseller of the Vendors Products). EITF 01-09 states that cash consideration (including a sales incentive) given by a vendor to a customer is presumed to be a reduction of the selling prices of the vendors products or services and, therefore, should be characterized as a reduction of revenue when recognized in the vendors income statement, rather than a sales and marketing expense. We have various contracts with distributors that provide for discounts and rebates. These contracts are classified as a reduction of revenue. We also maintain select customer service contracts with distributors and other customers in the distribution channel. In accordance with EITF 01-09, we have established the fair value of these contracts and, as provided by EITF 01-09, classified these customer service contracts as sales and marketing expense. If we had concluded that sufficient evidence of the fair value did not exist for these contracts, we would have been required to classify these costs as a reduction of revenue.
We receive royalty revenues under license agreements with a number of third parties that sell products based on technology we have developed or to which we have rights. The license agreements provide for the payment of royalties to us based on sales of the licensed product. We record these revenues based on estimates of the sales that occurred during the relevant period. The relevant period estimates of sales are based on interim data provided by licensees and analysis of historical royalties we have been paid (adjusted for any changes in facts and circumstances, as appropriate). We maintain regular communication with our licensees in order to gauge the reasonableness of our estimates. Differences between actual royalty revenues and estimated royalty revenues are reconciled and adjusted for in the period which they become known, typically the following quarter. Historically, adjustments have not been material based on actual amounts paid by licensees. There are no future performance obligations on our part under these license agreements. To the extent we do not have sufficient ability to accurately estimate revenue, we record it on a cash basis.
In June 2003, the EITF issued EITF 00-21, Revenue Arrangements with Multiple Deliverables, effective for arrangements entered into or modified after June 30, 2003. EITF 00-21 establishes an approach to be used in determining when a revenue arrangement that involves multiple deliverables should be divided into separate units of accounting for revenue recognition purposes, if separation of an arrangement is appropriate, and how the arrangement consideration should be allocated to the identified accounting units. The adoption of EITF 00-21 has not had a material effect on our financial statements.
Accounting for Stock Based Compensation
We have several stock-based compensation plans. We apply APB Opinion No. 25 Accounting for Stock Issued to Employees in accounting for our plans and apply Statement of Financial Accounting Standards No. 123 Accounting for Stock Issued to Employees (SFAS 123) for disclosure purposes only. The SFAS 123 disclosures include pro forma net income and earnings per share as if the fair value-based method of accounting had been used. Stock issued to non-employees is accounted for in accordance with SFAS 123 and related interpretations.
If compensation cost for grants issued in the first three months of 2004 and 2003 under the stock-based compensation plans, including costs related to prior years grants, had been determined based on SFAS 123, our pro forma net income, and pro forma earnings per share for the three months ended March 31, would have been as
8
follows:
| Three Months Ended | ||||||||
| March 31, | ||||||||
| (In thousands, except per share data) |
2004 |
2003 |
||||||
Reported net income (loss) |
$ | (41,198 | ) | $ | 41,200 | |||
Stock based
compensation included in net income (loss) |
2,921 | | ||||||
Pro forma stock compensation expense, net of tax |
(12,428 | ) | (11,059 | ) | ||||
Pro forma net income (loss) |
$ | (50,705 | ) | $ | 30,141 | |||
Reported basic earnings (loss) per share |
$ | (0.12 | ) | $ | 0.27 | |||
Pro forma basic earnings (loss) per share |
$ | (0.15 | ) | $ | 0.19 | |||
Reported diluted earnings (loss) per share |
$ | (0.12 | ) | $ | 0.24 | |||
Pro forma diluted earnings (loss) per share |
$ | (0.15 | ) | $ | 0.17 | |||
The fair value of each option granted under our equity plans and each purchase right granted under our employee stock purchase plan is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:
| Option Grants | ||||||||
| 2004 |
2003 |
|||||||
Expected dividend yield |
0 | % | 0 | % | ||||
Expected stock price volatility |
44 | % | 48 | % | ||||
Risk-free interest rate |
3.4 | % | 3.4 | % | ||||
Expected option life in years |
5.4 | 6.5 | ||||||
The effects of applying SFAS 123 in this pro forma disclosure are not indicative of future amounts. SFAS 123 did not apply to awards prior to 1995. Additional awards in future years are anticipated.
Reclassification
Certain reclassifications of prior period amounts have been made to conform to the current year presentation.
