Financiën Schlumberger Limited

Aandelen

SLB

AN8068571086

Oliegerelateerde diensten en apparatuur

Beurs gesloten - Nyse Andere beurzen 22:00:02 13-12-2024			Variatie 5 dagen	Verschil t.o.v. 1 jan (%)
40,22 ^USD	-2,14%		-1,81%	-22,71%

13/12	SCHLUMBERGER LIMITED : BMO Capital is neutraal gestemd over het aandeel	ZM
13/12	SCHLUMBERGER LIMITED : Goldman Sachs geeft koopadvies	ZM

Voorlopige winst- en verliesrekening: Schlumberger Limited

income-statement-evolution-chart SCHLUMBERGER-LIMITED

Fiscaal tijdperk: Dicembre	2019	2020	2021	2022	2023	2024	2025	2026
Omzet ¹	32.917	23.601	22.929	28.091	33.135	36.236	37.972	40.226
Variatie	-	-28,3%	-2,85%	22,51%	17,96%	9,36%	4,79%	5,94%
EBITDA ¹	6.610	4.286	4.912	6.521	8.106	9.065	9.610	10.393
Variatie	-	-35,16%	14,61%	32,76%	24,31%	11,83%	6,01%	8,15%
Bedrijfsresultaat (EBIT) ¹	3.021	1.720	2.792	4.374	5.794	6.632	7.154	7.710
Variatie	-	-43,07%	62,33%	56,66%	32,46%	14,47%	7,86%	7,78%
Betaalde rente ¹	-609	-563	-539	-490	-503	-505,6	-490,2	-474
Resultaat voor belastingen (EBT) ¹	-10.418	-11.298	2.374	4.271	5.282	5.903	6.553	7.388
Variatie	-	8,45%	-	79,91%	23,67%	11,75%	11,02%	12,74%
Nettowinst (verlies) ¹	-10.137	-10.518	1.881	3.441	4.203	4.729	5.389	5.938
Variatie	-	3,76%	-	82,93%	22,14%	12,52%	13,95%	10,2%
Datum van publicatie	17/01/20	22/01/21	21/01/22	20/01/23	19/01/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Fiscaal tijdperk: december	2019 Q4	2020 Q1	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	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3
Omzet ¹	8.228	7.455	5.356	5.258	5.532	5.223	5.634	5.847	6.225	5.962	6.773	7.477	7.879	7.736	8.099	8.310	8.990	8.707	9.139	9.159	9.220	8.833	9.185	9.395	9.470	9.252	9.586	9.890
Variatie	-	-9,39%	-28,16%	-1,83%	5,21%	-5,59%	7,87%	3,78%	6,46%	-4,22%	13,6%	10,39%	5,38%	-1,81%	4,69%	2,61%	8,18%	-3,15%	4,96%	0,22%	0,66%	-4,2%	3,98%	2,29%	0,79%	-2,3%	3,61%	3,18%
EBITDA ¹	1.639	1.340	831	1.011	1.105	1.046	1.195	1.293	1.378	1.263	1.543	1.756	1.937	1.785	1.959	2.080	2.284	2.058	2.288	2.343	2.367	2.193	2.379	2.483	2.538	2.487	2.630	2.707
Variatie	-	-18,24%	-37,99%	21,66%	9,3%	-5,34%	14,24%	8,2%	6,57%	-8,35%	22,17%	13,8%	10,31%	-7,85%	9,75%	6,18%	9,81%	-9,89%	11,18%	2,4%	1,02%	-7,36%	8,51%	4,38%	2,21%	-2,02%	5,72%	2,96%
Bedrijfsresultaat (EBIT) ¹	791	548	227	424	522	514	669	763	846	730	1.011	1.245	1.388	1.222	1.398	1.501	1.675	1.458	1.663	1.715	1.724	1.543	1.707	1.832	1.874	1.788	1.965	2.091
Variatie	-	-30,72%	-58,58%	86,78%	23,11%	-1,53%	30,16%	14,05%	10,88%	-13,71%	38,49%	23,15%	11,49%	-11,96%	14,4%	7,37%	11,59%	-12,96%	14,06%	3,13%	0,55%	-10,54%	10,62%	7,36%	2,29%	-4,6%	9,89%	6,4%
Charge d'intérêts ¹	-146	-136	-144	-138	-144	-136	-136	-130	-137	-123	-124	-122	-121	-117	-127	-129	-130	-113	-132	-136	-128,3	-122	-121,3	-121,3	-121,3	-	-	-
Resultaat voor belastingen (EBT) ¹	452	-8.089	-3.627	-54	471	386	542	691	755	638	1.152	1.134	1.347	1.161	1.293	1.395	1.433	1.357	1.421	1.507	1.605	1.456	1.661	1.745	1.739	1.694	1.890	2.016
Variatie	-	-	-55,16%	-98,51%	-	-18,05%	40,41%	27,49%	9,26%	-15,5%	80,56%	-1,56%	18,78%	-13,81%	11,37%	7,89%	2,72%	-5,3%	4,72%	6,05%	6,5%	-9,29%	14,07%	5,09%	-0,37%	-2,59%	11,59%	6,69%
Nettowinst (verlies) ¹	333	-7.376	-3.434	-82	374	299	431	550	601	510	959	907	1.065	934	1.033	1.123	1.113	1.068	1.112	1.186	1.259	1.085	1.204	1.326	1.316	-	-	-
Variatie	-	-	-53,44%	-97,61%	-	-20,05%	44,15%	27,61%	9,27%	-15,14%	88,04%	-5,42%	17,42%	-12,3%	10,6%	8,71%	-0,89%	-4,04%	4,12%	6,65%	6,15%	-13,82%	11,01%	10,13%	-0,75%	-100%	-	-
Datum van publicatie	17/01/20	17/04/20	24/07/20	16/10/20	22/01/21	23/04/21	23/07/21	22/10/21	21/01/22	22/04/22	22/07/22	21/10/22	20/01/23	21/04/23	21/07/23	20/10/23	19/01/24	19/04/24	19/07/24	18/10/24	-	-	-	-	-	-	-	-

