| |
Delaware
(State or other jurisdiction of
incorporation or organization) |
| |
2834
(Primary Standard Industrial
Classification Code Number) |
| |
41-2520873
(I.R.S. Employer
Identification Number) |
|
| |
Rachael Bushey
Jennifer Porter Stephanie Isaia Goodwin Procter LLP Counsel to Indivior Pharmaceuticals, Inc. 3025 John F Kennedy Blvd Philadelphia, PA 19104 (445) 207-7800 |
| |
Jeffrey Burris
Chief Legal Officer Indivior Pharmaceuticals, Inc. 10710 Midlothian Turnpike, Suite 125 North Chesterfield, VA 23235 (804) 379-1090 |
| |
Timothy C. Dec
SVP, Chief Financial Officer Supernus Pharmaceuticals, Inc. 9715 Key West Avenue Rockville, MD 20850 (301) 838-2500 |
| |
Mark I. Gruhin
George A. Naya Saul Ewing LLP Counsel to Supernus Pharmaceuticals, Inc. 1800 M Street NW, Suite 1000 Washington, DC 20036 (202) 333-8800 |
|
| |
Large accelerated filer
☒
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☐
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☐
|
|
| |
Joe Ciaffoni
Chief Executive Officer and Director Indivior Pharmaceuticals, Inc. |
| |
Jack A. Khattar
President, Chief Executive Officer, Secretary and Director Supernus Pharmaceuticals, Inc. |
|
| |
For Indivior Stockholders:
Indivior Pharmaceuticals, Inc. 10710 Midlothian Turnpike, Suite 125 North Chesterfield, VA 23235 Attention: Jason Thompson (804) 379-1090 InvestorRelations@indivior.com |
| |
For Supernus Stockholders:
Supernus Pharmaceuticals, Inc. 9715 Key West Ave., Rockville, MD 20850 Attention: Peter Vozzo (443) 213-0505 peter.vozzo@icrhealthcare.com |
|
| | | | | | i | | | |
| | | | | | ii | | | |
| | | | | | 1 | | | |
| | | | | | 13 | | | |
| | | | | | 25 | | | |
| | | | | | 25 | | | |
| | | | | | 30 | | | |
| | | | | | 33 | | | |
| | | | | | 34 | | | |
| | | | | | 34 | | | |
| | | | | | 34 | | | |
| | | | | | 35 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 37 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 38 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | | |
| | | | | | 42 | | | |
| | | | | | 42 | | | |
| | | | | | 43 | | | |
| | | | | | 44 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 45 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 46 | | | |
| | | | | | 47 | | |
| | | | | | 47 | | | |
| | | | | | 47 | | | |
| | | | | | 48 | | | |
| | | | | | 48 | | | |
| | | | | | 48 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 49 | | | |
| | | | | | 50 | | | |
| | | | | | 51 | | | |
| | | | | | 52 | | | |
| | | | | | 53 | | | |
| | | | | | 54 | | | |
| | | | | | 54 | | | |
| | | | | | 62 | | | |
| | | | | | 66 | | | |
| | | | | | 71 | | | |
| | | | | | 86 | | | |
| | | | | | 96 | | | |
| | | | | | 103 | | | |
| | | | | | 103 | | | |
| | | | | | 104 | | | |
| | | | | | 104 | | | |
| | | | | | 104 | | | |
| | | | | | 104 | | | |
| | | | | | 105 | | | |
| | | | | | 105 | | | |
| | | | | | 105 | | | |
| | | | | | 105 | | | |
| | | | | | 106 | | | |
| | | | | | 106 | | | |
| | | | | | 107 | | | |
| | | | | | 107 | | | |
| | | | | | 112 | | | |
| | | | | | 112 | | | |
| | | | | | 113 | | | |
| | | | | | 113 | | | |
| | | | | | 113 | | | |
| | | | | | 114 | | | |
| | | | | | 114 | | | |
| | | | | | 115 | | |
| | | | | | 115 | | | |
| | | | | | 116 | | | |
| | | | | | 117 | | | |
| | | | | | 123 | | | |
| | | | | | 125 | | | |
| | | | | | 140 | | | |
| | | | | | 141 | | | |
| | | | | | 142 | | | |
| | | | | | 143 | | | |
| | | | | | 144 | | | |
| | | | | | 144 | | | |
| | | | | | 144 | | | |
| | | | | | 145 | | | |
| | | | | | 145 | | | |
| | | | | | 146 | | | |
| | | | | | 147 | | | |
| | | | | | 149 | | | |
| | | | | | 150 | | | |
| | | | | | 153 | | | |
| | | | | | 159 | | | |
| | | | | | 168 | | | |
| | | | | | 170 | | | |
| | | | | | 172 | | | |
| | | | | | 176 | | | |
| | | | | | 176 | | | |
| | | | | | 177 | | | |
| | | | | | 178 | | | |
| | | | | | 179 | | | |
| | | | | | 180 | | | |
| | ANNEXES | | | | | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | | |
| | | | | | D-1 | | | |
| | | | | | E-1 | | | |
| | | | | | F-1 | | | |
| | | | | | G-1 | | |
| | | |
Indivior Shares
|
| |
Supernus Shares
|
| ||||||
|
July 31, 2026
|
| | | $ | 40.01 | | | | | $ | 44.63 | | |
|
August 25, 2026
|
| | | $ | 35.97 | | | | | $ | 45.36 | | |
| |
Indivior Selected Companies
|
| | Supernus Selected Companies | |
| |
•
ACADIA Pharmaceuticals Inc.
|
| |
•
ACADIA Pharmaceuticals Inc.
|
|
| |
•
BioMarin Pharmaceutical Inc.
|
| |
•
Aurinia Pharmaceuticals Inc.
|
|
| |
•
Jazz Pharmaceuticals plc
|
| |
•
BioMarin Pharmaceutical Inc.
|
|
| |
•
Neurocrine Biosciences, Inc.
|
| |
•
Jazz Pharmaceuticals plc
|
|
| |
•
Pacira BioSciences, Inc.
|
| |
•
Kiniksa Pharmaceuticals International, plc
|
|
| | | | |
•
Neurocrine Biosciences, Inc.
|
|
| | | | |
•
PTC Therapeutics, Inc.
