Neurocrine Biosciences, Inc.
NASDAQ:NBIX
125.74 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 622.1 | 590.2 | 515.3 | 515.2 | 498.8 | 452.7 | 420.4 | 412 | 387.9 | 378.2 | 310.6 | 312 | 296 | 288.9 | 236.6 | 247.9 | 258.5 | 302.4 | 237.1 | 244.1 | 222.094 | 183.58 | 138.403 | 131.492 | 151.757 | 96.905 | 71.086 | 94.517 | 60.774 | 6.335 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 19.769 | 0 | 0 | 0 | 0 | 0.73 | 0.729 | 0.73 | 0.73 | 21.947 | 9.357 | 10.569 | 11.267 | 11.11 | 41.634 | 12.157 | 12.512 | 13.657 | 14.448 | 4.643 | 0.753 | 0.74 | 0.733 | 0.733 | 0.747 | 0.729 | 0.761 | 0.734 | 1.751 | 0.532 | 0.54 | 0.048 | 0.104 | 9.44 | 1.074 | 9.244 | 19.476 | 14.111 | 64.745 | 33.169 | 11.864 | 18.485 | 34.701 | 15.049 | 16.941 | 27.135 | 29.259 | 44.968 | 37.716 | 3.878 | 4.983 | 4.227 | 4.957 | 12.833 | 21.593 | 3.328 | 3.488 | 3.545 | 5.323 | 2.942 | 2.778 | 4.2 | 5.2 | 3.8 | 3.6 | 4.5 | 5.1 | 2.3 | 4.1 | 6.2 | 6.2 | 4.8 | 8.9 | 9.3 | 2.2 | 5.5 | 2.2 |
| Kosten van de omzet
| 8 | 15.6 | 12.8 | 8.5 | 11.2 | 11.5 | 8.5 | 7.7 | 6.1 | 4.8 | 4.6 | 4.1 | 4.2 | 3.1 | 2.9 | 2.9 | 2.7 | 2.4 | 2.1 | 2.5 | 2.229 | 1.608 | 1.129 | 1.534 | 1.551 | 0.854 | 0.95 | 0.76 | 0.433 | 0.061 | 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 | -0.58 | -0.563 | -0.536 | -0.519 | -0.6 | -0.5 | -0.4 | -0.6 | -0.4 | -0.5 | -0.4 | -0.4 | -0.4 | -0.3 | -0.3 | -0.2 | -0.3 | -0.3 | -0.2 | -0.2 |
| Brutowinst
| 614.1 | 574.6 | 502.5 | 506.7 | 487.6 | 441.2 | 411.9 | 404.3 | 381.8 | 373.4 | 306 | 307.9 | 291.8 | 285.8 | 233.7 | 245 | 255.8 | 300 | 235 | 241.6 | 219.865 | 181.972 | 137.274 | 129.958 | 150.206 | 96.051 | 70.136 | 93.757 | 60.341 | 6.274 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 19.769 | 0 | 0 | 0 | 0 | 0.73 | 0.729 | 0.73 | 0.73 | 21.947 | 9.357 | 10.569 | 11.267 | 11.11 | 41.634 | 12.157 | 12.512 | 13.657 | 14.448 | 4.643 | 0.753 | 0.74 | 0.733 | 0.733 | 0.747 | 0.729 | 0.761 | 0.734 | 1.751 | 0.532 | 0.54 | 0.048 | 0.104 | 9.44 | 1.074 | 9.244 | 19.476 | 14.111 | 64.745 | 33.169 | 11.864 | 18.485 | 34.701 | 15.049 | 16.941 | 27.135 | 29.259 | 44.968 | 37.716 | 3.878 | 4.983 | 4.227 | 4.957 | 12.833 | 21.593 | 3.328 | 3.488 | 4.125 | 5.886 | 3.478 | 3.297 | 4.8 | 5.7 | 4.2 | 4.2 | 4.9 | 5.6 | 2.7 | 4.5 | 6.6 | 6.5 | 5.1 | 9.1 | 9.6 | 2.5 | 5.7 | 2.4 |
| Brutowinstmarge
