Ionis Pharmaceuticals, Inc.
NASDAQ:IONS
39.19 (USD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 75.731 | 225.25 | 119.497 | 324.505 | 144 | 188 | 131 | 152 | 159.767 | 133.791 | 141.919 | 440 | 133.093 | 125.75 | 111.607 | 290 | 160.079 | 145.537 | 133.367 | 494 | 167.892 | 164 | 297.214 | 192.113 | 145.395 | 117.747 | 144.419 | 172.299 | 120.911 | 104.152 | 110.304 | 160.349 | 110.927 | 38.47 | 36.874 | 51.57 | 49.121 | 120.428 | 62.583 | 84.861 | 44.063 | 57.076 | 28.161 | 42.248 | 23.585 | 38.092 | 43.36 | 19.873 | 11.601 | 47.34 | 23.235 | 32.403 | 20.713 | 24.823 | 21.147 | 26.42 | 28.624 | 23.503 | 29.926 | 32.262 | 26.771 | 30.992 | 31.576 | 20.661 | 32.215 | 32.961 | 21.354 | 24.728 | 38.631 | 3.813 | 2.45 | 11.945 | 3.253 | 4.375 | 4.958 | 14.641 | 7.458 | 10.592 | 7.442 | 11.385 | 9.093 | 9.843 | 12.303 | 9.699 | 11.294 | 15.016 | 13.98 | 21.859 | 20.3 | 20.061 | 17.959 | 21.744 | 19.304 | 7.592 | 4.633 | 7.936 | 18.28 | 6.985 | 4.054 | 9.5 | 10.6 | 7.2 | 6.6 | 7.6 | 19.8 | 5.8 | 5.8 | 9.4 | 12.6 | 5.8 | 4.6 | 6.4 | 5.1 | 4.7 | 6.4 | 3.4 | 3.7 | 3.3 | 2.6 | -2 | 3.2 | 3.1 | 2.6 | 2.9 | 3.3 | 3.2 | 2.7 | 0.6 | 3.3 | 2.3 | 2.5 | 0.8 | 2 | 1.5 | 1.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Kosten van de omzet
| 45.954 | 9.743 | 7.802 | 3.062 | 2 | 3 | 1 | 4 | 1.515 | 4.745 | 4.17 | 2 | 3.079 | 2.958 | 2.578 | 3 | 3.086 | 3.012 | 2.548 | 1 | 0.967 | 1 | 1.041 | 0.777 | 95.255 | 101.83 | 104.067 | 128.285 | 80.214 | 83.506 | 82.638 | 101.151 | 84.631 | 77.573 | 80.964 | 101.33 | 88.508 | 68.007 | 64.447 | 67.953 | 61.086 | 59.264 | 53.448 | 57.43 | 45.66 | 42.631 | 38.312 | 42.758 | 36.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.2 | 6.3 | 4.6 | 5.5 | 4.1 | 3.2 | -0.2 | 1.9 | 0 | 0 | 0 | 0 |
| Brutowinst
| 29.777 | 215.507 | 111.695 | 321.443 | 142 | 185 | 130 | 148 | 158.252 | 129.046 | 137.749 | 438 | 130.014 | 122.792 | 109.029 | 287 | 156.993 | 142.525 | 130.819 | 493 | 166.925 | 163 | 296.173 | 191.336 | 50.14 | 15.917 | 40.352 | 44.014 | 40.697 | 20.646 | 27.666 | 59.198 | 26.296 | -39.103 | -44.09 | -49.76 | -39.387 | 52.421 | -1.864 | 16.908 | -17.023 | -2.188 | -25.287 | -15.182 | -22.075 | -4.539 | 5.048 | -22.885 | -24.574 | 47.34 | 23.235 | 32.403 | 20.713 | 24.823 | 21.147 | 26.42 | 28.624 | 23.503 | 29.926 | 32.262 | 26.771 | 30.992 | 31.576 | 20.661 | 32.215 | 32.961 | 21.354 | 24.728 | 38.631 | 3.813 | 2.45 | 11.945 | 3.253 | 4.375 | 4.958 | 14.641 | 7.458 | 10.592 | 7.442 | 11.385 | 9.093 | 9.843 | 12.303 | 9.699 | 11.294 | 15.016 | 13.98 | 21.859 | 20.3 | 20.061 | 17.959 | 21.744 | 19.304 | 7.592 | 4.633 | 7.936 | 18.28 | 6.985 | 4.054 | 9.5 | 10.6 | 7.2 | 6.6 | 7.6 | 19.8 | 5.8 | 5.8 | 9.4 | 12.6 | 5.8 | 4.6 | 6.4 | 5.1 | 4.7 | 6.4 | 3.4 | 3.7 | 3.3 | 2.6 | -2 | 3.2 | 3.1 | 2.6 | 2.9 | 3.3 | 3.2 | 2.7 | 18.8 | -3 | -2.3 | -3 | -3.3 | -1.2 | 1.7 | -0.4 | 0.5 | 0.5 | 0.5 | 0.5 |
