|  | 
                Catherine J. Dargan
                 Michael J. Riella Covington & Burling LLP One CityCenter 850 Tenth Street, NW Washington, DC 20001 +1 (202) 662-6000 |  |  | 
                Christopher D. Comeau
                 Marc Rubenstein Ropes & Gray LLP Prudential Tower 800 Boylston Street Boston, Massachusetts 02199 (617) 951-7000 |  | 
| 
                Director or named executive officers 
               |  |  | 
                Number of
                 Shares (#) |  |  | 
                Cash Consideration
                 for Shares ($) |  | ||||||
| 
                Habib J. Dable 
               |  |  |  |  | 61,106 |  |  |  |  |  | 10,999,080 |  |  | 
| 
                Laura J. Hamill 
               |  |  |  |  | 0 |  |  |  |  |  | 0 |  |  | 
| 
                Christopher Hite 
               |  |  |  |  | 0 |  |  |  |  |  | 0 |  |  | 
| 
                Terrence C. Kearney 
               |  |  |  |  | 5,127 |  |  |  |  |  | 922,860 |  |  | 
| 
                Kemal Malik, M.B. B.S. 
               |  |  |  |  | 0 |  |  |  |  |  | 0 |  |  | 
| 
                Thomas A. McCourt 
               |  |  |  |  | 4,422 |  |  |  |  |  | 795,960 |  |  | 
| 
                Francois Nader, M.D. 
               |  |  |  |  | 5,127 |  |  |  |  |  | 922,860 |  |  | 
| 
                Karen L. Smith, M.D., Ph.D. 
               |  |  |  |  | 0 |  |  |  |  |  | 0 |  |  | 
| 
                Joseph S. Zakrzewski 
               |  |  |  |  | 32,877 |  |  |  |  |  | 5,917,860 |  |  | 
| 
                Jay T. Backstrom, M.D. 
               |  |  |  |  | 4,419 |  |  |  |  |  | 795,420 |  |  | 
| 
                Sujay R. Kango 
               |  |  |  |  | 7,504 |  |  |  |  |  | 1,350,720 |  |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 0 |  |  |  |  |  | 0 |  |  | 
| 
                Adam M. Veness, Esq. 
               |  |  |  |  | 8,992 |  |  |  |  |  | 1,618,560 |  |  | 
| 
                All executive officers and directors as a group (13 persons)
               |  |  |  |  | 129,574 |  |  |  |  |  | 23,323,320 |  |  | 
| 
                Name of Executive Officer or Director 
               |  |  | 
                Number of
                 Shares Subject to Vested Stock Options (#) |  |  | 
                Cash
                 Consideration for Vested Stock Options ($) |  |  | 
                Number of
                 Shares Subject to Unvested Stock Options (#) |  |  | 
                Cash
                 Consideration for Unvested Stock Options ($) |  |  | 
                Total Cash
                 Consideration for Stock Options in Merger ($) |  | |||||||||||||||
| 
                Habib J. Dable 
               |  |  |  |  | 474,282 |  |  |  |  |  | 66,064,399 |  |  |  |  |  | 139,999 |  |  |  |  |  | 14,972,378 |  |  |  |  |  | 81,036,777 |  |  | 
| 
                Laura J. Hamill 
               |  |  |  |  | 3,113 |  |  |  |  |  | 243,188 |  |  |  |  |  | 7,167 |  |  |  |  |  | 547,041 |  |  |  |  |  | 790,229 |  |  | 
| 
                Christopher Hite 
               |  |  |  |  | 4,277 |  |  |  |  |  | 375,991 |  |  |  |  |  | 7,838 |  |  |  |  |  | 645,721 |  |  |  |  |  | 1,021,713 |  |  | 
| 
                Terrence C. Kearney 
               |  |  |  |  | 27,850 |  |  |  |  |  | 3,770,204 |  |  |  |  |  | 3,222 |  |  |  |  |  | 207,722 |  |  |  |  |  | 3,977,926 |  |  | 
| 
                Kemal Malik, M.B. B.S. 
               |  |  |  |  | 10,474 |  |  |  |  |  | 1,334,283 |  |  |  |  |  | 10,704 |  |  |  |  |  | 1,160,854 |  |  |  |  |  | 2,495,137 |  |  | 
| 
                Thomas A. McCourt 
               |  |  |  |  | 15,685 |  |  |  |  |  | 2,077,277 |  |  |  |  |  | 3,222 |  |  |  |  |  | 207,722 |  |  |  |  |  | 2,284,999 |  |  | 
| 
                Francois Nader, M.D. 
               |  |  |  |  | 71,261 |  |  |  |  |  | 10,075,676 |  |  |  |  |  | 3,222 |  |  |  |  |  | 207,722 |  |  |  |  |  | 10,283,398 |  |  | 
| 
                Karen L. Smith, M.D., Ph.D. 
               |  |  |  |  | 19,710 |  |  |  |  |  | 2,745,642 |  |  |  |  |  | 3,222 |  |  |  |  |  | 207,722 |  |  |  |  |  | 2,953,364 |  |  | 
| 
                Joseph S. Zakrzewski 
               |  |  |  |  | 50,685 |  |  |  |  |  | 7,154,727 |  |  |  |  |  | 3,222 |  |  |  |  |  | 207,722 |  |  |  |  |  | 7,362,449 |  |  | 
| 
                Jay T. Backstrom, M.D. 
               |  |  |  |  | 46,338 |  |  |  |  |  | 5,656,477 |  |  |  |  |  | 71,521 |  |  |  |  |  | 8,042,804 |  |  |  |  |  | 13,699,282 |  |  | 
| 
                Sujay R. Kango 
               |  |  |  |  | 50,845 |  |  |  |  |  | 6,643,894 |  |  |  |  |  | 44,885 |  |  |  |  |  | 4,806,863 |  |  |  |  |  | 11,450,756 |  |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 37,920 |  |  |  |  |  | 4,905,403 |  |  |  |  |  | 39,645 |  |  |  |  |  | 4,202,869 |  |  |  |  |  | 9,108,272 |  |  | 
| 
                Adam M. Veness, Esq. 
               |  |  |  |  | 35,454 |  |  |  |  |  | 4,591,434 |  |  |  |  |  | 35,036 |  |  |  |  |  | 3,567,400 |  |  |  |  |  | 8,158,834 |  |  | 
| 
                All executive officers and directors as a group 
                 (13 persons) |  |  |  |  | 847,894 |  |  |  |  |  | 115,638,593 |  |  |  |  |  | 372,905 |  |  |  |  |  | 38,984,543 |  |  |  |  |  | 154,623,136 |  |  | 
| 
                Name of Executive Officer or Director 
               |  |  | 
                Number of
                 RSUs (#) |  |  | 
                Cash Consideration
                 for RSUs ($) |  |  | 
                Number of
                 PSUs (#) |  |  | 
                Cash Consideration
                 for PSUs ($) |  | ||||||||||||
| 
                Habib J. Dable 
               |  |  |  |  | 37,344 |  |  |  |  |  | 6,721,920 |  |  |  |  |  | 77,670 |  |  |  |  |  | 13,980,600 |  |  | 
| 
                Laura J. Hamill 
               |  |  |  |  | 474 |  |  |  |  |  | 85,320 |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Christopher Hite 
               |  |  |  |  | 930 |  |  |  |  |  | 167,400 |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Terrence C. Kearney 
               |  |  |  |  | 1,622 |  |  |  |  |  | 291,960 |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Kemal Malik, M.B. B.S. 
               |  |  |  |  | 1,622 |  |  |  |  |  | 291,960 |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Thomas A. McCourt 
               |  |  |  |  | 1,622 |  |  |  |  |  | 291,960 |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Francois Nader, M.D. 
               |  |  |  |  | 1,622 |  |  |  |  |  | 291,960 |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Karen L. Smith, M.D., Ph.D. 
               |  |  |  |  | 1,622 |  |  |  |  |  | 291,960 |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Joseph S. Zakrzewski 
               |  |  |  |  | 1,622 |  |  |  |  |  | 291,960 |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Jay T. Backstrom, M.D. 
               |  |  |  |  | 16,814 |  |  |  |  |  | 3,026,520 |  |  |  |  |  | 10,818 |  |  |  |  |  | 1,947,240 |  |  | 
| 
                Sujay R. Kango 
               |  |  |  |  | 11,005 |  |  |  |  |  | 1,980,900 |  |  |  |  |  | 23,556 |  |  |  |  |  | 4,240,080 |  |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 10,681 |  |  |  |  |  | 1,922,580 |  |  |  |  |  | 22,474 |  |  |  |  |  | 4,045,320 |  |  | 
| 
                Adam M. Veness, Esq. 
               |  |  |  |  | 9,931 |  |  |  |  |  | 1,787,580 |  |  |  |  |  | 22,474 |  |  |  |  |  | 4,045,320 |  |  | 
| 
                All executive officers and directors as a group (13 persons)
               |  |  |  |  | 96,911 |  |  |  |  |  | 17,443,980 |  |  |  |  |  | 156,992 |  |  |  |  |  | 28,258,560 |  |  | 
| 
                Selected Company 
               |  |  | 
                Enterprise
                 Value ($ in billions) |  | |||
| 
                Allakos Inc. 
               |  |  |  |  | 5.8 |  |  | 
| 
                Apellis Pharmaceuticals, Inc. 
               |  |  |  |  | 2.9 |  |  | 
| 
                Arena Pharmaceuticals, Inc. 
               |  |  |  |  | 2.8 |  |  | 
| 
                arGEN-X SE 
               |  |  |  |  | 13.3 |  |  | 
| 
                Ascendis Pharma A/S 
               |  |  |  |  | 8.2 |  |  | 
| 
                Biohaven Pharmaceutical Holding Company Ltd. 
               |  |  |  |  | 9.8 |  |  | 
| 
                Blueprint Medicines Corporation 
               |  |  |  |  | 5.1 |  |  | 
| 
                Iovance Biotherapeutics, Inc. 
               |  |  |  |  | 3.2 |  |  | 
| 
                Karuna Therapeutics, Inc. 
               |  |  |  |  | 3.4 |  |  | 
| 
                Kodiak Sciences Inc. 
               |  |  |  |  | 4.8 |  |  | 
| 
                Mirati Therapeutics, Inc. 
               |  |  |  |  | 9.9 |  |  | 
| 
                Reata Pharmaceuticals, Inc. 
               |  |  |  |  | 3.3 |  |  | 
| 
                Springworks Therapeutics, Inc. 
