Regeneron Reports Fourth Quarter and Full Year 2024 Financial and Operating Results; Initiates Quarterly Dividend and Increases Total Share Repurchase Capacity to ~$4.5 Billion
- Fourth quarter 2024 revenues increased 10% to
$3 .79 billion versus fourth quarter 2023 - Full year 2024 revenues increased 8% to
$14 .20 billion versus 2023; excluding RonapreveTM(a)(b), revenues increased 10% - Fourth quarter 2024 Dupixent® global net sales (recorded by Sanofi) increased 15% to
$3 .70 billion versus fourth quarter 2023; full year 2024 Dupixent global net sales increased 22% to$14 .15 billion versus 2023 - Fourth quarter 2024 U.S. net sales for EYLEA HD® and EYLEA® increased 2% versus fourth quarter 2023 to
$1 .50 billion, including $305 million from EYLEA HD; full year 2024 U.S. net sales for EYLEA HD and EYLEA increased 1% versus 2023 to$5 .97 billion versus 2023, including$1.20 billion from EYLEA HD - Fourth quarter 2024 Libtayo® global net sales increased 50% to $367 million versus fourth quarter 2023; full year 2024 Libtayo global net sales increased 40% to
$1.22 billion versus 2023 - Fourth quarter 2024 GAAP diluted EPS of
$8.06 and non-GAAP diluted EPS(a) of$12.07 ; fourth quarter 2024 includes unfavorable$0.11 impact from acquired IPR&D charge - Initiation of quarterly cash dividend program,
$0.88 dividend declared; additional$3 .0 billion share repurchase program authorized, bringing current repurchase capacity to~$4.5 billion - Regulatory applications submitted to FDA for EYLEA HD pre-filled syringe, Dupixent in bullous pemphigoid, odronextamab in follicular lymphoma, and linvoseltamab in multiple myeloma
- Positive Phase 3 results reported for EYLEA HD in retinal vein occlusion (RVO) and Libtayo in high-risk adjuvant cutaneous squamous cell carcinoma (CSCC)
"
Financial Highlights
| ($ in millions, except per share data) | Q4 2024 | Q4 2023 | % Change | FY 2024 | FY 2023 | % Change | ||||||||||||
| Total revenues | $ | 3,789 | $ | 3,434 | 10 | % | $ | 14,202 | $ | 13,117 | 8 | % | ||||||
| GAAP net income | $ | 918 | $ | 1,160 | (21 | %) | $ | 4,413 | $ | 3,954 | 12 | % | ||||||
| GAAP net income per share - diluted | $ | 8.06 | $ | 10.19 | (21 | %) | $ | 38.34 | $ | 34.77 | 10 | % | ||||||
| Non-GAAP net income(a) | $ | 1,390 | $ | 1,366 | 2 | % | $ | 5,319 | $ | 5,045 | 5 | % | ||||||
| Non-GAAP net income per share - diluted(a) | $ | 12.07 | $ | 11.86 | 2 | % | $ | 45.62 | $ | 43.79 | 4 | % | ||||||
"2024 was another year of top- and bottom-line growth for
Business Highlights
Key Pipeline Progress
EYLEA HD (aflibercept) 8 mg
- The Company announced that the primary endpoint was met in the Phase 3 QUASAR trial investigating EYLEA HD for the treatment of patients with macular edema following RVO, including those with central, branch, and hemiretinal vein occlusions. In the trial, patients treated with EYLEA HD every 8 weeks (after initial monthly doses) experienced non-inferior vision gains compared to those treated with the approved monthly dosing regimen of EYLEA, the current standard of care. The Company plans to submit a supplemental Biologics License Application (sBLA) to the
U.S. Food and Drug Administration (FDA) in the first quarter of 2025. - A regulatory application for a pre-filled syringe was submitted to the FDA, with an FDA decision expected by mid-2025.
Dupixent (dupilumab)
- In
November 2024 , theEuropean Commission (EC) approved Dupixent to treat eosinophilic esophagitis (EoE) in children aged 1 to 11 years, making Dupixent the first and only medicine indicated to treat these young patients. - The FDA accepted for review the resubmission of an sBLA for Dupixent to treat adults and adolescents aged 12 years and older with chronic spontaneous urticaria (CSU) whose disease is not adequately controlled with H1 antihistamine treatment, with a target action date of
April 18, 2025 . - An sBLA for Dupixent in bullous pemphigoid was submitted to the FDA.
- A Phase 3 study in lichen simplex chronicus was initiated.
Libtayo (cemiplimab)
- The Company announced positive results from a Phase 3 trial of Libtayo, which demonstrated that adjuvant treatment with Libtayo was the first and only immunotherapy that led to a statistically significant and clinically meaningful improvement in the primary endpoint of disease-free survival (DFS) in patients with high-risk CSCC after surgery.