| 0.987 | 0.974 | 0.975 | 0.984 | 0.978 | 0.975 | 0.98 | 0.981 | 0.984 | 0.987 | 0.985 | 0.987 | 0.986 | 0.989 | 0.988 | 0.988 | 0.99 | 0.992 | 0.991 | 0.99 | 0.99 | 0.991 | 0.992 | 0.988 | 0.99 | 0.991 | 0.987 | 0.992 | 0.993 | 0.99 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 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 | 1.164 | 1.106 | 1.182 | 1.187 | 1.143 | 1.096 | 1.105 | 1.167 | 1.089 | 1.098 | 1.174 | 1.098 | 1.065 | 1.048 | 1.063 | 1.022 | 1.032 | 1.136 | 1.036 | 1.091 |
| Onderzoek- en ontwikkelingskosten
| 195 | 184.7 | 154.1 | 137.5 | 142.2 | 145.8 | 139.5 | 118 | 107.7 | 135.9 | 102.2 | 87.4 | 92.7 | 74.8 | 73.2 | 66.7 | 69.1 | 80.9 | 58.3 | 55.3 | 45.278 | 61.687 | 37.652 | 39.107 | 35.482 | 36.988 | 48.947 | 25.614 | 22.463 | 21.868 | 51.882 | 22.583 | 20.942 | 26.863 | 23.903 | 21.809 | 24.388 | 18.719 | 16.575 | 15.498 | 12.194 | 10.161 | 8.572 | 8.918 | 9.49 | 10.527 | 10.313 | 9.097 | 9.86 | 8.818 | 9.388 | 8.002 | 7.456 | 8.176 | 7.317 | 8.065 | 8.227 | 7.283 | 7.576 | 6.753 | 7.401 | 10.808 | 10.848 | 11.885 | 12.993 | 16.186 | 14.227 | 24.34 | 19.795 | 18.789 | 19.061 | 18.608 | 25.223 | 26.112 | 27.735 | 24.765 | 26.627 | 29.633 | 25.603 | 33.404 | 32.305 | 22.969 | 26.388 | 39.087 | 37.537 | 52.323 | 48.324 | 41.565 | 24.231 | 23.096 | 20.047 | 24.684 | 18.327 | 16.066 | 15.19 | 11.823 | 12.499 | 8.134 | 7.771 | 7.3 | 8.3 | 7.1 | 6.4 | 3.2 | 8.7 | 4.9 | 5 | 5.9 | 5 | 4.4 | 4.6 | 4.3 | 3 | 3.5 | 1.8 |
| Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 252.851 | 84.489 | 80.824 | 87.538 | 68.98 | 60.401 | 60.915 | 58.636 | 56.309 | 43.873 | 41.674 | 28.05 | 23.668 | 17.494 | 14.965 | 11.954 | 8.939 | 11.456 | 6.603 | 5.482 | 4.97 | 4.663 | 4.2 | 4.153 | 3.342 | 3.245 | 3.37 | 3.392 | 3.311 | 3.459 | 3.131 | 3.671 | 2.661 | 3.738 | 2.885 | 3.256 | 6.122 | 3.635 | 3.116 | 3.199 | 2.841 | 2.966 | 4.827 | 4.195 | 3.817 | 3.472 | 4.665 | 8.286 | 10.786 | 9.571 | 8.807 | 8.317 | 7.095 | 16.047 | 12.396 | 19.335 | 13.94 | 12.997 | 9.788 | 5.608 | 6.265 | 5.427 | 5.469 | 5.283 | 5.419 | 5.296 | 5.135 | 4.744 | 3.586 | 3.253 | 3.151 | 2.731 | 3.553 | 2.073 | 2.854 | 2.377 | 3.032 | 2.509 | 2.188 | 2.233 | 1.9 | 1.9 | 2 | 1.7 | 1.9 | 1.8 | 1.3 | 1.5 | 1.6 | 1.6 | 1.3 | 1.1 | 1.7 | 0.7 | 0 | 0 |
| Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -151.551 | 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 | 0.087 | -0.076 | 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 |
