| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 4 | | | |
| | | | 6 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 10 | | | |
| | | | 10 | | | |
| | | | 12 | | | |
| | | | 20 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 26 | | | |
| | | | 27 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 30 | | |
| | |
Page
|
| |||
| | | | 30 | | | |
| | | | 30 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 31 | | | |
| | | | 43 | | | |
| | | | 49 | | | |
| | | | 63 | | | |
| | | | 68 | | | |
| | | | 73 | | | |
| | | | 73 | | | |
| | | | 73 | | | |
| | | | 78 | | | |
| | | | 78 | | | |
| | | | 81 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 85 | | | |
| | | | 86 | | | |
| | | | 86 | | | |
| | | | 89 | | | |
| | | | 91 | | | |
| | | | 93 | | | |
| | | | 96 | | | |
| | | | 96 | | | |
| | | | 98 | | | |
| | | | 99 | | | |
| | | | 99 | | | |
| | | | 100 | | | |
| | | | 100 | | | |
| | | | 101 | | | |
| | | | 101 | | | |
| | | | 103 | | | |
| | | | 105 | | | |
| | | | 106 | | | |
| | | | 107 | | | |
| | | | 107 | | | |
| | | | 107 | | | |
| | | | 108 | | | |
| | | | 109 | | | |
| | | | 112 | | |
| | |
Page
|
| |||
| | | | 113 | | | |
| | | | 115 | | | |
ANNEXES | | | | | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | |
Target
|
| |
EV / PoS Adjusted
CY+3 Revenue |
| |||
Amylyx Pharmaceuticals, Inc.
|
| | | | 1.7x | | |
Apellis Pharmaceuticals, Inc.
|
| | | | 5.6x | | |
Axsome Therapeutics, Inc.
|
| | | | 3.5x | | |
Intra-Cellular Therapies, Inc.
|
| | | | 4.4x | | |
Karuna Therapeutics, Inc.
|
| | | | 10.8x | | |
Reata Pharmaceuticals, Inc.
|
| | | | 5.0x | | |
Sage Therapeutics, Inc.
|
| | | | 4.4x | | |
Median
|
| | | | 4.4x | | |
|
Implied Equity Value
Reference Range Per Share |
| |
Per Share Merger
Consideration |
| |
Unaffected Share
Price |
| |
April 27, 2023
Closing Price Per Share |
| |||||||||
|
$25.20 – $40.70
|
| | | $ | 40.00 | | | | | $ | 24.33 | | | | | $ | 32.31 | | |
Date Announced
|
| |
Target
|
| |
Acquiror
|
| |
EV / PoS Adjusted
CY+3 Revenue |
| |||
03/13/23
|
| | Provention Bio, Inc. | | | Sanofi S.A. | | | | | 6.3x | | |
08/08/22
|
| |
Global Blood Therapeutics, Inc.
|
| | Pfizer Inc. | | | | | 7.2x | | |
08/04/22
|
| | ChemoCentryx, Inc. | | | Amgen Inc. | | | | | 6.9x | | |
01/19/22
|
| | Zogenix, Inc. | | | UCB Pharma | | | | | 3.2x | | |
09/08/21
|
| | Kadmon Holdings, Inc. | | | Sanofi S.A. | | | | | 8.8x | | |
02/03/21
|
| | GW Pharmaceuticals plc | | | Jazz Pharmaceuticals plc | | | | | 5.8x | | |
02/01/21
|
| | Viela Bio, Inc. | | | Horizon Therapeutics plc | | | | | 12.0x | | |
05/05/20
|
| | Portola Pharmaceuticals, Inc. | | |
Alexion Pharmaceuticals, Inc.