| Brutowinstmarge
| 0.393 | 0.957 | 0.935 | 0.991 | 0.986 | 0.984 | 0.992 | 0.974 | 0.991 | 0.965 | 0.971 | 0.995 | 0.977 | 0.976 | 0.977 | 0.99 | 0.981 | 0.979 | 0.981 | 0.998 | 0.994 | 0.994 | 0.996 | 0.996 | 0.345 | 0.135 | 0.279 | 0.255 | 0.337 | 0.198 | 0.251 | 0.369 | 0.237 | -1.016 | -1.196 | -0.965 | -0.802 | 0.435 | -0.03 | 0.199 | -0.386 | -0.038 | -0.898 | -0.359 | -0.936 | -0.119 | 0.116 | -1.152 | -2.118 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 31.333 | -0.909 | -1 | -1.2 | -4.125 | -0.6 | 1.133 | -0.267 | 1 | 1 | 1 | 1 |
| Onderzoek- en ontwikkelingskosten
| 219.761 | 222.064 | 214.215 | 256.555 | 215 | 230 | 198 | 308 | 182.99 | 180.758 | 161.126 | 179 | 184.77 | 139.306 | 139.801 | 171 | 125.083 | 122.264 | 116.952 | 149 | 104.366 | 106 | 106.417 | 113.451 | 95.255 | 101.83 | 104.067 | 128.285 | 80.214 | 83.506 | 82.638 | 101.151 | 84.631 | 77.573 | 80.964 | 101.33 | 88.508 | 68.007 | 64.447 | 67.953 | 61.086 | 59.264 | 53.448 | 57.43 | 45.66 | 42.631 | 38.312 | 42.758 | 36.551 | 40.435 | 38.714 | 47.219 | 39.924 | 36.009 | 34.245 | 39.333 | 34.716 | 39.124 | 31.987 | 40.103 | 33.832 | 32.146 | 28.541 | 16.828 | 31.968 | 31.195 | 26.449 | 28.012 | 24.296 | 20.384 | 19.949 | 24.24 | 18.973 | 18.982 | 18.372 | 20.944 | 18.212 | 20.95 | 22.361 | 27.925 | 29.566 | 32.036 | 28.947 | 29.114 | 27.41 | 30.179 | 30.261 | 30.091 | 35.47 | 31.53 | 26.983 | 24.787 | 19.895 | 19.924 | 19.134 | 15.028 | 16.001 | 12.746 | 13.239 | 19.4 | 16.3 | 16.4 | 14.3 | 14.3 | 16.5 | 16.5 | 14.9 | 17.4 | 13.4 | 13.4 | 11.8 | 14.5 | 10.2 | 11.2 | 9.8 | 8.2 | 9.8 | 7.9 | 7.5 | 7.5 | 6.7 | 6.4 | 5.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 0 | 0 | 52.644 | 71 | 70 | 46.1 | 45.516 | 102.3 | 34.4 | 33.8 | 34.1 | 38.6 | 30.1 | 45.1 | 57.1 | 139 | 68.447 | 72.015 | 74.994 | 83 | 60.036 | 76 | 68.221 | 67.103 | 68.712 | 66.198 | 43.653 | 45.707 | 26.788 | 22.317 | 13.677 | 18.043 | 10.188 | 9.824 | 10.562 | 13.181 | 8.751 | 7.775 | 7.466 | 6.828 | 4.47 | 4.462 | 4.38 | 4.676 | 3.43 | 3.389 | 3.423 | 3.234 | 3.096 | 3.209 | 2.976 | 12.789 | 3.105 | 2.874 | 3.01 | 11.669 | 2.855 | 3.051 | 2.819 | 14.515 | 3.335 | 3.673 | 3.677 | 13.811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.71 | 2.566 | 8.432 | 1.724 | 1.91 | 2.137 | 9.582 | 2.373 | 2.568 | 2.453 | 0 | 2.147 | 2.431 | 2.622 | 8.547 | 2.244 | 2.444 | 2.226 | 11.061 | 2.333 | 2.778 | 2.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| 0 | 0 | -5.651 | -0.384 | 0 | -0.1 | 0.484 | 0.4 | -0.4 | 0 | 0 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.989 | 0 | 0 | 0 | -8.724 | 0 | 0 | 0 | -10.685 | 0 | 0 | 0 | -13.