VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
REGNRegeneron Pharmaceuticals, Inc.
$632.90$65.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksREGNCash Flow

Regeneron Pharmaceuticals, Inc. (REGN) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow margins exhibit high sensitivity to operational cycles, fluctuating from a low of 4.0% in 2024Q2 to a peak of 42.9% in 2024Q1.

REGN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations5.01B4.98B4.42B4.59B5.01B7.08B2.62B2.43B2.2B1.31B1.49B1.33B752.43M588.6M-74.61M-141.68M96.34M-72.23M-89.09M27.37M23.07M-30.3M-16.91M-6.13M-110.52M-57.32M-27.91M-13.8M-10.2M-6.1M-20.3M
Operating CF Margin %-34.71%31.13%35.02%41.2%44.06%30.81%37.06%32.71%22.26%30.57%32.43%26.69%27.97%-5.41%-31.78%20.99%-19.04%-37.36%21.89%36.37%-45.77%-9.72%-10.67%-502.65%-260.87%-47.08%-40%-26.7%-18.43%-84.23%
Operating CF Growth %244.58%12.63%-3.78%-8.39%-29.18%170.47%7.74%10.7%67.94%-12.03%11.66%76.86%27.84%888.84%47.34%-247.06%233.38%18.92%-425.46%18.62%176.17%-79.17%-175.71%94.45%-92.82%-105.37%-102.25%-35.29%-67.21%69.95%-11.54%
Net Income4.42B4.5B4.41B3.95B4.34B8.08B3.51B2.12B2.44B1.2B895.52M636.06M348.07M424.36M750.27M-221.76M-104.47M-67.83M-82.71M-105.6M-102.34M-95.45M41.7M-107.46M-124.38M-76.18M-23.21M-23.1M-8.6M-11.6M-32.4M
Depreciation & Amortization540M543.7M482.9M421M341.4M286.2M235.9M210.3M148.2M145.47M104.75M74.91M52.69M41.2M36.94M31.08M19.69M14.25M11.29M11.49M14.59M15.5M15.36M12.94M8.45M6.08M4.42M3.4M3M4.4M6.1M
Stock-Based Compensation995.4M993.7M982.8M885M725M601.7M432M464.3M427.4M507.28M559.88M459.05M307.24M198.4M94.16M56.09M39.9M31.26M32.52M28.07M00000000000
Deferred Taxes-742.3M-785.4M-757.3M-837.8M-746.4M-147.1M75.6M-130.6M-140M318.81M-360.08M-121.62M-66.6M63.6M-340.16M00-56K0000000000000
Other Non-Cash Items-529.4M-810.6M-82.2M266.3M599.8M181.7M-135M-29.3M12.1M63.57M57.64M52.56M19.63M45.34M56.97M10.37M293K-382K2.25M5.94M17.86M21.86M-15.23M4.06M1.82M1.77M6.14M4.7M2.8M3.7M14.5M
Working Capital Changes325.6M532.6M-618.3M-94.1M-243.3M-1.92B-1.5B-200.5M-697M-926.53M228.19M229.83M20.24M-190.67M-672.8M-17.46M140.94M-49.47M-52.43M87.47M92.96M27.79M-58.74M84.33M3.58M11.02M-15.25M1.2M-7.4M-2.6M-8.5M
Change in Receivables-158.5M498.1M-554M-338.8M707.8M-1.93B-1.36B-473.1M-268.9M-362.72M-143.83M-491.42M-62.43M-198.66M-590.09M-21.12M-27.54M-30.36M-16.89M000000000000
Change in Inventory-96.4M-275.3M-619.7M-271.7M-696.5M-494.3M-529.4M-335.5M-387.9M-314.19M-149.78M-111.83M-60.9M-47.96M-52.62M00-4.57M003.59M1.25M6.91M-1.05M-1.73M-941K4.05M-4M000
Change in Payables1.06B736.8M735.1M598.6M-138.4M866.1M118.9M444.5M210M-23.19M253.98M303.66M162.24M136.68M10.98M0012.96M0000000000000
Cash from Investing-1.71B-629.1M-2.47B-3.19B-3.78B-5.38B-70.6M-2.03B-1.46B-1.01B-1.05B-907.6M-420.78M-355.45M-81.07M128.47M-434.15M146K30.82M-85.72M-155.1M115.49M-4.58M-63.84M-58.52M-75.39M-57.68M17.5M2.4M-38.9M-44.3M