|
|
| |
Implied Exchange Ratio Reference Ranges
Based On CY2027E and CY2028E Adjusted EBITDA |
| |
Exchange Ratio
|
| |||
| |
Expected Special
Dividend Payment Date |
| |
Alternative Special
Dividend Payment Date |
| | | |
| |
0.9367x – 1.5420x
|
| |
0.9344x – 1.5368x
|
| |
1.5401x
|
|
| |
Implied Exchange Ratio Reference Ranges Based On:
|
| | | | |||
| |
Expected Special
Dividend Payment Date |
| |
Alternative Special
Dividend Payment Date |
| |
Exchange Ratio
|
|
| |
1.2136x – 1.9769x
|
| |
1.2100x – 1.9700x
|
| |
1.5401x
|
|
| | | |
Indivior Share Price
Reference Range |
| |
Supernus Share Price
Reference Range |
| ||||||
|
Implied Value Range Per Share
|
| | | $ | 39.93 – $48.31 | | | | | $ | 57.61 – $71.21 | | |
|
Implied Exchange Ratio Reference Range
|
| |
Exchange Ratio
|
|
|
1.1925x – 1.7833x
|
| |
1.5401x
|
|
| | | |
EV /Adj. EBITDA
|
| |||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||
|
Maximum
|
| | | | 18.6x | | | | | | 28.2x | | | | | | 13.4x | | |
|
75th Percentile
|
| | | | 11.9x | | | | | | 12.5x | | | | | | 10.2x | | |
|
Mean
|
| | | | 11.3x | | | | | | 12.2x | | | | | | 8.6x | | |
|
Median
|
| | | | 11.4x | | | | | | 9.3x | | | | | | 8.6x | | |
|
25th Percentile
|
| | | | 9.9x | | | | | | 9.0x | | | | | | 7.6x | | |
|
Minimum
|
| | | | 4.6x | | | | | | 3.7x | | | | | | 3.0x | | |
| | | |
Indivior Share Price
Reference Range |
| |||
|
EV / 2026E Adj. EBITDA
|
| | | $ | 49.40 – $49.88 | | |
|
EV / 2027E Adj. EBITDA
|
| | | $ | 46.01 – $61.84 | | |
|
EV / 2028E Adj. EBITDA
|
| | | $ | 47.77 – $47.85 | | |
| | | |
EV /Adj. EBITDA
|
| |||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |||||||||
|
Maximum
|
| | | | 35.1x | | | | | | 28.2x | | | | | | 13.4x | | |
|
75th Percentile
|
| | | | 20.4x | | | | | | 14.2x | | | | | | 11.2x | | |
|
Mean
|
| | | | 17.6x | | | | | | 13.4x | | | | | | 10.0x | | |
|
Median
|
| | | | 14.4x | | | | | | 11.1x | | | | | | 9.5x | | |
|
25th Percentile
|
| | | | 11.7x | | | | | | 9.3x | | | | | | 8.2x | | |
|
Minimum
|
| | | | 9.9x | | | | | | 8.9x | | | | | | 7.4x | | |
| | | |
Supernus Share Price
Reference Range |
| |||
|
EV / 2026E Adj. EBITDA
|
| | | $ | 36.50 – $42.84 | | |
|
EV / 2027E Adj. EBITDA
|
| | | $ | 59.11 – $69.74 | | |
|
EV / 2028E Adj. EBITDA
|
| | | $ | 61.16 – $64.07 | | |
| | | |
Implied Exchange Ratio
Reference Ranges |
| |||
|
EV / 2026E Adj. EBITDA
|
| | | | 0.7318x – 0.8673x | | |
|
EV / 2027E Adj. EBITDA
|
| | | | 0.9558x – 1.5160x | | |
|
EV / 2028E Adj. EBITDA
|
| | | | 1.2782x – 1.3413x | | |
| | | |
Revenue Contributions
|
| |
Adj. EBITDA Contributions
|
| ||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| ||||||||||||||||||
|
Indivior
|
| | | | 48.6% | | | | | | 44.7% | | | | | | 43.7% | | | | | | 76.5% | | | | | | 62.7% | | | | | | 60.8% | | |
|
Supernus
|
| | | | 51.4% | | | | | | 55.3% | | | | | | 56.3% | | | | | | 23.5% | | | | | | 37.3% | | | | | | 39.2% | | |
|
Implied Exchange Ratio Reference Range
|
| |
Exchange Ratio
|
|
|
0.6142x – 2.5787x
|
| |
1.5401x
|
|
| | | |
Exchange Ratio
|
| |||
|
52-Week High
|
| | | | 3.2411x | | |
|
52-Week Low
|
| | | | 1.3467x | | |
|
12-Month Average
|
| | | | 2.0059x | | |
|
60-Day VWAP
|
| | | | 1.5297x | | |
|
30-Day VWAP
|
| | | | 1.4470x | | |
|
20-Day VWAP
|
| | | | 1.4759x | | |
|
10-Day VWAP
|
| | | | 1.4667x | | |
|
5-Day VWAP
|
| | | | 1.4491x | | |
|
Current (July 29, 2026)
|
| | | | 1.4535x | | |
|
Supernus Selected Companies
|
| |
Enterprise Value /
2027E Revenue |
| |
Enterprise Value /
2028E Revenue |
| ||||||
|
ACADIA Pharmaceuticals Inc.
|
| | | | 2.59x | | | | | | 2.28x | | |
|
BioCryst Pharmaceuticals, Inc.
|
| | | | 4.32x | | | | | | 3.62x | | |
|
Harmony Biosciences Holdings, Inc.
|
| | | | 1.23x | | | | | | 1.10x | | |
|
Xeris Biopharma Holdings, Inc.
|
| | | | 3.58x | | | | | | 3.12x | | |
|
Ardelyx, Inc.
|
| | | | 1.75x | | | | | | 1.31x | | |
|
Collegium Pharmaceutical, Inc.
|
| | | | 2.82x | | | | | | 2.91x | | |
|
Pacira BioSciences, Inc.
|
| | | | 1.61x | | | | | | 1.40x | | |
|
Phathom Pharmaceuticals, Inc.
|
| | | | 2.68x | | | | | | 1.92x | | |
| Mean | | | | | 2.57x | | | | | | 2.21x | | |
| Median | | | | | 2.64x | | | | | | 2.10x | | |
|
Indivior Selected Companies
|
| |
Enterprise Value /
2027E Revenue |
| |
Enterprise Value /
2028E Revenue |
| ||||||
|
Neurocrine Biosciences, Inc.
|
| | | | 4.17x | | | | | | 3.77x | | |
|
Jazz Pharmaceuticals plc
|
| | | | 4.40x | | | | | | 4.02x | | |
|
Axsome Therapeutics, Inc.
|
| | | | 8.60x | | | | | | 6.07x | | |
|
Alkermes plc
|
| | | | 5.52x | | | | | | 5.02x | | |
|
PTC Therapeutics, Inc.
|
| | | | 5.84x | | | | | | 4.93x | | |
|
ACADIA Pharmaceuticals Inc.
|
| | | | 2.59x | | | | | | 2.28x | | |
|
BioCryst Pharmaceuticals, Inc.
|
| | | | 4.32x | | | | | | 3.62x | | |
| Mean | | | | | 5.06x | | | | | | 4.25x | | |
| Median | | | | | 4.40x | | | | | | 4.02x | | |
| |
2027E Revenue Multiple
|
| | | | 1.0230x – 1.5983x | | |
| |
2028E Revenue Multiple
|
| | | | 1.0966x – 1.8263x | | |
| | | |
Implied Equity Contribution
|
| | | | ||||||||||||
| | | |
Indivior
|
| |
Supernus
|
| |
Implied Exchange Ratio
|
| |||||||||
| Revenue | | | | | | | | | | | | | | | | | | | |
|
2026E
|
| | | | 49% | | | | | | 51% | | | | | | 2.1347x | | |
|
2027E
|
| | | | 43% | | | | | | 57% | | | | | | 2.6964x | | |
|
2028E
|
| | | | 41% | | | | | | 59% | | | | | | 2.9802x | | |
| Adjusted EBITDA | | | | | | | | | | | | | | | | | | | |
|
2026E
|
| | | | 73% | | | | | | 27% | | | | | | 0.7443x | | |
|
2027E
|
| | | | 59% | | | | | | 41% | | | | | | 1.4328x | | |
|
2028E
|
| | | | 56% | | | | | | 44% | | | | | | 1.6365x | | |
| Adjusted Unlevered Free Cash Flow | | | | | | | | | | | | | | | | | | | |
|
2026E
|
| | | | 67% | | | | | | 33% | | | | | | 1.0219x | | |
|
2027E
|
| | | | 55% | | | | | | 45% | | | | | | 1.6725x | | |
|
2028E
|
| | | | 51% | | | | | | 49% | | | | | | 1.9887x | | |
|
Discounted Cash Flow
|
| | | | 54% | | | | | | 46% | | | | | | 1.6873x | | |
|
Analyst Price Targets
|
| | | | 58% | | | | | | 42% | | | | | | 1.4850x | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |||||||||||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 1,320 | | | | | $ | 1,394 | | | | | $ | 1,523 | | | | | $ | 1,647 | | | | | $ | 1,784 | | | | | $ | 1,912 | | | | | $ | 1,979 | | | | | $ | 2,049 | | | | | $ | 2,114 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 318 | | | | | $ | 486 | | | | | $ | 624 | | | | | $ | 730 | | | | | $ | 804 | | | | | $ | 882 | | | | | $ | 914 | | | | | $ | 939 | | | | | $ | 958 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 680 | | | | | $ | 774 | | | | | $ | 870 | | | | | $ | 968 | | | | | $ | 1,064 | | | | | $ | 1,161 | | | | | $ | 1,194 | | | | | $ | 1,226 | | | | | $ | 1,250 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 2,181 | | | | | $ | 2,206 | | | | | $ | 2,231 | | | | | $ | 1,530 | | | | | $ | 1,143 | | | | | $ | 1,011 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 986 | | | | | $ | 1,001 | | | | | $ | 1,011 | | | | | $ | 759 | | | | | $ | 547 | | | | | $ | 469 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 1,286 | | | | | $ | 1,299 | | | | | $ | 1,312 | | | | | $ | 882 | | | | | $ | 654 | | | | | $ | 588 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |||||||||||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 896 | | | | | $ | 1,091 | | | | | $ | 1,235 | | | | | $ | 1,329 | | | | | $ | 1,423 | | | | | $ | 1,506 | | | | | $ | 1,608 | | | | | $ | 1,131 | | | | | $ | 1,121 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 94 | | | | | $ | 231 | | | | | $ | 285 | | | | | $ | 391 | | | | | $ | 434 | | | | | $ | 490 | | | | | $ | 635 | | | | | $ | 468 | | | | | $ | 442 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 129 | | | | | $ | 302 | | | | | $ | 369 | | | | | $ | 503 | | | | | $ | 584 | | | | | $ | 663 | | | | | $ | 873 | | | | | $ | 555 | | | | | $ | 585 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 1,172 | | | | | $ | 1,193 | | | | | $ | 863 | | | | | $ | 785 | | | | | $ | 764 | | | | | $ | 762 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 495 | | | | | $ | 527 | | | | | $ | 363 | | | | | $ | 301 | | | | | $ | 304 | | | | | $ | 313 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 669 | | | | | $ | 711 | | | | | $ | 441 | | | | | $ | 401 | | | | | $ | 402 | | | | | $ | 417 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |||||||||||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Potential Cost Synergies (Pre-Tax)