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.702 | 0.015 | 0.005 | -0.633 | -6.751 | -0.466 | 0 | 3.238 | 0 | 0.804 | 0.123 | 0.009 | -6.906 | 0.095 | -1.574 | -1.532 | -6.407 | 1.783 | 1.354 | -0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 61.638 | 59.534 | 46.993 | 71 | 70 | 46 | 46 | 48 | 34.4 | 33.8 | 34.1 | 38 | 30.1 | 45.1 | 57.1 | 139 | 68.447 | 72.015 | 74.994 | 83 | 60.036 | 76 | 68.221 | 67.103 | 68.712 | 66.198 | 43.653 | 45.707 | 26.788 | 22.317 | 13.677 | 18.043 | 10.188 | 9.824 | 10.562 | 13.181 | 8.751 | 7.775 | 7.466 | 6.828 | 4.47 | 4.462 | 4.38 | 4.676 | 3.43 | 3.389 | 3.423 | 3.234 | 3.096 | 3.209 | 2.976 | 3.8 | 3.105 | 2.874 | 3.01 | 2.945 | 2.855 | 3.051 | 2.819 | 3.83 | 3.335 | 3.673 | 3.677 | 0.605 | 4.571 | 4.899 | 3.736 | 5.159 | 4.278 | 3.089 | 3.402 | 4.52 | 2.823 | 2.71 | 2.566 | 2.73 | 1.739 | 1.915 | 1.504 | 2.831 | 1.907 | -0.853 | 5.691 | 2.065 | 2.951 | 2.554 | 2.631 | 1.641 | 2.339 | 0.87 | 0.694 | 4.654 | 4.116 | 4.132 | 2.733 | 2.92 | 2.073 | 2.414 | 1.824 | 2.6 | 2.4 | 2.8 | 2.8 | 3.1 | 2.3 | 2.3 | 1.9 | 2.5 | 1.8 | 2.1 | 1.7 | 1.6 | 1.6 | 1.6 | 1.4 | 1.4 | 1.3 | 1.4 | 1.2 | 1.6 | 1.5 | 1.5 | 1.3 | -18.3 | 7.7 | 7.8 | 7.8 | 25.6 | 1.4 | 1.5 | 1.7 | 1.5 | 1 | 3.8 | 0.8 | 0 | 0 | 0 | 0 |
| Overige kosten
| 0 | 0.61 | 0.277 | 0.399 | 20 | 32 | 17 | 14 | 4.713 | -12.297 | 0.187 | 4 | -0.469 | -0.189 | 0.003 | -1 | 0.126 | -0.149 | -0.099 | -0.354 | -0.14 | -0.045 | -0.147 | -0.037 | -0.022 | 0.045 | -0.168 | -0.02 | -2.141 | 2.277 | -1.438 | 18.422 | 0 | 55.118 | 45.75 | 40.932 | 39.59 | 0 | 2.555 | 39.237 | 17.288 | 2.636 | 33.898 | 39.839 | 22.277 | 5.016 | 0 | 59.358 | 25.424 | 0 | 16.896 | 61.207 | 19.735 | 11.704 | 14.231 | 42.239 | 6.931 | 17.981 | 3.431 | 26.492 | 7.87 | 1.378 | 0 | 7.586 | 0.728 | 4.381 | 5.763 | 59.045 | 12.375 | 16.902 | 17.947 | 64.94 | 16.225 | 14.445 | 13.94 | 60.273 | 10.756 | 11.167 | 21.677 | 2.414 | 20.045 | 20.398 | 25.187 | 0 | 16.951 | 17.205 | 16.49 | 2.299 | 18.588 | 12.067 | 10.737 | 10.804 | 4.786 | 16.164 | 16.262 | 5.535 | 0 | 0 | 0 | 5.2 | 0 | 0 | 0 | 4.3 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 2.6 | 0 | 0 | 0 | 2.8 | 0 | 0 | 0 | 3.9 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | -6.5 | 0 | 0 | 0 |
| Bedrijfskosten
| 281.399 | 281.598 | 261.208 | 327.555 | 285 | 276 | 244 | 356 | 217.39 | 214.558 | 195.226 | 217 | 214.87 | 184.406 | 196.901 | 310 | 193.53 | 194.279 | 191.946 | 232 | 164.402 | 182 | 174.638 | 180.554 | 163.967 | 168.028 | 147.72 | 173.992 | 107.002 | 105.823 | 96.315 | 119.194 | 94.819 | 87.397 | 91.526 | 114.511 | 97.259 | 75.782 | 71.913 | 74.781 | 65.556 | 63.726 | 57.828 | 62.106 | 49.09 | 46.02 | 41.735 | 45.992 | 39.647 | 43.644 | 41.69 | 51.019 | 43.029 | 38.883 | 37.255 | 42.278 | 37.571 | 42.175 | 34.806 | 43.933 | 37.167 | 35.819 | 32.218 | 17.433 | 36.539 | 36.094 | 30.185 | 33.171 | 28.574 | 23.473 | 23.351 | 28.76 | 21.796 | 21.692 | 20.938 | 23.674 | 19.951 | 22.865 | 23.865 | 30.756 | 31.473 | 31.183 | 34.638 | 31.179 | 30.361 | 32.733 | 32.892 | 31.732 | 37.809 | 32.4 | 27.677 | 29.441 | 24.011 | 24.056 | 21.867 | 23.483 | 18.074 | 15.16 | 15.063 | 27.2 | 18.7 | 19.2 | 17.1 | 21.7 | 18.8 | 18.8 | 16.8 | 23.1 | 15.2 | 15.5 | 13.5 | 18.7 | 11.8 | 12.8 | 11.2 | 12.4 | 11.1 | 9.3 | 8.7 | 13 | 8.2 | 7.9 | 7.1 | -15.1 | 7.7 | 7.8 | 7.8 | 26.2 | 1.9 | 1.9 | 2 | 1.7 | 1.2 | 4 | 0.9 | -6.5 | 0 | 0 | 0 |
