EX-99.2 4 a08-1075_1ex99d2.htm EX-99.2

EXHIBIT 99.2

 

UNAUDITED, PRO FORMA COMBINED FINANCIAL INFORMATION

 

The following unaudited, pro forma combined financial information describes the pro forma effect of our merger with Bioenvision Inc., or Bioenvision, on our statements of operations for the year ended December 31, 2006 and the six months ended June 30, 2007, as if the merger had occurred on January 1, 2006, and our balance sheet as of June 30, 2007, as if the transaction had occurred on this date. Our historical results are reported based on a calendar year, as compared to the results for Bioenvision, which have been historically reported based on a fiscal year ending June 30th.  In the pro forma combined financial information, we have recast the historical financial information for Bioenvision for the years ending June 30, 2007 and 2006 to conform with the calendar year presentation of our financial statements for the year ending December 31, 2006 and the six months ended June 30, 2007 by adding subsequent interim periods and deducting comparable preceding periods. In addition, certain other historical financial information of Bioenvision has been reclassified to conform with the presentation of our historical financial statements.

 

The unaudited, pro forma combined financial information is for informational purposes only. It does not purport to indicate the results that would have actually been obtained had the acquisition been completed on the assumed date or for the period presented, or which may be obtained in the future. To produce the pro forma financial information, we allocated the purchase price using our best estimates. The unaudited, pro forma combined balance sheet and statements of operations should be read in conjunction with our historical consolidated financial statements, including the notes thereto, and the consolidated financial statements, including the notes thereto, of Bioenvision.   Our historical financial statements are included in our quarterly report on Form 10-Q for the quarter ended June 30, 2007 filed with the SEC on August 9, 2007 and our annual report on Form 10-K for the year ended December 31, 2006 filed with the SEC on March 1, 2007.  Bioenvision’s historical financial statements are included in Exhibit 99.1 to this Current Report on Form 8-K/A.

 

We have prepared the unaudited, pro forma financial information using the purchase method of accounting for the merger. We expect to have reorganization and restructuring expenses as well as potential operating efficiencies as a result of the merger with Bioenvision. The unaudited, pro forma combined financial statements and related notes do not reflect these potential expenses and efficiencies.

 

P-1



 

GENZYME CORPORATION
UNAUDITED, PRO FORMA COMBINED STATEMENT OF OPERATIONS
For the Six Months Ended June 30, 2007
(Amounts in thousands, except per share amounts)

 

 

 

Historical
Genzyme
Corporation
and
Subsidiaries

 

Historical
Bioenvision,
Inc.

 

Pro Forma
Adjustments

 

Footnote
Reference

 

Pro Forma
Genzyme
Corporation
and
Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Net product sales

 

$

1,643,672

 

$

9,867

 

$

(3,999

)

[A1

$

1,649,540

 

Licensing and royalty revenue

 

 

1,841

 

(1,569

)

[A2

272

 

Net service sales

 

158,356

 

 

 

 

 

158,356

 

Research and development revenue

 

14,574

 

 

 

 

 

14,574

 

Total revenues

 

1,816,602

 

11,708

 

(5,568

)

 

 

1,822,742

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of products sold

 

317,976

 

2,130

 

(281

)

[A1

 

 

 

 

 

 

 

 

(105

)

[A2

]

 

 

 

 

 

 

 

 

176

 

[A3

]

319,896

 

Cost of services sold

 

102,085

 

 

 

 

 

102,085

 

Selling, general and administrative

 

608,501

 

16,147

 

105

 

[A2

]

 

 

 

 

 

 

 

 

(76

)

[A4

]

 

 

 

 

 

 

 

 

129

 

[A4

]

 

 

 

 

 

 

 

 

(1,667

)

[A5

]

623,139

 

Research and development

 

364,562

 

7,481

 

(3,718

)

[A1

]

 

 

 

 

 

 

 

 

(1,569

)

[A2

]

366,756

 

Amortization of intangibles

 

99,482

 

463

 

9,163

 

[A6

]

109,108

 

