| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 13 | | | |
| | | | | 36 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 37 | | | |
| | | | | 44 | | | |
| | | | | I-1 | | | |
| | | | | II-1 | | | |
|
Name
|
| |
Cash
($)(2) |
| |
Equity
($)(3) |
| |
Perquisites/
Benefits ($)(4) |
| |
Tax
Reimbursement ($)(5) |
| |
Total
($) |
| |||||||||||||||
|
Ronald H.W. Cooper.
|
| | | | 3,256,504 | | | | | | 13,099,419 | | | | | | 60,000 | | | | | | 0 | | | | | | 16,415,923 | | |
|
Simon N.R. Harford
|
| | | | 2,089,138 | | | | | | 2,586,585 | | | | | | 52,500 | | | | | | 0 | | | | | | 4,728,223 | | |
|
Martha J. Carter.
|
| | | | 2,067,385 | | | | | | 2,466,491 | | | | | | 52,500 | | | | | | 0 | | | | | | 4,586,376 | | |
|
Patrick T. Horn, M.D., Ph.D.(1)
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Name
|
| |
Severance
Payment ($) |
| |
Retention
Award ($) |
| |
Prorated
Annual Bonus ($) |
| |||||||||
|
Ronald H.W. Cooper.
|
| | | | 1,555,200 | | | | | | 1,680,000 | | | | | | 21,304 | | |
|
Simon N.R. Harford
|
| | | | 818,882 | | | | | | 1,260,000 | | | | | | 10,256 | | |
|
Martha J. Carter.
|
| | | | 797,398 | | | | | | 1,260,000 | | | | | | 9,987 | | |
|
Name
|
| |
Stock Options
(Closing Amount) ($) |
| |
Stock Options
(CVR) ($) |
| |
RSUs
(Closing Amount) ($) |
| |
RSUs
(CVR) ($) |
| ||||||||||||
|
Ronald H.W. Cooper.
|
| | | | 2,023,124 | | | | | | 1,591,755 | | | | | | 7,660,590 | | | | | | 1,823,950 | | |
|
Simon N.R. Harford
|
| | | | 130,287 | | | | | | 153,010 | | | | | | 1,860,348 | | | | | | 442,940 | | |
|
Martha J. Carter.
|
| | | | 312,143 | | | | | | 272,260 | | | | | | 1,520,148 | | | | | | 361,940 | | |
|
Name
|
| |
Health Benefits
($) |
| |
Outplacement
Services ($) |
| ||||||
|
Ronald H.W. Cooper.
|
| | | | 45,000 | | | | | | 15,000 | | |
|
Simon N.R. Harford
|
| | | | 37,500 | | | | | | 15,000 | | |
|
Martha J. Carter.
|
| | | | 37,500 | | | | | | 15,000 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |
2026P
|
| |
2027P
|
| |
2028P
|
| |
2029P
|
| |
2030P
|
| |
2031P
|
| |
2032P
|
| |
2033P
|
| |
2034P
|
| ||||||||||||||||||||||||||||||||||||
|
Total Net Revenue
|
| | | | 64 | | | | | | 167 | | | | | | 201 | | | | | | 287 | | | | | | 400 | | | | | | 522 | | | | | | 660 | | | | | | 790 | | | | | | 909 | | | | | | 949 | | | | | | 983 | | | | | | 721 | | |
|
Total Gross Profit
|
| | | | 57 | | | | | | 156 | | | | | | 193 | | | | | | 275 | | | | | | 384 | | | | | | 500 | | | | | | 633 | | | | | | 757 | | | | | | 871 | | | | | | 910 | | | | | | 942 | | | | | | 690 | | |
|
Total Operating Income
|
| | | | (120) | | | | | | (16) | | | | | | 24 | | | | | | 88 | | | | | | 177 | | | | | | 263 | | | | | | 362 | | | | | | 453 | | | | | | 538 | | | | | | 562 | | | | | | 578 | | | | | | 423 | | |
|
Unlevered Free Cash Flow(1)
|
| | | | (130) | | | | | | (38) | | | | | | (11) | | | | | | 27 | | | | | | 88 | | | | | | 149 | | | | | | 217 | | | | | | 290 | | | | | | 373 | | | | | | 390 | | | | | | 407 | | | | | | 299 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($ millions)
|
| |
2035P
|
| |
2036P
|
| |
2037P
|
| |
2038P
|
| |
2039P
|
| |
2040P
|
| |
2041P
|
| |
2042P
|
| |
2043P
|
| |
2044P
|
| |
2045P
|
| |||||||||||||||||||||||||||||||||
|
Total Net Revenue
|
| | | | 464 | | | | | | 385 | | | | | | 333 | | | | | | 325 | | | | | | 278 | | | | | | 221 | | | | | | 182 | | | | | | 158 | | | | | | 123 | | | | | | 79 | | | | | | 33 | | |
|
Gross Profit
|
