Stock Analysis on Net

Vertex Pharmaceuticals Inc. (NASDAQ:VRTX) 

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Vertex Pharmaceuticals Inc., consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Mar 31, 2025 Dec 31, 2024 Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020
Net income (loss) 646,300 913,000 1,045,400 (3,593,600) 1,099,600 968,800 1,035,300 915,700 699,800 818,900 930,500 810,500 762,100 770,110 851,928 66,924 653,138 604,190 667,434 837,270 602,753
Stock-based compensation expense 166,100 167,800 184,600 154,200 191,900 208,600 130,900 119,300 122,400 111,500 135,600 113,900 130,300 118,608 102,996 104,622 115,174 97,027 99,539 117,189 115,706
Depreciation and amortization expense 48,400 46,500 53,200 54,000 53,500 59,000 42,100 41,400 38,800 38,400 36,700 37,300 35,900 33,832 31,696 31,238 28,834 29,355 26,642 26,697 26,821
Intangible asset impairment charge 379,000
Deferred income taxes (191,600) 51,600 (123,300) (118,800) (158,300) (131,000) (115,500) (176,600) (113,400) 148,100 (182,300) (229,400) (12,300) (41,946) 68,241 (237,938) 57,043 212,231 56,147 (27,742) 36,705
(Gain) loss on equity securities 15,000 7,200 10,800 12,700 27,000 400 6,200 400 (6,400) 6,000 (16,700) 84,200 75,600 (12,107) (46,679) (10,609) 52,295 (171,071) (75,750) (109,986) 44,870
Increase (decrease) in fair value of contingent consideration (1,200) 300 500 (100) (50,300) 1,200 (600) (1,900) 1,800 (2,600) (49,200) (7,500) (2,000) 1,200 1,600 (3,900) 500 1,800 9,200 1,600
Other non-cash items, net 24,200 (40,100) 41,300 (21,200) (36,300) 18,000 (20,700) (10,600) 21,700 44,600 (26,500) (11,200) 4,900 (6,188) 9,402 8,854 2,332 26,461 36,064 6,639 9,668
Accounts receivable (169,600) 69,000 (51,800) 135,100 (251,600) 15,400 (6,100) (2,900) (90,500) 10,200 (119,500) (84,100) (165,200) (43,534) (185,318) 52,525 (98,373) (72,253) 12,948 59,533 (223,672)
Inventories (167,100) (147,500) (182,500) (107,200) (80,100) (70,000) (97,500) (72,800) (82,600) (78,300) (26,800) (33,300) 2,000 (26,973) (18,335) (24,707) (22,785) (37,107) (30,521) (36,936) (27,450)
Prepaid expenses and other assets (28,100) (164,600) 21,000 (155,900) 99,200 (451,300) (121,000) (19,600) 46,200 (284,500) (127,200) 17,700 67,600 15,872 (15,485) (78,868) (13,319) (32,653) (235,986) (31,713) 2,790
Accounts payable 26,200 8,400 66,100 (25,100) 100 (31,800) 9,200 35,600 35,700 159,900 (69,900) 45,300 (14,500) 53,943 2,302 (13,701) (10,644) 35,123 1,456 412 14,285
Accrued expenses 48,100 (320,100) 170,600 168,300 194,100 (356,700) 368,700 276,700 140,700 (437,800) 433,200 485,500 61,600 51,243 146,631 (45,457) 152,983 (328,886) 81,233 216,037 153,814
Other liabilities 22,000 (5,400) 134,100 (256,600) 167,600 55,500 35,600 28,400 89,400 539,600 (9,000) (47,400) 15,700 84,133 (21,360) (54,250) 8,277 128,615 266,742 (28,073) 57,808
Changes in operating assets and liabilities (268,500) (560,200) 157,500 (241,400) 129,300 (838,900) 188,900 245,400 138,900 (90,900) 80,800 383,700 (32,800) 134,684 (91,565) (164,458) 16,139 (307,161) 95,872 179,260 (22,425)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 172,600 (328,400) 324,400 (160,000) 207,000 (734,200) 233,100 218,700 200,100 259,500 25,000 329,300 194,100 224,883 75,291 (266,691) 267,917 (112,658) 240,314 201,257 212,945
Net cash provided by (used in) operating activities 818,900 584,600 1,369,800 (3,753,600) 1,306,600 234,600 1,268,400 1,134,400 899,900 1,078,400 955,500 1,139,800 956,200 994,993 927,219 (199,767) 921,055 491,532 907,748 1,038,527 815,698
