Beurs gesloten -
Nyse
22:00:02 06-12-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
357,77 USD
|
-0,99%
|
|
-3,22%
|
+23,86%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.730
|
3.592
|
4.252
|
4.493
|
4.730
|
4.716
|
4.892
|
5.107
|
Variatie
|
-
|
-3,69%
|
18,36%
|
5,66%
|
5,28%
|
-0,31%
|
3,73%
|
4,4%
|
EBITDA
1 |
1.043
|
989,7
|
1.228
|
1.307
|
1.410
|
1.444
|
1.515
|
1.578
|
Variatie
|
-
|
-5,12%
|
24,11%
|
6,44%
|
7,82%
|
2,42%
|
4,94%
|
4,13%
|
Bedrijfsresultaat (EBIT)
1 |
950,7
|
893
|
1.124
|
1.207
|
1.310
|
1.340
|
1.394
|
1.451
|
Variatie
|
-
|
-6,07%
|
25,81%
|
7,45%
|
8,55%
|
2,25%
|
4,04%
|
4,08%
|
Betaalde rente
1 |
-49
|
-54
|
-53,1
|
-47,1
|
-49,9
|
-49,76
|
-49,3
|
-51,25
|
Resultaat voor belastingen (EBT)
1 |
922,1
|
835,2
|
1.087
|
1.203
|
1.328
|
1.370
|
1.418
|
1.493
|
Variatie
|
-
|
-9,42%
|
30,14%
|
10,64%
|
10,43%
|
3,2%
|
3,47%
|
5,31%
|
Nettowinst (verlies)
1 |
693,5
|
627
|
820,5
|
911,7
|
1.011
|
1.038
|
1.068
|
1.103
|
Variatie
|
-
|
-9,59%
|
30,86%
|
11,12%
|
10,9%
|
2,71%
|
2,83%
|
3,24%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
955,2
|
852,2
|
724,3
|
941,6
|
1.074
|
1.025
|
1.081
|
1.038
|
1.108
|
1.098
|
1.137
|
1.102
|
1.156
|
1.183
|
1.191
|
1.159
|
1.197
|
1.182
|
1.179
|
1.147
|
1.196
|
1.212
|
1.225
|
1.197
|
1.238
|
Variatie
|
-
|
-10,78%
|
-15,01%
|
30%
|
14,1%
|
-4,64%
|
5,54%
|
-4,04%
|
6,8%
|
-0,95%
|
3,53%
|
-3%
|
4,84%
|
2,34%
|
0,7%
|
-2,69%
|
3,22%
|
-1,2%
|
-0,25%
|
-2,75%
|
4,26%
|
1,34%
|
1,12%
|
-2,3%
|
3,39%
|
EBITDA
1 |
257,5
|
227,1
|
176,5
|
275,2
|
310,9
|
290,9
|
298,9
|
296,8
|
329,1
|
319,2
|
337,3
|
314,3
|
336,6
|
351
|
368,7
|
339,2
|
350,8
|
352,4
|
375,1
|
348,7
|
358,8
|
373,2
|
383,9
|
374,2
|
377,2
|
Variatie
|
-
|
-11,81%
|
-22,28%
|
55,92%
|
12,97%
|
-6,43%
|
2,75%
|
-0,7%
|
10,88%
|
-3,01%
|
5,67%
|
-6,82%
|
7,1%
|
4,28%
|
5,04%
|
-8%
|
3,42%
|
0,46%
|
6,44%
|
-7,04%
|
2,9%
|
4%
|
2,88%
|
-2,51%
|
0,8%
|
Bedrijfsresultaat (EBIT)
1 |
233,6
|
203,3
|
152,7
|
251,3
|
285,7
|
266,2
|
286
|
271,9
|
299,4
|
293,5
|
311,9
|
289,9
|
311,9
|
326,1
|
343,9
|
314,6
|
325,8
|
327,9
|
350,5
|
324,1
|
333,4
|
345,5
|
361,9
|
343,7
|
354,1
|
Variatie
|
-
|
-12,97%
|
-24,89%
|
64,57%
|
13,69%
|
-6,83%
|
7,44%
|
-4,93%
|
10,11%
|
-1,97%
|
6,27%
|
-7,05%
|
7,59%
|
4,55%
|
5,46%
|
-8,52%
|
3,56%
|
0,64%
|
6,89%
|
-7,53%
|
2,86%
|
3,65%
|
4,73%
|
-5,03%
|
3,03%
|
Charge d'intérêts
1 |
-12,1
|
-11,4
|
-13,4
|
-13,8
|
-15,4
|
-14,3
|
-14,3
|
-13,2
|
-11,3
|
-11,6
|
-11,7
|
-11,8
|
-12
|
-12,4
|
-12,6
|
-12,4
|
-12,5
|
-12,5
|
-12,3
|
-12,5
|
-12,42
|
-12,28
|
-12,26
|
-12,2
|
-12,28
|
Resultaat voor belastingen (EBT)
1 |
223,9
|
185,9
|
137,3
|
240,3
|
271,7
|
256,2
|
275,1
|
262,4
|
293,2
|
290,2
|
309,5
|
291,2
|
311,7
|
328,9
|
348,1
|
320,2
|
330,8
|
344,8
|
356,9
|
332,2
|
336,9
|
349,5
|
366,2
|
348,9
|
357,8
|
Variatie
|
-
|
-16,97%
|
-26,14%
|
75,02%
|
13,07%
|
-5,7%
|
7,38%
|
-4,62%
|
11,74%
|
-1,02%
|
6,65%
|
-5,91%
|
7,04%
|
5,52%
|
5,84%
|
-8,01%
|
3,31%
|
4,23%
|
3,51%
|
-6,92%
|
1,43%
|
3,72%
|
4,78%
|
-4,72%
|
2,58%
|
Nettowinst (verlies)
1 |
170,6
|
137,2
|
101,2
|
179,7
|
208,9
|
192,6
|
208
|
196,2
|
223,7
|
217,4
|
231,5
|
223,9
|
238,9
|
248,7
|
264
|
243,1
|
255,3
|
263,5
|
271,2
|
251,1
|
255,1
|
265
|
277,8
|
265,1
|
271,9
|
Variatie
|
-
|
-19,58%
|
-26,24%
|
77,57%
|
16,25%
|
-7,8%
|
8%
|
-5,67%
|
14,02%
|
-2,82%
|
6,49%
|
-3,28%
|
6,7%
|
4,1%
|
6,15%
|
-7,92%
|
5,02%
|
3,21%
|
2,92%
|
-7,41%
|
1,59%
|
3,87%
|
4,84%
|
-4,57%
|
2,57%
|
Datum van publicatie
|
6/02/20
|
21/04/20
|
31/07/20
|
22/10/20
|
4/02/21
|
22/04/21
|
22/07/21
|
21/10/21
|
3/02/22
|
21/04/22
|
21/07/22
|
20/10/22
|
2/02/23
|
20/04/23
|
20/07/23
|
19/10/23
|
8/02/24
|
18/04/24
|
18/07/24
|
17/10/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
965
|
527
|
420
|
444
|
199
|
-113
|
-335
|
-556
|
Variatie
|
-
|
-45,39%
|
-20,3%
|
5,71%
|
-55,18%
|
-156,87%
|
-396,46%
|
-265,97%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
99,4
|
65,6
|
70,1
|
84,2
|
95
|
101,9
|
104,4
|
114,1
|
Variatie
|
-
|
-34%
|
6,86%
|
20,11%
|
12,83%
|
7,24%
|
2,48%
|
9,26%
|
Vrije kasstroom (FCF)
1 |
575,2
|
943
|
896,5
|
591
|
1.059
|
1.106
|
1.095
|
1.067
|
Variatie
|
-
|
63,94%
|
-4,93%
|
-34,08%
|
79,22%
|
4,44%
|
-1%
|
-2,58%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
27,97%
|
27,55%
|
28,89%
|
29,1%
|
29,8%
|
30,62%
|
30,97%
|
30,89%
|
EBIT-marge (%)
|
25,49%
|
24,86%
|
26,42%
|
26,87%
|
27,7%
|
28,41%
|
28,5%
|
28,41%
|
EBT-marge (%)
|
24,72%
|
23,25%
|
25,56%
|
26,77%
|
28,07%
|
29,06%
|
28,99%
|
29,24%
|
Nettomarge (%)
|
18,59%
|
17,45%
|
19,3%
|
20,29%
|
21,38%
|
22,02%
|
21,83%
|
21,59%
|
FCF-marge (%)
|
15,42%
|
26,25%
|
21,08%
|
13,15%
|
22,39%
|
23,46%
|
22,39%
|
20,89%
|
Vrije kasstroom/nettoresultaat (%)
|
82,94%
|
150,4%
|
109,26%
|
64,82%
|
104,76%
|
106,52%
|
102,55%
|
96,77%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
12,53%
|
10,24%
|
12,32%
|
13,28%
|
13,93%
|
15,9%
|
15,4%
|
15,2%
|
ROE
|
21,31%
|
17,33%
|
20,5%
|
21,05%
|
21,17%
|
19,45%
|
19%
|
18,8%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
0,93x
|
0,53x
|
0,34x
|
0,34x
|
0,14x
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
1,68x
|
0,56x
|
0,47x
|
0,75x
|
0,19x
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
2,66%
|
1,83%
|
1,65%
|
1,87%
|
2,01%
|
2,16%
|
2,13%
|
2,23%
|
CAPEX / EBITDA (%)
|
9,53%
|
6,63%
|
5,71%
|
6,44%
|
6,74%
|
7,06%
|
6,89%
|
7,23%
|
CAPEX / FCF (%)
|
17,28%
|
6,96%
|
7,82%
|
14,25%
|
8,97%
|
9,21%
|
9,53%
|
10,69%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
12,07
|
18,41
|
17,57
|
12,46
|
21,41
|
-
|
21,84
|
-
|
Variatie
|
-
|
52,49%
|
-4,51%
|
-29,12%
|
71,89%
|
-
|
-
|
-
|
Dividend per aandeel
1 |
3,93
|
4,47
|
5,11
|
5,88
|
6,72
|
7,537
|
8,318
|
9,175
|
Variatie
|
-
|
13,74%
|
14,32%
|
15,07%
|
14,29%
|
12,15%
|
10,37%
|
10,3%
|
Nettoactief per aandeel
1 |
-
|
71,1
|
78,27
|
84,24
|
96,2
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
10,08%
|
7,62%
|
14,21%
|
-
|
-
|
-
|
WPA
1 |
12,41
|
11,44
|
14,92
|
16,82
|
18,76
|
19,44
|
20,1
|
21,28
|
Variatie
|
-
|
-7,82%
|
30,42%
|
12,73%
|
11,53%
|
3,62%
|
3,37%
|
5,88%
|
Aantal aandelen (in duizend)
|
54.846
|
54.215
|
53.535
|
53.155
|
52.780
|
52.507
|
52.507
|
52.507
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
K/w-verhouding |
18,4x |
17,8x |
---|
PBR-ratio |
-
|
-
|
---|
EV/omzet |
3,96x |
3,77x |
---|
Dividendrendement |
2,11% |
2,33% |
---|
Laatste slotkoers 357,77USD Gemiddelde koersdoel 327,38USD Spread / Gemiddelde doel -8,50% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|