| | | | 443 | | | | | | 368 | | | | | | 318 | | | | | | 310 | | | | | | 265 | | | | | | 211 | | | | | | 174 | | | | | | 151 | | | | | | 118 | | | | | | 76 | | | | | | 32 | | |
|
Total Operating Income
|
| | | | 272 | | | | | | 227 | | | | | | 199 | | | | | | 195 | | | | | | 166 | | | | | | 133 | | | | | | 110 | | | | | | 96 | | | | | | 76 | | | | | | 49 | | | | | | 19 | | |
|
Unlevered Free Cash Flow(1)
|
| | | | 195 | | | | | | 162 | | | | | | 142 | | | | | | 139 | | | | | | 121 | | | | | | 98 | | | | | | 82 | | | | | | 72 | | | | | | 59 | | | | | | 42 | | | | | | 22 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($millions)
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |
2026P
|
| |
2027P
|
| |
2028P
|
| |
2029P
|
| |
2030P
|
| |
2031P
|
| |
2032P
|
| |
2033P
|
| |
2034P
|
| ||||||||||||||||||||||||||||||||||||
|
Total Net Revenue
|
| | | | 64 | | | | | | 167 | | | | | | 201 | | | | | | 287 | | | | | | 406 | | | | | | 583 | | | | | | 800 | | | | | | 969 | | | | | | 1,119 | | | | | | 1,170 | | | | | | 1,214 | | | | | | 864 | | |
|
Gross Profit
|
| | | | 57 | | | | | | 156 | | | | | | 193 | | | | | | 275 | | | | | | 390 | | | | | | 559 | | | | | | 767 | | | | | | 929 | | | | | | 1,073 | | | | | | 1,122 | | | | | | 1,163 | | | | | | 828 | | |
|
EBIT(1)
|
| | | | (120) | | | | | | (16) | | | | | | 24 | | | | | | 88 | | | | | | 182 | | | | | | 304 | | | | | | 459 | | | | | | 581 | | | | | | 693 | | | | | | 729 | | | | | | 753 | | | | | | 530 | | |
|
Unlevered Free Cash Flow(2)
|
| | | | (130) | | | | | | (38) | | | | | | (11) | | | | | | 27 | | | | | | 89 | | | | | | 176 | | | | | | 284 | | | | | | 382 | | | | | | 486 | | | | | | 509 | | | | | | 534 | | | | | | 383 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($millions)
|
| |
2035P
|
| |
2036P
|
| |
2037P
|
| |
2038P
|
| |
2039P
|
| |
2040P
|
| |
2041P
|
| |
2042P
|
| |
2043P
|
| |
2044P
|
| |
2045P
|
| |||||||||||||||||||||||||||||||||
|
Total Net Revenue
|
| | | | 513 | | | | | | 430 | | | | | | 375 | | | | | | 364 | | | | | | 305 | | | | | | 232 | | | | | | 187 | | | | | | 160 | | | | | | 124 | | | | | | 80 | | | | | | 33 | | |
|
Gross Profit
|
| | | | 490 | | | | | | 411 | | | | | | 359 | | | | | | 348 | | | | | | 291 | | | | | | 221 | | | | | | 178 | | | | | | 153 | | | | | | 118 | | | | | | 76 | | | | | | 32 | | |
|
EBIT(1)
|
| | | | 314 | | | | | | 262 | | | | | | 229 | | | | | | 224 | | | | | | 186 | | | | | | 142 | | | | | | 115 | | | | | | 99 | | | | | | 77 | | | | | | 50 | | | | | | 20 | | |
|
Unlevered Free Cash Flow(2)
|
| | | | 229 | | | | | | 189 | | | | | | 165 | | | | | | 160 | | | | | | 137 | | | | | | 107 | | | | | | 86 | | | | | | 74 | | | | | | 60 | | | | | | 43 | | | | | | 22 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($millions)
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |
2026P
|
| |
2027P
|
| |
2028P
|
| |
2029P
|
| |
2030P
|
| |
2031P
|
| |
2032P
|
| |
2033P
|
| |
2034P
|
| ||||||||||||||||||||||||||||||||||||
|
Total Net Revenue
|
| | | | 64 | | | | | | 167 | | | | | | 200 | | | | | | 275 | | | | | | 370 | | | | | | 464 | | | | | | 564 | | | | | | 657 | | | | | | 746 | | | | | | 779 | | | | | | 809 | | | | | | 602 | | |
|
Gross Profit
|
| | | | 57 | | | | | | 156 | | | | | | 192 | | | | | | 264 | | | | | | 354 | | | | | | 445 | | | | | | 541 | | | | | | 630 | | | | | | 715 | | | | | | 746 | | | | | | 775 | | | | | | 576 | | |
|
EBIT(1)
|
| | | | (120) | | | | | | (16) | | | | | | 24 | | | | | | 77 | | | | | | 154 | | | | | | 221 | | | | | | 291 | | | | | | 355 | | | | | | 417 | | | | | | 434 | | | | | | 443 | | | | | | 332 | | |