|
| | | $ | — | | | | | $ | 125 | | | | | $ | 129 | | | | | $ | 134 | | | | | $ | 139 | | | | | $ | 143 | | | | | $ | 148 | | | | | $ | 154 | | | | | $ | 159 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Total Potential Cost Synergies (Pre-Tax)
|
| | | $ | 165 | | | | | $ | 170 | | | | | $ | 176 | | | | | $ | 122 | | | | | $ | 93 | | | | | $ | 83 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |||||||||||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 896 | | | | | $ | 1,091 | | | | | $ | 1,235 | | | | | $ | 1,329 | | | | | $ | 1,423 | | | | | $ | 1,506 | | | | | $ | 1,611 | | | | | $ | 1,731 | | | | | $ | 1,853 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 152 | | | | | $ | 311 | | | | | $ | 357 | | | | | $ | 421 | | | | | $ | 447 | | | | | $ | 500 | | | | | $ | 576 | | | | | $ | 673 | | | | | $ | 774 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 165 | | | | | $ | 335 | | | | | $ | 404 | | | | | $ | 500 | | | | | $ | 571 | | | | | $ | 650 | | | | | $ | 740 | | | | | $ | 866 | | | | | $ | 1,004 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 1,334 | | | | | $ | 1,312 | | | | | $ | 994 | | | | | $ | 904 | | | | | $ | 881 | | | | | $ | 885 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 446 | | | | | $ | 426 | | | | | $ | 202 | | | | | $ | 136 | | | | | $ | 129 | | | | | $ | 133 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 572 | | | | | $ | 549 | | | | | $ | 246 | | | | | $ | 170 | | | | | $ | 151 | | | | | $ | 156 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |
2030E
|
| |
2031E
|
| |
2032E
|
| |
2033E
|
| |
2034E
|
| |||||||||||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 1,319 | | | | | $ | 1,302 | | | | | $ | 1,352 | | | | | $ | 1,394 | | | | | $ | 1,418 | | | | | $ | 1,433 | | | | | $ | 1,217 | | | | | $ | 1,045 | | | | | $ | 911 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 256 | | | | | $ | 470 | | | | | $ | 522 | | | | | $ | 550 | | | | | $ | 592 | | | | | $ | 598 | | | | | $ | 622 | | | | | $ | 627 | | | | | $ | 538 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 711 | | | | | $ | 721 | | | | | $ | 765 | | | | | $ | 797 | | | | | $ | 804 | | | | | $ | 811 | | | | | $ | 815 | | | | | $ | 829 | | | | | $ | 717 | | |
| | | |
Fiscal Year Ending December 31,
|
| |||||||||||||||||||||||||||||||||
| | | |
2035E
|
| |
2036E
|
| |
2037E
|
| |
2038E
|
| |
2039E
|
| |
2040E
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||||||||
|
Total Revenue
|
| | | $ | 808 | | | | | $ | 787 | | | | | $ | 766 | | | | | $ | 745 | | | | | $ | 726 | | | | | $ | 707 | | |
|
Unlevered Free Cash Flow(1)
|
| | | $ | 467 | | | | | $ | 444 | | | | | $ | 430 | | | | | $ | 430 | | | | | $ | 416 | | | | | $ | 402 | | |
|
Adjusted EBITDA(2)
|
| | | $ | 626 | | | | | $ | 607 | | | | | $ | 589 | | | | | $ | 570 | | | | | $ | 552 | | | | | $ | 535 | | |
|
Name
|
| |
Position
|
|
| Joe Ciaffoni | | | Executive Director and Chief Executive Officer | |
| Pat Barry | | | Chief Commercial Officer | |
| Jeff Burris | | | Chief Legal Officer | |
| Dr. Christian Heidbreder | | | Chief Scientific Officer(1) | |
| Ryan Preblick | | | Chief Financial Officer | |
|
Name
|
| |
Number of
Unvested Indivior RSUs |
| |
Estimated
Value of Unvested Indivior RSUs(1) |
| |
Quarterly Cash
Retainers for Service on the Indivior Board during the fiscal quarter in which the Effective Time occurs |
| |||||||||
|
Dr. David Wheadon
|
| | | | 10,430 | | | | | $ | 396,549 | | | | | $ | 25,000 | | |
|
Daniel Ninivaggi
|
| | | | 6,518 | | | | | $ | 247,814 | | | | | $ | 27,500 | | |
|
Barbara Ryan
|
| | | | 6,518 | | | | | $ | 247,814 | | | | | $ | 32,500 | | |
|
Name
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Perquisites/
Benefits ($)(3) |
| |
Total
($) |
| ||||||||||||
|
Joe Ciaffoni
|
| | | | 5,296,250 | | | | | | 26,191,522 | | | | | | 69,971 | | | | | | 31,557,742 | | |
|
Pat Barry
|
| | | | 2,135,000 | | | | | | 7,028,415 | | | | | | 45,471 | | | | | | 9,208,886 | | |
|
Jeff Burris
|
| | | | 1,627,341 | | | | | | 9,373,755 | | | | | | 44,364 | | | | | | 11,045,460 | | |
|
Dr. Christian Heidbreder
|
| | | | 2,129,851 | | | | | | 11,225,557 | | | | | | 29,070 | | | | | | 13,384,478 | | |
|
Ryan Preblick
|
| | | | 1,840,751 | | | | | | 9,885,048 | | | | | | 45,471 | | | | | | 11,771,270 | | |
|
Name
|
| |
Cash Severance
($) |
| |
2026 Annual Bonus
($) |
| ||||||
|
Joe Ciaffoni
|
| | | | 3,345,000 | | | | | | 1,951,250 | | |
|
Pat Barry
|
| | | | 1,400,000 | | | | | | 735,000 | | |
|
Jeff Burris
|
| | | | 1,109,551 | | | | | | 517,790 | | |
|
Dr. Christian Heidbreder
|
| | | | 1,396,623 | | | | | | 733,227 | | |
|
Ryan Preblick
|
| | | | 1,207,050 | | | | | | 633,701 | | |
|
Name
|
| |
Estimated Value of
Indivior RSUs to be received with respect to Indivior PSUs(a)(b) ($) |
| |
Estimated Value of
Unvested Indivior RSUs Subject to Acceleration upon a Qualifying Termination(a)(b) ($) |
| ||||||
|
Joe Ciaffoni
|
| | | | 7,094,912 | | | | | | 19,096,610 | | |
|
Pat Barry
|
| | | | 2,591,443 | | | | | | 4,436,972 | | |
|
Jeff Burris
|
| | | | 6,687,072 | | | | | | 2,686,683 | | |
|
Name
|
| |
Estimated Value of
Indivior RSUs to be received with respect to Indivior PSUs(a)(b) ($) |
| |
Estimated Value of
Unvested Indivior RSUs Subject to Acceleration upon a Qualifying Termination(a)(b) ($) |
| ||||||
|
Dr. Christian Heidbreder
|
| | | | 8,073,813 | | | | | | 3,151,744 | | |
|
Ryan Preblick
|
| | | | 6,969,142 | | | | | | 2,915,906 | | |
|
Name
|
| |
Number of
Transaction RSUs (#) |
| |
Estimated
Value ($)(1) |
| |
Amount
Vesting At-Closing ($) |
| |
Amount
Vesting Post-Closing ($) |
| ||||||||||||
|
Jack A. Khattar
|
| | | | 400,000 | | | | | $ | 18,444,000 | | | | | $ | 9,222,000 | | | | | $ | 9,222,000 | | |
|
Timothy C. Dec
|
| | | | 70,000 | | | | | $ | 3,227,700 | | | | | $ | 1,613,850 | | | | | $ | 1,613,850 | | |
|
Jonathan Rubin, M.D.
|
| | | | 70,000 | | | | | $ | 3,227,700 | | | | | $ | 1,613,850 | | | | | $ | 1,613,850 | | |
|
Padmanabh P. Bhatt, Ph.D.
|
| | | | 100,000 | | | | | $ | 4,611,000 | | | | | $ | 2,305,500 | | | | | $ | 2,305,500 | | |
|
Frank Mottola
|
| | | | 100,000 | | | | | $ | 4,611,000 | | | | | $ | 2,305,500 | | | | | $ | 2,305,500 | | |
|
Todd Horich, Ph.D.
|
| | | | 100,000 | | | | | $ | 4,611,000 | | | | | $ | 2,305,500 | | | | | $ | 2,305,500 | | |
|
Total
|
| | | | 840,000 | | | | | $ | 38,732,400 | | | | | $ | 19,366,200 | | | | | $ | 19,366,200 | | |
|
Name
|
| |
Number of
Unvested Supernus Options |
| |
Estimated
Value of Unvested Supernus Options ($) |
| |
Number of
Unvested Supernus RSUs |
| |
Estimated
Value of Unvested Supernus RSUs ($) |
| |
Quarterly
Cash Retainers for Service on the Supernus Board during the fiscal quarter in which the Effective Time occurs ($) |
| |||||||||||||||
|
Charles Newhall
|
| | | | 4,977 | | | | | | 0 | | | | | | 2,989 | | | | | | 137,823 | | | | | | 29,250 | | |
|
Fred Hudson
|
| | | | 4,977 | | | | | | 0 | | | | | | 2,989 | | | | | | 137,823 | | | | | | 21,250 | | |
|
Name
|
| |
Cash ($)(1)
|
| |
Equity ($)(2)
|
| |
Perquisites/
Benefits ($)(3) |
| |
Total ($)
|
| ||||||||||||
|
Jack A. Khattar
(Chief Executive Officer, President & Secretary) |
| | | | 3,076,930 | | | | | | 34,530,583 | | | | | | 36,338 | | | | | | 37,643,851 | | |
|
Timothy C. Dec
(Senior Vice President, Chief Financial Officer) |
| | | | 758,994 | | | | | | 3,589,004 | | | | | | 22,984 | | | | | | 4,370,982 | | |
|
Jonathan Rubin, M.D.
