NVO

Transfer...
Symbol:



NYSE / Sector: Healthcare / Sub-Sector: Biotechnology / Stock Type:
# of Employee: 42,600 / Fiscal Year End: 2016-12-31 / Stock Type: Large Growth
DKK / Exchange Rate: 7.000470175 at 2016-11-22 / Estimation: $Confidential / / $

Novo Nordisk A/S is a healthcare company that is engaged in the discovery, development, manufacturing and marketing of pharmaceutical products. The Company has two business segments: diabetes & obesity care and biopharmaceuticals.

Competitors | QuarterReport

Competitors List | Company Detail

AMGN | GILD | CELG | BIIB | SHPG | REGN | ALXN | VRTX | INCY | BMRN | VVUS |

Finance Benchmark

Key Ratio Benchmark | Key Ratio B | Income B | Balance B | Cash B | Top

ROE

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-2522.061.31.39.019.29.4-113.7-10.861.2-63.4-37.714.7
2007-12-2523.148.814.513.324.91.9-205.2-105.058.8-30.3205.723.5
2008-12-2526.150.33.022.241.5-29.62.0-108.364.1-23.7-48.832.8
2009-12-2525.644.818.614.619.1-42.77.4-41.1-11.7-.6-51.734.5
2010-12-2521.747.318.126.925.5-.617.2-133.6-105.8-4.3-51.742.7
2011-12-2523.952.030.423.027.4-40.921.96.272.9-17.5-51.748.2
2012-12-2527.230.132.623.331.5-10.019.719.755.8-2.7-60.145.8
2013-12-2525.325.637.3-13.524.321.919.6-7.6-2.5-9.3-89.452.4
2014-12-2529.379.540.324.647.916.115.2-53.42.0-12.6-46.567.9
2015-12-2530.0105.737.132.822.617.94.7-52.235.4-18.7658.367.9
2016-12-2531.984.356.731.39.221.68.715.544.0-13.6208.788.5
2017-12-2541.755.371.820.59.616.88.528.9-12.5-7.4175.565.3
2018-12-2584.535.071.840.79.620.72.326.513.6-4.2396.462.1

ROE Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-255.0-20.41015.447.829.7-79.8-80.5-872.2-3.952.2645.659.9
2008-12-2513.03.1-79.366.966.7-1657.9101.0-3.19.021.8-123.739.6
2009-12-25-1.9-10.9520.0-34.2-54.0-44.3270.062.1-118.397.5-5.95.2
2010-12-25-15.25.6-2.784.233.598.6132.4-225.1-804.3-616.7-5.923.8
2011-12-2510.19.968.0-14.57.4-6716.727.3104.6168.9-307.0-5.912.9
2012-12-2513.8-42.17.21.315.075.5-10.1217.7-23.584.6-16.2-5.0
2013-12-25-7.0-14.914.4-157.9-22.9319.0-.5-138.6-104.5-244.4-48.814.4
2014-12-2515.8210.68.0282.297.1-26.5-22.4-602.6180.0-35.548.029.6
2015-12-252.433.0-7.933.3-52.811.2-69.12.21670.0-48.41515.7.0
2016-12-256.3-20.252.8-4.6-59.320.785.1129.724.327.3-68.330.3
2017-12-2530.7-34.426.6-34.54.3-22.2-2.386.5-128.445.6-15.9-26.2
2018-12-25102.6-36.726.698.54.323.2-72.9-8.3208.843.2125.9-4.9

FCFMargin

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-2529.236.82.824.020.831.9-9099.5-25.4-187.9-88.7-116.011.4
2007-12-2528.039.929.423.212.57.1-289.3-143.2-272.5-46.8226.318.1
2008-12-2535.439.24.631.417.8-52.01.9-147.4-3612.1-22.1-62.623.8
2009-12-2539.740.630.420.812.2-44.713.1-442.7129.2-.6-192.924.1
2010-12-2534.634.929.930.818.0-.727.4-469.855.2-8.2-192.926.0
2011-12-2529.241.834.629.220.5-44.631.73.5-175.2-30.7-192.927.2
2012-12-2530.128.833.729.325.6-9.034.312.9-32.9-5.4-6653.723.8
2013-12-2530.026.032.1-16.826.520.330.2-8.51.4-22.7-169.126.7
2014-12-2537.649.334.327.468.914.522.5-99.0-.3-25.6-33.630.8
2015-12-2538.960.023.728.634.615.914.9-47.58.0-50.5-48.929.5
2016-12-2541.452.433.333.123.319.824.410.516.7-33.730.535.8
2017-12-2546.043.338.221.122.817.621.423.5-13.3-15.8-25.129.1
2018-12-2544.533.838.239.422.827.05.238.514.0-8.3-243.828.8

FCFMargin Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-25-4.18.4950.0-3.3-39.9-77.796.8-463.8-45.047.2295.158.8
2008-12-2526.4-1.8-84.435.342.4-832.4100.7-2.9-1225.552.8-127.731.5
2009-12-2512.23.6560.9-33.8-31.514.0589.5-200.3103.697.3-208.21.3
2010-12-25-12.8-14.0-1.648.147.598.4109.2-6.1-57.3-1266.7-208.27.9
2011-12-25-15.619.815.7-5.213.9-6271.415.7100.7-417.4-274.4-208.24.6
2012-12-253.1-31.1-2.6.324.979.88.2268.681.282.4-3349.3-12.5
2013-12-25-.3-9.7-4.8-157.33.5325.6-11.9-165.9104.3-320.497.512.2
2014-12-2525.389.66.9263.1160.0-28.6-25.5-1064.7-121.4-12.880.115.4
2015-12-253.521.7-30.94.4-49.89.7-33.852.02766.7-97.3-45.5-4.2
2016-12-256.4-12.740.515.7-32.724.563.8122.1108.733.3162.421.4
2017-12-2511.1-17.414.7-36.2-2.1-11.1-12.3123.8-179.653.1-182.3-18.7
2018-12-25-3.3-21.914.786.7-2.153.4-75.763.8205.347.5-871.3-1.0

FCFPerShare

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-25350.560.63.1186.2219.635.0-111.8-48.5-62.0-88.3-41.619.6
2007-12-25368.187.547.8230.0169.513.5-143.5-220.9-111.5-59.4211.534.0
2008-12-25494.5109.011.8436.8296.5-157.22.7-184.0-157.7-63.3-100.449.8
2009-12-25568.7152.687.4314.1200.1-212.528.1-260.411.6-2.1-132.658.2
2010-12-25539.6158.7115.3569.6317.9-4.079.6-336.177.1-24.4-132.677.0
2011-12-25499.1221.9181.2602.2440.4-219.5129.423.5-132.0-120.8-132.690.4
2012-12-25659.8176.8210.8675.2605.7-107.4195.992.8-75.3-22.4-136.296.3
2013-12-25731.8172.0242.5-488.4663.7384.0234.3-45.83.3-90.6-135.5118.3
2014-12-25980.8744.4314.71119.22106.2361.6249.7-244.1-1.0-131.4-37.1148.6
2015-12-251100.31287.4266.41329.21124.1566.6180.1-203.432.3-280.8-44.9176.7
2016-12-251262.21172.4465.61734.31027.7826.2331.773.495.0-226.336.2225.7
2017-12-251430.3857.3614.21215.11137.5892.2336.4231.2-99.7-119.2-15.5187.5
2018-12-251587.7571.6614.22582.41137.51578.494.9453.3121.8-70.2-1493.7189.8