- A Phase 3 study of Libtayo administered intralesionally in patients with early-stage CSCC was initiated.
Hematology Programs
- In
January 2025 , the Company resubmitted to the FDA the BLA for linvoseltamab, a bispecific antibody targeting BCMA and CD3, in relapsed/refractory (R/R) multiple myeloma following resolution of third-party manufacturing issues. - In
January 2025 , the Company resubmitted to the FDA the BLA for odronextamab, a bispecific antibody targeting CD20 and CD3, in R/R follicular lymphoma. - The Company presented new and updated data for odronextamab spanning several B-cell non-Hodgkin lymphoma (B-NHL) subtypes across earlier lines of treatment at the 66th
American Society of Hematology (ASH) Annual Meeting and Exposition. - The Company announced positive Phase 2 results for two antibodies targeting distinct domains of Factor XI. REGN7508 (catalytic domain) is designed to maximize anticoagulant activity while minimizing bleeding risk, and REGN9933 (A2 domain) is designed to provide an additional option for patients with the highest bleeding risk who would otherwise not be candidates for currently available anticoagulants. Per the Phase 2 results, there was a robust antithrombotic effect for each antibody, and no clinically relevant bleeding was observed.
- The Company announced positive updated data from a Phase 3 study of pozelimab (C5 antibody), in combination with cemdisiran (siRNA therapy), against ravulizumab, a standard-of-care C5 inhibitor, in patients with paroxysmal nocturnal hemoglobinuria (PNH). The study showed that the combination treatment helped patients achieve and maintain greater disease control, compared to ravulizumab. These results were presented at the 66th ASH Annual Meeting and Exposition.
Other Programs
The EC approved Kevzara® (sarilumab) for the treatment of polymyalgia rheumatica (PMR) and polyarticular juvenile idiopathic arthritis (pJIA).- A Phase 3 study for mibavademab, an agonist antibody to leptin receptor (LEPR), in generalized lipodystrophy was initiated.
- Enrollment was completed in a Phase 2 study in obesity for trevogrumab, an antibody to myostatin (GDF8), in combination with semaglutide with and without garetosmab, an antibody to Activin A.
- A Phase 2 study for itepekimab, an antibody to IL-33, in chronic rhinosinusitis without nasal polyposis (CRSsNP) was initiated.
- A Phase 2 study for REGN7544, an antagonist antibody to
NPR1 , in postural orthostatic tachycardia syndrome (POTS) was initiated. - The Company shared initial data from the first patient in a Phase 1 study of linvoseltamab, in combination with Dupixent, in severe food allergy at the 43rd Annual
J.P. Morgan Healthcare Conference .
Corporate and Business Development Updates
- In
February 2025 , the Company's board of directors approved the initiation of a quarterly cash dividend program and declared a cash dividend of$0.88 per share on the Company's common stock and Class A stock, payable onMarch 20, 2025 to shareholders of record as ofFebruary 20, 2025 . The Company intends to pay a cash dividend on a quarterly basis going forward, subject to market conditions and approval by the Company's board of directors in its sole discretion. - In
February 2025 , the Company's board of directors also authorized an additional$3 .0 billion share repurchase program, bringing the total current capacity to approximately$4.5 billion . Repurchases may be made from time to time at management's discretion through a variety of methods. The program has no time limit and can be discontinued at any time. - In
January 2025 , the Company entered into an agreement withTruveta Inc. pursuant to which the Company will sequence exomes and conduct genotyping and imputation of up to ten million de-identified consented volunteers using biospecimens provided by Truveta health system members acrossthe United States . - The Company announced its inclusion on the Dow Jones Sustainability World Index (
DJSI World ) for the sixth consecutive year, as well as its fifth consecutive inclusion on the Dow Jones Sustainability North America Index (DJSI North America ).
