| |
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 |
|