Attached files

file filename
8-K/A - FORM 8-K/A - ONYX PHARMACEUTICALS INCf54657e8vkza.htm
EX-99.2 - EX-99.2 - ONYX PHARMACEUTICALS INCf54657exv99w2.htm
EX-99.1 - EX-99.1 - ONYX PHARMACEUTICALS INCf54657exv99w1.htm
EX-23.1 - EX-23.1 - ONYX PHARMACEUTICALS INCf54657exv23w1.htm
Exhibit 99.3
Unaudited Pro Forma Financial Information as of and for the Nine Months Ended September 30, 2009 and for the Year Ended December 31, 2008.
Introduction to Unaudited Pro Forma Condensed Combined Financial Statements
     On November 16, 2009, Onyx Pharmaceuticals, Inc. (“Onyx” or the “Company”) completed its acquisition of Proteolix, Inc. (“Proteolix”), a privately held biopharmaceutical company focused on discovering and developing novel therapies that target the proteasome for the treatment of hematological malignancies and solid tumors.
     The merger is accounted for under the purchase method of accounting in accordance with the Financial Accounting Standards Board Accounting Standards Codification (“ASC”) Topic 805, formerly known as Statement of Financial Accounting Standards No. 141R, “Business Combinations.” Under the purchase method of accounting, the total purchase price, calculated as described in Note 1 to these unaudited pro forma condensed combined financial statements, is allocated to the net tangible and intangible assets of Proteolix based on their estimated fair values. Management has made a preliminary allocation of the purchase price to the tangible and intangible assets acquired and liabilities assumed based on various estimates. A final determination of these estimated fair values will be based on the actual net tangible and intangible assets of Proteolix that existed as of the date of completion of the merger.
     These unaudited pro forma condensed combined financial statements have been prepared by management for illustrative purposes only and are not necessarily indicative of the condensed consolidated financial position or results of operations in future periods or the results that actually would have been realized had Onyx and Proteolix been a combined company during the specified periods. The pro forma adjustments are based on the preliminary information available at the time of the preparation of this document. The unaudited pro forma condensed combined financial statements, including the notes thereto, are qualified in their entirety by reference to, and should be read in conjunction with, Onyx’s audited financial statements included in its Annual Report on Form 10-K for the year ended December 31, 2008, Onyx’s unaudited condensed financial statements included in its Form 10-Q for the quarter ended September 30, 2009, which are incorporated by reference herein, and Proteolix’s audited financial statements for the year ended December 31, 2008 and Proteolix’s unaudited financial statements for the nine months ended September 30, 2009, which are included elsewhere herein.

 


 

ONYX PHARMACEUTICALS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
As of September 30, 2009

(in thousands)
                                 
    Historical     Pro forma     Pro forma as  
    Onyx     Proteolix     adjustments     adjusted  
ASSETS
                               
Current assets:
                               
Cash and cash equivalents
  $ 334,907     $ 25,016     $ (276,000) (a)   $ 89,709  
 
                5,786 (b)        
Restricted cash
                27,600 (c)     27,600  
Marketable securities, current
    469,763                   469,763  
Receivable from collaboration partner
    51,444                   51,444  
Prepaid expenses and other current assets
    7,389       275             7,664  
 
                       
Total current assets
    863,503       25,291       (242,614 )     646,180  
Marketable securities, non-current
    38,410                   38,410  
Property and equipment, net
    3,124       4,917       (300) (d)     7,741  
Goodwill
                184,485 (e)     184,485  
Intangible asset — in process research & development
                438,800 (f)     438,800  
Other assets
    9,014       76             9,090  
 
                       
Total assets
  $ 914,051     $ 30,284     $ 380,371     $ 1,324,706  
 
                       
 
                               
LIABILITIES AND STOCKHOLDERS’ EQUITY
                               
Current liabilities:
                               