| Bedrijfsresultaat
| -148.656 | -66.091 | -149.513 | -6.123 | -143 | -91 | -114 | -208 | -59.138 | -85.512 | -57.477 | 221 | -85.849 | -72.969 | -91.971 | -23 | -36.537 | -51.754 | -61.127 | 261 | 2.523 | -19 | 121.535 | 10.782 | -18.572 | -50.281 | -3.301 | -1.693 | 13.909 | -1.671 | 13.989 | 41.155 | 16.108 | -48.927 | -54.652 | -62.94 | -48.138 | 44.646 | -9.33 | 10.08 | -21.493 | -6.65 | -29.667 | -19.858 | -25.505 | -7.928 | 1.625 | -26.119 | -28.046 | 3.696 | -18.455 | -18.616 | -22.316 | -14.06 | -16.108 | -15.858 | -8.947 | -18.672 | -4.88 | -11.671 | -10.396 | -4.827 | -0.642 | 3.228 | -4.324 | -3.133 | -8.831 | -8.443 | 10.057 | -19.66 | -20.901 | -16.736 | -18.264 | -17.102 | -16.016 | -8.608 | -12.144 | -12.923 | -23.507 | -51.798 | -22.38 | -21.34 | -22.335 | -21.48 | -19.067 | -19.52 | -18.912 | -11.246 | -17.509 | -12.339 | -9.718 | -7.697 | -4.707 | -16.464 | -17.234 | -10.012 | 0.206 | -8.175 | -11.009 | -12.5 | -8.1 | -12 | -10.5 | -9.8 | 1 | -13 | -11 | -10.5 | -2.6 | -9.7 | -8.9 | -9.7 | -6.7 | -8.1 | -4.8 | -6.2 | -7.4 | -6 | -6.1 | -11.2 | -5 | -4.8 | -4.5 | -4.4 | -4.4 | -4.6 | -5.1 | -7.4 | -4.9 | -4.2 | -5 | -5 | -2.4 | -2.3 | -1.3 | -6 | 0.5 | 0.5 | 0.5 |
| Bedrijfsresultaat ratio
| -1.963 | -0.293 | -1.251 | -0.019 | -0.993 | -0.484 | -0.87 | -1.368 | -0.37 | -0.639 | -0.405 | 0.502 | -0.645 | -0.58 | -0.824 | -0.079 | -0.228 | -0.356 | -0.458 | 0.528 | 0.015 | -0.116 | 0.409 | 0.056 | -0.128 | -0.427 | -0.023 | -0.01 | 0.115 | -0.016 | 0.127 | 0.257 | 0.145 | -1.272 | -1.482 | -1.22 | -0.98 | 0.371 | -0.149 | 0.119 | -0.488 | -0.117 | -1.053 | -0.47 | -1.081 | -0.208 | 0.037 | -1.314 | -2.418 | 0.078 | -0.794 | -0.575 | -1.077 | -0.566 | -0.762 | -0.6 | -0.313 | -0.794 | -0.163 | -0.362 | -0.388 | -0.156 | -0.02 | 0.156 | -0.134 | -0.095 | -0.414 | -0.341 | 0.26 | -5.156 | -8.531 | -1.401 | -5.615 | -3.909 | -3.23 | -0.588 | -1.628 | -1.22 | -3.159 | -4.55 | -2.461 | -2.168 | -1.815 | -2.215 | -1.688 | -1.3 | -1.353 | -0.514 | -0.863 | -0.615 | -0.541 | -0.354 | -0.244 | -2.169 | -3.72 | -1.262 | 0.011 | -1.17 | -2.716 | -1.316 | -0.764 | -1.667 | -1.591 | -1.289 | 0.051 | -2.241 | -1.897 | -1.117 | -0.206 | -1.672 | -1.935 | -1.516 | -1.314 | -1.723 | -0.75 | -1.824 | -2 | -1.818 | -2.346 | 5.6 | -1.563 | -1.548 | -1.731 | -1.517 | -1.333 | -1.438 | -1.889 | -12.333 | -1.485 | -1.826 | -2 | -6.25 | -1.2 | -1.533 | -0.867 | -12 | 1 | 1 | 1 |
| Totaal overige inkomsten en kosten netto
