Free Trial

Vertex Pharmaceuticals (VRTX) Financials

Vertex Pharmaceuticals logo
$397.14 +2.78 (+0.71%)
Closing price 03:59 PM Eastern
Extended Trading
$397.63 +0.49 (+0.12%)
As of 04:13 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Vertex Pharmaceuticals

Annual Income Statements for Vertex Pharmaceuticals

This table shows Vertex Pharmaceuticals' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
-739 -556 -112 263 2,097 1,177 2,712 2,342 3,322 3,620 -536
Consolidated Net Income / (Loss)
-743 -588 -84 92 2,087 1,177 2,712 2,342 3,322 3,620 -536
Net Income / (Loss) Continuing Operations
-742 -588 -84 92 2,087 1,177 2,712 2,342 3,322 3,620 -536
Total Pre-Tax Income
-735 -558 -67 -16 600 1,395 3,117 2,730 4,232 4,380 249
Total Operating Income
-692 -467 9.94 123 635 1,198 2,856 2,782 4,307 3,832 -233
Total Gross Profit
519 915 1,492 2,214 2,638 3,615 5,469 6,670 7,850 8,607 9,490
Total Revenue
580 1,032 1,702 2,489 3,048 4,163 6,206 7,574 8,931 9,869 11,020
Operating Revenue
580 1,032 1,702 2,489 3,048 4,163 6,206 7,574 8,931 9,869 11,020
Total Cost of Revenue
61 117 210 275 410 548 736 904 1,080 1,262 1,531
Operating Cost of Revenue
61 117 210 275 410 548 736 904 1,080 1,262 1,531
Total Operating Expenses
1,212 1,382 1,482 2,090 2,003 2,418 2,613 3,888 3,543 4,775 9,723
Selling, General & Admin Expense
305 377 433 496 558 659 771 840 945 1,137 1,464
Research & Development Expense
856 996 1,048 1,325 1,416 1,755 1,830 3,051 2,656 3,690 8,259
Other Special Charges / (Income)
- - - 0.00 0.00 4.50 13 -3.10 -58 -52 -0.50
Total Other Income / (Expense), net
-42 -91 -77 -139 -35 197 261 -52 -75 548 481
Interest Expense
- - - 69 72 59 58 62 55 44 31
Interest & Investment Income
-73 -84 -81 12 38 64 22 4.90 145 615 598
Other Income / (Expense), net
30 -6.72 4.13 -81 -0.79 192 297 4.90 -165 -23 -86
Income Tax Expense
6.96 30 17 -107 -1,487 218 405 388 910 760 784
Basic Earnings per Share
($3.14) ($2.31) ($0.46) $1.06 $8.24 $4.58 $10.44 $9.09 $12.97 $14.05 ($2.08)
Weighted Average Basic Shares Outstanding
235.31M 241.31M 244.69M 248.86M 254.29M 256.70M 259.80M 257.70M 256.10M 257.70M 257.90M
Diluted Earnings per Share
($3.14) ($2.31) ($0.46) $1.04 $8.09 $4.51 $10.29 $9.01 $12.82 $13.89 ($2.08)
Weighted Average Diluted Shares Outstanding
235.31M 241.31M 244.69M 253.23M 259.19M 260.70M 263.40M 259.90M 259.10M 260.50M 257.90M
Weighted Average Basic & Diluted Shares Outstanding
235.20M 240.80M 243.60M 248.60M 254.50M 259.27M 259.96M 254.58M 257.09M 258.31M 256.79M

Quarterly Income Statements for Vertex Pharmaceuticals

This table shows Vertex Pharmaceuticals' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
819 700 916 1,035 969 1,100 -3,594 1,045 913 646 1,033
Consolidated Net Income / (Loss)
819 700 916 1,035 969 1,100 -3,594 1,045 913 646 1,033
Net Income / (Loss) Continuing Operations
819 700 916 1,035 969 1,100 -3,594 1,045 913 646 1,033
Total Pre-Tax Income
1,077 892 1,162 1,179 1,148 1,279 -3,391 1,224 1,137 730 1,283
Total Operating Income
1,034 779 1,026 1,038 989 1,140 -3,515 1,116 1,026 630 1,151
Total Gross Profit
2,019 2,108 2,185 2,165 2,150 2,348 2,274 2,379 2,489 2,407 2,557
Total Revenue
2,303 2,375 2,493 2,484 2,518 2,691 2,646 2,772 2,912 2,770 2,965
Operating Revenue
2,303 2,375 2,493 2,484 2,518 2,691 2,646 2,772 2,912 2,770 2,965
Total Cost of Revenue
283 267 309 319 368 343 372 393 423 363 408
Operating Cost of Revenue
283 267 309 319 368 343 372 393 423 363 408
Total Operating Expenses
986 1,329 1,158 1,127 1,161 1,209 5,788 1,263 1,463 1,777 1,406
Selling, General & Admin Expense
267 241 263 264 369 343 372 372 378 396 425
Research & Development Expense
717 1,090 896 862 842 866 5,416 891 1,086 1,000 981
Impairment Charge
- - - - - 0.00 0.00 - - 379 0.00
Other Special Charges / (Income)
1.80 -1.90 -0.60 1.20 -50 -0.10 0.50 0.30 -1.20 2.20 0.90
Total Other Income / (Expense), net
43 113 135 141 159 140 124 108 111 100 132
Interest Expense
12 11 11 11 11 10 9.90 7.50 2.80 3.00 3.70
Interest & Investment Income
86 123 145 168 180 181 157 132 128 121 122
Other Income / (Expense), net
-31 1.30 1.60 -16 -9.80 -31 -23 -17 -15 -18 13
Income Tax Expense
258 192 246 144 179 180 202 179 224 84 250
Basic Earnings per Share
$3.18 $2.72 $3.55 $4.01 $3.77 $4.26 ($13.92) $4.05 $3.53 $2.52 $4.02
Weighted Average Basic Shares Outstanding
256.10M 257.40M 257.70M 258M 257.70M 258.20M 258.10M 258M 257.90M 256.90M 256.70M
Diluted Earnings per Share
$3.14 $2.69 $3.52 $3.97 $3.71 $4.21 ($13.92) $4.01 $3.62 $2.49 $3.99
Weighted Average Diluted Shares Outstanding
259.10M 260.30M 260.40M 260.60M 260.50M 261.10M 258.10M 261M 257.90M 259.50M 258.90M
Weighted Average Basic & Diluted Shares Outstanding
257.09M 257.55M 258.09M 257.68M 258.31M 258.05M 258.10M 257.53M 256.79M 256.80M 256.39M