|
| | | | 4.1x | | |
Median
|
| | | | | | | | | | 6.6x | | |
|
Implied Equity Value
Reference Range Per Share |
| |
Per Share Merger
Consideration |
| |
Unaffected Share
Price |
| |
April 27, 2023
Closing Price Per Share |
| |||||||||
|
$31.40 – $56.10
|
| | |
$
|
40.00
|
| | | | $ | 24.33 | | | | | $ | 32.31 | | |
|
Implied Equity Value
Reference Range Per Share |
| |
Per Share Merger
Consideration |
| |
Unaffected Share
Price |
| |
April 27, 2023
Closing Price Per Share |
| |||||||||
|
$30.40 – $37.20
|
| | |
$
|
40.00
|
| | | | $ | 24.33 | | | | | $ | 32.31 | | |
| |
3-Y Revenue
Trading Multiple |
| ||||
Amylyx Pharmaceuticals, Inc.
|
| | | | 1.7x | | |
Apellis Pharmaceuticals, Inc.
|
| | | | 5.6x | | |
Axsome Therapeutics, Inc.
|
| | | | 3.5x | | |
Intra-Cellular Therapies, Inc.
|
| | | | 4.4x | | |
Karuna Therapeutics, Inc.
|
| | | | 10.8x | | |
Reata Pharmaceuticals, Inc.
|
| | | | 5.0x | | |
Sage Therapeutics, Inc.
|
| | | | 4.4x | | |
Median:
|
| | | | 4.4x | | |
Date
Announced |
| |
Target
|
| |
Acquiror
|
| |
EV / 3-Year
Forward Revenue Multiple |
| |||
03/13/23
|
| | Provention Bio, Inc. | | | Sanofi S.A. | | | | | 6.4x | | |
08/08/22
|
| |
Global Blood Therapeutics, Inc.
|
| | Pfizer Inc. | | | | | 7.3x | | |
08/04/22
|
| | ChemoCentryx, Inc. | | | Amgen Inc. | | | | | 6.4x | | |
01/19/22
|
| | Zogenix, Inc. | | | UCB Pharma | | | | | 3.6x | | |
09/08/21
|
| | Kadmon Holdings, Inc. | | | Sanofi S.A. | | | | | 8.3x | | |
02/03/21
|
| | GW Pharmaceuticals plc | | | Jazz Pharmaceuticals plc | | | | | 6.0x | | |
02/01/21
|
| | Viela Bio, Inc. | | | Horizon Therapeutics plc | | | | | 12.0x | | |
05/05/20
|
| | Portola Pharmaceuticals, Inc. | | |
Alexion Pharmaceuticals, Inc.
|
| | | | 4.4x | | |
Median:
|
| | | | | | | | | | 6.4x | | |
| | |
Fiscal year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| ||||||||||||||||||||||||
Product Revenue
|
| | | $ | 33 | | | | | $ | 254 | | | | | $ | 478 | | | | | $ | 1,562 | | | | | $ | 2,683 | | | | | $ | 3,362 | | | | | $ | 3,662 | | | | | $ | 3,774 | | |
Partnership Economics (Ex-US)
|
| | | $ | 40 | | | | | $ | 125 | | | | | $ | 4 | | | | | $ | 13 | | | | | $ | 93 | | | | | $ | 53 | | | | | $ | 127 | | | | | $ | 79 | | |
Total Net Revenue
|
| | | $ | 73 | | | | | $ | 379 | | | | | $ | 481 | | | | | $ | 1,575(4) | | | | | $ | 2,776 | | | | | $ | 3,415 | | | | | $ | 3,789 | | | | | $ | 3,853 | | |
Gross Profit(1)
|
| | | $ | 73 | | | | | $ | 379 | | | | | $ | 481 | | | | | $ | 1,500 | | | | | $ | 2,631 | | | | | $ | 3,247 | | | | | $ | 3,606 | | | | | $ | 3,664 | | |
EBIT(2)
|
| | | $ | (355) | | | | | $ | (104) | | | | | $ | (2) | | | | | $ | 759 | | | | | $ | 1,487 | | | | | $ | 1,858 | | | | | $ | 2,117 | | | | | $ | 2,130 | | |
Net Income(3)
|