Accounts payable
  $ 1,347     $ 1,957     $     $ 3,304  
Accrued liabilities
    8,115       2,395       924 (g)     11,434  
Accrued clinical trials and related expenses
    6,758       5,062             11,820  
Accrued compensation
    6,668       1,814       1,963 (h)     10,445  
Notes payable, current
          5,009         5,009  
Purchase consideration held in escrow account
                27,600 (c)     27,600  
Warrant liability
          413       (413) (i)      
Deferred rent, current
          670       (670) (j)      
Liability for contingent consideration, current
                40,000 (k)     40,000  
 
                       
Total current liabilities
    22,888       17,320       69,404       109,612  
 
                               
Liability for contingent consideration, non-current
                159,000 (k)     159,000  
Accrued property lease liability
                4,682 (l)     4,682  
Deferred rent and lease incentives
    986       4,776       (4,776) (j)     986  
Convertible senior notes due 2016
    141,559                     141,559  
Deferred tax liability
                157,090 (m)     157,090  
Notes payable, non-current
          3,159           3,159  
 
                               
Commitments and contingencies
                               
 
                               
Convertible preferred stock
          139,862       (139,862) (n)      
 
                               
Stockholders’ equity:
                               
Common stock
    62       5       (5) (n)     62  
Receivable from stock option exercises
    (315 )                 (315 )
Additional paid-in capital
    1,198,717       1,562       (1,562) (n)     1,198,717  
Accumulated other comprehensive loss
    (808 )                 (808 )
Accumulated deficit
    (449,038 )     (136,400 )     136,400 (n)     (449,038 )
 
                       
 
                               
Total stockholders’ equity
    748,618       (134,833     134,833       748,618  
 
                       
Total liabilities and stockholders’ equity
  $ 914,051     $ 30,284     $ 380,371     $ 1,324,706  
 
                       
See accompanying notes to unaudited pro forma condensed combined financial statements

 


 

ONYX PHARMACEUTICALS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2009

(in thousands, expect per share amounts)
                                 
    Historical     Pro forma     Pro forma as  
    Onyx     Proteolix     adjustments     adjusted  
Revenue:
                               
Revenue from collaboration agreement
  $ 183,074     $     $     $ 183,074  
 
                       
Total operating revenue
    183,074                   183,074  
Operating expenses:
                               
Research and development
    92,478       33,894       (90) (1)     126,282  
Selling, general and administrative
    68,899       6,550       (23) (1)     75,233  
 
                    (193) (2)        
Restructuring charges
          1,160             1,160  
 
                       
Total operating expenses
    161,377       41,604       (306 )     202,675  
 
                       
Income (loss) from operations
    21,697       (41,604 )     306       (19,601 )
Investment income and other expense, net
    3,108       (113 )           2,995  
Interest expense
    (2,255 )     (1,019 )         (3,274 )
 
                       
Income (loss) before provision for income taxes
    22,550       (42,736 )     306       (19,880 )
Provision (benefit) for income taxes
    878             (878) (3)      
 
                       
Net income (loss)
  $ 21,672     $ (42,736 )   $ 1,184     $ (19,880 )
 
                       
 
                               
Net income (loss) per share:
                               
Basic
  $ 0.37                     $ (0.34 )
Diluted
  $ 0.37                     $ (0.34 )
 
                               
Shares used in computing net income (loss) per share:
                               
Basic
    58,201                     58,201  
Diluted
    58,511               (310) (4)     58,201  
See notes to unaudited pro forma condensed combined financial statements

 


 

ONYX PHARMACEUTICALS, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2008

(in thousands, expect per share amounts)
                                 
    Historical     Pro forma     Pro forma as  
    Onyx     Proteolix     adjustments     adjusted  
Revenue:
                               
Revenue from collaboration agreement
  $ 194,343     $     $     $ 194,343  
 
                       
Total operating revenue
    194,343                   194,343  
Operating expenses:
                               
Research and development
    123,749       40,514       (120) (5)     164,143  
Selling, general and administrative
    80,994       7,023       (30) (5)     87,638  
 
                (349) (6)      
 
                       
Total operating expenses
    204,743       47,537       (499 )     251,781  
 
                       
Income (loss) from operations
    (10,400 )     (47,537 )     499       (57,438 )
Investment income and other expense, net
    12,695       461             13,156  
Interest expense
          (1,237 )         (1,237
 
