Neurocrine Biosciences, Inc.(NBIX:US)
Market Cap$13.788B
Key Metrics
Price$135.71
Revenue (TTM)$3.374B
Holders Revenue (TTM)$66M
Gross Profit (TTM)$3.305B
Earnings (TTM)$705.5M
EBITDA (TTM)$819M
Op. Margin (TTM)23.9%
Dividend Yield-
Holders Yield0.48%
Cash on hand$332.4M
Total Assets$5.359B
Net Assets$3.694B
Total Debt$401.8M
Key Metrics
Price$135.71
Revenue (TTM)$3.374B
Holders Revenue (TTM)$66M
Gross Profit (TTM)$3.305B
Earnings (TTM)$705.5M
EBITDA (TTM)$819M
Op. Margin (TTM)23.9%
Dividend Yield-
Holders Yield0.48%
Cash on hand$332.4M
Total Assets$5.359B
Net Assets$3.694B
Total Debt$401.8M
Financials
| Name | Jun 30, 2026 | Mar 31, 2026 | Dec 31, 2025 | Sep 30, 2025 | Jun 30, 2025 | 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 | Dec 31, 2019 | Sep 30, 2019 | Jun 30, 2019 | Mar 31, 2019 | Dec 31, 2018 | Sep 30, 2018 | Jun 30, 2018 | Mar 31, 2018 | Dec 31, 2017 | Sep 30, 2017 | Jun 30, 2017 | Mar 31, 2017 | Dec 31, 2016 | Sep 30, 2016 | Jun 30, 2016 | Mar 31, 2016 | Dec 31, 2015 | Sep 30, 2015 | Jun 30, 2015 | Mar 31, 2015 | Dec 31, 2014 | Sep 30, 2014 | Jun 30, 2014 | Mar 31, 2014 | Dec 31, 2013 | Sep 30, 2013 | Jun 30, 2013 | Mar 31, 2013 | Dec 31, 2012 | Sep 30, 2012 | Jun 30, 2012 | Mar 31, 2012 | Dec 31, 2011 | Sep 30, 2011 | Jun 30, 2011 | Mar 31, 2011 | Dec 31, 2010 | Sep 30, 2010 | Jun 30, 2010 | Mar 31, 2010 | Dec 31, 2009 | Sep 30, 2009 | Jun 30, 2009 | Mar 31, 2009 | Dec 31, 2008 | Sep 30, 2008 | Jun 30, 2008 | Mar 31, 2008 | Dec 31, 2007 | Sep 30, 2007 | Jun 30, 2007 | Mar 31, 2007 | Dec 31, 2006 | Sep 30, 2006 | Jun 30, 2006 | Mar 31, 2006 | Dec 31, 2005 | Sep 30, 2005 | Jun 30, 2005 | Mar 31, 2005 | Dec 31, 2004 | Sep 30, 2004 | Jun 30, 2004 | Mar 31, 2004 | Dec 31, 2003 | Sep 30, 2003 | Jun 30, 2003 | Mar 31, 2003 | Dec 31, 2002 | Sep 30, 2002 | Jun 30, 2002 | Mar 31, 2002 | Dec 31, 2001 | Sep 30, 2001 | Jun 30, 2001 | Mar 31, 2001 | Dec 31, 2000 | Sep 30, 2000 | Jun 30, 2000 | Mar 31, 2000 | Dec 31, 1999 | Sep 30, 1999 | Jun 30, 1999 | Mar 31, 1999 | Dec 31, 1998 | Sep 30, 1998 | Jun 30, 1998 | Mar 31, 1998 | Dec 31, 1997 | Sep 30, 1997 | Jun 30, 1997 | Mar 31, 1997 | Dec 31, 1996 | Sep 30, 1996 | Jun 30, 1996 | Mar 31, 1996 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | $959M | $814.5M | $805.5M | $794.9M | $687.5M | $572.6M | $627.7M | $622.1M | $590.2M | $515.3M | $515.2M | $498.8M | $452.7M | $420.4M | $412M | $387.9M | $378.2M | $310.6M | $312M | $296M | $288.9M | $236.6M | $247.9M | $258.5M | $302.4M | $237.1M | $244.01M | $222.1M | $183.5M | $138.4M | $131.49M | $151.76M | $96.91M | $71.09M | $94.52M | $60.77M | $6.34M | $0 | $0 | $0 | $0 | $15M | $0 | $0 | $0 | $19.77M | $0 | $0 | $0 | $0 | $730K | $729K | $730K | $730K | $21.95M | $9.36M | $10.57M | $11.27M | $11.11M | $41.63M | $12.16M | $12.51M | $13.66M | $14.45M | $4.64M | $753K | $740K | $733K | $733K | $747K | $729K | $761K | $734K | $1.75M | $532K | $540K | $48K | $104K | $9.44M | $1.07M | $9.24M | $19.48M | $14.11M | $64.75M | $33.17M | $11.86M | $18.49M | $34.7M | $15.05M | $16.94M | $27.14M | $29.26M | $44.97M | $37.72M | $3.88M | $4.98M | $4.23M | $4.96M | $12.83M | $21.59M | $3.33M | $3.49M | $3.55M | $5.32M | $2.94M | $2.78M | $4.2M | $5.2M | $3.81M | $3.6M | $4.5M | $5.1M | $2.3M | $4.1M | $6.2M | $6.2M | $4.8M | $8.9M | $9.3M | $2.2M | $5.5M | $2.2M |
Cost of Revenue | $23.2M | $13.8M | $17.6M | $14M | $11.3M | $9.2M | $9.3M | $8M | $9.2M | $7.5M | $8.5M | $11.2M | $11.5M | $8.5M | $7.7M | $6.1M | $4.8M | $4.6M | $4.1M | $4.2M | $3.1M | $2.9M | $2.9M | $2.7M | $2.4M | $2.1M | $2.46M | $2.2M | $1.6M | $1.1M | $1.53M | $1.55M | $854K | $950K | $760K | $433K | $61K | $0 | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$580K | -$563K | -$536K | -$519K | -$600K | -$500K | -$400K | -$600K | -$400K | -$500K | -$400K | -$400K | -$400K | -$300K | -$300K | -$200K | -$300K | -$300K | -$200K | -$200K |
Gross Profit | $935.8M | $800.7M | $787.9M | $780.9M | $676.2M | $563.4M | $618.4M | $614.1M | $581M | $507.8M | $506.7M | $487.6M | $441.2M | $411.9M | $404.3M | $381.8M | $373.4M | $306M | $307.9M | $291.8M | $285.8M | $233.7M | $245M | $255.8M | $300M | $235M | $241.55M | $219.9M | $181.9M | $137.3M | $129.96M | $150.21M | $96.05M | $70.14M | $93.76M | $60.34M | $6.27M | $0 | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $9.36M | $10.57M | $11.27M | $11.11M | $41.63M | $12.16M | $12.51M | $13.66M | $14.45M | $4.64M | $753K | $740K | $733K | $733K | $747K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $4.13M | $5.89M | $3.48M | $3.3M | $4.8M | $5.7M | $4.21M | $4.2M | $4.9M | $5.6M | $2.7M | $4.5M | $6.6M | $6.5M | $5.1M | $9.1M | $9.6M | $2.5M | $5.7M | $2.4M |
| $766.4M | $614.7M | $560M | $541.6M | $530.6M | $539.7M | $473.4M | $429.3M | $433.1M | $402.5M | $356.4M | $346.4M | $367.6M | $382.2M | $300.9M | $294M | $318.7M | $302.9M | $243.9M | $247.3M | $218M | $202.2M | $173.2M | $181.6M | $177.4M | $176.1M | $156.64M | $129.8M | $142.5M | $125.2M | $108.09M | $95.88M | $97.9M | $107.58M | $81.92M | $66.34M | $63.54M | $79.93M | $46.25M | $38.44M | $41.83M | $35.86M | $30.75M | $35.84M | $25.32M | $22.06M | $20.47M | $16.86M | $14.36M | $12.73M | $12.26M | $12.74M | $13.9M | $13.71M | $12.27M | $13.32M | $11.95M | $13.06M | $10.66M | $11.19M | $11.06M | $10.57M | $14.19M | $11.98M | $10.53M | $10.92M | $9.59M | $10.37M | $15.64M | $15.04M | $15.7M | $16.47M | $20.85M | $22.51M | $35.13M | $29.37M | $27.6M | $27.38M | $25.7M | $41.27M | $38.51M | $47.07M | $38.71M | $39.62M | $39.42M | $31.21M | $39.67M | $37.73M | $28.44M | $31.67M | $44.51M | $42.83M | $57.46M | $53.07M | $45.15M | $27.48M | $26.25M | $22.78M | $28.24M | $20.4M | $18.92M | $17.57M | $14.86M | $15.01M | $10.32M | $10M | $9.2M | $10.2M | $9.1M | $8.1M | $5.1M | $8.2M | $5.7M | $6.5M | $7.5M | $6.6M | $5.7M | $5.7M | $6M | $3.7M | $4.2M | $2.4M | |