               |  |  |  |  | 3.1 |  |  | 
| 
                TG Therapeutics, Inc. 
               |  |  |  |  | 4.7 |  |  | 
| 
                Turning Point Therapeutics, Inc. 
               |  |  |  |  | 2.5 |  |  | 
| 
                Median
               |  |  |  |  | 4.8 |  |  | 
| 
                Date Announced 
               |  |  | 
                Target 
               |  |  | 
                Acquiror 
               |  |  | 
                Transaction
                 Value/5-Year Forward Revenue |  | |||
| 
                Aug-20 
               |  |  | 
                Momenta Pharmaceuticals, Inc. 
               |  |  | Johnson & Johnson |  |  |  |  | 10.8x |  |  | 
| 
                Jul-20 
               |  |  | Principia Biopharma Inc. |  |  | Sanofi SA |  |  |  |  | 8.2x |  |  | 
| 
                Feb-20 
               |  |  | Forty Seven, Inc. |  |  | Gilead Sciences, Inc. |  |  |  |  | 11.4x |  |  | 
| 
                Dec-19 
               |  |  | Audentes Therapeutics, Inc. |  |  | Astellas Pharma Inc. |  |  |  |  | 5.0x |  |  | 
| 
                Feb-19 
               |  |  | Spark Therapeutics, Inc. |  |  | Roche Holding Ltd |  |  |  |  | 7.2x |  |  | 
| 
                Jan-19 
               |  |  | Loxo Oncology, Inc. |  |  | 
                Eli Lilly and Company 
               |  |  |  |  | 6.9x |  |  | 
| 
                Jan-18 
               |  |  | Juno Therapeutics, Inc. |  |  | Celgene Corporation |  |  |  |  | 6.0x |  |  | 
| 
                Oct-15 
               |  |  | Dyax Corp. |  |  | Shire plc |  |  |  |  | 9.4x |  |  | 
| 
                Jun-15 
               |  |  | Receptos, Inc. |  |  | Celgene Corporation |  |  |  |  | 9.5x |  |  | 
| 
                Median:
               |  |  |  |  |  |  |  |  |  |  | 8.2x |  |  | 
| 
                Name of Person 
               |  |  | 
                Transaction
                 Date |  |  | 
                Number of
                 Shares |  |  | 
                Price Per
                 Share |  |  | 
                Nature of Transaction 
               |  | |||||||||
| 
                Adam M. Veness 
               |  |  |  |  | 9/8/2021 |  |  |  |  |  | 6 |  |  |  |  | $ | 130.00 |  |  |  | Sale of Shares pursuant to 10b5-1 trading plan |  | 
| 
                Adam M. Veness 
               |  |  |  |  | 9/9/2021 |  |  |  |  |  | 1,407 |  |  |  |  | $ | 130.00 |  |  |  | Sale of Shares pursuant to 10b5-1 trading plan |  | 
| 
                Sujay Kango 
               |  |  |  |  | 9/21/2021 |  |  |  |  |  | 5,000 |  |  |  |  | $ | 40.61 |  |  |  | 
                Exercise of stock option award pursuant to 10b5-1 trading plan 
               |  | 
| 
                Sujay Kango 
               |  |  |  |  | 9/21/2021 |  |  |  |  |  | 5,000 |  |  |  |  | $ | 150.03(1) |  |  |  | Sale of Shares pursuant to 10b5-1 trading plan |  | 
| 
                Adam M. Veness 
               |  |  |  |  | 9/21/2021 |  |  |  |  |  | 5,200 |  |  |  |  | $ | 30.17 |  |  |  | 
                Exercise of stock option award pursuant to 10b5-1 trading plan 
               |  | 
| 
                Adam M. Veness 
               |  |  |  |  | 9/21/2021 |  |  |  |  |  | 1,450 |  |  |  |  | $ | 41.20 |  |  |  | 
                Exercise of stock option award pursuant to 10b5-1 trading plan 
               |  | 
| 
                Adam M. Veness 
               |  |  |  |  | 9/21/2021 |  |  |  |  |  | 6,650 |  |  |  |  | $ | 150.05(2) |  |  |  | Sale of shares pursuant to 10b5-1 trading plan |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 9/23/2021 |  |  |  |  |  | 2,500 |  |  |  |  | $ | 30.17 |  |  |  | 
                Exercise of stock option award pursuant to 10b5-1 trading plan 
               |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 9/23/2021 |  |  |  |  |  | 9,800 |  |  |  |  | $ | 40.61 |  |  |  | 
                Exercise of stock option award pursuant to 10b5-1 trading plan 
               |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 9/23/2021 |  |  |  |  |  | 7,330 |  |  |  |  | $ | 41.64 |  |  |  | 
                Exercise of stock option award pursuant to 10b5-1 trading plan 
               |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 9/23/2021 |  |  |  |  |  | 18,647 |  |  |  |  | $ | 160.26(3) |  |  |  | Sale of Shares pursuant to 10b5-1 trading plan |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 9/23/2021 |  |  |  |  |  | 983 |  |  |  |  | $ | 161.26(4) |  |  |  | Sale of Shares pursuant to 10b5-1 trading plan |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 9/24/2021 |  |  |  |  |  | 5,200 |  |  |  |  | $ | 40.61 |  |  |  | 
                Exercise of stock option award pursuant to 10b5-1 trading plan 
               |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 9/24/2021 |  |  |  |  |  | 170 |  |  |  |  | $ | 41.64 |  |  |  | 
                Exercise of stock option award pursuant to 10b5-1 trading plan 
               |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 9/24/2021 |  |  |  |  |  | 5,370 |  |  |  |  | $ | 160.38(5) |  |  |  | Sale of Shares pursuant to 10b5-1 trading plan |  | 
| 
                Sujay Kango 
               |  |  |  |  | 9/27/2021 |  |  |  |  |  | 5,000 |  |  |  |  | $ | 40.61 |  |  |  | 
                Exercise of stock option award pursuant to 10b5-1 trading plan 
               |  | 
| 
                Sujay Kango 
               |  |  |  |  | 9/27/2021 |  |  |  |  |  | 5,000 |  |  |  |  | $ | 175.00 |  |  |  | Sale of Shares pursuant to 10b5-1 trading plan |  | 
| 
                Name 
               |  |  | 
                Cash ($)(1)
               |  |  | 
                Equity ($)(2)
               |  |  | 
                Perquisites
                 Benefits($)(3) |  |  | 
                Tax
                 Reimbursement ($)(4) |  |  | 
                Other
                 Items ($)(5) |  |  | 
                Total ($) 
               |  | ||||||||||||||||||
| 
                Habib J. Dable 
               |  |  |  |  | 2,245,320 |  |  |  |  |  | 35,674,898 |  |  |  |  |  | 59,225 |  |  |  |  |  | 9,573,026 |  |  |  |  |  | 442,260 |  |  |  |  |  | 47,994,729 |  |  | 
| 
                Kevin F. McLaughlin 
               |  |  |  |  | 1,008,330 |  |  |  |  |  | 10,170,769 |  |  |  |  |  | 29,212 |  |  |  |  |  | 0.00 |  |  |  |  |  | 208,620 |  |  |  |  |  | 11,416,931 |  |  | 
| 
                Jay T. Backstrom, M.D. 
               |  |  |  |  | 1,181,895 |  |  |  |  |  | 13,016,564 |  |  |  |  |  | 14,558 |  |  |  |  |  | 2,327,474 |  |  |  |  |  | 244,530 |  |  |  |  |  | 16,785,021 |  |  | 
| 
                Sujay R. Kango 
               |  |  |  |  | 1,014,855 |  |  |  |  |  | 11,027,843 |  |  |  |  |  | 44,419 |  |  |  |  |  | 3,125,774 |  |  |  |  |  | 209,970 |  |  |  |  |  | 15,422,861 |  |  | 
| 
                Adam M. Veness, Esq. 