| Verkoop-, algemene en administratieve kosten
| 234.3 | 242 | 243.1 | 218.9 | 204.2 | 221.8 | 242.7 | 182.9 | 186.3 | 182.8 | 200.7 | 156.5 | 154.6 | 143.2 | 129 | 106.5 | 112.5 | 96.5 | 117.8 | 101.3 | 84.489 | 80.824 | 87.538 | 68.98 | 60.401 | 60.915 | 58.636 | 56.309 | 43.873 | 41.674 | 28.05 | 23.668 | 17.494 | 14.965 | 11.954 | 8.939 | 11.456 | 6.603 | 5.482 | 4.97 | 4.663 | 4.2 | 4.153 | 3.342 | 3.245 | 3.37 | 3.392 | 3.311 | 3.459 | 3.131 | 3.671 | 2.661 | 3.825 | 2.809 | 3.256 | 6.122 | 3.635 | 3.116 | 3.199 | 2.841 | 2.966 | 4.827 | 4.195 | 3.817 | 3.472 | 4.665 | 8.286 | 10.786 | 9.571 | 8.807 | 8.317 | 7.095 | 16.047 | 12.396 | 19.335 | 13.94 | 12.997 | 9.788 | 5.608 | 6.265 | 5.427 | 5.469 | 5.283 | 5.419 | 5.296 | 5.135 | 4.744 | 3.586 | 3.253 | 3.151 | 2.731 | 3.553 | 2.073 | 2.854 | 2.377 | 3.032 | 2.509 | 2.188 | 2.233 | 1.9 | 1.9 | 2 | 1.7 | 1.9 | 1.8 | 1.3 | 1.5 | 1.6 | 1.6 | 1.3 | 1.1 | 1.7 | 0.7 | 0.7 | 0.6 |
| Overige kosten
| 1 | 2.5 | -88.7 | 143.9 | 0 | 0 | 143.9 | 23.2 | 0 | 0 | 0 | 119.6 | 0 | 5 | 0 | 164.5 | 118.5 | 46 | 0 | 154.272 | 0 | 5 | 113.081 | 0 | 0 | 0 | 0 | -0.027 | 0 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0.015 | 0 | 0.003 | 0 | 0.015 | -0.005 | 0.004 | 0.002 | 0.005 | 8.626 | 7.278 | 7.359 | 42.229 | 4.973 | 5.333 | 4.143 | 27.212 | 3.137 | 6.131 | 7.7 | 12.966 | 7.487 | 11.746 | 15.659 | 70.986 | 12.961 | 16.182 | 14.215 | 60.834 | 19.782 | 18.768 | 18.975 | 90.962 | 24.875 | 25.835 | 21.857 | 97.441 | 25.33 | 26.912 | 21.187 | 87.91 | 23.7 | 20.463 | 21.019 | 80.572 | 19.957 | 18.977 | 17.599 | 96.575 | 20.657 | 19.916 | 16.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 |
| Bedrijfskosten
| 429.3 | 426.7 | 397.2 | 356.4 | 346.4 | 367.6 | 382.2 | 300.9 | 294 | 318.7 | 302.9 | 243.9 | 247.3 | 218 | 202.2 | 173.2 | 181.6 | 177.4 | 176.1 | 156.6 | 129.767 | 142.511 | 125.19 | 108.087 | 95.883 | 97.903 | 107.583 | 81.923 | 66.336 | 63.542 | 79.932 | 46.251 | 38.436 | 41.828 | 35.857 | 30.748 | 35.844 | 25.322 | 22.057 | 20.468 | 16.857 | 14.361 | 12.725 | 12.26 | 12.735 | 13.897 | 13.705 | 13.365 | 13.319 | 11.949 | 13.059 | 10.663 | 11.281 | 10.985 | 10.573 | 14.187 | 11.862 | 10.399 | 10.775 | 9.594 | 10.367 | 15.635 | 15.043 | 31.444 | 16.465 | 20.851 | 22.513 | 129.126 | 29.366 | 27.596 | 27.378 | 25.703 | 41.27 | 38.508 | 47.07 | 38.705 | 39.624 | 39.421 | 31.211 | 39.669 | 37.732 | 28.438 | 31.671 | 44.506 | 42.833 | 57.458 | 53.068 | 45.151 | 27.484 | 26.247 | 22.778 | 28.237 | 20.4 | 18.92 | 17.567 | 15.435 | 15.571 | 10.858 | 10.523 | 9.8 | 10.7 | 9.5 | 8.7 | 5.5 | 11 | 6.6 | 6.9 | 7.9 | 6.9 | 6 | 5.9 | 6.3 | 4 | 4.4 | 2.6 |
