Stock Analysis on Net

Regeneron Pharmaceuticals Inc. (NASDAQ:REGN)

Adjusted Financial Ratios

Microsoft Excel

Adjusted Financial Ratios (Summary)

Regeneron Pharmaceuticals Inc., adjusted financial ratios

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Activity Ratio
Total Asset Turnover
Reported 0.40 0.42 0.63 0.50 0.53
Adjusted 0.43 0.44 0.65 0.53 0.58
Liquidity Ratio
Current Ratio
Reported 5.69 5.06 3.56 3.63 3.67
Adjusted 6.57 5.96 4.02 4.61 5.11
Solvency Ratios
Debt to Equity
Reported 0.10 0.12 0.14 0.24 0.06
Adjusted 0.12 0.13 0.15 0.25 0.07
Debt to Capital
Reported 0.09 0.11 0.13 0.20 0.06
Adjusted 0.10 0.11 0.13 0.20 0.06
Financial Leverage
Reported 1.27 1.29 1.36 1.56 1.34
Adjusted 1.27 1.28 1.33 1.49 1.21
Profitability Ratios
Net Profit Margin
Reported 30.14% 35.64% 50.25% 41.35% 26.91%
Adjusted 25.17% 27.95% 48.60% 43.32% 28.35%
Return on Equity (ROE)
Reported 15.22% 19.14% 43.03% 31.86% 19.08%
Adjusted 13.81% 15.88% 42.12% 34.23% 20.09%
Return on Assets (ROA)
Reported 11.95% 14.85% 31.75% 20.47% 14.29%
Adjusted 10.86% 12.41% 31.57% 22.97% 16.54%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Financial ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Regeneron Pharmaceuticals Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Regeneron Pharmaceuticals Inc. adjusted current ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Regeneron Pharmaceuticals Inc. adjusted debt-to-equity ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Regeneron Pharmaceuticals Inc. adjusted debt-to-capital ratio improved from 2021 to 2022 and from 2022 to 2023.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Regeneron Pharmaceuticals Inc. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Regeneron Pharmaceuticals Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Regeneron Pharmaceuticals Inc. adjusted ROE deteriorated from 2021 to 2022 and from 2022 to 2023.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Regeneron Pharmaceuticals Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.

Regeneron Pharmaceuticals Inc., Financial Ratios: Reported vs. Adjusted


Adjusted Total Asset Turnover

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Revenues 13,117,200 12,172,900 16,071,700 8,497,100 7,863,400
Total assets 33,080,200 29,214,500 25,434,800 17,163,300 14,805,200
Activity Ratio
Total asset turnover1 0.40 0.42 0.63 0.50 0.53
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted revenues2 13,155,100 12,205,300 15,951,500 8,645,200 8,157,400
Adjusted total assets3 30,504,800 27,490,800 24,557,900 16,304,400 13,981,000
Activity Ratio
Adjusted total asset turnover4 0.43 0.44 0.65 0.53 0.58

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Total asset turnover = Revenues ÷ Total assets
= 13,117,200 ÷ 33,080,200 = 0.40

2 Adjusted revenues. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted total asset turnover = Adjusted revenues ÷ Adjusted total assets
= 13,155,100 ÷ 30,504,800 = 0.43

Activity ratio Description The company
Adjusted total asset turnover An activity ratio calculated as total revenue divided by adjusted total assets. Regeneron Pharmaceuticals Inc. adjusted total asset turnover ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Current Ratio

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Current assets 19,479,200 15,884,100 14,014,900 9,779,100 7,689,100
Current liabilities 3,423,400 3,141,300 3,932,500 2,697,400 2,096,600
Liquidity Ratio
Current ratio1 5.69 5.06 3.56 3.63 3.67
Adjusted
Selected Financial Data (US$ in thousands)
Current assets 19,479,200 15,884,100 14,014,900 9,779,100 7,689,100
Adjusted current liabilities2 2,964,500 2,663,400 3,490,500 2,119,700 1,504,900
Liquidity Ratio
Adjusted current ratio3 6.57 5.96 4.02 4.61 5.11

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Current ratio = Current assets ÷ Current liabilities
= 19,479,200 ÷ 3,423,400 = 5.69

2 Adjusted current liabilities. See details »

3 2023 Calculation
Adjusted current ratio = Current assets ÷ Adjusted current liabilities
= 19,479,200 ÷ 2,964,500 = 6.57

Liquidity ratio Description The company
Adjusted current ratio A liquidity ratio calculated as adjusted current assets divided by adjusted current liabilities. Regeneron Pharmaceuticals Inc. adjusted current ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Equity

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 2,702,900 2,701,400 2,699,700 2,695,700 713,900
Stockholders’ equity 25,973,100 22,664,000 18,768,800 11,025,300 11,089,700
Solvency Ratio
Debt to equity1 0.10 0.12 0.14 0.24 0.06
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 2,790,600 2,769,600 2,767,900 2,763,900 782,100
Adjusted stockholders’ equity3 23,983,300 21,488,000 18,407,200 10,942,100 11,509,000
Solvency Ratio
Adjusted debt to equity4 0.12 0.13 0.15 0.25 0.07

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to equity = Total debt ÷ Stockholders’ equity
= 2,702,900 ÷ 25,973,100 = 0.10

2 Adjusted total debt. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted debt to equity = Adjusted total debt ÷ Adjusted stockholders’ equity
= 2,790,600 ÷ 23,983,300 = 0.12

Solvency ratio Description The company
Adjusted debt-to-equity ratio A solvency ratio calculated as adjusted total debt divided by adjusted total equity. Regeneron Pharmaceuticals Inc. adjusted debt-to-equity ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Debt to Capital

