Empresas y finanzas

Ipsen's First Half 2007 Results and Financial Objectives for the Full Year 2007



    -- Increased effort in Research & Development

    -- Results in line with management expectations: full year 2007 operating margin guidance confirmed

    The Board of Directors of Ipsen (Paris:IPN), chaired by Jean-Luc
    Belingard, met on 28 August 2007 to review the Group's results for the
    first half of 2007, published today.

    -0-
    *T
    Summary of consolidated half year results for 2007 and 2006

    (in millions of euros) % change
    2007 2006 2007/2006
    -------------------------------------- ---------- ---------- ---------
    Sales 463.2 430.6 +7.6%
    Other revenues 35.5 46.6 (23.8)%
    Total revenues 498.6 477.2 +4.5%
    -------------------------------------- ---------- ---------- ---------
    Operating income 112.9 108.4 +4.2%
    Operating margin (in % of sales) 24.4% 25.2%
    -------------------------------------- ---------- ---------- ---------
    Consolidated net profit
    (attributable to the Group) 78.0 88.1 (11.6)%
    Earnings per share - fully diluted
    (EUR ) 0.927 1.049 (11.6)%
    -------------------------------------- ---------- ---------- ---------
    Average number of shares
    Non diluted 84,020,364 84,013,049
    Fully diluted 84,101,862 84,031,717
    -------------------------------------- ---------- ---------- ---------
    Net cash, end of period (1) 198.4 193.3
    -------------------------------------- ---------- ---------- ---------
    *T

    (1) Net cash: cash, cash equivalents and securities held for sale
    minus bank overdrafts, bank borrowings and other financial liabilities
    plus or minus derivative financial instruments

    Commenting on the performance in the first half 2007, Jean-Luc
    Belingard, President of the Ipsen Group, stated: "The Group's
    performance in the first half 2007 has been up to our expectations.
    Despite a yet more difficult environment, where price pressure and
    competition have further increased, Ipsen has achieved a sound sales
    growth performance. Our financial results this half are fully in line
    with our full year objectives and reflect our key strategic decisions,
    notably to continue to actively invest in R&D and to create an
    endocrinology platform in North America. These decisions are fully
    validated by our news flow: we have continued to achieve key
    objectives for the Group's development, notably with the marketing
    approval of Increlex(R) in Europe. We have also launched Adrovance(TM)
    in France, closed the 051 study on Dysport(R) in Cervical Dystonia in
    the US and completed the sale of Ginkor Fort(R) to an OTC specialist.
    In this framework, we are able to confirm all of our financial
    objectives for the year and expect to fully offset in 2007 the price
    cut on Tanakan(R) implemented on 1 July 2007 in France. The
    foundations to accelerate Ipsen's development have therefore been
    further strengthened and we look forward to the second half 2007 with
    confidence, with the actual commercial start of our partnership with
    Tercica, through the launch of Increlex(R) in Europe and the expected
    approval of Somatuline(R) in the US."

    Review of half year 2007 results

    Consolidated Group sales reached EUR 463.2 million, up 7.6%
    year-on-year. This increase was fuelled by the strong growth of
    Somatuline(R), NutropinAq(R) and Dysport(R) and by the strong
    performance of gastroenterology products in international markets.
    Group sales were negatively impacted by price pressure, amounting to
    EUR 6.9 million, due notably to price cuts enforced by health
    authorities.

    Other revenues totalled EUR 35.5 million, down 23.8% year-on-year.
    In the first half 2007, the Group ceased billings for R&D services
    within the framework of partnership agreements, mainly with Roche for
    the development of BIM 51077.

    Total revenues therefore reached EUR 498.6 million during the
    period, up 4.5% year-on-year.

    R&D expenses amounted to EUR 88.4 million, up 5.4% year-on-year,
    despite lower revenues received from third parties stemming from
    partnership agreements (notably BIM 51077), implying an increased
    self-financed R&D effort.

    Operating income reached EUR 112.9 million in the first half 2007,
    up 4.2% year-on-year, despite the significant negative impact of price
    cuts in major Western European countries and the fall of other
    revenues. Operating margin stood at 24.4% of sales versus 25.2% a year
    ago.

    The Group's effective tax rate in the first half 2007 reached
    27.3% of net profit from continuing operations before tax and share in
    the results of associated companies, compared with a reported
    effective tax rate of 18.7% and with a recurring effective tax rate of
    25.0% in the first half 2006.

    The Group's loss from associates amounted to EUR (3.5) million
    ($(4.6) million) and was solely composed of the Group's share in the
    net losses of Tercica Inc., stated as required under IFRS. Tercica
    Inc. has been reported in "loss from associates" in the Group's
    financial statements since October 2006.

    Consolidated net profit for the first half 2007 was EUR 78.2
    million, down 11.6% compared with EUR 88.5 million for the same period
    in 2006.

    Net cash flow generated by operating activities amounted to EUR
    47.3 million in the first half 2007, compared with EUR 130.2 million a
    year ago, when the Group benefited from important payments received in
    relation to its partnership agreements. At 30 June 2007, the Group's
    net cash position was EUR 198.4 million, compared with EUR 193.3
    million at 30 June 2006.