| 4.555 | -0.11 | 6.785 | 25.763 | 20 | 32 | 1 | 164 | 12.429 | -17.363 | -6.594 | 4 | 3.416 | -16.622 | 0.546 | -1 | 7.415 | 18.719 | 10.38 | -9 | 12.996 | 14 | 11.995 | 11.447 | 9.941 | 5.179 | 3.442 | 0.654 | -7.019 | 2.465 | 0.842 | -2.422 | 0.989 | 1.466 | 1.457 | 1.23 | 21.595 | 0.918 | 0.845 | 12.869 | 1.213 | 0.411 | 1.054 | 0.991 | 0.609 | 1.429 | 1.434 | 19.894 | -4.77 | -0.161 | -0.959 | 3.17 | 0.207 | -0.383 | -1.174 | 1.989 | -0.169 | -3.219 | -1.541 | 0.408 | 1.553 | 4.29 | 2.192 | 0.077 | 7.512 | 1.756 | 4.956 | -2.55 | 9.95 | -0.004 | 0.302 | -3.758 | 1.961 | 2.478 | -0.036 | -1.67 | 1.59 | -0.65 | -7.084 | -31.964 | -4.496 | -4.609 | -3.971 | 1.12 | 1.177 | -1.803 | -2.438 | 4.258 | 1.522 | -6.254 | -5.767 | 0.818 | -5.142 | -4.194 | -3.964 | -3.916 | -4.246 | -4.594 | -5.103 | -2.9 | -2 | -1.7 | 0.7 | -4.3 | 1 | 1.2 | 1.1 | 1.3 | 1.1 | 0.8 | 0.9 | 2 | 0.9 | 1 | 0 | 1.2 | 0.8 | 0.5 | 0.5 | 0 | 0 | 0 | 3.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.2 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting
| -144.101 | -66.201 | -142.728 | -2.767 | -141 | -77 | -113 | -44 | -46.709 | -102.875 | -64.071 | 225 | -83.773 | -80.548 | -89.739 | -24 | -40.443 | -44.208 | -61.737 | 238 | 3.517 | -17 | 121.931 | 10.771 | -19.913 | -56.215 | -10.797 | -11.826 | -3.935 | -10.984 | 3.468 | 28.799 | 7.351 | -57.086 | -62.685 | -70.061 | -35.776 | 36.437 | -17.506 | 15.644 | -25.278 | -11.2 | -33.556 | -23.752 | -29.763 | -11.307 | -1.736 | -11.042 | -38.345 | -1.207 | -23.993 | -20.036 | -26.882 | -17.88 | -19.992 | -13.896 | -12.454 | -25.154 | -9.658 | -14.513 | -12.028 | -3.692 | -1.531 | 3.305 | 3.188 | -1.377 | -3.875 | -10.994 | 20.007 | -19.664 | -20.599 | 31.757 | -16.303 | -14.624 | -16.052 | -72.401 | -15.172 | -19.659 | -29.658 | -142.503 | -32.708 | -25.949 | -26.306 | 69.623 | -22.203 | -23.098 | -24.322 | -72.242 | -17.576 | -20.865 | -17.972 | -73.832 | -12.317 | -23.043 | -22.847 | -13.928 | -4.04 | -12.769 | -16.112 | -15.4 | -10.1 | -13.7 | -9.8 | -14.1 | 2 | -11.8 | -9.9 | -9.2 | -1.5 | -8.9 | -8 | -7.7 | -5.8 | -7.1 | 0 | -5 | -6.6 | -5.5 | -5.6 | 0 | 0 | 0 | -1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -1.1 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting ratio
| -1.903 | -0.294 | -1.194 | -0.009 | -0.979 | -0.41 | -0.863 | -0.289 | -0.292 | -0.769 | -0.451 | 0.511 | -0.629 | -0.641 | -0.804 | -0.083 | -0.253 | -0.304 | -0.463 | 0.482 | 0.021 | -0.104 | 0.41 | 0.056 | -0.137 | -0.477 | -0.075 | -0.069 | -0.033 | -0.105 | 0.031 | 0.18 | 0.066 | -1.484 | -1.7 | -1.359 | -0.728 | 0.303 | -0.28 | 0.184 | -0.574 | -0.196 | -1.192 | -0.562 | -1.262 | -0.297 | -0.04 | -0.556 | -3.305 | -0.025 | -1.033 | -0.618 | -1.298 | -0.72 | -0.945 | -0.526 | -0.435 | -1.07 | -0.323 | -0.45 | -0.449 | -0.119 | -0.048 | 0.16 | 0.099 | -0.042 | -0.181 | -0.445 | 0.518 | -5.157 | -8.408 | 2.659 | -5.012 | -3.343 | -3.238 | -4.945 | -2.034 | -1.856 | -3.985 | -12.517 | -3.597 | -2.636 | -2.138 | 7.178 | -1.966 | -1.538 | -1.74 | -3.305 | -0.866 | -1.04 | -1.001 | -3.396 | -0.638 | -3.035 | -4.931 | -1.755 | -0.221 | -1.828 | -3.974 | -1.621 | -0.953 | -1.903 | -1.485 | -1.855 | 0.101 | -2.034 | -1.707 | -0.979 | -0.119 | -1.534 | -1.739 | -1.203 | -1.137 | -1.511 | 0 | -1.471 | -1.784 | -1.667 | -2.154 | 0 | 0 | 0 | -0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.333 | -0.733 | 0 | 0 | 0 | 0 |
| Belastingkosten
| 3.621 | 0.064 | 0.075 | 6.496 | 6 | 8 | 11 | 8 | 0.283 | 2.26 | 1.094 | 0.303 | -1.307 | 0.327 | 0.13 | 318 | 2.648 | -0.439 | -3.257 | 34 | -14.915 | -7 | 31.047 | -291.964 | 0.452 | 0.358 | 0.015 | -7.164 | 0.961 | 0.222 | 9.925 | 2.934 | 9.746 | -0.231 | 0.232 | 0.372 | 29.444 | 0.789 | -0.789 | -15.409 | 1.398 | 0.881 | -2.276 | 0.524 | -5.193 | -1.181 | -0.064 | -8.405 | -0.706 | 4.742 | 0.002 | 4.59 | 4.773 | 0.009 | 0.002 | 0.09 | -12.454 | -25.154 | -9.658 | 7.816 | -3.968 | 0.061 | -0.717 | 11.963 | 0 | 0.831 | 0.41 | -4.037 | 0 | -8.64 | -7.579 | -6.348 | -4.198 | -12.452 | 1.428 | -64.489 | 4.618 | 6.086 | -0.933 | -84.963 | 5.832 | 0 | 0 | 5.015 | 4.313 | 1.775 | 2.972 | -56.413 | 1.589 | 2.272 | 0 | -58.207 | 0 | 0 | 0 | 1.519 | 1.369 | 1.533 | 2.215 | 2.2 | 2.3 | 2.8 | 2.8 | 2.6 | 3 | 2 | 1.6 | 1.7 | 0.7 | 0.5 | 0.6 | 0.4 | 0.2 | 0.2 | 5.1 | 0.1 | 0.3 | 0.4 | 0.3 | 6 | 5.4 | 5.1 | 0.4 | 4.6 | 4.6 | 4.8 | 5.1 | -2.1 | 0 | 0.1 | 0 | -1.8 | 0 | -0.3 | -0.2 | 0 | 0 | 0 | 0 |
| Nettowinst
| -140.48 | -66.265 | -142.803 | -9.263 | -147 | -85 | -124 | -52 | -46.992 | -105.135 | -65.165 | 225 | -82.466 | -80.875 | -89.869 | -340 | -30.944 | -31.845 | -48.226 | 184 | 26.163 | -1 | 84.443 | 320.078 | -4.559 | -40.358 | -1.42 | 2.744 | -0.976 | -11.206 | 3.468 | 25.865 | 7.351 | -56.855 | -62.917 | -71.433 | -35.776 | 35.648 | -16.717 | 31.053 | -26.676 | -12.081 | -31.28 | -24.276 | -24.57 | -10.126 | -1.672 | -2.637 | -37.639 | -1.207 | -23.995 | -20.036 | -26.882 | -17.889 | -19.994 | -13.986 | -12.454 | -25.154 | -9.658 | -6.958 | -6.924 | -2.896 | 171.843 | -8.658 | 3.188 | -2.208 | -4.285 | -6.957 | 20.007 | -11.024 | -13.02 | -14.146 | -12.105 | -2.172 | -17.48 | -7.913 | -15.172 | -19.659 | -29.658 | -57.54 | -32.708 | -25.949 | -26.306 | -25.375 | -22.203 | -23.098 | -24.322 | -15.829 | -17.576 | -20.865 | -17.972 | -15.625 | -12.317 | -23.043 | -22.847 | -15.447 | -5.409 | -14.302 | -18.327 | -17.6 | -12.4 | -16.5 | -12.6 | -16.7 | -1 | -13.8 | -11.5 | -10.9 | -2.2 | -9.4 | -8.6 | -8.1 | -6 | -7.3 | -5.1 | -5.1 | -6.9 | -5.9 | -5.9 | -6 | -5.4 | -5.1 | -1.7 | -4.6 | -4.6 | -4.8 | -5.1 | -5.3 | -4.9 | -4.3 | -5 | -3.2 | -2.4 | -2 | -1.1 | 0 | 0 | 0 | 0 |
| Nettowinstmarge