Purchases of available-for-sale debt securities (1,647,400) (2,158,600) (1,384,500) (1,296,600) (2,598,500) (988,500) (407,200) (574,200) (1,816,600) (274,900) (189,900) (110,800) (117,100) (80,441) (208,301) (118,003) (121,455) (184,459) (120,360) (51,312) (75,265)
Sales and maturities of available-for-sale debt securities 1,637,600 1,460,200 1,112,300 1,182,600 710,500 218,100 331,200 239,800 50,000 484,100 193,600 112,600 129,700 47,167 230,862 103,199 118,072 187,923 39,024 85,250 60,145
Acquisition of available-for-sale debt securities from Alpine Immune Sciences, Inc. (258,000)
Purchases of property and equipment (40,700) (92,600) (67,700) (69,000) (68,400) (58,100) (40,600) (59,600) (42,100) (33,600) (54,200) (53,300) (63,600) (61,715) (52,522) (49,837) (70,926) (47,689) (174,795) (17,864) (19,450)
Net payments related to finite-lived intangible assets (7,700) (180,000) (58,000)
Sale of equity securities 95,100 287,972 21,721 55,838 72,036
Payment to acquire business, net of cash acquired (295,900)
Other investing activities (5,300) (30,900) (8,100) (15,000) (1,100) (5,000) (24,900) (37,800) (10,000) (39,009) (22,991) (15,000) (13,527) (5,800)
Net cash (used in) provided by investing activities (55,800) (821,900) (348,000) (463,700) (2,136,400) (886,500) (117,700) (303,900) (1,833,600) 175,600 (384,200) (61,500) (51,000) (133,998) (52,952) (79,641) (74,309) 243,747 (247,937) 71,912 31,666
Issuances of common stock under benefit plans 16,700 34,300 8,400 55,000 16,900 46,400 15,400 58,600 14,200 51,600 36,600 64,400 33,700 34,711 13,795 37,935 15,559 30,092 21,796 133,461 79,597
Repurchases of common stock (426,100) (417,900) (307,700) (320,300) (131,200) (149,500) (117,000) (28,300) (132,800) (368,175) (632,273) (424,952) (131,103) (108,007) (300,026)
Payments in connection with common stock withheld for employee tax obligations (270,500) (7,300) (83,700) (80,500) (233,500) (3,200) (53,200) (3,100) (166,600) (2,100) (48,000) (4,400) (117,500) (1,677) (28,559) (3,524) (102,140) (20,496) (40,528) (3,080) (136,167)
Payments on finance leases (1,300) (1,300) (5,400) (13,700) (13,200) (12,000) (11,300) (11,000) (10,600) (10,400) (49,500) (12,700) (12,900) (12,408) (12,057) (10,302) (12,233) (10,897) (10,648) (10,443) (10,287)
Proceeds from finance leases 9,953 1,022 7,993 3,632 4,609 2,809 5,833
Other financing activities 800 900 900 900 3,500 (1,500) 1,100 1,100 1,100 1,100 700 400 1,300 1,361 1,411 1,448 1,480 2,603 (6,106) 87 1,620
Net cash used in financing activities (680,400) (391,300) (387,500) (358,600) (357,500) (119,800) (165,000) 17,300 (294,700) 40,200 (60,200) 47,700 (95,400) (336,235) (656,661) 33,550 (518,654) (125,192) (140,684) 120,025 (359,430)
Effect of changes in exchange rates on cash 30,500 (47,300) 22,800 (2,500) (15,600) 27,400 (22,500) 10,000 12,000 40,800 (38,200) (25,900) (5,900) (4,928) (8,461) 4,019 (4,030) 17,773 6,158 3,272 (6,651)
Net increase (decrease) in cash, cash equivalents and restricted cash 113,200 (675,900) 657,100 (4,578,400) (1,202,900) (744,300) 963,200 857,800 (1,216,400) 1,335,000 472,900 1,100,100 803,900 519,832 209,145 (241,839) 324,062 627,860 525,285 1,233,736 481,283

Based on: 10-Q (reporting date: 2025-03-31), 10-K (reporting date: 2024-12-31), 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31).