    Total milestones received in cash but not yet recognised as
    revenues amounted to EUR 192.7 million, compared with EUR 94.3 million
    in the first half 2006.

    2007 financial objectives

    On the basis of its performance in the first half 2007 and
    currently available information, in particular after taking into
    account the 10% price decrease implemented on 1 July 2007 on
    Tanakan(R) in France, the Group is confirming the objectives it has
    set for itself for the full year 2007:

    -- Sales growth of 6.5% to 7.5%;

    -- Total revenue growth of 4.0% to 5.0%;

    -- Operating margin of 22.0% to 23.0% of sales.

    The objectives announced by the Group on March 19, 2007 did not
    take into account this price decrease of Tanakan(R), implemented since
    then.

    Ipsen - Analyst and Investor conference call and webcast (in
    English)

    Ipsen will host a conference call on 29 August 2007 at 2.00 p.m.
    (Paris time). A live webcast will be available at www.ipsen.com.

    The webcast will be archived on the Ipsen website for 3 months
    following the live call. Callers should dial in approximately 5 to 10
    minutes prior to the start of the call.

    No reservation is necessary to participate in the call. The
    telephone numbers to join the conference call are, from France and
    Europe: +33 (0) 1 72 28 01 50 and from the United States: +1 866 907
    5932

    A replay will be available soon after the live call. The telephone
    numbers to access the replay are, from France and Europe: +33 (0) 1 72
    28 01 49 and from the United States: +1 866 828 2261. The access code
    is 203862#. The replay will be available for two weeks following the
    live call.

    About Ipsen

    Ipsen is a European pharmaceutical group with over 20 products on
    the market and a total worldwide staff of nearly 4,000. The company's
    development strategy is based on a combination of products in targeted
    therapeutic areas (oncology, endocrinology and neuromuscular
    disorders) which are growth drivers, and primary care products which
    contribute significantly to its research financing. This strategy is
    also supported by an active policy of partnerships. The location of
    its four R&D centres (Paris, Boston, Barcelona, London) gives the
    Group a competitive edge in gaining access to leading university
    research teams and highly qualified personnel. In 2006, Research and
    Development expenditure was EUR 178.3 million, i.e. 20.7% of
    consolidated sales, which amounted to EUR 861.7 million while total
    revenues amounted to EUR 945.3 million (in IFRS). 700 people in R&D
    are dedicated to the discovery and development of innovative drugs for
    patient care. Ipsen's shares are traded on Segment A of Eurolist by
    Euronext(TM) (stock code: IPN, ISIN code: FR0010259150). Ipsen's
    shares are eligible to the "Service de Reglement Differe" ("SRD") and
    the Group is part of the SBF 250 index. For more information on Ipsen,
    visit our website at www.ipsen.com.

    Forward-looking statements

    The forward-looking statements and targets contained herein are
    based on Ipsen's management's current views and assumptions. Such
    statements involve known and unknown risks and uncertainties that may
    cause actual results, performance or events to differ materially from
    those anticipated herein. The targets contained herein were prepared
    without taking into account external growth assumptions, which may
    alter the parameters. These targets are based on data and assumptions
    regarded as reasonable by the Group and depend on conditions or facts
    likely to happen in the future, and not exclusively on historical
    data. Actual results may depart significantly from the targets given
    the occurrence of certain risks and uncertainties. The Group does not
    commit nor gives any guarantee that it will meet the targets mentioned
    above. Moreover, the Research and Development process involves several
    stages at each of which there is a substantial risk that the Group
    will fail to achieve its objectives and be forced to abandon its
    efforts in respect of a product in which it has invested significant
    sums. Therefore, the Group cannot be certain that favourable results
    obtained during pre-clinical trials will be confirmed subsequently
    during clinical trials, or that the results of clinical trials will be
    sufficient to demonstrate the safe and effective nature of the product
    concerned. Ipsen expressly disclaims any obligation or undertaking to
    update or revise any forward looking statements, targets or estimates
    contained in this press release to reflect any change in events,
    conditions, assumptions or circumstances on which any such statements
    are based, unless so required by applicable law. Ipsen's business is
    subject to the risk factors outlined in its information documents
    filed with the French Autorite des Marches Financiers.

    About Tercica

    Tercica is a biopharmaceutical company committed to improving
    endocrine health by partnering with the endocrine community to develop
    and commercialize new therapeutics for pediatric and adult growth
    disorders, and for adult metabolic disorders. For further information
    on Tercica Inc., please visit www.tercica.com.