(Senior Vice President, Chief Medical Officer, Research and Development) |
| | | | 702,343 | | | | | | 2,930,267 | | | | | | 24,225 | | | | | | 3,656,835 | | |
|
Padmanabh P. Bhatt, Ph.D.
(Senior Vice President of Intellectual Property, Chief Scientific Officer) |
| | | | 235,950 | | | | | | 2,305,500 | | | | | | — | | | | | | 2,541,450 | | |
|
Frank Mottola
(Senior Vice President, Chief Technical Operations Officer) |
| | | | 602,910 | | | | | | 3,808,435 | | | | | | 35,425 | | | | | | 4,446,770 | | |
|
Name
|
| |
Unvested
Supernus Options ($) |
| |
Transaction
RSUs |
| |
Unvested
Supernus RSUs ($) |
| |
Unvested
Supernus PSUs ($) |
| |
Total ($)
|
| |||||||||||||||
|
Jack A. Khattar
|
| | | | 6,317,572 | | | | | | 9,222,000 | | | | | | — | | | | | | 18,991,011 | | | | | | 34,530,583 | | |
|
Timothy C. Dec
|
| | | | 907,180 | | | | | | 1,613,850 | | | | | | 718,016 | | | | | | 349,958 | | | | | | 3,589,004 | | |
|
Jonathan Rubin, M.D.
|
| | | | 453,590 | | | | | | 1,613,850 | | | | | | 488,734 | | | | | | 374,093 | | | | | | 2,930,267 | | |
|
Padmanabh P. Bhatt, Ph.D.
|
| | | | — | | | | | | 2,305,500 | | | | | | — | | | | | | — | | | | | | 2,305,500 | | |
|
Frank Mottola
|
| | | | 472,370 | | | | | | 2,305,500 | | | | | | 518,903 | | | | | | 511,662 | | | | | | 3,808,435 | | |
| | | |
Indivior
(Historical) |
| |
Supernus
(Historical) |
| |
Presentation
Adjustments |
| |
Notes
|
| |
Other
Material Transaction |
| |
Notes
|
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Transaction
Financing Adjustments |
| |
Notes
|
| |
Pro
forma Combined |
| |||||||||||||||||||||||||||||||||
| | | |
(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
| ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 222 | | | | | | 180 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (31) | | | | |
|
(D)
|
| | | | | 634 | | | | |
|
(G)
|
| | | | | — | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (955) | | | | |
|
(E)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (50) | | | | |
|
(F)
|
| | | | | | | | | | | | | | | | | | | |
|
Marketable securities
|
| | | | — | | | | | | 192 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (45) | | | | |
|
(E)
|
| | | | | | | | | | | | | | | | | 147 | | |
|
Accounts receivable, net
|
| | | | 271 | | | | | | 212 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 483 | | |
|
Inventories, net
|
| | | | 150 | | | | | | 84 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 238 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 472 | | |
|
Prepaid expenses
|
| | | | 14 | | | | | | — | | | | | | (14) | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Current tax receivable
|
| | | | 16 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 16 | | |
|
Other current assets / Prepaid expenses and other current assets
|
| | | | 54 | | | | | | 56 | | | | | | 14 | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124 | | |
|
Total current assets
|
| | | | 727 | | | | | | 724 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (843) | | | | | | | | | | | | 634 | | | | | | | | | | | | 1,242 | | |
|
Restricted cash
|
| | | | — | | | | | | 1 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1 | | |
|
Long-term investments
|
| | | | 27 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 27 | | |
|
Property and equipment, net
|
| | | | 162 | | | | | | 10 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 172 | | |
|
Operating lease right-of-use assets, net
|
| | | | 21 | | | | | | — | | | | | | (21) | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Intangible assets, net
|
| | | | — | | | | | | 469 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 5,400 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 5,869 | | |
|
Goodwill
|
| | | | 2 | | | | | | 119 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 454 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 575 | | |
|
Deferred income tax assets, net
|
| | | | 271 | | | | | | 49 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (271) | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 49 | | |
|
Other assets
|
| | | | 24 | | | | | | 55 | | | | | | 21 | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100 | | |
|
Total assets
|
| | | | 1,234 | | | | | | 1,427 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,740 | | | | | | | | | | | | 634 | | | | | | | | | | | | 8,035 | | |
|
LIABILITIES AND STOCKHOLDERS’
EQUITY |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable and accrued liabilities
|
| | | | 206 | | | | | | 108 | | | | | | 9 | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | (10) | | | | |
|
(F)
|
| | | | | | | | | | | | | | | | | 313 | | |
|
Accrued product returns and rebates
|
| | | | 610 | | | | | | 199 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 809 | | |
|
Accrued litigation settlement expenses, current
|
| | | | 14 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 14 | | |
|
Operating lease liabilities, current
|
| | | | 9 | | | | | | — | | | | | | (9) | | | | |
|
(A)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Income taxes payable
|
| | | | 30 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 30 | | |
|
Other current liabilities
|
| | | | — | | | | | | 40 | | | | | | | | | | | | | | | | | | 1,000 | | | | |
|
(B)
|
| | | | | (1,000) | | | | |
|
(E)
|
| | | | | | | | | | | | | | | | | 40 | | |
|
Total current liabilities
|
| | | | 869 | | | | | | 347 | | | | | | — | | | | | | | | | | | | 1,000 | | | | | | | | | | | | (1,010) | | | | | | | | | | | | — | | | | | | | | | | | | 1,206 | | |
|
Long-term debt, less current portion
|
| | | | 487 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 634 | | | | |
|
(G)
|
| | | | | 1,121 | | |
|
Deferred tax liabilities
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,139 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 1,139 | | |
|
Accrued litigation settlement expenses, noncurrent
|
| | | | 42 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42 | | |
|
Operating lease liabilities, long-term
|
| | | | 13 | | | | | | 29 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 42 | | |
|
Other liabilities
|
| | | | 30 | | | | | | 20 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 50 | | |
|
Total liabilities
|
| | | | 1,441 | | | | | | 396 | | | | | | — | | | | | | | | | | | | 1,000 | | | | | | | | | | | | 129 | | | | | | | | | | | | 634 | | | | | | | | | | | | 3,600 | | |
| STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common stock
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 155 | | | | | | 574 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3,320 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 4,049 | | |
|
Accumulated other comprehensive loss, net
of tax |
| | | | (28) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | — | | |
|
Retained earnings (accumulated deficit)
|
| | | | (334) | | | | | | 457 | | | | | | | | | | | | | | | | | | (1,000) | | | | |
|
(B)
|
| | | | | 1,334 | | | | |
|
(C)
|
| | | | | | | | | | | | | | | | | 386 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (31) | | | | |
|
(D)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (40) | | | | |
|
(F)
|
| | | | | | | | | | | | | | | | | | | |
|
Total stockholders’ equity (deficit)
|
| | | | (207) | | | | | | 1,031 | | | | | | — | | | | | | | | | | | | (1,000) | | | | | | | | | | | | 4,611 | | | | | | | | | | | | — | | | | | | | | | | | | 4,435 | | |
|
Total liabilities and stockholders’ equity (deficit)
|
| | | | 1,234 | | | | | | 1,427 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,740 | | | | | | | | | | | | 634 | | | | | | | | | | | | 8,035 | | |
| | | |
Indivior
(Historical) |
| |
Supernus
(Historical) |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Transaction
Financing Adjustments |