                       
Income (loss) before provision for income taxes
    2,295       (48,313 )     499       (45,519 )
Provision (benefit) for income taxes
    347             (347) (7)      
 
                       
Net income (loss)
  $ 1,948     $ (48,313 )   $ 846     $ (45,519 )
 
                       
 
                               
Net income (loss) per share:
                               
Basic
  $ 0.03                     $ (0.81 )
Diluted
  $ 0.03                     $ (0.81 )
 
                               
Shares used in computing net income (loss) per share:
                               
Basic
    55,915                       55,915  
Diluted
    56,765               (850) (8)     55,915  
See notes to unaudited pro forma condensed combined financial statements

 


 

Notes to Unaudited Pro Forma Condensed Combined Financial Statements
1.   Basis of Presentation
 
    On November 16, 2009 (the Closing Date), Onyx completed the acquisition of Proteolix whereby Proteolix became a wholly-owned subsidiary of Onyx in a transaction accounted for using the purchase method of accounting in accordance with ASC Topic 805.
 
2.   Purchase Price
 
    The total consideration paid by Onyx to Proteolix security holders at closing consisted of $276.0 million in cash, of which $27.6 million was placed in an escrow account and will be held until December 31, 2010 to secure the indemnification rights of Onyx and other indemnitees with respect to certain matters, including breaches of representations, warranties and covenants of Proteolix included in the Merger Agreement. In addition, Onyx may be required to pay up to an additional $575.0 million in earnout payments upon the receipt of certain regulatory approvals and the satisfaction of other milestones. Subject to the terms and conditions set forth in the Merger Agreement, Onyx may, in its sole discretion, make any of the earnout payments (with the exception of the first earnout payment of $40.0 million) that become payable to former holders of Proteolix preferred stock in the form of cash, shares of Onyx common stock or a combination thereof.
 
    In accordance with ASC Topic 805, the contingent payment obligations are included in the purchase price allocation and are recorded as a current liability for the first earnout payment and a long-term liability for the remaining earnout payments at estimated fair value on the Closing Date. The estimated fair value of this long-term liability is based on management’s assessment of whether, as of the Closing Date, the specified milestone events would be achieved, and of the present value factors associated with the timing of the milestone achievement.
 
    In accordance with ASC Topic 805, management will remeasure the fair value of the contingent payment obligations at each reporting period, with any changes in fair value being recorded in the current period’s Consolidated Statement of Operations.
 
    For purposes of presentation in the unaudited pro forma condensed combined financial information, the estimated purchase price for Proteolix is $475.0 million, as follows (in thousands):
         
Cash consideration
  $ 276,000  
Contingent consideration (earn-out payments) at estimated fair value:
    199,000  
 
     
Total consideration transferred
  $ 475,000  
 
     
    Under the purchase method of accounting, the total purchase price as shown in the table above is allocated to Proteolix’s net tangible and intangible assets based on their estimated fair values as of the Closing Date. The preliminary allocation of the purchase price to the net assets acquired is as follows (in thousands):

 


 

         
Net working capital (including cash)
  $ 19,849  
Depreciable property and equipment
    4,617  
Additional liabilities assumed
    (2,887 )
Current and non-current notes payable assumed
    (8,168 )
Deferred tax liability
    (157,090 )
Other long-term assets
    76  
Accrued property lease liability
    (4,682 )
Intangible asset — in process research and development
    438,800  
Goodwill
    184,485  
 
     
Total net assets acquired
  $ 475,000  
 
     
    The current and non-current notes payable assumed by Onyx as a result of the acquisition were subsequently paid off.
 
    In August 2009, the Company issued, through an underwritten public offering, $230.0 million aggregate principal amount of 4.0% convertible senior notes due 2016. The impact of the convertible senior notes was excluded from this presentation as Onyx had enough cash on hand for this acquisition.
 
3.   Unaudited Pro Forma Adjustments
 
    Pro forma adjustments are necessary to reflect the purchase price, to reflect amounts related to Proteolix’s net tangible and intangible assets at an amount equal to the estimated fair values on the Closing Date, to reflect changes in depreciation and amortization expense resulting from the estimated fair value adjustments to net tangible and intangible assets, and to reflect the income tax effect related to the pro forma adjustments.
 