FCFPerShare Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-255.044.41441.923.5-22.8-61.4-28.3-355.5-79.832.7608.473.5
2008-12-2534.324.6-75.389.974.9-1264.4101.916.7-41.4-6.6-147.546.5
2009-12-2515.040.0640.7-28.1-32.5-35.2940.7-41.5107.496.7-32.116.9
2010-12-25-5.14.031.981.358.998.1183.3-29.1564.7-1061.9-32.132.3
2011-12-25-7.539.857.25.738.5-5387.562.6107.0-271.2-395.1-32.117.4
2012-12-2532.2-20.316.312.137.551.151.4294.943.081.5-2.76.5
2013-12-2510.9-2.715.0-172.39.6457.519.6-149.3104.4-304.5.522.9
2014-12-2534.0332.829.8329.2217.3-5.86.6-433.0-130.3-45.072.625.6
2015-12-2512.272.9-15.318.8-46.656.7-27.916.73330.0-113.7-21.018.9
2016-12-2514.7-8.974.830.5-8.645.884.2136.1194.119.4180.627.7
2017-12-2513.3-26.931.9-29.910.78.01.4215.0-205.047.3-142.8-16.9
2018-12-2511.0-33.331.9112.510.776.9-71.896.1222.241.1-9536.81.2

EquityPerShare

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-251593.698.9242.72070.71144.1373.798.3446.9-101.3139.3110.5133.3
2007-12-251591.2179.4329.31728.5681.3693.969.9210.3-189.5195.8102.8144.8
2008-12-251896.4216.5394.41968.3713.9531.4137.3169.9-245.9267.1205.9151.7
2009-12-252220.1340.8470.22149.21047.0497.3380.0632.8-99.5321.3256.6168.9
2010-12-252481.2335.7637.22117.41245.8636.5462.0251.5-72.9570.7256.6180.4
2011-12-252086.5426.4595.72622.31604.8536.1591.5376.8-181.1689.5256.6187.7
2012-12-252421.9588.3645.92903.81925.51079.4992.9471.4-134.8844.6226.8210.4
2013-12-252888.4670.8649.53617.32727.11754.01192.8603.1-130.1973.5151.6225.8
2014-12-253347.8936.6780.54557.44395.22241.71637.7456.9-48.61044.079.8218.8
2015-12-253666.21218.5717.54054.04971.73171.83824.6389.591.41500.3-6.8260.3
2016-12-253962.21390.8821.55548.511188.43823.53830.0472.7216.11664.217.3255.1
2017-12-253434.11549.8855.85921.511900.15298.73945.5801.1797.11610.2-8.8287.2
2018-12-251879.71635.1855.86351.511900.17628.34082.51711.2893.21674.3-376.8305.4

EquityPerShare Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-25-.181.435.7-16.5-40.585.7-28.9-52.9-87.140.6-7.08.6
2008-12-2519.220.719.813.94.8-23.496.4-19.2-29.836.4100.34.8
2009-12-2517.157.419.29.246.7-6.4176.8272.459.520.324.611.3
2010-12-2511.8-1.535.5-1.519.028.021.6-60.326.777.624.66.8
2011-12-25-15.927.0-6.523.828.8-15.828.049.8-148.420.824.64.0
2012-12-2516.138.08.410.720.0101.367.925.125.622.5-11.612.1
2013-12-2519.314.0.624.641.662.520.127.93.515.3-33.27.3
2014-12-2515.939.620.226.061.227.837.3-24.262.67.2-47.4-3.1
2015-12-259.530.1-8.1-11.113.141.5133.5-14.8288.143.7-108.519.0
2016-12-258.114.114.536.9125.020.5.121.4136.410.9354.4-2.0
2017-12-25-13.311.44.26.76.438.63.069.5268.9-3.2-150.912.6
2018-12-25-45.35.54.27.36.444.03.5113.612.14.0-4181.86.3

Income Statement Benchmark | Key Ratio B | Income B | Balance B | Cash B | Top

Revenue

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-251426800m302613900k89887300k268304900k179650m6344700k155800k21635600k2764300k8420900k1724500k553560172473.0
2007-12-251477100m423004500k140582m317161700k243630m12502400k7204100k19901200k3444m12158100k5469800k598370865462.6
2008-12-251500300m533575m225478100k409750700k302220m23845700k25909900k17550400k391900k29649300k10223300k652329332581.3
2009-12-251464200m701138300k268989300k437734800k300770m37926800k38680m10188900k926500k32465600k5004100k729636705674.4
2010-12-251505300m794942m362574500k471642300k347110m45907400k54095700k14337m16987800k37626700k5004100k868170257724.8
2011-12-251558200m838538500k484207m504863400k426340m44582400k78343100k141062600k9445500k44135800k5004100k947736341960.8
2012-12-251726500m970251700k550671300k551646100k468120m137847700k113411400k152704200k29705900k50072300k201200k1114582278024.8
2013-12-251867600m1120168800k649390m693219900k493430m210474500k155134600k121197500k35494700k54848500k8108200k1193805528145.6
2014-12-252006300m2489000m767040m970332400k602210m281955700k223373300k58041500k51149500k75104m11418100k1268571934768.8
2015-12-252166200m3263900m925600m1076380m641670m410372800k260404700k103233600k75375100k88989500k9543m1541710731299.6
2016-12-252299100m3039000m1122920m1144880m1139660m486042700k308400m170217700k110571900k111685400k12425800k1596749891544.0
2017-12-252284900m2610700m1300300m1227390m1516060m587222700k355110m248865200k153621600k131364600k6537300k1595549972140.8
2018-12-252374700m2212700m1300300m1345290m1516060m671080m413120m304759700k188188300k149121200k6506200k1597478414038.8

Revenue Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-253.539.856.418.235.697.04523.9-8.024.644.4217.28.1
2008-12-251.626.160.429.224.190.7259.6-11.8-88.6143.986.99.0
2009-12-25-2.431.419.36.8-.559.149.3-41.9136.49.5-51.011.8
2010-12-252.813.434.87.815.421.039.940.71733.515.9-51.019.0
2011-12-253.55.533.67.022.8-2.944.8883.9-44.417.3-51.09.2
2012-12-2510.815.713.79.39.8209.244.88.2214.513.5-96.017.6
2013-12-258.215.417.925.75.452.736.8-20.619.59.53929.97.1
2014-12-257.4122.218.140.022.134.044.0-52.144.136.940.86.3
2015-12-258.031.120.710.96.645.616.677.947.418.5-16.421.5
2016-12-256.1-6.921.36.477.618.418.464.946.725.530.23.6
2017-12-25-.6-14.115.87.233.020.815.246.238.917.6-47.4-.1
2018-12-253.9-15.215.89.633.014.316.322.522.513.5-.5.1