| | | $ | (362) | | | | | $ | (117) | | | | | $ | (15) | | | | | $ | 712 | | | | | $ | 1,260 | | | | | $ | 1,385 | | | | | $ | 1,582 | | | | | $ | 1,598 | | |
| | |
Fiscal year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2031
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |
2038
|
| ||||||||||||||||||||||||
Product Revenue
|
| | | $ | 3,874 | | | | | $ | 3,067 | | | | | $ | 1,252 | | | | | $ | 984 | | | | | $ | 810 | | | | | $ | 762 | | | | | $ | 753 | | | | | $ | 738 | | |
Partnership Economics (ex-US)
|
| | | $ | 87 | | | | | $ | 91 | | | | | $ | 69 | | | | | $ | 55 | | | | | $ | 33 | | | | | $ | 33 | | | | | $ | 34 | | | | | $ | 35 | | |
Total Net Revenue
|
| | | $ | 3,962 | | | | | $ | 3,158 | | | | | $ | 1,321 | | | | | $ | 1,038 | | | | | $ | 844 | | | | | $ | 795 | | | | | $ | 787 | | | | | $ | 773 | | |
Gross Profit
|
| | | $ | 3,768 | | | | | $ | 3,005 | | | | | $ | 1,259 | | | | | $ | 989 | | | | | $ | 803 | | | | | $ | 757 | | | | | $ | 749 | | | | | $ | 736 | | |
EBIT
|
| | | $ | 2,193 | | | | | $ | 1,729 | | | | | $ | 547 | | | | | $ | 500 | | | | | $ | 442 | | | | | $ | 412 | | | | | $ | 407 | | | | | $ | 398 | | |
Net Income
|
| | | $ | 1,652 | | | | | $ | 1,315 | | | | | $ | 445 | | | | | $ | 412 | | | | | $ | 371 | | | | | $ | 350 | | | | | $ | 347 | | | | | $ | 342 | | |
| | |
(Amounts in Millions)
Fiscal year ended December 31, |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| ||||||||||||||||||||||||
EBIT
|
| | | $ | (355) | | | | | $ | (104) | | | | | $ | (2) | | | | | $ | 759 | | | | | $ | 1,487 | | | | | $ | 1,858 | | | | | $ | 2,117 | | | | | $ | 2,130 | | |
Unlevered Free Cash Flow
|
| | | $ | (377)(1) | | | | | $ | (127) | | | | | $ | (25) | | | | | $ | 454 | | | | | $ | 988 | | | | | $ | 1,307 | | | | | $ | 1,537 | | | | | $ | 1,565 | | |
| | |
Fiscal year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
2031
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |
2038
|
| ||||||||||||||||||||||||
EBIT
|
| | | $ | 2,193 | | | | | $ | 1,729 | | | | | $ | 547 | | | | | $ | 500 | | | | | $ | 442 | | | | | $ | 412 | | | | | $ | 407 | | | | | $ | 398 | | |
Unlevered Free Cash Flow
|
| | | $ | 1,613 | | | | | $ | 1,360 | | | | | $ | 586 | | | | | $ | 397 | | | | | $ | 345 | | | | | $ | 310 | | | | | $ | 302 | | | | | $ | 296 | | |
| | |
Fiscal year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |||||||||||||||||||||||||||
Total Net Revenue
|
| | | $ | 0 | | | | | $ | 127 | | | | | $ | 282 | | | | | $ | 872 | | | | | $ | 1,200 | | | | | $ | 1,800 | | | | | $ | 2,000 | | | | | $ | 2,100 | | | | | $ | 2,300 | | |
| | |
Fiscal year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2031
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |
2038
|
| |
2039
|
| |
2040
|
| ||||||||||||||||||||||||||||||
Total Net Revenue