Annual Cash Flow Statements for Vertex Pharmaceuticals

This table details how cash moves in and out of Vertex Pharmaceuticals' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
48 90 416 430 997 462 2,868 811 3,712 -140 -5,800
Net Cash From Operating Activities
-573 -365 236 845 1,270 1,569 3,254 2,644 4,130 3,537 -493
Net Cash From Continuing Operating Activities
-573 -365 236 845 1,270 1,569 3,254 2,644 4,130 3,537 -493
Net Income / (Loss) Continuing Operations
-743 -588 -84 92 2,087 1,177 2,712 2,342 3,322 3,620 -536
Consolidated Net Income / (Loss)
-743 -588 -84 92 2,087 1,177 2,712 2,342 3,322 3,620 -536
Depreciation Expense
63 62 61 61 72 107 110 126 148 181 207
Non-Cash Adjustments To Reconcile Net Income
177 243 320 800 385 180 196 439 652 590 700
Changes in Operating Assets and Liabilities, net
-71 -83 -61 -108 -1,274 106 236 -263 7.40 -854 -864
Net Cash From Investing Activities
74 269 51 -483 -202 -1,235 99 -341 -321 -3,142 -3,770
Net Cash From Continuing Investing Activities
82 269 51 -483 -202 -1,235 99 -341 -321 -3,142 -3,770
Purchase of Property, Plant & Equipment
-51 -45 -57 -99 -95 -75 -260 -235 -205 -200 -298
Acquisitions
-10 -80 0.00 -160 0.00 -1,154 0.00 0.00 -296 0.00 0.00
Purchase of Investments
-1,423 -633 -630 -533 -523 -577 -451 -605 -693 -3,787 -7,438
Sale and/or Maturity of Investments
1,558 1,079 758 308 432 571 810 499 920 934 4,208
Other Investing Activities, net
-0.24 -52 -20 1.06 -15 - - - -48 -89 -242
Net Cash From Financing Activities
549 189 133 68 -71 127 -505 -1,478 -68 -562 -1,495
Net Cash From Continuing Financing Activities
549 189 133 68 -71 127 -505 -1,478 -68 -562 -1,495
Repayment of Debt
-21 -20 -96 -319 - 4.80 -1.80 - 3.50 1.80 6.20
Repurchase of Common Equity
- - 0.00 0.00 -350 -186 -539 -1,425 0.00 -428 -1,177
Issuance of Common Equity
275 186 68 345 289 343 265 102 186 135 115
Other Financing Activities, net
2.16 -0.38 75 43 -13 -45 -229 -155 -258 -271 -439
Effect of Exchange Rate Changes
-2.18 -2.83 -4.67 - - - - -13 - 27 -43
Cash Interest Paid
69 86 84 69 66 56 55 56 52 43 31
Cash Income Taxes Paid
1.21 1.81 -2.58 6.41 12 25 192 476 1,058 1,677 1,082

Quarterly Cash Flow Statements for Vertex Pharmaceuticals

This table details how cash moves in and out of Vertex Pharmaceuticals' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
1,335 -1,216 858 963 -744 -1,203 -4,578 657 -676 113 297
Net Cash From Operating Activities
1,078 900 1,134 1,268 235 1,307 -3,754 1,370 585 819 1,073
Net Cash From Continuing Operating Activities
1,078 900 1,134 1,268 235 1,307 -3,754 1,370 585 819 1,073
Net Income / (Loss) Continuing Operations
819 700 916 1,035 969 1,100 -3,594 1,045 913 646 1,033
Consolidated Net Income / (Loss)
819 700 916 1,035 969 1,100 -3,594 1,045 913 646 1,033
Depreciation Expense
38 39 41 42 59 54 54 53 47 48 52
Non-Cash Adjustments To Reconcile Net Income
162 138 109 116 227 183 146 237 135 584 235
Changes in Operating Assets and Liabilities, net
59 24 68 75 -1,020 -29 -360 35 -510 -460 -246
Net Cash From Investing Activities
176 -1,834 -304 -118 -887 -2,136 -464 -348 -822 -56 -485
Net Cash From Continuing Investing Activities
176 -1,834 -304 -118 -887 -2,136 -464 -348 -822 -56 -485
Purchase of Property, Plant & Equipment
-34 -42 -60 -41 -58 -68 -69 -68 -93 -41 -146
Purchase of Investments
-227 -1,842 -549 -407 -989 -2,599 -1,297 -1,385 -2,159 -1,647 -2,173
Sale and/or Maturity of Investments
484 50 335 331 218 711 925 1,112 1,460 1,638 1,839
Other Investing Activities, net
- 0.00 -30 -1.10 -58 -180 -23 -8.10 -31 -5.30 -4.30
Net Cash From Financing Activities
40 -295 17 -165 -120 -358 -359 -388 -391 -680 -349
Net Cash From Continuing Financing Activities
40 -295 17 -165 -120 -358 -359 -388 -391 -680 -349
Repayment of Debt
1.10 1.10 1.10 1.10 -1.50 3.50 0.90 0.90 0.90 0.80 0.70
Repurchase of Common Equity
- -133 -28 -117 -150 -131 -320 -308 -418 -426 -392
Issuance of Common Equity
52 14 59 15 46 17 55 8.40 34 17 49
Other Financing Activities, net
-13 -177 -14 -65 -15 -247 -94 -89 -8.60 -272 -7.20
Cash Interest Paid
11 11 11 11 11 10 9.70 8.10 2.70 2.70 3.50
Cash Income Taxes Paid
218 120 498 300 758 35 497 279 272 184 513

Annual Balance Sheets for Vertex Pharmaceuticals

This table presents Vertex Pharmaceuticals' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
2,335 2,499 2,897 3,546 6,246 8,318 11,752 13,433 18,151 22,730 22,533
Total Current Assets
1,547 1,407 1,832 2,649 3,843 4,823 8,133 9,561 13,235 14,144 9,596
Cash & Equivalents
625 715 1,184 1,665 2,650 3,109 5,988 6,795 10,504 10,369 4,570
Short-Term Investments
762 328 251 423 518 699 671 730 275 849 1,546
Accounts Receivable
76 174 200 281 410 634 885 1,137 1,442 1,563 1,609
Inventories, net
31 57 78 112 124 168 281 353 461 739 1,205
Prepaid Expenses
44 55 71 167 141 214 308 546 554 624 666
Plant, Property, & Equipment, net
716 698 698 789 812 0.00 0.00 1,094 1,108 1,159 1,228
Total Noncurrent Assets
72 394 367 108 1,591 3,496 3,618 2,778 3,808 7,427 11,709
Long-Term Investments
- 0.00 20 - - - - - 112 2,498 5,108
Goodwill
40 50 50 50 50 1,002 1,002 1,002 1,088 1,088 1,088
Intangible Assets
29 284 284 29 0.00 400 400 400 604 840 826
Noncurrent Deferred & Refundable Income Taxes
- - - 0.83 1,500 1,191 883 935 1,247 1,812 2,331
Other Noncurrent Operating Assets
3.27 6.91 12 27 41 903 1,333 441 757 1,189 2,356
Total Liabilities & Shareholders' Equity
2,335 2,499 2,897 3,546 6,246 8,318 11,752 13,433 18,151 22,730 22,533
Total Liabilities
1,238 1,405 1,559 1,504 1,811 2,233 3,065 3,333 4,238 5,150 6,124
Total Current Liabilities
368 506 793 807 1,120 1,335 1,878 2,142 2,742 3,547 3,565
Accounts Payable
71 75 61 74 111 88 155 195 304 365 413
Accrued Expenses
210 306 315 444 959 1,117 1,405 1,679 2,127 2,655 2,789
Other Current Liabilities
38 22 17 267 50 130 317 268 312 527 363
Total Noncurrent Liabilities
870 899 766 696 690 898 1,188 1,191 1,496 1,602 2,559
Other Noncurrent Operating Liabilities
495 504 588 670 690 898 1,188 1,191 1,496 1,602 2,559
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,096 1,094 1,338 2,042 4,435 6,085 8,687 10,100 13,913 17,580 16,410
Total Preferred & Common Equity
1,075 940 1,157 2,029 4,435 6,085 8,687 10,100 13,913 17,580 16,410
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,075 940 1,157 2,029 4,435 6,085 8,687 10,100 13,913 17,580 16,410
Common Stock
5,780 6,200 6,509 7,160 7,424 7,940 7,897 6,883 7,389 7,452 6,675
Retained Earnings
-4,705 -5,262 -5,374 -5,120 -2,989 -1,853 859 3,201 6,523 10,142 9,607
Accumulated Other Comprehensive Income / (Loss)
0.92 1.82 21 -12 0.66 -1.97 -69 16 0.80 -14 128