| |
Notes
|
| |
Pro Forma
Combined |
| |||||||||||||||||||||
|
Revenues
|
| |
(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
|
Net revenue / net product sales
|
| | | | 660 | | | | | | 316 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
976
|
| |
|
Collaboration revenue (ZURZUVAE)
|
| | | | — | | | | | | 63 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
63
|
| |
|
Royalty, licensing, and other revenues
|
| | | | — | | | | | | 47 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
47
|
| |
|
Total revenues
|
| | | | 660 | | | | | | 426 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,086 | | |
| | | | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of sales / cost of revenues
|
| | | | 90 | | | | | | 57 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
147
|
| |
|
Research and development
|
| | | | 28 | | | | | | 69 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
97
|
| |
|
Selling, general and administrative
|
| | | | 245 | | | | | | 259 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
504
|
| |
|
Amortization of intangible assets
|
| | | | — | | | | | | 51 | | | | | | 270 | | | | |
|
(AA)
|
| | | | | | | | | | | | | | | |
|
321
|
| |
|
Intangible asset impairment charges
|
| | | | — | | | | | | 55 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
55
|
| |
|
Contingent consideration loss
|
| | | | — | | | | | | 2 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2
|
| |
|
Total costs and expenses
|
| | | | 363 | | | | | | 493 | | | | | | 270 | | | | | | | | | | | | — | | | | | | | | | | | | 1,126 | | |
|
Operating earnings (loss) / operating income
|
| | |
|
297
|
| | | |
|
(67)
|
| | | |
|
(270)
|
| | | | | | | | | |
|
—
|
| | | | | | | | | |
|
(40)
|
| |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and other income, net
|
| | | | 5 | | | | | | 5 | | | | | | (1) | | | | |
|
(EE)
|
| | | | | | | | | | | | | | | |
|
9
|
| |
|
Interest expense
|
| | | | (9) | | | | | | (2) | | | | | | | | | | | | | | | | | | (22) | | | | |
|
(GG)
|
| | | |
|
(33)
|
| |
|
Loss on debt extinguishment
|
| | | | (18) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(18)
|
| |
|
Total other income (expense), net
|
| | | | (22) | | | | | | 3 | | | | | | (1) | | | | | | | | | | | | (22) | | | | | | | | | | | | (42) | | |
|
Earnings (loss) before income taxes
|
| | |
|
275
|
| | | |
|
(64)
|
| | | |
|
(271)
|
| | | | | | | | | |
|
(22)
|
| | | | | | | | | |
|
(82)
|
| |
|
Income tax expense (benefit)
|
| | | | 65 | | | | | | (3) | | | | | | (68) | | | | |
|
(FF)
|
| | | | | (6) | | | | |
|
(FF)
|
| | | |
|
(12)
|
| |
|
Net earnings (loss)
|
| | |
|
210
|
| | | |
|
(61)
|
| | | |
|
(203)
|
| | | | | | | | | |
|
(16)
|
| | | | | | | | | |
|
(70)
|
| |
| Pro forma earnings (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 1.73 | | | | | | (1.05) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.34) | | |
|
Diluted
|
| | | | 1.67 | | | | | | (1.05) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (0.34) | | |
|
Pro forma weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 122 | | | | | | 58 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207 | | |
|
Diluted
|
| | | | 127 | | | | | | 58 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 207 | | |
| | | |
Indivior
(Historical) |
| |
Supernus
(Historical) |
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Transaction
Financing Adjustments |
| |
Notes
|
| |
Pro forma
Combined |
| |||||||||||||||||||||
|
Revenues
|
| |
(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||
|
Net revenue / net product sales
|
| | | | 1,239 | | | | | | 627 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,866 | | |
|
Collaboration revenue (ZURZUVAE)
|
| | | | — | | | | | | 53 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 53 | | |
|
Royalty, licensing, and other revenues
|
| | | | — | | | | | | 39 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 39 | | |
|
Total revenues
|
| | | | 1,239 | | | | | | 719 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,958 | | |
| Costs and expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of sales / cost of revenues
|
| | | | 246 | | | | | | 75 | | | | | | 238 | | | | |
|
(AA)
|
| | | | | | | | | | | | | | | | | 559 | | |
|
Research and development
|
| | | | 97 | | | | | | 106 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 203 | | |
|
Selling, general and administrative
|
| | | | 634 | | | | | | 486 | | | | | | 31 | | | | |
|
(BB)
|
| | | | | | | | | | | | | | | | | 1,241 | | |
| | | | | | | | | | | | | | | | | | 30 | | | | |
|
(CC)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | 60 | | | | |
|
(DD)
|
| | | | | | | | | | | | | | | | | | | |
|
Amortization of intangible assets
|
| | | | — | | | | | | 89 | | | | | | 540 | | | | |
|
(AA)
|
| | | | | | | | | | | | | | | | | 629 | | |
|
Contingent consideration loss
|
| | | | — | | | | | | 25 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 25 | | |
|
Litigation Settlement
|
| | | | 3 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 3 | | |
|
Other operating (income) expense, net
|
| | | | (3) | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3) | | |
|
Total costs and expenses
|
| | | | 977 | | | | | | 781 | | | | | | 899 | | | | | | | | | | | | — | | | | | | | | | | | | 2,657 | | |
|
Operating earnings (loss) / operating income
|
| | |
|
262
|
| | | |
|
(62)
|
| | | |
|
(899)
|
| | | | | | | | | |
|
—
|
| | | | | | | | | |
|
(699)
|
| |
| Other income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and other income, net
|
| | | | 22 | | | | | | 13 | | | | | | (3) | | | | |
|
(EE)
|
| | | | | | | | | | | | | | | | | 32 | | |
|
Interest expense
|
| | | | (45) | | | | | | — | | | | | | | | | | | | | | | | | | (49) | | | | |
|
(GG)
|
| | | | | (94) | | |
|
Loss on debt extinguishment
|
| | | | — | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Total other income (expense), net
|
| | | | (23) | | | | | | 13 | | | | | | (3) | | | | | | | | | | | | (49) | | | | | | | | | | | | (62) | | |
|
Earnings (loss) before income taxes
|
| | |
|
239
|
| | | |
|
(49)
|
| | | |
|
(902)
|
| | | | | | | | | |
|
(49)
|
| | | | | | | | | |
|
(761)
|
| |
|
Income tax expense (benefit)
|
| | | | 29 | | | | | | (10) | | | | | | (225) | | | | |
|
(FF)
|
| | | | | (12) | | | | |
|
(FF)
|
| | | | | (218) | | |
|
Net earnings (loss)
|
| | |
|
210
|
| | | |
|
(39)
|
| | | |
|
(677)
|
| | | | | | | | | |
|
(37)
|
| | | | | | | | | |
|
(543)
|
| |
| Pro forma earnings (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 1.68 | | | | | | (0.68) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.65) | | |
|
Diluted
|
| | | | 1.64 | | | | | | (0.68) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (2.65) | | |
|
Pro forma weighted average shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 125 | | | | | | 56 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205 | | |
|
Diluted
|
| | | | 128 | | | | | | 56 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 205 | | |
|
Value Conveyed
|
| |
(in millions
except per share amounts) |
| |||
|
Supernus Shares deemed issued to Indivior stockholders
|
| | |
|
118
|
| |
|
Supernus share price as of August 25, 2026
|
| | |
$
|
45.36
|
| |
|
Exchange Ratio
|
| | | | 1.5401 | | |
|
Supernus stock price, as adjusted
|
| | | $ | 29.45 | | |
|
Purchase consideration
|
| | | $ | 3,475 | | |
|
Net Assets Identified
|
| |
Preliminary
Estimate of Fair Value (in millions) |
| |||
|
Cash and cash equivalents
|
| | | $ | 222 | | |
|
Accounts receivable, net
|
| | | | 271 | | |
|
Inventories, net
|
| | | | 388 | | |
|
Current tax receivable
|
| | | | 16 | | |
|
Prepaid expenses and other current assets
|
| | | | 68 | | |
|
Long-term investments
|
| | | | 27 | | |
|
Property and equipment, net(1)
|
