Financhill
Sell
42

REGN Quote, Financials, Valuation and Earnings

Last price:
$715.50
Seasonality move :
10.8%
Day range:
$700.83 - $717.61
52-week range:
$693.00 - $1,211.20
Dividend yield:
0%
P/E ratio:
17.37x
P/S ratio:
5.83x
P/B ratio:
2.63x
Volume:
1.9M
Avg. volume:
900.7K
1-year change:
-16.62%
Market cap:
$77.1B
Revenue:
$13.1B
EPS (TTM):
$40.41
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.6B $8.5B $16.1B $12.2B $13.1B
Revenue Growth (YoY) 27.44% 29.58% 89.14% -24.26% 7.76%
 
Cost of Revenues $765.1M $1.1B $2.4B $1.6B $1.8B
Gross Profit $5.8B $7.4B $13.6B $10.6B $11.3B
Gross Profit Margin 88.33% 86.82% 84.83% 87.18% 86.16%
 
R&D Expenses $2.5B $2.7B $2.9B $3.6B $4.4B
Selling, General & Admin $1.3B $1.3B $1.8B $2.1B $2.6B
Other Inc / (Exp) $249.5M $290.7M $342.5M -$235.9M -$456.8M
Operating Expenses $3.6B $3.8B $4.6B $5.6B $7.1B
Operating Income $2.2B $3.6B $9B $5B $4.2B
 
Net Interest Expenses $30.2M $56.9M $11.5M -- --
EBT. Incl. Unusual Items $2.4B $3.8B $9.3B $4.9B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $313.3M $297.2M $1.3B $520.4M $245.7M
Net Income to Company $2.1B $3.5B $8.1B $4.3B $4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.1B $3.5B $8.1B $4.3B $4B
 
Basic EPS (Cont. Ops) $19.38 $32.65 $76.40 $40.51 $37.05
Diluted EPS (Cont. Ops) $18.46 $30.52 $71.97 $38.22 $34.77
Weighted Average Basic Share $109.2M $107.6M $105.7M $107.1M $106.7M
Weighted Average Diluted Share $114.6M $115.1M $112.2M $113.5M $113.7M
 
EBITDA $2.7B $4.1B $9.7B $5.3B $4.7B
EBIT $2.5B $3.9B $9.4B $4.9B $4.3B
 
Revenue (Reported) $6.6B $8.5B $16.1B $12.2B $13.1B
Operating Income (Reported) $2.2B $3.6B $9B $5B $4.2B
Operating Income (Adjusted) $2.5B $3.9B $9.4B $4.9B $4.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.3B $3.5B $2.9B $3.4B $3.7B
Revenue Growth (YoY) 31.56% 50.51% -14.96% 14.53% 10.65%
 
Cost of Revenues $274M $453.2M $317.8M $436.4M $491.1M
Gross Profit $2B $3B $2.6B $2.9B $3.2B
Gross Profit Margin 88.06% 86.87% 89.18% 87.02% 86.8%
 
R&D Expenses $684.6M $665.4M $911.3M $1.1B $1.3B
Selling, General & Admin $326.9M $445M $529.1M $640.5M $714.4M
Other Inc / (Exp) -$28.5M -$16.4M $258.5M -$216.1M $83.7M
Operating Expenses $966.9M $1.2B $1.4B $1.7B $2B
Operating Income $1.1B $1.8B $1.2B $1.2B $1.2B
 
Net Interest Expenses $26.3M $14.2M -- -- --
EBT. Incl. Unusual Items $998.3M $1.8B $1.5B $1.1B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $156.2M $184.4M $194.1M $103M $152.4M
Net Income to Company $842.1M $1.6B $1.3B $1B $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $842.1M $1.6B $1.3B $1B $1.3B
 
Basic EPS (Cont. Ops) $7.98 $15.37 $12.31 $9.48 $12.40
Diluted EPS (Cont. Ops) $7.39 $14.33 $11.66 $8.89 $11.54
Weighted Average Basic Share $105.5M $106.2M $106.9M $106.3M $108.1M
Weighted Average Diluted Share $113.9M $113.9M $112.8M $113.4M $116.2M
 