               |  |  |  |  | 988,973 |  |  |  |  |  | 9,400,300 |  |  |  |  |  | 40,889 |  |  |  |  |  | 3,003,774 |  |  |  |  |  | 204,615 |  |  |  |  |  | 13,638,551 |  |  | 
|  |  |  | 
                2021 
               |  |  | 
                2022 
               |  |  | 
                2023 
               |  |  | 
                2024 
               |  |  | 
                2025 
               |  |  | 
                2026 
               |  |  | 
                2027 
               |  |  | 
                2028 
               |  |  | 
                2029 
               |  |  | 
                2030 
               |  |  | 
                2031 
               |  |  | 
                2032 
               |  |  | 
                2033 
               |  |  | 
                2034 
               |  |  | 
                2035 
               |  |  | 
                2036 
               |  |  | 
                2037 
               |  |  | 
                2038 
               |  |  | 
                2039 
               |  |  | 
                2040 
               |  |  | 
                2041 
               |  |  | 
                2042 
               |  |  | 
                2043 
               |  |  | 
                2044 
               |  |  | 
                2045 
               |  | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
                Sotatercept Revenue 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  | $ | 4 |  |  |  |  | $ | 150 |  |  |  |  | $ | 506 |  |  |  |  | $ | 1,151 |  |  |  |  | $ | 1,919 |  |  |  |  | $ | 2,703 |  |  |  |  | $ | 3,267 |  |  |  |  | $ | 3,644 |  |  |  |  | $ | 3,967 |  |  |  |  | $ | 4,165 |  |  |  |  | $ | 4,327 |  |  |  |  | $ | 4,464 |  |  |  |  | $ | 4,539 |  |  |  |  | $ | 4,598 |  |  |  |  | $ | 4,635 |  |  |  |  | $ | 3,242 |  |  |  |  | $ | 2,102 |  |  |  |  | $ | 1,363 |  |  |  |  | $ | 884 |  |  |  |  | $ | 530 |  |  |  |  | $ | 318 |  |  |  |  | $ | 191 |  |  |  |  | $ | 115 |  |  | 
| 
                ACE-1334 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 15 |  |  |  |  |  | 81 |  |  |  |  |  | 163 |  |  |  |  |  | 231 |  |  |  |  |  | 273 |  |  |  |  |  | 287 |  |  |  |  |  | 297 |  |  |  |  |  | 309 |  |  |  |  |  | 324 |  |  |  |  |  | 337 |  |  |  |  |  | 352 |  |  |  |  |  | 367 |  |  |  |  |  | 220 |  |  |  |  |  | 132 |  |  |  |  |  | 79 |  |  |  |  |  | 48 |  |  | 
| 
                Research Program Revenue 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 21 |  |  |  |  |  | 56 |  |  |  |  |  | 132 |  |  |  |  |  | 201 |  |  |  |  |  | 269 |  |  |  |  |  | 320 |  |  |  |  |  | 335 |  |  |  |  |  | 337 |  |  |  |  |  | 339 |  |  |  |  |  | 342 |  |  |  |  |  | 353 |  |  |  |  |  | 371 |  |  |  |  |  | 385 |  |  |  |  |  | 399 |  |  |  |  |  | 413 |  |  |  |  |  | 248 |  |  |  |  |  | 149 |  |  | 
| 
                Product Revenue 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 4 |  |  |  |  |  | 150 |  |  |  |  |  | 506 |  |  |  |  |  | 1,151 |  |  |  |  |  | 1,919 |  |  |  |  |  | 2,703 |  |  |  |  |  | 3,288 |  |  |  |  |  | 3,715 |  |  |  |  |  | 4,180 |  |  |  |  |  | 4,529 |  |  |  |  |  | 4,827 |  |  |  |  |  | 5,057 |  |  |  |  |  | 5,160 |  |  |  |  |  | 5,232 |  |  |  |  |  | 5,284 |  |  |  |  |  | 3,908 |  |  |  |  |  | 2,792 |  |  |  |  |  | 2,086 |  |  |  |  |  | 1,636 |  |  |  |  |  | 1,149 |  |  |  |  |  | 863 |  |  |  |  |  | 518 |  |  |  |  |  | 311 |  |  | 
| 
                Reblozyl Royalties 
               |  |  |  |  | 127 |  |  |  |  |  | 151 |  |  |  |  |  | 175 |  |  |  |  |  | 208 |  |  |  |  |  | 325 |  |  |  |  |  | 457 |  |  |  |  |  | 537 |  |  |  |  |  | 605 |  |  |  |  |  | 647 |  |  |  |  |  | 674 |  |  |  |  |  | 711 |  |  |  |  |  | 398 |  |  |  |  |  | 221 |  |  |  |  |  | 149 |  |  |  |  |  | 101 |  |  |  |  |  | 69 |  |  |  |  |  | 47 |  |  |  |  |  | 30 |  |  |  |  |  | 19 |  |  |  |  |  | 13 |  |  |  |  |  | 8 |  |  |  |  |  | 5 |  |  |  |  |  | 3 |  |  |  |  |  | 2 |  |  |  |  |  | 1 |  |  | 
| 
                Milestones & Reimbursement 
               |  |  |  |  | — |  |  |  |  |  | 19 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 26 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 42 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Total Revenue
               |  |  |  | $ | 127 |  |  |  |  | $ | 170 |  |  |  |  | $ | 179 |  |  |  |  | $ | 358 |  |  |  |  | $ | 831 |  |  |  |  | $ | 1,608 |  |  |  |  | $ | 2,456 |  |  |  |  | $ | 3,335 |  |  |  |  | $ | 3,935 |  |  |  |  | $ | 4,389 |  |  |  |  | $ | 4,891 |  |  |  |  | $ | 4,970 |  |  |  |  | $ | 5,048 |  |  |  |  | $ | 5,206 |  |  |  |  | $ | 5,261 |  |  |  |  | $ | 5,300 |  |  |  |  | $ | 5,331 |  |  |  |  | $ | 3,938 |  |  |  |  | $ | 2,812 |  |  |  |  | $ | 2,098 |  |  |  |  | $ | 1,644 |  |  |  |  | $ | 1,154 |  |  |  |  | $ | 866 |  |  |  |  | $ | 520 |  |  |  |  | $ | 312 |  |  | 
| 
                (-) Product COGS 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (8) |  |  |  |  |  | (9) |  |  |  |  |  | (17) |  |  |  |  |  | (81) |  |  |  |  |  | (145) |  |  |  |  |  | (180) |  |  |  |  |  | (208) |  |  |  |  |  | (238) |  |  |  |  |  | (258) |  |  |  |  |  | (272) |  |  |  |  |  | (283) |  |  |  |  |  | (289) |  |  |  |  |  | (292) |  |  |  |  |  | (293) |  |  |  |  |  | (208) |  |  |  |  |  | (143) |  |  |  |  |  | (105) |  |  |  |  |  | (82) |  |  |  |  |  | (58) |  |  |  |  |  | (43) |  |  |  |  |  | (26) |  |  |  |  |  | (16) |  |  | 
| 
                (-) Sotatercept Royalty COGS 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (1) |  |  |  |  |  | (33) |  |  |  |  |  | (111) |  |  |  |  |  | (253) |  |  |  |  |  | (422) |  |  |  |  |  | (595) |  |  |  |  |  | (719) |  |  |  |  |  | (802) |  |  |  |  |  | (873) |  |  |  |  |  | (916) |  |  |  |  |  | (952) |  |  |  |  |  | (921) |  |  |  |  |  | (90) |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Gross Profit
               |  |  |  | $ | 127 |  |  |  |  | $ | 170 |  |  |  |  | $ | 178 |  |  |  |  | $ | 317 |  |  |  |  | $ | 710 |  |  |  |  | $ | 1,337 |  |  |  |  | $ | 1,952 |  |  |  |  | $ | 2,595 |  |  |  |  | $ | 3,036 |  |  |  |  | $ | 3,379 |  |  |  |  | $ | 3,781 |  |  |  |  | $ | 3,796 |  |  |  |  | $ | 3,824 |  |  |  |  | $ | 4,002 |  |  |  |  | $ | 4,882 |  |  |  |  | $ | 5,008 |  |  |  |  | $ | 5,038 |  |  |  |  | $ | 3,730 |  |  |  |  | $ | 2,669 |  |  |  |  | $ | 1,994 |  |  |  |  | $ | 1,562 |  |  |  |  | $ | 1,097 |  |  |  |  | $ | 823 |  |  |  |  | $ | 494 |  |  |  |  | $ | 296 |  |  | 
| 
                (-) R&D Expense 
               |  |  |  |  | (269) |  |  |  |  |  | (354) |  |  |  |  |  | (339) |  |  |  |  |  | (278) |  |  |  |  |  | (214) |  |  |  |  |  | (178) |  |  |  |  |  | (142) |  |  |  |  |  | (119) |  |  |  |  |  | (115) |  |  |  |  |  | (116) |  |  |  |  |  | (112) |  |  |  |  |  | (111) |  |  |  |  |  | (109) |  |  |  |  |  | (108) |  |  |  |  |  | (106) |  |  |  |  |  | (103) |  |  |  |  |  | (99) |  |  |  |  |  | (80) |  |  |  |  |  | (57) |  |  |  |  |  | (42) |  |  |  |  |  | (33) |  |  |  |  |  | (30) |  |  |  |  |  | (22) |  |  |  |  |  | (17) |  |  |  |  |  | (12) |  |  | 
| 
                (-) S&M Expense 
               |  |  |  |  | (85) |  |  |  |  |  | (132) |  |  |  |  |  | (198) |  |  |  |  |  | (376) |  |  |  |  |  | (365) |  |  |  |  |  | (390) |  |  |  |  |  | (416) |  |  |  |  |  | (466) |  |  |  |  |  | (486) |  |  |  |  |  | (469) |  |  |  |  |  | (455) |  |  |  |  |  | (437) |  |  |  |  |  | (432) |  |  |  |  |  | (425) |  |  |  |  |  | (422) |  |  |  |  |  | (409) |  |  |  |  |  | (377) |  |  |  |  |  | (299) |  |  |  |  |  | (196) |  |  |  |  |  | (176) |  |  |  |  |  | (159) |  |  |  |  |  | (143) |  |  |  |  |  | (107) |  |  |  |  |  | (80) |  |  |  |  |  | (60) |  |  | 
| 
                (-) G&A Expense 