|
| | | $ | 2,500 | | | | | $ | 2,700 | | | | | $ | 2,900 | | | | | $ | 2,900 | | | | | $ | 2,000 | | | | | $ | 1,500 | | | | | $ | 1,100 | | | | | $ | 913 | | | | | $ | 752 | | | | | $ | 560 | | |
| | |
Fiscal year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |||||||||||||||||||||||||||
Total Net Revenue
|
| | | $ | 0 | | | | | $ | 7 | | | | | $ | 178 | | | | | $ | 709 | | | | | $ | 1,200 | | | | | $ | 1,600 | | | | | $ | 1,800 | | | | | $ | 1,900 | | | | | $ | 2,000 | | |
| | |
Fiscal year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2031
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |
2038
|
| |
2039
|
| |
2040
|
| ||||||||||||||||||||||||||||||
Total Net Revenue
|
| | | $ | 2,100 | | | | | $ | 2,200 | | | | | $ | 2,400 | | | | | $ | 2,300 | | | | | $ | 1,600 | | | | | $ | 1,200 | | | | | $ | 806 | | | | | $ | 564 | | | | | $ | 395 | | | | | $ | 276 | | |
| | |
Fiscal year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |||||||||||||||||||||||||||
Total Net Revenue
|
| | | $ | 0 | | | | | $ | 8 | | | | | $ | 195 | | | | | $ | 730 | | | | | $ | 1,270 | | | | | $ | 1,962 | | | | | $ | 2,489 | | | | | $ | 3,004 | | | | | $ | 3,401 | | |
| | |
Fiscal year ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
2031
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |
2038
|
| |
2039
|
| |
2040
|
| ||||||||||||||||||||||||||||||
Total Net Revenue
|
| | | $ | 3,775 | | | | | $ | 2,716 | | | | | $ | 2,183 | | | | | $ | 1,762 | | | | | $ | 1,046 | | | | | $ | 759 | | | | | $ | 675 | | | | | $ | 669 | | | | | $ | 680 | | | | | $ | 488 | | |
Name
|
| |
Shares
Held (#) |
| |
Shares
Held ($) |
| |
Outstanding
Restricted Stock Units (#)(1) |
| |
Outstanding
Restricted Stock Units ($) |
| |
Company
Options Held (vested and unvested) (#)(2) |
| |
Aggregate
Spread in Outstanding Company Options ($)(2) |
| ||||||||||||||||||
Glenn P. Sblendorio
|
| | | | 228,191 | | | | | | 9,127,640 | | | | | | 341,565 | | | | | | 13,662,600 | | | | | | 1,786,683 | | | | | | 54,511,736 | | |
Pravin U. Dugel
|
| | | | 203,035 | | | | | | 8,121,400 | | | | | | 193,625 | | | | | | 7,745,000 | | | | | | 685,000 | | | | | | 20,733,250 | | |
Anthony S. Gibney
|
| | | | 42,791 | | | | | | 1,711,640 | | | | | | 156,250 | | | | | | 6,250,000 | | | | | | 250,000 | | | | | | 5,839,500 | | |
David F. Carroll
|
| | | | 68,472 | | | | | | 2,738,880 | | | | | | 102,500 | | | | | | 4,100,000 | | | | | | 523,000 | | | | | | 16,323,150 | | |
Keith Westby
|
| | | | 39,652 | | | | | | 1,586,080 | | | | | | 98,750 | | | | | | 3,950,000 | | | | | | 496,036 | | | | | | 13,570,575 | | |
Christopher P. Simms
|
| | | | 32,429 | | | | | | 1,297,160 | | | | | | 112,500 | | | | | | 4,500,000 | | | | | | 285,000 | | | | | | 7,583,350 | | |
Mark S. Blumenkranz, M.D.