    Comparison of the consolidated income statement for the first half
    2007 and first half 2006:

    -0-
    *T
    30 June 2007 30 June 2006
    ----------------- -----------------
    (in % of (in % of June 2007/
    thousands sales thousands sales June 2006
    of euros) of euros) variation
    ----------------------- ---------- ------ ---------- ------ ----------
    Sales 463,164 100.0% 430,607 100.0% 7.6%
    Other revenues 35,472 7.7% 46,569 10.8% -23.8%
    Total revenues 498,636 107.7% 477,176 110.8% 4.5%
    Cost of goods sold (98,101) -21.2% (88,879) -20.6% 10.4%
    Research and
    development expenses (88,351) -19.1% (83,817) -19.5% 5.4%
    Selling, general and
    administrative
    expenses (199,560) -43.1% (188,000) -43.7% 6.1%
    Other operating income
    and expenses 295 0.1% (8,298) -1.9%
    Restructuring costs 8 nm 189 nm
    Operating income 112,927 24.4% 108,371 25.2% 4.2%
    - Income from cash and
    cash equivalents 5,910 - 2,767
    - Cost of gross
    financial debt (815) - (1,208)
    Cost of net financial
    debt 5,095 1.1% 1,559 0.4%
    Other interest income
    and expense (3,877) -0.8% (1,202) -0.3%
    Income tax (31,123) -6.7% (20,280) -4.7%
    Share of loss/profit
    from associated
    companies (3,462) -0.7% - -
    Net profit/loss from
    continuing operations 79,560 17.2% 88,448 20.5% -10.0%
    Net profit/loss from
    discontinued
    operations (1,340) -0.3% 33 nm
    Consolidated net profit 78,220 16.9% 88,481 20.5% -11.6%
    - Equity holders of
    Ipsen S.A. 77,990 88,144
    - Minority interests 230 337
    ----------------------- ---------- ------ ---------- ------ ----------
    *T

    Other revenues

    In the first half 2007 other revenues totalled EUR 35.5 million,
    down 23.8% year on year (first half 2006: EUR 46.6 million).

    Other revenues break down as follows:

    -0-
    *T
    30 30 June 2007
    June June /June 2006
    2007 2006 variation
    (in thousands of euros)
    Amount %
    ----------------------------------------- ------ ------ --------------
    Breakdown by revenue type
    - Royalties received 23,970 21,865 2,105 9.6%
    - Milestone payments - licensing
    agreements 8,538 10,845 (2,307)-21.3%
    - Other (co-promotion revenues,
    recharging) 2,964 13,859 (10,895)-78.6%
    ----------------------------------------- ------ ------ --------------
    Total 35,472 46,569 (11,097)-23.8%
    ----------------------------------------- ------ ------ --------------
    *T

    -- Royalties received mainly comprised royalties from the
    Kogenate(R) licence, which amounted to EUR 22.8 million for
    the first half 2007, up 13.1% compared with the same period
    last year (EUR 20.2 million in the first half 2006). The first
    half 2007 had been particularly high due to the carry-over of
    some 2006 royalties into 2007.

    -- Milestone payments relating to licensing agreements represent
    primarily recognition of payments received over the life of
    partnership agreements. In the first half 2007, this income
    mainly comprised milestones in relation to the Reloxin(R)
    agreement with Medicis, the Tenstaten(R) agreement with
    Recordati and the BIM 51077 (GLP-1 analogue) partnership with
    Roche. Milestone payments recognised in the first half 2006
    included primarily the accelerated recognition of payments
    received by the Group following termination of the Reloxin(R)
    distribution agreement with Inamed.

    -- Other revenues amounted to EUR 3.0 million in the first half
    2007, down 78.6% relative to the very high level of EUR 13.9
    million achieved in the first half 2006. In the first half
    2007, the Group ceased billings for R&D services within the
    framework of its partnership agreement for the development of
    BIM 51077, for which development works are now carried out by
    Roche, as well as the agreement with Genentech concerning a
    new formulation of the growth hormone, which reached the end
    of the research phase at the end of 2006. Furthermore, in the
    first half 2006, other revenues benefited from the effects of
    the termination in April 2007 of the co-promotion agreement
    with Pfizer for Zoxan(R).

    Cost of goods sold

    For the first half 2007, cost of goods sold amounted to EUR 98.1
    million, representing 21.2% of sales compared with 20.6% a year ago,
    impacted by the negative effects of price cuts implemented during the
    period, which could not be offset by increases in activity or the
    productivity improvements. Also higher growth of in-licensed products
    and drug related activities contributed to softening the product mix
    improvement.

    Research and development expenses

    A comparison of research and development expenses for the first
    halves 2007 and 2006 is presented in the following table:

    -0-
    *T
    30 30 June 2007
    June June /June 2006
    2007 2006 variation
    (in thousands of euros)
    Amount %
    ------------------------------------------ ------ ------ ------- -----
    Breakdown by expense type
    - Drug-related research and development(1) 71,908 70,645 1,263 1.8%
    - Industrial development(2) 13,545 10,218 3,327 32.6%
    - Strategic development(3) 2,898 2,954 (56) -1.9%
    ------------------------------------------ ------ ------ ------- -----
    Total 88,351 83,817 4,534 5.4%
    ------------------------------------------ ------ ------ ------- -----
    *T

    (1) Drug-related research and development is aimed at identifying
    new agents, determining their biological characteristics and
    developing small-scale manufacturing processes. Pharmaceutical
    development is the process through which active agents become drugs
    approved by regulatory authorities and is also used to improve
    existing drugs and to research new therapeutic indications for them.
    Patent-related costs are included in this type of expense.

