
United Therapeutics (UTHR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
794.4M
Gross Profit
701.9M
88.36%
Operating Income
382.8M
48.19%
Net Income
322.2M
40.56%
Balance Sheet Metrics
Total Assets
7.7B
Total Liabilities
936.7M
Shareholders Equity
6.8B
Debt to Equity
0.14
Cash Flow Metrics
Operating Cash Flow
463.8M
Free Cash Flow
386.3M
Revenue & Profitability Trend
United Therapeutics Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.9B | 2.3B | 1.9B | 1.7B | 1.5B |
Cost of Goods Sold | 309.7M | 257.5M | 151.6M | 122.5M | 108.1M |
Gross Profit | 2.6B | 2.1B | 1.8B | 1.6B | 1.4B |
Gross Margin % | 89.2% | 88.9% | 92.2% | 92.7% | 92.7% |
Operating Expenses | |||||
Research & Development | 481.0M | 408.0M | 322.9M | 540.1M | 357.7M |
Selling, General & Administrative | 638.6M | 477.1M | 482.1M | 467.0M | 423.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.1B | 885.1M | 805.0M | 1.0B | 781.6M |
Operating Income | 1.4B | 1.2B | 979.7M | 555.9M | 593.6M |
Operating Margin % | 50.3% | 50.9% | 50.6% | 33.0% | 40.0% |
Non-Operating Items | |||||
Interest Income | 199.1M | 162.7M | 45.2M | 16.7M | 28.6M |
Interest Expense | 42.9M | 59.3M | 32.4M | 18.6M | 23.5M |
Other Non-Operating Income | -65.3M | -14.0M | -41.9M | 39.9M | 40.2M |
Pre-tax Income | 1.5B | 1.3B | 950.6M | 593.9M | 638.9M |
Income Tax | 343.9M | 289.5M | 223.3M | 118.1M | 124.1M |
Effective Tax Rate % | 22.3% | 22.7% | 23.5% | 19.9% | 19.4% |
Net Income | 1.2B | 984.8M | 727.3M | 475.8M | 514.8M |
Net Margin % | 41.5% | 42.3% | 37.6% | 28.2% | 34.7% |
Key Metrics | |||||
EBITDA | 1.7B | 1.4B | 1.0B | 664.7M | 721.4M |
EPS (Basic) | $26.44 | $21.04 | $15.98 | $10.60 | $11.65 |
EPS (Diluted) | $24.64 | $19.81 | $15.00 | $10.06 | $11.54 |
Basic Shares Outstanding | 45200000 | 46800000 | 45500000 | 44900000 | 44200000 |
Diluted Shares Outstanding | 45200000 | 46800000 | 45500000 | 44900000 | 44200000 |
Income Statement Trend
United Therapeutics Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.7B | 1.2B | 961.2M | 894.8M | 738.7M |
Short-term Investments | 1.6B | 1.8B | 1.9B | 1.0B | 1.1B |
Accounts Receivable | 279.3M | 278.9M | 220.4M | 198.7M | 157.4M |
Inventory | 157.9M | 111.8M | 102.0M | 93.8M | 86.5M |
Other Current Assets | 169.7M | 166.2M | 219.2M | 100.4M | 88.3M |
Total Current Assets | 3.9B | 3.6B | 3.4B | 2.3B | 2.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 144.2M | 147.9M | 72.5M | 72.6M | 186.1M |
Intangible Assets | 79.6M | 80.5M | 16.5M | 16.6M | 130.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 680.5M | 546.6M | 442.0M | 370.1M | 408.5M |
Total Non-Current Assets | 3.5B | 3.6B | 2.7B | 2.8B | 2.4B |
Total Assets | 7.4B | 7.2B | 6.0B | 5.2B | 4.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 6.0M | 5.6M | 4.1M | 3.8M | 4.1M |
Short-term Debt | 300.0M | 400.0M | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 82.6M | 71.0M | 32.5M | 28.4M | 39.5M |
