|
|
|
Start boekjaar: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Marktkapitalisatie1 |
31 100 | 42 831 | 50 134 | 55 649 | 79 908 | 67 841 | 72 964 | - |
| Bedrijfswaarde1 |
63 426 | 75 150 | 83 235 | 84 860 | 113 036 | 105 017 | 110 359 | 109 528 |
| Koers/winst-verhouding |
14,8x | 11,7x | 14,7x | 15,0x | 12,1x | 12,5x | 14,9x | 13,3x |
| Dividendrendement |
- | 1,12% | 1,10% | 0,26% | 0,75% | 0,86% | 0,93% | 0,98% |
| Marktkapitalisatie/omzet |
0,71x | 0,92x | 0,98x | 1,08x | 1,36x | 1,13x | 1,16x | 1,10x |
| Bedrijfswaarde/omzet |
1,45x | 1,61x | 1,62x | 1,65x | 1,92x | 1,74x | 1,76x | 1,66x |
| Bedrijfswaarde/EBITDA |
7,70x | 8,40x | 8,44x | 8,45x | 8,94x | 8,70x | 9,04x | 8,46x |
| Bedrijfswaarde / FCF |
26,3x | 23,6x | 24,2x | 13,3x | 21,0x | 33,9x | 22,8x | 21,9x |
| FCF Yield |
3,80% | 4,24% | 4,14% | 7,54% | 4,76% | 2,95% | 4,38% | 4,58% |
| Koers/netto activa |
-4,70x | -8,62x | -18,3x | 98,8x | -90,5x | -25,6x | -27,7x | -60,1x |
| Aantal aandelen (in duizenden) |
354 053 | 344 161 | 339 178 | 338 375 | 311 023 | 282 717 | 282 717 | - |
| Referentieprijs (USD) |
87,8 | 124 | 148 | 164 | 257 | 240 | 258 | 258 |
| Datum van publicatie |
30/01/2018 | 29/01/2019 | 28/01/2020 | 02/02/2021 | 27/01/2022 | 27/01/2023 | - | - |
1 USD in miljoenen |
|
|
| Evolutie van de resultatenrekening (Jaarlijkse gegevens) |
|
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Omzet1 |
43 614 | 46 677 | 51 336 | 51 533 | 58 752 | 60 233 | 62 644 | 66 137 |
| EBITDA1 |
8 233 | 8 949 | 9 857 | 10 037 | 12 644 | 12 067 | 12 205 | 12 948 |
| Bedrijfsresultaat (EBIT)1 |
6 102 | 6 671 | 7 261 | 7 316 | 9 791 | 9 098 | 9 126 | 9 675 |
| EBIT marge |
14,0% | 14,3% | 14,1% | 14,2% | 16,7% | 15,1% | 14,6% | 14,6% |
| Resultaat voor belastingen (EBT)1 |
4 381 | 5 335 | 5 244 | 5 430 | 9 833 | 8 580 | 7 235 | 7 819 |
| Nettowinst (verlies)1 |
2 216 | 3 787 | 3 505 | 3 754 | 6 956 | 5 643 | 4 858 | 5 262 |
| Nettomarge |
5,08% | 8,11% | 6,83% | 7,28% | 11,8% | 9,37% | 7,75% | 7,96% |
| WPA2 |
5,95 | 10,7 | 10,1 | 10,9 | 21,2 | 19,2 | 17,3 | 19,5 |
| Free Cash Flow1 |
2 411 | 3 188 | 3 444 | 6 397 | 5 382 | 3 102 | 4 838 | 5 012 |
| FCF-marge |
5,53% | 6,83% | 6,71% | 12,4% | 9,16% | 5,15% | 7,72% | 7,58% |
| FCF Conversion |
29,3% | 35,6% | 34,9% | 63,7% | 42,6% | 25,7% | 39,6% | 38,7% |
| Dividend per aandeel2 |
- | 1,40 | 1,63 | 0,43 | 1,92 | 2,23 | 2,39 | 2,54 |
| Datum van publicatie |
30/01/2018 | 29/01/2019 | 28/01/2020 | 02/02/2021 | 27/01/2022 | 27/01/2023 | - | - |
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 |
11 068 | 13 311 | 14 293 | 13 977 | 14 435 | 15 276 | 15 064 | 14 945 | 14 820 | 14 971 | 15 497 | 15 282 | 15 478 | 15 618 | 16 298 |
| EBITDA1 |
1 844 | 2 053 | 3 118 | 3 052 | 3 219 | 3 224 | 3 149 | 2 944 | 3 042 | 2 902 | 3 179 | 2 915 | 3 049 | 2 976 | 3 274 |