Capital Expenditures-1.17B-1.21B-755.9M-926.4M-590.1M-551.9M-614.6M-429.6M-383.1M-272.6M-511.9M-677.93M-333.01M-156.32M-49.34M-57.22M-99.69M-97.32M-34.86M-18.45M-2.81M-4.96M-6.17M-29.66M-34.37M-8.22M-6.5M-5.7M-3M-2.1M-8.6M
CapEx % of Revenue7.86%8.46%5.32%7.06%4.85%3.43%7.23%6.55%5.71%4.64%10.53%16.52%11.81%7.43%3.58%12.83%21.72%25.66%14.62%14.75%4.43%7.5%3.55%51.58%156.31%37.42%10.96%16.52%7.85%6.34%35.68%
Acquisitions-3.3M-3.3M-16.5M-54.9M-230.3M551.9M614.6M429.6M1.07B0000000000000000000000
Investments-------------------------------
Other Investing-48.9M0-105.6M0-1.03B-551.9M-614.6M-429.6M-1.08B-26K-41K000-552K-277K1.12M50K-50K0-1.6M000000100K-100K-100K0
Cash from Financing-3.43B-3.72B-2.2B-1.79B-1.01B-1.01B-1.97B-252.1M-77.1M-24.4M-700.39M-262.8M-218.55M72.19M-97.65M384.25M243.31M31.36M-192.86M319.4M185.4M4.08M4.44M108.18M1.72M349.12M92.87M300K-1.4M39.4M66.3M
Debt Issued (Net)0000001.98B0037.1M-40.6M-140.45M-221.73M-2.02M-2.2M389.44M46.52M22.77M-200.81M0003.83M13.51M-426K190.6M-1.5M-1.1M-1.9M-3.9M-3.7M
Equity Issued (Net)-3.05B-3.33B-2.17B-1.79B-563.3M26.9M-6.53B-64.1M110.1M-61.5M-143.2M45.82M-141.54M57.39M-99.75M18.51M196.79M8.6M7.95M319.4M185.01M4.08M614K94.68M2.15M158.52M94.36M1.4M500K43.4M70M
Dividends Paid-374.3M-370.3M00000000000000000000000000000
Share Repurchases-3.79B-3.97B-3.63B-2.94B-2.53B-2.68B-6.53B-463.9M-191.6M-301.7M-143.2M-160.54M-267.58M-195.09M-163.3M-25.08M-3.8M00000-888K00000000
Other Financing0-10.3M-33.4M0-445.7M-1.03B2.58B-188M-187.2M0-516.59M-168.17M144.73M16.82M4.31M-23.7M0000390K00000000-100K0
Net Change in Cash-122.4M634.7M-248.8M-381.6M221.3M690.8M577M150.1M655M277.53M-273.9M160.38M113.11M305.33M-253.33M371.04M-94.5M-40.72M-251.13M261.05M53.37M89.28M-17.05M38.21M-167.32M216.41M7.28M3.9M-9.2M-5.6M1.7M
Free Cash Flow4.16B4.08B3.66B3.67B4.42B6.53B2B2B1.81B1.03B974M652.85M419.43M432.27M-123.95M-198.9M-3.35M-169.55M-123.94M8.93M20.26M-35.26M-23.08M-35.79M-144.89M-65.54M-34.41M-19.5M-13.2M-8.2M-28.9M
FCF Margin %27.85%28.45%25.8%27.96%36.35%40.63%23.58%30.51%27%17.62%20.04%15.91%14.88%20.54%-8.99%-44.61%-0.73%-44.7%-51.98%7.14%31.94%-53.27%-13.26%-62.24%-658.96%-298.29%-58.04%-56.52%-34.55%-24.77%-119.92%
FCF Growth %37.58%11.35%-0.08%-17.11%-32.23%225.9%0.15%10.4%75.16%6.21%49.19%55.65%-2.97%448.74%37.68%-5846.16%98.03%-36.8%-1488.56%-55.95%157.47%-52.75%35.5%75.3%-121.07%-90.5%-76.44%-47.73%-60.98%71.63%-34.42%
FCF per Share38.5837.5731.8432.2638.9958.1917.4117.4615.788.938.375.673.703.88-1.07-2.20-0.04-2.13-1.570.130.35-0.63-0.41-0.71-3.30-1.56-0.98-0.62-0.43-0.28-1.18
FCF Conversion (FCF/Net Income)0.94x1.11x1.00x1.16x1.16x0.88x0.75x1.15x0.90x1.09x1.66x2.09x2.16x1.39x-0.10x0.64x-0.92x1.06x1.08x-0.26x-0.23x0.32x-0.41x0.06x0.89x0.75x1.20x0.60x1.19x0.53x0.63x
Interest Paid0052.6M73.1M53.7M55.8M23.2M25M22.3M18.7M5.5M10.58M20.35M23.2M00009.35M000000000000
Taxes Paid00743M870.3M1.5B1.22B188.1M342.3M205.6M754.8M481.4M276.09M59.85M1.06M00003.08M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetFortress
Cash FlowStable
Top Statement Risk