Quarterly Balance Sheets for Vertex Pharmaceuticals

This table presents Vertex Pharmaceuticals' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
18,151 18,974 20,349 21,726 22,730 23,917 20,132 22,240 22,533 22,881 24,037
Total Current Assets
13,235 12,966 13,873 14,696 14,144 13,289 8,942 9,804 9,596 10,009 10,428
Cash & Equivalents
10,504 9,290 10,151 11,110 10,369 9,158 4,580 5,239 4,570 4,675 4,972
Short-Term Investments
275 1,124 1,085 818 849 1,013 1,215 1,285 1,546 1,527 1,411
Accounts Receivable
1,442 1,548 1,556 1,539 1,563 1,793 1,656 1,751 1,609 1,805 1,894
Inventories, net
461 535 604 689 739 813 915 1,080 1,205 1,360 1,499
Prepaid Expenses
554 469 477 540 624 511 575 449 666 643 652
Plant, Property, & Equipment, net
1,108 1,112 1,122 1,124 1,159 1,173 1,201 1,118 1,228 1,296 1,335
Total Noncurrent Assets
3,808 4,897 5,354 5,906 7,427 9,456 9,990 11,318 11,709 11,576 12,274
Long-Term Investments
112 1,082 1,357 1,700 2,498 4,381 4,393 4,704 5,108 5,157 5,646
Goodwill
1,088 1,088 1,088 1,088 1,088 1,088 1,088 1,088 1,088 1,088 1,088
Intangible Assets
604 604 604 604 840 835 838 832 826 441 436
Noncurrent Deferred & Refundable Income Taxes
1,247 1,360 1,538 1,729 1,812 1,963 2,186 2,309 2,331 2,544 2,712
Other Noncurrent Operating Assets
757 764 767 786 1,189 1,189 1,485 2,386 2,356 2,346 2,393
Total Liabilities & Shareholders' Equity
18,151 18,974 20,349 21,726 22,730 23,917 20,132 22,240 22,533 22,881 24,037
Total Liabilities
4,238 4,542 4,879 5,213 5,150 5,371 5,357 6,609 6,124 6,384 6,861
Total Current Liabilities
2,742 3,026 3,352 3,599 3,547 3,796 3,547 3,973 3,565 3,783 4,138
Accounts Payable
304 323 363 376 365 351 328 396 413 445 442
Accrued Expenses
2,127 2,326 2,598 2,907 2,655 2,796 2,940 3,220 2,789 2,952 3,271
Other Current Liabilities
312 377 391 316 527 649 279 358 363 386 425
Total Noncurrent Liabilities
1,496 1,516 1,527 1,614 1,602 1,575 1,810 2,636 2,559 2,601 2,723
Other Noncurrent Operating Liabilities
1,496 1,516 1,527 1,614 1,602 1,575 1,810 2,636 2,559 2,601 2,723
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
13,913 14,432 15,470 16,513 17,580 18,547 14,775 15,631 16,410 16,496 17,175
Total Preferred & Common Equity
13,913 14,432 15,470 16,513 17,580 18,547 14,775 15,631 16,410 16,496 17,175
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
13,913 14,432 15,470 16,513 17,580 18,547 14,775 15,631 16,410 16,496 17,175
Common Stock
7,389 7,223 7,372 7,342 7,452 7,287 7,104 6,908 6,675 6,175 5,991
Retained Earnings
6,523 7,223 8,138 9,174 10,142 11,242 7,648 8,694 9,607 10,253 11,286
Accumulated Other Comprehensive Income / (Loss)
0.80 -13 -40 -3.00 -14 17 23 29 128 68 -101