Select Upcoming 2025 Milestones
| Programs | Milestones | |||
| EYLEA HD | - | Submit sBLA in RVO (first quarter 2025) and FDA decision on sBLA (second half 2025) | ||
| - | FDA decision for pre-filled syringe (mid-2025) | |||
| - | FDA decision on sBLA with two-year data for wet age-related macular degeneration (wAMD) and diabetic macular edema (DME) (target action date of |
|||
| - | Submit sBLA for every 4-week dosing regimen (first quarter 2025) and FDA decision on sBLA (second half 2025) | |||
| Immunology & Inflammation | - | Report results from Phase 3 study for itepekimab (IL-33 antibody) in chronic obstructive pulmonary disease (COPD) (second half 2025) and submit BLA (second half 2025) | ||
| - | FDA decision on sBLA for Dupixent in CSU (target action date of |
|||
| - | sBLA acceptance for Dupixent in bullous pemphigoid (first half 2025) and FDA decision on sBLA (second half 2025); regulatory submission in |
|||
| - | Initiate additional Phase 3 studies for itepekimab (IL-33 antibody) (first half 2025) | |||
| - | Report additional data from Phase 1 study for linvoseltamab (BCMA and CD3 bispecific antibody) in combination with Dupixent in severe food allergies | |||
| Solid Organ Oncology | - | Submit sBLA for Libtayo in adjuvant CSCC (first half 2025) | ||
| - | Report results from Phase 3 study of fianlimab (LAG-3 antibody), in combination with Libtayo, versus pembrolizumab in first-line metastatic melanoma (second half 2025) and submit BLA (second half 2025) | |||
| - | Report initial Phase 2 data for fianlimab (LAG-3 antibody) in combination with Libtayo in first-line advanced non-small cell lung cancer (NSCLC) (first half 2025) | |||
| - | Report additional data for ubamatamab (MUC16 and CD3 bispecific antibody) in ovarian cancer | |||
| - | Report additional data from solid tumor costimulatory bispecific antibody programs | |||
| Hematology | - | FDA decision on BLA for odronextamab (CD20 and CD3 bispecific antibody) in R/R follicular lymphoma (second half 2025) | ||
| - | FDA decision on BLA for linvoseltamab (BCMA and CD3 bispecific antibody) in R/R multiple myeloma (mid-2025) | |||
| - | Initiate Phase 3 program for Factor XI antibodies (REGN9933 and REGN7508) | |||
| Genetic Medicines | - | Report additional data from Phase 1/2 study for DB-OTO (AAV-based gene therapy) in patients with hearing deficit due to variants of the otoferlin gene (mid-2025) | ||
| - | Report results from Phase 3 study for pozelimab (C5 antibody) in combination with cemdisiran in myasthenia gravis (second half 2025) | |||
| Internal Medicine | - | Report results from Phase 2 study for semaglutide in combination with trevogrumab (myostatin antibody) with and without garetosmab (Activin A antibody) in obesity (second half 2025) | ||
| - | Report results from Phase 2 study for mibavademab (LEPR agonist antibody) in combination with tirzepatide in obesity (second half 2025) | |||
| - | Report results from Phase 3 study for garetosmab (Activin A antibody) in fibrodysplasia ossificans progressiva (FOP) (second half 2025) |
Fourth Quarter and Full Year 2024 Financial Results
Revenues
| ($ in millions) | Q4 2024 | Q4 2023 | % Change | FY 2024 | FY 2023 | % Change | ||||||||||||
| Net product sales: | ||||||||||||||||||
| EYLEA HD - |
$ | 305 | $ | 123 | 148 | % | $ | 1,201 | $ | 166 | * | |||||||
| EYLEA - |
1,190 | 1,338 | (11 | %) | 4,767 | 5,720 | (17 | %) | ||||||||||
| Total EYLEA HD and EYLEA - |
1,495 | 1,461 | 2 | % | 5,968 | 5,886 | 1 | % | ||||||||||
| Libtayo - Global | 367 | 244 | 50 | % | 1,217 | 863 | 41 | % | ||||||||||
| Praluent®- |
63 | 61 | 3 | % | 242 | 182 | 33 | % | ||||||||||
| Evkeeza®- |
38 | 24 | 58 | % | 126 | 77 | 64 | % | ||||||||||
| Inmazeb®- |
40 | 62 | (35 | %) | 76 | 70 | 9 | % | ||||||||||
| Total net product sales | 2,003 | 1,852 | 8 | % | 7,629 | 7,078 | 8 | % | ||||||||||
| Collaboration revenue: | ||||||||||||||||||
| Sanofi | 1,213 | 993 | 22 | % | 4,531 | 3,800 | 19 | % | ||||||||||
| Bayer | 377 | 377 | — | % | 1,499 | 1,487 | 1 | % | ||||||||||
| Other | 17 | — | * | 28 | 216 | (87 | %) | |||||||||||
| Other revenue | 179 | 212 | (16 | %) | 515 | 536 | (4 | %) | ||||||||||
| Total revenues | $ | 3,789 | $ | 3,434 | 10 | % | $ | 14,202 | $ | 13,117 | 8 | % | ||||||
| Total revenues excluding Ronapreve(a) | $ | 3,789 | $ | 3,436 | 10 | % | $ | 14,201 | $ | 12,906 | 10 | % | ||||||
| * Percentage not meaningful | ||||||||||||||||||
EYLEA HD was approved by the FDA in
Sanofi collaboration revenue increased in the fourth quarter and full year 2024, compared to the same periods of 2023, due to an increase in the Company's share of profits from the commercialization of antibodies, which were
Collaboration revenue for full year 2023 included
Refer to Table 4 for a summary of collaboration revenue.