| Bedrijfsresultaat
| 183.8 | 147.9 | 105.3 | 150.3 | 141.2 | 73.6 | -114.2 | 103.4 | 87.8 | 54.7 | 3.1 | -36.3 | 44.5 | 62.8 | 31.5 | 71.8 | -44.3 | 76.6 | 58.9 | 48.8 | 90.098 | 34.461 | -100.997 | 21.871 | 54.323 | -1.852 | -37.447 | 11.834 | -5.995 | -57.268 | -79.932 | -46.251 | -38.436 | -41.828 | -20.857 | -30.748 | -35.844 | -25.322 | -2.288 | -20.468 | -16.857 | -14.361 | -12.725 | -11.53 | -12.006 | -13.167 | -12.975 | 8.582 | -3.962 | -1.38 | -1.792 | 0.447 | 30.44 | 1.096 | 1.939 | -0.129 | 2.466 | -5.89 | -10.169 | -8.98 | -9.723 | -15.843 | -19.124 | -30.715 | -15.704 | -20.117 | -20.762 | -128.594 | -28.826 | -27.548 | -27.274 | -16.263 | -40.196 | -29.264 | -27.594 | -24.594 | 25.121 | -6.252 | -19.347 | -21.184 | -3.031 | -13.389 | -14.73 | -17.371 | -13.574 | -12.49 | -15.352 | -41.273 | -22.501 | -22.02 | -17.821 | -15.404 | 1.193 | -15.592 | -14.079 | -11.31 | -9.685 | -7.38 | -7.226 | -5 | -5 | -5.3 | -4.5 | -0.6 | -5.4 | -3.9 | -2.4 | -1.3 | -0.4 | -0.9 | 3.2 | 3.3 | -1.5 | 1.3 | -0.2 |
| Bedrijfsresultaat ratio
| 0.295 | 0.251 | 0.204 | 0.292 | 0.283 | 0.163 | -0.272 | 0.251 | 0.226 | 0.145 | 0.01 | -0.116 | 0.15 | 0.217 | 0.133 | 0.29 | -0.171 | 0.253 | 0.248 | 0.2 | 0.406 | 0.188 | -0.73 | 0.166 | 0.358 | -0.019 | -0.527 | 0.125 | -0.099 | -9.04 | 0 | 0 | 0 | 0 | -1.39 | 0 | 0 | 0 | -0.116 | 0 | 0 | 0 | 0 | -15.795 | -16.469 | -18.037 | -17.774 | 0.391 | -0.423 | -0.131 | -0.159 | 0.04 | 0.731 | 0.09 | 0.155 | -0.009 | 0.171 | -1.269 | -13.505 | -12.135 | -13.265 | -21.614 | -25.601 | -42.133 | -20.636 | -27.407 | -11.857 | -241.718 | -53.381 | -573.917 | -262.25 | -1.723 | -37.426 | -3.166 | -1.417 | -1.743 | 0.388 | -0.188 | -1.631 | -1.146 | -0.087 | -0.89 | -0.869 | -0.64 | -0.464 | -0.278 | -0.407 | -10.643 | -4.516 | -5.209 | -3.595 | -1.2 | 0.055 | -4.685 | -4.036 | -3.19 | -1.819 | -2.508 | -2.601 | -1.19 | -0.962 | -1.395 | -1.25 | -0.133 | -1.059 | -1.696 | -0.585 | -0.21 | -0.065 | -0.188 | 0.36 | 0.355 | -0.682 | 0.236 | -0.091 |
| Totaal overige inkomsten en kosten netto
