SEC Form SC 14D9 filed by Regulus Therapeutics Inc.
SECURITIES AND EXCHANGE COMMISSION
under Section 14(d)(4) of the Securities Exchange Act of 1934
(Name of Subject Company)
(Name of Persons Filing Statement)
Chief Executive Officer
Regulus Therapeutics Inc.
4224 Campus Point Court, Suite 210
San Diego, CA 92121
(858) 202-6300
on behalf of the persons filing statement)
Daniel Rees
Latham & Watkins LLP
650 Town Center Drive, 20th Floor
Costa Mesa, California 92626
(714) 540-1235
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 18 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 50 | | | |
| | | | | A-I-1 | | | |
| | | | | A-II-1 | | |
| Novartis AG | | | Redwood Merger Sub Inc. | |
|
Lichtstrasse 35
4056 Basel Switzerland Telephone: +41-61-324-1111 |
| |
One Health Plaza,
East Hanover, NJ 07936 +1-862-778-8300 |
|
Name
|
| |
Number of Shares
Owned (#) |
| |
Cash Consideration
for Shares Owned ($)(1) |
| |
Cash Consideration
for CVRs in Respect of Shares Owned ($)(2) |
| |||||||||
Executive Officers | | | | | | | | | | | | | | | | | | | |
Joseph P. Hagan*(3)
|
| | | | 290,808 | | | | | | 2,035,656 | | | | | | 2,035,656 | | |
Preston S. Klassen*
|
| | | | 36,055 | | | | | | 252,385 | | | | | | 252,385 | | |
Cris Calsada
|
| | | | 56,728 | | | | | | 397,096 | | | | | | 397,096 | | |
Christopher Aker
|
| | | | 60,796 | | | | | | 425,572 | | | | | | 425,572 | | |
Non-Employee Directors | | | | | | | | | | | | | | | | | | | |
David Baltimore(4)
|
| | | | 22,169 | | | | | | 155,183 | | | | | | 155,183 | | |
Kathryn Collier
|
| | | | 6,740 | | | | | | 47,180 | | | | | | 47,180 | | |
Alice S. Huang(5)
|
| | | | — | | | | | | — | | | | | | — | | |
Jake R. Nunn
|
| | | | — | | | | | | — | | | | | | — | | |
Stelios Papadopoulos
|
| | | | 978,388 | | | | | | 6,848,716 | | | | | | 6,848,716 | | |
William H. Rastetter
|
| | | | 39,056 | | | | | | 273,392 | | | | | | 273,392 | | |
Hugh Rosen
|
| | | | 1,771 | | | | | | 12,397 | | | | | | 12,397 | | |
Pascale Witz
|
| | | | 11,503 | | | | | | 80,521 | | | | | | 80,521 | | |
Name
|
| |
Number
of Shares Subject to Vested In the Money Options (#) |
| |
Cash
Consideration for Vested In the Money Options(1) ($) |
| |
Number
of Shares Subject to Unvested In the Money Options (#) |
| |
Cash
Consideration for Unvested In the Money Options(1) ($) |
| |
Number
of CVRs to be Issued in Respect of In the Money Options (#) |
| |
Cash
Payment for CVRs to be Issued in Respect of In the Money Options(2) ($) |
| |
Number
of Shares Subject to Vested Out of the Money Options (#) |
| |
Number
of CVRs to be Issued in Respect of Vested Out of the Money Options (#) |
| |
Cash
Payment for CVRs to be Issued in Respect of Vested Out of the Money Options(3) ($) |
| |
Number
of Shares Subject to Unvested Out of the Money Options (#) |
| |
Number
of CVRs to be Issued in Respect of Unvested Out of the Money Options (#) |
| |
Cash
Payment for CVRs to be Issued in Respect of Unvested Out of the Money Options(3) ($) |
| ||||||||||||||||||||||||||||||||||||
Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Joseph P. Hagan*
|
| | | | 1,308,886 | | | | | | 6,590,390 | | | | | | 3,912,613 | | | | | | 21,832,409 | | | | | | 5,221,499 | | | | | | 36,550,493 | | | | | | 127,499 | | | | | | 127,499 | | | | | | 141,749 | | | | | | — | | | | | | — | | | | | | — | | |