Operating Expenses
| GAAP | % Change |
Non-GAAP(a) | % Change |
||||||||||||||||
| ($ in millions) | Q4 2024 | Q4 2023 | Q4 2024 | Q4 2023 | |||||||||||||||
| Research and development (R&D) | $ | 1,412 | $ | 1,177 | 20 | % | $ | 1,224 | $ | 1,031 | 19 | % | |||||||
| Acquired in-process research and development (IPR&D) | $ | 14 | $ | 30 | (53 | %) | * | * | n/a | ||||||||||
| Selling, general, and administrative (SG&A) | $ | 792 | $ | 738 | 7 | % | $ | 681 | $ | 622 | 9 | % | |||||||
| Cost of goods sold (COGS) | $ | 327 | $ | 307 | 7 | % | $ | 271 | $ | 259 | 5 | % | |||||||
| Cost of collaboration and contract manufacturing (COCM) | $ | 239 | $ | 210 | 14 | % | * | * | n/a | ||||||||||
| Other operating expense (income), net | $ | 16 | $ | (1 | ) | ** | $ | — | * | ** | |||||||||
| GAAP | % Change |
Non-GAAP(a) | % Change |
||||||||||||||||
| FY 2024 | FY 2023 | FY 2024 | FY 2023 | ||||||||||||||||
| Research and development | $ | 5,132 | $ | 4,439 | 16 | % | $ | 4,563 | $ | 3,919 | 16 | % | |||||||
| Acquired in-process research and development | $ | 101 | $ | 186 | (46 | %) | * | * | n/a | ||||||||||
| Selling, general, and administrative | $ | 2,954 | $ | 2,631 | 12 | % | $ | 2,544 | $ | 2,232 | 14 | % | |||||||
| Cost of goods sold | $ | 1,087 | $ | 932 | 17 | % | $ | 898 | $ | 770 | 17 | % | |||||||
| Cost of collaboration and contract manufacturing | $ | 883 | $ | 884 | — | % | * | * | n/a | ||||||||||
| Other operating expense (income), net | $ | 53 | $ | (2 | ) | ** | $ | — | * | ** | |||||||||
| * GAAP and non-GAAP amounts are equivalent as no non-GAAP adjustments have been recorded. | |||||||||||||||||||
| ** Percentage not meaningful | |||||||||||||||||||
- GAAP and non-GAAP R&D expenses increased in the fourth quarter and full year 2024, compared to the same periods in the prior year, driven by the advancement of the Company's mid- and late-stage clinical pipeline and higher headcount-related costs.
- Acquired IPR&D expense for full year 2024 included a $45 million development milestone in connection with the Company's collaboration agreement with
Sonoma Biotherapeutics, Inc. Acquired IPR&D expense for full year 2023 included a $100 million development milestone in connection with the Company's collaboration with Alnylam Pharmaceuticals, Inc. - GAAP and non-GAAP SG&A expenses increased for full year 2024, compared to full year 2023, due to higher commercialization-related expenses to support the Company's launch of EYLEA HD and higher headcount and headcount-related costs partly related to the Company's international commercial expansion.
- GAAP and non-GAAP COGS increased for full year 2024, compared to full year 2023, primarily due to higher start-up costs for the Company's
Rensselaer, New York fill/finish facility. - GAAP other operating expense (income), net, for the fourth quarter and full year 2024 reflects charges related to the increase in the estimated fair value of the contingent consideration liability recognized in connection with the Company's 2023 acquisition of
Decibel Therapeutics, Inc.
Other Financial Information
GAAP other income (expense), net included the recognition of net unrealized losses on equity securities of
In the fourth quarter and full year 2024, the Company's GAAP effective tax rate (ETR) was 4.2% and 7.7%, respectively, compared to (1.0%) and 5.9% in the fourth quarter and full year 2023, respectively. The GAAP ETR increased in the fourth quarter of 2024, compared to the same period in the prior year, due to a lower benefit from stock-based compensation. In the fourth quarter and full year 2024, the non-GAAP ETR was 9.9% and 9.6%, respectively, compared to 2.4% and 9.1% in the fourth quarter and full year 2023, respectively.