EBITDA $1.1B $1.9B $1.6B $1.2B $1.6B
EBIT $1B $1.8B $1.5B $1.1B $1.5B
 
Revenue (Reported) $2.3B $3.5B $2.9B $3.4B $3.7B
Operating Income (Reported) $1.1B $1.8B $1.2B $1.2B $1.2B
Operating Income (Adjusted) $1B $1.8B $1.5B $1.1B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.9B $13.5B $13.7B $13.1B $13.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $988.5M $1.8B $2B $1.8B $1.9B
Gross Profit $6.9B $11.7B $11.7B $11.3B $11.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.5B $2.9B $3.3B $4.3B $4.9B
Selling, General & Admin $1.5B $1.6B $2B $2.6B $2.9B
Other Inc / (Exp) $439.1M $630.9M -$546.7M -$376.3M $264.8M
Operating Expenses $3.9B $4.3B $5.2B $6.9B $7.8B
Operating Income $3.1B $7.5B $6.5B $4.4B $4.1B
 
Net Interest Expenses $48.8M $58M -- -- --
EBT. Incl. Unusual Items $3.5B $8B $6B $4.4B $5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $319.6M $1.1B $667.2M $385.3M $314.9M
Net Income to Company $3.2B $7B $5.4B $4B $4.7B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.2B $7B $5.4B $4B $4.7B
 
Basic EPS (Cont. Ops) $29.11 $66.36 $50.32 $37.36 $43.23
Diluted EPS (Cont. Ops) $27.36 $62.63 $47.43 $35.06 $40.41
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.8B $8.4B $6.4B $4.9B $5.5B
EBIT $3.5B $8.1B $6.1B $4.4B $5B
 
Revenue (Reported) $7.9B $13.5B $13.7B $13.1B $13.8B
Operating Income (Reported) $3.1B $7.5B $6.5B $4.4B $4.1B
Operating Income (Adjusted) $3.5B $8.1B $6.1B $4.4B $5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.1B $11.1B $8.8B $9.7B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $766.8M $1.5B $1B $1.3B $1.4B
Gross Profit $5.3B $9.7B $7.7B $8.4B $9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2B $2.1B $2.5B $3.3B $3.7B
Selling, General & Admin $1B $1.3B $1.5B $1.9B $2.2B
Other Inc / (Exp) $218.3M $558.5M -$330.7M -$471.1M $250.5M
Operating Expenses $2.9B $3.4B $3.9B $5.2B $5.9B
Operating Income $2.4B $6.3B $3.8B $3.2B $3.1B
 
Net Interest Expenses $42.1M $43.2M -- -- --
EBT. Incl. Unusual Items $2.6B $6.8B $3.5B $3.1B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221.8M $976.1M $392.8M $257.7M $326.9M
Net Income to Company $2.4B $5.8B $3.1B $2.8B $3.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B $5.8B $3.1B $2.8B $3.5B
 
Basic EPS (Cont. Ops) $21.86 $55.46 $29.33 $26.17 $32.35
Diluted EPS (Cont. Ops) $20.43 $52.39 $27.74 $24.56 $30.22
Weighted Average Basic Share $324.9M $316.6M $321.6M $320.4M $324M
Weighted Average Diluted Share $346.9M $335.2M $339.9M $341.3M $346.7M
 
EBITDA $2.8B $7.1B $3.8B $3.4B $4.2B
EBIT $2.6B $6.9B $3.6B $3.1B $3.9B
 
Revenue (Reported) $6.1B $11.1B $8.8B $9.7B $10.4B
Operating Income (Reported) $2.4B $6.3B $3.8B $3.2B $3.1B
Operating Income (Adjusted) $2.6B $6.9B $3.6B $3.1B $3.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.6B $2.2B $2.9B $3.1B $2.7B
Short Term Investments $1.6B $1.4B $2.8B $4.6B $8.1B
Accounts Receivable, Net $2.4B $4.1B $6B $5.3B $5.7B
Inventory $1.4B $1.9B $2B $2.4B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $273.7M $160.8M $332.4M $411.2M $386.6M
Total Current Assets $7.7B $9.8B $14B $15.9B $19.5B
 