| | | | 162 | | |
|
Intangible assets(2)
|
| | | | 5,400 | | |
|
Other assets
|
| | | | 45 | | |
|
Accounts payable and accrued liabilities
|
| | | | (215) | | |
|
Accrued product returns and rebates
|
| | | | (610) | | |
|
Accrued litigation settlement expenses, current
|
| | | | (14) | | |
|
Income taxes payable
|
| | | | (30) | | |
|
Other current liabilities
|
| | | | (1,000) | | |
|
Long-term debt, less current portion
|
| | | | (487) | | |
|
Deferred tax liabilities
|
| | | | (1,139) | | |
|
Accrued litigation settlement expenses, noncurrent
|
| | | | (42) | | |
|
Operating lease liabilities, long-term
|
| | | | (13) | | |
|
Other liabilities
|
| | | | (30) | | |
|
Total identifiable net assets
|
| | | | 3,019 | | |
| Goodwill(3) | | | | | 456 | | |
|
Net assets acquired
|
| | | $ | 3,475 | | |
|
(in millions, except per share data)
|
| |
Six Months
Ended June 30, 2026 |
| |
Year Ended
December 31, 2025 |
| ||||||
| Numerator: | | | | | | | | | | | | | |
|
Pro forma net earnings (loss)
|
| | | | (70) | | | | | | (543) | | |
| Denominator: | | | | | | | | | | | | | |
|
Supernus weighted average shares outstanding, basic
|
| | | | 58 | | | | | | 56 | | |
|
Exchange Ratio
|
| | | | 1.5401 | | | | | | 1.5401 | | |
|
Supernus as converted weighted average shares outstanding, basic
|
| | | | 89 | | | | | | 87 | | |
|
Shares deemed to be issued to Indivior legacy shareholders
|
| | | | 118 | | | | | | 118 | | |
|
Pro forma weighted average shares outstanding, basic
|
| | | | 207 | | | | | | 205 | | |
|
Dilutive effect of equity awards(1)
|
| | | | — | | | | | | — | | |
|
Pro forma weighted average shares outstanding, diluted
|
| | | | 207 | | | | | | 205 | | |
| Pro forma earnings (loss) per share: | | | | | | | | | | | | | |
|
Basic
|
| | | | (0.34) | | | | | | (2.65) | | |
|
Diluted
|
| | | | (0.34) | | | | | | (2.65) | | |
| | | |
Amount and
Nature of Beneficial Ownership |
| |
Percent of
Class |
| ||||||
| 5% or Greater Shareholders | | | | | | | | | | | | | |
|
BlackRock, Inc.(1)
|
| | | | 17,806,183 | | | | | | 15.09% | | |
|
Vanguard Portfolio Management(2)
|
| | | | 7,994,836 | | | | | | 6.77% | | |
|
Vanguard Capital Management(3)
|
| | | | 6,523,720 | | | | | | 5.53% | | |
| Directors and Named Executive Officers | | | | | | | | | | | | | |
|
Joseph Ciaffoni(4)
|
| | | | 710,354 | | | | | | * | | |
|
Pat Barry
|
| | | | — | | | | | | * | | |
|
Jeff Burris(5)
|
| | | | 44,621 | | | | | | * | | |
|
Ryan Preblick(6)
|
| | | | 247,393 | | | | | | * | | |
|
Keith Humphreys(7)
|
| | | | 9,524 | | | | | | * | | |
|
Tony Kingsley(8)
|
| | | | 5,582 | | | | | | * | | |
|
Daniel Ninivaggi(9)
|
| | | | 20,645 | | | | | | * | | |
|
Barbara Ryan(10)
|
| | | | 5,724 | | | | | | * | | |
|
Mark Stejbach(11)
|
| | | | 20,569 | | | | | | * | | |
|
Juliet Thompson(12)
|
| | | | 12,230 | | | | | | * | | |
|
David Wheadon(13)
|
| | | | 20,350 | | | | | | * | | |
|
Mark Crossley(14)
|
| | | | 469,965 | | | | | | * | | |
|
Dr. Christian Heidbreder(15)
|
| | | | 175,715 | | | | | | * | | |
|
Richard Simkin(16)
|
| | | | 122,458 | | | | | | * | | |
|
All current executive officers and directors as a group (11 persons)(17)
|
| | | | 1,096,992 | | | | | | * | | |
|
Name and Address of Beneficial Owner
|
| |
Number of Shares
Beneficially Owned |
| |
Percentage
|
| ||||||
| 5% Stockholders: | | | | | | | | | | | | | |
|
BlackRock, Inc. and its affiliates,
50 Hudson Yards, New York, NY 10001(1) |
| | | | 8,197,023 | | | | | | 14.1% | | |
|
Vanguard Portfolio Management and its affiliates,
100 Vanguard Blvd, Malvern, PA, 19355(2) |
| | | | 3,263,309 | | | | | | 5.6% | | |
|
Vanguard Capital Management and its affiliates,
100 Vanguard Blvd, Malvern, PA, 19355(3) |
| | | | 2,900,884 | | | | | | 5.0% | | |
|
Millennium Management LLC and its affiliates,
399 Park Avenue, New York, NY 10022(4) |
| | | | 3,853,212 | | | | | | 6.6% | | |
|
Armistice Capital, LLC,
510 Madison Avenue, 7th Floor, New York, NY 10022(5) |
| | | | 2,764,000 | | | | | | 4.7% | | |
|
Dimensional Fund Advisors LP,
6300 Bee Cave Road, Building One, Austin, TX 78746(6) |
| | | | 2,712,341 | | | | | | 4.7% | | |
| Executive Officers and Directors: | | | | | | | | | | | | | |
|
Jack A. Khattar+(7)
|
| | | | 3,951,616 | | | | | | 6.6% | | |
|
Timothy C. Dec+(8)
|
| | | | 184,129 | | | | | | * | | |
|
Padmanabh P. Bhatt, Ph.D.+(9)
|
| | | | 28,637 | | | | | | * | | |
|
Jonathan Rubin, M.D.+(10)
|
| | | | 111,479 | | | | | | * | | |
|
Frank Mottola+(11)
|
| | | | 130,544 | | | | | | * | | |
|
William Todd Horich, Ph.D., MBA(12)
|
| | | | 94,500 | | | | | | * | | |
|
Carrolee Barlow, M.D., Ph.D.(13)
|
| | | | 95,043 | | | | | | * | | |
|
Georges Gemayel, Ph.D.(14)
|
| | | | 99,711 | | | | | | * | | |
|
Frederick M. Hudson(15)
|
| | | | 140,752 | | | | | | * | | |
|
Charles W. Newhall, III(16)
|
| | | | 204,458 | | | | | | * | | |
|
Bethany L. Sensenig(17)
|
| | | | 33,663 | | | | | | * | | |
|
All executive officers and directors as a group (11 persons)
|
| | | | 5,074,532 | | | | | | 8.5% | | |
| | * | | | Less than one percent. | |
| | + | | | Such person is a named executive officer of Supernus. | |
| | (1) | | |
Based on a Schedule 13G filed by BlackRock, Inc. with the SEC on April 22, 2025. BlackRock, Inc. has sole voting power with respect to 8,092,706 shares and sole dispositive power with respect to 8,197,023 shares.
|
|
| | (2) | | |
Based on a Schedule 13G filed by Vanguard Portfolio Management with the SEC on April 29, 2026. Vanguard Capital Management has sole voting power with respect to 24,616 shares and sole dispositive power with respect to 3,263,309 shares.
|
|
| | (3) | | |
Based on a Schedule 13G filed by Vanguard Capital Management with the SEC on April 30, 2026. Vanguard Capital Management has sole voting power with respect to 433,669 shares and sole dispositive power with respect to 2,900,884 shares.
|
|
| | (4) | | |
Based on a Schedule 13G/A filed jointly by Integrated Core Strategies (US) LLC, Millennium Management LLC, Millennium Group Management LLC, and Israel A. Englander with the SEC on August 6, 2026. Each reporting person, other than Integrated Core Strategies (US) LLC, has shared voting and shared dispositive power with respect to 3,853,212 shares. Integrated Core Strategies (US) LLC has shared voting and shared dispositive power with respect to 3,605,227 shares.
|
|
| | (5) | | |
Based on a Schedule 13G/A filed by Armistice Capital, LLC with the SEC on February 17, 2026. Armistice Capital, LLC and Steven Boyd have shared voting and dispositive power with respect to 2,764,000 shares.
|
|
| | (6) | | |
Based on a Schedule 13G/A filed by Dimensional Fund Advisors LP with the SEC on January 21, 2026. Dimensional Fund Advisors LP has sole voting power with respect to 2,650,157 shares and sole dispositive power with respect to 2,712,341 shares.
|
|
| | (7) | | |
Includes 958,100 shares held by KBT Trust and 1,735,165 shares issuable upon the exercise of options exercisable at or within 60 days of August 17, 2026.
|
|
| | (8) – (17) | | |
For each named director and executive officer, includes shares issuable upon the exercise of options exercisable at or within 60 days of August 17, 2026, as follows: Mr. Khattar, 1,735,165; Mr. Dec, 175,000; Dr. Bhatt, 10,000; Dr. Rubin, 97,500; Dr. Horich, 94,500; Mr. Mottola, 111,000; Dr. Barlow, 67,998; Dr. Gemayel, 72,434; Mr. Hudson, 80,339; Mr. Newhall, 80,339; and Ms. Sensenig, 33,663.
|
|
|
Provision
|
| |
Indivior
|
| |
Supernus
|
|
| Authorized Capital Stock | | | 700,000,000 shares of common stock, par value $0.001 per share, and 70,000,000 shares of preferred stock, par value $0.01 per share. | | |
130,000,000 shares of common stock, par value $0.001 per share, and 65,000,000 shares of preferred stock, par value $0.001 per share.