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total debt 2,702,900 2,701,400 2,699,700 2,695,700 713,900
Total capital 28,676,000 25,365,400 21,468,500 13,721,000 11,803,600
Solvency Ratio
Debt to capital1 0.09 0.11 0.13 0.20 0.06
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total debt2 2,790,600 2,769,600 2,767,900 2,763,900 782,100
Adjusted total capital3 26,773,900 24,257,600 21,175,100 13,706,000 12,291,100
Solvency Ratio
Adjusted debt to capital4 0.10 0.11 0.13 0.20 0.06

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 2,702,900 ÷ 28,676,000 = 0.09

2 Adjusted total debt. See details »

3 Adjusted total capital. See details »

4 2023 Calculation
Adjusted debt to capital = Adjusted total debt ÷ Adjusted total capital
= 2,790,600 ÷ 26,773,900 = 0.10

Solvency ratio Description The company
Adjusted debt-to-capital ratio A solvency ratio calculated as adjusted total debt divided by adjusted total debt plus adjusted total equity. Regeneron Pharmaceuticals Inc. adjusted debt-to-capital ratio improved from 2021 to 2022 and from 2022 to 2023.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Total assets 33,080,200 29,214,500 25,434,800 17,163,300 14,805,200
Stockholders’ equity 25,973,100 22,664,000 18,768,800 11,025,300 11,089,700
Solvency Ratio
Financial leverage1 1.27 1.29 1.36 1.56 1.34
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted total assets2 30,504,800 27,490,800 24,557,900 16,304,400 13,981,000
Adjusted stockholders’ equity3 23,983,300 21,488,000 18,407,200 10,942,100 11,509,000
Solvency Ratio
Adjusted financial leverage4 1.27 1.28 1.33 1.49 1.21

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Financial leverage = Total assets ÷ Stockholders’ equity
= 33,080,200 ÷ 25,973,100 = 1.27

2 Adjusted total assets. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted financial leverage = Adjusted total assets ÷ Adjusted stockholders’ equity
= 30,504,800 ÷ 23,983,300 = 1.27

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Regeneron Pharmaceuticals Inc. adjusted financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 3,953,600 4,338,400 8,075,300 3,513,200 2,115,800
Revenues 13,117,200 12,172,900 16,071,700 8,497,100 7,863,400
Profitability Ratio
Net profit margin1 30.14% 35.64% 50.25% 41.35% 26.91%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 3,311,600 3,411,800 7,752,500 3,745,100 2,312,600
Adjusted revenues3 13,155,100 12,205,300 15,951,500 8,645,200 8,157,400
Profitability Ratio
Adjusted net profit margin4 25.17% 27.95% 48.60% 43.32% 28.35%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
Net profit margin = 100 × Net income ÷ Revenues
= 100 × 3,953,600 ÷ 13,117,200 = 30.14%

2 Adjusted net income. See details »

3 Adjusted revenues. See details »

4 2023 Calculation
Adjusted net profit margin = 100 × Adjusted net income ÷ Adjusted revenues
= 100 × 3,311,600 ÷ 13,155,100 = 25.17%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Regeneron Pharmaceuticals Inc. adjusted net profit margin ratio deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 3,953,600 4,338,400 8,075,300 3,513,200 2,115,800
Stockholders’ equity 25,973,100 22,664,000 18,768,800 11,025,300 11,089,700
Profitability Ratio
ROE1 15.22% 19.14% 43.03% 31.86% 19.08%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 3,311,600 3,411,800 7,752,500 3,745,100 2,312,600
Adjusted stockholders’ equity3 23,983,300 21,488,000 18,407,200 10,942,100 11,509,000
Profitability Ratio
Adjusted ROE4 13.81% 15.88% 42.12% 34.23% 20.09%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
ROE = 100 × Net income ÷ Stockholders’ equity
= 100 × 3,953,600 ÷ 25,973,100 = 15.22%

2 Adjusted net income. See details »

3 Adjusted stockholders’ equity. See details »

4 2023 Calculation
Adjusted ROE = 100 × Adjusted net income ÷ Adjusted stockholders’ equity
= 100 × 3,311,600 ÷ 23,983,300 = 13.81%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted total equity. Regeneron Pharmaceuticals Inc. adjusted ROE deteriorated from 2021 to 2022 and from 2022 to 2023.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Reported
Selected Financial Data (US$ in thousands)
Net income 3,953,600 4,338,400 8,075,300 3,513,200 2,115,800
Total assets 33,080,200 29,214,500 25,434,800 17,163,300 14,805,200
Profitability Ratio
ROA1 11.95% 14.85% 31.75% 20.47% 14.29%
Adjusted
Selected Financial Data (US$ in thousands)
Adjusted net income2 3,311,600 3,411,800 7,752,500 3,745,100 2,312,600
Adjusted total assets3 30,504,800 27,490,800 24,557,900 16,304,400 13,981,000
Profitability Ratio
Adjusted ROA4 10.86% 12.41% 31.57% 22.97% 16.54%

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 2023 Calculation
ROA = 100 × Net income ÷ Total assets
= 100 × 3,953,600 ÷ 33,080,200 = 11.95%

2 Adjusted net income. See details »

3 Adjusted total assets. See details »

4 2023 Calculation
Adjusted ROA = 100 × Adjusted net income ÷ Adjusted total assets
= 100 × 3,311,600 ÷ 30,504,800 = 10.86%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Regeneron Pharmaceuticals Inc. adjusted ROA deteriorated from 2021 to 2022 and from 2022 to 2023.