Charge for impaired assets

 

 

3,311

 

 

 

 

3,311

 

Total operating costs and expenses

 

1,492,606

 

29,532

 

2,157

 

 

 

1,524,295

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

323,996

 

(17,824

)

(7,725

)

 

 

298,447

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

Equity in income (loss) of equity method investments

 

11,557

 

 

 

 

 

11,557

 

Minority interest

 

3,927

 

 

 

 

 

3,927

 

Gain (loss) on investment in equity securities

 

12,931

 

 

 

 

 

12,931

 

Other

 

(803

)

 

 

 

 

(803

)

Investment income

 

33,465

 

875

 

 

 

 

34,340

 

Interest expense

 

(7,809

)

83

 

 

 

 

(7,726

)

Total other income (expenses)

 

53,268

 

958

 

 

 

 

54,226

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

377,264

 

(16,866

)

(7,725

)

 

 

352,673

 

(Provision for) benefit from income taxes

 

(135,283

)

 

2,315

 

[A7

]

(132,968

)

Net income (loss)

 

$

241,981

 

$

(16,866

)

$

(5,410

)

 

 

$

219,705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.92

 

 

 

 

 

 

 

 

 

$

0.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.88

 

 

 

 

 

 

 

 

 

$

0.80

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

263,693

 

 

 

 

 

 

 

 

 

263,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

280,244

 

 

 

 

 

 

 

 

 

280,244

 

 

See Notes to Unaudited, Pro Forma Combined Financial Statements.

 

P-2



 

GENZYME CORPORATION
UNAUDITED, PRO FORMA COMBINED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2006
(Amounts in thousands, except per share amounts)

 

 

 

Historical
Genzyme
Corporation
and
Subsidiaries

 

Historical
Bioenvision,
Inc.

 

Pro Forma
Adjustments

 

Footnote
Reference

 

Pro Forma
Genzyme
Corporation
and
Subsidiaries

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Net product sales

 

$

2,887,409

 

$

5,862

 

$

(3,636

)

[A1

]

$

2,889,635

 

Licensing and royalty revenue

 

 

 

2,785

 

(2,176

)

[A2

]

609

 

Net service sales

 

282,118

 

 

 

 

 

282,118

 

Research and development revenue

 

17,486

 

2,262

 

(1,429

)

[A1

]

18,319

 

Total revenues

 

3,187,013

 

10,909

 

(7,241

)

 

 

3,190,681

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of products sold

 

536,388

 

2,217

 

(354

)

[A1

]

 

 

 

 

 

 

 

 

(45

)

[A2

]

 

 

 

 

 

 

 

 

753

 

[A3

]

538,959

 

Cost of services sold

 

199,283

 

 

 

 

 

199,283

 

Selling, general and administrative

 

1,010,400

 

23,025

 

90

 

[A2

]

 

 

 

 

 

 

 

 

(116

)

[A4

]

 

 

 

 

 

 

 

 

259

 

[A4

]

1,033,658

 

Research and development

 

649,951

 

20,869

 

(4,711

)

[A1

]

 

 

 

 

 

 

 

 

(2,221

)

[A2

]

663,888

 

Amortization of intangibles

 

209,355

 

859

 

18,393

 

[A6

]

228,607

 

Purchase of in-process research and development

 

552,900

 

 

 

 

 

552,900

 

Charge for impairment of goodwill

 

219,245

 

 

 

 

 

219,245

 

Total operating costs and expenses

 

3,377,522

 

46,970

 

12,048

 

 

 

3,436,540

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(190,509

)

(36,061

)

(19,289

)

 

 

(245,859

)

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

Equity in income of equity method investments

 

15,705

 

 

 

 

 

15,705

 

Minority interest

 

10,418

 

 

 

 

 

10,418

 

Gains on investment in equity securities, net

 

73,230

 

 

 

 

 

73,230

 

Other

 

(2,045

)

 

 

 

 

(2,045

)

Investment income

 

56,001

 

1,780

 

 

 

 

57,781

 

