| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 15 | | | |
| | | | | 38 | | | |
| | | | | 38 | | | |
| | | | | 40 | | | |
| | | | | 40 | | | |
| | | | | 50 | | | |
|
Name
|
| |
Number of
Shares Beneficially Owned (#) |
| |
Cash
Consideration for Shares Beneficially Owned ($)(1) |
| |
Maximum
Cash Consideration for CVRs in Respect of Shares Beneficially Owned ($)(2) |
| |||||||||
| Executive Officers | | | | | | | | | | | | | | | | | | | |
|
Adam Simpson*
|
| | | | 1,050,281(3) | | | | | | 15,754,215 | | | | | | 5,251,405 | | |
|
Cassia Cearley, Ph.D.
|
| | | | 130,694 | | | | | | 1,960,410 | | | | | | 653,470 | | |
|
Niranjan Kanesa-thasan, M.D.
|
| | | | 223,980 | | | | | | 3,359,700 | | | | | | 1,119,900 | | |
|
M. Amin Khan, Ph.D.
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Thomas Russo
|
| | | | 38,037 | | | | | | 570,555 | | | | | | 190,185 | | |
| Non-Employee Directors | | | | | | | | | | | | | | | | | | | |
|
Mark McDade
|
| | | | 3,579,347(4) | | | | | | 53,690,205 | | | | | | 17,896,735 | | |
|
Peter Kolchinsky, Ph.D.
|
| | | | 5,969,108(5) | | | | | | 89,536,620 | | | | | | 29,845,540 | | |
|
Heidi Kunz
|
| | | | 11,376 | | | | | | 170,640 | | | | | | 56,880 | | |
|
John W. Shiver, Ph.D.
|
| | | | 5,232 | | | | | | 78,480 | | | | | | 26,160 | | |
|
Ann Veneman
|
| | | | 11,209 | | | | | | 168,135 | | | | | | 56,045 | | |
|
James Wassil
|
| | | | 3,695 | | | | | | 55,425 | | | | | | 18,475 | | |
|
Name
|
| |
Number of
Shares Subject to In the Money Options (#) |
| |
Cash
Consideration for In the Money Options ($)(1) |
| |
Number of
CVRs Issued in Respect of In the Money Options (#) |
| |
Maximum
Cash Payment for CVRs Issued in Respect of In the Money Options ($)(2) |
| |
Number of
Shares Subject to Out of the Money Options (#) |
| |
Maximum
Cash Payment in Respect of Out of the Money Options ($)(3) |
| ||||||||||||||||||
| Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adam Simpson*
|
| | | | 2,254,157 | | | | | | 21,760,322 | | | | | | 2,254,157 | | | | | | 11,270,785 | | | | | | 692,866 | | | | | | 2,653,772 | | |
|
Cassia Cearley, Ph.D.
|
| | | | 527,189 | | | | | | 5,215,352 | | | | | | 527,189 | | | | | | 2,635,945 | | | | | | 172,650 | | | | | | 635,280 | | |
|
Niranjan Kanesa-thasan, M.D.
|
| | | | 446,054 | | | | | | 4,643,949 | | | | | | 446,054 | | | | | | 2,230,270 | | | | | | 206,450 | | | | | | 823,278 | | |
|
M. Amin Khan, Ph.D.
|
| | | | 300,000 | | | | | | 1,584,000 | | | | | | 300,000 | | | | | | 1,500,000 | | | | | | — | | | | | | — | | |
|
Thomas Russo
|
| | | | 601,590 | | | | | | 4,842,520 | | | | | | 601,590 | | | | | | 3,007,950 | | | | | | 172,000 | | | | | | 670,025 | | |
| Non-Employee Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mark McDade
|
| | | | 39,278 | | | | | | 281,803 | | | | | | 39,278 | | | | | | 196,390 | | | | | | — | | | | | | — | | |
|
Peter Kolchinsky, Ph.D.
|
| | | | 39,278 | | | | | | 281,803 | | | | | | 39,278 | | | | | | 196,390 | | | | | | — | | | | | | — | | |
|
Heidi Kunz
|
| | | | 64,544 | | | | | | 472,813 | | | | | | 64,544 | | | | | | 322,720 | | | | | | — | | | | | | — | | |
|
John W. Shiver, Ph.D.
|
| | | | 26,643 | | | | | | 171,246 | | | | | | 26,643 | | | | | | 133,215 | | | | | | — | | | | | | — | | |
|
Ann Veneman
|
| | | | 39,278 | | | | | | 281,803 | | | | | | 39,278 | | | | | | 196,390 | | | | | | 25,500 | | | | | | 127,500 | | |
|
James Wassil
|
| | | | 61,556 | | | | | | 476,735 | | | | | | 61,556 | | | | | | 307,780 | | | | | | — | | | | | | — | | |
|
Name
|
| |
Number of
Shares Subject to Company RSUs (#) |
| |
Cash
Consideration for Unvested Company RSUs ($)(1) |
| |
Number of
CVRs in Respect of Company RSUs (#) |
| |
Maximum
Cash Payment for CVRs Issued in Respect of Company RSUs ($)(2) |
| ||||||||||||
| Executive Officers(3) | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adam Simpson*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Cassia Cearley, Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Niranjan Kanesa-thasan, M.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
M. Amin Khan, Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Thomas Russo
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| Non-Employee Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Mark McDade
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Peter Kolchinsky, Ph.D.