Preston S. Klassen*
|
| | | | 494,394 | | | | | | 2,708,461 | | | | | | 1,900,606 | | | | | | 10,575,539 | | | | | | 2,395,000 | | | | | | 16,765,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cris Calsada
|
| | | | 452,020 | | | | | | 2,285,902 | | | | | | 1,581,979 | | | | | | 8,786,794 | | | | | | 2,033,999 | | | | | | 14,237,993 | | | | | | 19,999 | | | | | | 19,999 | | | | | | 17,999 | | | | | | — | | | | | | — | | | | | | — | | |
Christopher Aker
|
| | | | 426,723 | | | | | | 2,142,164 | | | | | | 1,363,526 | | | | | | 7,601,782 | | | | | | 1,790,249 | | | | | | 12,531,743 | | | | | | 31,250 | | | | | | 31,250 | | | | | | 39,825 | | | | | | — | | | | | | — | | | | | | — | | |
Non-Employee Directors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David Baltimore(4)
|
| | | | 148,650 | | | | | | 741,990 | | | | | | — | | | | | | — | | | | | | 148,650 | | | | | | 1,040,550 | | | | | | 6,325 | | | | | | 6,325 | | | | | | 28,490 | | | | | | — | | | | | | — | | | | | | — | | |
Kathryn Collier
|
| | | | 148,650 | | | | | | 741,990 | | | | | | — | | | | | | — | | | | | | 148,650 | | | | | | 1,040,550 | | | | | | 6,325 | | | | | | 6,325 | | | | | | 28,490 | | | | | | — | | | | | | — | | | | | | — | | |
Alice S. Huang(5)
|
| | | | 144,000 | | | | | | 739,200 | | | | | | — | | | | | | — | | | | | | 144,000 | | | | | | 1,008,000 | | | | | | 4,000 | | | | | | 4,000 | | | | | | 16,400 | | | | | | — | | | | | | — | | | | | | — | | |
Jake R. Nunn
|
| | | | 148,650 | | | | | | 741,990 | | | | | | — | | | | | | — | | | | | | 148,650 | | | | | | 1,040,550 | | | | | | 6,325 | | | | | | 6,325 | | | | | | 28,490 | | | | | | — | | | | | | — | | | | | | — | | |
Stelios Papadopoulos
|
| | | | 148,650 | | | | | | 741,990 | | | | | | — | | | | | | — | | | | | | 148,650 | | | | | | 1,040,550 | | | | | | 6,325 | | | | | | 6,325 | | | | | | 28,490 | | | | | | — | | | | | | — | | | | | | — | | |
William H. Rastetter(6)
|
| | | | 148,650 | | | | | | 741,990 | | | | | | — | | | | | | — | | | | | | 148,650 | | | | | | 1,040,550 | | | | | | 6,325 | | | | | | 6,325 | | | | | | 28,490 | | | | | | — | | | | | | — | | | | | | — | | |
Hugh Rosen
|
| | | | 148,650 | | | | | | 741,990 | | | | | | — | | | | | | — | | | | | | 148,650 | | | | | | 1,040,550 | | | | | | 6,325 | | | | | | 6,325 | | | | | | 28,490 | | | | | | — | | | | | | — | | | | | | — | | |
Pascale Witz
|
| | | | 148,650 | | | | | | 741,990 | | | | | | — | | | | | | — | | | | | | 148,650 | | | | | | 1,040,550 | | | | | | 6,325 | | | | | | 6,325 | | | | | | 28,490 | | | | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Number of
Shares Subject to RSU Awards (#) |
| |
Cash
Consideration for RSU Awards ($)(1) |
| |
Number of
CVRs in Respect of RSU Awards (#) |
| |
Cash Payment
for CVRs to be Issued in Respect of RSU Awards ($)(2) |
| ||||||||||||
Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | |
Joseph P. Hagan*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Preston S. Klassen*
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cris Calsada
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Christopher Aker
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-Employee Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
