Vertex Pharmaceuticals logo

Vertex Pharmaceuticals

VRTX | NASDAQ
Chart Builder DCF Calculator
$552.75
-$6.13 (-1.10%)
Nov 2, 2026, 3:56 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Dec 31, 2022
FY 2021
Dec 31, 2021
FY 2020
Dec 31, 2020
Net Income
3.95B -535.6M 3.62B 3.32B 2.34B 2.71B
Depreciation & Amortization
209.8M 207.2M 181.3M 148.3M 125.6M 109.52M
Stock-Based Compensation
685.9M 698.5M 581.2M 491.3M 441.4M 429.5M
Other Working Capital
-364.4M 52.3M 92.6M 715M 230.4M 249.73M
Other Non-Cash Items
492.4M 900K -42.6M 103.4M -5.8M -220.04M
Deferred Income Tax
-510.8M -348.8M -536.5M -275.9M -154.6M 277.34M
Change in Working Capital
-1.2B -514.8M -265.7M 340.8M -105.2M -54.45M
Operating Cash Flow
3.63B -492.6M 3.54B 4.13B 2.64B 3.25B
Capital Expenditures
-437.6M -297.7M -258.4M -204.7M -235M -259.8M
Cash Acquisitions
n/a n/a n/a -295.9M 77M -418.24M
Purchase of Investments
-6.4B -7.7B -3.79B -692.7M -605.2M -450.72M
Sales Maturities Of Investments
5.91B 4.47B 934.2M 920M 499.3M 809.91M
Other Investing Acitivies
-24.7M -241.7M -89M -47.8M -77M 418.24M
Investing Cash Flow
-945.4M -3.77B -3.14B -321.1M -340.9M 99.39M
Debt Repayment
-5.4M -33.6M -44.9M -85.5M -18.7M -29.02M
Common Stock Repurchased
-2.02B -1.18B -427.6M -172M -1.43B -539.14M
Dividend Paid
n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-366.2M -398.8M -224.3M 3.5M -130.2M -202.07M
Financial Cash Flow
-2.26B -1.49B -562.2M -67.7M -1.48B -505.28M
Net Cash Flow
515.6M -5.8B -139.7M 3.71B 811.2M 2.87B
Free Cash Flow
3.19B -790.3M 3.28B 3.93B 2.41B 2.99B
Adj. Free Cash Flow
2.51B -1.49B 2.7B 3.43B 1.97B 2.56B
Maintenance CapEx
-224.04M -74.66M -79.66M n/a n/a n/a
Growth CapEx
-213.56M -223.04M -178.74M -204.7M -235M -259.8M
Owner Earnings
3.41B -567.26M 3.46B 4.13B 2.64B 3.25B

© 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.