Beurs gesloten -
Nyse
22:00:01 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
189,04 USD
|
+0,10%
|
|
-0,63%
|
+10,18%
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
5.446
|
6.151
|
7.212
|
8.022
|
8.920
|
9.567
|
10.160
|
10.910
|
Variatie
|
-
|
12,95%
|
17,24%
|
11,23%
|
11,19%
|
7,26%
|
6,2%
|
7,38%
|
EBITDA
1 |
1.662
|
1.919
|
2.221
|
2.523
|
2.902
|
3.170
|
3.434
|
3.734
|
Variatie
|
-
|
15,47%
|
15,71%
|
13,61%
|
15,02%
|
9,23%
|
8,34%
|
8,73%
|
Bedrijfsresultaat (EBIT)
1 |
412,4
|
1.040
|
1.242
|
1.236
|
1.068
|
1.921
|
2.136
|
2.417
|
Variatie
|
-
|
152,07%
|
19,48%
|
-0,47%
|
-13,64%
|
79,91%
|
11,18%
|
13,17%
|
Betaalde rente
1 |
-162,4
|
-162,8
|
-202,3
|
-274,6
|
-326,8
|
-314,9
|
-307,4
|
-321
|
Resultaat voor belastingen (EBT)
1 |
253,9
|
770,7
|
1.049
|
983,5
|
762,9
|
1.590
|
1.811
|
2.090
|
Variatie
|
-
|
203,54%
|
36,1%
|
-6,24%
|
-22,43%
|
108,45%
|
13,85%
|
15,43%
|
Nettowinst (verlies)
1 |
204,7
|
618
|
835,7
|
762,8
|
617,6
|
1.210
|
1.375
|
1.524
|
Variatie
|
-
|
201,96%
|
35,21%
|
-8,72%
|
-19,04%
|
95,9%
|
13,65%
|
10,87%
|
Datum van publicatie
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
12/02/25
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
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
|
2026 Q4
|
---|
Omzet
1 |
1.352
|
1.306
|
1.390
|
1.398
|
1.396
|
1.534
|
1.597
|
1.624
|
1.646
|
1.816
|
1.880
|
1.869
|
1.901
|
2.021
|
2.065
|
2.036
|
2.073
|
2.248
|
2.338
|
2.260
|
2.232
|
2.419
|
2.503
|
2.417
|
2.409
|
2.600
|
2.686
|
2.581
|
Variatie
|
-
|
-3,45%
|
6,42%
|
0,63%
|
-0,17%
|
9,89%
|
4,12%
|
1,7%
|
1,35%
|
10,34%
|
3,49%
|
-0,56%
|
1,67%
|
6,35%
|
2,16%
|
-1,41%
|
1,82%
|
8,47%
|
4,02%
|
-3,34%
|
-1,25%
|
8,38%
|
3,47%
|
-3,44%
|
-0,32%
|
7,92%
|
3,33%
|
-3,91%
|
EBITDA
1 |
408,5
|
394,3
|
432,6
|
426,6
|
433,2
|
484,9
|
505,6
|
495,4
|
502,1
|
566,8
|
588,1
|
563,6
|
566,9
|
628,9
|
671,2
|
656
|
650,7
|
731,8
|
787,4
|
731,9
|
709,9
|
801,7
|
856,5
|
804,2
|
781,2
|
872,4
|
927,5
|
869,7
|
Variatie
|
-
|
-3,48%
|
9,7%
|
-1,39%
|
1,55%
|
11,94%
|
4,28%
|
-2,02%
|
1,35%
|
12,88%
|
3,75%
|
-4,15%
|
0,57%
|
10,94%
|
6,72%
|
-2,25%
|
-0,82%
|
12,47%
|
7,6%
|
-7,05%
|
-3,01%
|
12,93%
|
6,83%
|
-6,1%
|
-2,86%
|
11,67%
|
6,31%
|
-6,23%
|
Bedrijfsresultaat (EBIT)
1 |
217
|
-232,4
|
230,7
|
197,1
|