    (2) Industrial development includes chemical, biotechnical and
    development-process research costs to industrialise small-scale
    production of agents developed by the research laboratories.

    (3) Strategic development includes costs incurred for research
    into new product licences and establishing partnership agreements.

    Research and development expenses increased by 5.4% to EUR 88.4
    million or 17.7% of total revenues and 19.1% of sales in the first
    half 2007 (first half 2006: EUR 83.8 million or 17.6% of total
    revenues and 19.5% of sales).

    -- Over the period, major research and development projects
    included preparation for registration of Dysport(R) and
    (finalisation of registration of Somatuline(R) Autogel(R))with
    the Food and Drug Administration (FDA) in the United States
    and the phase III trials for a longer sustained release
    formulation of Triptorelin, since then discontinued. In the
    first half 2006, the development of BIM 51077 in partnership
    with Roche - for which Roche is now responsible - and
    preparation for registration of Somatuline(R) Autogel(R) with
    the FDA had represented a significant proportion of the
    Group's research and development expenses.

    -- In the area of industrial development, the increase was mainly
    linked to costs incurred in preparation for future
    pre-approval inspections by the FDA (Food and Drug
    Administration) at some of the Group's manufacturing sites, in
    anticipation of future launches of Somatuline(R) Autogel(R)
    for which registration was requested in December 2006, as well
    as Dysport(R), for which filing is expected in the United
    States at the end of 2007.

    Selling, general and administrative expenses

    A comparison of selling, general and administrative expenses for
    the first halves 2007 and 2006 is presented in the following table:

    -0-
    *T
    June 2007
    /June 2006
    30 June 30 June variation
    (in thousands of euros) 2007 2006
    Amount %
    --------------------------------------- ------- ------- --------------
    Breakdown by expense type
    Royalties paid 17,869 15,839 2,030 12.8%
    Taxes and sales tax 6,386 7,548 (1,162) -15.4%
    Other sales and marketing expenses 135,532 127,221 8,311 6.5%
    --------------------------------------- ------- ------- --------------
    Selling expenses 159,787 150,608 9,179 6.1%
    --------------------------------------- ------- ------- --------------
    General and administrative expenses 39,773 37,392 2,381 6.4%
    --------------------------------------- ------- ------- --------------
    Total 199,560 188,000 11,560 6.1%
    --------------------------------------- ------- ------- --------------
    *T

    In the first half 2007, selling, general and administrative
    expenses increased by 6.1% to EUR 199.6 million, representing 43.1% of
    sales compared with 43.7% of sales a year earlier.

    -0-
    *T
    -- Selling expenses amounted to EUR 159.8 million, representing 34.5%
    of sales, up 6.1% year-on-year (first half 2006: EUR 150.6
    million, representing 35.0% of sales). This increase stands below
    the sales growth level, despite a significant increase in
    royalties paid to third parties.

    -- Royalties paid to third parties on sales of products marketed
    by the Group amounted to EUR 17.9 million, up 12.8% year on
    year, stemming from the sales growth of the corresponding
    products.

    -- Taxes reached EUR 6.4 million, down 15.4% year-on-year, mainly
    due to the reduction in 2007 of the sales-based tax rate in
    France from 1.76% to 1.0%.

    -- Other sales and marketing expenses (i.e. marketing and sales
    force costs) were up by 6.5% year on year, amounting to EUR
    135.5 million in 2007, or 29.3% of sales, compared with EUR
    127.2 million in the first half 2006 or 29.5% of sales. This
    slight reduction in relative value is notably the result of a
    sharp increase in expenses in Central Europe, China, Korea,
    Algeria, Mexico and certain Western European countries, coupled
    with very strong sales growth.

    -- General and administrative expenses grew by 6.4% to EUR 39.8
    million, representing an increase of EUR 2.4 million compared
    with the first half 2006. This increase, below the sales growth
    rate, stemmed mainly from an increase in the costs of corporate
    functions, as well as reinforcement and adaptation of certain
    administrative functions as a result of sales growth,
    particularly in international markets.
    *T

    Other operating income and costs

    For the first half 2007, other operating income and expenses were
    immaterial, compared with an expense of EUR 8.4 million in the first
    half 2006 relating primarily to a non-recurring payment of $10 million
    to Inamed for the recovery of all rights related to Reloxin(R) in the
    United States, Canada and Japan.

    Operating profit

    As a result of the above, the Group's operating income for the
    first half 2007 reached EUR 112.9 million, representing 22.6% of total
    revenues and 24.4% of sales, up 4.2% year on year, (first half 2006:
    22.7% of total revenues and 25.2% of sales). Operating income in the
    first half of 2007 did not include any material non-recurring
    expenses, whereas in the first half 2006, recurring operating income
    restated for non-recurring expenses amounted to EUR 116.7 million
    representing 24.5% of total revenues and 27.1% of sales. On this
    basis, recurring operating income in the first half 2007 declined by
    3.3% year-on-year.