| Research and Development | $326.7M | $296.2M | $258.2M | $250M | $244.3M | $263.2M | $185.6M | $195M | $191.1M | $159.4M | $137.5M | $142.2M | $145.8M | $139.5M | $118M | $107.7M | $135.9M | $102.2M | $87.4M | $92.7M | $74.8M | $73.2M | $66.7M | $69.1M | $80.9M | $58.3M | $55.43M | $45.3M | $61.7M | $37.7M | $39.11M | $35.48M | $36.99M | $48.95M | $25.61M | $22.46M | $21.87M | $51.88M | $22.58M | $20.94M | $26.86M | $23.9M | $21.81M | $24.39M | $18.72M | $16.58M | $15.5M | $12.19M | $10.16M | $8.57M | $8.92M | $9.49M | $10.53M | $10.31M | $9.1M | $9.86M | $8.82M | $9.39M | $8M | $7.46M | $8.18M | $7.32M | $8.07M | $8.23M | $7.28M | $7.58M | $6.75M | $7.4M | $10.81M | $10.85M | $11.89M | $12.99M | $16.19M | $14.23M | $24.34M | $19.8M | $18.79M | $19.06M | $18.61M | $25.22M | $26.11M | $27.74M | $24.77M | $26.63M | $29.63M | $25.6M | $33.4M | $32.31M | $22.97M | $26.39M | $39.09M | $37.54M | $52.32M | $48.32M | $41.57M | $24.23M | $23.1M | $20.05M | $24.68M | $18.33M | $16.07M | $15.19M | $11.82M | $12.5M | $8.13M | $7.77M | $7.3M | $8.3M | $7.1M | $6.4M | $3.2M | $6.4M | $4.4M | $5M | $5.9M | $5M | $4.4M | $4.6M | $4.3M | $3M | $3.5M | $1.8M |
| Selling, General, and Administrative | $439.7M | $318.5M | $301.8M | $291.6M | $286.3M | $276.5M | $287.8M | $234.3M | $242M | $243.1M | $218.9M | $204.2M | $221.8M | $242.7M | $182.9M | $186.3M | $182.8M | $200.7M | $156.5M | $154.6M | $143.2M | $129M | $106.5M | $112.5M | $96.5M | $117.8M | $101.21M | $84.5M | $80.8M | $87.5M | $68.98M | $60.4M | $60.92M | $58.64M | $56.31M | $43.87M | $41.67M | $28.05M | $23.67M | $17.49M | $14.97M | $11.95M | $8.94M | $11.46M | $6.6M | $5.48M | $4.97M | $4.66M | $4.2M | $4.15M | $3.34M | $3.25M | $3.37M | $3.39M | $3.18M | $3.32M | $3.13M | $3.67M | $2.66M | $3.74M | $2.89M | $3.26M | $6.12M | $3.76M | $3.25M | $3.35M | $2.84M | $2.97M | $4.83M | $4.2M | $3.82M | $3.47M | $4.67M | $8.29M | $10.79M | $9.57M | $8.81M | $8.32M | $7.1M | $16.05M | $12.4M | $19.34M | $13.94M | $13M | $9.79M | $5.61M | $6.27M | $5.43M | $5.47M | $5.28M | $5.42M | $5.3M | $5.14M | $4.74M | $3.59M | $3.25M | $3.15M | $2.73M | $3.55M | $2.07M | $2.85M | $2.38M | $3.03M | $2.51M | $2.19M | $2.23M | $1.9M | $1.9M | $2M | $1.7M | $1.9M | $1.8M | $1.3M | $1.5M | $1.6M | $1.6M | $1.3M | $1.1M | $1.7M | $700K | $700K | $600K |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $135K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Operating Income | $153M | $186M | $227.9M | $239.3M | $145.6M | $23.7M | $145M | $184.8M | $147.9M | $105.3M | $150.3M | $141.2M | $73.6M | $29.7M | $103.4M | $87.8M | $54.7M | $3.1M | $64M | $44.5M | $67.8M | $31.5M | $71.8M | $74.2M | $122.6M | $58.9M | $84.91M | $90.1M | $39.4M | $12.1M | $21.87M | $54.32M | -$1.85M | -$37.45M | $11.83M | -$6M | -$57.27M | -$79.93M | -$46.25M | -$38.44M | -$41.83M | -$20.86M | -$30.75M | -$35.84M | -$25.32M | -$2.29M | -$20.47M | -$16.86M | -$14.36M | -$12.73M | -$11.53M | -$12.01M | -$13.17M | -$12.98M | $8.58M | -$3.96M | -$1.38M | -$1.79M | $447K | $30.44M | $1.1M | $1.94M | -$530K | $2.47M | -$5.89M | -$10.17M | -$8.85M | -$9.63M | -$14.9M | -$14.3M | -$30.72M | -$15.7M | -$20.12M | -$20.76M | -$128.59M | -$28.83M | -$27.55M | -$27.27M | -$16.26M | -$40.2M | -$29.26M | -$27.59M | -$24.59M | $25.12M | -$6.25M | -$19.35M | -$21.18M | -$3.03M | -$13.39M | -$14.73M | -$17.37M | -$13.57M | -$12.49M | -$15.35M | -$41.27M | -$22.5M | -$22.02M | -$17.82M | -$15.4M | $1.19M | -$15.59M | -$14.08M | -$11.31M | -$9.69M | -$7.38M | -$7.23M | -$5M | -$5M | -$5.29M | -$4.5M | -$600K | -$3.1M | -$3.4M | -$2.4M | -$1.3M | -$400K | -$900K | $3.2M | $3.3M | -$1.5M | $1.3M | -$200K |
| $9.2M | $60.8M | -$78.8M | $52.5M | $13.9M | -$9M | $53.2M | $5.5M | -$99M | -$70.8M | $47.9M | -$26.7M | $48M | -$133M | $14.5M | $10.1M | -$78M | $18.3M | -$77.8M | -$14M | -$10.3M | -$4.3M | -$30.1M | -$131.3M | -$39.4M | -$20M | -$46.27M | -$31.7M | $12.7M | -$114.7M | -$3.06M | -$3.56M | -$4.06M | -$4.37M | -$4.94M | -$5.13M | -$2.72M | $1.61M | -$1.25M | $1.55M | $1.55M | $1.59M | -$495K | $1.41M | $1.34M | $1.1M | $395K | $982K | $980K | $883K | $488K | $875K | $925K | $900K | $419K | $884K | $879K | $906K | $884K | $942K | $1M | $943K | $6.16M | $867K | -$738K | $1.53M | $938K | $10K | -$202K | -$5.02M | - | - | - | - | - | - | - | - | - | -$472K | - | - | - | -$26K | -$11K | - | -$136K | $2K | -$1K | - | $17.97M | $19K | $56K | $48K | $40K | -$16K | $78K | $113K | -$6K | $139K | $214K | $83K | $121K | $282K | $779K | -$335K | $500K | - | $900K | $500K | -$6.1M | -$2M | -$3.4M | $1.3M | $1.3M | $1.3M | $1.1M | $1.1M | $1.3M | $1.2M | $500K | $300K | |
| Non-Operating Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $120K | - | - | - | $65K | - | $62K | $99K | $176K | $354K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Interest Expense | $2.9M | - | - | - | - | - | - | - | $49.7M | $1.1M | $1.1M | $1.1M | $0 | $1.1M | $1.1M | $1.2M | $2.2M | $2.6M | $6.6M | $6.6M | $6.2M | $6.4M | $7.8M | $8.5M | $8.3M | $8.2M | $8.13M | $8M | $7.9M | $7.9M | $7.76M | $7.67M | $7.59M | $7.5M | $7.42M | $7.34M | $4.77M | $0 | - | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $0 | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Income/Expense | $12.1M | $60.8M | -$78.8M | $52.5M | $13.9M | -$9M | $53.2M | $5.5M | -$49.3M | -$69.7M | $49M | -$25.6M | $48M | -$131.9M | $15.6M | $11.3M | -$75.8M | $20.9M | -$71.2M | -$7.4M | -$4.1M | $2.1M | -$22.3M | -$122.8M | -$31.1M | -$11.8M | -$38.14M | -$23.7M | $20.6M | -$106.8M | $4.7M | $4.11M | $3.53M | $3.13M | $2.48M | $2.21M | $2.05M | $1.61M | -$1.25M | $1.55M | $1.55M | $1.59M | -$495K | $1.41M | $1.34M | $1.1M | $395K | $982K | $980K | $883K | $488K | $875K | $925K | $900K | $419K | $884K | $879K | $906K | $884K | $942K | $880K | $943K | $6.16M | $867K | -$803K | $1.53M | $876K | -$89K | -$378K | -$5.37M | - | - | - | - | - | - | - | - | - | -$472K | - | - | - | -$26K | -$11K | - | -$136K | $2K | -$1K | - | $17.97M | $19K | $56K | $48K | $40K | -$16K | $78K | $113K | -$6K | $139K | $214K | $83K | $121K | $282K | $779K | -$335K | $500K | - | $900K | $500K | -$6.1M | -$2M | -$3.4M | $1.3M | $1.3M | $1.3M | $1.1M | $1.1M | $1.3M | $1.2M | $500K | $300K |
Income Before Tax | $162.2M | $246.8M | $239.4M | $291.8M | $159.5M | $14.7M | $162.6M | $190.3M | $98.6M | $34.5M | $198.2M | $115.6M | $121.6M | -$103.3M | $117.9M | $97.9M | -$23.3M | $21.4M | -$13.8M | $30.5M | $57.5M | $27.2M | $41.7M | -$57.1M | $83.2M | $38.9M | $38.64M | $58.4M | $52.1M | -$102.6M | $18.81M | $50.76M | -$5.91M | -$41.82M | $6.89M | -$11.13M | -$59.99M | -$78.33M | -$44.66M | -$36.89M | -$40.28M | -$19.26M | -$29.32M | -$34.44M | -$23.99M | -$1.19M | -$19.44M | -$15.88M | -$13.38M | -$11.84M | -$10.64M | -$11.13M | -$12.24M | -$12.08M | $9.49M | -$3.08M | -$501K | -$886K | $1.33M | $31.38M | $1.98M | $2.88M | - | $3.33M | $5.15M | -$8.64M | - | - | - | - | - | - | - | - | - | - | - | - | -$14.71M | -$39.14M | -$27.45M | -$25.9M | -$23.91M | $26.15M | -$5.6M | -$18.83M | -$20.54M | -$1.65M | -$11.13M | -$12.38M | $3.2M | -$9.83M | -$10.22M | -$13.24M | - | - | -$19.75M | - | - | - | - | - | -$9.43M | -$8.03M | - | - | - | - | - | - | - | - | - | - | $0 | $900K | - | $4.2M | - | - | - | - |
Income Tax | $17.8M | $48.9M | $85.7M | $82.3M | $52M | $6.8M | $59.5M | $60.5M | $33.6M | -$8.9M | $50.5M | $32.5M | $26.1M | -$26.7M | $28.9M | $29.4M | -$6.4M | $7.5M | -$6.5M | $8M | $15.2M | -$4.9M | -$306.2M | $500K | $3.6M | $1.5M | $4.64M | $4.6M | $800K | -$500K | - | $0 | $0 | $0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | $78K | -$2K | - | $3K | $2K | $3K | $2K | $151K | - | - | - | - | - | - | - | - | $0 | $102K | - | - | - | - | - | - | - | - | - | - | $0 | $100K | - | $100K | - | - | - | - |
Net Income | $144.4M | $197.9M | $153.7M | $209.5M | $107.5M | $7.9M | $103.1M | $129.8M | $65M | $43.4M | $147.7M | $83.1M | $95.5M | -$76.6M | $89M | $68.5M | -$16.9M | $13.9M | -$7.3M | $22.5M | $42.3M | $32.1M | $347.9M | -$57.6M | $79.6M | $37.4M | $34M | $53.8M | $51.3M | -$102.1M | $18.08M | $50.76M | -$5.91M | -$41.82M | $6.89M | -$11.13M | -$59.99M | -$78.33M | -$44.66M | -$36.89M | -$40.28M | -$19.26M | -$29.32M | -$34.44M | -$23.99M | -$1.19M | -$19.44M | -$15.88M | -$13.38M | -$11.84M | -$10.64M | -$11.13M | -$12.24M | -$12.08M | $9.49M | -$3.08M | -$501K | -$886K | $1.33M | $31.38M | $1.98M | $2.88M | $2.49M | $3.33M | $5.15M | -$8.64M | -$7.92M | -$8.18M | -$15.28M | -$19.67M | -$28.85M | -$17.71M | -$20.97M | -$21.08M | -$127.98M | -$27.24M | -$26.36M | -$25.72M | -$14.71M | -$39.14M | -$27.45M | -$25.9M | -$23.91M | $26.15M | -$5.6M | -$18.83M | -$20.62M | -$1.65M | -$11.13M | -$12.38M | $3.19M | -$9.83M | -$10.23M | -$13.39M | -$38.79M | -$20.23M | -$19.75M | -$15.76M | -$14.61M | $2.51M | -$13.34M | -$11.46M | -$9.43M | -$8.14M | -$5.19M | -$6.05M | -$3.7M | -$4.4M | -$4.5M | -$4.1M | -$6.8M | -$4M | -$7M | -$1.2M | $0 | $800K | $100K | $4.1M | $4.5M | -$400K | $1.8M | - |
Minority Interests | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -$100K | - | - | - | -$1M | - | - | - | - | - | - | - | - | - |
Preferred Stock Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Net Income to Common | $144.4M | $197.9M | $153.7M | $209.5M | $107.5M | $7.9M | $103.1M | $129.8M | $65M | $43.4M | $147.7M | $83.1M | $95.5M | -$76.6M | $89M | $68.5M | -$16.9M | $13.9M | -$7.3M | $22.5M | $42.3M | $32.1M | $347.9M | -$57.6M | $79.6M | $37.4M | $34M | $53.8M | $51.3M | -$102.1M | $18.08M | $50.76M | -$5.91M | -$41.82M | $6.89M | -$11.13M | -$59.99M | -$78.33M | -$44.66M | -$36.89M | -$40.28M | -$19.26M | -$29.32M | -$34.44M | -$23.99M | -$1.19M | -$19.44M | -$15.88M | -$13.38M | -$11.84M | -$10.64M | -$11.13M | -$12.24M | -$12.08M | $9.49M | -$3.08M | -$501K | -$886K | $1.33M | $31.38M | $1.98M | $2.88M | $2.49M | $3.33M | $5.15M | -$8.64M | -$7.92M | -$8.18M | -$15.28M | -$19.67M | -$28.85M | -$17.71M | -$20.97M | -$21.08M | -$127.98M | -$27.24M | -$26.36M | -$25.72M | -$14.71M | -$39.14M | -$27.45M | -$25.9M | -$23.91M | $26.15M | -$5.6M | -$18.83M | -$20.62M | -$1.65M | -$11.13M | -$12.38M | $3.19M | -$9.83M | -$10.23M | -$13.39M | -$38.79M | -$20.23M | -$19.75M | -$15.76M | -$14.61M | $2.51M | -$13.34M | -$11.46M | -$9.43M | -$8.14M | -$5.19M | -$6.05M | -$3.7M | -$4.4M | -$4.6M | -$4.1M | -$6.8M | -$4M | -$8M | -$1.2M | $0 | $800K | $100K | $4.1M | $4.5M | -$400K | $1.8M | - |
Shares Outstanding (Basic) | 101M | 100.5M | 99.9M | 99.4M | 99M | 99.7M | 100M | 101.1M | 100.8M | 99.8M | 98.4M | 97.9M | 97.6M | 97.1M | 96.3M | 95.8M | 95.6M | 95.3M | 94.9M | 94.7M | 94.6M | 94.2M | 93.5M | 93.3M | 93M | 92.6M | 92.2M | 91.9M | 91.4M | 91.1M | 90.74M | 90.56M | 90.1M | 89.53M | 88.67M | 88.33M | 88.06M | 87.28M | 86.87M | 86.78M | 86.69M | 86.5M | 86.18M | 85.86M | 85.52M | 80.35M | 76.14M | 75.95M | 75.88M | 70.26M | 67.35M | 67.2M | 66.8M | 66.6M | 66.41M | 66.34M | 66.31M | 63.41M | - | 55.25M | 55.21M | 54.98M | - | 54.84M | 54.84M | 46.62M | - | 39.1M | 39.05M | 38.67M | - | 38.45M | 38.42M | 38.33M | - | 37.99M | 37.97M | 37.91M | - | 37.87M | 37.76M | 37.36M | - | 36.71M | 36.65M | 36.6M | - | 36.43M | 36.37M | 35.53M | - | 32.05M | 31.33M | 30.79M | - | 30.52M | 30.43M | 30.38M | - | 25.82M | 25.5M | 25.41M | - | 22.03M | 21.9M | 21.77M | - | 19.13M | 19.17M | 18.64M | - | 18.18M | 17.78M | 17.14M | - | 16M | 17.83M | 17.83M | - | 20M | 16.36M | 16.76M |