Medicare Part B pricing

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to recent financial statements, Regeneron's operating cash flow to net income ratio has fluctuated significantly, reaching a low of 0.25 in 2024Q2, which suggests that reported earnings are frequently decoupled from actual cash generation due to the timing of collaboration settlements and working capital swings.

The wide variance in the OCF/NI ratio indicates that net income is an imperfect proxy for the company's immediate liquidity. Investors should monitor whether these periodic disconnects represent structural delays in collaboration revenue recognition or underlying volatility in the core biologics business.

Free Cash Flow Margin Volatility

As reported in quarterly filings, Regeneron's free cash flow margins have demonstrated high sensitivity to operational cycles, ranging from a low of 4.0% in 2024Q2 to a peak of 42.9% in 2024Q1, highlighting the inherent unpredictability of cash flow generation in a platform-heavy biotech model.

This volatility suggests that while the company maintains high-margin products, the timing of R&D investments and collaboration-related cash inflows creates a lumpy cash flow profile. The inability to maintain a consistent FCF margin trajectory warrants further investigation into the predictability of the company's long-term cash conversion.

Capital Intensity and Asset Replacement

Based on reported figures, Regeneron's capital expenditure as a percentage of revenue has averaged roughly 7.5% over the last ten quarters, reflecting a sustained commitment to manufacturing capacity that appears necessary to support the complex production requirements of its proprietary monoclonal antibody pipeline.

The consistent level of investment suggests that management prioritizes internal manufacturing control to mitigate supply chain risks. However, investors should monitor whether this capital intensity remains elevated as the company transitions its product portfolio toward newer, potentially more complex bispecific antibody therapies.

Aggressive Capital Return Strategy

Data from recent financial disclosures indicate that Regeneron has prioritized share repurchases over other forms of capital deployment, with buybacks totaling over $1 billion in multiple quarters, even as the company maintains a fortress balance sheet with minimal debt and significant cash reserves.

The reliance on share buybacks as the primary mechanism for returning capital suggests a lack of large-scale, accretive M&A opportunities that meet the company's internal return thresholds. This strategy may indicate management's confidence in the organic pipeline, though it raises questions regarding the potential for future diversification.

REGN — Frequently Asked Questions

Quick answers to the most common questions about buying REGN stock.

How much cash does Regeneron Pharmaceuticals, Inc. (REGN) generate from operations?

Regeneron Pharmaceuticals, Inc. (REGN) generated $4.98B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Regeneron Pharmaceuticals, Inc.'s free cash flow?

Regeneron Pharmaceuticals, Inc. (REGN) generated $4.08B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Regeneron Pharmaceuticals, Inc.'s capital expenditure (CapEx)?

Regeneron Pharmaceuticals, Inc. (REGN) spent $1.21B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Regeneron Pharmaceuticals, Inc. distribute cash to shareholders?

In 2025, Regeneron Pharmaceuticals, Inc. (REGN) returned $370.3M to shareholders via cash dividends and spent $3.97B on share repurchases. This shows the company's commitment to returning capital to its equity investors.