| Bedrijfsresultaat (EBIT)1 |
1 153 | 1 359 | 2 456 | 2 355 | 2 507 | 2 508 | 2 421 | 2 212 | 2 304 | 2 153 | 2 429 | 2 168 | 2 267 | 2 203 | 2 468 |
| EBIT marge |
10,4% | 10,2% | 17,2% | 16,8% | 17,4% | 16,4% | 16,1% | 14,8% | 15,5% | 14,4% | 15,7% | 14,2% | 14,6% | 14,1% | 15,1% |
| Resultaat voor belastingen (EBT)1 |
1 560 | 988 | 2 072 | 1 973 | 2 117 | 3 157 | 2 586 | 1 814 | 1 760 | 1 704 | 3 302 | 1 771 | 1 822 | 1 726 | 2 005 |
| Nettowinst (verlies)1 |
1 079 | 668 | 1 426 | 1 423 | 1 450 | 2 269 | 1 814 | 1 273 | 1 155 | 1 134 | 2 081 | 1 185 | 1 201 | 1 134 | 1 354 |
| Nettomarge |
9,75% | 5,02% | 9,98% | 10,2% | 10,0% | 14,9% | 12,0% | 8,52% | 7,79% | 7,57% | 13,4% | 7,76% | 7,76% | 7,26% | 8,31% |
| WPA2 |
3,16 | 1,95 | 4,13 | 4,14 | 4,36 | 7,00 | 5,75 | 4,14 | 3,90 | 3,91 | 7,28 | 4,02 | 4,32 | 4,11 | 4,82 |
| Dividend per aandeel2 |
- | - | - | 0,48 | 0,48 | 0,48 | 0,48 | 0,56 | 0,56 | 0,56 | 0,55 | 0,60 | 0,60 | 0,60 | 0,60 |
| Datum van publicatie |
22/07/2020 | 26/10/2020 | 02/02/2021 | 22/04/2021 | 20/07/2021 | 22/10/2021 | 27/01/2022 | 22/04/2022 | 22/07/2022 | 21/10/2022 | 27/01/2023 | - | - | - | - |
1 USD in miljoenen 2 USD |
|
|
|
|
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Netto schuldpositie1 |
32 326 | 32 319 | 33 101 | 29 211 | 33 128 | 37 176 | 37 396 | 36 564 |
| Netto kaspositie1 |
- | - | - | - | - | - | - | - |
| Leverage (Schuld / EBITDA) |
3,93x | 3,61x | 3,36x | 2,91x | 2,62x | 3,08x | 3,06x | 2,82x |
| Free Cash Flow1 |
2 411 | 3 188 | 3 444 | 6 397 | 5 382 | 3 102 | 4 838 | 5 012 |
| ROE (Rendement op eigen vermogen |
- | - | - | - | - | 707% | 206% | 69,3% |
| Eigen vermogen1 |
- | - | - | - | - | 707 | 2 357 | 7 591 |
| ROA (Rendement op activa) |
6,30% | 9,99% | 8,32% | 8,11% | 14,2% | 10,9% | 9,10% | 9,55% |
| Totale activa1 |
35 176 | 37 900 | 42 127 | 46 274 | 49 116 | 51 590 | 53 379 | 55 070 |
| Boekwaarde per aandeel (netto activa per aandeel)2 |
-18,7 | -14,4 | -8,06 | 1,66 | -2,84 | -9,39 | -9,32 | -4,29 |
| CPS (Cashflow per aandeel)2 |
14,6 | 19,0 | 21,8 | 26,9 | 27,3 | 28,9 | 30,6 | 32,3 |
| Capex1 |
3 015 | 3 573 | 4 158 | 2 835 | 3 577 | 4 395 | 4 346 | 4 524 |
| Capex / Omzet |
6,91% | 7,65% | 8,10% | 5,50% | 6,09% | 7,30% | 6,94% | 6,84% |
| Datum van publicatie |
30/01/2018 | 29/01/2019 | 28/01/2020 | 02/02/2021 | 27/01/2022 | 27/01/2023 | - | - |
1 USD in miljoenen 2 USD |
|
|
|
|
| Marktkapitalisatie (USD) |
72 963 525 936 |
| Omzet (USD) |
58 752 000 000 |
| Aantal werknemers |
244 000 |
| Omzet / Werknemer (USD) |
240 787 |
| Percentage vrij verhandelbaar |
74,6% |
| Marktkap. vrij verhandelbare aandelen (USD) |
54 396 267 193 |
| Gem. handelsvolume (20 daags) (USD) |
425 579 649 |
| Dagvolume/totaal vrij verhandelbaar (%) |
0,58% |
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