               |  |  |  |  | (95) |  |  |  |  |  | (141) |  |  |  |  |  | (147) |  |  |  |  |  | (199) |  |  |  |  |  | (184) |  |  |  |  |  | (185) |  |  |  |  |  | (182) |  |  |  |  |  | (188) |  |  |  |  |  | (193) |  |  |  |  |  | (204) |  |  |  |  |  | (215) |  |  |  |  |  | (222) |  |  |  |  |  | (230) |  |  |  |  |  | (238) |  |  |  |  |  | (247) |  |  |  |  |  | (256) |  |  |  |  |  | (269) |  |  |  |  |  | (269) |  |  |  |  |  | (256) |  |  |  |  |  | (248) |  |  |  |  |  | (241) |  |  |  |  |  | (236) |  |  |  |  |  | (185) |  |  |  |  |  | (138) |  |  |  |  |  | (94) |  |  | 
| 
                Operating Income
               |  |  |  | $ | (321) |  |  |  |  | $ | (458) |  |  |  |  | $ | (506) |  |  |  |  | $ | (535) |  |  |  |  | $ | (52) |  |  |  |  | $ | 584 |  |  |  |  | $ | 1,212 |  |  |  |  | $ | 1,822 |  |  |  |  | $ | 2,242 |  |  |  |  | $ | 2,590 |  |  |  |  | $ | 2,999 |  |  |  |  | $ | 3,025 |  |  |  |  | $ | 3,053 |  |  |  |  | $ | 3,231 |  |  |  |  | $ | 4,108 |  |  |  |  | $ | 4,239 |  |  |  |  | $ | 4,293 |  |  |  |  | $ | 3,082 |  |  |  |  | $ | 2,160 |  |  |  |  | $ | 1,527 |  |  |  |  | $ | 1,130 |  |  |  |  | $ | 688 |  |  |  |  | $ | 509 |  |  |  |  | $ | 259 |  |  |  |  | $ | 130 |  |  | 
| 
                (-) Taxes 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (7) |  |  |  |  |  | (61) |  |  |  |  |  | (159) |  |  |  |  |  | (561) |  |  |  |  |  | (648) |  |  |  |  |  | (750) |  |  |  |  |  | (756) |  |  |  |  |  | (763) |  |  |  |  |  | (808) |  |  |  |  |  | (1,027) |  |  |  |  |  | (1,060) |  |  |  |  |  | (1,073) |  |  |  |  |  | (770) |  |  |  |  |  | (540) |  |  |  |  |  | (382) |  |  |  |  |  | (283) |  |  |  |  |  | (172) |  |  |  |  |  | (127) |  |  |  |  |  | (65) |  |  |  |  |  | (33) |  |  | 
| 
                Net Income (Loss)
               |  |  |  | $ | (321) |  |  |  |  | $ | (458) |  |  |  |  | $ | (506) |  |  |  |  | $ | (535) |  |  |  |  | $ | (52) |  |  |  |  | $ | 577 |  |  |  |  | $ | 1,152 |  |  |  |  | $ | 1,663 |  |  |  |  | $ | 1,682 |  |  |  |  | $ | 1,943 |  |  |  |  | $ | 2,249 |  |  |  |  | $ | 2,269 |  |  |  |  | $ | 2,290 |  |  |  |  | $ | 2,423 |  |  |  |  | $ | 3,081 |  |  |  |  | $ | 3,179 |  |  |  |  | $ | 3,220 |  |  |  |  | $ | 2,311 |  |  |  |  | $ | 1,620 |  |  |  |  | $ | 1,145 |  |  |  |  | $ | 848 |  |  |  |  | $ | 516 |  |  |  |  | $ | 382 |  |  |  |  | $ | 194 |  |  |  |  | $ | 98 |  |  | 
|  |  |  | 
                2021 
               |  |  | 
                2022 
               |  |  | 
                2023 
               |  |  | 
                2024 
               |  |  | 
                2025 
               |  |  | 
                2026 
               |  |  | 
                2027 
               |  |  | 
                2028 
               |  |  | 
                2029 
               |  |  | 
                2030 
               |  |  | 
                2031 
               |  |  | 
                2032 
               |  |  | 
                2033 
               |  |  | 
                2034 
               |  |  | 
                2035 
               |  |  | 
                2036 
               |  |  | 
                2037 
               |  |  | 
                2038 
               |  |  | 
                2039 
               |  |  | 
                2040 
               |  |  | 
                2041 
               |  |  | 
                2042 
               |  |  | 
                2043 
               |  |  | 
                2044 
               |  |  | 
                2045 
               |  | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
                Sotatercept Revenue 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  | $ | 4 |  |  |  |  | $ | 150 |  |  |  |  | $ | 506 |  |  |  |  | $ | 1,151 |  |  |  |  | $ | 1,919 |  |  |  |  | $ | 2,703 |  |  |  |  | $ | 3,267 |  |  |  |  | $ | 3,644 |  |  |  |  | $ | 3,967 |  |  |  |  | $ | 4,165 |  |  |  |  | $ | 4,327 |  |  |  |  | $ | 4,464 |  |  |  |  | $ | 4,539 |  |  |  |  | $ | 4,598 |  |  |  |  | $ | 4,635 |  |  |  |  | $ | 3,242 |  |  |  |  | $ | 2,102 |  |  |  |  | $ | 1,363 |  |  |  |  | $ | 884 |  |  |  |  | $ | 530 |  |  |  |  | $ | 318 |  |  |  |  | $ | 191 |  |  |  |  | $ | 115 |  |  | 
| 
                ACE-1334 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 15 |  |  |  |  |  | 81 |  |  |  |  |  | 163 |  |  |  |  |  | 231 |  |  |  |  |  | 273 |  |  |  |  |  | 287 |  |  |  |  |  | 297 |  |  |  |  |  | 309 |  |  |  |  |  | 324 |  |  |  |  |  | 337 |  |  |  |  |  | 352 |  |  |  |  |  | 367 |  |  |  |  |  | 220 |  |  |  |  |  | 132 |  |  |  |  |  | 79 |  |  |  |  |  | 48 |  |  | 
| 
                Research Program Revenue 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 21 |  |  |  |  |  | 56 |  |  |  |  |  | 132 |  |  |  |  |  | 201 |  |  |  |  |  | 269 |  |  |  |  |  | 320 |  |  |  |  |  | 335 |  |  |  |  |  | 337 |  |  |  |  |  | 339 |  |  |  |  |  | 342 |  |  |  |  |  | 353 |  |  |  |  |  | 371 |  |  |  |  |  | 385 |  |  |  |  |  | 399 |  |  |  |  |  | 413 |  |  |  |  |  | 248 |  |  |  |  |  | 149 |  |  | 
| 
                Product Revenue 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 4 |  |  |  |  |  | 150 |  |  |  |  |  | 506 |  |  |  |  |  | 1,151 |  |  |  |  |  | 1,919 |  |  |  |  |  | 2,703 |  |  |  |  |  | 3,288 |  |  |  |  |  | 3,715 |  |  |  |  |  | 4,180 |  |  |  |  |  | 4,529 |  |  |  |  |  | 4,827 |  |  |  |  |  | 5,057 |  |  |  |  |  | 5,160 |  |  |  |  |  | 5,232 |  |  |  |  |  | 5,284 |  |  |  |  |  | 3,908 |  |  |  |  |  | 2,792 |  |  |  |  |  | 2,086 |  |  |  |  |  | 1,636 |  |  |  |  |  | 1,149 |  |  |  |  |  | 863 |  |  |  |  |  | 518 |  |  |  |  |  | 311 |  |  | 
| 
                Reblozyl Royalties 
               |  |  |  |  | 127 |  |  |  |  |  | 180 |  |  |  |  |  | 270 |  |  |  |  |  | 323 |  |  |  |  |  | 498 |  |  |  |  |  | 698 |  |  |  |  |  | 817 |  |  |  |  |  | 922 |  |  |  |  |  | 987 |  |  |  |  |  | 1,029 |  |  |  |  |  | 1,084 |  |  |  |  |  | 611 |  |  |  |  |  | 337 |  |  |  |  |  | 229 |  |  |  |  |  | 156 |  |  |  |  |  | 106 |  |  |  |  |  | 72 |  |  |  |  |  | 46 |  |  |  |  |  | 29 |  |  |  |  |  | 19 |  |  |  |  |  | 12 |  |  |  |  |  | 7 |  |  |  |  |  | 4 |  |  |  |  |  | 3 |  |  |  |  |  | 2 |  |  | 
| 
                Milestones & Reimbursement 
               |  |  |  |  | — |  |  |  |  |  | 19 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 27 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 43 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Total Revenue
               |  |  |  | $ | 127 |  |  |  |  | $ | 198 |  |  |  |  | $ | 275 |  |  |  |  | $ | 473 |  |  |  |  | $ | 1,004 |  |  |  |  | $ | 1,875 |  |  |  |  | $ | 2,736 |  |  |  |  | $ | 3,625 |  |  |  |  | $ | 4,319 |  |  |  |  | $ | 4,744 |  |  |  |  | $ | 5,264 |  |  |  |  | $ | 5,140 |  |  |  |  | $ | 5,164 |  |  |  |  | $ | 5,286 |  |  |  |  | $ | 5,316 |  |  |  |  | $ | 5,338 |  |  |  |  | $ | 5,356 |  |  |  |  | $ | 3,953 |  |  |  |  | $ | 2,822 |  |  |  |  | $ | 2,105 |  |  |  |  | $ | 1,649 |  |  |  |  | $ | 1,157 |  |  |  |  | $ | 868 |  |  |  |  | $ | 521 |  |  |  |  | $ | 312 |  |  | 
| 
                (-) Product COGS 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (8) |  |  |  |  |  | (9) |  |  |  |  |  | (17) |  |  |  |  |  | (81) |  |  |  |  |  | (145) |  |  |  |  |  | (180) |  |  |  |  |  | (208) |  |  |  |  |  | (238) |  |  |  |  |  | (258) |  |  |  |  |  | (272) |  |  |  |  |  | (283) |  |  |  |  |  | (289) |  |  |  |  |  | (292) |  |  |  |  |  | (293) |  |  |  |  |  | (208) |  |  |  |  |  | (143) |  |  |  |  |  | (105) |  |  |  |  |  | (82) |  |  |  |  |  | (58) |  |  |  |  |  | (43) |  |  |  |  |  | (26) |  |  |  |  |  | (16) |  |  | 
| 
                (-) Sotatercept Royalty COGS 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (1) |  |  |  |  |  | (33) |  |  |  |  |  | (111) |  |  |  |  |  | (253) |  |  |  |  |  | (422) |  |  |  |  |  | (595) |  |  |  |  |  | (719) |  |  |  |  |  | (802) |  |  |  |  |  | (873) |  |  |  |  |  | (916) |  |  |  |  |  | (952) |  |  |  |  |  | (921) |  |  |  |  |  | (90) |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Gross Profit