ContinuousOperatingIncome

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-25295000m-118995700k6898100k21373200k23760m-10315m-13151400k-20793700k-7416600k-2853300k-2162400k92179311310.0
2007-12-25316600m161529800k22643300k63817200k-145180m-10560m-9229m-39127900k-8688100k-1580300k-238400k121924181962.8
2008-12-25419600m200259m-153365300k78316700k17360m-8271m3314900k-45985100k-17892m3083100k-994m138076502749.7
2009-12-25460500m262559200k77674700k97706200k50380m-6783m29516600k-64217800k-21187m-48800k-5429100k153818239686.4
2010-12-25462700m288974900k88019200k89857300k58800m-10446800k9703m-75462600k-3184600k20581900k-5429100k205743323384.4
2011-12-25368300m278905900k131745600k126668600k86500m-22176m17531500k4117900k-18654m-5383600k-5429100k244226452815.6
2012-12-25434500m257359900k145618m138003300k74540m75026900k25482200k-5113500k-4432m-11434700k-13973300k306150864873.6
2013-12-25508100m305728600k144990m186234100k141960m42436200k25289500k-68755m-8314700k-17635300k-17494600k359747264883.2
2014-12-25515800m1205900m199990m294156500k328280m34807400k65691200k-74183300k-4848100k-13396900k-8264700k378274591858.8
2015-12-25693900m1810600m160200m359320m133750m63605600k14438500k-58818100k653100k-17179900k-9310700k497966552328.0
2016-12-25772200m1348800m199920m369570m60350m89552200k39900m-8403100k10422200k-63021m2330200k541749325790.0
2017-12-25197900m464400m294000m267010m425350m119851100k44330m9163500k-31314200k-11704200k-3051100k544677700524.0
2018-12-25839400m546000m294000m447400m425350m244440m7760m208710300k10949300k-7721100k-3695m551791508414.4

ContinuousOperatingIncome Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-257.3235.7228.3198.6-711.0-2.429.8-88.2-17.144.689.032.3
2008-12-2532.524.0-777.322.7112.021.7135.9-17.5-105.9295.1-317.013.2
2009-12-259.831.1150.724.8190.218.0790.4-39.6-18.4-101.6-446.211.4
2010-12-25.510.113.3-8.016.7-54.0-67.1-17.585.042276.0-446.233.8
2011-12-25-20.4-3.549.741.047.1-112.380.7105.5-485.8-126.2-446.218.7
2012-12-2518.0-7.710.58.9-13.8438.345.4-224.276.2-112.4-157.425.4
2013-12-2516.918.8-.434.990.5-43.4-.8-1244.6-87.6-54.2-25.217.5
2014-12-251.5294.437.958.0131.2-18.0159.8-7.941.724.052.85.1
2015-12-2534.550.1-19.922.1-59.382.7-78.020.7113.5-28.2-12.731.6
2016-12-2511.3-25.524.82.9-54.940.8176.385.71495.8-266.8125.08.8
2017-12-25-74.4-65.647.1-27.8604.833.811.1209.1-400.581.4-230.9.5
2018-12-25324.117.647.167.6604.8104.0-82.52177.6135.034.0-21.11.3

NetIncome

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-25295000m-118995700k6898100k21751100k27820m-10233700k-13151400k-20689100k-7416600k-2853300k-2162400k92179311310.0
2007-12-25316600m161529800k22643300k63817200k-145180m-10560m-9229m-39127900k-8688100k-1580300k-238400k121924181962.8
2008-12-25419600m201115400k-153365300k78316700k15600m-8271m3314900k-45985100k-17892m3083100k-994m138076502749.7
2009-12-25460500m263575500k77674700k97013200k49160m-6783m29516600k-64217800k-21187m-48800k-5429100k153818239686.4
2010-12-25462700m290125700k88051200k100527300k58800m-10446800k9703m-75462600k-3184600k20581900k-5429100k205743323384.4
2011-12-25368300m280363700k131815m123442800k86500m-22176m17531500k2957400k-18654m-5383600k-5429100k244226452815.6
2012-12-25434500m259156600k145618m138003300k74540m75026900k25482200k-10703200k-4432m-11434700k-13988100k306150864873.6
2013-12-25508100m307480800k144990m186234100k66510m42436200k25289500k-44502800k-8314700k-17635300k-17445600k359747264883.2
2014-12-25515800m1210100m199990m293478400k340550m34807400k65691200k-73855500k-4848100k-13396900k-8264700k378274591858.8
2015-12-25693900m1810800m160200m354700m130340m63605600k14438500k-55633400k653100k-17179900k-9310700k497966552328.0
2016-12-25772200m1350100m199920m370280m32740m89552200k39900m-11205200k10422200k-63021m2330200k541749325790.0
2017-12-25197900m462800m294000m253910m427150m119851100k44330m26348400k-31314200k-11704200k-3051100k544677700524.0
2018-12-25839400m545500m294000m443070m427150m244440m7760m209689600k10949300k-7721100k-3695m551791508414.4

NetIncome Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-257.3235.7228.3193.4-621.9-3.229.8-89.1-17.144.689.032.3
2008-12-2532.524.5-777.322.7110.821.7135.9-17.5-105.9295.1-317.013.2
2009-12-259.831.1150.723.9215.118.0790.4-39.6-18.4-101.6-446.211.4
2010-12-25.510.113.43.619.6-54.0-67.1-17.585.042276.0-446.233.8
2011-12-25-20.4-3.449.722.847.1-112.380.7103.9-485.8-126.2-446.218.7
2012-12-2518.0-7.610.511.8-13.8438.345.4-461.976.2-112.4-157.725.4
2013-12-2516.918.6-.434.9-10.8-43.4-.8-315.8-87.6-54.2-24.717.5
2014-12-251.5293.637.957.6412.0-18.0159.8-66.041.724.052.65.1
2015-12-2534.549.6-19.920.9-61.782.7-78.024.7113.5-28.2-12.731.6
2016-12-2511.3-25.424.84.4-74.940.8176.379.91495.8-266.8125.08.8
2017-12-25-74.4-65.747.1-31.41204.733.811.1335.1-400.581.4-230.9.5
2018-12-25324.117.947.174.51204.7104.0-82.5695.8135.034.0-21.11.3