GAAP net income per diluted share was
The Company repurchased
2025 Financial Guidance(c)
The Company's full year 2025 financial guidance consists of the following components:
| 2025 Guidance | ||
| GAAP R&D | ||
| Non-GAAP R&D(a) | ||
| GAAP SG&A | ||
| Non-GAAP SG&A(a) | ||
| GAAP gross margin on net product sales(d) | 84%–85% | |
| Non-GAAP gross margin on net product sales(a)(d) | 87%–88% | |
| COCM(e)* | ||
| Capital expenditures* | $850–$975 million | |
| GAAP effective tax rate | 9%–11% | |
| Non-GAAP effective tax rate(a) | 11%–13% | |
| * GAAP and non-GAAP amounts are equivalent as no non-GAAP adjustments have been or are expected to be recorded. | ||
A reconciliation of full year 2025 GAAP to non-GAAP financial guidance is included below:
| ($ in millions) | Low | High | ||||||
| GAAP R&D | $ | 5,560 | $ | 5,795 | ||||
| Stock-based compensation expense | 560 | 590 | ||||||
| Acquisition and integration costs | — | 5 | ||||||
| Non-GAAP R&D | $ | 5,000 | $ | 5,200 | ||||
| GAAP SG&A | $ | 2,910 | $ | 3,095 | ||||
| Stock-based compensation expense | 360 | 390 | ||||||
| Acquisition and integration costs | — | 5 | ||||||
| Non-GAAP SG&A | $ | 2,550 | $ | 2,700 | ||||
| GAAP gross margin on net product sales | 84% | 85% | ||||||
| Intangible asset amortization expense | 2% | 2% | ||||||
| Stock-based compensation expense | 1% | 1% | ||||||
| Non-GAAP gross margin on net product sales | 87% | 88% | ||||||
| GAAP ETR | 9% | 11% | ||||||
| Income tax effect of GAAP to non-GAAP reconciling items | 2% | 2% | ||||||
| Non-GAAP ETR | 11% | 13% | ||||||
| (a) | This press release uses non-GAAP R&D, non-GAAP SG&A, non-GAAP COGS, non-GAAP gross margin on net product sales, non-GAAP other operating (income) expense, net, non-GAAP other income (expense), net, non-GAAP ETR, non-GAAP net income, non-GAAP net income per share, total revenues excluding Ronapreve, and free cash flow, which are financial measures that are not calculated in accordance with The Company makes such adjustments for items the Company does not view as useful in evaluating its operating performance. For example, adjustments may be made for items that fluctuate from period to period based on factors that are not within the Company's control (such as the Company's stock price on the dates share-based grants are issued or changes in the fair value of the Company's investments in equity securities) or items that are not associated with normal, recurring operations (such as acquisition and integration costs). Management uses these non-GAAP measures for planning, budgeting, forecasting, assessing historical performance, and making financial and operational decisions, and also provides forecasts to investors on this basis. With respect to free cash flow, the Company believes that this non-GAAP measure provides a further measure of the Company's ability to generate cash flows from its operations. Additionally, the non-GAAP measures presented are intended to provide investors with an enhanced understanding of the financial performance of the Company's core business operations. However, there are limitations in the use of these and other non-GAAP financial measures as they exclude certain expenses that are recurring in nature. Furthermore, the Company's non-GAAP financial measures may not be comparable with non-GAAP information provided by other companies. Any non-GAAP financial measure presented by the Company should be considered supplemental to, and not a substitute for, measures of financial performance prepared in accordance with GAAP. |
| (b) | The casirivimab and imdevimab antibody cocktail for COVID-19 is known as REGEN-COV® in |
| (c) | The Company's 2025 financial guidance does not assume the completion of any business development transactions not completed as of the date of this press release. |
| (d) | Gross margin on net product sales represents gross profit expressed as a percentage of total net product sales recorded by the Company. Gross profit is calculated as net product sales less cost of goods sold. |