2. Merger of IDEC Pharmaceuticals Corporation and Biogen, Inc.
On November 12, 2003, IDEC Pharmaceuticals Corporation and Biogen, Inc. entered into a merger transaction resulting in Biogen, Inc. becoming a wholly-owned subsidiary of IDEC Pharmaceuticals Corporation. The business combination was treated as an acquisition of Biogen, Inc. by IDEC Pharmaceuticals Corporation for accounting purposes. In connection with the merger, IDEC Pharmaceuticals Corporation changed its name to Biogen Idec Inc. Biogen Idecs primary focus is to create new standards of care in oncology and immunology.
As a result of the merger, Biogen, Inc. stockholders received 1.15 shares of Biogen Idec common stock for each share of Biogen, Inc. common stock. As a result, Biogen Idec issued approximately 171.9 million shares at a fair value of approximately $6.48 billion. In addition, options to purchase Biogen, Inc. common stock outstanding at November 12, 2003 were assumed by Biogen Idec and converted into options to purchase approximately 20.7 million shares of Biogen Idec common stock at a fair value of approximately $295 million. We paid approximately $19.8 million in fees for banking, legal, accounting and tax related services related to the merger. Merger related fees paid by Biogen, Inc. prior to completion of the merger are not included in this amount as they were expensed as incurred. The total merger purchase price was approximately $6.8 billion. The merger qualifies as a tax-free reorganization within the meaning of Section 368(a) of the Internal Revenue Code.
9
Purchase price
The purchase price was as follows (table in thousands):
Fair value of Biogen Idec common stock |
$ | 6,480,339 | ||
Fair value of replacement stock options |
295,399 | |||
Cash paid for fractional shares |
27 | |||
Acquisition related costs |
19,833 | |||
Total purchase price |
$ | 6,795,598 | ||
The fair value of Biogen Idecs shares used in determining the purchase price was $37.69 per share based on the average of the closing price of IDEC Pharmaceuticals Corporations common stock for the period two days before through two days after the announcement of the merger on June 23, 2003. The fair value of Biogen Idecs stock options issued was determined using the Black-Scholes option pricing model with the following assumptions: stock price of $37.69, which is the value ascribed to Biogen Idec shares in determining the purchase price; volatility of 40%; risk-free interest rate of 1.8%; and an expected life of 4.0 years.
Purchase price allocation
The estimated purchase price has been allocated to the acquired tangible and intangible assets and liabilities based on their estimated fair values as of November 12, 2003, the date that the merger was consummated (table in thousands):
Inventory |
$ | 706,957 | ||
Accounts receivable |
216,221 | |||
Property, plant and equipment |
713,719 | |||
Acquired identifiable intangible assets |
3,664,000 | |||
Goodwill |
1,151,066 | |||
In-process research and development |
823,000 | |||
Deferred stock-based compensation |
2,261 | |||
Other current and long-term assets |
1,106,112 | |||
Assumed liabilities |
(424,648 | ) | ||
Increase benefit plan liability to fair value |
(26,650 | ) | ||
Deferred tax liabilities arising from fair value adjustments |
(1,136,440 | ) | ||
Total purchase price |
$ | 6,795,598 | ||
The allocation of the purchase price was based, in part, on a third-party valuation of the fair value of in-process research and development, identifiable intangible assets, and certain property, plant and equipment. The excess of the purchase price over the fair value of assets and liabilities acquired is allocated to goodwill. We believe the fair values assigned to the assets acquired and liabilities assumed are based on reasonable assumptions. These assumptions are based on the best available information that we had at the time. Additionally, certain estimates for the purchase price allocation including inventory and taxes may change as subsequent information becomes available.
Identifiable intangible assets
The amount allocated to acquired identifiable intangible assets has been attributed to the following categories (table in thousands):
Patents |
$ | 578,000 | ||
Trademarks |
64,000 | |||
Core technology |
3,022,000 | |||
| $ | 3,664,000 | |||
The estimated fair value attributed to core technology, which relates to Biogen, Inc.s existing FDA-approved products, was determined based on a discounted forecast of the estimated net future cash flows to be generated from the technology. The estimated fair value attributed to core technology is being amortized over 15 to 21 years which is the estimated period over which cash flows will be
10
generated from the technology.