Total Current Liabilities | 738.1M | 804.4M | 343.2M | 305.4M | 323.3M |
Non-Current Liabilities | |||||
Long-term Debt | - | 300.0M | 800.0M | 800.0M | 800.0M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 181.9M | 77.8M | 104.6M | 104.8M | 96.5M |
Total Non-Current Liabilities | 181.9M | 377.8M | 904.6M | 904.8M | 896.5M |
Total Liabilities | 920.0M | 1.2B | 1.2B | 1.2B | 1.2B |
Equity | |||||
Common Stock | 800.0K | 700.0K | 700.0K | 700.0K | 700.0K |
Retained Earnings | 7.2B | 6.0B | 5.0B | 4.3B | 3.8B |
Treasury Stock | 3.5B | 2.6B | 2.6B | 2.6B | 2.6B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 6.4B | 6.0B | 4.8B | 4.0B | 3.4B |
Key Metrics | |||||
Total Debt | 300.0M | 700.0M | 800.0M | 800.0M | 800.0M |
Working Capital | 3.1B | 2.7B | 3.0B | 2.0B | 1.8B |
Balance Sheet Composition
United Therapeutics Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.2B | 984.8M | 727.3M | 475.8M | 514.8M |
Depreciation & Amortization | 72.5M | 53.2M | 51.3M | 49.9M | 49.9M |
Stock-Based Compensation | 144.0M | 39.1M | 106.8M | 138.5M | 163.8M |
Working Capital Changes | -102.9M | -154.9M | -185.7M | -161.7M | 24.5M |
Operating Cash Flow | 1.3B | 917.3M | 752.2M | 568.4M | 706.0M |
Investing Activities | |||||
Capital Expenditures | -246.5M | -230.4M | -138.8M | -120.8M | -56.9M |
Acquisitions | -30.5M | -89.2M | 0 | 0 | 0 |
Investment Purchases | -1.6B | -2.5B | -1.7B | -1.9B | -2.3B |
Investment Sales | 2.4B | 2.1B | 1.0B | 1.5B | 1.6B |
Investing Cash Flow | 417.2M | -719.6M | -811.5M | -486.9M | -738.5M |
Financing Activities | |||||
Share Repurchases | -1.0B | -13.8M | -11.4M | -10.8M | -3.7M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | 800.0M | 0 | 0 |
Debt Repayment | -400.0M | -100.0M | -800.0M | 0 | -50.0M |
Financing Cash Flow | -1.8B | -216.5M | -18.9M | -10.8M | -105.4M |
Free Cash Flow | 1.1B | 747.6M | 663.7M | 477.4M | 696.4M |
Net Change in Cash | -113.3M | -18.8M | -78.2M | 70.7M | -137.9M |
Cash Flow Trend
United Therapeutics Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.76
Forward P/E
10.81
Price to Book
1.90
Price to Sales
4.43
PEG Ratio
1.23
Profitability Ratios
Profit Margin
40.36%
Operating Margin
45.64%
Return on Equity
19.30%
Return on Assets
12.96%
Financial Health
Current Ratio
7.26
Debt to Equity
0.00
Beta
0.57
Per Share Data
EPS (TTM)
$25.62
Book Value per Share
$158.65
Revenue per Share
$68.62
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
uthr | 13.6B | 11.76 | 1.90 | 19.30% | 40.36% | 0.00 |
Zoetis | 65.3B | 25.36 | 13.14 | 52.77% | 27.83% | 137.01 |
Haleon Plc - ADR | 43.6B | 21.44 | 5.44 | 9.38% | 13.81% | 53.41 |
Intra-Cellular | 14.0B | -183.15 | 12.20 | -8.58% | -10.97% | 1.48 |
Neurocrine | 13.2B | 39.32 | 4.88 | 13.39% | 13.88% | 18.18 |
Viatris | 12.5B | 235.80 | 0.80 | -19.77% | -24.57% | 94.78 |
Financial data is updated regularly. All figures are in the company's reporting currency.