Vertex Pharmaceuticals Incorporated (VRTX) Annual Margin Report - Discounting Cash Flows
VRTX
Vertex Pharmaceuticals Incorporated
VRTX (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 28
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 9,221 11,723 11,020 9,869 8,931 7,574 6,206
Revenue Growth Rate 19.6% 6.38% 11.66% 10.51% 17.91% 22.06% 49.07%
Cost of Revenue 1,187 1,609 1,530 1,262 1,080 904.2 736.3
Gross Profit 8,034 10,115 9,490 8,607 7,850 6,670 5,469
Gross Margin 87.28% 86.28% 86.11% 87.21% 87.9% 88.06% 88.14%
Operating Income 2,923 3,993 -232.9 3,832 4,307 2,782 2,856
Operating Margin 33.63% 34.06% -2.11% 38.83% 48.23% 36.73% 46.03%
Net Income 2,522 3,675 -535.6 3,620 3,322 2,342 2,712
Net Margin 29.16% 31.35% -4.86% 36.68% 37.2% 30.92% 43.7%

Monetary values in USD

amounts except #

Average LTM
Jan 28
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 9,221 11,723 11,020 9,869 8,931 7,574 6,206
Cash From Operating Activities Margin 32.78% 31.71% -4.47% 35.84% 46.24% 34.9% 52.43%
Cash From Operating Activities 2,798 3,718 -492.6 3,537 4,130 2,644 3,254
Free Cash Flow Margin 29.75% 28.47% -7.17% 33.22% 43.95% 31.8% 48.24%
Free Cash Flow 2,526 3,337 -790.3 3,279 3,925 2,408 2,994
Depreciation and Amortization Margin 1.75% 1.71% 1.88% 1.84% 1.66% 1.66% 1.76%
Depreciation and Amortization 162.1 200.6 207.2 181.3 148.3 125.6 109.5
Capital Expenditure Margin -3.02% -3.25% -2.7% -2.62% -2.29% -3.1% -4.19%
Capital Expenditure -272.7 -380.8 -297.7 -258.4 -204.7 -235 -259.8
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program