The estimated fair value attributed to patents represents only those patents from which Biogen, Inc. derived cash flows through contractual third-party out-licensing activity and not patents related to Biogen, Inc.s current product portfolio or in-process research projects. The estimated fair value was determined based on a discounted forecast of the estimated net future cash flows to be generated from the patents. The estimated fair value attributed to patents is being amortized over 12 years which is the estimated period over which cash flows will be generated from the patents.
The amount allocated to in-process research and development represents an estimate of the fair value of purchased in-process technology for research projects that, as of the date of the merger, had not reached technological feasibility and have no alternative future use. Only those research projects that had advanced to a stage of development where management believed reasonable net future cash flow forecasts could be prepared and a reasonable likelihood of technical success existed were included in the estimated fair value. Accordingly, the in-process research and development primarily represents the estimated fair value of ANTEGREN, currently in Phase III development for Crohns disease and MS. The estimated fair value of the in-process research and development was determined based on a discounted forecast of the estimated net future cash flows for each project, adjusted for the estimated probability of technical success and FDA approval for each research project. In-process research and development, or IPR&D, was expensed immediately following consummation of the merger.
Pro forma results of operations (unaudited)
The following unaudited pro forma information presents a summary of the historical consolidated statements of income of IDEC Pharmaceuticals Corporation and Biogen, Inc. for the three months ended March 31, 2003, giving effect to the merger as if it occurred on January 1, 2003:
| Three Months Ended | ||||
| In thousands, except per share amounts | March 31, 2003 | |||
Product sales |
$ | 283,840 | ||
Total revenue |
436,796 | |||
Net loss |
(61,556 | ) | ||
Pro forma loss per share: |
||||
Basic |
(0.19 | ) | ||
Diluted |
(0.19 | ) | ||
The pro forma net loss and loss per share for the period presented excludes the acquired IPR&D charge of $823 million. Amortization of the acquired intangibles is included on a straight-line basis. This unaudited pro forma information does not purport to indicate the results that would have actually been obtained had the merger been completed on the assumed date or for the period presented, or which may be realized in the future. To produce the pro forma financial information, Biogen Idec allocated the purchase price using its best estimates of fair value. These estimates are based on the information that was available at the purchase date.
3. Financial Instruments
Statement of Financial Accounting Standards No. 133, Accounting for Derivative Instruments and Hedging Activities, or SFAS 133, requires that all derivatives be recognized on the balance sheet at their fair value. Changes in the fair value of derivatives are recorded each period in current earnings or other comprehensive income, depending on whether a derivative is designated as part of a hedge transaction and, if it is, the type of hedge transaction. We assess, both at its inception and on an on-going basis, whether the derivatives that are used in hedging transactions are highly effective in offsetting the changes in cash flows of hedged items. We also assess hedge ineffectiveness on a quarterly basis and record the gain or loss related to the ineffective portion to current earnings to the extent significant. If we determine that a forecasted transaction is no longer probable of occurring, we discontinue hedge accounting for the affected portion of the hedge instrument, and any related unrealized gain or loss on the contract is recognized in current earnings.
We have foreign currency forward contracts to hedge specific forecasted transactions denominated in foreign currencies. All foreign currency forward contracts have durations of ninety days to nine months. These contracts
11
have been designated as cash flow hedges and accordingly, to the extent effective, any unrealized gains or losses on these foreign currency forward contracts are reported in other comprehensive income. Realized gains and losses for the effective portion are recognized with the underlying hedge transaction. The notional settlement amount of the foreign currency forward contracts outstanding at March 31, 2004 was approximately $101.5 million. These contracts had a fair value of $1.0 million, representing an unrealized loss, and were included in other current liabilities at March 31, 2004.
For the three months ended March 31, 2004, there were no significant amounts recognized in earnings due to hedge ineffectiveness or as a result of the discontinuance of cash flow hedge accounting because it was no longer probable that the hedge forecasted transaction would occur. We recognized $0.9 million of losses in product revenue and $0.2 million of losses in royalty revenue for the settlement of certain effective cash flow hedge instruments at March 31, 2004. These settlements were recorded in the same period as the related forecasted transactions affecting earnings.
4. Comprehensive Income (Loss)
Comprehensive income (loss) is comprised of net income (loss) and other comprehensive income. Other comprehensive income includes certain changes in equity that are excluded from net income (loss), such as translation adjustments and unrealized holding gains and losses on available-for-sale marketable securities and certain derivative instruments, net of tax. Comprehensive income (loss) for the three months ended March 31, 2004 and 2003 was $(32.9) million and $41.1 million, respectively.
