|
|
|
Start boekjaar: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Marktkapitalisatie1 |
13 547 | 11 038 | 16 656 | 14 299 | 20 931 | 29 573 | 31 578 | - |
| Bedrijfswaarde1 |
14 873 | 14 542 | 20 029 | 17 800 | 23 805 | 29 573 | 35 315 | 34 301 |
| Koers/winst-verhouding |
-144x | 47,8x | 111x | -1,42x | -89,1x | -48,4x | 19,2x | 14,8x |
| Dividendrendement |
1,64% | 3,35% | 2,81% | 3,45% | 2,99% | 2,47% | 2,42% | 2,45% |
| Marktkapitalisatie/omzet |
0,62x | 0,48x | 0,70x | 0,69x | 1,02x | 1,40x | 1,26x | 1,15x |
| Bedrijfswaarde/omzet |
0,68x | 0,64x | 0,84x | 0,86x | 1,16x | 1,40x | 1,41x | 1,25x |
| Bedrijfswaarde/EBITDA |
6,96x | 5,05x | 6,63x | 7,55x | 8,88x | 9,92x | 9,43x | 7,79x |
| Bedrijfswaarde / FCF |
-10,2x | 19,0x | 22,6x | 34,4x | 13,0x | 26,5x | 22,7x | 18,0x |
| FCF Yield |
-9,84% | 5,27% | 4,42% | 2,91% | 7,70% | 3,77% | 4,41% | 5,55% |
| Koers/netto activa |
0,91x | 0,64x | 0,76x | 1,18x | 1,47x | 2,51x | 2,07x | 1,90x |
| Aantal aandelen (in duizenden) |
428 176 | 513 396 | 649 869 | 685 817 | 869 968 | 1 001 468 | 1 006 000 | - |
| Referentieprijs (USD) |
31,6 | 21,5 | 25,6 | 20,9 | 24,1 | 29,5 | 31,4 | 31,4 |
| Datum van publicatie |
24/01/2018 | 31/01/2019 | 22/01/2020 | 21/01/2021 | 20/01/2022 | 23/01/2023 | - | - |
1 USD in miljoenen |
|
|
| Evolutie van de resultatenrekening (Jaarlijkse gegevens) |
|
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Omzet1 |
21 921 | 22 877 | 23 838 | 20 705 | 20 536 | 21 156 | 25 021 | 27 511 |
| EBITDA1 |
2 136 | 2 877 | 3 020 | 2 357 | 2 681 | 2 981 | 3 744 | 4 406 |
| Bedrijfsresultaat (EBIT)1 |
1 033 | 1 391 | 1 602 | 1 040 | 1 576 | 1 920 | 2 687 | 3 315 |
| EBIT marge |
4,71% | 6,08% | 6,72% | 5,02% | 7,67% | 9,08% | 10,7% | 12,0% |
| Resultaat voor belastingen (EBT)1 |
-171 | 541 | 753 | -15 202 | 428 | 22,0 | 2 361 | 2 919 |
| Nettowinst (verlies)1 |
-92,0 | 195 | 128 | -9 940 | -219 | -601 | 1 599 | 2 029 |
| Nettomarge |
-0,42% | 0,85% | 0,54% | -48,0% | -1,07% | -2,84% | 6,39% | 7,38% |
| WPA2 |
-0,22 | 0,45 | 0,23 | -14,7 | -0,27 | -0,61 | 1,63 | 2,13 |
| Free Cash Flow1 |
-1 464 | 767 | 886 | 518 | 1 833 | 1 116 | 1 558 | 1 905 |
| FCF-marge |
-6,68% | 3,35% | 3,72% | 2,50% | 8,93% | 5,28% | 6,23% | 6,92% |
| FCF Conversion |
-68,5% | 26,7% | 29,3% | 22,0% | 68,4% | 37,4% | 41,6% | 43,2% |
| Dividend per aandeel2 |
0,52 | 0,72 | 0,72 | 0,72 | 0,72 | 0,73 | 0,76 | 0,77 |
| Datum van publicatie |
24/01/2018 | 31/01/2019 | 22/01/2020 | 21/01/2021 | 20/01/2022 | 23/01/2023 | - | - |
1 USD in miljoenen 2 USD |
|
|
| Evolutie van de resultatenrekening (Kwartaalgegevens) |
|
|
Start boekjaar: december
|
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
2023 Q4 |
| Omzet1 |
4 736 | 5 049 | 5 495 | 4 782 | 5 142 | 5 093 | 5 519 | 4 835 | 5 047 | 5 369 | 5 905 | 5 577 | 6 013 | 6 383 | 6 984 |
| EBITDA1 |
444 | 549 | 769 | 562 | 611 | 664 | 844 | 625 | 651 | 758 | 947 | 739 | 850 | 970 | 1 146 |