| (e) | Corresponding reimbursements from collaborators and others for manufacturing of commercial supplies is recorded within revenues. |
Conference Call Information
About
For more information, please visit www.regeneron.com or follow
Forward-Looking Statements and Use of Digital Media
This press release includes forward-looking statements that involve risks and uncertainties relating to future events and the future performance of
Non-GAAP Financial Measures
This press release and/or the financial results attached to this press release include amounts that are considered "non-GAAP financial measures" under
| Contact Information: | ||
| Investor Relations | Corporate Affairs | |
| 914-847-8790 | 914-847-8827 | |
| ryan.crowe@regeneron.com | christina.chan@regeneron.com | |
TABLE 1
| CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited) | ||||||
| (In millions) | ||||||
| 2024 | 2023 | |||||
| Assets: | ||||||
| Cash and marketable securities | $ | 17,912.6 | $ | 16,241.3 | ||
| Accounts receivable, net | 6,211.9 | 5,667.3 | ||||
| Inventories | 3,087.3 | 2,580.5 | ||||
| Property, plant, and equipment, net | 4,599.7 | 4,146.4 | ||||
| Intangible assets, net | 1,148.6 | 1,038.6 | ||||
| Deferred tax assets | 3,314.1 | 2,575.4 | ||||
| Other assets | 1,485.2 | 830.7 | ||||
| Total assets | $ | 37,759.4 | $ | 33,080.2 | ||
| Liabilities and stockholders' equity: | ||||||
| Accounts payable, accrued expenses, and other liabilities | $ | 4,888.0 | $ | 3,818.6 | ||
| Finance lease liabilities | 720.0 | 720.0 | ||||
| Deferred revenue | 813.4 | 585.6 | ||||
| Long-term debt | 1,984.4 | 1,982.9 | ||||
| Stockholders' equity | 29,353.6 | 25,973.1 | ||||
| Total liabilities and stockholders' equity | $ | 37,759.4 | $ | 33,080.2 | ||
TABLE 2
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | ||||||||||||||||
| (In millions, except per share data) | ||||||||||||||||
| Three Months Ended |
Year Ended |
|||||||||||||||
| 2024 |
2023 |
2024 |
2023 |
|||||||||||||
| Revenues: | ||||||||||||||||
| Net product sales | $ | 2,002.9 | $ | 1,851.8 | $ | 7,629.2 | $ | 7,078.0 | ||||||||
| Collaboration revenue | 1,606.9 | 1,370.0 | 6,057.8 | 5,503.1 | ||||||||||||
| Other revenue | 179.4 | 212.5 | 515.0 | 536.1 | ||||||||||||
| 3,789.2 | 3,434.3 | 14,202.0 | 13,117.2 | |||||||||||||
| Expenses: | ||||||||||||||||
| Research and development | 1,412.1 | 1,177.2 | 5,132.0 | 4,439.0 | ||||||||||||
| Acquired in-process research and development | 13.8 | 30.0 | 101.0 | 186.1 | ||||||||||||
| Selling, general, and administrative | 792.2 | 737.7 | 2,954.4 | 2,631.3 | ||||||||||||
| Cost of goods sold | 326.8 | 306.8 | 1,087.3 | 932.1 | ||||||||||||
| Cost of collaboration and contract manufacturing | 238.6 | 210.2 | 883.2 | 883.7 | ||||||||||||
| Other operating expense (income), net | 15.5 | (0.5 | ) | 53.4 | (2.1 | ) | ||||||||||
| 2,799.0 | 2,461.4 | 10,211.3 | 9,070.1 | |||||||||||||
| Income from operations | 990.2 | 972.9 | 3,990.7 | 4,047.1 | ||||||||||||
| Other income (expense): | ||||||||||||||||
| Other income (expense), net | (21.6 | ) | 193.0 | 844.4 | 225.2 | |||||||||||
| Interest expense | (10.5 | ) | (18.3 | ) | (55.2 | ) | (73.0 | ) | ||||||||
| (32.1 | ) | 174.7 | 789.2 | 152.2 | ||||||||||||
| Income before income taxes | 958.1 | 1,147.6 | 4,779.9 | 4,199.3 | ||||||||||||
| Income tax expense (benefit) | 40.4 | (12.0 | ) | 367.3 | 245.7 | |||||||||||
| Net income | $ | 917.7 | $ | 1,159.6 | $ | 4,412.6 | $ | 3,953.6 | ||||||||
| Net income per share - basic | $ | 8.53 | $ | 10.88 | $ | 40.90 | $ | 37.05 | ||||||||
| Net income per share - diluted | $ | 8.06 | $ | 10.19 | $ | 38.34 | $ | 34.77 | ||||||||
| Weighted average shares outstanding - basic | 107.6 | 106.6 | 107.9 | 106.7 | ||||||||||||
| Weighted average shares outstanding - diluted | 113.8 | 113.8 | 115.1 | 113.7 | ||||||||||||
TABLE 3
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION (Unaudited) | ||||||||||||||||
