Vertex Pharmaceuticals logo

Vertex Pharmaceuticals

VRTX | NASDAQ
Chart Builder DCF Calculator
$553.15
-$5.73 (-1.03%)
At close: Nov 2, 2026, 4:00 PM ET
$553.64
+$0.49 (+0.09%)
After-hours: Nov 2, 2026, 4:39 PM ET
TTM
Period Ending
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
4.41B 4.34B 3.95B 3.68B 3.64B -988.9M -535.6M -479.8M -489.9M 4.02B 3.62B 3.47B 3.36B 3.26B 3.32B 3.27B 3.19B 2.45B 2.34B 2.18B 1.99B 2.76B
Depreciation & Amortization
222.1M 217.3M 209.8M 200.6M 199.8M 202.1M 207.2M 219.7M 208.6M 196M 181.3M 160.7M 155.3M 151.2M 148.3M 143.73M 138.73M 132.67M 125.6M 121.12M 116.07M 111.53M
Stock-Based Compensation
689.1M 686.2M 685.9M 696.1M 685.8M 672.7M 698.5M 739.3M 685.6M 650.7M 581.2M 484.1M 488.8M 483.4M 491.3M 498.41M 465.8M 456.53M 441.4M 419.82M 416.36M 428.93M
Other Working Capital
-166.4M -139.4M -364.4M -45.2M -95.4M -366.6M 52.3M -210.1M -252.5M 277.2M 92.6M 662.4M 676.1M 846.4M 715M 1.05B 861.73M 227.36M 230.4M -153.77M -151.57M 183.26M
Other Non-Cash Items
115.1M 69.2M 492.4M 447.4M 503.9M 428.5M 900K 3.1M -62.6M -65.4M -42.6M 41.7M 9.2M 43.8M 103.4M 30.71M 40.43M 16.47M -5.8M -129.62M -131.42M -225.42M
Deferred Income Tax
-340.4M -384.5M -510.8M -489.7M -377.1M -382.1M -348.8M -531.4M -523.6M -581.4M -536.5M -257.4M -324.2M -377M -275.9M -465.95M -215.41M -223.94M -154.6M 99.58M 87.48M 297.68M
Change in Working Capital
-798.2M -685.9M -1.2B -811.5M -803.6M -912.6M -514.8M -793.5M -762.1M -275.3M -265.7M 482.3M 374.2M 512.5M 340.8M 566.38M 394.02M -154.14M -105.2M -547.05M -359.61M -15.89M
Operating Cash Flow
4.29B 4.24B 3.63B 3.72B 3.85B -980.3M -492.6M -842.6M -944M 3.94B 3.54B 4.38B 4.07B 4.07B 4.13B 4.05B 4.02B 2.68B 2.64B 2.14B 2.12B 3.36B
Capital Expenditures
-496.8M -530.3M -437.6M -380.8M -346.7M -277.7M -485.4M -450.9M -423.8M -406.7M -200.4M -175.9M -189.5M -183.2M -204.7M -232.9M -231.1M -227.7M -235M -220.89M -343.29M -311.25M
Cash Acquisitions
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 10M 10M 87M 87M 77M 77M -418.24M -418.24M -418.24M
Purchase of Investments
-7.44B -7.26B -6.4B -7.32B -7.11B -6.49B -7.44B -6.27B -5.55B -4.54B -3.79B -3.12B -2.94B -2.51B -788.3M -585.05M -603.64M -600.85M -605.2M -670.21M -557.8M -491.11M
Sales Maturities Of Investments
7B 6.48B 5.91B 6.27B 6.05B 5.39B 4.47B 3.22B 2.44B 1.59B 934.2M 1.2B 1.06B 840.3M 920M 483.07M 520.33M 510.93M 499.3M 928.03M 757.91M 795.8M
Other Investing Acitivies
58.7M -19.4M -24.7M -39.7M -306.6M -325M -499.7M -526.8M -261.8M -269M -89M 16.8M -278M -258.1M -258.1M -382.9M -72M -77M -77M 418.24M 403.24M 418.24M
Investing Cash Flow
-882.8M -1.32B -945.4M -1.48B -1.71B -1.69B -3.77B -3.83B -3.6B -3.44B -3.14B -2.08B -2.35B -2.1B -321.1M -630.7M -299.45M -317.59M -340.9M 36.85M -158.14M -6.59M
Debt Repayment
-2.8M -4.1M -5.4M -5.3M -9.3M -21.7M -33.6M -44.3M -50.2M -47.5M -44.9M -43.3M -81.5M -83.2M -85.5M -77.56M -39.16M -28.76M -24.47M -28.3M -25.04M -33.17M
Common Stock Repurchased
-2.01B -1.93B -2.02B -2.31B -1.54B -1.47B -1.18B -908.7M -718M -426M -427.6M -278.1M -161.1M -132.8M n/a -368.18M -1B -1B -1.43B -1.19B -664.06M -664.06M
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
Other Financial Acitivies
-744.4M -322.9M -363.7M -371.2M -364.1M -438.5M -398.8M -397.1M -366.4M -288.8M -224.3M -220.6M -215.8M -217.8M -168.5M -167.82M -147.66M -145.74M -130.2M -147.78M -167.26M -168.18M
Financial Cash Flow
-2.2B -2.12B -2.26B -2.58B -1.81B -1.82B -1.49B -1.22B -1B -625M -562.2M -402.2M -297.4M -267M -67.7M -444.14M -1.04B -1.05B -1.48B -1.27B -750.98M -664.51M
Net Cash Flow
1.17B 819.5M 515.6M -300.3M 391M -4.48B -5.8B -5.87B -5.56B -126.2M -139.7M 1.94B 1.45B 1.69B 3.71B 2.9B 2.63B 1.29B 811.26M 919.23M 1.24B 2.71B
Free Cash Flow
3.8B 3.71B 3.19B 3.34B 3.5B -1.26B -978M -1.29B -1.37B 3.54B 3.34B 4.21B 3.88B 3.89B 3.93B 3.81B 3.79B 2.45B 2.41B 1.92B 1.78B 3.05B
Adj. Free Cash Flow
3.11B 3.02B 2.51B 2.64B 2.81B -1.93B -1.68B -2.03B -2.05B 2.89B 2.76B 3.72B 3.39B 3.41B 3.43B 3.32B 3.32B 1.99B 1.97B 1.5B 1.36B 2.62B
Maintenance CapEx
-238.12M -262.69M -230.69M -161.28M -132.96M -99.05M -263.01M -263.98M -264.36M -220.23M -32.37M -15.22M -3.04M n/a n/a n/a n/a n/a -18.71M -18.71M -18.71M -18.71M
Growth CapEx
-258.68M -267.61M -206.91M -219.52M -213.74M -178.65M -222.39M -186.92M -159.44M -186.47M -168.03M -160.68M -186.46M -183.2M -204.7M -232.9M -231.1M -227.7M -216.29M -202.18M -324.57M -292.54M
Owner Earnings
4.05B 3.98B 3.4B 3.56B 3.71B -1.08B -755.61M -1.11B -1.21B 3.72B 3.5B 4.37B 4.07B 4.07B 4.13B 4.05B 4.02B 2.68B 2.62B 2.12B 2.1B 3.34B

© 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.