DilutedShares

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-25119000m183642400k81436200k34528100k16976666700.05797m12680400k11322100k8379900k8458200k4810300k322953486700.0
2007-12-25112300m192871200k86371600k32017100k18010m6633400k14524400k12898600k8418500k9587800k5852200k317848578400.0
2008-12-25107500m191765m88524m29498400k18180m7882700k17993400k14055600k8978500k10357200k6372400k311320917300.0
2009-12-25102100m186821800k93470800k28947600k18266666700.07978200k18116400k17325900k10294300k10027100k7277900k302132435500.0
2010-12-2596500m174679200k93903400k25486700k19676666700.08292600k18607400k20040200k12162800k12567400k7277900k292738500k
2011-12-2591200m158023600k92549600k24503300k19846666700.09061m19180600k20880700k12536200k11212200k7277900k285066m
2012-12-2578700m158254900k88159200k23974m19783333300.011538200k19850100k21194600k12974700k12027100k9828900k275834m
2013-12-2576500m169474700k86060m23830800k19676666700.011129m19971200k22490600k14840300k13775500k10117400k269362500k
2014-12-2577000m164700m83600m23717600k19710m11341300k20162300k23530700k16794700k14634900k10345600k263021800k
2015-12-2576600m152100m82490m23120m19770m11523m21593300k24131200k18730200k16002500k10392600k257769800k
2016-12-2575400m135800m80330m21880m25873333300.011636700k22700m24468500k19412500k16621900k10496900k253472900k
2017-12-2573500m131900m80870m21300m30400m11595400k22540m25322500k20458m17442700k10574100k247809300k
2018-12-2566500m130800m80870m20530m30400m11480m22450m25918500k21563500k17726800k1062100k242441700k

DilutedShares Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-25-5.65.06.1-7.36.114.414.513.9.513.421.7-1.6
2008-12-25-4.3-.62.5-7.9.918.823.99.06.78.08.9-2.1
2009-12-25-5.0-2.65.6-1.9.51.2.723.314.7-3.214.2-2.9
2010-12-25-5.5-6.5.5-12.07.73.92.715.718.125.314.2-3.1
2011-12-25-5.5-9.5-1.4-3.9.99.33.14.23.1-10.814.2-2.6
2012-12-25-13.7.1-4.7-2.2-.327.33.51.53.57.335.0-3.2
2013-12-25-2.87.1-2.4-.6-.5-3.5.66.114.414.52.9-2.4
2014-12-25.7-2.8-2.9-.5.21.91.04.613.26.22.3-2.4
2015-12-25-.5-7.6-1.3-2.5.31.67.12.511.59.3.4-2.0
2016-12-25-1.6-10.7-2.6-5.430.91.05.11.43.63.91.0-1.7
2017-12-25-2.5-2.9.7-2.617.5-.4-.73.55.44.9.7-2.2
2018-12-25-9.5-.8.7-3.617.5-1.0-.42.45.41.6-90.0-2.2

ProfitMargin

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-2585.385.786.089.886.287.2100.094.4100.089.630.875.3
2007-12-2582.781.890.789.487.2100.090.793.0100.084.977.976.6
2008-12-2584.778.988.590.286.599.689.191.1100.082.388.377.8
2009-12-2585.777.292.091.387.199.688.486.1100.079.776.179.6
2010-12-2585.376.591.591.586.699.588.191.1100.081.376.180.8
2011-12-2584.474.791.290.886.299.188.194.3100.081.076.181.0
2012-12-2583.174.594.690.186.293.988.981.799.981.790.782.7
2013-12-2582.174.594.887.686.492.688.689.399.882.594.083.1
2014-12-2578.084.895.087.983.792.792.289.599.482.770.883.6
2015-12-2580.587.795.588.584.990.491.087.996.482.964.285.0
2016-12-2581.986.096.187.166.593.891.687.694.781.291.584.6
2017-12-2582.283.396.586.769.093.287.288.994.881.673.784.2
2018-12-2582.778.196.586.569.093.590.986.695.078.977.584.2

ProfitMargin Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-25-3.0-4.55.5-.41.214.7-9.3-1.5.0-5.2152.91.7
2008-12-252.4-3.5-2.4.9-.8-.4-1.8-2.0.0-3.113.41.6
2009-12-251.2-2.14.01.2.7.0-.8-5.5.0-3.2-13.82.3
2010-12-25-.5-.9-.5.2-.6-.1-.35.8.02.0-13.81.5
2011-12-25-1.1-2.4-.3-.8-.5-.4.03.5.0-.4-13.8.2
2012-12-25-1.5-.33.7-.8.0-5.2.9-13.4-.1.919.22.1
2013-12-25-1.2.0.2-2.8.2-1.4-.39.3-.11.03.6.5
2014-12-25-5.013.8.2.3-3.1.14.1.2-.4.2-24.7.6
2015-12-253.23.4.5.71.4-2.5-1.3-1.8-3.0.2-9.31.7
2016-12-251.7-1.9.6-1.6-21.73.8.7-.3-1.8-2.142.5-.5
2017-12-25.4-3.1.4-.53.8-.6-4.81.5.1.5-19.4-.5
2018-12-25.6-6.2.4-.23.8.34.2-2.6.2-3.35.2.0

ContinuousNetMargin

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-2520.7-39.37.78.013.2-162.6-8441.2-96.1-268.3-33.9-125.416.7
2007-12-2521.438.216.120.1-59.6-84.5-128.1-196.6-252.3-13.0-4.420.4
2008-12-2528.037.5-68.019.15.7-34.712.8-262.0-4565.510.4-9.721.2
2009-12-2531.537.428.922.316.8-17.976.3-630.3-2286.8-.2-108.521.1
2010-12-2530.736.424.319.116.9-22.817.9-526.3-18.754.7-108.523.7
2011-12-2523.633.327.225.120.3-49.722.42.9-197.5-12.2-108.525.8
2012-12-2525.226.526.425.015.954.422.5-3.3-14.9-22.8-6945.027.5
2013-12-2527.227.322.326.928.820.216.3-56.7-23.4-32.2-215.830.1
2014-12-2525.748.426.130.354.512.329.4-127.8-9.5-17.8-72.429.8
2015-12-2532.055.517.333.420.815.55.5-57.0.9-19.3-97.632.3
2016-12-2533.644.417.832.35.318.412.9-4.99.4-56.418.833.9
2017-12-258.717.822.621.828.120.412.53.7-20.4-8.9-46.734.1
2018-12-2535.324.722.633.328.136.41.968.55.8-5.2-56.834.5

ContinuousNetMargin Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-253.4197.2109.1151.2-551.548.098.5-104.66.061.796.522.2
2008-12-2530.8-1.8-522.4-5.0109.658.9110.0-33.3-1709.6180.0-120.43.9
2009-12-2512.5-.3142.516.8194.748.4496.1-140.649.9-101.9-1018.6-.5
2010-12-25-2.5-2.7-15.9-14.3.6-27.4-76.516.599.227450.0-1018.612.3
2011-12-25-23.1-8.511.931.420.1-118.025.1100.6-956.2-122.3-1018.68.9
2012-12-256.8-20.4-2.9-.4-21.7209.5.4-213.892.5-86.9-6300.96.6
2013-12-257.93.0-15.57.681.1-62.9-27.6-1618.2-57.0-41.296.99.4
2014-12-25-5.577.317.012.689.2-39.180.4-125.459.444.766.5-1.0
2015-12-2524.514.7-33.710.2-61.826.0-81.355.4109.5-8.4-34.88.4
2016-12-255.0-20.02.9-3.3-74.518.7134.591.4944.4-192.2119.35.0
2017-12-25-74.1-59.927.0-32.5430.210.9-3.1175.5-317.084.2-348.4.6
2018-12-25305.838.827.052.8430.278.4-84.81751.4128.441.6-21.61.2