               |  |  |  | $ | 127 |  |  |  |  | $ | 198 |  |  |  |  | $ | 274 |  |  |  |  | $ | 432 |  |  |  |  | $ | 884 |  |  |  |  | $ | 1,605 |  |  |  |  | $ | 2,233 |  |  |  |  | $ | 2,886 |  |  |  |  | $ | 3,420 |  |  |  |  | $ | 3,734 |  |  |  |  | $ | 4,154 |  |  |  |  | $ | 3,966 |  |  |  |  | $ | 3,940 |  |  |  |  | $ | 4,081 |  |  |  |  | $ | 4,937 |  |  |  |  | $ | 5,046 |  |  |  |  | $ | 5,063 |  |  |  |  | $ | 3,746 |  |  |  |  | $ | 2,679 |  |  |  |  | $ | 2,000 |  |  |  |  | $ | 1,567 |  |  |  |  | $ | 1,099 |  |  |  |  | $ | 825 |  |  |  |  | $ | 495 |  |  |  |  | $ | 297 |  |  | 
| 
                (-) R&D Expense 
               |  |  |  |  | (269) |  |  |  |  |  | (355) |  |  |  |  |  | (339) |  |  |  |  |  | (278) |  |  |  |  |  | (214) |  |  |  |  |  | (178) |  |  |  |  |  | (142) |  |  |  |  |  | (119) |  |  |  |  |  | (115) |  |  |  |  |  | (116) |  |  |  |  |  | (112) |  |  |  |  |  | (111) |  |  |  |  |  | (109) |  |  |  |  |  | (108) |  |  |  |  |  | (106) |  |  |  |  |  | (103) |  |  |  |  |  | (99) |  |  |  |  |  | (80) |  |  |  |  |  | (57) |  |  |  |  |  | (42) |  |  |  |  |  | (33) |  |  |  |  |  | (30) |  |  |  |  |  | (22) |  |  |  |  |  | (17) |  |  |  |  |  | (12) |  |  | 
| 
                (-) S&M Expense 
               |  |  |  |  | (85) |  |  |  |  |  | (132) |  |  |  |  |  | (198) |  |  |  |  |  | (376) |  |  |  |  |  | (365) |  |  |  |  |  | (390) |  |  |  |  |  | (416) |  |  |  |  |  | (466) |  |  |  |  |  | (486) |  |  |  |  |  | (469) |  |  |  |  |  | (455) |  |  |  |  |  | (437) |  |  |  |  |  | (432) |  |  |  |  |  | (425) |  |  |  |  |  | (422) |  |  |  |  |  | (409) |  |  |  |  |  | (377) |  |  |  |  |  | (299) |  |  |  |  |  | (196) |  |  |  |  |  | (176) |  |  |  |  |  | (159) |  |  |  |  |  | (143) |  |  |  |  |  | (107) |  |  |  |  |  | (80) |  |  |  |  |  | (60) |  |  | 
| 
                (-) G&A Expense 
               |  |  |  |  | (95) |  |  |  |  |  | (141) |  |  |  |  |  | (147) |  |  |  |  |  | (199) |  |  |  |  |  | (184) |  |  |  |  |  | (185) |  |  |  |  |  | (182) |  |  |  |  |  | (188) |  |  |  |  |  | (193) |  |  |  |  |  | (204) |  |  |  |  |  | (215) |  |  |  |  |  | (222) |  |  |  |  |  | (230) |  |  |  |  |  | (238) |  |  |  |  |  | (247) |  |  |  |  |  | (256) |  |  |  |  |  | (269) |  |  |  |  |  | (269) |  |  |  |  |  | (256) |  |  |  |  |  | (248) |  |  |  |  |  | (241) |  |  |  |  |  | (236) |  |  |  |  |  | (185) |  |  |  |  |  | (138) |  |  |  |  |  | (94) |  |  | 
| 
                Operating Income
               |  |  |  | $ | (321) |  |  |  |  | $ | (430) |  |  |  |  | $ | (411) |  |  |  |  | $ | (420) |  |  |  |  | $ | 121 |  |  |  |  | $ | 852 |  |  |  |  | $ | 1,493 |  |  |  |  | $ | 2,112 |  |  |  |  | $ | 2,626 |  |  |  |  | $ | 2,946 |  |  |  |  | $ | 3,372 |  |  |  |  | $ | 3,196 |  |  |  |  | $ | 3,169 |  |  |  |  | $ | 3,311 |  |  |  |  | $ | 4,163 |  |  |  |  | $ | 4,277 |  |  |  |  | $ | 4,318 |  |  |  |  | $ | 3,097 |  |  |  |  | $ | 2,170 |  |  |  |  | $ | 1,533 |  |  |  |  | $ | 1,134 |  |  |  |  | $ | 690 |  |  |  |  | $ | 510 |  |  |  |  | $ | 260 |  |  |  |  | $ | 130 |  |  | 
| 
                (-) Taxes 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (27) |  |  |  |  |  | (75) |  |  |  |  |  | (435) |  |  |  |  |  | (656) |  |  |  |  |  | (736) |  |  |  |  |  | (843) |  |  |  |  |  | (799) |  |  |  |  |  | (792) |  |  |  |  |  | (828) |  |  |  |  |  | (1,041) |  |  |  |  |  | (1,069) |  |  |  |  |  | (1,080) |  |  |  |  |  | (774) |  |  |  |  |  | (542) |  |  |  |  |  | (383) |  |  |  |  |  | (284) |  |  |  |  |  | (173) |  |  |  |  |  | (128) |  |  |  |  |  | (65) |  |  |  |  |  | (33) |  |  | 
| 
                Net Income (Loss)
               |  |  |  | $ | (321) |  |  |  |  | $ | (430) |  |  |  |  | $ | (411) |  |  |  |  | $ | (420) |  |  |  |  | $ | 121 |  |  |  |  | $ | 825 |  |  |  |  | $ | 1,418 |  |  |  |  | $ | 1,678 |  |  |  |  | $ | 1,969 |  |  |  |  | $ | 2,209 |  |  |  |  | $ | 2,529 |  |  |  |  | $ | 2,397 |  |  |  |  | $ | 2,377 |  |  |  |  | $ | 2,483 |  |  |  |  | $ | 3,122 |  |  |  |  | $ | 3,208 |  |  |  |  | $ | 3,239 |  |  |  |  | $ | 2,323 |  |  |  |  | $ | 1,627 |  |  |  |  | $ | 1,150 |  |  |  |  | $ | 851 |  |  |  |  | $ | 518 |  |  |  |  | $ | 383 |  |  |  |  | $ | 195 |  |  |  |  | $ | 98 |  |  | 
|  |  |  | 
                2021 
               |  |  | 
                2022 
               |  |  | 
                2023 
               |  |  | 
                2024 
               |  |  | 
                2025 
               |  |  | 
                2026 
               |  |  | 
                2027 
               |  |  | 
                2028 
               |  |  | 
                2029 
               |  |  | 
                2030 
               |  |  | 
                2031 
               |  |  | 
                2032 
               |  |  | 
                2033 
               |  |  | 
                2034 
               |  |  | 
                2035 
               |  |  | 
                2036 
               |  |  | 
                2037 
               |  |  | 
                2038 
               |  |  | 
                2039 
               |  |  | 
                2040 
               |  |  | 
                2041 
               |  |  | 
                2042 
               |  |  | 
                2043 
               |  |  | 
                2044 
               |  |  | 
                2045 
               |  | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 
| 
                Sotatercept Revenue 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  | $ | 4 |  |  |  |  | $ | 150 |  |  |  |  | $ | 506 |  |  |  |  | $ | 1,151 |  |  |  |  | $ | 1,919 |  |  |  |  | $ | 2,703 |  |  |  |  | $ | 3,267 |  |  |  |  | $ | 3,644 |  |  |  |  | $ | 3,967 |  |  |  |  | $ | 4,165 |  |  |  |  | $ | 4,327 |  |  |  |  | $ | 4,464 |  |  |  |  | $ | 4,539 |  |  |  |  | $ | 4,598 |  |  |  |  | $ | 4,635 |  |  |  |  | $ | 3,242 |  |  |  |  | $ | 2,102 |  |  |  |  | $ | 1,363 |  |  |  |  | $ | 884 |  |  |  |  | $ | 530 |  |  |  |  | $ | 318 |  |  |  |  | $ | 191 |  |  |  |  | $ | 115 |  |  | 
| 
                ACE-1334 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 15 |  |  |  |  |  | 81 |  |  |  |  |  | 163 |  |  |  |  |  | 231 |  |  |  |  |  | 273 |  |  |  |  |  | 287 |  |  |  |  |  | 297 |  |  |  |  |  | 309 |  |  |  |  |  | 324 |  |  |  |  |  | 337 |  |  |  |  |  | 352 |  |  |  |  |  | 367 |  |  |  |  |  | 220 |  |  |  |  |  | 132 |  |  |  |  |  | 79 |  |  |  |  |  | 48 |  |  | 
| 
                Research Program Revenue 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 21 |  |  |  |  |  | 56 |  |  |  |  |  | 132 |  |  |  |  |  | 201 |  |  |  |  |  | 269 |  |  |  |  |  | 320 |  |  |  |  |  | 335 |  |  |  |  |  | 337 |  |  |  |  |  | 339 |  |  |  |  |  | 342 |  |  |  |  |  | 353 |  |  |  |  |  | 371 |  |  |  |  |  | 385 |  |  |  |  |  | 399 |  |  |  |  |  | 413 |  |  |  |  |  | 248 |  |  |  |  |  | 149 |  |  | 
| 
                Product Revenue 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 4 |  |  |  |  |  | 150 |  |  |  |  |  | 506 |  |  |  |  |  | 1,151 |  |  |  |  |  | 1,919 |  |  |  |  |  | 2,703 |  |  |  |  |  | 3,288 |  |  |  |  |  | 3,715 |  |  |  |  |  | 4,180 |  |  |  |  |  | 4,529 |  |  |  |  |  | 4,827 |  |  |  |  |  | 5,057 |  |  |  |  |  | 5,160 |  |  |  |  |  | 5,232 |  |  |  |  |  | 5,284 |  |  |  |  |  | 3,908 |  |  |  |  |  | 2,792 |  |  |  |  |  | 2,086 |  |  |  |  |  | 1,636 |  |  |  |  |  | 1,149 |  |  |  |  |  | 863 |  |  |  |  |  | 518 |  |  |  |  |  | 311 |  |  | 
| 
                Reblozyl Royalties 
               |  |  |  |  | 127 |  |  |  |  |  | 230 |  |  |  |  |  | 345 |  |  |  |  |  | 412 |  |  |  |  |  | 632 |  |  |  |  |  | 882 |  |  |  |  |  | 1,035 |  |  |  |  |  | 1,168 |  |  |  |  |  | 1,249 |  |  |  |  |  | 1,301 |  |  |  |  |  | 1,371 |  |  |  |  |  | 775 |  |  |  |  |  | 426 |  |  |  |  |  | 290 |  |  |  |  |  | 199 |  |  |  |  |  | 136 |  |  |  |  |  | 92 |  |  |  |  |  | 58 |  |  |  |  |  | 37 |  |  |  |  |  | 24 |  |  |  |  |  | 15 |  |  |  |  |  | 9 |  |  |  |  |  | 6 |  |  |  |  |  | 3 |  |  |  |  |  | 2 |  |  | 