| 6.5 | -49.3 | -70.8 | 49 | -24.5 | 49.3 | 10.9 | 14.5 | 10.1 | -75.8 | 18.3 | -71.2 | -7.4 | -4.1 | 2.1 | -22.3 | -122.8 | -31.1 | -11.8 | -38.2 | -23.653 | 20.572 | -106.825 | 4.7 | 4.113 | 3.53 | 3.133 | 2.479 | 2.207 | 2.05 | 1.606 | 1.592 | 1.549 | 1.548 | 1.593 | 1.433 | 1.409 | 1.335 | 0.839 | 1.024 | 0.982 | 0.98 | 0.794 | 0.888 | 0.875 | 0.925 | 0.9 | 0.908 | 0.884 | 0.879 | 0.906 | 0.884 | 1.011 | 0.804 | 0.943 | 6.155 | 0.629 | 0.634 | 0.683 | 0.876 | -0.089 | -0.941 | -5.723 | 32.847 | -2.007 | -0.854 | -0.315 | -78.705 | 1.586 | 1.184 | 1.554 | 1.551 | -0.472 | 1.815 | 1.693 | 0.686 | -0.026 | -0.011 | 0.517 | -0.136 | 0.002 | -0.001 | 2.353 | 17.965 | 0.019 | 0.056 | 0.048 | 0.04 | -0.016 | 0.078 | 0.113 | -0.006 | 0.139 | 0.214 | 0.083 | 0.121 | 0.282 | 0.779 | -0.335 | 0.5 | 0 | 0.9 | 0.5 | -6.1 | 1.4 | -4 | 1.3 | 1.3 | 1.3 | 1.1 | 1.1 | 1.3 | 1.2 | 0.5 | 0.3 |
| Inkomen voor belasting
| 190.3 | 98.6 | 34.5 | 198.2 | 115.6 | 121.6 | -103.3 | 117.9 | 97.9 | -23.3 | 21.4 | -13.8 | 30.5 | 57.5 | 27.2 | 41.7 | -57.1 | 83.2 | 38.9 | 38.6 | 58.407 | 52.091 | -102.594 | 18.808 | 50.764 | -5.913 | -41.818 | 6.894 | -11.125 | -59.985 | -78.326 | -44.659 | -36.887 | -40.28 | -19.264 | -29.315 | -34.435 | -23.987 | -1.192 | -19.444 | -15.875 | -13.381 | -11.842 | -10.642 | -11.131 | -12.242 | -12.075 | 9.49 | -3.078 | -0.501 | -0.886 | 1.331 | 31.382 | 1.976 | 2.882 | -88.613 | 3.333 | -5.152 | -8.636 | -88.613 | -8.177 | -15.28 | -19.665 | 2.132 | -17.711 | -20.971 | -21.077 | -207.299 | -27.24 | -26.364 | -25.72 | -14.712 | -39.143 | -27.449 | -25.901 | -23.908 | 26.151 | -5.604 | -18.83 | -20.537 | -1.649 | -11.131 | -12.377 | 3.195 | -9.831 | -10.223 | -13.239 | -94.536 | -20.234 | -19.751 | -15.764 | -15.41 | 1.332 | -15.378 | -13.996 | -9.434 | -8.033 | -6.601 | -7.561 | -4.5 | 0 | -4.4 | -4 | -6.7 | -4 | -7.9 | -1.1 | 0 | 0.9 | 0.2 | 4.2 | 4.6 | -0.3 | 1.8 | 0.1 |
| Inkomen voor belasting ratio
| 0.306 | 0.167 | 0.067 | 0.385 | 0.232 | 0.269 | -0.246 | 0.286 | 0.252 | -0.062 | 0.069 | -0.044 | 0.103 | 0.199 | 0.115 | 0.168 | -0.221 | 0.275 | 0.164 | 0.158 | 0.263 | 0.284 | -0.741 | 0.143 | 0.335 | -0.061 | -0.588 | 0.073 | -0.183 | -9.469 | 0 | 0 | 0 | 0 | -1.284 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 0 | -14.578 | -15.269 | -16.77 | -16.541 | 0.432 | -0.329 | -0.047 | -0.079 | 0.12 | 0.754 | 0.163 | 0.23 | -6.488 | 0.231 | -1.11 | -11.469 | -119.747 | -11.156 | -20.846 | -26.325 | 2.925 | -23.273 | -28.571 | -12.037 | -389.66 | -50.444 | -549.25 | -247.308 | -1.558 | -36.446 | -2.969 | -1.33 | -1.694 | 0.404 | -0.169 | -1.587 | -1.111 | -0.048 | -0.74 | -0.731 | 0.118 | -0.336 | -0.227 | -0.351 | -24.378 | -4.061 | -4.673 | -3.18 | -1.201 | 0.062 | -4.621 | -4.013 | -2.661 | -1.509 | -2.244 | -2.722 | -1.071 | 0 | -1.158 | -1.111 | -1.489 | -0.784 | -3.435 | -0.268 | 0 | 0.145 | 0.042 | 0.472 | 0.495 | -0.136 | 0.327 | 0.045 |
| Belastingkosten
| 60.5 | 33.6 | -8.9 | 50.5 | 32.5 | 26.1 | -26.7 | 28.9 | 29.4 | -6.4 | 7.5 | -6.5 | 8 | 15.2 | -4.9 | -306.2 | 0.5 | 3.6 | 1.5 | 4.6 | 4.618 | 0.753 | -0.479 | 0.73 | 7.672 | 7.591 | 7.504 | 6.686 | 7.337 | 4.767 | -1.606 | -2.024 | -1.549 | -1.548 | -1.593 | -1.692 | -1.409 | -1.335 | -1.34 | -1.233 | -1.199 | -0.977 | -1.061 | -1.029 | -0.88 | -1.093 | -0.898 | -1.079 | -0.884 | -0.879 | -0.906 | -0.884 | -1.167 | -0.978 | -0.943 | -10.455 | -1.091 | -0.964 | -1.814 | -43.122 | -2.216 | -0.5 | 5.369 | -59.759 | 0 | 0 | 0 | -79.324 | 0 | 0 | 0 | 0 | -1.053 | 0 | 0 | 0 | -1.03 | -0.648 | 0 | 0.078 | -0.002 | -2.258 | 0.003 | 0.002 | 0.003 | 0.002 | 0.151 | -55.749 | -2.267 | -2.269 | -2.057 | -0.794 | -1.314 | -2.248 | -2.616 | -1.876 | 0.102 | -2.188 | -1.179 | -1.3 | -0.6 | -0.7 | -0.4 | 6.2 | -1.4 | 4.1 | -1.2 | 0 | 0.1 | -1 | 0.1 | -1.2 | -1.1 | -0.5 | 0.1 |
| Nettowinst
| 129.8 | 65 | 43.4 | 147.7 | 83.1 | 95.5 | -76.6 | 89 | 68.5 | -16.9 | 13.9 | -7.3 | 22.5 | 42.3 | 32.1 | 347.9 | -57.6 | 79.6 | 37.4 | 34 | 53.789 | 51.338 | -102.115 | 18.078 | 50.764 | -5.913 | -41.818 | 6.894 | -11.125 | -59.985 | -78.326 | -44.659 | -36.887 | -40.28 | -19.264 | -29.315 | -34.435 | -23.987 | -1.192 | -19.444 | -15.875 | -13.381 | -11.842 | -10.642 | -11.131 | -12.242 | -12.075 | 9.49 | -3.078 | -0.501 | -0.886 | 1.331 | 31.382 | 1.976 | 2.882 | 2.487 | 3.333 | -5.152 | -8.636 | -7.916 | -8.177 | -15.28 | -19.665 | -28.854 | -17.711 | -20.971 | -21.077 | -127.975 | -27.24 | -26.364 | -25.72 | -14.712 | -39.143 | -27.449 | -25.901 | -23.908 | 26.151 | -5.604 | -18.83 | -20.615 | -1.647 | -11.131 | -12.38 | 3.193 | -9.834 | -10.225 | -13.39 | -38.787 | -20.234 | -19.751 | -15.764 | -14.61 | 2.507 | -13.344 | -11.463 | -9.434 | -8.135 | -5.192 | -6.047 | -3.7 | -4.4 | -4.6 | -4.1 | -6.8 | -4 | -8 | -1.2 | 0 | 0.8 | 0.1 | 4.1 | 4.5 | -0.4 | 1.8 | 0 |