|
| | | | 32,088 | | | | | | 1,283,520 | | | | | | 12,500 | | | | | | 500,000 | | | | | | 69,686 | | | | | | 2,312,381 | | |
Axel Bolte
|
| | | | 22,088 | | | | | | 883,520 | | | | | | 7,500 | | | | | | 300,000 | | | | | | 102,686 | | | | | | 3,599,021 | | |
Adrienne L. Graves, Ph.D.
|
| | | | 22,088 | | | | | | 883,520 | | | | | | 7,500 | | | | | | 300,000 | | | | | | 102,686 | | | | | | 3,636,381 | | |
Jane P. Henderson
|
| | | | 22,088 | | | | | | 883,520 | | | | | | 7,500 | | | | | | 300,000 | | | | | | 118,686 | | | | | | 4,187,181 | | |
Christine A. Miller
|
| | | | 13,075 | | | | | | 523,000 | | | | | | 17,500 | | | | | | 700,000 | | | | | | 43,835 | | | | | | 1,182,210 | | |
Calvin W. Roberts, M.D.
|
| | | | 47,088 | | | | | | 1,883,520 | | | | | | 7,500 | | | | | | 300,000 | | | | | | 102,686 | | | | | | 3,644,381 | | |
Name(1)
|
| |
Cash
($)(2) |
| |
Equity
($)(3) |
| |
Perquisites/
Benefits ($)(4) |
| |
Total
($) |
| ||||||||||||
Glenn P. Sblendorio
|
| | | | 1,961,000 | | | | | | 27,722,967 | | | | | | 122,570 | | | | | | 29,806,537 | | |
Pravin U. Dugel
|
| | | | 863,970 | | | | | | 16,333,142 | | | | | | 56,000 | | | | | | 17,253,112 | | |
David F. Carroll
|
| | | | 658,184 | | | | | | 8,404,978 | | | | | | 56,000 | | | | | | 9,119,162 | | |
Keith Westby
|
| | | | 636,231 | | | | | | 8,062,008 | | | | | | 56,000 | | | | | | 8,754,239 | | |
Christopher P. Simms
|
| | | | 670,147 | | | | | | 9,442,431 | | | | | | 47,000 | | | | | | 10,159,578 | | |
Named Executive Officer
|
| |
Annual
Salary ($) |
| |
Annual Bonus
Opportunity ($) |
| |
Total Cash
Severance ($) |
| |||||||||
Glenn Sblendorio
|
| | | | 1,480,000 | | | | | | 481,000 | | | | | | 1,961,000 | | |
Pravin U. Dugel
|
| | | | 575,980 | | | | | | 287,990 | | | | | | 863,970 | | |
David F. Carroll
|
| | | | 453,920 | | | | | | 204,264 | | | | | | 658,184 | | |
Keith Westby
|
| | | | 438,780 | | | | | | 197,451 | | | | | | 636,231 | | |
Christopher P. Simms
|
| | | | 462,170 | | | | | | 207,977 | | | | | | 670,147 | | |
Name
|
| |
Company
RSUs Vesting Upon Closing (#) |
| |
Value of
Company RSUs Vesting Upon Closing ($) |
| |
Company
Options Vesting Upon Closing (#) |
| |
Spread
Value of Company Options Vesting Upon Closing ($) |
| |
Total
Value of Company RSUs and Company Options Vesting ($) |
| |||||||||||||||
Glenn P. Sblendorio
|
| | | | 341,565 | | | | | | 13,662,600 | | | | | | 606,498 | | | | | | 14,060,367 | | | | | | 27,722,967 | | |
Pravin U. Dugel
|
| | | | 193,625 | | | | | | 7,745,000 | | | | | | 334,375 | | | | | | 8,588,142 | | | | | | 16,333,142 | | |
David F. Carroll
|
| | | | 102,500 | | | | | | 4,100,000 | | | | | | 176,666 | | | | | | 4,304,978 | | | | | | 8,404,978 | | |
Keith Westby
|
| | | | 98,750 | | | | | | 3,950,000 | | | | | | 170,729 | | | | | | 4,112,008 | | | | | | 8,062,008 | | |
Christopher P. Simms
|
| | | | 112,500 | | | | | | 4,500,000 | | | | | | 197,292 | | | | | | 4,942,431 | | | | | | 9,442,431 | | |
| | |
Common
Stock Prices |
| |||||||||
| | |
High
($) |
| |
Low
($) |
| ||||||
Fiscal Year 2023 – Quarter Ended | | | | | | | | | | | | | |
June 30 (through [•])
|
| | | | [•] | | | | | | [•] | | |
March 31
|
| | | | 26.35 | | | | | | 18.25 | | |
Fiscal Year 2022 – Quarter Ended | | | | | | | | | | | | | |
December 31
|
| | | | 24.33 | | | | | | 16.67 | | |
September 30
|