    Segment reporting: Operating profit by geographical region

    In compliance with IAS 14 "Segment Reporting", the Group's primary
    reporting format is presented according to geographical segment, since
    Ipsen operates in a single business segment, i.e. drug research and
    development, production and sales.

    Sales, revenues and operating income for the first halves 2007 and
    2006 are presented in the following table by geographical region:

    -0-
    *T
    June 2007/June
    30 June 2007 30 June 2006 2006 variation
    (in (in (in
    thousands thousands thousands
    of euros) % of euros) % of euros) %
    ---------------- ---------- ------ ---------- ------ ---------- ------
    Major Western European countries(1)
    Sales 283,022 100.0% 275,645 100.0% 7,377 2.7%
    Revenues 286,612 101.3% 286,345 103.9% 267 0.1%
    Operating income 112,303 39.7% 113,110 41.0% (807) -0.7%
    ---------------- ---------- ------ ---------- ------ ---------- ------
    Other European countries
    Sales 106,090 100.0% 93,324 100.0% 12,766 13.7%
    Revenues 106,090 100.0% 93,324 100.0% 12,766 13.7%
    Operating income 42,538 40.1% 40,372 43.3% 2,166 5.4%
    ---------------- ---------- ------ ---------- ------ ---------- ------
    Rest of the World
    Sales 74,052 100.0% 61,638 100.0% 12,414 20.1%
    Revenues 74,052 100.0% 61,638 100.0% 12,414 20.1%
    Operating income 28,240 38.1% 24,375 39.5% 3,865 15.9%
    ---------------- ---------- ------ ---------- ------ ---------- ------
    Allocated total
    Sales 463,164 100.0% 430,607 100.0% 32,557 7.6%
    Revenues 466,754 100.8% 441,307 102.5% 25,446 5.8%
    Operating income 183,081 39.5% 177,857 41.3% 5,224 2.9%
    ---------------- ---------- ------ ---------- ------ ---------- ------
    Non-allocated total(2)
    Revenues 31,882 6.4% 35,869 7.5% (3,987) -11.1%
    Operating income (70,154) -62.1% (69,486) -64.1% (668) 1.0%
    ---------------- ---------- ------ ---------- ------ ---------- ------
    Ipsen total
    Sales 463,164 100.0% 430,607 100.0% 32,557 7.6%
    Revenues 498,636 107.7% 477,176 110.8% 21,460 4.5%
    Operating income 112,927 24.4% 108,371 25.2% 4,556 4.2%
    *T

    (1) France, Spain, Italy, Germany and the UK

    (2) Since January 1st, 2007, the Group has been able to better
    allocate to regions some international market central control costs,
    previously non-allocated.

    -0-
    *T
    -- In Major Western European countries, sales grew by only 2.7% year
    on year, reflecting government measures imposing price cuts,
    primarily in France and Italy. Total revenues increased by 0.1% as
    sales generated by Artotec(R) in the first half 2007 did not fully
    offset the effects of the termination of the Zoxan(R) co-promotion
    agreement with Pfizer in 2006. Hence, operating income declined by
    0.7% to EUR 112.3 million over the period, representing 39.7% of
    sales, compared with EUR 113.1 million a year ago, representing
    41% of sales.

    -- In Other European countries, which include other Western European
    countries and Eastern European countries, sales increased by 13.7%
    year on year. Operating income increased by 5.4% over the period
    to EUR 42.5 million, up from EUR 40.4 million during the same
    period in 2006, representing 40.1% and 43.3% of sales
    respectively. During the first half 2007, the region reflected the
    results of a more precise geographical allocation of international
    market central control costs, which were not allocated a year ago.
    Excluding changes in allocation rules, operating income increased
    by 9.4% over the period. The relative weight of drug-related
    activities in the region, which generate lower margins, increased
    from 4.2% to 5.5% of sales.

    -- In the Rest of the World, where most of the Group's products are
    marketed by third-party distributors and agents, except in certain
    countries where Ipsen has a direct presence, sales were up 20.1%,
    a sharp increase year on year. Meanwhile, operating income
    amounted to EUR 28.2 million, up 15.9% year on year. As described
    above, operating income for the region was affected by a more
    precise geographical allocation of international market central
    control costs. Excluding changes in allocation rules, operating
    income increased by 21.3% over the period.

    -- Non-allocated operating loss totalled EUR 70.2 million, stable
    year-on-year (first half 2006; loss of EUR 69.5 million). The non-
    allocated operating loss included:

    -- revenues of EUR 31.9 million compared with EUR 35.9 million in
    the first half 2006. This includes primarily royalties received
    from the Kogenate(R) licence, as well as the recognition over the
    lives of the corresponding contracts of revenue from these
    agreements. In the first half 2007, this comprised chiefly
    revenue relating to agreements with Medicis for Reloxin(R), with
    Recordati for Tenstaten(R) and with Roche for BIM 51077.
    Milestone payments recognised in the first half of the year
    included the accelerated recognition of payments received by the
    Group following termination of the Reloxin(R) distribution
    agreement with Inamed, as well as the sale to a third party of
    rights relating to one of the Group's minor products;

    -- research and development expenses of EUR 80.8 million, up from
    EUR 75.5 million a year ago;

    -- non-allocated selling, general and administrative expenses of
    EUR 21.5 million, stable compared with EUR 21.8 million a year
    ago, mainly due to the effects of a more precise geographical
    allocation of certain expenses in the first half 2006, as
    described above;

    -- other operating income of EUR 0.3 million. In 2006, the Group
    recorded other operating expenses of EUR 8.3 million, relating
    primarily to the sum paid to Inamed in March 2006 to recover all
    rights relating to Reloxin(R).
    *T

    Cost of net financial debt

    For the first half 2007, the cost of net financial debt was an
    income of EUR 5.1 million compared with an income of EUR 1.6 million a
    year earlier. This positive trend mainly reflects ongoing improvement
    in the Group's cash position over the period.