NetMargin

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-2520.7-39.37.78.115.5-161.3-8441.2-95.6-268.3-33.9-125.416.7
2007-12-2521.438.216.120.1-59.6-84.5-128.1-196.6-252.3-13.0-4.420.4
2008-12-2528.037.7-68.019.15.2-34.712.8-262.0-4565.510.4-9.721.2
2009-12-2531.537.628.922.216.3-17.976.3-630.3-2286.8-.2-108.521.1
2010-12-2530.736.524.321.316.9-22.817.9-526.3-18.754.7-108.523.7
2011-12-2523.633.427.224.520.3-49.722.42.1-197.5-12.2-108.525.8
2012-12-2525.226.726.425.015.954.422.5-7.0-14.9-22.8-6952.327.5
2013-12-2527.227.422.326.913.520.216.3-36.7-23.4-32.2-215.230.1
2014-12-2525.748.626.130.256.612.329.4-127.2-9.5-17.8-72.429.8
2015-12-2532.055.517.333.020.315.55.5-53.9.9-19.3-97.632.3
2016-12-2533.644.417.832.32.918.412.9-6.69.4-56.418.833.9
2017-12-258.717.722.620.728.220.412.510.6-20.4-8.9-46.734.1
2018-12-2535.324.722.632.928.236.41.968.85.8-5.2-56.834.5

NetMargin Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-253.4197.2109.1148.2-484.547.698.5-105.76.061.796.522.2
2008-12-2530.8-1.3-522.4-5.0108.758.9110.0-33.3-1709.6180.0-120.43.9
2009-12-2512.5-.3142.516.2213.548.4496.1-140.649.9-101.9-1018.6-.5
2010-12-25-2.5-2.9-15.9-4.03.7-27.4-76.516.599.227450.0-1018.612.3
2011-12-25-23.1-8.511.915.020.1-118.025.1100.4-956.2-122.3-1018.68.9
2012-12-256.8-20.1-2.92.0-21.7209.5.4-433.392.5-86.9-6307.76.6
2013-12-257.92.6-15.57.6-15.1-62.9-27.6-424.3-57.0-41.296.99.4
2014-12-25-5.577.417.012.3319.3-39.180.4-246.659.444.766.4-1.0
2015-12-2524.514.2-33.79.3-64.126.0-81.357.6109.5-8.4-34.88.4
2016-12-255.0-20.02.9-2.1-85.718.7134.587.8944.4-192.2119.35.0
2017-12-25-74.1-60.127.0-35.9872.410.9-3.1260.6-317.084.2-348.4.6
2018-12-25305.839.627.058.9872.478.4-84.8549.1128.441.6-21.61.2

Balance Sheet Benchmark | Key Ratio B | Income B | Balance B | Cash B | Top

Equity

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-251896400m181571800k197617700k714977800k194230m21662400k12467700k50593500k-8490800k11780200k5314m430385365941.4
2007-12-251786900m345999m284394400k553429500k122700m46026700k10155600k27129500k-15951700k18772600k6016700k460302139333.4
2008-12-252038600m415248700k349132800k580608300k129790m41885200k24700100k23887400k-22075m27667500k13121300k472226224124.7
2009-12-252266700m636706500k439460600k622153m191250m39676200k68835600k109634600k-10238400k32218500k18672600k510451428023.2
2010-12-252394400m586372900k598397300k539650600k245140m52781500k85973600k50397300k-8864400k71725700k18672600k528035961182.0
2011-12-251902900m673885600k551272700k642549900k318500m48573200k113449200k78684300k-22707700k77304800k18672600k534935497750.4
2012-12-251906000m930973900k569446700k696152300k380920m124538500k197085m99918m-17495700k101576300k22290900k580418157033.6
2013-12-252209600m1136906700k558990m862024200k536600m195207600k238207900k135640500k-19310800k134104100k15336900k608087727081.2
2014-12-252577800m1542600m652480m1080901m866290m254232500k330201800k107500600k-8162800k152789400k8251800k575589909911.2
2015-12-252808300m1853400m591900m937280m982910m365483700k825861600k93996700k17115500k240084700k-708500k670940648201.2
2016-12-252987500m1888700m659930m1214010m2894800m444924500k869400m115658200k41946700k276627500k1818500k646656565041.2
2017-12-252524100m2044200m692100m1261280m3617640m614407800k889310m202857900k163062900k280866300k-933800k711595060362.0
2018-12-251250000m2138700m692100m1303960m3617640m875730m916530m443520300k192596700k296794m-4002300k740507404077.2

Equity Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-25-5.890.643.9-22.6-36.8112.5-18.5-46.4-87.959.413.27.0
2008-12-2514.120.022.84.95.8-9.0143.2-11.9-38.447.4118.12.6
2009-12-2511.253.325.97.247.3-5.3178.7359.053.616.442.38.1
2010-12-255.6-7.936.2-13.328.233.024.9-54.013.4122.642.33.4
2011-12-25-20.514.9-7.919.129.9-8.032.056.1-156.27.842.31.3
2012-12-25.238.13.38.319.6156.473.727.022.931.419.48.5
2013-12-2515.922.1-1.823.840.956.720.935.8-10.432.0-31.24.8
2014-12-2516.735.716.725.461.430.238.6-20.857.713.9-46.2-5.3
2015-12-258.920.2-9.3-13.313.543.8150.1-12.6309.757.1-108.616.6
2016-12-256.41.911.529.5194.521.75.323.0145.115.2356.7-3.6
2017-12-25-15.58.24.93.925.038.12.375.4288.71.5-151.310.0
2018-12-25-50.54.64.93.425.042.53.1118.618.15.7-328.64.1

TotalLiability

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-251482400m227026300k75961400k140303m138410m36846600k20886m41564400k43851100k34563400k2507400k208089548649.1
2007-12-251677000m237472600k76734m309452m310310m47599100k23280100k33018200k43521200k62755300k13954200k4319242260666.6
2008-12-251605700m286608700k95394200k267290800k263580m25118600k23055m74160500k45313800k63002m7640900k4600420135875.3
2009-12-251696200m333149400k99470500k233032400k270500m34444m9804500k85914200k81477400k59497800k4330600k4963748571976.8
2010-12-251954200m572890100k419318900k269598700k293620m56161700k15230100k122147300k57822500k54536600k4330600k5612164038818.0
2011-12-252984200m1056427800k449318300k262410500k319520m83785100k26025900k141743700k55603900k53063300k4330600k5934864502249.6
2012-12-253523800m1193009900k603983900k316859500k350800m83510500k64271m176010800k50537600k58588m4120500k5986481842966.4
2013-12-254402900m1112771800k778830m324309300k295700m99893700k93561700k96263600k82267600k90817600k27842700k6425612272918.8
2014-12-254323100m1923800m1081530m350754900k496920m132950200k89994400k125967300k91169700k96255900k28442m7130610090088.8
2015-12-254349300m3330500m2113440m1013200m678070m195429500k487461400k155890800k83628500k132852100k28766600k8508959351798.8
2016-12-254775100m3809000m2148630m1073670m3808740m252422100k455900m174020500k121913m125741500k28759100k9107243434958.8
2017-12-255471300m4984100m2322000m1103980m3158050m262020800k469020m151743500k67195300k182446200k27430600k750521017192.0
2018-12-255391600m4228800m2322000m1224930m3158050m297720m476660m181069500k71979500k145918800k34217m841800600364.0