| 
                Milestones & Reimbursement 
               |  |  |  |  | — |  |  |  |  |  | 19 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 28 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 44 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Total Revenue
               |  |  |  | $ | 127 |  |  |  |  | $ | 249 |  |  |  |  | $ | 350 |  |  |  |  | $ | 562 |  |  |  |  | $ | 1,166 |  |  |  |  | $ | 2,033 |  |  |  |  | $ | 2,954 |  |  |  |  | $ | 3,914 |  |  |  |  | $ | 4,537 |  |  |  |  | $ | 5,016 |  |  |  |  | $ | 5,551 |  |  |  |  | $ | 5,304 |  |  |  |  | $ | 5,253 |  |  |  |  | $ | 5,346 |  |  |  |  | $ | 5,359 |  |  |  |  | $ | 5,368 |  |  |  |  | $ | 5,376 |  |  |  |  | $ | 3,966 |  |  |  |  | $ | 2,829 |  |  |  |  | $ | 2,109 |  |  |  |  | $ | 1,652 |  |  |  |  | $ | 1,159 |  |  |  |  | $ | 869 |  |  |  |  | $ | 521 |  |  |  |  | $ | 313 |  |  | 
| 
                (-) Product COGS 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (8) |  |  |  |  |  | (9) |  |  |  |  |  | (17) |  |  |  |  |  | (81) |  |  |  |  |  | (145) |  |  |  |  |  | (180) |  |  |  |  |  | (208) |  |  |  |  |  | (238) |  |  |  |  |  | (258) |  |  |  |  |  | (272) |  |  |  |  |  | (283) |  |  |  |  |  | (289) |  |  |  |  |  | (292) |  |  |  |  |  | (293) |  |  |  |  |  | (208) |  |  |  |  |  | (143) |  |  |  |  |  | (105) |  |  |  |  |  | (82) |  |  |  |  |  | (58) |  |  |  |  |  | (43) |  |  |  |  |  | (26) |  |  |  |  |  | (16) |  |  | 
| 
                (-) Sotatercept Royalty COGS 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (1) |  |  |  |  |  | (33) |  |  |  |  |  | (111) |  |  |  |  |  | (253) |  |  |  |  |  | (422) |  |  |  |  |  | (595) |  |  |  |  |  | (719) |  |  |  |  |  | (802) |  |  |  |  |  | (873) |  |  |  |  |  | (916) |  |  |  |  |  | (952) |  |  |  |  |  | (921) |  |  |  |  |  | (90) |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
| 
                Gross Profit
               |  |  |  | $ | 127 |  |  |  |  | $ | 249 |  |  |  |  | $ | 349 |  |  |  |  | $ | 521 |  |  |  |  | $ | 1,046 |  |  |  |  | $ | 1,763 |  |  |  |  | $ | 2,450 |  |  |  |  | $ | 3,175 |  |  |  |  | $ | 3,639 |  |  |  |  | $ | 4,006 |  |  |  |  | $ | 4,440 |  |  |  |  | $ | 4,130 |  |  |  |  | $ | 4,030 |  |  |  |  | $ | 4,142 |  |  |  |  | $ | 4,980 |  |  |  |  | $ | 5,076 |  |  |  |  | $ | 5,083 |  |  |  |  | $ | 3,758 |  |  |  |  | $ | 2,686 |  |  |  |  | $ | 2,005 |  |  |  |  | $ | 1,570 |  |  |  |  | $ | 1,101 |  |  |  |  | $ | 826 |  |  |  |  | $ | 495 |  |  |  |  | $ | 297 |  |  | 
| 
                (-) R&D Expense 
               |  |  |  |  | (269) |  |  |  |  |  | (356) |  |  |  |  |  | (339) |  |  |  |  |  | (278) |  |  |  |  |  | (214) |  |  |  |  |  | (178) |  |  |  |  |  | (142) |  |  |  |  |  | (119) |  |  |  |  |  | (115) |  |  |  |  |  | (116) |  |  |  |  |  | (112) |  |  |  |  |  | (111) |  |  |  |  |  | (109) |  |  |  |  |  | (108) |  |  |  |  |  | (106) |  |  |  |  |  | (103) |  |  |  |  |  | (99) |  |  |  |  |  | (80) |  |  |  |  |  | (57) |  |  |  |  |  | (42) |  |  |  |  |  | (33) |  |  |  |  |  | (30) |  |  |  |  |  | (22) |  |  |  |  |  | (17) |  |  |  |  |  | (12) |  |  | 
| 
                (-) S&M Expense 
               |  |  |  |  | (85) |  |  |  |  |  | (132) |  |  |  |  |  | (198) |  |  |  |  |  | (376) |  |  |  |  |  | (365) |  |  |  |  |  | (390) |  |  |  |  |  | (416) |  |  |  |  |  | (466) |  |  |  |  |  | (486) |  |  |  |  |  | (469) |  |  |  |  |  | (455) |  |  |  |  |  | (437) |  |  |  |  |  | (432) |  |  |  |  |  | (425) |  |  |  |  |  | (422) |  |  |  |  |  | (409) |  |  |  |  |  | (377) |  |  |  |  |  | (299) |  |  |  |  |  | (196) |  |  |  |  |  | (176) |  |  |  |  |  | (159) |  |  |  |  |  | (143) |  |  |  |  |  | (107) |  |  |  |  |  | (80) |  |  |  |  |  | (60) |  |  | 
| 
                (-) G&A Expense 
               |  |  |  |  | (95) |  |  |  |  |  | (141) |  |  |  |  |  | (147) |  |  |  |  |  | (199) |  |  |  |  |  | (184) |  |  |  |  |  | (185) |  |  |  |  |  | (182) |  |  |  |  |  | (188) |  |  |  |  |  | (193) |  |  |  |  |  | (204) |  |  |  |  |  | (215) |  |  |  |  |  | (222) |  |  |  |  |  | (230) |  |  |  |  |  | (238) |  |  |  |  |  | (247) |  |  |  |  |  | (256) |  |  |  |  |  | (269) |  |  |  |  |  | (269) |  |  |  |  |  | (256) |  |  |  |  |  | (248) |  |  |  |  |  | (241) |  |  |  |  |  | (236) |  |  |  |  |  | (185) |  |  |  |  |  | (138) |  |  |  |  |  | (94) |  |  | 
| 
                Operating Income
               |  |  |  | $ | (321) |  |  |  |  | $ | (380) |  |  |  |  | $ | (336) |  |  |  |  | $ | (331) |  |  |  |  | $ | 283 |  |  |  |  | $ | 1,010 |  |  |  |  | $ | 1,710 |  |  |  |  | $ | 2,401 |  |  |  |  | $ | 2,845 |  |  |  |  | $ | 3,218 |  |  |  |  | $ | 3,658 |  |  |  |  | $ | 3,359 |  |  |  |  | $ | 3,259 |  |  |  |  | $ | 3,371 |  |  |  |  | $ | 4,205 |  |  |  |  | $ | 4,307 |  |  |  |  | $ | 4,338 |  |  |  |  | $ | 3,110 |  |  |  |  | $ | 2,177 |  |  |  |  | $ | 1,538 |  |  |  |  | $ | 1,138 |  |  |  |  | $ | 692 |  |  |  |  | $ | 512 |  |  |  |  | $ | 261 |  |  |  |  | $ | 131 |  |  | 
| 
                (-) Taxes 
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (43) |  |  |  |  |  | (156) |  |  |  |  |  | (600) |  |  |  |  |  | (711) |  |  |  |  |  | (804) |  |  |  |  |  | (915) |  |  |  |  |  | (840) |  |  |  |  |  | (815) |  |  |  |  |  | (843) |  |  |  |  |  | (1,051) |  |  |  |  |  | (1,077) |  |  |  |  |  | (1,085) |  |  |  |  |  | (777) |  |  |  |  |  | (544) |  |  |  |  |  | (385) |  |  |  |  |  | (284) |  |  |  |  |  | (173) |  |  |  |  |  | (128) |  |  |  |  |  | (65) |  |  |  |  |  | (33) |  |  | 
| 
                Net Income (Loss)
               |  |  |  | $ | (321) |  |  |  |  | $ | (380) |  |  |  |  | $ | (336) |  |  |  |  | $ | (331) |  |  |  |  | $ | 283 |  |  |  |  | $ | 967 |  |  |  |  | $ | 1,554 |  |  |  |  | $ | 1,801 |  |  |  |  | $ | 2,133 |  |  |  |  | $ | 2,413 |  |  |  |  | $ | 2,744 |  |  |  |  | $ | 2,519 |  |  |  |  | $ | 2,444 |  |  |  |  | $ | 2,529 |  |  |  |  | $ | 3,154 |  |  |  |  | $ | 3,230 |  |  |  |  | $ | 3,254 |  |  |  |  | $ | 2,332 |  |  |  |  | $ | 1,633 |  |  |  |  | $ | 1,154 |  |  |  |  | $ | 853 |  |  |  |  | $ | 519 |  |  |  |  | $ | 384 |  |  |  |  | $ | 196 |  |  |  |  | $ | 98 |  |  | 
|  |  |  | 
                Fiscal Year Ending December 31, 
               |  | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|  |  |  | 
                2021 
               |  |  | 
                2022 
               |  |  | 
                2023 
               |  |  | 
                2024 
               |  |  | 
                2025 
               |  |  | 
                2026 
               |  |  | 
                2027 
               |  |  | 
                2028 
               |  |  | 
                2029 
               |  |  | 
                2030 
               |  |  | 
                2031 
               |  |  | 
                2032 
               |  |  | 
                2033 
               |  |  | 
                2034 
               |  |  | 
                2035 
               |  |  | 
                2036 
               |  |  | 
                2037 
               |  |  | 
                2038 
               |  |  | 
                2039 
               |  |  | 
                2040 
               |  |  | 
                2041 
               |  |  | 
                2042 
               |  |  | 
                2043 
               |  |  | 
                2044 
               |  |  | 
                2045 
               |  | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 
                Total Revenue to the Company
               |  |  |  | $ | 127 |  |  |  |  | $ | 170 |  |  |  |  | $ | 179 |  |  |  |  | $ | 358 |  |  |  |  | $ | 831 |  |  |  |  | $ | 1,608 |  |  |  |  | $ | 2,456 |  |  |  |  | $ | 3,335 |  |  |  |  | $ | 3,935 |  |  |  |  | $ | 4,389 |  |  |  |  | $ | 4,891 |  |  |  |  | $ | 4,970 |  |  |  |  | $ | 5,048 |  |  |  |  | $ | 5,206 |  |  |  |  | $ | 5,261 |  |  |  |  | $ | 5,300 |  |  |  |  | $ | 5,331 |  |  |  |  | $ | 3,938 |  |  |  |  | $ | 2,812 |  |  |  |  | $ | 2,098 |  |  |  |  | $ | 1,644 |  |  |  |  | $ | 1,154 |  |  |  |  | $ | 866 |  |  |  |  | $ | 520 |  |  |  |  | $ | 312 |  |  | 
