United Therapeutics Corp
NASDAQ:UTHR
Income Statement
Earnings Waterfall
United Therapeutics Corp
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-257.5m
USD
|
Gross Profit
|
2.1B
USD
|
Operating Expenses
|
-881.5m
USD
|
Operating Income
|
1.2B
USD
|
Other Expenses
|
-203.7m
USD
|
Net Income
|
984.8m
USD
|
Income Statement
United Therapeutics Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 117
N/A
|
1 161
+4%
|
1 203
+4%
|
1 231
+2%
|
1 289
+5%
|
1 327
+3%
|
1 351
+2%
|
1 407
+4%
|
1 466
+4%
|
1 507
+3%
|
1 573
+4%
|
1 595
+1%
|
1 599
+0%
|
1 600
+0%
|
1 632
+2%
|
1 670
+2%
|
1 725
+3%
|
1 744
+1%
|
1 744
0%
|
1 711
-2%
|
1 628
-5%
|
1 601
-2%
|
1 530
-4%
|
1 519
-1%
|
1 449
-5%
|
1 443
0%
|
1 431
-1%
|
1 410
-1%
|
1 483
+5%
|
1 506
+2%
|
1 591
+6%
|
1 655
+4%
|
1 686
+2%
|
1 768
+5%
|
1 789
+1%
|
1 860
+4%
|
1 936
+4%
|
1 981
+2%
|
2 111
+7%
|
2 204
+4%
|
2 328
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(131)
|
(132)
|
(139)
|
(149)
|
(126)
|
(116)
|
(94)
|
(60)
|
(69)
|
(49)
|
(53)
|
(70)
|
(73)
|
(86)
|
(85)
|
(81)
|
(106)
|
(145)
|
(187)
|
(220)
|
(199)
|
(175)
|
(140)
|
(121)
|
(118)
|
(112)
|
(111)
|
(102)
|
(108)
|
(108)
|
(119)
|
(123)
|
(123)
|
(125)
|
(118)
|
(127)
|
(152)
|
(178)
|
(212)
|
(245)
|
(258)
|
|
Gross Profit |
986
N/A
|
1 029
+4%
|
1 065
+3%
|
1 082
+2%
|
1 163
+7%
|
1 211
+4%
|
1 258
+4%
|
1 348
+7%
|
1 397
+4%
|
1 458
+4%
|
1 520
+4%
|
1 525
+0%
|
1 526
+0%
|
1 514
-1%
|
1 547
+2%
|
1 589
+3%
|
1 620
+2%
|
1 599
-1%
|
1 557
-3%
|
1 491
-4%
|
1 429
-4%
|
1 427
0%
|
1 391
-3%
|
1 398
+1%
|
1 331
-5%
|
1 331
0%
|
1 320
-1%
|
1 307
-1%
|
1 375
+5%
|
1 398
+2%
|
1 472
+5%
|
1 533
+4%
|
1 563
+2%
|
1 643
+5%
|
1 671
+2%
|
1 733
+4%
|
1 785
+3%
|
1 803
+1%
|
1 899
+5%
|
1 959
+3%
|
2 070
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(693)
|
(614)
|
(596)
|
(751)
|
(624)
|
(903)
|
(954)
|
(625)
|
(698)
|
(381)
|
(329)
|
(483)
|
(464)
|
(552)
|
(572)
|
(528)
|
(595)
|
(791)
|
(569)
|
(678)
|
(624)
|
(772)
|
(723)
|
(697)
|
(698)
|
(687)
|
(766)
|
(716)
|
(782)
|
(906)
|
(897)
|
(950)
|
(875)
|
(732)
|
(780)
|
(758)
|
(794)
|
(816)
|
(800)
|
(847)
|
(882)
|
|
Selling, General & Administrative |
(394)
|
(353)
|
(350)
|
(458)
|
(381)
|
(562)
|
(604)
|
(385)
|
(453)
|
(246)
|
(209)
|
(326)
|
(317)
|
(368)
|
(363)
|
(311)
|
(330)
|
(267)
|
(283)
|
(346)
|
(266)
|
(364)
|
(321)
|
(310)
|
(336)
|
(337)
|
(404)
|
(370)
|
(424)
|
(447)
|
(454)
|
(496)
|
(465)
|
(428)
|
(457)
|
(446)
|
(471)
|
(479)
|
(468)
|
(497)
|
(474)
|
|
Research & Development |
(299)
|
(261)
|
(246)
|
(293)
|
(243)
|
(340)
|
(350)
|
(241)
|
(245)
|
(134)
|
(120)
|
(157)
|
(148)
|
(184)
|
(209)
|
(218)
|
(265)
|
(264)
|
(287)
|
(333)
|
(358)
|
(407)
|
(402)
|
(387)
|
(361)
|
(350)
|
(362)
|
(345)
|
(358)
|
(459)
|
(444)
|
(453)
|
(410)
|
(304)
|
(324)
|
(312)
|
(323)
|
(337)
|
(332)
|
(351)
|
(408)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
292
N/A
|
415
+42%
|
469
+13%
|
332
-29%
|
539
+62%
|
308
-43%
|
303
-1%
|
723
+138%
|
699
-3%
|
1 078
+54%
|
1 191
+11%
|
1 043
-12%
|
1 062
+2%
|
962
-9%
|
975
+1%
|
1 060
+9%
|
1 025
-3%
|
809
-21%
|
987
+22%
|
813
-18%
|
805
-1%
|
655
-19%
|
668
+2%
|
