RPRX
Royalty Pharma plc (RPRX)
Last Price$33.90.6%
Market Cap$15.2B
$2,263.9M
-3.8% YoY
$858.8M
-24.3% YoY
($929.0M)
Net Debt to FCF - (0.3x)
$2,769.5M
122.3% margin

RPRX Income Statement

RPRX Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$2,264.0M (3.8%) YoY
$2,264.0M 26.2% YoY
100.0% margin
Operating income
$1,292.0M (13.4%) YoY
57.1% margin
Other: $265.0M
Net interest: $226.0M
Operating expenses
$971.0M 12.6% YoY
Pre-tax income
$1,331.0M (21.7%) YoY
58.8% margin
Net income
$859.0M (24.3%) YoY
37.9% margin
Income tax
$472.0M
35.5% tax rate
R&D
$2,000.0K (96.2%) YoY
0.1% of revenue
SG&A
$237.0M (5.1%) YoY
10.5% of revenue

RPRX Income statement key metrics

Annual
Quarterly
LTM

Revenue

$2,264.0M -3.8% YoY

Operating Income

$1,292.0M -13.4% YoY

Net Income

$859.0M -24.3% YoY

RPRX Balance Sheet

RPRX Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$18.2B
Current assets ($1,802.1M, 9.9% of total)
$987.2M (5.4%)
Other current assets
$788.0M (4.3%)
Non-current assets ($16.4B, 90.1% of total)
$187.0M (1.0%)
Other non-current assets
$16.2B (89.1%)
Financial position
$6,625.2M
$987.2M$7,612.4M
Cash & Short-term Investments
Total Debt

RPRX Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$18.2B +11.2% YoY

Liabilities

$7,880.3M +25.1% YoY

Shareholder's Equity

$10.3B +2.6% YoY

RPRX Cash Flow Statement

RPRX Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$477.0M$2,769.0M($2,678.1M)$361.1M$0.0$929.0M

RPRX Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$2,769.0M -7.2% YoY

Free Cash Flow (FCF)

$2,769.0M +215.8% YoY

RPRX Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
% growth
1,652.4
0.0%
1,877.4
13.6%
1,597.9
(14.9%)
1,794.9
12.3%
1,814.3
1.1%
2,122.0
17.0%
2,289.5
7.9%
2,237.2
(2.3%)
2,354.6
5.2%
2,264.0
(3.8%)
Cost of Goods Sold (COGS)0.00.033.3136.01,019.388.123.05.7560.70.0
% margin
1,652.4
100.0%
1,877.4
100.0%
1,564.7
97.9%
1,658.9
92.4%
794.9
43.8%
2,033.9
95.8%
2,266.5
99.0%
2,231.5
99.7%
1,793.9
76.2%
2,264.0
100.0%
Operating Expenses790.01,086.3658.2430.4(808.9)527.0858.71,314.3862.4971.0
Research & Development Expenses (R&D)98.491.0117.9392.683.026.0200.1177.152.02.0
Selling, General & Administrative Expenses (SG&A)121.469.5106.461.9103.4182.0182.8227.3249.7237.0
794.3
48.1%
722.9
38.5%
939.7
58.8%
1,364.4
76.0%
2,623.2
144.6%
1,595.0
75.2%
1,430.7
62.5%
977.5
43.7%
1,492.2
63.4%
1,292.0
57.1%
Interest Income0.00.06.824.422.328.453.578.372.30.0
Interest Expense224.4238.9247.3280.0268.6157.0166.1188.0187.2226.0
Pre-tax Income758.7761.91,343.21,517.92,461.41,702.01,241.2230.11,700.11,331.0
% effective tax rate
177.3
23.4%
196.0
25.7%
542.7
40.4%
433.4
28.6%
349.3
14.2%
1,147.0
67.4%
762.4
61.4%
187.2
81.4%
0.0
0.0%
472.0
35.5%
% margin
581.4
35.2%
565.9
30.1%
1,210.0
75.7%
1,377.7
76.8%
2,348.5
129.4%
495.2
23.3%
478.8
20.9%
42.8
1.9%
1,134.8
48.2%
859.0
37.9%
EPS0.960.933.423.896.421.321.150.103.411.92
Diluted EPS0.960.933.423.896.421.321.150.102.531.45
% margin
862.4
52.2%
1,069.0
56.9%
973.0
60.9%
1,397.7
77.9%
2,647.1
145.9%
1,683.5
79.3%
1,453.7
63.5%
928.6
41.5%
1,887.3
80.2%
1,292.0
57.1%