¹USD in Miljoen

Geschatte gegevens

Balansprognose: Schlumberger Limited

balance-sheet-analysis-chart SCHLUMBERGER-LIMITED

Fiscaal tijdperk: Dicembre	2019	2020	2021	2022	2023	2024	2025	2026
Nettoschuld ¹	13.127	13.880	11.056	9.332	7.976	7.093	5.687	3.342
Variatie	-	5,74%	-20,35%	-15,59%	-14,53%	-11,07%	-19,82%	-41,23%
Datum van publicatie	17/01/20	22/01/21	21/01/22	20/01/23	19/01/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Verwachte kasstroom: Schlumberger Limited

Fiscaal tijdperk: december	2019	2020	2021	2022	2023	2024	2025	2026
CAPEX ¹	1.724	1.116	1.141	1.618	1.939	1.988	2.018	2.092
Variatie	-	-35,27%	2,24%	41,81%	19,84%	2,51%	1,54%	3,63%
Vrije kasstroom (FCF) ¹	2.695	1.424	2.997	1.418	4.038	4.142	5.081	5.639
Variatie	-	-47,16%	110,46%	-52,69%	184,77%	2,58%	22,67%	10,99%
Datum van publicatie	17/01/20	22/01/21	21/01/22	20/01/23	19/01/24	-	-	-

¹USD in Miljoen

Geschatte gegevens

Verwachte financiële ratio's: Schlumberger Limited

Fiscaal tijdperk: december	2019	2020	2021	2022	2023	2024	2025	2026
Winstgevendheid
EBITDA-marge (%)	20,08%	18,16%	21,42%	23,21%	24,46%	25,02%	25,31%	25,84%
EBIT-marge (%)	9,18%	7,29%	12,18%	15,57%	17,49%	18,3%	18,84%	19,17%
EBT-marge (%)	-31,65%	-47,87%	10,35%	15,2%	15,94%	16,29%	17,26%	18,37%
Nettomarge (%)	-30,8%	-44,57%	8,2%	12,25%	12,68%	13,05%	14,19%	14,76%
FCF-marge (%)	8,19%	6,03%	13,07%	5,05%	12,19%	11,43%	13,38%	14,02%
Vrije kasstroom/nettoresultaat (%)	-26,59%	-13,54%	159,33%	41,21%	96,07%	87,59%	94,29%	94,97%
Winstgevendheid
ROA	3,24%	1,94%	4,61%	8,13%	9,23%	9,62%	9,9%	-
ROE	6,76%	5,34%	13,53%	20,68%	21,36%	21,56%	21,3%	21,53%
Financiële gezondheid
Hefboom (schuld/ebitda)	1,99x	3,24x	2,25x	1,43x	0,98x	0,78x	0,59x	0,32x
Schuld/vrije kasstroom	4,87x	9,75x	3,69x	6,58x	1,98x	1,71x	1,12x	0,59x
Kapitaalintensiteit
Kapitaaluitgaven/omzet (%)	5,24%	4,73%	4,98%	5,76%	5,85%	5,49%	5,32%	5,2%
CAPEX / EBITDA (%)	26,08%	26,04%	23,23%	24,81%	23,92%	21,93%	21%	20,13%
CAPEX / FCF (%)	63,97%	78,37%	38,07%	114,1%	48,02%	47,99%	39,73%	37,09%
Bestanddelen per aandeel
Kasstroom per aandeel ¹	4,319	2,717	3,291	3,778	4,599	4,923	5,331	5,775
Variatie	-	-37,08%	21,11%	14,8%	21,74%	7,04%	8,27%	8,34%
Dividend per aandeel ¹	2	0,5	0,5	0,725	1,025	1,093	1,169	1,256
Variatie	-	-75%	0%	45%	41,38%	6,6%	6,98%	7,41%
Nettoactief per aandeel ¹	17,46	8,684	10,72	12,45	14,95	16,71	18,81	21,69
Variatie	-	-50,25%	23,41%	16,2%	20,03%	11,83%	12,56%	15,27%
WPA ¹	-7,32	-7,57	1,32	2,39	2,91	3,261	3,61	4,032
Variatie	-	3,42%	-117,44%	81,06%	21,76%	12,05%	10,7%	11,7%
Aantal aandelen (in duizend)	1.384.389	1.392.030	1.402.633	1.417.994	1.428.270	1.412.154	1.412.154	1.412.154
Datum van publicatie	17/01/20	22/01/21	21/01/22	20/01/23	19/01/24	-	-	-