TotalLiability Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-2513.14.61.0120.6124.229.211.5-20.6-.881.6456.51975.7
2008-12-25-4.220.724.3-13.6-15.1-47.2-1.0124.64.1.4-45.26.5
2009-12-255.616.24.3-12.82.637.1-57.515.879.8-5.6-43.37.9
2010-12-2515.272.0321.615.78.663.055.342.2-29.0-8.3-43.313.1
2011-12-2552.784.47.1-2.78.849.270.916.0-3.8-2.7-43.35.8
2012-12-2518.112.934.420.89.8-.3146.924.2-9.110.4-4.9.9
2013-12-2524.9-6.728.92.4-15.719.645.6-45.362.855.0575.77.3
2014-12-25-1.872.938.98.268.033.1-3.830.910.86.02.111.0
2015-12-25.673.195.4188.936.447.0441.723.8-8.338.01.119.3
2016-12-259.814.41.76.0461.729.2-6.511.645.8-5.3-.07.0
2017-12-2514.630.98.12.8-17.13.82.9-12.8-44.945.1-4.6-91.8
2018-12-25-1.5-15.28.111.0-17.113.61.619.37.1-20.024.712.2

DebtEquityRatio

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-25127.980.0260.2509.6140.358.859.7121.7-19.434.1211.9206.8
2007-12-25106.6145.7370.6178.839.596.743.682.2-36.729.943.110.7
2008-12-25127.0144.9366.0217.249.2166.7107.132.2-48.743.9171.710.3
2009-12-25133.6191.1441.8267.070.7115.2702.1127.6-12.654.2431.210.3
2010-12-25122.5102.4142.7200.283.594.0564.541.3-15.3131.5431.29.4
2011-12-2563.863.8122.7244.999.758.0435.955.5-40.8145.7431.29.0
2012-12-2554.178.094.3219.7108.6149.1306.656.8-34.6173.4541.09.7
2013-12-2550.2102.271.8265.8181.5195.4254.6140.9-23.5147.755.19.5
2014-12-2559.680.260.3308.2174.3191.2366.985.3-9.0158.729.08.1
2015-12-2564.655.628.092.5145.0187.0169.460.320.5180.7-2.57.9
2016-12-2562.649.630.7113.176.0176.3190.766.534.4220.06.37.1
2017-12-2546.141.029.8114.2114.6234.5189.6133.7242.7153.9-3.494.8
2018-12-2523.250.629.8106.5114.6294.1192.3244.9267.6203.4-11.788.0

DebtEquityRatio Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-25-16.782.142.4-64.9-71.964.5-27.0-32.5-89.2-12.3-79.7-94.8
2008-12-2519.1-.5-1.221.524.672.4145.6-60.8-32.746.8298.4-3.7
2009-12-255.231.920.722.943.7-30.9555.6296.374.123.5151.1.0
2010-12-25-8.3-46.4-67.7-25.018.1-18.4-19.6-67.6-21.4142.6151.1-8.7
2011-12-25-47.9-37.7-14.022.319.4-38.3-22.834.4-166.710.8151.1-4.3
2012-12-25-15.222.3-23.2-10.38.9157.1-29.72.315.219.025.57.8
2013-12-25-7.231.0-23.921.067.131.1-17.0148.132.1-14.8-89.8-2.1
2014-12-2518.7-21.5-16.016.0-4.0-2.144.1-39.561.77.4-47.4-14.7
2015-12-258.4-30.7-53.6-70.0-16.8-2.2-53.8-29.3327.813.9-108.6-2.5
2016-12-25-3.1-10.89.622.3-47.6-5.712.610.367.821.8352.0-10.1
2017-12-25-26.4-17.3-2.91.050.833.0-.6101.0605.5-30.0-154.01235.2
2018-12-25-49.723.4-2.9-6.750.825.41.483.210.332.2-244.1-7.2

Cash Flow Benchmark | Key Ratio B | Income B | Balance B | Cash B | Top

OperatingCF

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-25538900m121805900k8356100k84126800k53190m2307500k-10991400k-2247500k-5036700k-5009m-1950900k110582886597.8
2007-12-25540100m176539800k47750m102063500k47470m2737200k-13961400k-25247600k-9269400k-3449500k12408200k142817121472.3
2008-12-25598800m220465900k18218700k156449200k80010m-8908600k5319900k-22648200k-14086m-917500k-6355400k184229357016.9
2009-12-25633600m308005400k90985500k107489800k62690m-7223m11384100k-42758600k1235800k8773200k-9613200k219670959314.4
2010-12-25578700m283391300k118155600k162467300k95490m9634400k16090600k-63544200k9793800k1874600k-9613200k281109689709.2
2011-12-25511900m363901m180868500k172774100k107360m-14168200k27008400k14373500k-16171500k1875300k-9613200k305322349095.2
2012-12-25588200m319471600k201855300k187989700k138290m-7461500k41061300k26784100k-9483m1760900k-13220300k317321543127.2
2013-12-25629100m310498800k222590m234507800k146300m58364800k49734900k-5157m918m-5963400k-13532500k370575109021.6
2014-12-25855500m1281800m280630m294211500k422840m74315700k64007500k-51319900k2625600k-7353900k-3810500k452712449121.6
2015-12-25907700m2032900m248390m371610m233700m133078m67519900k-36543200k8653600k-22168900k-4633200k546920407027.6
2016-12-251035400m1666900m397630m452240m265890m147339600k108600m23610300k30475600k-22783700k3816500k690153643407.2
2017-12-251117700m1189800m524600m455100m425670m130711200k111560m84494200k-9298800k-875700k-1636400k588074785606.4
2018-12-251129600m840000m524600m618770m425670m219510m42600m127028600k33622700k2020800k-2360700k637328620156.8

OperatingCF Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-25.244.9471.421.3-10.818.6-27.0-1023.4-84.031.1736.029.1
2008-12-2510.924.9-61.953.368.5-425.5138.110.3-52.073.4-151.229.0
2009-12-255.839.7399.4-31.3-21.618.9114.0-88.8108.81056.2-51.319.2
2010-12-25-8.7-8.029.951.152.3233.441.3-48.6692.5-78.6-51.328.0
2011-12-25-11.528.453.16.312.4-247.167.8122.6-265.1.0-51.38.6
2012-12-2514.9-12.211.68.828.847.352.086.341.4-6.1-37.53.9
2013-12-257.0-2.810.324.85.8882.221.1-119.2109.7-438.7-2.416.8
2014-12-2536.0312.826.125.5189.027.328.7-895.1186.0-23.371.822.2
2015-12-256.158.6-11.526.3-44.779.15.528.8229.6-201.5-21.620.8
2016-12-2514.1-18.060.121.713.810.760.8164.6252.2-2.8182.426.2
2017-12-258.0-28.631.9.660.1-11.32.7257.9-130.596.2-142.9-14.8
2018-12-251.1-29.431.936.060.167.9-61.850.3461.6330.8-44.38.4