|
Unlevered Free Cash Flow(2)
|
| | | | (130) | | | | | | (38) | | | | | | (11) | | | | | | 20 | | | | | | 71 | | | | | | 120 | | | | | | 169 | | | | | | 218 | | | | | | 288 | | | | | | 299 | | | | | | 310 | | | | | | 230 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($millions)
|
| |
2035P
|
| |
2036P
|
| |
2037P
|
| |
2038P
|
| |
2039P
|
| |
2040P
|
| |
2041P
|
| |
2042P
|
| |
2043P
|
| |
2044P
|
| |
2045P
|
| |||||||||||||||||||||||||||||||||
|
Total Net Revenue
|
| | | | 404 | | | | | | 342 | | | | | | 299 | | | | | | 293 | | | | | | 254 | | | | | | 207 | | | | | | 176 | | | | | | 156 | | | | | | 122 | | | | | | 79 | | | | | | 33 | | |
|
Gross Profit
|
| | | | 385 | | | | | | 327 | | | | | | 285 | | | | | | 280 | | | | | | 242 | | | | | | 198 | | | | | | 167 | | | | | | 148 | | | | | | 117 | | | | | | 75 | | | | | | 31 | | |
|
EBIT(1)
|
| | | | 226 | | | | | | 194 | | | | | | 172 | | | | | | 171 | | | | | | 147 | | | | | | 122 | | | | | | 104 | | | | | | 93 | | | | | | 74 | | | | | | 48 | | | | | | 19 | | |
|
Unlevered Free Cash Flow(2)
|
| | | | 157 | | | | | | 137 | | | | | | 121 | | | | | | 120 | | | | | | 106 | | | | | | 89 | | | | | | 76 | | | | | | 69 | | | | | | 57 | | | | | | 41 | | | | | | 21 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($millions)
|
| |
2023P
|
| |
2024P
|
| |
2025P
|
| |
2026P
|
| |
2027P
|
| |
2028P
|
| |
2029P
|
| |
2030P
|
| |
2031P
|
| |
2032P
|
| |
2033P
|
| |
2034P
|
| ||||||||||||||||||||||||||||||||||||
|
Total Net Revenue
|
| | | | 64 | | | | | | 167 | | | | | | 200 | | | | | | 252 | | | | | | 299 | | | | | | 330 | | | | | | 348 | | | | | | 359 | | | | | | 376 | | | | | | 383 | | | | | | 399 | | | | | | 322 | | |
|
Gross Profit
|
| | | | 57 | | | | | | 156 | | | | | | 192 | | | | | | 241 | | | | | | 286 | | | | | | 316 | | | | | | 334 | | | | | | 343 | | | | | | 360 | | | | | | 367 | | | | | | 382 | | | | | | 308 | | |
|
EBIT(1)
|
| | | | (120) | | | | | | (13) | | | | | | 35 | | | | | | 71 | | | | | | 109 | | | | | | 129 | | | | | | 138 | | | | | | 137 | | | | | | 143 | | | | | | 137 | | | | | | 138 | | | | | | 117 | | |
|
Unlevered Free Cash Flow(2)
|
| | | | (130) | | | | | | (34) | | | | | | (3) | | | | | | 18 | | | | | | 42 | | | | | | 55 | | | | | | 61 | | | | | | 60 | | | | | | 104 | | | | | | 100 | | | | | | 98 | | | | | | 76 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
($millions)
|
| |
2035P
|
| |
2036P
|
| |
2037P
|
| |
2038P
|
| |
2039P
|
| |
2040P
|
| |
2041P
|
| |
2042P
|
| |
2043P
|
| |
2044P
|
| |
2045P
|
| |||||||||||||||||||||||||||||||||
|
Total Net Revenue
|
| | | | 261 | | | | | | 237 | | | | | | 219 | | | | | | 219 | | | | | | 199 | | | | | | 177 | | | | | | 161 | | | | | | 149 | | | | | | 120 | | | | | | 78 | | | | | | 33 | | |
|
Gross Profit
|
| | | | 249 | | | | | | 226 | | | | | | 209 | | | | | | 209 | | | | | | 189 | | | | | | 169 | | | | | | 153 | | | | | | 142 | | | | | | 114 | | | | | | 75 | | | | | | 31 | | |
|
EBIT(1)
|
| | | | 106 | | | | | | 96 | | | | | | 88 | | | | | | 103 | | | | | | 99 | | | | | | 96 | | | | | | 91 | | | | | | 88 | | | | | | 71 | | | | | | 46 | | | | | | 17 | | |
|
Unlevered Free Cash Flow(2)
|
| | | | 68 | | | | | | 66 | | | | | | 60 | | | | | | 69 | | | | | | 69 | | | | | | 67 | | | | | | 65 | | | | | | 63 | | | | | | 54 | | | | | | 40 | | | | | | 21 | | |
| | | |
EV/2023E Revenue
Trading Multiple |
| |||
|
Agios Pharmaceuticals, Inc.