David Baltimore(3)
|
| | | | 62,500 | | | | | | 437,500 | | | | | | 62,500 | | | | | | 437,500 | | |
Kathryn Collier
|
| | | | 62,500 | | | | | | 437,500 | | | | | | 62,500 | | | | | | 437,500 | | |
Alice S. Huang(4)
|
| | | | 62,500 | | | | | | 437,500 | | | | | | 62,500 | | | | | | 437,500 | | |
Jake R. Nunn
|
| | | | 62,500 | | | | | | 437,500 | | | | | | 62,500 | | | | | | 437,500 | | |
Stelios Papadopoulos
|
| | | | 62,500 | | | | | | 437,500 | | | | | | 62,500 | | | | | | 437,500 | | |
William H. Rastetter
|
| | | | 62,500 | | | | | | 437,500 | | | | | | 62,500 | | | | | | 437,500 | | |
Hugh Rosen
|
| | | | 62,500 | | | | | | 437,500 | | | | | | 62,500 | | | | | | 437,500 | | |
Pascale Witz
|
| | | | 62,500 | | | | | | 437,500 | | | | | | 62,500 | | | | | | 437,500 | | |
Name
|
| |
Number of
Shares Subject to PSU Awards (#) |
| |
Cash
Consideration for Unvested PSU Awards ($)(1) |
| |
Number of
CVRs in Respect of PSU Awards (#) |
| |
Cash Payment
for CVRs to be Issued in Respect of PSU Awards ($)(2) |
| ||||||||||||
Executive Officers | | | | | | | | | | | | | | | | | | | | | | | | | |
Joseph P. Hagan*
|
| | | | 280,750 | | | | | | 1,965,250 | | | | | | 280,750 | | | | | | 1,965,250 | | |
Preston S. Klassen*
|
| | | | 67,500 | | | | | | 472,500 | | | | | | 67,500 | | | | | | 472,500 | | |
Cris Calsada
|
| | | | 83,500 | | | | | | 584,500 | | | | | | 83,500 | | | | | | 584,500 | | |
Christopher Aker
|
| | | | 83,125 | | | | | | 581,875 | | | | | | 83,125 | | | | | | 581,875 | | |
Non-Employee Directors | | | | | | | | | | | | | | | | | | | | | | | | | |
David Baltimore
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Kathryn Collier
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Alice S. Huang
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Jake R. Nunn
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stelios Papadopoulos
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
William H. Rastetter
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Hugh Rosen
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Pascale Witz
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
(in $ millions)
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
2028
|
| |
2029
|
| |
2030
|
| |
2031
|
| |||||||||||||||||||||
Total Net Revenue
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 51 | | | | | $ | 217 | | |
Gross Profit
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 43 | | | | | $ | 184 | | |
EBIT(1) | | | | $ | (57) | | | | | $ | (62) | | | | | $ | (68) | | | | | $ | (125) | | | | | $ | (90) | | | | | $ | (62) | | | | | $ | 76 | | |
Unlevered Free Cash Flow(2)
|
| | | $ | (57) | | | | | $ | (62) | | | | | $ | (68) | | | | | $ | (125) | | | | | $ | (90) | | | | | $ | (67) | | | | | $ | 38 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
(in $ millions)
|
| |
2032
|
| |
2033
|
| |
2034
|
| |
2035
|
| |
2036
|
| |
2037
|
| |
2038
|
| |||||||||||||||||||||
Total Net Revenue
|
| | | $ | 410 | | | | | $ | 684 | | | | | $ | 895 | | | | | $ | 1,105 | | | | | $ | 1,313 | | | | | $ | 1,363 | | | | | $ | 1,384 | | |
Gross Profit
|
| | | $ | 347 | | | | | $ | 577 | | | | | $ | 753 | | | | | $ | 929 | | | | | $ | 1,103 | | | | | $ | 1,162 | | | | | $ | 1,180 | | |