Annual Metrics And Ratios for Vertex Pharmaceuticals

This table displays calculated financial ratios and metrics derived from Vertex Pharmaceuticals' official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-52.11% 77.86% 64.89% 46.20% 22.46% 36.59% 49.08% 22.06% 17.91% 10.51% 11.66%
EBITDA Growth
-7.93% 31.32% 118.35% 36.83% 584.48% 111.75% 117.99% -10.72% 47.32% -7.00% -102.80%
EBIT Growth
-9.76% 28.46% 102.97% 197.60% 1,415.40% 119.07% 126.88% -11.61% 48.64% -8.05% -108.37%
NOPAT Growth
-13.51% 32.57% 102.13% 1,140.37% 2,459.97% -54.26% 145.97% -3.97% 41.67% -6.33% -84.15%
Net Income Growth
-8.03% 20.81% 85.71% 209.05% 2,177.63% -43.62% 130.43% -13.63% 41.84% 8.96% -114.80%
EPS Growth
-58.59% 26.43% 80.09% 326.09% 677.88% -44.25% 128.16% -12.44% 42.29% 8.35% -114.97%
Operating Cash Flow Growth
-844.70% 36.24% 164.61% 257.87% 50.34% 23.54% 107.32% -18.75% 56.23% -14.35% -113.93%
Free Cash Flow Firm Growth
-303.23% 0.31% 120.88% 131.54% 235.55% -99.97% 992,161.33% -32.73% 59.52% -20.77% -135.25%
Invested Capital Growth
221.69% 480.25% -37.46% -101.75% 38,112.63% 79.72% -10.94% 26.98% 17.35% 27.87% 34.20%
Revenue Q/Q Growth
-26.25% 36.02% 2.45% 8.40% -15.62% 46.72% 3.58% 6.24% 2.64% 2.23% 3.71%
EBITDA Q/Q Growth
-39.92% 19.78% 470.30% 472.61% -10.77% 76.55% 7.48% -0.46% 2.93% -0.08% 15.11%
EBIT Q/Q Growth
-34.43% 17.72% 117.14% 198.77% -12.15% 85.75% 7.65% -0.64% 2.92% -0.62% 9.22%
NOPAT Q/Q Growth
-30.64% 17.63% 111.91% 231.78% 257.20% -53.76% 0.79% 13.72% 0.18% 1.44% 0.44%
Net Income Q/Q Growth
1.10% 15.29% 54.93% 432.48% 214.23% -44.46% 0.78% 7.62% 1.49% 4.32% -11.63%
EPS Q/Q Growth
-46.05% 15.69% 48.89% 33.33% 223.60% -45.40% 0.59% 8.29% 1.26% 4.28% -4.52%
Operating Cash Flow Q/Q Growth
-54.24% 36.60% 95.90% 10.86% 7.36% 9.14% 1.42% 23.53% 2.06% -19.26% 41.54%
Free Cash Flow Firm Q/Q Growth
-71.89% 15.58% 497.26% -9.93% 28.51% -99.97% 57.12% 21.71% 9.24% -33.51% 19.54%
Invested Capital Q/Q Growth
58.13% -5.45% -35.23% -137.51% 1,331.31% 81.13% 2.29% 0.21% -7.27% 33.96% 17.78%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
89.49% 88.65% 87.64% 88.95% 86.56% 86.84% 88.14% 88.06% 87.90% 87.21% 86.11%
EBITDA Margin
-103.16% -39.84% 4.43% 4.15% 23.19% 35.95% 52.57% 38.45% 48.05% 40.43% -1.01%
Operating Margin
-119.30% -45.23% 0.58% 4.95% 20.84% 28.77% 46.03% 36.73% 48.23% 38.83% -2.11%
EBIT Margin
-114.06% -45.88% 0.83% 1.68% 20.82% 33.38% 50.81% 36.80% 46.39% 38.60% -2.89%
Profit (Net Income) Margin
-127.97% -56.98% -4.94% 3.68% 68.48% 28.27% 43.70% 30.92% 37.20% 36.68% -4.86%
Tax Burden Percent
101.07% 105.45% 124.74% -584.07% 347.71% 84.36% 87.00% 85.78% 78.49% 82.64% -215.53%
Interest Burden Percent
111.01% 117.78% -478.93% -37.48% 94.62% 100.37% 98.86% 97.97% 102.17% 114.98% -77.90%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% -247.71% 15.64% 13.00% 14.22% 21.51% 17.36% 315.53%
Return on Invested Capital (ROIC)
-10,386.55% -183.52% 2.82% 92.43% 349.55% 57.01% 115.45% 103.69% 120.81% 91.98% 11.09%
ROIC Less NNEP Spread (ROIC-NNEP)
-10,365.43% -155.02% 12.21% 92.10% 354.20% 52.24% 111.12% 104.32% 121.45% 88.30% 19.41%
Return on Net Nonoperating Assets (RNNOA)
10,325.98% 129.80% -9.73% -87.01% -285.11% -34.64% -78.74% -78.76% -93.14% -68.99% -14.24%
Return on Equity (ROE)
-60.57% -53.72% -6.91% 5.42% 64.44% 22.37% 36.71% 24.93% 27.67% 22.99% -3.15%
Cash Return on Invested Capital (CROIC)
-1,107.91% -324.72% 48.91% 0.00% 74.05% 0.02% 127.02% 79.92% 104.84% 67.51% -18.11%
Operating Return on Assets (OROA)
-28.45% -19.60% 0.52% 1.30% 12.96% 19.08% 31.42% 22.13% 26.23% 18.64% -1.41%
Return on Assets (ROA)
-31.92% -24.34% -3.11% 2.84% 42.63% 16.16% 27.02% 18.60% 21.04% 17.71% -2.37%
Return on Common Equity (ROCE)
-60.05% -49.43% -5.96% 5.11% 64.31% 22.37% 36.71% 24.93% 27.67% 22.99% -3.15%
Return on Equity Simple (ROE_SIMPLE)
-69.09% -62.57% -7.27% 4.52% 47.06% 19.34% 31.22% 23.19% 23.88% 20.59% -3.26%
Net Operating Profit after Tax (NOPAT)
-485 -327 6.96 86 2,208 1,010 2,485 2,386 3,381 3,167 502
NOPAT Margin
-83.51% -31.66% 0.41% 3.47% 72.47% 24.27% 40.04% 31.51% 37.86% 32.09% 4.56%
Net Nonoperating Expense Percent (NNEP)
-21.12% -28.51% -9.39% 0.34% -4.66% 4.77% 4.33% -0.63% -0.64% 3.68% -8.32%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 24.30% 18.01% 3.06%
Cost of Revenue to Revenue
10.51% 11.35% 12.36% 11.05% 13.44% 13.16% 11.86% 11.94% 12.10% 12.79% 13.89%
SG&A Expenses to Revenue
52.62% 36.48% 25.43% 19.93% 18.30% 15.82% 12.42% 11.09% 10.58% 11.52% 13.29%
R&D to Revenue
147.40% 96.47% 61.55% 53.23% 46.48% 42.15% 29.48% 40.28% 29.74% 37.39% 74.94%
Operating Expenses to Revenue
208.79% 133.88% 87.05% 83.99% 65.72% 58.07% 42.11% 51.33% 39.67% 48.38% 88.23%
Earnings before Interest and Taxes (EBIT)
-662 -474 14 42 634 1,390 3,153 2,787 4,143 3,809 -319
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-599 -411 75 103 707 1,497 3,262 2,913 4,291 3,991 -112
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
26.58 32.89 15.80 18.68 9.55 9.25 7.07 5.53 5.33 5.96 6.32
Price to Tangible Book Value (P/TBV)
28.40 51.08 22.23 19.44 9.66 12.02 8.44 6.42 6.07 6.70 7.15
Price to Revenue (P/Rev)
49.23 29.95 10.73 15.23 13.90 13.53 9.90 7.37 8.30 10.62 9.41
Price to Earnings (P/E)
0.00 0.00 0.00 143.84 20.20 47.84 22.66 23.84 22.31 28.97 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.70% 4.95% 2.09% 4.41% 4.19% 4.48% 3.45% 0.00%
Enterprise Value to Invested Capital (EV/IC)
526.22 99.75 91.09 0.00 30.92 23.05 27.02 18.76 20.93 23.58 17.83
Enterprise Value to Revenue (EV/Rev)
47.47 29.36 10.17 14.41 12.86 12.61 8.83 6.38 7.08 9.23 8.39
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 229.33 347.36 55.43 35.08 16.80 16.59 14.74 22.84 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 1,230.35 856.84 61.76 37.77 17.38 17.33 15.27 23.92 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 2,488.22 415.77 17.74 51.96 22.05 20.24 18.70 28.78 184.24
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 73.30 42.45 30.84 33.45 16.84 18.27 15.31 25.76 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 143.31 128.28 41.76 190,518.77 20.04 26.27 21.55 39.20 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.32 0.32 0.26 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.29 0.24 0.03 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-1.00 -0.84 -0.80 -0.94 -0.80 -0.66 -0.71 -0.76 -0.77 -0.78 -0.73
