VRTX/Financial Reporting

Income Statements

Profit & Loss · 15 Statements · From 2023 to 2009

Configuration

In Million USD. Margins, Growth Rates In %

Metric	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
Revenue	102.00	143.00	1,410.00	1,527.00	1,211.00	580.00	1,032.00	1,702.00	2,488.00	3,047.00	4,162.00	6,205.00	7,574.00	8,930.00	9,839.00
EPS	-3.70	-3.77	0.14	-0.50	-1.98	-3.14	-2.31	-0.46	1.06	8.25	4.58	10.44	9.09	12.97	14.05
Diluted in mil.	-3.70	-3.77	0.14	-0.50	-1.98	-3.14	-2.31	-0.46	1.04	8.09	4.51	10.29	9.01	12.82	13.89
Profit	87.00	130.00	1,330.00	1,247.00	1,081.00	519.00	906.00	1,491.00	2,213.00	2,638.00	3,615.00	5,469.00	6,670.00	7,850.00	8,576.00
Gross Margin	86.08	91.12	94.29	81.67	89.25	89.49	87.84	87.64	88.95	86.56	86.84	88.14	88.06	87.90	87.17
Pre Tax	-642.00	-754.00	60.00	-12.00	-976.00	-734.00	-559.00	-67.00	-15.00	600.00	1,394.00	3,116.00	2,730.00	4,232.00	4,379.00
Profit Margin	-629.28	-526.35	4.28	-0.81	-80.54	-126.61	-54.21	-3.96	-0.63	19.70	33.51	50.22	36.05	47.39	44.51
ETR	-3.01	-2.55	31.87	-313.01	29.56	-0.95	-5.43	-24.74	684.07	-247.71	15.64	13.00	14.22	21.51	17.36
Net	-641.00	-754.00	29.00	-107.00	-445.00	-738.00	-558.00	-112.00	263.00	2,096.00	1,176.00	2,711.00	2,342.00	3,322.00	3,619.00
Profit Margin	-628.70	-526.35	2.10	-7.01	-36.72	-127.25	-54.06	-6.58	10.59	68.80	28.27	43.70	30.92	37.20	36.79
EBITDA	-542.00	-662.00	221.00	4.00	504.00	-611.00	-473.00	15.00	311.00	663.00	1,457.00	3,188.00	2,788.00	4,345.00	3,931.00
EBITDA Margin	-531.80	-461.86	15.72	0.27	41.63	-105.28	-45.83	0.90	12.51	21.76	35.02	51.37	36.82	48.65	39.96
Operating Income	-613.00	-696.00	113.00	2.00	-903.00	-692.00	-468.00	9.00	123.00	635.00	1,197.00	2,856.00	2,782.00	4,307.00	3,750.00
Operating Margin	-601.10	-485.51	8.07	0.15	-74.54	-119.30	-45.40	0.58	4.95	20.84	28.77	46.03	36.73	48.23	38.12
Interest Income	5.00	1.00	1.00	1.00	- -	- -	- -	- -	- -	- -	63.00	22.00	4.00	144.00	614.00
Loss	-694.00	-837.00	-1,188.00	-1,522.00	-1,411.00	-1,221.00	-1,498.00	-1,690.00	-2,095.00	-2,383.00	-2,960.00	-3,336.00	-4,795.00	-4,565.00	-6,088.00
Cost of Revenue	-14.00	-12.00	-80.00	-279.00	-130.00	-60.00	-125.00	-210.00	-275.00	-409.00	-547.00	-736.00	-904.00	-1,080.00	-1,262.00
Operating Expenses	-679.00	-825.00	-1,108.00	-1,242.00	-1,281.00	-1,160.00	-1,373.00	-1,480.00	-1,820.00	-1,974.00	-2,413.00	-2,599.00	-3,891.00	-3,485.00	-4,826.00
R&D	-550.00	-637.00	-707.00	-806.00	-918.00	-855.00	-996.00	-1,047.00	-1,324.00	-1,416.00	-1,754.00	-1,829.00	-3,051.00	-2,540.00	-3,690.00
G&A	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
SG&A	-129.00	-187.00	-400.00	-436.00	-362.00	-305.00	-377.00	-432.00	-496.00	-557.00	-658.00	-770.00	-840.00	-944.00	-1,136.00
S&M	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Depreciation and Amortization	-30.00	-30.00	-35.00	-38.00	-48.00	-63.00	-62.00	-61.00	-61.00	-72.00	-106.00	-109.00	-125.00	-148.00	-181.00
Interest Expenses	-13.00	-19.00	-36.00	-14.00	-22.00	-72.00	-84.00	-81.00	-57.00	-34.00	-58.00	-58.00	-61.00	-54.00	-44.00
Other Expenses	-49.00	-42.00	-124.00	-1.00	-776.00	-20.00	-8.00	-2.00	-350.00	-29.00	-197.00	-260.00	-51.00	-75.00	-629.00
WA Shares Outstanding	173.00	200.00	204.00	211.00	224.00	234.00	240.00	243.00	248.00	254.00	256.00	259.00	257.00	256.00	257.00
Diluted	173.00	200.00	208.00	211.00	224.00	235.00	241.00	244.00	253.00	259.00	260.00	263.00	259.00	259.00	260.00

VRTX/Financial Reporting

Income Statements

Configuration

Popular:

In Million USD. Margins, Growth Rates In %