CAPEX

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-25-121800m-10520800k-5858200k-19831200k-15910m-281100k-3185600k-3241700k-156800k-2458300k-50100k-47381134622.6
2007-12-25-126700m-7864800k-6435900k-28410600k-16940m-1844600k-6882500k-3241500k-115300k-2241300k-30100k-34699812122.4
2008-12-25-67200m-11500500k-7737900k-27595400k-26100m-3485700k-4835700k-3218m-69800k-5636800k-45m-29189387963.7
2009-12-25-53000m-23005700k-9338400k-16564600k-26140m-9731800k-6301500k-2349600k-38700k-8980100k-40800k-43782773462.0
2010-12-25-58000m-6188400k-9863200k-17305500k-32930m-9968900k-1284300k-3805400k-410900k-4946100k-40800k-55667689455.6
2011-12-25-56700m-13190400k-13211900k-25217500k-19950m-5721700k-2198200k-9459500k-379900k-15421900k-40800k-47596802993.6
2012-12-25-68900m-39704600k-16038900k-26118200k-18470m-4933700k-2184600k-7114m-283900k-4457100k-166900k-51739381885.6
2013-12-25-69300m-19078200k-13910m-350900m-15700m-15632300k-2932900k-5139300k-426700k-6512400k-179500k-52053646491.2
2014-12-25-100300m-55700m-17510m-28775100k-7700m-33300600k-13665m-6120100k-2787600k-11883400k-26200k-61924412058.0
2015-12-25-64900m-74700m-28630m-64300m-11470m-67793300k-28633500k-12530200k-2600300k-22765300k-31m-91508139248.8
2016-12-25-83700m-74800m-23620m-72770m.0-51194100k-33300m-5656300k-12027700k-14838m-21100k-118092067931.6
2017-12-25-66400m-59000m-27900m-196280m-79880m-27262600k-35730m-25942100k-11102100k-19921900k-2100k-123534559510.4
2018-12-25-73800m-92400m-27900m-88610m-79880m-38310m-21300m-9552400k-7348300k-14462m-13503400k-177273807068.0

CAPEX Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-25-4.025.2-9.9-43.3-6.5-556.2-116.1.026.58.839.926.8
2008-12-2547.0-46.2-20.22.9-54.1-89.029.7.739.5-151.5-49.515.9
2009-12-2521.1-100.0-20.740.0-.1-179.2-30.327.044.6-59.39.3-50.0
2010-12-25-9.473.1-5.6-4.5-26.0-2.479.6-62.0-961.844.99.3-27.2
2011-12-252.2-113.1-34.0-45.739.442.6-71.2-148.67.5-211.89.314.5
2012-12-25-21.5-201.0-21.4-3.67.413.8.624.825.371.1-309.1-8.7
2013-12-25-.651.913.3-1243.515.0-216.8-34.227.8-50.3-46.1-7.5-.6
2014-12-25-44.7-192.0-25.991.851.0-113.0-365.9-19.1-553.3-82.585.4-19.0
2015-12-2535.3-34.1-63.5-123.5-49.0-103.6-109.5-104.76.7-91.6-18.3-47.8
2016-12-25-29.0-.117.5-13.2100.024.5-16.354.9-362.634.831.9-29.0
2017-12-2520.721.1-18.1-169.7.046.8-7.3-358.67.7-34.390.0-4.6
2018-12-25-11.1-56.6-18.154.9.0-40.540.463.233.827.4-642919.0-43.5

FreeCashFlow

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-25417100m111285100k2497900k64295600k37280m2026400k-14177m-5489200k-5193500k-7467300k-2001m63201751975.3
2007-12-25413400m168675m41314100k73652900k30530m892600k-20843900k-28489100k-9384700k-5690800k12378100k108117309349.9
2008-12-25531600m208965400k10480800k128853800k53910m-12394300k484200k-25866200k-14155800k-6554300k-6400400k155039969053.2
2009-12-25580600m284999700k81647100k90925200k36550m-16954800k5082600k-45108200k1197100k-206900k-9654m175888185852.4
2010-12-25520700m277202900k108292400k145161800k62560m-334500k14806300k-67349600k9382900k-3071500k-9654m225442k
2011-12-25455200m350710600k167656600k147556600k87410m-19889900k24810200k4914m-16551400k-13546600k-9654m257725546101.6
2012-12-25519300m279767m185816400k161871500k119820m-12395200k38876700k19670100k-9766900k-2696200k-13387200k265582161241.6
2013-12-25559800m291420600k208680m-116392200k130600m42732500k46802m-10296300k491300k-12475800k-13712m318521462530.4
2014-12-25755200m1226100m263120m265436400k415140m41015100k50342500k-57440m-162m-19237300k-3836700k390788037063.6
2015-12-25842800m1958200m219760m307310m222230m65284700k38886400k-49073400k6053300k-44934200k-4664200k455412267778.8
2016-12-25951700m1592100m374010m379470m265890m96145500k75300m17954m18447900k-37621700k3795400k572061575475.6
2017-12-251051300m1130800m496700m258820m345790m103448600k75830m58552100k-20400900k-20797600k-1638500k464540226096.0
2018-12-251055800m747600m496700m530160m345790m181200m21300m117476200k26274400k-12441200k-15864100k460054813088.8

FreeCashFlow Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-25-.951.61554.014.5-18.1-56.0-47.0-419.0-80.723.8718.671.1
2008-12-2528.623.9-74.675.076.6-1488.6102.39.2-50.8-15.2-151.743.4
2009-12-259.236.4679.0-29.4-32.2-36.8949.7-74.4108.596.8-50.813.5
2010-12-25-10.3-2.732.659.771.298.0191.3-49.3683.8-1384.5-50.828.2
2011-12-25-12.626.554.81.739.7-5846.267.6107.3-276.4-341.0-50.814.3
2012-12-2514.1-20.210.89.737.137.756.7300.341.080.1-38.73.0
2013-12-257.84.212.3-171.99.0444.820.4-152.3105.0-362.7-2.419.9
2014-12-2534.9320.726.1328.1217.9-4.07.6-457.9-133.0-54.272.022.7
2015-12-2511.659.7-16.515.8-46.559.2-22.814.63836.6-133.6-21.616.5
2016-12-2512.9-18.770.223.519.747.393.6136.6204.816.3181.425.6
2017-12-2510.5-29.032.8-31.830.07.6.7226.1-210.644.7-143.2-18.8
2018-12-25.4-33.932.8104.830.075.2-71.9100.6228.840.2-868.2-1.0