| (In millions, except per share data) | ||||||||||||||||
| Three Months Ended |
Year Ended |
|||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| GAAP R&D | $ | 1,412.1 | $ | 1,177.2 | $ | 5,132.0 | $ | 4,439.0 | ||||||||
| Stock-based compensation expense | 174.7 | 132.7 | 543.8 | 488.7 | ||||||||||||
| Acquisition and integration costs | 13.8 | 13.6 | 24.9 | 31.3 | ||||||||||||
| Non-GAAP R&D | $ | 1,223.6 | $ | 1,030.9 | $ | 4,563.3 | $ | 3,919.0 | ||||||||
| GAAP SG&A | $ | 792.2 | $ | 737.7 | $ | 2,954.4 | $ | 2,631.3 | ||||||||
| Stock-based compensation expense | 103.1 | 82.6 | 355.0 | 307.1 | ||||||||||||
| Acquisition, integration, and other costs | 8.5 | 33.3 | 55.2 | 91.8 | ||||||||||||
| Non-GAAP SG&A | $ | 680.6 | $ | 621.8 | $ | 2,544.2 | $ | 2,232.4 | ||||||||
| GAAP COGS | $ | 326.8 | $ | 306.8 | $ | 1,087.3 | $ | 932.1 | ||||||||
| Stock-based compensation expense | 26.6 | 25.1 | 84.0 | 89.2 | ||||||||||||
| Acquisition and integration costs | 0.3 | 0.9 | 2.0 | 2.3 | ||||||||||||
| Intangible asset amortization expense | 29.1 | 21.9 | 103.5 | 80.9 | ||||||||||||
| Charges related to REGEN-COV | — | — | — | (10.0 | ) | |||||||||||
| Non-GAAP COGS | $ | 270.8 | $ | 258.9 | $ | 897.8 | $ | 769.7 | ||||||||
| GAAP other operating expense (income), net | $ | 15.5 | $ | (0.5 | ) | $ | 53.4 | $ | (2.1 | ) | ||||||
| Change in fair value of contingent consideration | 15.5 | — | 53.4 | — | ||||||||||||
| Non-GAAP other operating expense (income), net | $ | — | $ | (0.5 | ) | $ | — | $ | (2.1 | ) | ||||||
| GAAP other income (expense), net | $ | (32.1 | ) | $ | 174.7 | $ | 789.2 | $ | 152.2 | |||||||
| Losses (gains) on investments, net | 212.9 | (58.1 | ) | (118.3 | ) | 266.4 | ||||||||||
| Non-GAAP other income (expense), net | $ | 180.8 | $ | 116.6 | $ | 670.9 | $ | 418.6 | ||||||||
| GAAP net income | $ | 917.7 | $ | 1,159.6 | $ | 4,412.6 | $ | 3,953.6 | ||||||||
| Total of GAAP to non-GAAP reconciling items above | 584.5 | 252.0 | 1,103.5 | 1,347.7 | ||||||||||||
| Income tax effect of GAAP to non-GAAP reconciling items | (112.5 | ) | (45.3 | ) | (196.9 | ) | (256.8 | ) | ||||||||
| Non-GAAP net income | $ | 1,389.7 | $ | 1,366.3 | $ | 5,319.2 | $ | 5,044.5 | ||||||||
| Non-GAAP net income per share - basic | $ | 12.92 | $ | 12.82 | $ | 49.30 | $ | 47.28 | ||||||||
| Non-GAAP net income per share - diluted | $ | 12.07 | $ | 11.86 | $ | 45.62 | $ | 43.79 | ||||||||
| Shares used in calculating: | ||||||||||||||||
| Non-GAAP net income per share - basic | 107.6 | 106.6 | 107.9 | 106.7 | ||||||||||||
| Non-GAAP net income per share - diluted | 115.1 | 115.2 | 116.6 | 115.2 | ||||||||||||
| RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION (Unaudited) (continued) | ||||||||||||||||
| Three Months Ended |
Year Ended |
|||||||||||||||
| 2024 |
2023 |
2024 |
2023 |
|||||||||||||
| Revenue reconciliation: | ||||||||||||||||
| Total revenues | $ | 3,789.2 | $ | 3,434.3 | $ | 14,202.0 | $ | 13,117.2 | ||||||||
| sales of Ronapreve | — | 2.1 | 1.4 | 224.3 | ||||||||||||
| Other - Ronapreve | — | (3.8 | ) | — | (13.3 | ) | ||||||||||
| Total revenues excluding Ronapreve | $ | 3,789.2 | $ | 3,436.0 | $ | 14,200.6 | $ | 12,906.2 | ||||||||
| Effective tax rate reconciliation: | ||||||||||||||||
| GAAP ETR | 4.2% | (1.0%) | 7.7% | 5.9% | ||||||||||||
| Income tax effect of GAAP to non-GAAP reconciling items | 5.7% | 3.4% | 1.9% | 3.2% | ||||||||||||
| Non-GAAP ETR | 9.9% | 2.4% | 9.6% | 9.1% | ||||||||||||
| Year Ended |
||||||||||||||||
| 2024 |
2023 |
|||||||||||||||
| Free cash flow reconciliation: | ||||||||||||||||
| Net cash provided by operating activities | $ | 4,420.5 | $ | 4,594.0 | ||||||||||||
| Capital expenditures | (755.9 | ) | (718.6 | ) | ||||||||||||
| Free cash flow | $ | 3,664.6 | $ | 3,875.4 | ||||||||||||
TABLE 4
| COLLABORATION REVENUE (Unaudited) | ||||||||||||||
| (In millions) | ||||||||||||||
| Three Months Ended |
Year Ended |
|||||||||||||
| 2024 | 2023 |
2024 | 2023 |
|||||||||||