    Other elements represented a EUR 3.9 million expense, compared
    with a EUR 1.2 million expense in the first half 2006, mainly
    comprising:

    -- a EUR 1.5 million charge relating to a revaluation as at 30
    June 2007 - according to IAS 39 - of financial instruments
    (warrants and convertible bonds) in connection with the
    acquisition of Tercica Inc. in October 2006.

    -- a EUR 1.0 million charge due to foreign exchange loss (EUR 0.5
    million in the first half 2006), of which EUR 1.2 million
    stems from the revaluation of the Tercica Inc. convertible
    bond in US dollars subscribed for by the Group in October
    2006.

    Income tax

    In the first half 2007, the Group's effective tax rate amounted to
    27.3% of net profit from continuing operations and share of loss from
    associated companies, compared with 18.7% a year earlier and a
    recurring effective tax rate of 25.0% over the same period. The
    effective tax rate for the first half 2007 was not materially affected
    by non-recurring tax items.

    A year ago, the effective tax rate benefited from the
    non-recurring effect of the use in the United Kingdom of capital
    losses of EUR 6.9 million that had previously not been recognised. In
    addition, in 2006, the research tax credit system in France benefited
    from a change in the published computation rules during the year,
    while there were no changes to calculation rules in 2007. Lastly, the
    tax charge for the first half 2007 was affected by a reduction in
    value of deferred tax assets in the Netherlands following the decrease
    in this country's tax rate from 29.6% to 25.5% during the first half
    2007.

    Share of loss from associated companies

    The Group's share of loss from associated companies amounted to
    EUR (3.5) million ($(4.6) million) and was solely composed of the
    Group's share in the net losses of Tercica Inc. to the end of the
    first half 2007, stated as required under IFRS. Tercica Inc. began
    shipments of Increlex(TM) in January 2006 and recorded sales totalling
    $3.1 million for the first half 2007. The cost of goods sold for the
    period amounted to $2.8 million. Research and development costs came
    to $8.9 million, relating to the continuation of clinical trials for
    Primary IGF-1 and severe Primary IGF-1, as well as manufacturing
    development costs. Selling, general and administrative expenses
    amounted to $21.8 million in the first half 2007, reflecting sales and
    marketing activities post-launch of Increlex(TM). Due to Tercica
    Inc.'s positive net cash position of $67.5 million as at 30 June 2007,
    interest income in the first half 2007 was $4.1 million. Finally, the
    Group has booked $10.4 million of tax income on Tercica Inc.'s loss
    before tax of $25.9 million over the period.

    Net profit/loss from continuing operations

    As a result of the items described above, profit from continuing
    operations decreased by 10.0% to EUR 79.6 million, compared with EUR
    88.5 million a year earlier. Profit from continuing operations
    represented 17.2% of sales and 16.0% of total revenues, compared with
    20.5% of sales and 18.5% of total revenues a year ago. Excluding the
    impact of the acquisition of Tercica Inc.(1) profit from continuing
    activities stood at EUR 85.3 million, down 3.5% year on year.

    Net profit/loss from discontinued operations

    The Group's discontinued primary care business in Spain sold in
    2005 generated a loss of EUR 1.3 million in the first half 2007,
    compared with a profit close to zero a year ago. This loss accompanied
    the final closure in the first quarter 2007 of the Barcelona
    production plant, which continued to manufacture products in
    accordance with agreements signed with the buyer when the business was
    sold.

    Consolidated net profit

    As a result of the items noted above, consolidated net profit
    declined by 11.6% to EUR 78.2 million (EUR 78.0 million attributable
    to equity holders of Ipsen S.A.), compared with EUR 88.5 million (EUR
    88.1 million attributable to equity holders of Ipsen S.A.) a year
    earlier. Consolidated profit represented 16.9% of revenues in the
    first half 2007, compared with 20.5% in the first half 2006.

    Milestones received in cash-in but not yet recognised as revenues

    In the first half 2007, total milestones received in cash by the
    Group but not yet recognised as revenues in its consolidated income
    statement amounted to EUR 192.7 million, compared with EUR 94.3
    million in the first half 2006.

