Biogen Inc. logo

Biogen Inc.

BIIB | NASDAQ
Chart Builder DCF Calculator
$248.30
-$5.32 (-2.10%)
Nov 2, 2026, 2:36 PM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-69.5M 417.6M 1.37B 1.29B 1.61B 1.53B 1.48B 1.63B 1.61B 1.16B 1.17B 1.16B 1.46B 2.67B 3.13B 2.96B 2.39B 1.57B 1.54B 1.73B 2.11B 2.49B 3.07B
Depreciation & Amortization
881.8M 842.9M 801.1M 779.9M 763.7M 744.3M 708.9M 673.2M 629.3M 571.5M 530M 494.8M 474.5M 470.2M 487.6M 518.4M 533.3M 545.8M 528.2M 487.7M 462.5M 444M 439.7M
Stock-Based Compensation
141.1M 134.9M 293.8M 290.8M 306.3M 303.7M 299.4M 291.2M 271M 260.5M 263.6M 266.4M 278.7M 280.1M 262.1M 254.1M 245.7M 237.8M 236.2M 238.6M 228.8M 210.8M 200.7M
Other Working Capital
-276.6M -106.1M -1.06B -1.04B -964.5M -778.2M -125.1M -75.6M -770M -535.8M -483.1M -574.5M -788M -1.05B -101.2M -347.7M 609.3M 539.2M -282.7M -9.1M -412M -237.7M -244.2M
Other Non-Cash Items
1.4B 997.2M 563M 537M 559.4M 569.3M 579.8M 592.2M 471.8M 727.3M 581.1M 581.2M 541.2M -387.9M -1.67B -1.29B -1.13B -24.5M 1.73B 1.76B 807.3M 375.5M -92.1M
Deferred Income Tax
290.4M 420.7M 413M 361.6M 136.3M -170.1M -225.8M -158.1M -27.8M -182M -201.4M -305.8M -406.5M -292M -234.1M -168.6M 183.5M 148.5M -410.8M -426.8M -813M -654M 97.1M
Change in Working Capital
-398.9M 65.5M -852M -1.06B -920.6M -861M -260M -155.2M -831.6M -751M -693.3M -648.7M -988.1M -1.31B -293.9M -890.3M 173.4M 59.6M -594.8M -145.5M -356.8M -57.6M -190.5M
Operating Cash Flow
2.25B 2.88B 2.59B 2.2B 2.45B 2.12B 2.58B 2.88B 2.13B 1.78B 1.65B 1.55B 1.36B 1.43B 1.68B 1.38B 2.4B 2.54B 3.03B 3.64B 2.43B 2.81B 3.53B
Capital Expenditures
95.6M 89.8M 32.3M -66M -176.2M -260M -286M -359.8M -358.7M -316.3M -360.7M -306.4M -328.6M -300.1M -251.9M -243.2M -224.3M -227.1M -260.2M -294.9M -327.4M -349.6M -382.7M
Cash Acquisitions
-6M n/a n/a n/a n/a -1.07B -1.07B -1.07B -1.66B -6.92B -6.91B -6.91B -6.33B 596.7M 595.2M 595M 594.8M n/a n/a 28.1M 28.1M 28.1M 28.1M
Purchase of Investments
n/a -91M -839.8M -91M -91M n/a n/a n/a n/a -1.02B -3.82B -5.14B -5.78B -5.26B -3.64B -3.45B -4.24B -4.49B -4.03B -3.81B -4.56B -5.14B -6.63B
Sales Maturities Of Investments
55M 56.6M 682.3M 56.6M 16M -15.8M 495.9M 551.5M 605.5M 6.28B 7.9B 8.29B 8.84B 4.78B 4.56B 4.66B 5.47B 4.41B 3.13B 3.5B 4.25B 5.04B 5.89B
Other Investing Acitivies
-5.65B -5.37B -1.29B -1.26B 108.5M 56.6M 84.4M 83.9M -14.4M -13.5M -11.3M -11.3M 21.3M 21.3M 23.9M 24.4M 14.1M 12.9M 10M 12.9M -8.3M -17.1M -23.7M
Investing Cash Flow
-5.5B -5.32B -1.53B -1.37B -158M -1.3B -780.5M -799.2M -1.42B -1.98B -3.2B -4.09B -3.59B -161.3M 1.28B 1.59B 1.62B -300.8M -1.15B -563.7M -617.4M -436.2M -1.12B
Debt Repayment
-400M -300K -16.9M -16.9M -16.9M -16.6M -250M -650M -1.3B -462.7M -212.7M 187.3M 837.3M -1B -1B -1B -1B n/a -700K -170M -169.9M -169.9M 1.3B
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -250M -750M -750M -750M -1.25B -1.2B -1.8B -2.2B -2.7B -5.06B
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
1.17B 1.03B -264.9M -274.9M -130.6M -8.1M -8.2M -2.2M -14.5M 300K -15.2M -6M -9.6M -29.4M 6.6M -5.6M 8.1M 23.3M -122.6M -115.5M -126.1M -194M -49.5M
Financial Cash Flow
776.6M 1.04B -322.6M -301.8M -157M -33.4M -266.9M -683.5M -1.35B -492.9M -259M 137M 783.6M -1.33B -1.79B -1.76B -1.74B -1.22B -1.32B -2.09B -2.5B -3.06B -3.81B
Net Cash Flow
-2.51B -1.42B 782.1M 631.2M 2.16B 849.9M 1.52B 1.33B -588.7M -708.9M -1.82B -2.37B -1.39B -28.8M 1.15B 1.16B 2.13B 904.6M 531.8M 930.2M -683M -642.9M -1.37B
Free Cash Flow
2.34B 2.97B 2.62B 2.14B 2.28B 1.86B 2.3B 2.52B 1.77B 1.47B 1.28B 1.24B 1.03B 1.13B 1.43B 1.14B 2.17B 2.31B 2.77B 3.35B 2.11B 2.46B 3.15B
Adj. Free Cash Flow
2.2B 2.83B 2.33B 1.85B 1.97B 1.55B 2B 2.22B 1.5B 1.21B 1.02B 974.4M 752.4M 848.1M 1.16B 887M 1.93B 2.08B 2.54B 3.11B 1.88B 2.25B 2.95B
Maintenance CapEx
-88.6M -94.4M -53.5M -3.46M -92.06M -175.86M -215.64M -335.38M -355.89M -306.91M -354.12M -299.82M -322.02M -300.1M -251.9M -243.2M -224.3M -227.1M -260.2M -294.9M -327.4M -349.6M -366.94M
Growth CapEx
184.2M 184.2M 85.8M -62.54M -84.14M -84.14M -70.36M -24.42M -2.81M -9.39M -6.58M -6.58M -6.58M n/a n/a n/a n/a n/a n/a n/a n/a n/a -15.76M
Owner Earnings
2.16B 2.78B 2.54B 2.2B 2.36B 1.94B 2.37B 2.54B 1.77B 1.48B 1.29B 1.25B 1.04B 1.13B 1.43B 1.14B 2.17B 2.31B 2.77B 3.35B 2.11B 2.46B 3.16B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.