Property Plant And Equipment $2.9B $3.2B $3.5B $3.8B $4.1B
Long-Term Investments $3.3B $3.1B $6.8B $6.6B $5.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- $915.5M $1B
Other Long-Term Assets $144.7M $168.1M $216.1M $336.4M $444.1M
Total Assets $14.8B $17.2B $25.4B $29.2B $33.1B
 
Accounts Payable $418.1M $475.5M $564M $589.2M $606.6M
Accrued Expenses $1.2B $1.6B $1.6B $2.1B $2.4B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $719.7M -- --
Other Current Liabilities $85M -- -- -- --
Total Current Liabilities $2.1B $2.7B $3.9B $3.1B $3.4B
 
Long-Term Debt -- $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $3.7B $6.1B $6.7B $6.6B $7.1B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj $21.1M $29.3M -$26.2M -$238.8M -$80.9M
Common Equity $11.1B $11B $18.8B $22.7B $26B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.1B $11B $18.8B $22.7B $26B
 
Total Liabilities and Equity $14.8B $17.2B $25.4B $29.2B $33.1B
Cash and Short Terms $3.2B $3.6B $5.7B $7.7B $10.8B
Total Debt -- $2B $2B $2B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $3.4B $3.5B $2.2B $2B
Short Term Investments $1.5B $2.4B $3.5B $7.8B $7.8B
Accounts Receivable, Net $3.6B $5.5B $5.5B $5.6B $6.1B
Inventory $1.8B $2.1B $2.4B $2.6B $3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $230.6M $482M $446.4M $574.7M $412M
Total Current Assets $9.1B $13.8B $15.4B $18.6B $19.3B
 
Property Plant And Equipment $3.1B $3.4B $3.7B $4B $4.4B
Long-Term Investments $2.9B $5.6B $6B $5.8B $8.5B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $168.8M $145.9M $320.2M $409.9M $1B
Total Assets $16.1B $23.7B $27.7B $32.2B $37.4B
 
Accounts Payable $443.1M $427M $535.6M $536.6M $497.3M
Accrued Expenses $1.3B $2.1B $1.8B $2.6B $2.5B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $719M -- -- --
Other Current Liabilities $96.9M -- -- -- --
Total Current Liabilities $2.3B $3.7B $2.9B $3.6B $3.7B
 
Long-Term Debt $2B $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $6B $6.4B $6.2B $7.3B $8.1B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj $30.8M $9.5M -$275.1M -$176.8M $60.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.1B $17.3B $21.4B $24.9B $29.3B
 
Total Liabilities and Equity $16.1B $23.7B $27.7B $32.2B $37.4B
Cash and Short Terms $3B $5.8B $7B $9.9B $9.8B
Total Debt $2B $2B $2B $2B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.1B $3.5B $8.1B $4.3B $4B
Depreciation & Amoritzation $210.3M $235.9M $286.2M $341.4M $421M
Stock-Based Compensation $464.3M $432M $601.7M $725M $885M
Change in Accounts Receivable -$523.7M -$1.4B -$1.9B $707.8M -$338.8M
Change in Inventories -$335.5M -$529.4M -$494.3M -$696.5M -$271.7M
Cash From Operations $2.4B $2.6B $7.1B $5B $4.6B
 
Capital Expenditures $429.6M $614.6M $551.9M $1.6B $926.4M
Cash Acquisitions -- -- -- -$230.3M -$54.9M
Cash From Investing -$2B -$70.6M -$5.4B -$3.8B -$3.2B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $3.5B -- -- --
Long-Term Debt Repaid -- -$1.5B -- -- --
Repurchase of Common Stock -$463.9M -$6.5B -$2.7B -$2.5B -$2.9B
Other Financing Activities -- -- -- -- --
Cash From Financing -$252.1M -$2B -$1B -$1B -$1.8B
 
Beginning Cash (CF) $1.5B $1.6B $2.2B $2.9B $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $150.1M $577M $690.8M $221.3M -$381.2M
Ending Cash (CF) $1.6B $2.2B $2.9B $3.1B $2.7B
 