| -1.855 | -0.294 | -1.195 | -0.029 | -1.021 | -0.452 | -0.947 | -0.342 | -0.294 | -0.786 | -0.459 | 0.511 | -0.62 | -0.643 | -0.805 | -1.172 | -0.193 | -0.219 | -0.362 | 0.372 | 0.156 | -0.006 | 0.284 | 1.666 | -0.031 | -0.343 | -0.01 | 0.016 | -0.008 | -0.108 | 0.031 | 0.161 | 0.066 | -1.478 | -1.706 | -1.385 | -0.728 | 0.296 | -0.267 | 0.366 | -0.605 | -0.212 | -1.111 | -0.575 | -1.042 | -0.266 | -0.039 | -0.133 | -3.244 | -0.025 | -1.033 | -0.618 | -1.298 | -0.721 | -0.945 | -0.529 | -0.435 | -1.07 | -0.323 | -0.216 | -0.259 | -0.093 | 5.442 | -0.419 | 0.099 | -0.067 | -0.201 | -0.281 | 0.518 | -2.891 | -5.314 | -1.184 | -3.721 | -0.496 | -3.526 | -0.54 | -2.034 | -1.856 | -3.985 | -5.054 | -3.597 | -2.636 | -2.138 | -2.616 | -1.966 | -1.538 | -1.74 | -0.724 | -0.866 | -1.04 | -1.001 | -0.719 | -0.638 | -3.035 | -4.931 | -1.946 | -0.296 | -2.048 | -4.521 | -1.853 | -1.17 | -2.292 | -1.909 | -2.197 | -0.051 | -2.379 | -1.983 | -1.16 | -0.175 | -1.621 | -1.87 | -1.266 | -1.176 | -1.553 | -0.797 | -1.5 | -1.865 | -1.788 | -2.269 | 3 | -1.688 | -1.645 | -0.654 | -1.586 | -1.394 | -1.5 | -1.889 | -8.833 | -1.485 | -1.87 | -2 | -4 | -1.2 | -1.333 | -0.733 | 0 | 0 | 0 | 0 |
| WPA (Winst Per Aandeel)
| -0.95 | -0.45 | -0.98 | -0.064 | -1.03 | -0.59 | -0.87 | -0.37 | -0.33 | -0.74 | -0.46 | 1.59 | -0.58 | -0.57 | -0.64 | -2.43 | -0.22 | -0.23 | -0.35 | 1.31 | 0.19 | -0.007 | 0.63 | 2.32 | -0.033 | -0.31 | -0.012 | 0.02 | -0.008 | -0.09 | 0.07 | 0.21 | 0.06 | -0.47 | -0.52 | -0.6 | -0.3 | 0.3 | -0.14 | 0.26 | -0.23 | -0.1 | -0.27 | -0.21 | -0.21 | -0.093 | -0.016 | -0.026 | -0.37 | -0.012 | -0.24 | -0.2 | -0.27 | -0.18 | -0.2 | -0.14 | -0.13 | -0.25 | -0.098 | -0.071 | -0.07 | -0.03 | 1.91 | -0.089 | 0.02 | -0.023 | -0.047 | -0.08 | -1.25 | -0.13 | -0.16 | -0.18 | -0.16 | -0.03 | -0.24 | -0.11 | -0.24 | -0.34 | -0.52 | -1 | -0.57 | -0.46 | -0.47 | -0.46 | -0.4 | -0.42 | -0.44 | -0.29 | -0.32 | -0.39 | -0.33 | -0.3 | -0.28 | -0.57 | -0.57 | -0.4 | -0.14 | -0.39 | -0.55 | -0.61 | -0.43 | -0.59 | -0.46 | -0.67 | -0.04 | -0.52 | -0.43 | -0.41 | -0.08 | -0.36 | -0.33 | -0.32 | -0.23 | -0.29 | -0.2 | -0.24 | -0.32 | -0.3 | -0.3 | -0.31 | -0.27 | -0.26 | -0.09 | -0.3 | -0.3 | -0.31 | -0.34 | -0.41 | -0.38 | -0.33 | -0.39 | -0.31 | -0.23 | -0.22 | -0.13 | 0 | -0.18 | -0.18 | -0.18 |
| Verwaterde WPA
| -0.95 | -0.45 | -0.98 | -0.064 | -1.03 | -0.59 | -0.87 | -0.37 | -0.33 | -0.74 | -0.46 | 1.41 | -0.58 | -0.57 | -0.64 | -2.43 | -0.22 | -0.23 | -0.35 | 1.28 | 0.18 | -0.007 | 0.62 | 2.21 | -0.033 | -0.31 | -0.011 | 0.02 | -0.008 | -0.09 | 0.07 | 0.21 | 0.06 | -0.47 | -0.52 | -0.59 | -0.3 | 0.29 | -0.14 | 0.25 | -0.23 | -0.1 | -0.27 | -0.21 | -0.21 | -0.093 | -0.016 | -0.026 | -0.37 | -0.012 | -0.24 | -0.2 | -0.27 | -0.18 | -0.2 | -0.14 | -0.13 | -0.25 | -0.098 | -0.07 | -0.07 | -0.03 | 1.91 | -0.089 | 0.02 | -0.023 | -0.047 | -0.077 | -1.25 | -0.13 | -0.16 | -0.17 | -0.16 | -0.03 | -0.24 | -0.11 | -0.24 | -0.34 | -0.52 | -1 | -0.57 | -0.46 | -0.47 | -0.45 | -0.4 | -0.42 | -0.44 | -0.29 | -0.32 | -0.39 | -0.33 | -0.29 | -0.28 | -0.57 | -0.57 | -0.4 | -0.14 | -0.39 | -0.55 | -0.61 | -0.43 | -0.59 | -0.46 | -0.67 | -0.04 | -0.52 | -0.43 | -0.4 | -0.08 | -0.36 | -0.33 | -0.31 | -0.23 | -0.29 | -0.2 | -0.24 | -0.32 | -0.3 | -0.3 | -0.3 | -0.27 | -0.26 | -0.09 | -0.3 | -0.3 | -0.31 | -0.34 | -0.41 | -0.38 | -0.33 | -0.39 | -0.31 | -0.23 | -0.22 | -0.13 | 0 | -0.18 | -0.18 | -0.18 |
| EBITDA
| -148.656 | -60.512 | -143.862 | -1.67 | -123 | -59 | -97 | -358 | -50.685 | -94.055 | -53.744 | 221 | -80.611 | -56.744 | -83.927 | -23 | -31.959 | -47.872 | -57.114 | 261 | 6.064 | -19 | 124.931 | 10.745 | -15.341 | -47.289 | -3.469 | -1.693 | 14.33 | -1.671 | 14.924 | 41.155 | 18.382 | -46.655 | -54.652 | -61.94 | -25.311 | 44.646 | -6.978 | 29.446 | -19.074 | -4.32 | -27.372 | -19.858 | -25.505 | -7.928 | 1.625 | -8.03 | -27.638 | 4.01 | -18.831 | -19.377 | -22.702 | -15.093 | -16.259 | -8.358 | -9.877 | -22.614 | -6.366 | -11.671 | -10.396 | -4.827 | -0.642 | 3.228 | -4.324 | -4.889 | -13.787 | -8.443 | 10.057 | -19.656 | -21.203 | -13.057 | -20.504 | -19.795 | -15.944 | -7.363 | -14.083 | -11.623 | -9.339 | 12.593 | -17.884 | -21.34 | -22.335 | -22.6 | -20.244 | -15.914 | -16.474 | -16.962 | -22.485 | -10.045 | -9.718 | -7.697 | -4.707 | -16.464 | -17.234 | -6.096 | 4.452 | -3.581 | -5.906 | -9.6 | -6.1 | -10.3 | -11.2 | -5.5 | -1 | -14.2 | -12.1 | -11.8 | -3.7 | -10.5 | -9.8 | -11.7 | -7.6 | -9.1 | -4.8 | -7.4 | -8.2 | -6.5 | -6.6 | -11.2 | -5 | -4.8 | -7.7 | -4.4 | -4.4 | -4.6 | -5.1 | -6.8 | -4.3 | -3.7 | -4.7 | -4.8 | -2 | -2.4 | -1.4 | -6 | 0.5 | 0.5 | 0.5 |
| EBITDA ratio
| -1.963 | -0.269 | -1.204 | -0.005 | -0.854 | -0.314 | -0.74 | -2.355 | -0.317 | -0.703 | -0.379 | 0.502 | -0.606 | -0.451 | -0.752 | -0.079 | -0.2 | -0.329 | -0.428 | 0.528 | 0.036 | -0.116 | 0.42 | 0.056 | -0.106 | -0.402 | -0.024 | -0.01 | 0.119 | -0.016 | 0.135 | 0.257 | 0.166 | -1.213 | -1.482 | -1.201 | -0.515 | 0.371 | -0.111 | 0.347 | -0.433 | -0.076 | -0.972 | -0.47 | -1.081 | -0.208 | 0.037 | -0.404 | -2.382 | 0.085 | -0.81 | -0.598 | -1.096 | -0.608 | -0.769 | -0.316 | -0.345 | -0.962 | -0.213 | -0.362 | -0.388 | -0.156 | -0.02 | 0.156 | -0.134 | -0.148 | -0.646 | -0.341 | 0.26 | -5.155 | -8.654 | -1.093 | -6.303 | -4.525 | -3.216 | -0.503 | -1.888 | -1.097 | -1.255 | 1.106 | -1.967 | -2.168 | -1.815 | -2.33 | -1.792 | -1.06 | -1.178 | -0.776 | -1.108 | -0.501 | -0.541 | -0.354 | -0.244 | -2.169 | -3.72 | -0.768 | 0.244 | -0.513 | -1.457 | -1.011 | -0.575 | -1.431 | -1.697 | -0.724 | -0.051 | -2.448 | -2.086 | -1.255 | -0.294 | -1.81 | -2.13 | -1.828 | -1.49 | -1.936 | -0.75 | -2.176 | -2.216 | -1.97 | -2.538 | 5.6 | -1.563 | -1.548 | -2.962 | -1.517 | -1.333 | -1.438 | -1.889 | -11.333 | -1.303 | -1.609 | -1.88 | -6 | -1 | -1.6 | -0.933 | -12 | 1 | 1 | 1 |