|
| | | | 15.8x | | |
|
BioCryst Pharmaceuticals, Inc.
|
| | | | 5.5x | | |
|
Calliditas Therapeutics AB
|
| | | | 3.1x | | |
|
Catalyst Pharmaceuticals, Inc.
|
| | | | 6.7x | | |
|
Mirum Pharmaceuticals, Inc.
|
| | | | 4.2x | | |
|
Rhythm Pharmaceuticals, Inc.
|
| | | | n.m. | | |
|
Travere Therapeutics, Inc.
|
| | | | 4.5x | | |
| Median | | | | | 5.0x | | |
| |
Date
Announced |
| |
Target
|
| |
Acquiror
|
| |
EV / NTM Revenue Multiple
|
|
| |
Aug-22
|
| | Aerie Pharmaceuticals Corp. | | | Alcon Inc. | | |
5.5x
|
|
| |
Jan-22
|
| | Zogenix, Inc. | | | UCB S.A. | | |
8.2x
|
|
| |
Feb-21
|
| | GW Pharmaceuticals plc | | | Jazz Pharmaceuticals plc | | |
9.2x
|
|
| |
May-20
|
| |
Portola Pharmaceuticals, Inc.
|
| | Alexion Pharmaceuticals, Inc. | | |
8.5x
|
|
| |
Sept-19
|
| | Dova Pharmaceuticals, Inc. | | |
Swedish Orphan Biovitrum AB
|
| |
22.0x
|
|
| |
Sept-16
|
| |
Raptor Pharmaceuticals Corp.
|
| | Horizon Pharma plc | | |
5.1x
|
|
| |
Mar-15
|
| | Hyperion Therapeutics, Inc. | | | Horizon Pharma plc | | |
7.2x
|
|
| |
Jan-15
|
| | NPS Pharmaceuticals, Inc. | | | Shire plc | | |
13.6x
|
|
| |
Median
|
| | | | | | | |
8.3x
|
|
|
Name
|
| |
Date of Transaction
|
| |
Nature of Transaction
|
| |
Number of
Shares |
| |
Price Per
Share |
| ||||||
|
Jason Duncan
|
| |
November 30, 2022
|
| |
Common stock acquired under the Albireo
Pharma, Inc. 2018 Employee Stock Purchase Plan |
| | | | 381 | | | | | $ | 0.00 | | |
|
Simon N.R. Harford
|
| |
November 30, 2022
|
| |
Common stock acquired under the Albireo
Pharma, Inc. 2018 Employee Stock Purchase Plan |
| | | | 1,272 | | | | | $ | 0.00 | | |
|
Craig Hopkinson.