Leverage Ratio
1.90 2.21 2.22 1.91 1.51 1.38 1.36 1.34 1.32 1.30 1.33
Compound Leverage Factor
2.11 2.60 -10.63 -0.71 1.43 1.39 1.34 1.31 1.34 1.49 -1.04
Debt to Total Capital
24.30% 24.43% 20.94% 2.06% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
2.21% 6.00% 18.87% 1.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
22.09% 18.43% 2.07% 0.98% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
1.46% 10.62% 10.73% 0.66% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
74.24% 64.95% 68.33% 97.28% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
-0.59 -0.86 4.70 0.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
1.74 1.87 -15.22 -19.81 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
-0.53 -0.65 0.46 0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-0.73 -1.08 50.96 0.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
2.15 2.35 -165.08 -23.71 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
-0.66 -0.82 5.03 0.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
10.94 10.48 5.47 14.47 14.71 16.37 14.19 12.30 12.94 14.39 11.52
Noncontrolling Interest Sharing Ratio
0.86% 7.98% 13.79% 5.78% 0.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
4.20 2.78 2.31 3.28 3.43 3.61 4.33 4.46 4.83 3.99 2.69
Quick Ratio
3.97 2.40 2.06 2.94 3.19 3.33 4.02 4.04 4.46 3.60 2.17
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-580 -578 121 280 938 0.28 2,734 1,839 2,934 2,325 -820
Operating Cash Flow to CapEx
-1,119.34% -806.66% 417.42% 849.86% 1,330.85% 2,081.30% 1,252.31% 1,124.89% 2,017.54% 1,765.12% -165.47%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 4.03 12.95 0.00 46.98 29.91 53.54 52.71 -26.78
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 12.19 17.53 26.83 55.90 42.98 75.36 80.21 -16.10
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 10.76 16.21 25.54 51.44 39.16 71.63 75.67 -25.83
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.25 0.43 0.63 0.77 0.62 0.57 0.62 0.60 0.57 0.48 0.49
Accounts Receivable Turnover
7.19 8.27 9.10 10.33 8.82 7.98 8.17 7.49 6.93 6.57 6.95
Inventory Turnover
2.71 2.66 3.12 2.90 3.47 3.75 3.28 2.85 2.66 2.10 1.57
Fixed Asset Turnover
0.82 1.46 2.44 3.35 3.81 0.00 0.00 0.00 8.11 8.70 9.23
Accounts Payable Turnover
1.01 1.60 3.09 4.06 4.43 5.52 6.07 5.17 4.33 3.77 3.94
Days Sales Outstanding (DSO)
50.77 44.16 40.12 35.33 41.38 45.73 44.67 48.72 52.70 55.58 52.54
Days Inventory Outstanding (DIO)
134.64 137.17 116.90 125.66 105.25 97.23 111.12 127.94 137.46 173.42 231.83
Days Payable Outstanding (DPO)
360.65 227.65 118.27 89.85 82.43 66.16 60.16 70.66 84.28 96.70 92.76
Cash Conversion Cycle (CCC)
-175.23 -46.32 38.75 71.14 64.20 76.81 95.63 106.00 105.88 132.30 191.62
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
52 304 190 -3.33 1,267 2,277 2,028 2,575 3,022 3,864 5,186
Invested Capital Turnover
124.38 5.80 6.89 26.66 4.82 2.35 2.88 3.29 3.19 2.87 2.44
Increase / (Decrease) in Invested Capital
95 251 -114 -193 1,270 1,010 -249 547 447 842 1,322
Enterprise Value (EV)
27,552 30,305 17,306 35,868 39,180 52,495 54,798 48,309 63,237 91,133 92,483
Market Capitalization
28,574 30,919 18,273 37,900 42,349 56,303 61,457 55,834 74,127 104,849 103,707
Book Value per Share
$4.47 $3.83 $4.66 $8.02 $17.36 $23.66 $33.41 $39.72 $54.20 $68.22 $63.72
Tangible Book Value per Share
$4.18 $2.46 $3.31 $7.71 $17.16 $18.21 $28.01 $34.21 $47.61 $60.74 $56.29
Total Capital
1,448 1,447 1,693 2,085 4,435 6,085 8,687 10,100 13,913 17,580 16,410
Total Debt
352 354 354 43 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
320 267 35 20 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-1,044 -768 -1,148 -2,046 -3,168 -3,808 -6,659 -7,525 -10,891 -13,716 -11,224
Capital Expenditures (CapEx)
51 45 57 99 95 75 260 235 205 200 298
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-185 -134 -124 -224 -445 -320 -403 -106 -286 -622 -84
Debt-free Net Working Capital (DFNWC)
1,210 988 1,358 1,864 2,723 3,488 6,256 7,419 10,493 10,597 6,032
Net Working Capital (NWC)
1,178 901 1,039 1,842 2,723 3,488 6,256 7,419 10,493 10,597 6,032
Net Nonoperating Expense (NNE)
258 261 91 -5.36 121 -167 -227 44 59 -453 1,038
Net Nonoperating Obligations (NNO)
-1,044 -790 -1,148 -2,046 -3,168 -3,808 -6,659 -7,525 -10,891 -13,716 -11,224
Total Depreciation and Amortization (D&A)
63 62 61 61 72 107 110 126 148 181 207
Debt-free, Cash-free Net Working Capital to Revenue
-31.92% -12.94% -7.28% -9.02% -14.62% -7.69% -6.49% -1.40% -3.20% -6.30% -0.76%
Debt-free Net Working Capital to Revenue
208.52% 95.69% 79.81% 74.91% 89.34% 83.79% 100.81% 97.94% 117.49% 107.37% 54.73%
Net Working Capital to Revenue
203.00% 87.28% 61.04% 74.00% 89.34% 83.79% 100.81% 97.94% 117.49% 107.37% 54.73%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $4.58 $10.44 $9.09 $12.97 $14.05 ($2.08)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 0.00 256.73M 259.84M 257.70M 256.10M 257.70M 257.90M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $4.51 $10.29 $9.01 $12.82 $13.89 ($2.08)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 260.67M 263.40M 259.90M 259.10M 260.50M 257.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 259.27M 259.96M 254.58M 257.09M 258.31M 256.79M
Normalized Net Operating Profit after Tax (NOPAT)
-449 -325 7.84 275 465 1,014 2,496 2,384 3,336 3,124 -163
Normalized NOPAT Margin
-77.37% -31.51% 0.46% 11.05% 15.25% 24.36% 40.23% 31.47% 37.35% 31.66% -1.48%
Pre Tax Income Margin
-126.61% -54.03% -3.96% -0.63% 19.70% 33.51% 50.23% 36.05% 47.39% 44.38% 2.26%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.60 8.75 23.76 54.17 45.32 75.59 86.38 -10.42
NOPAT to Interest Expense
0.00 0.00 0.00 1.24 30.47 17.27 42.70 38.80 61.69 71.81 16.40
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 -0.83 7.44 22.47 49.71 41.50 71.86 81.83 -20.15
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 -0.19 29.16 15.98 38.23 34.98 57.96 67.27 6.68
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 16.77% 15.81% 19.88% 60.86% 0.00% 11.81% -219.77%