Shares Outstanding (Diluted) | 104.2M | 103.4M | 103.7M | 102.5M | 101M | 102.5M | 102.9M | 104.3M | 103.9M | 103.6M | 102.3M | 101.1M | 100.2M | 97.1M | 100.8M | 99M | 95.6M | 97.6M | 94.9M | 97.7M | 97.7M | 98.2M | 97.2M | 93.3M | 98.2M | 97M | 97.2M | 96.1M | 94.8M | 91.1M | 95.72M | 96.8M | 90.1M | 89.53M | 92.66M | 88.33M | 88.06M | 87.28M | 86.87M | 86.78M | 86.69M | 86.5M | 86.18M | 85.86M | 85.52M | 80.35M | 76.14M | 75.95M | 75.88M | 70.26M | 67.35M | 67.2M | 66.8M | 66.6M | 67.72M | 66.34M | 66.31M | 63.41M | - | 56.38M | 56.43M | 56.11M | - | 55.65M | 54.84M | 46.62M | - | 39.1M | 39.05M | 38.67M | - | 38.45M | 38.42M | 38.33M | - | 37.99M | 37.97M | 37.91M | - | 37.87M | 37.76M | 37.36M | - | 38.41M | 36.65M | 36.6M | - | 36.43M | 36.37M | 35.53M | - | 32.05M | 31.33M | 30.79M | - | 30.52M | 30.43M | 30.38M | - | 27.97M | 25.5M | 25.41M | - | 22.03M | 21.9M | 21.77M | - | 19.13M | 19.17M | 18.64M | - | 18.18M | 17.78M | 17.14M | - | 20M | 17.83M | 17.83M | - | 20M | 16.36M | 16.76M |
EPS (Basic) | $1.43 | $1.97 | $1.54 | $2.11 | $1.09 | $0.08 | $1.03 | $1.28 | $0.64 | $0.43 | $1.50 | $0.85 | $0.98 | -$0.79 | $0.92 | $0.72 | -$0.18 | $0.15 | -$0.08 | $0.24 | $0.45 | $0.34 | $3.72 | -$0.62 | $0.86 | $0.40 | $0.37 | $0.59 | $0.56 | -$1.12 | $0.20 | $0.56 | -$0.07 | -$0.47 | $0.08 | -$0.13 | -$0.68 | -$0.90 | -$0.51 | -$0.43 | -$0.46 | -$0.22 | -$0.34 | -$0.40 | -$0.28 | -$0.01 | -$0.26 | -$0.21 | -$0.18 | -$0.17 | -$0.16 | -$0.17 | -$0.18 | -$0.18 | $0.14 | -$0.05 | -$0.01 | -$0.01 | - | $0.57 | $0.04 | $0.05 | - | $0.06 | -$0.09 | -$0.19 | - | -$0.21 | -$0.39 | -$0.51 | - | -$0.46 | -$0.55 | -$0.55 | - | -$0.72 | -$0.69 | -$0.68 | - | -$1.03 | -$0.73 | -$0.69 | - | $0.71 | -$0.15 | -$0.51 | - | -$0.05 | -$0.31 | -$0.35 | - | -$0.31 | -$0.33 | -$0.43 | - | -$0.66 | -$0.65 | -$0.52 | - | $0.10 | -$0.52 | -$0.45 | - | -$0.37 | -$0.24 | -$0.28 | - | -$0.23 | -$0.24 | -$0.22 | - | -$0.22 | -$0.45 | -$0.07 | - | $0.05 | $0.01 | $0.23 | - | -$0.02 | $0.11 | - |
EPS (Diluted) | $1.39 | $1.91 | $1.48 | $2.04 | $1.06 | $0.08 | $1 | $1.24 | $0.63 | $0.42 | $1.44 | $0.82 | $0.95 | -$0.79 | $0.88 | $0.69 | -$0.18 | $0.14 | -$0.08 | $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 | -$0.07 | -$0.47 | $0.07 | -$0.13 | -$0.68 | -$0.90 | -$0.51 | -$0.43 | -$0.46 | -$0.22 | -$0.34 | -$0.40 | -$0.28 | -$0.01 | -$0.26 | -$0.21 | -$0.18 | -$0.17 | -$0.16 | -$0.17 | -$0.18 | -$0.18 | $0.14 | -$0.05 | -$0.01 | -$0.01 | - | $0.56 | $0.04 | $0.05 | - | $0.06 | -$0.09 | -$0.19 | - | -$0.21 | -$0.39 | -$0.51 | - | -$0.46 | -$0.55 | -$0.55 | - | -$0.72 | -$0.69 | -$0.68 | - | -$1.03 | -$0.73 | -$0.69 | - | $0.68 | -$0.15 | -$0.51 | - | -$0.05 | -$0.31 | -$0.35 | - | -$0.31 | -$0.33 | -$0.43 | - | -$0.66 | -$0.65 | -$0.52 | - | $0.09 | -$0.52 | -$0.45 | - | -$0.37 | -$0.24 | -$0.28 | - | -$0.23 | -$0.24 | -$0.22 | - | -$0.22 | -$0.45 | -$0.07 | - | $0.04 | $0.01 | $0.23 | - | -$0.02 | $0.11 | - |