| Nettowinstmarge
| 0.209 | 0.11 | 0.084 | 0.287 | 0.167 | 0.211 | -0.182 | 0.216 | 0.177 | -0.045 | 0.045 | -0.023 | 0.076 | 0.146 | 0.136 | 1.403 | -0.223 | 0.263 | 0.158 | 0.139 | 0.242 | 0.28 | -0.738 | 0.137 | 0.335 | -0.061 | -0.588 | 0.073 | -0.183 | -9.469 | 0 | 0 | 0 | 0 | -1.284 | 0 | 0 | 0 | -0.06 | 0 | 0 | 0 | 0 | -14.578 | -15.269 | -16.77 | -16.541 | 0.432 | -0.329 | -0.047 | -0.079 | 0.12 | 0.754 | 0.163 | 0.23 | 0.182 | 0.231 | -1.11 | -11.469 | -10.697 | -11.156 | -20.846 | -26.325 | -39.58 | -23.273 | -28.571 | -12.037 | -240.555 | -50.444 | -549.25 | -247.308 | -1.558 | -36.446 | -2.969 | -1.33 | -1.694 | 0.404 | -0.169 | -1.587 | -1.115 | -0.047 | -0.74 | -0.731 | 0.118 | -0.336 | -0.227 | -0.355 | -10.002 | -4.061 | -4.673 | -3.18 | -1.138 | 0.116 | -4.01 | -3.286 | -2.661 | -1.528 | -1.765 | -2.177 | -0.881 | -0.846 | -1.211 | -1.139 | -1.511 | -0.784 | -3.478 | -0.293 | 0 | 0.129 | 0.021 | 0.461 | 0.484 | -0.182 | 0.327 | 0 |
| WPA (Winst Per Aandeel)
| 1.28 | 0.64 | 0.43 | 1.5 | 0.85 | 0.98 | -0.79 | 0.92 | 0.72 | -0.18 | 0.15 | -0.077 | 0.24 | 0.45 | 0.34 | 3.72 | -0.62 | 0.86 | 0.4 | 0.37 | 0.59 | 0.56 | -1.12 | 0.2 | 0.56 | -0.066 | -0.47 | 0.078 | -0.13 | -0.68 | -0.9 | -0.51 | -0.43 | -0.46 | -0.22 | -0.34 | -0.4 | -0.28 | -0.015 | -0.26 | -0.21 | -0.18 | -0.17 | -0.16 | -0.17 | -0.18 | -0.18 | 0.14 | -0.046 | -0.008 | -0.014 | 0.021 | 0.57 | 0.036 | 0.052 | 0.045 | 0.061 | -0.094 | -0.19 | -0.17 | -0.21 | -0.39 | -0.51 | -0.75 | -0.46 | -0.55 | -0.55 | -3.34 | -0.72 | -0.69 | -0.68 | -0.39 | -1.03 | -0.73 | -0.69 | -0.64 | 0.71 | -0.15 | -0.51 | -0.56 | -0.045 | -0.31 | -0.35 | 0.09 | -0.31 | -0.33 | -0.43 | -1.26 | -0.66 | -0.65 | -0.52 | -0.48 | 0.097 | -0.52 | -0.45 | -0.37 | -0.37 | -0.24 | -0.28 | -0.17 | -0.23 | -0.24 | -0.22 | -0.36 | -0.22 | -0.45 | -0.07 | 0 | 0.05 | 0.006 | 0.23 | 0.25 | -0.02 | 0.11 | 0 |
| Verwaterde WPA
| 1.24 | 0.63 | 0.42 | 1.44 | 0.82 | 0.95 | -0.79 | 0.88 | 0.69 | -0.18 | 0.14 | -0.077 | 0.23 | 0.43 | 0.33 | 3.58 | -0.62 | 0.81 | 0.39 | 0.35 | 0.56 | 0.54 | -1.12 | 0.19 | 0.52 | -0.066 | -0.47 | 0.074 | -0.13 | -0.68 | -0.9 | -0.51 | -0.43 | -0.46 | -0.22 | -0.34 | -0.4 | -0.28 | -0.015 | -0.26 | -0.21 | -0.18 | -0.17 | -0.16 | -0.17 | -0.18 | -0.18 | 0.14 | -0.046 | -0.008 | -0.014 | 0.021 | 0.56 | 0.035 | 0.051 | 0.045 | 0.06 | -0.094 | -0.19 | -0.17 | -0.21 | -0.39 | -0.51 | -0.75 | -0.46 | -0.55 | -0.55 | -3.34 | -0.72 | -0.69 | -0.68 | -0.39 | -1.03 | -0.73 | -0.69 | -0.64 | 0.68 | -0.15 | -0.51 | -0.56 | -0.045 | -0.31 | -0.35 | 0.09 | -0.31 | -0.33 | -0.43 | -1.26 | -0.66 | -0.65 | -0.52 | -0.48 | 0.09 | -0.52 | -0.45 | -0.37 | -0.37 | -0.24 | -0.28 | -0.17 | -0.23 | -0.24 | -0.22 | -0.36 | -0.22 | -0.45 | -0.07 | 0 | 0.04 | 0.006 | 0.23 | 0.25 | -0.02 | 0.11 | 0 |
| EBITDA
| 191.3 | 155.2 | 111.5 | 156 | 141.2 | 73.6 | 29.7 | 103.4 | 91.8 | 58.6 | 6.4 | 64 | 47.3 | 70.4 | 34 | 71.8 | 74.2 | 124.7 | 61 | 85 | 92.107 | 41.247 | 13.65 | 21.871 | 55.403 | -0.969 | -36.661 | 11.807 | -5.379 | -56.679 | -81.049 | -47.83 | -39.577 | -43.052 | -22.174 | -32.17 | -37.009 | -26.406 | -3.127 | -21.477 | -17.839 | -15.13 | -13.519 | -12.403 | -12.718 | -14.088 | -13.698 | 7.679 | -4.683 | -2.093 | -2.546 | -0.295 | 29.342 | 0.368 | 1.236 | -0.627 | 1.957 | -6.39 | -10.705 | -9.157 | -9.545 | -13.961 | -7.604 | -29.142 | -13.734 | -18.117 | -18.695 | -126.428 | -26.615 | -25.082 | -24.713 | -13.684 | -37.093 | -26.574 | -24.928 | -21.991 | 27.691 | -3.736 | -16.905 | -18.77 | -0.941 | -11.92 | -13.487 | -34.537 | -12.575 | -11.537 | -14.534 | -40.403 | -21.702 | -21.393 | -17.234 | -14.665 | 1.741 | -15.168 | -13.569 | -10.851 | -9.404 | -7.623 | -6.372 | -4.9 | -4.5 | -5.8 | -4.4 | 5.9 | -6.3 | 0.5 | -3.3 | -2.2 | -1.4 | -1.6 | 2.3 | 2.3 | -2.4 | 1 | 0 |
| EBITDA ratio
| 0.308 | 0.263 | 0.216 | 0.303 | 0.283 | 0.163 | 0.071 | 0.251 | 0.237 | 0.155 | 0.021 | 0.205 | 0.16 | 0.244 | 0.144 | 0.29 | 0.287 | 0.412 | 0.257 | 0.348 | 0.415 | 0.225 | 0.099 | 0.166 | 0.365 | -0.01 | -0.516 | 0.125 | -0.089 | -8.947 | 0 | 0 | 0 | 0 | -1.478 | 0 | 0 | 0 | -0.158 | 0 | 0 | 0 | 0 | -16.99 | -17.446 | -19.299 | -18.764 | 0.35 | -0.5 | -0.198 | -0.226 | -0.027 | 0.705 | 0.03 | 0.099 | -0.046 | 0.135 | -1.376 | -14.216 | -12.374 | -13.022 | -19.046 | -10.179 | -39.975 | -18.047 | -24.683 | -10.677 | -237.647 | -49.287 | -522.542 | -237.625 | -1.45 | -34.537 | -2.875 | -1.28 | -1.558 | 0.428 | -0.113 | -1.425 | -1.015 | -0.027 | -0.792 | -0.796 | -1.273 | -0.43 | -0.257 | -0.385 | -10.419 | -4.355 | -5.061 | -3.477 | -1.143 | 0.081 | -4.558 | -3.89 | -3.061 | -1.767 | -2.591 | -2.294 | -1.167 | -0.865 | -1.526 | -1.222 | 1.311 | -1.235 | 0.217 | -0.805 | -0.355 | -0.226 | -0.333 | 0.258 | 0.247 | -1.091 | 0.182 | 0 |