238,4
|
266,8
|
285,1
|
249,3
|
273,9
|
329,6
|
326,8
|
312
|
314,7
|
344,1
|
353
|
224,5
|
366,8
|
424,7
|
475,3
|
-199,2
|
402,2
|
488,6
|
537,3
|
485,2
|
450,7
|
531,2
|
577,6
|
523,2
|
Variatie
|
-
|
-
|
-
|
-14,54%
|
20,91%
|
11,92%
|
6,88%
|
-12,56%
|
9,84%
|
20,35%
|
-0,86%
|
-4,53%
|
0,87%
|
9,35%
|
2,57%
|
-36,39%
|
63,37%
|
15,79%
|
11,92%
|
-
|
-
|
21,49%
|
9,97%
|
-9,69%
|
-7,12%
|
17,87%
|
8,74%
|
-9,42%
|
Charge d'intérêts
1 |
-37,99
|
-40,94
|
-40,64
|
-42,81
|
-42,42
|
-41,33
|
-40,42
|
-38,62
|
-41,32
|
-45,08
|
-51,16
|
-64,77
|
-68,35
|
-67,54
|
-69,02
|
-69,73
|
-78,49
|
-82,38
|
-83,52
|
-82,42
|
-81,16
|
-77,7
|
-77,57
|
-77,37
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
171,6
|
-266,2
|
191,6
|
156,8
|
200,6
|
225
|
133,1
|
212,1
|
229,2
|
282,5
|
285,9
|
251,4
|
252,2
|
277,7
|
292,2
|
161,4
|
288,5
|
356
|
400,1
|
-281,6
|
317,8
|
403,4
|
454,4
|
405,9
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-18,16%
|
27,9%
|
12,15%
|
-40,85%
|
59,39%
|
8,06%
|
23,26%
|
1,19%
|
-12,07%
|
0,34%
|
10,11%
|
5,2%
|
-44,76%
|
78,79%
|
23,37%
|
12,38%
|
-
|
-
|
26,92%
|
12,66%
|
-10,67%
|
-100%
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
143
|
-227,1
|
158
|
130,7
|
160,3
|
177
|
114,4
|
166,3
|
180,3
|
224,1
|
236,9
|
194,4
|
197,8
|
209,2
|
229
|
126,8
|
230,1
|
275,5
|
308
|
-196
|
245,8
|
308,1
|
344,6
|
303,6
|
259,3
|
329,9
|
364,7
|
314,5
|
Variatie
|
-
|
-
|
-
|
-17,33%
|
22,69%
|
10,44%
|
-35,4%
|
45,4%
|
8,43%
|
24,26%
|
5,73%
|
-17,96%
|
1,78%
|
5,76%
|
9,47%
|
-44,66%
|
81,5%
|
19,74%
|
11,82%
|
-
|
-
|
25,34%
|
11,86%
|
-11,89%
|
-14,61%
|
27,26%
|
10,53%
|
-13,75%
|
Datum van publicatie
|
6/05/20
|
6/08/20
|
28/10/20
|
17/02/21
|
28/04/21
|
4/08/21
|
27/10/21
|
16/02/22
|
3/05/22
|
2/08/22
|
2/11/22
|
15/02/23
|
26/04/23
|
2/08/23
|
25/10/23
|
13/02/24
|
24/04/24
|
24/07/24
|
23/10/24
|
12/02/25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
4.117
|
4.916
|
6.834
|
6.688
|
8.033
|
7.412
|
6.559
|
5.806
|
Variatie
|
-
|
19,41%
|
39,02%
|
-2,14%
|
20,11%
|
-7,73%
|
-11,51%
|
-11,48%
|
Datum van publicatie
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
12/02/25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
597,1
|
744,3
|
912,7
|
934
|
1.056
|
1.243
|
1.211
|
1.361
|
Variatie
|
-
|
24,66%
|
22,62%
|