Interest expense

 

(15,478

)

(57

)

 

 

 

(15,535

)

Total other income (expenses)

 

137,831

 

1,723

 

 

 

 

139,554

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(52,678

)

(34,338

)

(19,289

)

 

 

(106,305

)

(Provision for) benefit from income taxes

 

35,881

 

 

5,074

 

[A7

]

40,955

 

Net income (loss)

 

$

(16,797

)

$

(34,338

)

$

(14,215

)

 

 

$

(65,350

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.06)

 

 

 

 

 

 

 

 

 

$

(0.25)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

(0.06)

 

 

 

 

 

 

 

 

 

$

(0.25)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

261,624

 

 

 

 

 

 

 

 

 

 

261,624

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

261,624

 

 

 

 

 

 

 

 

 

 

261,624

 

 

See Notes to Unaudited, Pro Forma Combined Financial Statements.

 

P-3



 

GENZYME CORPORATION
UNAUDITED, PRO FORMA COMBINED BALANCE SHEETS
As of June 30, 2007
(Amounts in thousands, except par value amounts)

 

 

 

Historical
Genzyme
Corporation

 

Historical
Bioenvision,
Inc.

 

Pro Forma
Adjustments

 

Footnote
Reference

 

Pro Forma
Genzyme
Corporation

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

791,441

 

$

43,682

 

$

(329,079

)

[A8

]

$

506,044

 

Short-term investments

 

89,010

 

5,489

 

 

 

 

94,499

 

Accounts receivable, net

 

826,516

 

9,074

 

(4,059

)

[A8

]

 

 

 

 

 

 

 

 

(618

)

[A9

]

830,913

 

Inventories

 

431,610

 

1,131

 

(170

)

[A8

]

 

 

 

 

 

 

 

 

929

 

[A8

]

433,500

 

Prepaid expenses and other current assets

 

114,303

 

1,663

 

4,418

 

[A8

]

120,384

 

Deferred tax assets

 

131,305

 

 

(2,598

)

[A8

]

128,707

 

Total current assets

 

2,384,185

 

61,039

 

(331,177

)

 

 

2,114,047

 

Property, plant and equipment, net

 

1,742,651

 

321

 

(321

)

[A8

]

1,742,651

 

Long-term investments

 

617,197

 

 

 

 

 

617,197

 

Goodwill, net

 

1,299,940

 

1,540

 

66,359

 

[A8

]

1,367,839

 

Other intangible assets, net

 

1,420,481

 

3,356

 

169,914

 

[A8

]

1,593,751

 

Deferred tax assets-noncurrent

 

54,401

 

 

 

12,436

 

[A8

66,837

 

Investments in equity securities

 

76,975

 

 

 

 

 

76,975

 

Other noncurrent assets

 

59,035

 

3,537

 

(3,099

)

[A8

]

59,473

 

Total assets

 

$

7,654,865

 

$

69,793

 

$

(85,888

)

 

 

$

7,638,770

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

88,555

 

$

227

 

$

 

 

 

$

88,782

 

Accrued expenses

 

596,976

 

12,487

 

16,128

 

[A8

]

 

 

 

 

 

 

 

 

4,554

 

[A8],[A10

]

 

 

 

 

 

 

 

 

(6,706

)

[A8

]

 

 

 

 

 

 

 

 

(618

)

[A9

]

 

 

 

 

 

 

 

 

2,672

 

[A10

]

625,493

 

Income taxes payable

 

5,605

 

 

70,529

 

[A8

]

76,134

 

Deferred revenue and other income

 

12,828

 

514

 

(499

)

[A9

]

12,843

 

Current portion of long-term debt and capital lease obligations

 

6,413

 

 

 

 

 

 

6,413

 

Total current liabilities

 

710,377

 

13,228

 

86,060

 

 

 

809,665

 

Long-term debt and capital lease obligations

 

116,388

 

 

 

 

 

116,388

 

Convertible notes

 

690,000

 

 

 

 

 

690,000

 

Deferred revenue-noncurrent

 

6,797

 

6,557

 

(6,440

)

[A9

]

6,914

 

Other noncurrent liabilities

 

52,883

 

 

 

 

 

52,883

 

Total liabilities

 

1,576,445

 

19,785

 

79,620

 

 

 

1,675,850

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, $0.01 par value

 

 

 

 

 

 

 

 

 

Common stock - Genzyme General Stock, $0.01 par value

 

2,637

 

 

 

 

 

 

2,637

 

Additional paid-in capital

 

5,229,943

 

 

 

 

 

 

5,229,943

 

Notes receivable from stockholders

 

(15,362

)

 

 

 

 

 

 

(15,362

)

Accumulated earnings (deficit)

 

588,503

 

 

 

(115,500

)

[A8

]

473,003

 

Accumulated other comprehensive income

 

272,699

 

 

 

 

 

 

 

272,699

 

Bioenvision, Inc. convertible participating preferred stock, $0.001 par value

 

 

 

2

 

(2

)

[A11

]

 

Bioenvision, Inc. common stock, $0.001 par value

 

 

 

55

 

(55

)

[A11

]

 

Bioenvision, Inc. additional paid-in capital

 

 

 

173,022

 

(173,022

)

[A11

]

 

Bioenvision, Inc. accumulated deficit

 

 

 

(122,809

)

122,809

 

[A11

]

 

Bioenvision, Inc. accumulated other comprehensive income

 

 

(262

)

262

 

[A11

]

 

Total stockholders’ equity

 

6,078,420

 

50,008

 

(165,508

)

 

 

5,962,920

 

Total liabilities and stockholders’ equity

 

$

7,654,865

 

$

69,793

 

$

(85,888

)

 

 

$

7,638,770

 

 

See Notes to Unaudited, Pro Forma Combined Financial Statements.

 

P-4



 

NOTES TO UNAUDITED, PRO FORMA COMBINED FINANCIAL STATEMENTS

 

The following unaudited, pro forma combined financial information describes the pro forma effect of our merger with Bioenvision on our statements of operations for the year ended December 31, 2006 and the six months ended June 30, 2007, as if the merger had occurred on January 1, 2006, and our balance sheet as of June 30, 2007 as if the transaction had occurred on this date. Certain historical financial information of Bioenvision has been reclassified in the pro forma adjustments to conform to the presentation of our historical financial statements. Our unaudited, pro forma combined financial statements reflect the elimination of all intercompany balances between us and Bioenvision.

 

(1). Acquisition of Bioenvision

 

On May 29, 2007, we entered into an agreement and plan of merger with Bioenvision, a publicly-traded biopharmaceutical company based in New York City and Edinburgh, Scotland, and Wichita Bio Corporation, one of our wholly-owned subsidiaries, to acquire Bioenvision in an all-cash transaction valued at $11.20 per outstanding share of Bioenvision Series A Preferred Stock (plus accrued but unpaid dividends) and $5.60 per outstanding share of Bioenvision Common Stock, or approximately $345 million in aggregate. Bioenvision is focused on the acquisition, development and marketing of compounds and technologies for the treatment of cancer, autoimmune disease and infection. Effective October 23, 2007, we completed the acquisition of Bioenvision. This acquisition was completed through a two step process consisting of a tender offer completed in July 2007, and a merger approved in October 2007.

 

Tender Offer

 

On July 10, 2007, we completed the tender offer and purchased 2,250,000 shares of Bioenvision Series A Preferred Stock for $25.2 million, which we recorded as a component of investments in equity securities, and 8,398,098 shares of Bioenvision Common Stock for $47.0 million. As a result of the tender offer, we acquired approximately 22% of the then outstanding shares of Bioenvision Common Stock on an as-converted basis, including 100% of the outstanding Bioenvision Series A Preferred Stock.

 

Stockholder Approval of the Merger

 

On October 22, 2007, a special meeting of the Bioenvision stockholders was held to seek approval for the merger. Holders of a majority of the issued and outstanding shares of Bioenvision Common Stock and Bioenvision Series A Preferred Stock, voting together as a single class on an as converted basis, approved the merger. On October 23, 2007, we paid approximately $245 million in cash consideration to the former Bioenvision stockholders and Bioenvision Common Stock ceased trading and was delisted from The Nasdaq Stock Market, Inc., or NASDAQ. In the fourth quarter of 2007, we paid approximately $11 million of cash for the outstanding options to purchase shares of Bioenvision Common Stock.

 

In connection with the merger, holders of 2,880,000 shares of Bioenvision Common Stock, representing less than 5% of the outstanding shares of Bioenvision Common Stock on an as-converted basis immediately before the merger became effective, submitted written demands for appraisal of their shares and have, as a result, elected not to accept the $5.60 per share merger consideration. We refer to these stockholders as dissenting stockholders.

 

(2) PURCHASE PRICE ALLOCATION

 

The aggregate purchase price is comprised of the following (amounts in thousands):

 

Purchase of 52,157,771 shares of Bioenvision Common Stock

 

$

292,084

 

Purchase of 2,250,000 shares of Bioenvision Series A Preferred Stock

 

25,200

 

Buy out of options to purchase shares of Bioenvision Common Stock

 

11,975

 

Initial cash payments

 

329,259

 

Liability for the purchase of the 2,880,000 shares of Bioenvision Common Stock from the dissenting stockholders

 

16,128

 

Acquisition costs

 

4,554

 

Total purchase price

 

$

349,941

 

 

We allocated the aggregate purchase price of approximately $349.9 million to the estimated fair value of the acquired tangible and intangible assets and assumed liabilities of Bioenvision as follows (amounts in thousands):

 

Cash and cash equivalents

 

$

43,862

 

Short-term investments

 

 

5,489

 

Accounts receivable

 

4,397

 

Inventories

 

1,890

 

Other current assets

 

3,483

 

Goodwill

 

67,899

 

Other intangible assets (to be amortized straight-line over 9 years)

 

173,270

 

In-process research and development

 

125,500

 

Deferred tax assets - noncurrent

 

2,436

 

Other noncurrent assets

 

438

 

Assumed liabilities:

 

 

 

Income tax payable

 

(70,529

)

Other

 

(8,194

)

Allocated purchase price

 

$

349,941

 

 

P-5



 

The purchase price was allocated to the tangible and intangible assets acquired and liabilities assumed based on their estimated fair values at the date of acquisition. The excess of the purchase price over the estimated fair value of the assets acquired and liabilities assumed amounted to $67.9 million, which was allocated to goodwill. We expect that substantially all of the amount allocated to goodwill will not be deductible for tax purposes.

 

The allocation of the purchase price remains subject to potential adjustments, including adjustments for liabilities associated with certain exit activities.

 

In connection with our acquisition of Bioenvision, we acquired in-process research and development, or IPR&D, related to Bioenvision’s adult acute myeloid leukemia and myelodysplastic syndrome development projects.

 

As of October 23, 2007, the date of the merger, neither of these projects had reached technological feasibility nor had an alternative future use. Accordingly, we allocated $125.5 million to IPR&D, of which $19.1 million was charged to equity in net income (loss) of equity method investments for the nine months ended September 30, 2007 and $106.4 million will be charged to our consolidated statement of operations in the fourth quarter of 2007.  The $125.5 million total IPR&D charges are material non-recurring charges and, therefore, are not reflected in our unaudited, pro forma combined statement of operations for the year ended December 31, 2006 or the six months ended June 30, 2007.

 

Management assumes responsibility for determining the IPR&D valuation. The fair value assigned to purchased IPR&D was estimated by discounting, to present value, the cash flows expected to result from each project once it has reached technological feasibility. We used a discount rate of 17% and cash flows that have been probability-adjusted to reflect the risks of advancement through the product approval process. In estimating future cash flows, we also considered other tangible and intangible assets required for successful exploitation of the technology resulting from the purchased IPR&D projects and adjusted future cash flows for a charge reflecting the contribution of these assets.