    -0-
    *T
    These payments will be recognised in the Group's income statement as
    revenues going forward as follows:

    Milestones received in cash but not yet
    (in million euros) recognised as revenues in the periods
    ending:
    ----------------------------------------------------------------------
    30 June 2007 30 June 2006
    ----------------------------------------------------------------------
    Total 192.7 94.3
    ----------------------------------------------------------------------

    These receipts will be recognised in the Group's income statement as
    revenues in the future as follows:

    In the second half of year N 8.3 4.0
    In year N+1 17.2 8.0
    In years N+2 and beyond 167.2 82.3
    ----------------------------------------------------------------------
    *T

    CASH FLOW AND CAPITAL RESOURCES

    The consolidated cash flow statement shows a negative change in
    the Group's net cash position during the first half 2007 of EUR 63.7
    million compared with an increase of EUR 24.2 million in the first
    half 2006. The first half 2006 benefited from a payment of EUR 85.4
    million from Medicis under the Reloxin(R) distribution agreement.

    Cash flow from discontinued operations was EUR 2.2 million over
    the period compared with EUR 1.6 million in the first half 2006.

    ANALYSIS OF THE CASH FLOW STATEMENT FOR THE FIRST HALVES 2007 AND
    2006

    -0-
    *T
    30 June 30 June
    (in thousands of euros) 2007 2006
    ------------------------------------------------- --------- ----------
    - Cash flow before variation in working
    capital requirements 112,590 89,558
    - (Increase) / decrease in working capital
    requirements for operations (65,298) 40,616
    -- Net cash flow generated by operating
    activities 47,292 130,174

    - Net cash flow relating to investment
    activities (30,671) (25,204)
    - Other items
    - Deposits paid (4,338) -
    - Variation in cash securities held for
    sale (12,063) -
    -- Net cash flow used in investment activities (47,072) (25,204)
    -- Net cash flow used in financing activities (66,104) (82,358)
    -- Net cash flow provided by discontinued
    activities 2,173 1,604
    Increase / (decrease) in cash flow (63,711) 24,216
    Cash and cash equivalents at beginning of period 283,743 200,564
    Impact of foreign exchange variations 9 (17)
    ------------------------------------------------- --------- ----------
    Cash and cash equivalents at end of period 220,041 224,763
    ------------------------------------------------- --------- ----------
    *T

    Net cash flow generated by operating activities

    During the first half 2007, net cash flow generated by operating
    activities before changes in working capital totalled EUR 112.6
    million, compared with EUR 89.6 million a year ago. Cash flow before
    variation in working capital for the first half 2006 was affected by
    an increase in deferred tax receivables, relating primarily to the
    recognition of a deferred tax asset on the milestone payment received
    from Medicis.

    Working capital requirements for operating activities increased by
    EUR 65.3 million in the first half 2007 following a decline of EUR
    40.6 million a year ago. This evolution is linked to the following:

    -- the balance between current assets and current liabilities
    represents a debt which decreased by EUR 9.6 million in the
    first half 2007 following an increase of EUR 58.4 million a
    year ago. In the first half 2007, the Group recognised advance
    payments of EUR 15 million received in connection with its
    partnership agreements with Roche and Galderma. This income
    was partly offset by the recognition in the income statement
    of EUR 8.5 million mainly in relation to agreements with
    Medicis, Roche, Tercica Inc. and Recordati, as well as changes
    in other operating liabilities and debt, mostly resulting from
    significant tax and insurance payments over the period.

    -- inventories increased by EUR 7.7 million in the first half
    2007 compared with an increase of EUR 3.4 million a year ago,
    mainly due to the build-up of Adrovance(TM) inventories under
    the joint marketing agreement signed in January 2007 with MSD.
    Trade receivables rose by EUR 17.9 million, mainly due to
    growth in business in international markets, compared with an
    increase of EUR 30.4 million in the first half 2006, primarily
    as a result of changes in payment terms for certain customers
    in France. Meanwhile, trade payables decreased by EUR 5.6
    million, mainly because of payment in the first half 2007 of
    fees charged in 2006.

    -- tax payable decreased by EUR 24.4 million in the first half
    2007, mainly as a result of the reduction in the Group's tax
    charge: interim payments made during the period, calculated on
    the basis of 2006 taxable income, were higher than the actual
    tax charge for the period. In the first half 2006, tax payable
    increased by EUR 34.1 million, mainly comprising tax on income
    received from Medicis and the remainder relating to tax
    payable by the Group's companies in France in respect of the
    first half 2006.

    As a result of the above, net cash flow generated by operating
    activities amounted to EUR 47.3 million in the first half 2007,
    compared with EUR 130.2 million in the first half 2006, when the Group
    benefited from important payments received in relation to its
    partnership agreements.

    Net cash flow used in investment activities

    In the first half 2007, net cash flow used in investment
    activities comprised two main components:

    -- 1. Reflection of net cash flow relating to investment in the
    strict sense;

    -- 2. Reflection of other elements.

    1. Net cash flow used in investment activities in the strict sense
    represented EUR 30.7 million compared with EUR 25.2 million for the
    same period in 2006. This comprised mainly asset acquisitions, net of
    disposals, of EUR 20.4 million in the first half 2007 compared with
    EUR 14.4 million in the first half 2006, as well as an increase in
    working capital requirements relating to investment activities of EUR
    8.2 million in the first half 2007 following an increase of EUR 7.0
    million in the first half 2006.