Levered Free Cash Flow $2B $2B $6.5B $3.4B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $842.1M $1.6B $1.3B $1B $1.3B
Depreciation & Amoritzation $59.3M $73.2M $92.6M $105.4M $121.7M
Stock-Based Compensation $101.2M $136.9M $166.3M $203.9M $225.1M
Change in Accounts Receivable -$1.2B $1.5B -$386.9M -$463.5M -$388.9M
Change in Inventories -$169M -$109.1M -$223.5M -$77.2M -$164.4M
Cash From Operations -$254.3M $3.4B $628.9M $1.1B $1.3B
 
Capital Expenditures $153.2M $133.2M $1.1B $199.9M $241.9M
Cash Acquisitions -- -- -$230.3M -$51.1M --
Cash From Investing -$775.8M -$2.4B $192.3M -$496.3M -$574.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B -- -- -- --
Long-Term Debt Repaid -$1.5B -- -- -- --
Repurchase of Common Stock -$173M -$436M -$1B -$675.9M -$855.3M
Other Financing Activities -- -- -- -- -$33.4M
Cash From Financing $612M $385.4M -$725M -$407.3M -$634M
 
Beginning Cash (CF) $2B $2.1B $3.4B $1.9B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -$200K $800K
Additions / Reductions -$418.1M $1.4B $96.2M $210.7M $82.8M
Ending Cash (CF) $1.6B $3.4B $3.5B $2.2B $2B
 
Levered Free Cash Flow -$407.5M $3.3B -$440.4M $914.4M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3.2B $7B $5.4B $4B $4.7B
Depreciation & Amoritzation $228.5M $273.4M $315.8M $408.1M $469.5M
Stock-Based Compensation $444M $534.8M $681.4M $876.6M $918.8M
Change in Accounts Receivable -$1.3B -$1.4B -$96.3M -$36.5M -$518.9M
Change in Inventories -$510.7M -$457.6M -$715.9M -$368.7M -$549.3M
Cash From Operations $2.2B $5.9B $5.7B $5.2B $4.2B
 
Capital Expenditures $592.2M $558.4M $1.5B $865.1M $928.1M
Cash Acquisitions -- -- -$230.3M -$51.1M -$8.8M
Cash From Investing $25.7M -$3.7B -$3.9B -$5B -$2.9B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$6.5B -$1.6B -$3.4B -$2.8B -$3.2B
Other Financing Activities -- -- -- -- --
Cash From Financing -$2B -$404.5M -$1.7B -$1.6B -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $189.3M $1.9B $59.9M -$1.3B -$148.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $5.4B $4.1B $4.4B $3.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4B $5.8B $3.1B $2.8B $3.5B
Depreciation & Amoritzation $174.2M $211.7M $241.3M $308M $356.5M
Stock-Based Compensation $310.5M $413.3M $493M $644.6M $678.4M
Change in Accounts Receivable -$1.3B -$1.3B $488.2M -$256.1M -$436.2M
Change in Inventories -$402.4M -$330.6M -$552.2M -$224.4M -$502M
Cash From Operations $1.4B $4.7B $3.3B $3.5B $3.2B
 
Capital Expenditures $453.2M $397M $1.4B $612.9M $614.6M
Cash Acquisitions -- -- -$230.3M -$51.1M -$5M
Cash From Investing $234.4M -$3.4B -$1.9B -$3.1B -$2.8B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.5B -- -- -- --
Long-Term Debt Repaid -$1.5B -- -- -- --
Repurchase of Common Stock -$6.1B -$1.2B -$1.9B -$2.2B -$2.4B
Other Financing Activities -- -- -- -- -$33.4M
Cash From Financing -$1.7B -$99.2M -$761.4M -$1.3B -$1.1B
 
Beginning Cash (CF) $5.9B $5.7B $9.7B $9B $7.3B
Foreign Exchange Rate Adjustment -- -- -- -$600K --
Additions / Reductions -$43.7M $1.2B $606.7M -$958.6M -$726M
Ending Cash (CF) $5.8B $7B $10.3B $8B $6.5B
 
Levered Free Cash Flow $933.9M $4.3B $1.9B $2.9B $2.5B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.65% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 4.9% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.4% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock