
Haleon Plc - ADR (HLN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income Metrics
Revenue
3.7B
Gross Profit
2.1B
55.38%
Operating Income
471.9M
12.69%
Net Income
299.3M
8.05%
Balance Sheet Metrics
Total Assets
42.9B
Total Liabilities
21.3B
Shareholders Equity
21.6B
Debt to Equity
0.99
Cash Flow Metrics
Revenue & Profitability Trend
Haleon Plc - ADR Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 15.1B | 11.3B | 10.9B | 9.5B | 9.9B |
Cost of Goods Sold | 5.9B | 4.6B | 4.3B | 3.6B | 4.0B |
Gross Profit | 9.2B | 6.7B | 6.6B | 6.0B | 5.9B |
Gross Margin % | 60.7% | 59.7% | 60.6% | 62.3% | 59.7% |
Operating Expenses | |||||
Research & Development | 401.8M | 311.0M | 300.0M | 257.0M | 304.0M |
Selling, General & Administrative | 6.0B | 4.4B | 4.5B | 4.1B | 4.2B |
Other Operating Expenses | -178.0M | 27.0M | -31.0M | -31.0M | -212.0M |
Total Operating Expenses | 6.2B | 4.8B | 4.8B | 4.3B | 4.3B |
Operating Income | 3.0B | 2.0B | 1.8B | 1.6B | 1.6B |
Operating Margin % | 19.6% | 17.7% | 16.8% | 17.2% | 16.2% |
Non-Operating Items | |||||
Interest Income | 87.6M | 25.0M | 62.0M | 13.0M | 14.0M |
Interest Expense | 531.2M | 414.0M | 278.0M | 16.0M | 15.0M |
Other Non-Operating Income | - | - | - | - | 2.0M |
Pre-tax Income | 2.6B | 1.6B | 1.6B | 1.6B | 1.6B |
Income Tax | 586.5M | 517.0M | 499.0M | 197.0M | 410.0M |
Effective Tax Rate % | 22.8% | 31.8% | 30.8% | 12.0% | 25.8% |
Net Income | 2.0B | 1.1B | 1.1B | 1.4B | 1.2B |
Net Margin % | 13.1% | 9.8% | 10.3% | 15.1% | 11.9% |
Key Metrics | |||||
EBITDA | 3.5B | 2.4B | 2.2B | 1.9B | 1.9B |
EPS (Basic) | $0.32 | $0.23 | $0.23 | $0.30 | $0.25 |
EPS (Diluted) | $0.31 | $0.23 | $0.23 | $0.30 | $0.25 |
Basic Shares Outstanding | 6152731075 | 3642464618 | 3669203978 | 3669034655 | 3669034655 |
Diluted Shares Outstanding | 6152731075 | 3642464618 | 3669203978 | 3669034655 | 3669034655 |
Income Statement Trend
Haleon Plc - ADR Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.0B | 994.0M | 606.0M | 347.0M | 334.0M |
Short-term Investments | - | - | - | 1.0M | 1.0M |
Accounts Receivable | 2.1B | 1.4B | 1.5B | 1.3B | 1.3B |
Inventory | 1.6B | 1.4B | 1.3B | 951.0M | 949.0M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 7.7B | 4.8B | 4.1B | 5.3B | 5.0B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 1.0M | 0 | 1.0M | 5.0M |
Goodwill | 46.4B | 35.2B | 36.8B | 35.4B | 35.5B |
Intangible Assets | 24.3B | 18.5B | 20.0B | 18.9B | 19.0B |
Long-term Investments | 0 | 65.0M | 44.0M | 12.0M | 0 |
Other Non-Current Assets | 95.7M | 114.0M | 132.0M | 320.0M | 261.0M |
Total Non-Current Assets | 38.6B | 29.2B | 30.8B | 29.2B | 29.1B |
Total Assets | 46.3B | 34.1B | 34.8B | 34.5B | 34.1B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 2.7B | 1.9B | 1.8B | 1.4B | 1.3B |
Short-term Debt | 2.0B | 656.0M | 437.0M | 904.0M | 382.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | 18.0M | 25.0M |
Total Current Liabilities | 7.8B | 4.6B | 4.4B | 4.2B | 4.0B |
Non-Current Liabilities | |||||
Long-term Debt | 11.6B | 8.8B | 10.0B | 87.0M | 105.0M |
Deferred Tax Liabilities | 4.5B | 3.5B | 3.6B | 3.4B | 3.4B |
Other Non-Current Liabilities | 37.8M | 53.0M | 22.0M | 8.0M | 14.0M |
Total Non-Current Liabilities | 16.6B | 12.7B | 14.0B | 3.7B | 3.9B |
Total Liabilities | 24.4B | 17.3B | 18.4B | 8.0B | 7.9B |
Equity | |||||
Common Stock | 122.7M | 92.0M | 92.0M | 1.0M | 1.0M |
Retained Earnings | 36.8B | 27.5B | 26.7B | 37.5B | 37.8B |
Treasury Stock | 156.4M | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 21.9B | 16.7B | 16.5B | 26.5B | 26.2B |
Key Metrics | |||||
Total Debt | 13.6B | 9.5B | 10.4B | 991.0M | 487.0M |
Working Capital | -126.7M | 178.0M | -311.0M | 1.0B | 994.0M |
Balance Sheet Composition
Haleon Plc - ADR Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.0B | 1.1B | 1.1B | 1.4B | 1.2B |
Depreciation & Amortization | - | - | - | 268.0M | 305.0M |
Stock-Based Compensation | 137.5M | 76.0M | 15.0M | 0 | - |
Working Capital Changes | 64.7M | -219.0M | -206.0M | -342.0M | -258.0M |
Operating Cash Flow | 2.6B | 1.3B | 1.1B | 1.5B | 1.8B |
Investing Activities | |||||
Capital Expenditures | -337.1M | -234.0M | -304.0M | -216.0M | -216.0M |
Acquisitions | 601.3M | -71.0M | 0 | 0 | 241.0M |
Investment Purchases | - | - | - | - | - |
Investment Sales | 0 | 0 | 700.0M | 100.0M | 158.0M |
Investing Cash Flow | 264.3M | -305.0M | 396.0M | -116.0M | 183.0M |
Financing Activities | |||||
Share Repurchases | -834.6M | - | - | - | - |
Dividends Paid | -768.5M | -388.0M | -2.7B | -1.1B | -2.4B |
Debt Issuance | 1.6B | 0 | 11.0B | 8.0M | 38.0M |
Debt Repayment | -757.8M | -553.0M | -1.5B | 0 | -10.0M |
Financing Cash Flow | -1.4B | -1.1B | 7.2B | -1.1B | -2.4B |
Free Cash Flow | 2.7B | 1.8B | 1.7B | 1.1B | 1.1B |
Net Change in Cash | 1.5B | -31.0M | 8.7B | 278.0M | -355.0M |
Cash Flow Trend
Haleon Plc - ADR Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
19.93
Forward P/E
21.36
Price to Book
5.08
Price to Sales
3.63
PEG Ratio
21.36
Profitability Ratios
Profit Margin
13.81%
Operating Margin
22.21%
Return on Equity
9.38%
Return on Assets
4.61%
Financial Health
Current Ratio
0.87
Debt to Equity
53.41
Beta
0.24
Per Share Data
EPS (TTM)
$0.45
Book Value per Share
$1.77
Revenue per Share
$2.43
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
hln | 41.7B | 19.93 | 5.08 | 9.38% | 13.81% | 53.41 |
United Therapeutics | 19.3B | 16.92 | 2.68 | 19.30% | 40.36% | 0.00 |
Intra-Cellular | 14.0B | -183.15 | 12.20 | -8.58% | -10.97% | 1.48 |
Neurocrine | 13.8B | 41.02 | 5.03 | 13.39% | 13.88% | 18.18 |
Viatris | 11.8B | 235.80 | 0.72 | -19.77% | -24.57% | 95.12 |
Zoetis | 63.7B | 24.68 | 12.77 | 52.77% | 27.83% | 137.01 |
Financial data is updated regularly. All figures are in the company's reporting currency.