| Sanofi collaboration revenue: | ||||||||||||||
| commercialization of antibodies | $ | 1,042.9 | $ | 885.9 | $ | 3,923.5 | $ | 3,136.5 | ||||||
| Sales-based milestones earned | — | — | — | 50.0 | ||||||||||
| Reimbursement for manufacturing of commercial supplies | 169.7 | 107.0 | 607.9 | 613.0 | ||||||||||
| Total Sanofi collaboration revenue | 1,212.6 | 992.9 | 4,531.4 | 3,799.5 | ||||||||||
| Bayer collaboration revenue: | ||||||||||||||
| commercialization of EYLEA 8 mg and EYLEA outside the | ||||||||||||||
| 348.8 | 345.4 | 1,403.3 | 1,376.4 | |||||||||||
| Reimbursement for manufacturing of ex- |
28.3 | 31.4 | 95.7 | 111.1 | ||||||||||
| Total Bayer collaboration revenue | 377.1 | 376.8 | 1,499.0 | 1,487.5 | ||||||||||
| Other collaboration revenue: | ||||||||||||||
| of Ronapreve | — | 2.1 | 1.4 | 224.3 | ||||||||||
| Other | 17.2 | (1.8 | ) | 26.0 | (8.2 | ) | ||||||||
| Total collaboration revenue | $ | 1,606.9 | $ | 1,370.0 | $ | 6,057.8 | $ | 5,503.1 | ||||||
TABLE 5
| NET PRODUCT SALES OF |
|||||||||||||||||||||
| (In millions) | |||||||||||||||||||||
| Three Months Ended |
|||||||||||||||||||||
| 2024 |
2023 |
% Change | |||||||||||||||||||
| ROW(g) | Total | ROW | Total | (Total Sales) | |||||||||||||||||
| EYLEA HD and EYLEA(a) | $ | 1,495.0 | $ | 887.9 | $ | 2,382.9 | $ | 1,460.6 | $ | 889.6 | $ | 2,350.2 | 1 | % | |||||||
| Dupixent(b) | $ | 2,745.8 | $ | 951.8 | $ | 3,697.6 | $ | 2,486.0 | $ | 730.1 | $ | 3,216.1 | 15 | % | |||||||
| Libtayo(c) | $ | 251.2 | $ | 115.7 | $ | 366.9 | $ | 154.8 | $ | 89.0 | $ | 243.8 | 50 | % | |||||||
| Praluent(d) | $ | 62.7 | $ | 117.7 | $ | 180.4 | $ | 61.3 | $ | 125.9 | $ | 187.2 | (4 | %) | |||||||
| Kevzara(b) | $ | 82.4 | $ | 52.4 | $ | 134.8 | $ | 66.2 | $ | 46.0 | $ | 112.2 | 20 | % | |||||||
| REGEN-COV(e) | $ | — | $ | — | $ | — | $ | — | $ | 5.6 | $ | 5.6 | (100 | %) | |||||||
| Other products(f) | $ | 78.5 | $ | 24.8 | $ | 103.3 | $ | 86.5 | $ | 18.5 | $ | 105.0 | (2 | %) | |||||||
| Year Ended |
|||||||||||||||||||||
| 2024 |
2023 |
% Change | |||||||||||||||||||
| ROW | Total | ROW | Total | (Total Sales) | |||||||||||||||||
| EYLEA HD and EYLEA(a) | $ | 5,968.2 | $ | 3,576.8 | $ | 9,545.0 | $ | 5,885.4 | $ | 3,495.2 | $ | 9,380.6 | 2 | % | |||||||
| Dupixent(b) | $ | 10,398.7 | $ | 3,749.3 | $ | 14,148.0 | $ | 8,855.6 | $ | 2,732.5 | $ | 11,588.1 | 22 | % | |||||||
| Libtayo(c) | $ | 787.3 | $ | 429.5 | $ | 1,216.8 | $ | 538.8 | $ | 330.0 | $ | 868.8 | 40 | % | |||||||
| Praluent(d) | $ | 241.7 | $ | 523.3 | $ | 765.0 | $ | 182.4 | $ | 456.5 | $ | 638.9 | 20 | % | |||||||
| Kevzara(b) | $ | 270.2 | $ | 188.5 | $ | 458.7 | $ | 214.7 | $ | 171.2 | $ | 385.9 | 19 | % | |||||||
| REGEN-COV(e) | $ | — | $ | 3.5 | $ | 3.5 | $ | — | $ | 618.8 | $ | 618.8 | (99 | %) | |||||||
| Other products(f) | $ | 202.9 | $ | 86.5 | $ | 289.4 | $ | 150.5 | $ | 67.4 | $ | 217.9 | 33 | % | |||||||
| Note: The table above includes net product sales of |
|||||||||||||||||||||
| (a) The Company records net product sales of EYLEA HD and EYLEA in |
|||||||||||||||||||||
| (b) Sanofi records global net product sales of Dupixent and Kevzara, and the Company records its share of profits in connection with global sales of such products within Collaboration revenue. | |||||||||||||||||||||
| (c) The Company records global net product sales of Libtayo and pays Sanofi a royalty on such sales. Prior to |
|||||||||||||||||||||
| (d) The Company records net product sales of Praluent in |
|||||||||||||||||||||
| (e) Roche records net product sales outside |
|||||||||||||||||||||
| (f) Included in this line item are products which are sold by the Company and others. Refer to "Fourth Quarter and Full Year 2024 Financial Results" section above for a complete listing of net product sales recorded by the Company. Not included in this line item are net product sales of ARCALYST®, which are recorded by Kiniksa. | |||||||||||||||||||||
| (g) Rest of world (ROW) | |||||||||||||||||||||
Source: Regeneron Pharmaceuticals, Inc.