EBIT | $165.1M | $186M | $227.9M | $239.3M | $145.6M | $23.7M | $174.6M | $184.8M | $147.9M | $35.6M | $199.3M | $141.2M | $121.6M | -$102.2M | $119M | $99.1M | -$21.1M | $24M | -$7.2M | $37.1M | $63.7M | $33.6M | $49.5M | -$48.6M | $91.5M | $47.1M | $46.77M | $66.4M | $60M | -$94.7M | $26.57M | $58.44M | $1.68M | -$34.31M | $14.31M | -$3.79M | -$55.22M | -$78.33M | -$46.25M | -$36.89M | -$40.28M | -$20.86M | -$30.75M | -$35.84M | -$25.32M | -$2.29M | -$20.47M | -$16.86M | -$14.36M | -$12.73M | -$11.53M | -$12.01M | -$13.17M | -$12.98M | $8.58M | -$3.96M | -$1.38M | -$1.79M | $447K | $30.44M | $1.1M | $1.94M | $5.22M | $2.47M | -$5.89M | -$10.17M | -$8.85M | -$9.63M | -$14.9M | -$14.3M | -$30.72M | -$15.7M | -$20.12M | -$20.76M | -$128.59M | -$28.83M | -$27.55M | -$27.27M | -$16.26M | -$40.2M | -$29.26M | -$27.59M | -$24.59M | $25.12M | -$6.25M | -$19.35M | -$21.18M | -$3.03M | -$13.39M | -$14.73M | -$17.37M | -$13.57M | -$12.49M | -$15.35M | -$41.27M | -$22.5M | -$22.02M | -$17.82M | -$15.4M | $1.19M | -$15.59M | -$14.08M | -$11.31M | -$9.69M | -$7.38M | -$7.23M | -$5M | -$5M | -$5.29M | -$4.5M | -$600K | -$3.1M | -$3.4M | -$2.4M | -$1.3M | -$400K | -$900K | $3.2M | $3.3M | -$1.5M | $1.3M | -$200K |
EBITDA | $177.8M | $132.5M | $314.2M | $194.5M | $139M | $40.3M | $128.5M | $185.8M | $154.8M | $22.8M | $156M | $172.3M | $78.7M | $34.7M | $107.8M | $91.8M | $58.6M | $6.4M | $67M | $47.3M | $70.4M | $34M | $74M | $76.4M | $124.7M | $61M | $87M | $92.1M | $41.2M | $13.7M | $23.15M | $55.4M | -$969K | -$36.66M | $12.52M | -$5.38M | -$56.68M | -$79.44M | -$44.55M | -$38.03M | -$41.5M | -$22.17M | -$29.97M | -$37.01M | -$26.41M | -$3.14M | -$20.62M | -$17.62M | -$15.13M | -$13.43M | -$11.85M | -$12.72M | -$13.92M | -$13.7M | $8.35M | -$4.68M | -$2.09M | -$2.54M | -$295K | $29.64M | $390K | $1.24M | -$627K | $1.94M | -$4.73M | -$11.27M | -$9.16M | -$8.79M | -$13.64M | -$7.96M | -$29.14M | -$13.73M | -$18.12M | -$18.7M | -$126.43M | -$26.62M | -$25.08M | -$24.71M | -$13.68M | -$37.09M | -$26.57M | -$24.93M | -$21.99M | $27.69M | -$3.74M | -$16.91M | -$18.77M | -$941K | -$11.92M | -$13.49M | -$34.54M | -$12.58M | -$11.54M | -$14.53M | -$40.4M | -$21.7M | -$21.39M | -$17.23M | -$14.67M | $1.74M | -$15.17M | -$13.57M | -$10.85M | -$9.4M | -$7.62M | -$6.37M | -$4.9M | -$4.5M | -$5.79M | -$4.4M | $5.9M | -$600K | $400K | -$3.3M | -$2.2M | -$1.4M | -$1.6M | $2.3M | $2.3M | -$2.4M | $1M | $0 |