    -- In the first half 2007, tangible fixed asset acquisitions
    totalled EUR 16.4 million, mostly consisting in capital
    expenditure required to maintain the Group's industrial
    facilities, as well as certain investment in capacity, such as
    EUR 4.9 million for the new Dysport(R) secondary production
    plant at the Wrexham site.

    -- During the same period, intangible asset acquisitions amounted
    to EUR 4.6 million, mainly relating to the first milestone
    payment in connection with the acquisition from Erasmus MC of
    a patent.

    -- The increase of EUR 8.2 million in working capital
    requirements for investment activities in the first half 2007
    relates primarily to payment during the period of debts due
    against fixed assets recognised at the end of 2006, mainly in
    France and the United Kingdom.

    2. Net cash flow used for other elements represents:

    -- EUR 4.3 million for guarantee deposits paid by the Group,
    notably as a security against long-term public loans received
    in Spain in the context of its research activities, and in
    respect of the lease contract for its future head office in
    France.

    -- EUR 12.1 million relating to investments, as part of an active
    cash management strategy, in securities offering a higher rate
    of return than monetary unit trusts while maintaining a low
    rate of volatility.

    Net cash flow used in financing activities.

    In the first half 2007, net cash flow used in financing activities
    totalled EUR 66.1 million compared with EUR 82.4 million in the first
    half 2006. The Group paid out EUR 50.4 million in dividends in the
    first half 2007, in line with the amount paid in the first half 2006.
    It drew EUR 3.1 million from its credit lines, with outstandings of
    EUR 8.4 million as at 30 June 2007, while in the first half 2006 the
    Group had repaid EUR 31.1 million of its credit lines, with
    outstandings of EUR 6.6 million. The Group also used EUR 18.0 million
    in the first half 2007 to finance its share buyback program.

    Net cash flow provided by discontinued activities.

    In the first half 2007, net cash flow provided by discontinued
    activities amounted to EUR 2.2 million, resulting from the decrease in
    working capital requirements linked the Group's primary care business
    in Spain, sold in 2005, compared with EUR 1.6 million in the first
    half 2006.

    ANALYSIS OF NET CASH (2)

    -0-
    *T
    30 June 30 June
    (in thousands of euros) 2007 2006
    ------------------------------------------------------ ------- -------
    Cash in hand 30,927 22,796
    ------------------------------------------------------ ------- -------
    Short-term investments 184,009 195,229
    ------------------------------------------------------ ------- -------
    Interest-bearing deposits 6,185 8,130
    ------------------------------------------------------ ------- -------
    Cash and cash equivalents 221,121 226,155
    ------------------------------------------------------ ------- -------
    Securities held for sale(3) "Securities held for sale"
    correspond to shares in mutual funds held for trading
    which the Group intends to sell in the near future.
    They are included in the calculation of the Group's
    net cash position. 12,063 -
    ------------------------------------------------------ ------- -------
    233,184 226,155
    ------------------------------------------------------ ------- -------
    Bank overdrafts liabilities (1,080) (1,392)
    ------------------------------------------------------ ------- -------
    Closing net cash and cash equivalents 232,104 224,763
    ------------------------------------------------------ ------- -------

    ------------------------------------------------------
    Non-Current
    ------------------------------------------------------ ------- -------
    Short-term debt 8,397 6,621
    ------------------------------------------------------ ------- -------
    Other financial liabilities 16,194 16,245
    ------------------------------------------------------ ------- -------
    Current
    ------------------------------------------------------ ------- -------
    Short-term debt 6,350 6,350
    ------------------------------------------------------ ------- -------
    Financial liabilities 2,820 2,286
    ------------------------------------------------------ ------- -------
    Debt 33,761 31,502
    ------------------------------------------------------ ------- -------

    ------------------------------------------------------ ------- -------
    Derivatives (32) -
    ------------------------------------------------------ ------- -------

    ------------------------------------------------------ ------- -------
    Net cash position 198,375 193,261
    ------------------------------------------------------ ------- -------
    *T

    At 30 June 2007, the Group's net cash position was EUR 198.4
    million, compared with EUR 193.3 million at 30 June 2006. In addition,
    the Group had three-year credit facilities totalling EUR 206.7 million
    at 30 June 2007, of which EUR 8.4 million was in use, compared with
    utilisation of EUR 6.6 million at 30 June 2006. Covenants included in
    the loan agreements, namely net debt to equity and net debt to
    EBITDA(4), are irrelevant in respect of the current positive net cash
    situation.

    (1) Including the impacts of convertible bonds and warrants on
    financial result and losses from associates

    (2) Net cash: cash, cash equivalents and securities held for sale
    minus bank overdrafts, bank borrowings and other financial liabilities
    plus or minus derivative financial instruments.

    (3) "Securities held for sale" correspond to shares in mutual
    funds held for trading which the Group intends to sell in the near
    future. They are included in the calculation of the Group's net cash
    position.

    (4) EBITDA: earnings before interest, tax, depreciation and
    amortisation.