Net Income
The net income exhibited significant volatility over the periods analyzed. Initial quarters through early 2023 showed steady earnings generally ranging between approximately $600 million and $1 billion. However, notable was a substantial net loss recorded in the second quarter of 2024, amounting to approximately $3.6 billion, signaling an unusual event or impairment impacting profitability. Following this loss, net income recovered to positive values but remained variable.
Stock-Based Compensation Expense
This expense showed a generally stable pattern between $100 million and $130 million until late 2023, when a rise occurred peaking above $200 million in the fourth quarter of 2023, followed by a moderate decline yet remaining elevated relative to prior years.
Depreciation and Amortization Expense
A gradual upward trend characterized depreciation and amortization costs, increasing from around $27 million in early 2020 to approximately $53 million-$59 million in 2023, reflecting growing asset base or increased capital expenditures.
Intangible Asset Impairment Charge
A significant intangible asset impairment charge was noted only once in the final reported quarter of 2025, at $379 million, coinciding with the net loss spike observed.
Deferred Income Taxes
This tax-related item fluctuated considerably, with both positive and negative values, including large negative amounts in various quarters during 2022 and 2023, indicating volatility in tax positions or deferred tax assets and liabilities.
Gains/Losses on Equity Securities
The gains and losses associated with equity securities were also volatile but generally comprised smaller magnitude transactions, with some gains seen early on, followed by periods with both gains and losses, indicating active management or market valuation impacts.
Fair Value Changes in Contingent Consideration
The fair value changes were relatively minor except for marked negative adjustments in the fourth quarter of 2023 and early 2024, reflecting possible revisions in acquisition-related conditions.
Operating Assets and Liabilities
Changes in accounts receivable, inventories, prepaid expenses, and other liabilities demonstrated notable volatility. For instance, accounts receivable showed large negative swings implying fluctuations in collections or sales timing. Inventories fluctuated widely, occasionally indicating buildup or drawdown patterns. Prepaid expenses and other assets also experienced significant negative and positive swings. Accounts payable and accrued expenses were variable, with accrued expenses showing some large negative adjustments, indicating possible timing differences in expense recognition or payments.
Operating Cash Flows
Net cash from operating activities generally remained strong and positive, consistent with earnings, except for sharp declines in the middle of 2021 and second quarter 2024, corresponding with net income fluctuations.
Investing Activities
Investments in available-for-sale debt securities showed active management with both significant purchases and sales/maturities recorded. Large purchases were made especially in late 2023 through 2024, indicating asset accumulation. Property and equipment purchases were consistent with periodic increases over the years, indicating ongoing investments in fixed assets. There were sizable one-time acquisitions, such as the payment related to a business acquisition in 2022 and acquisition of securities from Alpine Immune Sciences in 2024. Other investing activities fluctuated, sometimes significantly negative, reflecting various cash outflows.
Financing Activities
Financing cash flows were characterized by large repurchases of common stock intermittently, especially notable in 2021 and 2023, and substantial payments withholding stock for taxes. Issuances of common stock under benefit plans were consistent but relatively moderate compared to repurchases. Occasional proceeds and payments related to finance leases occurred, with some irregularities by quarter. The financing cash flows mostly resulted in net outflows but with some positive quarters, reflecting cycles of capital return and raising.
Cash and Cash Equivalents
The net increase or decrease in cash showed substantial swings, with large positive inflows in multiple quarters driven by operating activities but also significant outflows due to investing and financing activities, including sizeable negative cash flow spikes in late 2023 and mid-2024 related to investing and financing cash uses. The variability reflects aggressive investing and shareholder return policies combined with business operating fluctuations.
Summary
Overall, the financial data suggests the entity experienced robust profitability with some notable exceptional losses, particularly linked to asset impairment and possibly extraordinary charges during 2024-2025. Cash flows from operations remained generally positive but volatile in conjunction with net income changes. The company maintained active management of investment portfolios and regularly invested in fixed assets. Share repurchases and stock-based compensation were significant, implying an emphasis on shareholder returns and employee incentives. The large impairment and related net loss in mid-2024 indicate a material event with substantial financial impact. These patterns highlight operational resilience tempered by episodic significant adjustments that affected reported results and cash flows.