|
|
| Preferred Stock / Blank Check Authority | | | The Indivior board may issue preferred stock in one or more series and fix the designations, powers, preferences, rights, qualifications, limitations and number of shares of each series without further stockholder action (blank check). | | |
The Supernus Board may issue preferred stock in one or more series and fix the number of shares, voting powers (full, limited or none), designations, preferences and rights of each series without further stockholder action (blank check).
|
|
| Voting Rights | | | One vote per share of common stock; no cumulative voting. | | |
One vote per share of common stock; no cumulative voting.
|
|
| Number of Directors; Composition | | | The number of directors is fixed by resolution of the board, within a range of not fewer than 1 nor more than 15 directors. | | |
The number of directors is fixed exclusively by resolution of the board, within a range of not fewer than 5 nor more than 15 directors.
|
|
| Classification of Board | | | Not classified; all directors are elected annually for one-year terms. | | |
Classified into three classes (Class I, II and III) as nearly equal in size as possible, each serving a three-year term, with one class elected each year.
|
|
| Election of Directors | | | Majority of votes cast in uncontested elections (plurality in contested elections); an incumbent director who does not receive a majority must tender his or her resignation for board consideration. | | | Plurality of the votes cast. | |
|
Provision
|
| |
Indivior
|
| |
Supernus
|
|
| Filling Vacancies | | | Newly created directorships and vacancies are filled only by a majority of the directors then in office (or by a sole remaining director), even if less than a quorum. | | |
Newly created directorships and vacancies are filled exclusively by resolution of the board.
|
|
| Removal of Directors | | | Directors may be removed with or without cause by the holders of a majority of the voting power of the outstanding shares entitled to vote in the election of directors. | | |
Directors may be removed only for cause by the holders of a majority of the shares then entitled to vote at an election of directors.
|
|
|
Special Meetings of Stockholders
|
| | May be called by the Chair of the board or the Chief Executive Officer, by the Secretary at the written request of a majority of the board, or by the Secretary upon the valid written demand of stockholders of record owning at least 20% of the voting power. | | |
May be called only by the Chairman of the board or the board of directors; stockholders have no right to call a special meeting.
|
|
| Notice of Meetings | | | Not less than 10 nor more than 60 days before the meeting. | | |
Not less than 10 nor more than 60 days before the meeting.
|
|
| Quorum and Adjournment | | | A majority in voting power of the outstanding shares entitled to vote, present in person or by proxy; if no quorum, the holders of a majority in voting power present, or the chair, may adjourn. | | |
The holders of a majority of the total votes entitled to be cast, present in person or by proxy; if no quorum, the chair of the meeting may adjourn.
|
|
| Action by Stockholders (Voting Standard) | | | Matters other than the election of directors are decided by a majority in voting power of the shares present in person or by proxy and entitled to vote on the matter. | | |
Matters other than the election of directors are decided by a majority of the votes cast affirmatively or negatively.
|
|
| Action by Written Consent | | | Prohibited; stockholders may act only at a duly called annual or special meeting (subject to a limited exception for certain preferred series). | | |
Prohibited; stockholder action may be taken only at a duly called annual or special meeting and not by written consent.
|
|
| Advance Notice; Stockholder Nominations and Proposals | | | For an annual meeting, notice must be delivered not earlier than 120 days nor later than 90 days before the first anniversary of the prior year’s annual meeting (subject to adjustment for off-cycle meetings). | | |
For an annual meeting, notice must be delivered not less than 90 nor more than 120 days before the anniversary of the prior year’s annual meeting (with a 15-day-after-public-announcement fallback for off-cycle meetings).
|
|
| Proxy Access | | | The bylaws do not contain proxy access provisions. | | |
The bylaws do not contain proxy access provisions.
|
|
|
Provision
|
| |
Indivior
|
| |
Supernus
|
|
| Proxies | | | No proxy is voted or acted upon after three years from its date unless the proxy provides for a longer period. | | |
The bylaws do not specify a duration limit; under the DGCL, no proxy is voted after three years unless it provides for a longer period.
|
|
| Amendment of Certificate of Incorporation | | | No supermajority requirement; amendments require board approval and the vote required by the DGCL (generally a majority of the outstanding stock entitled to vote). | | |
Amendment or repeal of the charter articles governing the board, the prohibition on stockholder action by written consent, special meetings and amendments requires the affirmative vote of at least 75% of the voting power of the outstanding shares entitled to vote on the subject matter; other amendments require the vote required by the DGCL.
|
|
| Amendment of Bylaws | | | The board may amend the bylaws without stockholder action; stockholders may amend by a majority in voting power of the outstanding shares entitled to vote. | | |
The board may amend the bylaws; stockholders may amend only by the affirmative vote of at least 75% of the capital stock entitled to vote generally in the election of directors, voting together as a single class.
|
|
| Limitation of Liability | | | The charter eliminates the monetary liability of directors and officers for breach of fiduciary duty to the fullest extent permitted by the DGCL. | | |
The charter eliminates the monetary liability of directors for breach of fiduciary duty to the fullest extent permitted by Delaware law (the provision addresses directors).
|
|
| Indemnification | | | The corporation indemnifies and advances expenses to directors and officers to the fullest extent permitted by law (advancement within 30 days) and may maintain directors’ and officers’ liability insurance. | | |
The corporation indemnifies and advances expenses to directors and officers to the fullest extent permitted by law (indemnification for a covered person’s own initiated proceedings only if board-authorized or to enforce indemnification rights), maintains directors’ and officers’ liability insurance, and provides that these rights are non-exclusive.
|
|
| Exclusive Forum | | | The charter designates the Delaware Court of Chancery (with specified fallbacks) as the exclusive forum for internal-corporate and derivative claims, and the federal district courts as the exclusive forum for Securities Act claims. | | |
Neither the charter nor the bylaws contains an exclusive-forum or federal-forum provision.
|
|
|
Provision
|
| |
Indivior
|
| |
Supernus
|
|
| Certain Business Combinations (DGCL Section 203) | | | Indivior has not opted out of Section 203 of the DGCL, which restricts specified business combinations with an interested stockholder (generally a 15%-or-greater owner) for three years, subject to exceptions. | | |
Supernus has not opted out of Section 203 of the DGCL, which restricts specified business combinations with an interested stockholder (generally a 15%-or-greater owner) for three years, subject to exceptions.
|
|
| Dividends | | | Dividends may be declared by the board and paid ratably on the common stock out of legally available assets, subject to any preferred stock preferences. | | |
Neither the charter nor the bylaws addresses dividends; under the DGCL, dividends may be declared by the board out of surplus or net profits, subject to any preferred stock rights.
|
|
| Preemptive Rights | | | None; holders of common stock have no preemptive, subscription, redemption or conversion rights. | | |
Neither the charter nor the bylaws grants preemptive rights; under the DGCL, no preemptive rights exist unless expressly granted, and none are granted.
|
|
| |
Indivior Pharmaceuticals, Inc.
10710 Midlothian Turnpike, Suite 125 North Chesterfield, VA 23235 Attention: Jason Thompson (804) 379-1090 InvestorRelations@indivior.com |
| |
Supernus Pharmaceuticals, Inc.