 

(3) PRO FORMA ADJUSTMENTS

 

I.  Unaudited, Pro Forma Combined Statements of Operations of Genzyme

 

(A1)

 

To reclassify amounts recorded to revenue and cost of products sold related to Bioenvision’s research agreement with Cardiff University to research and development expense to reflect the arrangement on a net basis, based on the application of our revenue recognition policy.

 

 

 

(A2)

 

To eliminate the royalty revenue Bioenvision recorded related to Genzyme’s sales of Clolar against Genzyme’s corresponding royalty expense.

 

 

 

(A3)

 

To record charges to cost of products sold associated with the increased basis for the Bioenvision inventory of $0.9 million.

 

 

 

(A4)

 

To record:

 

 

 

 

 

·

reductions to selling general and administrative expenses, or SG&A, to eliminate Bioenvision’s historical depreciation expense in connection with the write off of Bioenvision’s fixed assets effective January 1, 2007 for purposes of our proforma statements of operations; and

 

 

 

 

 

 

·

charges to SG&A related to the amortization of the value assigned to favorable lease agreements.

 

 

 

(A5)

 

To eliminate $1.7 million of non-recurring transaction costs included in the historical statement of operations of Bioenvision for the six months ended June 30, 2007. There were no similar transaction costs including in the historical statement of operations of Bioenvision for the year ended December 31, 2006.

 

 

 

(A6)

 

To record the amortization of acquired other intangible assets, all of which will be amortized over 9 years, for the year ended December 31, 2006 and the six months ended June 30, 2007 (amounts in thousands):

 

Other Intangible Assets:

 

Assigned
Value

 

Annual
Amortization

 

Six Months
Amortization

 

Completed technology

 

$

26,750

 

$

2,972

 

$

1,486

 

Core technology

 

146,520

 

16,280

 

8,140

 

Total

 

$

173,270

 

$

19,252

 

$

9,626

 

 

(A7)

 

To adjust the tax provision for the impact of the historical losses of Bioenvision and the taxable pro forma adjustments related to the acquisition.

 

P-6



 

II. Unaudited, Pro Forma Combined Balance Sheets of Genzyme

 

(A8)                        To record the acquisition of the net assets of Bioenvision.   The other intangible assets of approximately $173.3 million are comprised of the following (amounts in thousands):

 

Other Intangible Assets:

 

Assigned
Value

 

Completed technology

 

$

26,750

 

Core technology

 

146,520

 

Total

 

$

173,270

 

 

Material non-recurring charges, such as the acquired IPR&D charge of $125.5 million resulting from the merger, are not reflected in our unaudited, pro forma combined statements of operations for the year ended December 31, 2006 or six months ended June 30, 2007. The $125.5 million allocated to IPR&D has been charged to accumulated deficit for purposes of the pro forma balance sheet presentation only.  IPR&D charges totaling $19.1 million were charged to equity in net income (loss) of equity method investments in our historical statement of operations for the nine months ended September 30, 2007 and $106.4 million will be charged to charge for in-process research and development in our consolidated statement of operations for the fourth quarter of 2007.

 

(A9)

 

To eliminate:

 

 

 

 

 

·

the portion of Bioenvision’s accounts receivable balance due from us against the portion of our accrued expenses due to Bioenvision; and

 

 

 

 

 

 

·

the portion of Bioenvision’s historical deferred revenue balances (current and noncurrent) related to us.

 

 

 

(A10)

 

To accrue the following expenses which have not been reflected in our historical balances as of June 30, 2007:

 

 

 

 

 

·

$4.6 million for the estimated merger costs we expect to incur; and

 

 

 

 

 

 

·

$2.7 million for severance and bonus payments to certain officers of Bioenvision that we would be contractually obligated to pay.

 

 

 

 

 

 

The amount of merger costs we incurred prior to June 30, 2007 was not significant.

 

 

 

(A11)

 

To eliminate Bioenvision’s historical stockholders’ equity amounts totaling $50.0 million.

 

P-7