    The pro forma combined income tax benefit does not necessarily reflect the amounts that would have resulted had Onyx and Proteolix filed consolidated income tax returns during the periods presented.
 
    Onyx has not identified any significant pre-merger contingencies where the related asset, liability or impairment is probable and the amount of the asset, liability or impairment can be reasonably estimated.
          Pro Forma Condensed Combined Balance Sheet as of September 30, 2009
  (a)   Reflects the total cash consideration paid on the Closing Date to Proteolix security holders of $276.0 million.
 
  (b)   Net proceeds from options exercised and redeemed of Proteolix security holders.
 
  (c)   Of the total cash consideration, 10%, or $27.6 million, was placed in an escrow account and will be held until December 31, 2010 to secure the indemnification rights of Onyx and other indemnities with respect to certain matters, including breaches of representations, warranties and covenants of Proteolix included in the Agreement and Plan of Merger. Reflects the 10% amount recorded as restricted cash and an acquisition liability.
 
  (d)   Reflects the adjustments to the historical amounts of Proteolix’s depreciable fixed assets to arrive at the estimated fair values on the Closing Date.
 
  (e)   Reflects the portion of the purchase price allocated to goodwill based on the estimated fair value of the total purchase price consideration less the estimated fair values assigned to identifiable tangible and intangible assets acquired and liabilities assumed on the Closing Date.
 
  (f)   Reflects the portion of the purchase price allocated to in-process research and development (IPR&D) intangible assets acquired as part of the acquisition based on the fair values assigned on the Closing Date.
 
  (g)   Reflects the estimated fair value adjustments of liabilities assumed as a result of the acquisition totaling $0.9 million.
 
  (h)   Reflects the accrual of change of control obligations for employees of Proteolix that became due at the Closing Date totaling $2.0 million.

 


 

  (i)   Reflects the adjustment to the warrant liability for preferred shareholders that was eliminated as a result of the acquisition.
 
  (j)   Reflects the elimination of Proteolix deferred rent to reflect its fair value of zero as a result of the acquisition.
 
  (k)   Reflects the estimated fair value of the additional contingent consideration due to Proteolix security holders upon the achievement of specified milestones with a portion expected to be due in 2010 recorded as a current liability.
 
  (l)   Reflects the estimated fair value of the liability associated with a Proteolix operating lease that had rent obligations greater than the market rate for similar facilities.
 
  (m)   Reflects the estimated adjustments to net deferred taxes associated with the in-process research and development intangible asset recognized in the acquisition.
 
  (n)   Reflects the elimination of Proteolix historical equity.
          Pro Forma Condensed Combined Statement of Operations for the nine months ended September 30, 2009
  (1)   Reflects the elimination of depreciation expense recorded for nine months by Proteolix for the depreciable property and equipment written down to fair value as of the acquisition.
 
  (2)   Reflects the adjustment to rent expense incurred by Proteolix for nine months due to amortization of the acquired lease liability relating to the difference between the rent obligation per the lease and an estimated market rent for similar facilities.
 
  (3)   Reflects the elimination of the provision for income taxes resulting from the pro forma combined net loss.
 
  (4)   Reflects the adjustment to diluted weighted average shares outstanding to equal the basic weighted average shares outstanding as a result of the pro forma combined net loss.
          Pro Forma Condensed Combined Statement of Operations for the year ended December 31, 2008
  (5)   Reflects the elimination of depreciation expense recorded for the year by Proteolix for the depreciable property and equipment written down to fair value as of the acquisition.
 
  (6)   Reflects the adjustment to rent expense incurred by Proteolix for the year due to amortization of the acquired lease liability relating to the difference between the rent obligation per the lease and an estimated market rent for similar facilities.
 
  (7)   Reflects the elimination of the provision for income taxes resulting from the pro forma combined net loss.
 
  (8)   Reflects the adjustment to diluted weighted average shares outstanding to equal the basic weighted average shares outstanding as a result of the pro forma combined net loss.