| 
                Total Operating Income
               |  |  |  | $ | (321) |  |  |  |  | $ | (458) |  |  |  |  | $ | (506) |  |  |  |  | $ | (535) |  |  |  |  | $ | (52) |  |  |  |  | $ | 584 |  |  |  |  | $ | 1,212 |  |  |  |  | $ | 1,822 |  |  |  |  | $ | 2,242 |  |  |  |  | $ | 2,590 |  |  |  |  | $ | 2,999 |  |  |  |  | $ | 3,025 |  |  |  |  | $ | 3,053 |  |  |  |  | $ | 3,231 |  |  |  |  | $ | 4,108 |  |  |  |  | $ | 4,239 |  |  |  |  | $ | 4,293 |  |  |  |  | $ | 3,082 |  |  |  |  | $ | 2,160 |  |  |  |  | $ | 1,527 |  |  |  |  | $ | 1,130 |  |  |  |  | $ | 688 |  |  |  |  | $ | 509 |  |  |  |  | $ | 259 |  |  |  |  | $ | 130 |  |  | 
| 
                (Less): Tax Expense if Profitable(1)
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (146) |  |  |  |  |  | (303) |  |  |  |  |  | (455) |  |  |  |  |  | (561) |  |  |  |  |  | (648) |  |  |  |  |  | (750) |  |  |  |  |  | (756) |  |  |  |  |  | (763) |  |  |  |  |  | (808) |  |  |  |  |  | (1,027) |  |  |  |  |  | (1,060) |  |  |  |  |  | (1,073) |  |  |  |  |  | (770) |  |  |  |  |  | (540) |  |  |  |  |  | (382) |  |  |  |  |  | (283) |  |  |  |  |  | (172) |  |  |  |  |  | (127) |  |  |  |  |  | (65) |  |  |  |  |  | (32) |  |  | 
| 
                Plus: D&A 
               |  |  |  |  | 5 |  |  |  |  |  | 20 |  |  |  |  |  | 53 |  |  |  |  |  | 38 |  |  |  |  |  | 40 |  |  |  |  |  | 42 |  |  |  |  |  | 44 |  |  |  |  |  | 46 |  |  |  |  |  | 48 |  |  |  |  |  | 50 |  |  |  |  |  | 52 |  |  |  |  |  | 53 |  |  |  |  |  | 55 |  |  |  |  |  | 56 |  |  |  |  |  | 58 |  |  |  |  |  | 60 |  |  |  |  |  | 61 |  |  |  |  |  | 63 |  |  |  |  |  | 65 |  |  |  |  |  | 67 |  |  |  |  |  | 69 |  |  |  |  |  | 71 |  |  |  |  |  | 73 |  |  |  |  |  | 76 |  |  |  |  |  | 78 |  |  | 
| 
                (Less): CapEx 
               |  |  |  |  | (8) |  |  |  |  |  | (30) |  |  |  |  |  | (75) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (52) |  |  |  |  |  | (53) |  |  |  |  |  | (55) |  |  |  |  |  | (56) |  |  |  |  |  | (58) |  |  |  |  |  | (60) |  |  |  |  |  | (61) |  |  |  |  |  | (63) |  |  |  |  |  | (65) |  |  |  |  |  | (67) |  |  |  |  |  | (69) |  |  |  |  |  | (71) |  |  |  |  |  | (73) |  |  |  |  |  | (76) |  |  |  |  |  | (78) |  |  | 
| 
                (Less): Increase in NWC 
               |  |  |  |  | 2 |  |  |  |  |  | (1) |  |  |  |  |  | 1 |  |  |  |  |  | (7) |  |  |  |  |  | (18) |  |  |  |  |  | (32) |  |  |  |  |  | (38) |  |  |  |  |  | (41) |  |  |  |  |  | (28) |  |  |  |  |  | (21) |  |  |  |  |  | (23) |  |  |  |  |  | (20) |  |  |  |  |  | (13) |  |  |  |  |  | (11) |  |  |  |  |  | (5) |  |  |  |  |  | (4) |  |  |  |  |  | (3) |  |  |  |  |  | 69 |  |  |  |  |  | 56 |  |  |  |  |  | 35 |  |  |  |  |  | 22 |  |  |  |  |  | 24 |  |  |  |  |  | 14 |  |  |  |  |  | 17 |  |  |  |  |  | 10 |  |  | 
| 
                Unlevered Free Cash Flow(2)
               |  |  |  | $ | (322) |  |  |  |  | $ | (469) |  |  |  |  | $ | (528) |  |  |  |  | $ | (555) |  |  |  |  | $ | (80) |  |  |  |  | $ | 398 |  |  |  |  | $ | 865 |  |  |  |  | $ | 1,322 |  |  |  |  | $ | 1,652 |  |  |  |  | $ | 1,921 |  |  |  |  | $ | 2,226 |  |  |  |  | $ | 2,249 |  |  |  |  | $ | 2,277 |  |  |  |  | $ | 2,412 |  |  |  |  | $ | 3,076 |  |  |  |  | $ | 3,176 |  |  |  |  | $ | 3,217 |  |  |  |  | $ | 2,380 |  |  |  |  | $ | 1,676 |  |  |  |  | $ | 1,181 |  |  |  |  | $ | 870 |  |  |  |  | $ | 540 |  |  |  |  | $ | 396 |  |  |  |  | $ | 212 |  |  |  |  | $ | 108 |  |  | 
| 
                Memo: Impact from NOL Usage(3)
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 139 |  |  |  |  |  | 242 |  |  |  |  |  | 296 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
|  |  |  | 
                Fiscal Year Ending December 31, 
               |  | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|  |  |  | 
                2021 
               |  |  | 
                2022 
               |  |  | 
                2023 
               |  |  | 
                2024 
               |  |  | 
                2025 
               |  |  | 
                2026 
               |  |  | 
                2027 
               |  |  | 
                2028 
               |  |  | 
                2029 
               |  |  | 
                2030 
               |  |  | 
                2031 
               |  |  | 
                2032 
               |  |  | 
                2033 
               |  |  | 
                2034 
               |  |  | 
                2035 
               |  |  | 
                2036 
               |  |  | 
                2037 
               |  |  | 
                2038 
               |  |  | 
                2039 
               |  |  | 
                2040 
               |  |  | 
                2041 
               |  |  | 
                2042 
               |  |  | 
                2043 
               |  |  | 
                2044 
               |  |  | 
                2045 
               |  | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 
                Total Revenue to the Company
               |  |  |  | $ | 127 |  |  |  |  | $ | 198 |  |  |  |  | $ | 275 |  |  |  |  | $ | 473 |  |  |  |  | $ | 1,004 |  |  |  |  | $ | 1,875 |  |  |  |  | $ | 2,736 |  |  |  |  | $ | 3,625 |  |  |  |  | $ | 4,319 |  |  |  |  | $ | 4,744 |  |  |  |  | $ | 5,264 |  |  |  |  | $ | 5,140 |  |  |  |  | $ | 5,164 |  |  |  |  | $ | 5,286 |  |  |  |  | $ | 5,316 |  |  |  |  | $ | 5,338 |  |  |  |  | $ | 5,356 |  |  |  |  | $ | 3,953 |  |  |  |  | $ | 2,822 |  |  |  |  | $ | 2,105 |  |  |  |  | $ | 1,649 |  |  |  |  | $ | 1,157 |  |  |  |  | $ | 868 |  |  |  |  | $ | 521 |  |  |  |  | $ | 312 |  |  | 
| 
                Total Operating Income
               |  |  |  | $ | (321) |  |  |  |  | $ | (430) |  |  |  |  | $ | (411) |  |  |  |  | $ | (420) |  |  |  |  | $ | 121 |  |  |  |  | $ | 852 |  |  |  |  | $ | 1,493 |  |  |  |  | $ | 2,112 |  |  |  |  | $ | 2,626 |  |  |  |  | $ | 2,946 |  |  |  |  | $ | 3,372 |  |  |  |  | $ | 3,196 |  |  |  |  | $ | 3,169 |  |  |  |  | $ | 3,311 |  |  |  |  | $ | 4,163 |  |  |  |  | $ | 4,277 |  |  |  |  | $ | 4,318 |  |  |  |  | $ | 3,097 |  |  |  |  | $ | 2,170 |  |  |  |  | $ | 1,533 |  |  |  |  | $ | 1,134 |  |  |  |  | $ | 690 |  |  |  |  | $ | 510 |  |  |  |  | $ | 260 |  |  |  |  | $ | 130 |  |  | 
| 
                (Less): Tax Expense if Profitable(1)
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (30) |  |  |  |  |  | (213) |  |  |  |  |  | (373) |  |  |  |  |  | (528) |  |  |  |  |  | (656) |  |  |  |  |  | (736) |  |  |  |  |  | (843) |  |  |  |  |  | (799) |  |  |  |  |  | (792) |  |  |  |  |  | (828) |  |  |  |  |  | (1,041) |  |  |  |  |  | (1,069) |  |  |  |  |  | (1,080) |  |  |  |  |  | (774) |  |  |  |  |  | (542) |  |  |  |  |  | (383) |  |  |  |  |  | (284) |  |  |  |  |  | (173) |  |  |  |  |  | (128) |  |  |  |  |  | (65) |  |  |  |  |  | (33) |  |  | 
| 
                Plus: D&A 
               |  |  |  |  | 5 |  |  |  |  |  | 20 |  |  |  |  |  | 53 |  |  |  |  |  | 38 |  |  |  |  |  | 40 |  |  |  |  |  | 42 |  |  |  |  |  | 44 |  |  |  |  |  | 46 |  |  |  |  |  | 48 |  |  |  |  |  | 50 |  |  |  |  |  | 52 |  |  |  |  |  | 53 |  |  |  |  |  | 55 |  |  |  |  |  | 56 |  |  |  |  |  | 58 |  |  |  |  |  | 60 |  |  |  |  |  | 61 |  |  |  |  |  | 63 |  |  |  |  |  | 65 |  |  |  |  |  | 67 |  |  |  |  |  | 69 |  |  |  |  |  | 71 |  |  |  |  |  | 73 |  |  |  |  |  | 76 |  |  |  |  |  | 78 |  |  | 
| 
                (Less): CapEx 
               |  |  |  |  | (8) |  |  |  |  |  | (30) |  |  |  |  |  | (75) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (52) |  |  |  |  |  | (53) |  |  |  |  |  | (55) |  |  |  |  |  | (56) |  |  |  |  |  | (58) |  |  |  |  |  | (60) |  |  |  |  |  | (61) |  |  |  |  |  | (63) |  |  |  |  |  | (65) |  |  |  |  |  | (67) |  |  |  |  |  | (69) |  |  |  |  |  | (71) |  |  |  |  |  | (73) |  |  |  |  |  | (76) |  |  |  |  |  | (78) |  |  | 