Quarterly Metrics And Ratios for Vertex Pharmaceuticals

This table displays calculated financial ratios and metrics derived from Vertex Pharmaceuticals' official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
11.10% 13.22% 13.52% 6.39% 9.34% 13.30% 6.11% 11.61% 15.66% 2.96% 12.06%
EBITDA Growth
13.30% -18.42% 0.37% -9.85% -0.30% 41.84% -425.77% 8.30% 1.92% -43.11% 134.90%
EBIT Growth
13.29% -19.40% -0.02% -10.64% -2.36% 42.04% -444.14% 7.55% 3.31% -44.74% 132.91%
NOPAT Growth
1.27% -26.40% -7.55% 2.27% 6.17% 60.20% -404.04% 4.60% -1.23% -43.08% 137.67%
Net Income Growth
6.34% -8.17% 12.98% 11.26% 18.31% 57.13% -492.44% 0.98% -5.76% -41.22% 128.74%
EPS Growth
5.37% -9.12% 12.46% 10.59% 18.15% 56.51% -495.45% 1.01% -2.43% -40.86% 128.66%
Operating Cash Flow Growth
8.38% -5.89% -0.47% 32.75% -78.25% 45.19% -430.89% 7.99% 149.19% -37.33% 128.59%
Free Cash Flow Firm Growth
48.12% 57.51% -10.37% 536.14% -102.30% -122.58% -780.57% -143.94% -6,265.72% -656.55% 108.78%
Invested Capital Growth
17.35% 10.03% 7.33% -11.49% 27.87% 36.00% 59.43% 52.63% 34.20% 28.66% 12.22%
Revenue Q/Q Growth
-1.35% 3.13% 4.99% -0.39% 1.38% 6.87% -1.67% 4.77% 5.05% -4.87% 7.02%
EBITDA Q/Q Growth
-11.84% -21.30% 30.56% -0.48% -2.50% 11.96% -399.86% 133.08% -8.24% -37.51% 83.99%
EBIT Q/Q Growth
-12.37% -22.16% 31.74% -0.56% -4.26% 13.24% -419.21% 131.08% -8.03% -39.42% 90.09%
NOPAT Q/Q Growth
-11.81% -22.20% 32.33% 12.63% -8.44% 17.39% -351.15% 138.75% -13.54% -32.36% 66.21%
Net Income Q/Q Growth
-11.99% -14.54% 30.85% 13.06% -6.42% 13.50% -426.81% 129.09% -12.67% -29.21% 59.82%
EPS Q/Q Growth
-12.53% -14.33% 30.86% 12.78% -6.55% 13.48% -430.64% 128.81% -9.73% -31.22% 60.24%
Operating Cash Flow Q/Q Growth
12.86% -16.55% 26.06% 11.81% -81.50% 456.95% -387.28% 136.49% -57.32% 40.08% 31.04%
Free Cash Flow Firm Q/Q Growth
67.76% 1.36% 78.27% 109.85% -100.61% -893.51% -5,272.78% 86.45% 11.98% -18.08% 162.35%
Invested Capital Q/Q Growth
-7.27% -2.82% -2.05% 0.28% 33.96% 3.35% 14.83% -3.99% 17.78% -0.91% 0.16%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
87.70% 88.76% 87.62% 87.17% 85.38% 87.27% 85.94% 85.84% 85.46% 86.90% 86.25%
EBITDA Margin
45.20% 34.49% 42.89% 42.85% 41.22% 43.18% -131.68% 41.58% 36.32% 23.86% 41.02%
Operating Margin
44.88% 32.80% 41.17% 41.80% 39.26% 42.35% -132.85% 40.27% 35.23% 22.75% 38.83%
EBIT Margin
43.53% 32.86% 41.23% 41.16% 38.87% 41.19% -133.72% 39.66% 34.72% 22.11% 39.27%
Profit (Net Income) Margin
35.56% 29.47% 36.73% 41.69% 38.48% 40.87% -135.83% 37.71% 31.35% 23.33% 34.84%
Tax Burden Percent
76.05% 78.50% 78.84% 87.80% 84.42% 85.97% 105.97% 85.40% 80.33% 88.49% 80.51%
Interest Burden Percent
107.42% 114.25% 112.99% 115.36% 117.26% 115.41% 95.86% 111.34% 112.40% 119.25% 110.20%
Effective Tax Rate
23.95% 21.50% 21.16% 12.20% 15.58% 14.03% 0.00% 14.60% 19.67% 11.51% 19.49%
Return on Invested Capital (ROIC)
108.92% 84.59% 111.03% 115.34% 95.00% 107.01% -257.64% 100.30% 68.93% 48.92% 73.35%
ROIC Less NNEP Spread (ROIC-NNEP)
108.57% 83.70% 110.06% 114.28% 93.91% 106.09% -247.69% 99.55% 68.22% 48.24% 72.39%
Return on Net Nonoperating Assets (RNNOA)
-83.26% -65.18% -87.74% -90.52% -73.38% -83.79% 186.57% -76.98% -50.06% -35.67% -50.34%
Return on Equity (ROE)
25.66% 19.41% 23.29% 24.82% 21.63% 23.22% -71.06% 23.31% 18.88% 13.26% 23.01%
Cash Return on Invested Capital (CROIC)
104.84% 103.30% 104.46% 113.82% 67.51% 71.49% -24.50% -27.95% -18.11% -36.45% 55.53%
Operating Return on Assets (OROA)
24.62% 18.21% 21.81% 20.68% 18.77% 19.56% -68.30% 19.17% 16.91% 10.49% 20.31%
Return on Assets (ROA)
20.11% 16.33% 19.43% 20.94% 18.58% 19.41% -69.37% 18.23% 15.27% 11.07% 18.01%
Return on Common Equity (ROCE)
25.66% 19.41% 23.29% 24.82% 21.63% 23.22% -71.06% 23.31% 18.88% 13.26% 23.01%
Return on Equity Simple (ROE_SIMPLE)
0.00% 22.59% 21.75% 21.01% 0.00% 21.67% -3.32% -3.07% 0.00% -5.99% 0.00%
Net Operating Profit after Tax (NOPAT)
786 611 809 911 834 980 -2,460 953 824 558 927
NOPAT Margin
34.13% 25.75% 32.46% 36.70% 33.14% 36.41% -93.00% 34.39% 28.30% 20.13% 31.26%
Net Nonoperating Expense Percent (NNEP)
0.36% 0.90% 0.98% 1.06% 1.09% 0.92% -9.95% 0.74% 0.71% 0.69% 0.96%
Return On Investment Capital (ROIC_SIMPLE)
5.65% - - - 4.75% - - - 5.02% 3.38% 5.40%
Cost of Revenue to Revenue
12.30% 11.24% 12.38% 12.83% 14.62% 12.73% 14.06% 14.16% 14.54% 13.10% 13.75%
SG&A Expenses to Revenue
11.61% 10.15% 10.53% 10.62% 14.66% 12.74% 14.07% 13.41% 12.97% 14.31% 14.32%
R&D to Revenue
31.12% 45.89% 35.95% 34.70% 33.46% 32.18% 204.71% 32.14% 37.30% 36.08% 33.08%
Operating Expenses to Revenue
42.82% 55.96% 46.45% 45.37% 46.12% 44.92% 218.79% 45.56% 50.23% 64.15% 47.43%
Earnings before Interest and Taxes (EBIT)
1,002 780 1,028 1,022 979 1,108 -3,538 1,099 1,011 613 1,164
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,041 819 1,069 1,064 1,038 1,162 -3,484 1,153 1,058 661 1,216
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.33 5.61 5.86 5.44 5.96 5.82 8.19 7.68 6.32 7.55 6.66
Price to Tangible Book Value (P/TBV)
6.07 6.36 6.58 6.06 6.70 6.50 9.41 8.75 7.15 8.32 7.30
Price to Revenue (P/Rev)
8.30 8.80 9.54 9.30 10.62 10.60 11.70 11.30 9.41 11.22 10.01
Price to Earnings (P/E)
22.31 24.85 26.94 25.87 28.97 26.86 0.00 0.00 0.00 0.00 31.43
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.48% 4.02% 3.71% 3.87% 3.45% 3.72% 0.00% 0.00% 0.00% 0.00% 3.18%
Enterprise Value to Invested Capital (EV/IC)
20.93 23.67 27.13 26.39 23.58 23.39 24.15 24.71 17.83 22.02 19.88
Enterprise Value to Revenue (EV/Rev)
7.08 7.55 8.21 7.88 9.23 9.17 10.72 10.24 8.39 10.19 8.96
Enterprise Value to EBITDA (EV/EBITDA)
14.74 16.93 18.99 19.06 22.84 21.56 0.00 0.00 0.00 0.00 25.03
Enterprise Value to EBIT (EV/EBIT)
15.27 17.58 19.73 19.86 23.92 22.58 0.00 0.00 0.00 0.00 26.32