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Heidi Kunz
|
| | | | 2,917 | | | | | | 43,755 | | | | | | 2,917 | | | | | | 14,585 | | |
|
John W. Shiver, Ph.D.
|
| | | | 5,667 | | | | | | 85,005 | | | | | | 5,667 | | | | | | 28,335 | | |
|
Ann Veneman
|
| | | | 2,834 | | | | | | 42,510 | | | | | | 2,834 | | | | | | 14,170 | | |
|
James Wassil
|
| | | | 7,392 | | | | | | 110,880 | | | | | | 7,392 | | | | | | 36,960 | | |
| | | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
(in $ millions)
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |||||||||||||||||||||
|
Total Net Revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 53 | | | | | $ | 205 | | | | | $ | 403 | | |
|
Gross Profit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 47 | | | | | $ | 184 | | | | | $ | 363 | | |
| EBIT(1) | | | | $ | (153) | | | | | $ | (221) | | | | | $ | (208) | | | | | $ | (235) | | | | | $ | (211) | | | | | $ | (140) | | | | | $ | (11) | | |
|
Unlevered Free Cash Flow(2)
|
| | | $ | (147) | | | | | $ | (218) | | | | | $ | (204) | | | | | $ | (235) | | | | | $ | (216) | | | | | $ | (155) | | | | | $ | (31) | | |
| | | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
|
(in $ millions)
|
| |
2031
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |||||||||||||||||||||
|
Total Net Revenue
|
| | | $ | 734 | | | | | $ | 1,027 | | | | | $ | 1,310 | | | | | $ | 1,226 | | | | | $ | 1,255 | | | | | $ | 1,257 | | | | | $ | 1,329 | | |
|
Gross Profit
|
| | | $ | 660 | | | | | $ | 924 | | | | | $ | 1,179 | | | | | $ | 1,104 | | | | | $ | 1,129 | | | | | $ | 1,131 | | | | | $ | 1,196 | | |
|
EBIT
|
| | | $ | 316 | | | | | $ | 604 | | | | | $ | 851 | | | | | $ | 761 | | | | | $ | 795 | | | | | $ | 786 | | | | | $ | 844 | | |
|
Unlevered Free Cash Flow(2)
|
| | | $ | 216 | | | | | $ | 448 | | | | | $ | 644 | | | | | $ | 610 | | | | | $ | 625 | | | | | $ | 620 | | | | | $ | 660 | | |
| | | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||
|
(in $ millions)
|
| |
2038
|
| |
2039
|
| |
2040
|
| |
2041
|
| |
2042
|
| |||||||||||||||
|
Total Net Revenue
|
| | | $ | 1,402 | | | | | $ | 1,477 | | | | | $ | 1,538 | | | | | $ | 1,600 | | | | | $ | 1,653 | | |
|
Gross Profit
|
| | | $ | 1,262 | | | | | $ | 1,329 | | | | | $ | 1,384 | | | | | $ | 1,440 | | | | | $ | 1,487 | | |
| EBIT(1) | | | | $ | 897 | | | | | $ | 951 | | | | | $ | 994 | | | | | $ | 1,038 | | | | | $ | 1,076 | | |
|
Unlevered Free Cash Flow(2)
|
| | | $ | 701 | | | | | $ | 744 | | | | | $ | 779 | | | | | $ | 814 | | | | | $ | 845 | | |
|
Name of Person
|
| |
Transaction
Date |
| |
Number of
Shares |
| |
Sale,
Purchase or Exercise Price per Share (If Applicable) |
| |
Nature of Transaction
|
| ||||||
|
Cassia Cearley
|
| |
December 13, 2023
|
| | | | 8,759 | | | | | $ | 16.0053(1) | | | |
Sale pursuant to an existing
Rule 10b5-1 trading plan |
|
|
Adam Simpson
|
| |
December 19, 2023
|
| | | | 119,184 | | | | | $ | 0.00 | | | |
Accelerated vesting of
Company RSUs |
|
|
Adam Simpson
|
| |
December 20, 2023
|
| | | | 62,205 | | | | | $ | 15.4571(2) | | | |
Sale to cover withholding taxes
upon acceleration of Company RSUs pursuant to an existing Rule 10b5-1 trading plan |
|
|
Thomas Russo
|
| |
December 19, 2023
|
| | | | 29,536 | | | | | $ | 0.00 | | | |
Accelerated vesting of
Company RSUs |
|
|
Thomas Russo
|
| |
December 20, 2023
|
| | | | 10,753 | | | | | $ | 15.4571(2) | | | |
Sale to cover withholding taxes