9715 Key West Ave., Rockville, MD 20850 Attention: Peter Vozzo (443) 213-0505 peter.vozzo@icrhealthcare.com |
|
| | | |
Page
|
| |||
| | | | | A-2 | | | |
| | | | | A-2 | | | |
| | | | | A-14 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-15 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-16 | | | |
| | | | | A-17 | | | |
| | | | | A-17 | | | |
| | | | | A-18 | | | |
| | | | | A-18 | | | |
| | | | | A-19 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-20 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-21 | | | |
| | | | | A-22 | | | |
| | | | | A-22 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-23 | | | |
| | | | | A-24 | | | |
| | | | | A-25 | | | |
| | | | | A-26 | | | |
| | | | | A-26 | | | |
| | | | | A-27 | | | |
| | | | | A-29 | | | |
| | | | | A-30 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-31 | | | |
| | | | | A-33 | | | |
| | | |
Page
|
| |||
| | | | | A-33 | | | |
| | | | | A-34 | | | |
| | | | | A-34 | | | |
| | | | | A-35 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-38 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-39 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-40 | | | |
| | | | | A-41 | | | |
| | | | | A-41 | | | |
| | | | | A-42 | | | |
| | | | | A-42 | | | |
| | | | | A-43 | | | |
| | | | | A-43 | | | |
| | | | | A-44 | | | |
| | | | | A-45 | | | |
| | | | | A-46 | | | |
| | | | | A-47 | | | |
| | | | | A-49 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-50 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-52 | | | |
| | | | | A-53 | | | |
| | | | | A-53 | | | |
| | | | | A-54 | | | |
| | | | | A-56 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-57 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | | | A-58 | | | |
| | | |
Page
|
| |||
| | | | | A-58 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-59 | | | |
| | | | | A-62 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-65 | | | |
| | | | | A-66 | | | |
| | | | | A-67 | | | |
| | | | | A-68 | | | |
| | | | | A-72 | | | |
| | | | | A-74 | | | |
| | | | | A-78 | | | |
| | | | | A-79 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-80 | | | |
| | | | | A-81 | | | |
| | | | | A-81 | | | |
| | | | | A-82 | | | |
| | | | | A-86 | | | |
| | | | | A-86 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-87 | | | |
| | | | | A-88 | | | |
| | | | | A-89 | | | |
| | | | | A-89 | | | |
| | | | | A-91 | | | |
| | | | | A-91 | | | |
| | | | | A-92 | | | |
| | | | | A-92 | | | |
| | | | | A-92 | | | |
| | | | | A-92 | | | |
| | | | | A-93 | | | |
| | | |
Page
|
| |||
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-93 | | | |
| | | | | A-94 | | | |
| | | | | A-94 | | | |
| | | | | A-95 | | | |
| | | | | A-95 | | | |
| | | | | A-95 | | | |
| | Exhibit A: Form of Indivior Voting Agreement | | | | |
| | Exhibit B: Form of Supernus Voting Agreement | | | | |
| |
Exhibit C: Form of Dividend Payment Rights Agreement
|
| | ||
|
Stockholder
|
| |
Indivior Shares
|
| |
Indivior Shares
underlying Indivior PSUs |
| |
Indivior Shares
underlying Indivior RSUs |
| |
Indivior Shares
underlying Indivior ESPP Purchase Rights |
| |
Total Shares
|
|
| | | | | | | | | | | | | | | | | |
|
Stockholder
|
| |
Supernus
Shares |
| |
Supernus
Shares underlying Supernus Options |
| |
Supernus
Shares underlying Supernus RSUs |
| |
Supernus
Shares underlying Supernus PSUs |
| |
Supernus
Shares underlying Supernus ESPP Purchase Rights |
| |
Total
Shares |
|
| | | | | | | | | | | | | | | | | | | | |
| | | |
Page
|
| |||
| | | | | A-C-1 | | | |
| | | | | A-C-1 | | | |
| | | | | A-C-2 | | | |
| | | | | A-C-2 | | | |
| | | | | A-C-2 | | | |
| | | | | A-C-2 | | | |
| | | | | A-C-3 | | | |
| | | | | A-C-4 | | | |
| | | | | A-C-4 | | | |
| | | | | A-C-5 | | | |
| | | | | A-C-5 | | | |
| | | | | A-C-5 | | | |
| | | | | A-C-7 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-8 | | | |
| | | | | A-C-9 | | | |
| | | | | A-C-9 | | | |
| | | | | A-C-9 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-10 | | | |
| | | | | A-C-11 | | | |
| | | | | A-C-11 | | | |
| | | | | A-C-11 | | | |
| | | | | A-C-11 | | | |
| | | | | A-C-12 | | | |
| | | | | A-C-12 | | | |
| | | | | A-C-12 | | | |
| | | | | A-C-13 | | | |
| | | | | A-C-13 | | | |
| | | | | A-C-13 | | | |
| | | | | A-C-13 | | | |
| | | | | A-C-13 | | | |
| | | | | SUPERNUS PHARMACEUTICALS, INC. | | ||||||
| | | | | By: | | |
|
| |||
| | | | | | | | Name: | | | Jack A. Khattar | |
| | | | | | | | Title: | | | Chief Executive Officer | |
| | | | | STOCKHOLDER: | |
| | | | |
[Name]
|
|
|
Stockholder
|
| |
Indivior Shares
|
| |
Indivior Shares
underlying Indivior PSUs |
| |
Indivior Shares
underlying Indivior RSUs |
| |
Indivior Shares
underlying Indivior ESPP Purchase Rights |
| |
Total Shares
|
|
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | INDIVIOR PHARMACEUTICALS, INC. | | |||
| | | | | By: | | |
Name: Ryan Preblick
Title: Chief Financial Officer |
|
|
Stockholder
|
| |
Supernus
Shares |
| |
Supernus
Shares underlying Supernus Options |
| |
Supernus
Shares underlying Supernus RSUs |
| |
Supernus
Shares underlying Supernus PSUs |
| |
Supernus
Shares underlying Supernus ESPP Purchase Rights |
| |
Total
Shares |
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | |
Page
|
| |||
| | | | | D-1 | | | |
| | | | | D-1 | | | |
| | | | | D-2 | | | |
| | | | | D-2 | | | |
| | | | | D-2 | | | |
| | | | | D-2 | | | |
| | | | | D-3 | | | |
| | | | | D-4 | | | |
| | | | | D-4 | | | |
| | | | | D-5 | | | |
| | | | | D-5 | | | |
| | | | | D-5 | | | |
| | | | | D-7 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-8 | | | |
| | | | | D-9 | | | |
| | | | | D-9 | | | |
| | | | | D-9 | | | |
| | | | | D-10 | | | |
| | | | | D-10 | | | |
| | | | | D-10 | | | |
| | | | | D-10 | | | |
| | | | | D-10 | | | |
| | | | | D-10 | | | |
| | | | | D-11 | | | |
| | | | | D-11 | | | |
| | | | | D-11 | | | |
| | | | | D-11 | | | |
| | | | | D-12 | | | |
| | | | | D-12 | | | |
| | | | | D-12 | | | |
| | | | | D-12 | | | |
| | | | | D-13 | | | |
| | | | | D-13 | | | |
| | | | | D-13 | | | |
| | | | | INDIVIOR PHARMACEUTICALS, INC. | | |||
| | | | | By: | | |
Name:
Title: |
|
| | | | | COMPUTERSHARE TRUST COMPANY, N.A., as Rights Agent | | |||
| | | | | By: | | |
Name:
Title: |
|
| |
Exhibit
|
| |
Description
|
|
| | 2.1† | | | | |
| | 3.1 | | | | |
| | 3.2 | | | | |
| | 4.2 | | | | |
| | 5.1* | | |
Opinion of Goodwin Procter LLP, counsel to Indivior Pharmaceuticals, Inc., regarding the legality of the securities being offered hereunder.
|
|
| | 10.1 | | | | |
| | 21.1 | | | | |
| | 23.1 | | | | |
| | 23.2* | | | Consent of Goodwin Procter LLP (included in Exhibit 5.1). | |
| | 23.3 | | | | |
| | 24.1 | | | |
| |
Exhibit
|
| |
Description
|
|
| | 99.1 | | | | |
| | 99.2 | | | | |
| | 99.3* | | | Form of Proxy Card of Indivior Pharmaceuticals, Inc. | |
| | 99.4* | | | Form of Proxy Card of Supernus Pharmaceuticals, Inc. | |
| | 99.5 | | | | |
| | 99.6 | | | | |
| | 99.7 | | | | |
| | 99.8 | | | | |
| | 99.9 | | | | |
| | 99.10 | | | | |
| | 99.11 | | | Consent of Jack A. Khattar to serve as director of Indivior Pharmaceuticals, Inc. | |
| | 99.12 | | | | |
| | 99.13 | | | | |
| | 99.14 | | | | |
| | 107 | | | |
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Joseph Ciaffoni
Joseph Ciaffoni
|
| |
Chief Executive Officer, Director (principal executive officer)
|
| |
August 28, 2026
|
|
| |
/s/ Ryan Preblick
Ryan Preblick
|
| |
Chief Financial Officer (principal financial officer)
|
| |
August 28, 2026
|
|
| |
/s/ Woodrow Anderson
Woodrow Anderson
|
| |
Chief Accounting Officer (principal accounting officer)
|
| |
August 28, 2026
|
|
| |
/s/ David Wheadon
David Wheadon
|
| |
Chair of the Board of Directors
|
| |
August 28, 2026
|
|
| |
/s/ Keith Humphreys
Keith Humphreys
|
| |
Director
|
| |
August 28, 2026
|
|
| |
/s/ Tony Kingsley
Tony Kingsley
|
| |
Director
|
| |
August 28, 2026
|
|
| |
/s/ Daniel Ninivaggi
Daniel Ninivaggi
|
| |
Director
|
| |
August 28, 2026
|
|
| |
Signature
|
| |
Title
|
| |
Date
|
|
| |
/s/ Barbara Ryan
Barbara Ryan
|
| |
Director
|
| |
August 28, 2026
|
|
| |
/s/ Mark Stejbach
Mark Stejbach
|
| |
Director
|
| |
August 28, 2026
|
|
| |
/s/ Juliet Thompson
Juliet Thompson
|
| |
Director
|
| |
August 28, 2026
|
|