5. Earnings (Loss) per Share
We calculate earnings (loss) per share in accordance with Statement of Financial Accounting Standards No. 128, Earnings per Share, or SFAS 128. SFAS 128 requires the presentation of basic earnings (loss) per share and diluted earnings (loss) per share. Basic earnings (loss) per share is computed by dividing the net income (loss) available to common shareholders by the weighted average number of shares of common stock outstanding. For purposes of calculating diluted earnings per share, net income is adjusted for the after-tax amount of interest associated with convertible debt, and the denominator includes both the weighted average number of shares of common stock outstanding and the number of dilutive common stock equivalents such as stock options and other convertible securities.
Shares used in calculating basic and diluted earnings (loss) per share for the three months ending March 31, are as follows:
| Three Months Ended | ||||||||
| March 31, |
||||||||
| (In thousands) |
2004 |
2003 |
||||||
Numerator: |
||||||||
Net income (loss) |
$ | (41,198 | ) | $ | 41,200 | |||
Adjustment for interest, net of interest capitalized, net of tax |
| 1,271 | ||||||
Net income (loss) used in calculating diluted earnings (loss) per share |
$ | (41,198 | ) | $ | 42,471 | |||
Denominator: |
||||||||
Weighted average number of common shares outstanding |
333,699 | 154,673 | ||||||
Effect of dilutive securities: |
||||||||
Stock options |
| 7,040 | ||||||
Convertible preferred stock |
| 2,173 | ||||||
Convertible promissory notes due 2019 |
| 13,935 | ||||||
Convertible promissory notes due 2032 |
| | ||||||
Dilutive potential common shares |
| 23,148 | ||||||
Shares used in calculating diluted earnings (loss) per share |
333,699 | 177,821 | ||||||
Included in our net loss for the three months ended March 31, 2004 is $2.6 million of interest expense, net of tax, that would adjust net income in calculating diluted earnings per share had our convertible promissory notes not been anti-dilutive.
12
The dilutive potential common shares that would have been included at March 31, 2004 if we had net income would include 10.6 million common stock options, 0.7 million shares of restricted stock, 0.5 million shares of common stock from the assumed conversion of our convertible preferred stock, 13.1 million shares of common stock from the assumed conversion of our 20-year subordinated convertible promissory notes due 2019, and 8.7 million shares of common stock from the assumed conversion of our 30-year senior convertible promissory notes due 2032. Also excluded from the calculation of diluted earnings (loss) per share for the three months ended March 31, 2004 and 2003 were options to acquire 10.8 million and 11.9 million shares, respectively, of common stock that were antidilutive since their exercise price was greater than their market price at March 31, 2004.
6. Notes Payable
Our notes payable are as follows:
| March 31, | December 31, | |||||||
| (In thousands) |
2004 |
2003 |
||||||
20-year subordinated convertible promissory notes,
due 2019 at 5.5% |
$ | 122,603 | $ | 151,772 | ||||
30-year senior convertible promissory notes, due
2032 at 1.75% |
738,690 | 735,498 | ||||||
| $ | 861,293 | $ | 887,270 | |||||
In February 1999, we raised approximately $112.7 million, net of underwriting commissions and expenses of $3.9 million, through the issuance of 20-year subordinated convertible promissory notes, or subordinated notes. Upon maturity, the subordinated notes will have an aggregate principal face value of $345 million.
The subordinated notes were priced with a yield to maturity of 5.5% annually. Each $1,000 aggregate principal face value subordinated note is convertible at the holders option at any time through maturity into 40.404 shares of our common stock at an initial conversion price of $8.36 per share. Additionally, the holders of the subordinated notes may require us to purchase the subordinated notes on February 16, 2009 or 2014 at a price equal to the issue price plus the accrued original issue discount to the date of purchase, payable at our option in cash, our common stock or a combination thereof. We have the right to redeem at a price equal to the issue price plus the accrued original issue discount to the date of redemption all or a portion of the senior notes for cash at any time. In the first quarter of 2004, holders of subordinated notes with a face value of approximately $70.1 million elected to convert their subordinated notes to approximately 2.8 million shares of our common stock.
7. Other Income, Net
Total other income, net consists of the following:
| March 31, |
||||||||
| (In thousands) |
2004 | |||||||