|
| |
December 1, 2022
|
| |
RSUs acquired pursuant to an existing
equity plan |
| | | | 10,495 | | | | | $ | 0.00 | | |
|
Paul Streck
|
| |
December 19, 2022
|
| |
RSUs acquired pursuant to an existing
equity plan |
| | | | 63,966 | | | | | $ | 0.00 | | |
|
Pamela Stephenson
|
| |
December 27, 2022
|
| |
Shares sold pursuant to a Rule 10b5-1
arrangement to satisfy tax withholding due on RSU vesting |
| | | | 469 | | | | | $ | 19.06 | | |
|
Ronald H.W. Cooper
|
| |
January 19, 2023
|
| |
RSUs acquired pursuant to an existing
equity plan |
| | | | 195,000 | | | | | $ | 0.00 | | |
|
Jan Mattsson
|
| |
January 19, 2023
|
| |
RSUs acquired pursuant to an existing
equity plan |
| | | | 55,000 | | | | | $ | 0.00 | | |
|
Jason Duncan
|
| |
January 19, 2023
|
| |
RSUs acquired pursuant to an existing
equity plan |
| | | | 55,000 | | | | | $ | 0.00 | | |
|
Name
|
| |
Date of Transaction
|
| |
Nature of Transaction
|
| |
Number of
Shares |
| |
Price Per
Share |
| ||||||
|
Martha J. Carter
|
| |
January 19, 2023
|
| |
RSUs acquired pursuant to an existing
equity plan |
| | | | 55,000 | | | | | $ | 0.00 | | |
|
Michelle Graham
|
| |
January 19, 2023
|
| |
RSUs acquired pursuant to an existing
equity plan |
| | | | 32,000 | | | | | $ | 0.00 | | |
|
Pamela Stephenson
|
| |
January 19, 2023
|
| |
RSUs acquired pursuant to an existing
equity plan |
| | | | 55,000 | | | | | $ | 0.00 | | |
|
Paul Streck
|
| |
January 19, 2023
|
| |
RSUs acquired pursuant to an existing
equity plan |
| | | | 55,000 | | | | | $ | 0.00 | | |
|
Simon N.R. Harford
|
| |
January 19, 2023
|
| |
RSUs acquired pursuant to an existing
equity plan |
| | | | 55,000 | | | | | $ | 0.00 | | |
|
Pamela Stephenson
|
| |
January 19, 2023
|
| |
Shares sold pursuant to a Rule 10b5-1
arrangement to satisfy tax withholding due on RSU vesting |
| | | | 1,774 | | | | | $ | 43.90 | | |
|
Martha J. Carter
|
| |
January 19, 2023
|
| |
Shares sold pursuant to a Rule 10b5-1
arrangement to satisfy tax withholding due on RSU vesting |
| | | | 938 | | | | | $ | 43.90 | | |
|
Jason Duncan
|
| |
January 19, 2023
|
| |
Shares sold pursuant to a Rule 10b5-1
arrangement to satisfy tax withholding due on RSU vesting |
| | | | 938 | | | | | $ | 43.90 | | |
|
Jan Mattsson
|
| |
January 19, 2023
|
| |
Shares sold pursuant to a Rule 10b5-1
arrangement to satisfy tax withholding due on RSU vesting |
| | | | 3,088 | | | | | $ | 43.80 | | |
|
Michelle Graham
|
| |
January 19, 2023
|
| |
Shares sold pursuant to a Rule 10b5-1
arrangement to satisfy tax withholding due on RSU vesting |
| | | | 1,774 | | | | | $ | 43.90 | | |
|
Simon N.R. Harford
|
| |
January 19, 2023
|
| |
Shares sold pursuant to a Rule 10b5-1
arrangement to satisfy tax withholding due on RSU vesting |
| | | | 1,776 | | | | | $ | 43.80 | | |
| |
Exhibit No.
|
| |
Description
|
|
| |
(a)(1)(A)
|
| | | |
| |
(a)(1)(B)
|
| | | |
| |
(a)(1)(C)
|
| | | |
| |
(a)(1)(D)
|
| | | |
| |
(a)(1)(E)
|
| | | |
| |
(a)(1)(F)
|
| | | |
| |
(a)(5)(A)
|
| | | |
| |
(a)(5)(B)
|
| | | |
| |
(a)(5)(C)
|
| | | |
| |
(a)(5)(D)
|
| | Albireo letter to patient advocacy groups, first made available on January 9, 2023 (incorporated by reference to Exhibit 99.3 to Albireo’s Schedule 14D9-C, filed January 9, 2023). | |
| |
(a)(5)(E)
|
| | | |
| |
(a)(5)(F)
|
| | | |
| |
(a)(5)(G)
|
| | | |
| |
(a)(5)(H)
|
| | | |
| |
(a)(5)(I)
|
| | |
| |
Exhibit No.
|
| |
Description
|
|
| |
(e)(17)
|
| | | |
| |
(e)(18)
|
| | | |
| |
(e)(19)
|
| | | |
| |
(e)(20)
|
| | | |
| |
(e)(21)
|
| | 2018 Employee Stock Purchase Plan (incorporated herein by reference to Exhibit 10.3 to Albireo’s Form 10-Q filed on August 9, 2018). | |
| |
(e)(22)
|
| | | |
| |
(e)(23)
|
| | |
| | | | | ALBIREO PHARMA, INC. | | |||
| | | | | By: | | |
/s/ Ronald H.W. Cooper
Name: Ronald H.W. Cooper
Title: President and Chief Executive Officer |
|