Vertraagde tijd
Nyse
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
-2,10%
|
-28,35%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Marktkapitalisatie
1 |
5.210
|
5.996
|
4.296
|
4.296
|
4.296
|
4.296
|
Bedrijfswaarde
1 |
9.269
|
11.789
|
11.380
|
11.143
|
11.249
|
11.669
|
K/w-verhouding
|
17,8
x
|
53,4
x
|
5,46
x
|
-2,5
x
|
-16,7
x
|
10,3
x
|
Dividendrendement
|
10,2%
|
15,5%
|
1,81%
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,48
x
|
3,68
x
|
2,84
x
|
3,25
x
|
3,15
x
|
3,07
x
|
Bedrijfswaarde/omzet
|
6,2
x
|
7,23
x
|
7,52
x
|
8,44
x
|
8,26
x
|
8,35
x
|
Bedrijfswaarde/EBITDA
|
7,55
x
|
8,71
x
|
9,22
x
|
10,8
x
|
10,4
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
65,7
x
|
-27,2
x
|
71,5
x
|
34,6
x
|
93,8
x
|
43,7
x
|
FCF Yield
|
1,52%
|
-3,68%
|
1,4%
|
2,89%
|
1,07%
|
2,29%
|
Price to Book
|
1,09
x
|
1,49
x
|
1,06
x
|
2,07
x
|
2,93
x
|
2,75
x
|
Aantal aandelen (in duizenden)
|
120.456
|
200.458
|
200.458
|
200.458
|
200.458
|
200.458
|
Referentieprijs
2 |
43,25
|
29,91
|
21,43
|
21,43
|
21,43
|
21,43
|
Datum van publicatie
|
14/02/19
|
27/02/20
|
25/02/21
|
26/02/22
|
22/02/23
|
20/02/24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Omzet
1 |
1.495
|
1.630
|
1.514
|
1.321
|
1.362
|
1.398
|
EBITDA
1 |
1.228
|
1.354
|
1.234
|
1.029
|
1.079
|
1.034
|
Bedrijfsresultaat (EBIT)
1 |
1.015
|
1.078
|
912,8
|
694,9
|
743,4
|
690,1
|
Operationele Marge
|
67,87%
|
66,12%
|
60,3%
|
52,6%
|
54,59%
|
49,36%
|
Resultaat voor belastingen (EBT)
1 |
507,1
|
88,1
|
801,1
|
-1.706
|
-245
|
441,3
|
Nettowinst (verlies)
1 |
241,7
|
109,4
|
787,1
|
-1.721
|
-257,2
|
431,8
|
Nettomarge
|
16,17%
|
6,71%
|
51,99%
|
-130,25%
|
-18,89%
|
30,88%
|
WPA
2 |
2,430
|
0,5600
|
3,926
|
-8,584
|
-1,283
|
2,081
|
Free Cash Flow
1 |
141,1
|
-433,6
|
159,1
|
321,7
|
120
|
267,2
|
FCF-marge
|
9,44%
|
-26,6%
|
10,51%
|
24,35%
|
8,81%
|
19,11%
|
Kasstroomconversie (ebitda)
|
11,49%
|
-
|
12,89%
|
31,27%
|
11,12%
|
25,85%
|
Kasstroomconversie (nettowinst)
|
58,38%
|
-
|
20,21%
|
-
|
-
|
61,88%
|
Dividend per aandeel
2 |
4,400
|
4,625
|
0,3875
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/19
|
27/02/20
|
25/02/21
|
26/02/22
|
22/02/23
|
20/02/24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Nettoschuldpositie
1 |
4.060
|
5.793
|
7.084
|
6.847
|
6.953
|
7.373
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,305
x
|
4,278
x
|
5,739
x
|
6,655
x
|
6,445
x
|
7,133
x
|
Free Cash Flow
1 |
141
|
-434
|
159
|
322
|
120
|
267
|
ROE (netto-inkomsten/eigen vermogen)
|
9,18%
|
1,68%
|
15,7%
|
-48,2%
|
-11%
|
21,9%
|
ROA (netto-inkomsten/totale activa)
|
7,27%
|
6,33%
|
4,68%
|
3,72%
|
4,41%
|
3,95%
|
Totale activa
1 |
3.326
|
1.727
|
16.830
|
-46.294
|
-5.832
|
10.944
|
Nettoactief per aandeel
2 |
39,70
|
20,00
|
20,20
|
10,30
|
7,310
|
7,800
|
Cashflow per aandeel
2 |
0,1500
|
0,0800
|
0,9400
|
0,6300
|
0,3000
|
1,210
|
Capex
1 |
837
|
1.022
|
462
|
292
|
377
|
387
|
Capex/omzet
|
55,98%
|
62,72%
|
30,52%
|
22,12%
|
27,66%
|
27,64%
|
Datum van publicatie
|
14/02/19
|
27/02/20
|
25/02/21
|
26/02/22
|
22/02/23
|
20/02/24
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -28,35% | 4,3 mld. | | +4,26% | 77,26 mld. | | +6,64% | 61,02 mld. | | +11,02% | 47,12 mld. | | +9,98% | 45,08 mld. | | +11,98% | 41,79 mld. | | +5,30% | 41,21 mld. | | -0,62% | 39 mld. | | +29,29% | 24,9 mld. | | +1,93% | 24,57 mld. |
Olie- en gastransportdiensten - Andere
|