InvestmentFlow

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-25-513100m-173933400k678400k-59977300k-2690m-15510500k5390700k-20847100k2603500k-19476800k-1061900k-35999976220.9
2007-12-25-199200m-130246700k-99018600k-28657200k-246810m-8572300k307700k40516600k17036200k-15099600k-12880100k-21696514106.0
2008-12-25-316500m-17881900k-52224600k-36587300k-115450m3081500k-3865m-36065m10589300k-1907700k984300k-19790710687.4
2009-12-25-320200m-221590m-85607800k-39503100k-32240m14600k-8142300k-50873200k1645200k-7967500k-4344200k-43511363120.8
2010-12-25-415200m-193775100k-210730500k34532500k-79740m-43415300k-8931800k730100k1520400k-10134200k-4344200k-79694647029.2
2011-12-25-78600m358984500k37769600k-165029400k-80920m12847100k-3371700k21241200k-250100k-8956m-4344200k-49410966853.2
2012-12-25-999000m-1184605400k-155359200k-95034200k-27100m-8107300k-62758500k-42581700k-198800k-19564500k-5431m-58138952036.0
2013-12-25-846900m-25435500k-52860m-160466800k-36090m-35545500k-102714100k-5413m-3739700k-29878300k-9012100k-39611625060.4
2014-12-25-575200m-182300m-143800m-154297600k-403060m-42077700k-22286900k7395900k-13843900k19455500k1589300k-29483733907.2
2015-12-25-554700m-1247500m-625900m-455360m-561990m-90760100k-358517300k26885600k-10501m-117959800k6740400k-87108434770.4
2016-12-25-865800m-1198500m-100220m-248480m-1809220m-104690400k-28700m10446900k-23248800k-48404700k-4007800k-96993485092.0
2017-12-25-402400m-1606900m-289100m-296310m-70090m-100518200k-91830m-43768100k-34997800k-30545900k2401200k-93865123790.8
2018-12-251433900m1435500m-289100m-204630m-70090m-146300m47050m-20215800k-8642300k26435100k-5615m-172559837984.0

InvestmentFlow Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-2561.225.1-14695.952.2-9075.144.7-94.3294.3554.422.5-1112.939.7
2008-12-25-58.986.347.3-27.753.2135.9-1356.1-189.0-37.887.4107.68.8
2009-12-25-1.2-1139.2-63.9-8.072.1-99.5-110.7-41.1-84.5-317.6-541.4-119.9
2010-12-25-29.712.6-146.2187.4-147.3-297465.1-9.7101.4-7.6-27.2-541.4-83.2
2011-12-2581.1285.3117.9-577.9-1.5129.662.32809.3-116.511.6-541.438.0
2012-12-25-1171.0-430.0-511.342.466.5-163.1-1761.3-300.520.5-118.5-25.0-17.7
2013-12-2515.297.966.0-68.8-33.2-338.4-63.787.3-1781.1-52.7-65.931.9
2014-12-2532.1-616.7-172.03.8-1016.8-18.478.3236.6-270.2165.1117.625.6
2015-12-253.6-584.3-335.3-195.1-39.4-115.7-1508.6263.524.1-706.3324.1-195.4
2016-12-25-56.13.984.045.4-221.9-15.392.0-61.1-121.459.0-159.5-11.3
2017-12-2553.5-34.1-188.5-19.296.14.0-220.0-519.0-50.536.9159.93.2
2018-12-25456.3189.3-188.530.996.1-45.6151.253.875.3186.5-333.8-83.8

FinancialFlow

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2006-12-25-81500m64926100k122124600k-14841m-4260m18539800k17932400k-17m3029100k29593700k644100k-67964080668.2
2007-12-25-266800m-26729900k28769500k-73522m162300m31940m6484400k-1019m1232500k32457m-207100k-97743891831.2
2008-12-25-307300m-153584400k28162900k-123667200k-17810m-19285800k2830800k62073800k10488m2280900k8199400k-105524986329.5
2009-12-25-202400m-105143800k-6187200k-72415100k-2870m3136300k-1427m99900600k24225400k-6378600k11420300k-143490361966.0
2010-12-25-123200m-133871m117716700k-178491900k-9950m24330600k3886700k42505700k-14505400k350400k11420300k-188844458456.0
2011-12-25-67400m176356900k-165460500k-31986200k-19540m38424900k3905m-12423800k1946800k2900m11420300k-240012450149.6
2012-12-2541900m56334600k-24872800k-87747800k-24430m-9764600k66637600k17220400k4771100k31229100k20556400k-287694961672.0
2013-12-25272600m-254394100k-55370m-71652800k-34460m7713900k7163900k18088400k27558900k74667100k27010300k-337677318717.2
2014-12-25-287700m-302500m-41740m-75587300k55450m-20926900k712600k49737600k9305700k18568900k212400k-379017399108.4
2015-12-25-311700m-496300m458450m98640m43900m-26279600k298507700k18891900k8761600k92791300k-885100k-429985404234.8
2016-12-25-259900m-934700m-164560m-98780m1582580m-70039100k-83600m13327100k5864500k72710800k-869900k-555491259907.6
2017-12-25-659400m339300m-158400m-238000m-361930m-2440m-59660m6840400k69017100k50714500k-2603900k-509808614057.2
2018-12-25-2249000m-1231800m-158400m-447200m-361930m-7710m-10240m-7121900k1465700k-38800700k4377600k-493124020450.8

FinancialFlow Trend

ReportDate(AMGN)(GILD)(CELG)(BIIB)(SHPG)(REGN)(ALXN)(VRTX)(INCY)(BMRN)(VVUS)(NVO)
2007-12-25-227.4-141.2-76.4-395.43909.972.3-63.8-5894.1-59.39.7-132.1-43.8
2008-12-25-15.2-474.6-2.1-68.2-111.0-160.4-56.36191.6751.0-93.04059.2-8.0
2009-12-2534.131.5-122.041.483.9116.3-150.460.9131.0-379.639.3-36.0
2010-12-2539.1-27.32002.6-146.5-246.7675.8372.4-57.5-159.9105.539.3-31.6
2011-12-2545.3231.7-240.682.1-96.457.9.5-129.2113.4727.639.3-27.1
2012-12-25162.2-68.185.0-174.3-25.0-125.41606.5238.6145.1976.980.0-19.9
2013-12-25550.6-551.6-122.618.3-41.1179.0-89.25.0477.6139.131.4-17.4
2014-12-25-205.5-18.924.6-5.5260.9-371.3-90.0175.0-66.2-75.1-99.2-12.2
2015-12-25-8.3-64.11198.3230.5-20.8-25.641789.9-62.0-5.9399.7-516.7-13.5
2016-12-2516.6-88.3-135.9-200.13505.0-166.5-128.0-29.5-33.1-21.61.7-29.2
2017-12-25-153.7136.33.7-140.9-122.996.528.6-48.71076.9-30.2-199.38.2
2018-12-25-241.1-463.03.7-87.9-122.9-216.082.8-204.1-97.9-176.5268.13.3

Note