upon acceleration of Company RSUs pursuant to an existing Rule 10b5-1 trading plan |
|
|
Cassia Cearley
|
| |
December 19, 2023
|
| | | | 29,817 | | | | | $ | 0.00 | | | |
Accelerated vesting of
Company RSUs |
|
|
Cassia Cearley
|
| |
December 20, 2023
|
| | | | 7,934 | | | | | $ | 15.4571(2) | | | |
Sale to cover withholding taxes
upon acceleration of Company RSUs pursuant to an existing Rule 10b5-1 trading plan |
|
|
Niranjan Kanesa-thasan
|
| |
December 19, 2023
|
| | | | 35,364 | | | | | $ | 0.00 | | | |
Accelerated vesting of Company
RSUs |
|
|
Niranjan Kanesa-thasan
|
| |
December 20, 2023
|
| | | | 11,884 | | | | | $ | 15.4571(2) | | | |
Sale to cover withholding taxes
upon acceleration of Company RSUs pursuant to an existing Rule 10b5-1 trading plan |
|
|
Thomas Russo
|
| |
December 20, 2023
|
| | | | 4,430 | | | | | $ | 15.4650(3) | | | |
Sale to cover withholding taxes
upon acceleration of Company RSUs |
|
|
Adam Simpson
|
| |
December 21, 2023
|
| | | | 102,574 | | | | | $ | 1.04 | | | |
Exercise of Company Option
pursuant to an existing Rule 10b5-1 trading plan |
|
|
Adam Simpson
|
| |
December 21, 2023
|
| | | | 50,000 | | | | | $ | 15.4444(4) | | | |
Sale pursuant to an existing
Rule 10b5-1 trading plan |
|
|
Adam Simpson
|
| |
December 21, 2023
|
| | | | 40,000 | | | | | $ | 2.47 | | | |
Exercise of Company Option
|
|
|
Adam Simpson
|
| |
December 21, 2023
|
| | | | 40,000 | | | | | $ | 15.4265(5) | | | |
Sale
|
|
|
Adam Simpson
|
| |
December 21, 2023
|
| | | | 23,343 | | | | | $ | 0.84 | | | |
Exercise of Company Option
|
|
|
Named Executive Officer
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)(3)
|
| |
Perquisites/
Benefits ($)(4) |
| |
Total ($)
|
| ||||||||||||
|
Adam Simpson
|
| | | | 1,401,975 | | | | | | 16,928,057 | | | | | | 43,836 | | | | | | 18,373,868 | | |
|
Cassia Cearley, Ph.D.
|
| | | | 649,600 | | | | | | 4,322,105 | | | | | | 28,835 | | | | | | 5,000,540 | | |
|
Niranjan Kanesa-thasan, M.D.
|
| | | | 670,600 | | | | | | 3,914,488 | | | | | | 33,881 | | | | | | 4,618,969 | | |
|
Name
|
| |
Base Salary
Severance ($) |
| |
Bonus
Severance ($) |
| ||||||
|
Adam Simpson
|
| | | | 904,500 | | | | | | 497,475 | | |
|
Cassia Cearley, Ph.D.
|
| | | | 464,000 | | | | | | 185,600 | | |
|
Niranjan Kanesa-thasan, M.D.
|
| | | | 479,000 | | | | | | 191,600 | | |
|
Name
|
| |
Number of
Shares Subject to Unvested In the Money Options (#) |
| |
Cash
Consideration for Unvested In the Money Options ($) |
| |
Number of
CVRs Issued in Respect of Unvested In the Money Options (#) |
| |
Maximum
Cash Payment for CVRs Issued in Respect of Unvested In the Money Options ($) |
| |
Number
of Shares Subject to Unvested Out of the Money Options (#) |
| |
Maximum
Cash Payment in Respect of Unvested Out of the Money Options ($) |
| |
Total
Maximum Value of Unvested Equity Acceleration ($) |
| |||||||||||||||||||||
|
Adam Simpson
|
| | | | 1,099,474 | | | | | | 10,227,601 | | | | | | 1,099,474 | | | | | | 5,497,370 | | | | | | 328,428 | | | | | | 1,203,086 | | | | | | 16,928,057 | | |
|
Cassia Cearley, Ph.D.
|
| | | | 291,288 | | | | | | 2,573,584 | | | | | | 291,288 | | | | | | 1,456,440 | | | | | | 83,113 | | | | | | 292,081 | | | | | | 4,322,105 | | |
|
Niranjan Kanesa-thasan, M.D.
|
| | | | 247,357 | | | | | | 2,309,572 | | | | | | 247,357 | | | | | | 1,236,785 | | | | | | 96,265 | | | | | | 368,131 | | | | | | 3,914,488 | | |