Enterprise Value to NOPAT (EV/NOPAT)
18.70 21.97 25.18 24.38 28.78 26.43 139.25 217.72 184.24 0.00 31.35
Enterprise Value to Operating Cash Flow (EV/OCF)
15.31 17.06 19.18 17.38 25.76 23.69 0.00 0.00 0.00 0.00 26.60
Enterprise Value to Free Cash Flow (EV/FCFF)
21.55 24.01 26.89 21.77 39.20 37.71 0.00 0.00 0.00 0.00 37.86
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.77 -0.78 -0.80 -0.79 -0.78 -0.79 -0.75 -0.77 -0.73 -0.74 -0.70
Leverage Ratio
1.32 1.31 1.31 1.30 1.30 1.30 1.34 1.37 1.33 1.34 1.38
Compound Leverage Factor
1.41 1.50 1.48 1.50 1.52 1.50 1.28 1.52 1.50 1.59 1.52
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
12.37 12.48 12.96 12.13 13.98 13.78 14.33 12.40 11.72 13.23 11.60
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
4.83 4.28 4.14 4.08 3.99 3.50 2.52 2.47 2.69 2.65 2.52
Quick Ratio
4.46 3.95 3.82 3.74 3.60 3.15 2.10 2.08 2.17 2.12 2.00
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
339 344 613 1,286 -7.81 -78 -4,170 -565 -497 -587 366
Operating Cash Flow to CapEx
3,209.52% 2,137.53% 1,903.36% 3,124.14% 403.79% 1,910.23% -5,440.00% 2,023.34% 631.32% 2,012.04% 736.51%
Free Cash Flow to Firm to Interest Expense
29.23 30.15 54.70 117.96 -0.74 -7.46 -421.19 -75.33 -177.60 -195.72 98.95
Operating Cash Flow to Interest Expense
92.97 78.94 101.29 116.37 22.13 125.63 -379.15 182.64 208.79 272.97 290.03
Operating Cash Flow Less CapEx to Interest Expense
90.07 75.25 95.96 112.64 16.65 119.06 -386.12 173.61 175.71 259.40 250.65
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.57 0.55 0.53 0.50 0.48 0.47 0.51 0.48 0.49 0.47 0.52
Accounts Receivable Turnover
6.93 6.48 6.58 6.60 6.57 6.10 6.44 6.46 6.95 6.17 6.43
Inventory Turnover
2.66 2.52 2.36 2.19 2.10 1.98 1.85 1.67 1.57 1.43 1.31
Fixed Asset Turnover
8.11 8.30 8.55 8.61 8.70 8.92 8.90 9.48 9.23 8.99 9.01
Accounts Payable Turnover
4.33 4.43 4.09 4.68 3.77 3.97 4.06 3.82 3.94 3.89 4.12
Days Sales Outstanding (DSO)
52.70 56.30 55.47 55.27 55.58 59.87 56.71 56.49 52.54 59.16 56.73
Days Inventory Outstanding (DIO)
137.46 144.82 154.37 166.91 173.42 183.91 197.73 218.80 231.83 255.68 277.68
Days Payable Outstanding (DPO)
84.28 82.32 89.17 77.93 96.70 92.02 89.99 95.48 92.76 93.72 88.60
Cash Conversion Cycle (CCC)
105.88 118.80 120.67 144.25 132.30 151.75 164.45 179.82 191.62 221.13 245.81
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,022 2,937 2,877 2,885 3,864 3,994 4,586 4,403 5,186 5,139 5,147
Invested Capital Turnover
3.19 3.29 3.42 3.14 2.87 2.94 2.77 2.92 2.44 2.43 2.35
Increase / (Decrease) in Invested Capital
447 268 197 -374 842 1,057 1,710 1,518 1,322 1,145 561
Enterprise Value (EV)
63,237 69,506 78,041 76,122 91,133 93,423 110,766 108,810 92,483 113,139 102,297
Market Capitalization
74,127 81,002 90,635 89,750 104,849 107,975 120,955 120,038 103,707 124,497 114,326
Book Value per Share
$54.20 $56.14 $60.07 $63.98 $68.22 $71.80 $57.25 $60.56 $63.72 $64.24 $66.88
Tangible Book Value per Share
$47.61 $49.56 $53.50 $57.43 $60.74 $64.36 $49.79 $53.12 $56.29 $58.29 $60.95
Total Capital
13,913 14,432 15,470 16,513 17,580 18,547 14,775 15,631 16,410 16,496 17,175
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-10,891 -11,496 -12,594 -13,628 -13,716 -14,553 -10,189 -11,228 -11,224 -11,358 -12,029
Capital Expenditures (CapEx)
34 42 60 41 58 68 69 68 93 41 146
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-286 -475 -716 -832 -622 -679 -401 -694 -84 24 -93
Debt-free Net Working Capital (DFNWC)
10,493 9,940 10,521 11,096 10,597 9,493 5,394 5,831 6,032 6,226 6,290
Net Working Capital (NWC)
10,493 9,940 10,521 11,096 10,597 9,493 5,394 5,831 6,032 6,226 6,290
Net Nonoperating Expense (NNE)
-33 -88 -107 -124 -134 -120 1,133 -92 -89 -89 -106
Net Nonoperating Obligations (NNO)
-10,891 -11,496 -12,594 -13,628 -13,716 -14,553 -10,189 -11,228 -11,224 -11,358 -12,029
Total Depreciation and Amortization (D&A)
38 39 41 42 59 54 54 53 47 48 52
Debt-free, Cash-free Net Working Capital to Revenue
-3.20% -5.15% -7.53% -8.62% -6.30% -6.66% -3.88% -6.53% -0.76% 0.22% -0.82%
Debt-free Net Working Capital to Revenue
117.49% 107.94% 110.69% 114.94% 107.37% 93.20% 52.18% 54.88% 54.73% 56.09% 55.08%
Net Working Capital to Revenue
117.49% 107.94% 110.69% 114.94% 107.37% 93.20% 52.18% 54.88% 54.73% 56.09% 55.08%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.18 $2.72 $3.55 $4.01 $3.77 $4.26 ($13.92) $4.05 $3.53 $2.52 $4.02
Adjusted Weighted Average Basic Shares Outstanding
256.10M 257.40M 257.70M 258M 257.70M 258.20M 258.10M 258M 257.90M 256.90M 256.70M
Adjusted Diluted Earnings per Share
$3.14 $2.69 $3.52 $3.97 $3.71 $4.21 ($13.92) $4.01 $3.62 $2.49 $3.99
Adjusted Weighted Average Diluted Shares Outstanding
259.10M 260.30M 260.40M 260.60M 260.50M 261.10M 258.10M 261M 257.90M 259.50M 258.90M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
257.09M 257.55M 258.09M 257.68M 258.31M 258.05M 258.10M 257.53M 256.79M 256.80M 256.39M
Normalized Net Operating Profit after Tax (NOPAT)
787 610 809 912 792 980 -2,460 954 823 895 927
Normalized NOPAT Margin
34.19% 25.69% 32.44% 36.74% 31.46% 36.40% -92.98% 34.40% 28.27% 32.30% 31.28%
Pre Tax Income Margin
46.76% 37.54% 46.59% 47.48% 45.58% 47.54% -128.18% 44.16% 39.03% 26.37% 43.28%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
86.41 68.45 91.79 93.78 92.33 106.57 -357.35 146.59 361.11 204.17 314.68
NOPAT to Interest Expense
67.76 53.64 72.25 83.62 78.73 94.19 -248.51 127.11 294.37 185.85 250.46
EBIT Less CapEx to Interest Expense
83.52 64.75 86.46 90.06 86.85 99.99 -364.32 137.56 328.04 190.60 275.30
NOPAT Less CapEx to Interest Expense
64.86 49.95 66.93 79.89 73.24 87.61 -255.48 118.09 261.30 172.28 211.08
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 4.07% 4.79% 8.02% 11.81% 10.60% -146.56% -189.39% -219.77% -148.85% 42.43%