702
+5%
|
634
-10%
|
644
+2%
|
554
-14%
|
592
+7%
|
594
+0%
|
493
-17%
|
574
+17%
|
583
+2%
|
689
+18%
|
911
+32%
|
891
-2%
|
975
+9%
|
991
+2%
|
987
0%
|
1 099
+11%
|
1 112
+1%
|
1 189
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(14)
|
(14)
|
(15)
|
(18)
|
(14)
|
(12)
|
(8)
|
(5)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(8)
|
(9)
|
(11)
|
(12)
|
(5)
|
15
|
5
|
36
|
19
|
21
|
33
|
(11)
|
7
|
(48)
|
28
|
41
|
18
|
49
|
(23)
|
(67)
|
(53)
|
(23)
|
(42)
|
26
|
56
|
88
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(257)
|
(260)
|
(260)
|
0
|
(3)
|
(12)
|
(54)
|
(866)
|
(875)
|
(864)
|
(823)
|
(18)
|
(9)
|
(11)
|
(11)
|
(134)
|
(136)
|
(134)
|
(135)
|
(6)
|
(4)
|
(3)
|
(13)
|
(11)
|
(11)
|
(11)
|
(4)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
350
|
350
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
1
|
1
|
1
|
2
|
4
|
1
|
(1)
|
(2)
|
0
|
351
|
354
|
4
|
2
|
2
|
5
|
7
|
13
|
17
|
17
|
13
|
(8)
|
5
|
3
|
2
|
3
|
(2)
|
6
|
5
|
104
|
114
|
103
|
101
|
(9)
|
(12)
|
(15)
|
(7)
|
(4)
|
(1)
|
5
|
1
|
2
|
|
Pre-Tax Income |
279
N/A
|
401
+44%
|
456
+14%
|
319
-30%
|
525
+65%
|
295
-44%
|
291
-2%
|
1 063
+266%
|
1 044
-2%
|
1 425
+36%
|
1 543
+8%
|
1 045
-32%
|
1 060
+1%
|
960
-9%
|
718
-25%
|
800
+11%
|
770
-4%
|
815
+6%
|
989
+21%
|
808
-18%
|
759
-6%
|
(201)
N/A
|
(168)
+16%
|
(141)
+16%
|
(165)
-17%
|
657
N/A
|
541
-18%
|
593
+10%
|
639
+8%
|
500
-22%
|
582
+17%
|
568
-3%
|
594
+5%
|
870
+47%
|
804
-8%
|
912
+13%
|
951
+4%
|
934
-2%
|
1 118
+20%
|
1 158
+4%
|
1 274
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(104)
|
(152)
|
(174)
|
(125)
|
(185)
|
(109)
|
(117)
|
(400)
|
(393)
|
(521)
|
(532)
|
(337)
|
(347)
|
(303)
|
(324)
|
(291)
|
(281)
|
(260)
|
(205)
|
(194)
|
(172)
|
49
|
49
|
48
|
61
|
(129)
|
(111)
|
(124)
|
(124)
|
(94)
|
(112)
|
(105)
|
(118)
|
(183)
|
(173)
|
(205)
|
(223)
|
(206)
|
(247)
|
(258)
|
(290)
|
|
Income from Continuing Operations |
175
|
250
|
282
|
194
|
340
|
186
|
173
|
663
|
652
|
904
|
1 011
|
708
|
714
|
657
|
395
|
509
|
489
|
555
|
784
|
614
|
587
|
(152)
|
(120)
|
(94)
|
(105)
|
528
|
430
|
469
|
515
|
405
|
471
|
462
|
476
|
687
|
631
|
707
|
727
|
728
|
872
|
900
|
985
|
|
Net Income (Common) |
175
N/A
|
250
+43%
|
282
+13%
|
194
-31%
|
340
+75%
|
186
-45%
|
173
-7%
|
663
+283%
|
652
-2%
|
904
+39%
|
1 011
+12%
|
708
-30%
|
714
+1%
|
657
-8%
|
395
-40%
|
509
+29%
|
418
-18%
|
484
+16%
|
713
+47%
|
543
-24%
|
589
+9%
|
(150)
N/A
|
(118)
+21%
|
(92)
+22%
|
(105)
-14%
|
528
N/A
|
430
-19%
|
469
+9%
|
515
+10%
|
405
-21%
|
471
+16%
|
462
-2%
|
476
+3%
|
687
+44%
|
631
-8%
|
707
+12%
|
727
+3%
|
728
+0%
|
872
+20%
|
900
+3%
|
985
+9%
|
|
EPS (Diluted) |
3.47
N/A
|
4.4
+27%
|
5.28
+20%
|
4.09
-23%
|
6.28
+54%
|
3.98
-37%
|
3.33
-16%
|
13.2
+296%
|
12.72
-4%
|
18.55
+46%
|
21.54
+16%
|
15.32
-29%
|
15.25
0%
|
14.3
-6%
|
8.79
-39%
|
11.54
+31%
|
9.3
-19%
|
11.02
+18%
|
16.42
+49%
|
12.33
-25%
|
13.39
+9%
|
-3.43
N/A
|
-2.67
+22%
|
-2.08
+22%
|
-2.39
-15%
|
11.96
N/A
|
9.68
-19%
|
10.5
+8%
|
11.54
+10%
|
8.73
-24%
|
9.95
+14%
|
9.71
-2%
|
10.06
+4%
|
14.41
+43%
|
13.11
-9%
|
14.52
+11%
|
15
+3%
|
14.68
-2%
|
17.6
+20%
|
18.1
+3%
|
19.81
+9%
|