| 
                (Less): Increase in NWC 
               |  |  |  |  | 2 |  |  |  |  |  | (1) |  |  |  |  |  | 1 |  |  |  |  |  | (7) |  |  |  |  |  | (18) |  |  |  |  |  | (34) |  |  |  |  |  | (37) |  |  |  |  |  | (39) |  |  |  |  |  | (31) |  |  |  |  |  | (19) |  |  |  |  |  | (23) |  |  |  |  |  | (17) |  |  |  |  |  | (15) |  |  |  |  |  | (11) |  |  |  |  |  | (5) |  |  |  |  |  | (4) |  |  |  |  |  | (3) |  |  |  |  |  | 69 |  |  |  |  |  | 56 |  |  |  |  |  | 35 |  |  |  |  |  | 22 |  |  |  |  |  | 24 |  |  |  |  |  | 14 |  |  |  |  |  | 17 |  |  |  |  |  | 10 |  |  | 
| 
                Unlevered Free Cash Flow(2)
               |  |  |  | $ | (322) |  |  |  |  | $ | (440) |  |  |  |  | $ | (432) |  |  |  |  | $ | (440) |  |  |  |  | $ | 62 |  |  |  |  | $ | 597 |  |  |  |  | $ | 1,076 |  |  |  |  | $ | 1,541 |  |  |  |  | $ | 1,936 |  |  |  |  | $ | 2,190 |  |  |  |  | $ | 2,506 |  |  |  |  | $ | 2,379 |  |  |  |  | $ | 2,362 |  |  |  |  | $ | 2,471 |  |  |  |  | $ | 3,117 |  |  |  |  | $ | 3,204 |  |  |  |  | $ | 3,236 |  |  |  |  | $ | 2,392 |  |  |  |  | $ | 1,683 |  |  |  |  | $ | 1,185 |  |  |  |  | $ | 873 |  |  |  |  | $ | 542 |  |  |  |  | $ | 397 |  |  |  |  | $ | 212 |  |  |  |  | $ | 108 |  |  | 
| 
                Memo: Impact from NOL 
                 Usage(3) |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 30 |  |  |  |  |  | 186 |  |  |  |  |  | 299 |  |  |  |  |  | 90 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
|  |  |  | 
                Fiscal Year Ending December 31, 
               |  | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|  |  |  | 
                2021 
               |  |  | 
                2022 
               |  |  | 
                2023 
               |  |  | 
                2024 
               |  |  | 
                2025 
               |  |  | 
                2026 
               |  |  | 
                2027 
               |  |  | 
                2028 
               |  |  | 
                2029 
               |  |  | 
                2030 
               |  |  | 
                2031 
               |  |  | 
                2032 
               |  |  | 
                2033 
               |  |  | 
                2034 
               |  |  | 
                2035 
               |  |  | 
                2036 
               |  |  | 
                2037 
               |  |  | 
                2038 
               |  |  | 
                2039 
               |  |  | 
                2040 
               |  |  | 
                2041 
               |  |  | 
                2042 
               |  |  | 
                2043 
               |  |  | 
                2044 
               |  |  | 
                2045 
               |  | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| 
                Total Revenue to the Company
               |  |  |  | $ | 127 |  |  |  |  | $ | 249 |  |  |  |  | $ | 350 |  |  |  |  | $ | 562 |  |  |  |  | $ | 1,166 |  |  |  |  | $ | 2,033 |  |  |  |  | $ | 2,954 |  |  |  |  | $ | 3,914 |  |  |  |  | $ | 4,537 |  |  |  |  | $ | 5,016 |  |  |  |  | $ | 5,551 |  |  |  |  | $ | 5,304 |  |  |  |  | $ | 5,253 |  |  |  |  | $ | 5,346 |  |  |  |  | $ | 5,359 |  |  |  |  | $ | 5,368 |  |  |  |  | $ | 5,376 |  |  |  |  | $ | 3,966 |  |  |  |  | $ | 2,829 |  |  |  |  | $ | 2,109 |  |  |  |  | $ | 1,652 |  |  |  |  | $ | 1,159 |  |  |  |  | $ | 869 |  |  |  |  | $ | 521 |  |  |  |  | $ | 313 |  |  | 
| 
                Total Operating Income
               |  |  |  | $ | (321) |  |  |  |  | $ | (380) |  |  |  |  | $ | (336) |  |  |  |  | $ | (331) |  |  |  |  | $ | 283 |  |  |  |  | $ | 1,010 |  |  |  |  | $ | 1,710 |  |  |  |  | $ | 2,401 |  |  |  |  | $ | 2,845 |  |  |  |  | $ | 3,218 |  |  |  |  | $ | 3,658 |  |  |  |  | $ | 3,359 |  |  |  |  | $ | 3,259 |  |  |  |  | $ | 3,371 |  |  |  |  | $ | 4,205 |  |  |  |  | $ | 4,307 |  |  |  |  | $ | 4,338 |  |  |  |  | $ | 3,110 |  |  |  |  | $ | 2,177 |  |  |  |  | $ | 1,538 |  |  |  |  | $ | 1,138 |  |  |  |  | $ | 692 |  |  |  |  | $ | 512 |  |  |  |  | $ | 261 |  |  |  |  | $ | 131 |  |  | 
| 
                (Less): Tax Expense if Profitable(1)
               |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | (71) |  |  |  |  |  | (252) |  |  |  |  |  | (428) |  |  |  |  |  | (600) |  |  |  |  |  | (711) |  |  |  |  |  | (804) |  |  |  |  |  | (915) |  |  |  |  |  | (840) |  |  |  |  |  | (815) |  |  |  |  |  | (843) |  |  |  |  |  | (1,051) |  |  |  |  |  | (1,077) |  |  |  |  |  | (1,085) |  |  |  |  |  | (777) |  |  |  |  |  | (544) |  |  |  |  |  | (385) |  |  |  |  |  | (284) |  |  |  |  |  | (173) |  |  |  |  |  | (128) |  |  |  |  |  | (65) |  |  |  |  |  | (33) |  |  | 
| 
                Plus: D&A 
               |  |  |  |  | 5 |  |  |  |  |  | 20 |  |  |  |  |  | 53 |  |  |  |  |  | 38 |  |  |  |  |  | 40 |  |  |  |  |  | 42 |  |  |  |  |  | 44 |  |  |  |  |  | 46 |  |  |  |  |  | 48 |  |  |  |  |  | 50 |  |  |  |  |  | 52 |  |  |  |  |  | 53 |  |  |  |  |  | 55 |  |  |  |  |  | 56 |  |  |  |  |  | 58 |  |  |  |  |  | 60 |  |  |  |  |  | 61 |  |  |  |  |  | 63 |  |  |  |  |  | 65 |  |  |  |  |  | 67 |  |  |  |  |  | 69 |  |  |  |  |  | 71 |  |  |  |  |  | 73 |  |  |  |  |  | 76 |  |  |  |  |  | 78 |  |  | 
| 
                (Less): CapEx 
               |  |  |  |  | (8) |  |  |  |  |  | (30) |  |  |  |  |  | (75) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (50) |  |  |  |  |  | (52) |  |  |  |  |  | (53) |  |  |  |  |  | (55) |  |  |  |  |  | (56) |  |  |  |  |  | (58) |  |  |  |  |  | (60) |  |  |  |  |  | (61) |  |  |  |  |  | (63) |  |  |  |  |  | (65) |  |  |  |  |  | (67) |  |  |  |  |  | (69) |  |  |  |  |  | (71) |  |  |  |  |  | (73) |  |  |  |  |  | (76) |  |  |  |  |  | (78) |  |  | 
| 
                (Less): Increase in NWC 
               |  |  |  |  | 2 |  |  |  |  |  | (1) |  |  |  |  |  | 1 |  |  |  |  |  | (7) |  |  |  |  |  | (19) |  |  |  |  |  | (31) |  |  |  |  |  | (38) |  |  |  |  |  | (41) |  |  |  |  |  | (27) |  |  |  |  |  | (21) |  |  |  |  |  | (23) |  |  |  |  |  | (17) |  |  |  |  |  | (15) |  |  |  |  |  | (11) |  |  |  |  |  | (5) |  |  |  |  |  | (4) |  |  |  |  |  | (3) |  |  |  |  |  | 69 |  |  |  |  |  | 56 |  |  |  |  |  | 35 |  |  |  |  |  | 22 |  |  |  |  |  | 24 |  |  |  |  |  | 14 |  |  |  |  |  | 17 |  |  |  |  |  | 10 |  |  | 
| 
                Unlevered Free Cash Flow(2)
               |  |  |  | $ | (322) |  |  |  |  | $ | (391) |  |  |  |  | $ | (357) |  |  |  |  | $ | (351) |  |  |  |  | $ | 183 |  |  |  |  | $ | 718 |  |  |  |  | $ | 1,238 |  |  |  |  | $ | 1,756 |  |  |  |  | $ | 2,104 |  |  |  |  | $ | 2,392 |  |  |  |  | $ | 2,721 |  |  |  |  | $ | 2,502 |  |  |  |  | $ | 2,429 |  |  |  |  | $ | 2,517 |  |  |  |  | $ | 3,149 |  |  |  |  | $ | 3,227 |  |  |  |  | $ | 3,251 |  |  |  |  | $ | 2,401 |  |  |  |  | $ | 1,689 |  |  |  |  | $ | 1,189 |  |  |  |  | $ | 876 |  |  |  |  | $ | 544 |  |  |  |  | $ | 398 |  |  |  |  | $ | 213 |  |  |  |  | $ | 109 |  |  | 
| 
                Memo: Impact from NOL 
                 Usage(3) |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | 71 |  |  |  |  |  | 210 |  |  |  |  |  | 271 |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  |  |  |  | — |  |  | 
|  | Dated: October 12, 2021 |  |  | Acceleron Pharma Inc. |  | 
|  |  |  |  | 
                By:
                 
                /s/ Habib Dable
                 
                Name: Habib Dable 
                 Title: President & Chief Executive Officer |  | 
![[MISSING IMAGE: lg_jpmorgan-4c.jpg]](lg_jpmorgan-4c.jpg) 
        ![[MISSING IMAGE: sg_jpmorgansecurnew-bw.jpg]](sg_jpmorgansecurnew-bw.jpg) 
        ![[MISSING IMAGE: lg_centerview-bwlr.jpg]](lg_centerview-bwlr.jpg) 
        ![[MISSING IMAGE: ft_centerviewny-bwlr.jpg]](ft_centerviewny-bwlr.jpg) 
        ![[MISSING IMAGE: sg_centerviewpart-bw.jpg]](sg_centerviewpart-bw.jpg)