Key Financial Trends

Vertex Pharmaceuticals (NASDAQ:VRTX) showed solid financial performance in Q2 2025, continuing positive momentum from previous quarters. Key highlights include increasing revenues, strong net income, and a healthy balance sheet with ample liquidity.

  • Q2 2025 operating revenue rose to $2.96 billion, up from $2.77 billion in Q1 2025, reflecting steady top-line growth.
  • Net income for Q2 2025 reached $1.03 billion, a significant increase from $646 million in Q1 2025, indicating improving profitability.
  • Gross profit also increased to about $2.56 billion in Q2 2025 compared to $2.41 billion in Q1 2025, showing good control over cost of revenue.
  • Operating expenses were well managed in Q2 2025 at $1.41 billion, lower than $1.78 billion in Q1 2025, driven by a reduction in R&D and selling/general administrative costs.
  • Vertex’s cash and equivalents position increased to $4.97 billion at the end of Q2 2025 from $4.67 billion at the end of Q1 2025, strengthening liquidity.
  • Net cash from operating activities grew from $819 million in Q1 2025 to $1.07 billion in Q2 2025, supporting healthy operational cash flow.
  • The company maintained substantial investments in property, plant, and equipment ($1.34 billion) and long-term investments ($5.65 billion) as of Q2 2025, consistent with its growth and R&D focus.
  • Vertex repurchased $391.8 million of common equity in Q2 2025, a capital allocation choice that may benefit shareholders but impacts cash reserves.
  • Though overall liabilities remain moderate at $6.86 billion as of Q2 2025, accrued expenses remain relatively high at approximately $3.27 billion, which could affect future cash outflows.
  • Vertex's net cash used in investing activities was $484.5 million in Q2 2025, reflecting continued cash outflows for investments and asset purchases which could weigh on free cash flow in the near term.

Trend Analysis Over Four Years:

Over the past several years, Vertex Pharmaceuticals has demonstrated steady revenue growth from approximately $2.3 billion in late 2022 to nearly $3 billion by mid-2025. Net income has recovered well after the loss reported in Q2 2024, returning strongly to over $1 billion in recent quarters. Operating expenses have increased with intensified R&D spending as the company advances its pipeline but showed signs of moderation recently.

Cash and equivalents have generally grown, indicating good cash generation and strong cash management. Invested assets have increased moderately to support future growth. The company's leverage remains controlled, with liabilities stable relative to assets.

Summary: Vertex Pharmaceuticals appears financially robust heading into the second half of 2025, with improving profitability, solid operational cash flows, and a strong balance sheet. The company’s commitment to R&D and capital investments position it well for future growth, although elevated accrued expenses and investing cash outflows warrant monitoring. Overall, the financial trends are positive and supportive of ongoing shareholder value creation.

08/21/25 01:59 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Vertex Pharmaceuticals' Financials

When does Vertex Pharmaceuticals' financial year end?

According to the most recent income statement we have on file, Vertex Pharmaceuticals' fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Vertex Pharmaceuticals' net income changed over the last 10 years?

Vertex Pharmaceuticals' net income appears to be on an upward trend, with a most recent value of -$535.60 million in 2024, falling from -$742.75 million in 2014. The previous period was $3.62 billion in 2023. Check out Vertex Pharmaceuticals' forecast to explore projected trends and price targets.

What is Vertex Pharmaceuticals' operating income?
Vertex Pharmaceuticals' total operating income in 2024 was -$232.90 million, based on the following breakdown:
  • Total Gross Profit: $9.49 billion
  • Total Operating Expenses: $9.72 billion
How has Vertex Pharmaceuticals' revenue changed over the last 10 years?

Over the last 10 years, Vertex Pharmaceuticals' total revenue changed from $580.42 million in 2014 to $11.02 billion in 2024, a change of 1,798.7%.

How much debt does Vertex Pharmaceuticals have?

Vertex Pharmaceuticals' total liabilities were at $6.12 billion at the end of 2024, a 18.9% increase from 2023, and a 394.4% increase since 2014.

How much cash does Vertex Pharmaceuticals have?

In the past 10 years, Vertex Pharmaceuticals' cash and equivalents has ranged from $625.26 million in 2014 to $10.50 billion in 2022, and is currently $4.57 billion as of their latest financial filing in 2024.

How has Vertex Pharmaceuticals' book value per share changed over the last 10 years?

Over the last 10 years, Vertex Pharmaceuticals' book value per share changed from 4.47 in 2014 to 63.72 in 2024, a change of 1,325.6%.



This page (NASDAQ:VRTX) was last updated on 8/21/2025 by MarketBeat.com Staff
From Our Partners