| Bedrijfsresultaat (EBIT)1 |
104 | 234 | 462 | 270 | 333 | 402 | 571 | 348 | 376 | 503 | 692 | 472 | 580 | 713 | 902 |
| EBIT marge |
2,20% | 4,63% | 8,41% | 5,65% | 6,48% | 7,89% | 10,3% | 7,20% | 7,45% | 9,37% | 11,7% | 8,47% | 9,64% | 11,2% | 12,9% |
| Resultaat voor belastingen (EBT)1 |
-376 | -264 | 1 520 | -536 | 66,0 | 209 | 688 | 187 | -655 | 144 | 345 | 412 | 515 | 645 | 847 |
| Nettowinst (verlies)1 |
-201 | -170 | 653 | -452 | -68,0 | 8,00 | 294 | 72,0 | -839 | -17,0 | 182 | 268 | 343 | 420 | 531 |
| Nettomarge |
-4,24% | -3,37% | 11,9% | -9,45% | -1,32% | 0,16% | 5,33% | 1,49% | -16,6% | -0,32% | 3,08% | 4,80% | 5,70% | 6,59% | 7,61% |
| WPA2 |
-0,31 | -0,25 | 0,91 | -0,61 | -0,08 | 0,01 | 0,32 | 0,08 | -0,84 | -0,02 | 0,18 | 0,27 | 0,35 | 0,43 | 0,53 |
| Dividend per aandeel2 |
0,18 | 0,18 | 0,18 | 0,18 | 0,18 | 0,18 | 0,18 | 0,18 | 0,18 | 0,18 | 0,19 | 0,19 | 0,19 | 0,19 | 0,19 |
| Datum van publicatie |
22/07/2020 | 21/10/2020 | 21/01/2021 | 21/04/2021 | 21/07/2021 | 20/10/2021 | 20/01/2022 | 20/04/2022 | 20/07/2022 | 19/10/2022 | 23/01/2023 | - | - | - | - |
1 USD in miljoenen 2 USD |
|
|
|
|
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Netto schuldpositie1 |
1 326 | 3 504 | 3 373 | 3 501 | 2 874 | 3 518 | 3 737 | 2 722 |
| Netto kaspositie1 |
- | - | - | - | - | - | - | - |
| Leverage (Schuld / EBITDA) |
0,62x | 1,22x | 1,12x | 1,49x | 1,07x | 1,19x | 1,00x | 0,62x |
| Free Cash Flow1 |
-1 464 | 767 | 886 | 518 | 1 833 | 1 116 | 1 558 | 1 905 |
| ROE (Rendement op eigen vermogen |
-0,50% | 0,76% | 1,36% | 0,06% | 3,08% | 5,78% | 10,7% | 12,7% |
| Eigen vermogen1 |
18 526 | 25 828 | 9 406 | -16 375 618 | -7 108 | -10 395 | 14 937 | 16 025 |
| ROA (Rendement op activa) |
-0,16% | 0,51% | 0,89% | 0,04% | 1,47% | 2,60% | 4,59% | 5,30% |
| Totale activa1 |
56 581 | 38 348 | 14 316 | -28 400 000 | -14 902 | -23 099 | 34 817 | 38 293 |
| Boekwaarde per aandeel (netto activa per aandeel)2 |
34,7 | 33,8 | 33,6 | 17,6 | 16,3 | 12,5 | 15,2 | 16,5 |
| CPS (Cashflow per aandeel)2 |
-1,87 | 4,07 | 3,82 | 1,93 | 2,88 | 1,91 | 2,69 | 3,16 |
| Capex1 |
665 | 995 | 1 240 | 787 | 541 | 772 | 1 007 | 1 122 |
| Capex / Omzet |
3,03% | 4,35% | 5,20% | 3,80% | 2,63% | 3,65% | 4,03% | 4,08% |
| Datum van publicatie |
24/01/2018 | 31/01/2019 | 22/01/2020 | 21/01/2021 | 20/01/2022 | 23/01/2023 | - | - |
1 USD in miljoenen 2 USD |
|
|
|
|
| Marktkapitalisatie (USD) |
31 578 340 000 |
| Omzet (USD) |
20 536 000 000 |
| Aantal werknemers |
55 000 |
| Omzet / Werknemer (USD) |
373 382 |
| Percentage vrij verhandelbaar |
98,7% |
| Marktkap. vrij verhandelbare aandelen (USD) |
31 173 990 703 |
| Gem. handelsvolume (20 daags) (USD) |
210 684 868 |
| Dagvolume/totaal vrij verhandelbaar (%) |
0,67% |
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
|
Google
Twitter
Facebook
Apple
English (USA)
English (UK)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Rapport
Vorige periode