EBIT
|
| | | $ | 177 | | | | | $ | 374 | | | | | $ | 534 | | | | | $ | 694 | | | | | $ | 852 | | | | | $ | 977 | | | | | $ | 1,013 | | |
Unlevered Free Cash Flow(2)
|
| | | $ | 108 | | | | | $ | 242 | | | | | $ | 363 | | | | | $ | 479 | | | | | $ | 593 | | | | | $ | 699 | | | | | $ | 727 | | |
| | |
Fiscal Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
(in $ millions)
|
| |
2039
|
| |
2040
|
| |
2041
|
| |
2042
|
| |
2043
|
| |
2044
|
| |
2045
|
| |||||||||||||||||||||
Total Net Revenue
|
| | | $ | 1,406 | | | | | $ | 1,427 | | | | | $ | 1,450 | | | | | $ | 1,472 | | | | | $ | 449 | | | | | $ | 137 | | | | | $ | 42 | | |
Gross Profit
|
| | | $ | 1,198 | | | | | $ | 1,217 | | | | | $ | 1,236 | | | | | $ | 1,255 | | | | | $ | 383 | | | | | $ | 117 | | | | | $ | 36 | | |
EBIT
|
| | | $ | 1,027 | | | | | $ | 1,042 | | | | | $ | 1,057 | | | | | $ | 1,072 | | | | | $ | 327 | | | | | $ | 100 | | | | | $ | 30 | | |
Unlevered Free Cash Flow(2)
|
| | | $ | 737 | | | | | $ | 748 | | | | | $ | 759 | | | | | $ | 769 | | | | | $ | 338 | | | | | $ | 103 | | | | | $ | 31 | | |
| | |
Final Bid Premium to
Unaffected Price |
| |||
25th Percentile
|
| | | | 49% | | |
Median
|
| | | | 78% | | |
Mean
|
| | | | 78% | | |
75th Percentile
|
| | | | 103% | | |
Name(1)
|
| |
Cash ($)(2)
|
| |
Equity ($)(3)
|
| |
Tax
Reimbursement ($)(4) |
| |
Other ($)(5)
|
| |
Total ($)
|
| |||||||||||||||
Joseph P. Hagan
|
| | | | 1,743,610 | | | | | | 53,151,200 | | | | | | 8,482,381 | | | | | | 750,000 | | | | | | 64,127,191 | | |
Preston S. Klassen, M.D.
|
| | | | 837,616 | | | | | | 24,824,781 | | | | | | 4,124,847 | | | | | | 350,000 | | | | | | 30,137,244 | | |
Cris Calsada
|
| | | | 695,696 | | | | | | 21,029,647 | | | | | | 3,515,508 | | | | | | 350,000 | | | | | | 25,590,851 | | |
Name
|
| |
Base Salary
Severance ($) |
| |
Bonus
Severance ($) |
| |
COBRA
Premium Payment |
| |
Total ($)
|
| ||||||||||||
Joseph P. Hagan
|
| | | | 999,024 | | | | | | 599,414 | | | | | | 145,172 | | | | | | 1,743,610 | | |
Preston S. Klassen, M.D.
|
| | | | 513,760 | | | | | | 256,880 | | | | | | 66,976 | | | | | | 837,616 | | |
Cris Calsada
|
| | | | 442,000 | | | | | | 221,000 | | | | | | 32,696 | | | | | | 695,696 | | |
Name
|
| |
Number of
Shares Subject to Company Options (#) |
| |
Consideration
for Company Options ($) |
| |
Number of
Shares Subject to PSU Awards (#) |
| |
Consideration
for PSU Awards ($) |
| |
Total ($)
|
| |||||||||||||||
Joseph P. Hagan
|
| | | | 3,912,613 | | | | | | 49,220,700 | | | | | | 280,750 | | | | | | 3,930,500 | | | | | | 53,151,200 | | |
Preston S. Klassen, M.D.
|
| | | | 1,900,606 | | | | | | 23,879,781 | | | | | | 67,500 | | | | | | 945,000 | | | | | | 24,824,781 | | |
Cris Calsada
|
| | | | 1,581,979 | | | | | | 19,860,647 | | | | | | 83,500 | | | | | | 1,169,000 | | | | | | 21,029,647 | | |
|
Exhibit
Number |
| |
Description
|
|
| (e)(19) | | | | |
| (e)(20) | | | | |
| (e)(21) | | | | |
| (e)(22) | | | | |
| (e)(23) | | | | |
| (e)(24) | | | |
Title: Chief Executive Officer
Dated: May 27, 2025
![[MISSING IMAGE: lg_evercore-4c.jpg]](https://www.sec.gov/Archives/edgar/data/0001505512/000110465925052756/lg_evercore-4c.jpg)
Regulus Therapeutics Inc.
4224 Campus Point Court, Suite 210
San Diego, CA 92121