| | | | 20.99 | | | | | | 8.95 | | |
June 30
|
| | | | 19.34 | | | | | | 8.85 | | |
March 31
|
| | | | 17.37 | | | | | | 11.61 | | |
Fiscal Year 2021 – Quarter Ended | | | | | | | | | | | | | |
December 31
|
| | | | 19.32 | | | | | | 13.33 | | |
September 30
|
| | | | 18.01 | | | | | | 6.30 | | |
June 30
|
| | | | 7.40 | | | | | | 5.62 | | |
March 31
|
| | | | 7.01 | | | | | | 4.96 | | |
Name of Beneficial Owner
|
| |
Number of
Shares Beneficially Owned |
| |
Percentage of
Shares Beneficially Owned |
| ||||||
Named Executive Officers and Directors | | | | | | | | | | | | | |
Glenn P. Sblendorio(1)
|
| | | | 1,596,008 | | | | | | 1.2% | | |
Pravin U. Dugel(2)
|
| | | | 576,368 | | | | | | * | | |
David F. Carroll(3)
|
| | | | 480,639 | | | | | | * | | |
Keith Westby(4)
|
| | | | 392,417 | | | | | | * | | |
Christopher P. Simms(5)
|
| | | | 128,888 | | | | | | * | | |
Mark S. Blumenkranz, M.D.(6)
|
| | | | 106,774 | | | | | | * | | |
Axel Bolte(7)
|
| | | | 124,774 | | | | | | * | | |
Adrienne L. Graves, Ph.D.(8)
|
| | | | 124,774 | | | | | | * | | |
Jane P. Henderson(9)
|
| | | | 140,774 | | | | | | * | | |
Calvin W. Roberts, M.D.(10)
|
| | | | 149,774 | | | | | | * | | |
Christine A. Miller(11)
|
| | | | 41,410 | | | | | | * | | |
All Current Executive Officers and Directors as a Group (12 persons)(12)
|
| | | | 3,973,474 | | | | | | 2.8% | | |
5% Stockholders | | | | | | | | | | | | | |
Entities Affiliated with BlackRock, Inc.(13)
|
| | | | 9,751,155 | | | | | | 7.1% | | |
Entities Affiliated with Deep Track Capital, LP(14)
|
| | | | 7,878,119 | | | | | | 5.7% | | |
Entities Affiliated with Vanguard Group, Inc.(15)
|
| | | | 10,152,003 | | | | | | 7.4% | | |
|
SECTION 1
MERGER TRANSACTION
|
| ||||||
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-1 | | | |
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-3 | | | |
| | | | | A-5 | | | |
| | | | | A-5 | | | |
| | | | | A-6 | | | |
|
SECTION 2
REPRESENTATIONS AND WARRANTIES OF THE COMPANY
|
| ||||||
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-7 | | | |
| | | | | A-9 | | | |
| | | | | A-10 | | | |
| | | | | A-10 | | | |
| | | | | A-11 | | | |
| | | | | A-11 | | | |
| | | | | A-13 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-24 | | |
|
SECTION 3
REPRESENTATIONS AND WARRANTIES OF PARENT AND MERGER SUB
|
| ||||||
| | | | | A-24 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
|
SECTION 4
CERTAIN COVENANTS OF THE COMPANY
|
| ||||||
| | | | | A-27 | | | |
| | | | | A-28 | | | |
| | | | | A-31 | | | |
| | | | | A-33 | | | |
|
SECTION 5
ADDITIONAL COVENANTS OF THE PARTIES
|
| ||||||
| | | | | A-35 | | | |
| | | | | A-36 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
|
SECTION 6
CONDITIONS PRECEDENT TO THE MERGER
|
| ||||||
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-45 | | |
|
SECTION 7
TERMINATION
|
| ||||||
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-48 | | | |
|
SECTION 8
MISCELLANEOUS PROVISIONS
|
| ||||||
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-51 | | | |
| | | | | A-51 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | |
| Bank of America Corporation | | |
Page 1 of 3
|
|
| Bank of America Corporation | | |
Page 2 of 3
|
|
| Bank of America Corporation | | |
Page 3 of 3
|
|
Exhibit 107
CALCULATION OF FILING FEE TABLES
Schedule 14A
(Form Type)
IVERIC bio, Inc.
(Exact Name of Registrant as Specified in its Charter)
Table 1: Transaction Valuation
Proposed Maximum Aggregate Value of Transaction |
Fee Rate |
Amount of Filing Fee | ||||
Fees to be Paid | $5,973,476,540.89(1)(2) | 0.0001102 | $658,277.11(3) | |||
Fees Previously Paid | $0 | $0 | ||||
Total Transaction Valuation | $5,973,476,540.89 | |||||
Total Fees Due for Filing | $658,277.11 | |||||
Total Fees Previously Paid | $0 | |||||
Total Fee Offsets | $0 | |||||
Net Fee Due | $658,277.11 |
(1) | Aggregate number of securities to which transaction applies: |
As of May 19, 2023, the maximum number of shares of our common stock to which this transaction applies is estimated to be 153,547,246, which consists of:
(a) | 137,976,851 shares of our common stock entitled to receive the per share merger consideration of $40.00; |
(b) | 11,969,673 shares of our common stock underlying stock options entitled to receive the excess, if any, of the per share merger consideration of $40.00 over the applicable per share exercise price; |
(c) | 2,725,437 shares of our common stock underlying restricted stock units (including performance vesting restricted stock units that will vest upon the closing of the transaction) entitled to receive the per share merger consideration of $40.00; |
(d) | 198,432 shares of our common stock underlying performance vesting restricted stock units entitled to receive a cash-based award with respect to an amount in cash equal to the per share merger consideration of $40.00; and |
(e) | 676,853 shares of our common stock reserved for issuance under the employee stock purchase plan entitled to receive the per share merger consideration of $40.00. |
(2) | Per unit price or other underlying value of transaction computed pursuant to Rule 0-11 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) (set forth the amount on which the filing fee is calculated and state how it was determined): |
Estimated solely for the purposes of calculating the filing fee, as of May 19, 2023, the underlying value of the transaction was calculated as the sum of:
(a) | the product of 137,976,851 shares of our common stock and the per share merger consideration of $40.00; |
(b) | the product of 11,969,673 shares of our common stock underlying stock options and $25.93, which is the difference between the per share merger consideration of $40.00 and the stock options’ weighted-average exercise price of $14.07; |
(c) | the product of 2,725,437 shares of our common stock underlying restricted stock units and the per share merger consideration of $40.00; |
(d) | the product of 198,432 shares of our common stock underlying performance vesting restricted stock units and the per share merger consideration of $40.00; and |
(e) | the product of 676,853 shares of our common stock reserved for issuance under the employee stock purchase plan and the per share merger consideration of $40.00. |
(3) | In accordance with Section 14(g) of the Exchange Act, the filing fee was determined by multiplying the sum calculated in the preceding sentence by 0.0001102. |