2,34%
|
13,06%
|
17,71%
|
-2,58%
|
12,36%
|
Vrije kasstroom (FCF)
1 |
841,9
|
953,9
|
1.110
|
1.224
|
1.218
|
1.374
|
1.687
|
1.926
|
Variatie
|
-
|
13,31%
|
16,34%
|
10,3%
|
-0,54%
|
12,88%
|
22,77%
|
14,12%
|
Datum van publicatie
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
12/02/25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
30,52%
|
31,2%
|
30,79%
|
31,45%
|
32,53%
|
33,13%
|
33,8%
|
34,22%
|
EBIT-marge (%)
|
7,57%
|
16,9%
|
17,22%
|
15,41%
|
11,97%
|
20,08%
|
21,02%
|
22,15%
|
EBT-marge (%)
|
4,66%
|
12,53%
|
14,54%
|
12,26%
|
8,55%
|
16,62%
|
17,82%
|
19,16%
|
Nettomarge (%)
|
3,76%
|
10,05%
|
11,59%
|
9,51%
|
6,92%
|
12,65%
|
13,53%
|
13,97%
|
FCF-marge (%)
|
15,46%
|
15,51%
|
15,39%
|
15,26%
|
13,65%
|
14,36%
|
16,61%
|
17,65%
|
Vrije kasstroom/nettoresultaat (%)
|
411,33%
|
154,34%
|
132,81%
|
160,48%
|
197,15%
|
113,6%
|
122,72%
|
126,31%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
5,02%
|
5,9%
|
5,25%
|
6,17%
|
6,57%
|
6,22%
|
6,9%
|
7,4%
|
ROE
|
10,09%
|
12,23%
|
11,86%
|
14,61%
|
15,94%
|
15,96%
|
17,04%
|
17,94%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
2,48x
|
2,56x
|
3,08x
|
2,65x
|
2,77x
|
2,34x
|
1,91x
|
1,56x
|
Schuld/vrije kasstroom
|
4,89x
|
5,15x
|
6,16x
|
5,46x
|
6,6x
|
5,39x
|
3,89x
|
3,02x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
10,96%
|
12,1%
|
12,66%
|
11,64%
|
11,84%
|
12,99%
|
11,92%
|
12,47%
|
CAPEX / EBITDA (%)
|
35,92%
|
38,78%
|
41,1%
|
37,02%
|
36,39%
|
39,22%
|
35,26%
|
36,44%
|
CAPEX / FCF (%)
|
70,92%
|
78,03%
|
82,24%
|
76,3%
|
86,73%
|
90,45%
|
71,77%
|
70,66%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
5,342
|
6,489
|
7,838
|
8,239
|
8,617
|
9,913
|
10,97
|
-
|
Variatie
|
-
|
21,46%
|
20,8%
|
5,11%
|
4,59%
|
15,04%
|
10,7%
|
-
|
Dividend per aandeel
1 |
0,76
|
0,845
|
0,945
|
1,05
|
1,17
|
1,268
|
1,383
|
1,513
|
Variatie
|
-
|
11,18%
|
11,83%
|
11,11%
|
11,43%
|
8,39%
|
9,06%
|
9,42%
|
Nettoactief per aandeel
1 |
26,06
|
26,86
|
27,64
|
29,8
|
30,46
|
32,6
|
35,96
|
40,34
|
Variatie
|
-
|
3,06%
|
2,93%
|
7,8%
|
2,23%
|
7,02%
|
10,29%
|
12,17%
|
WPA
1 |
0,78
|
2,36
|
3,24
|
2,95
|
2,39
|
4,693
|
5,363
|
6,082
|
Variatie
|
-
|
202,56%
|
37,29%
|
-8,95%
|
-18,98%
|
96,35%
|
14,28%
|
13,42%
|
Aantal aandelen (in duizend)
|
262.825
|
260.527
|
257.136
|
257.641
|
258.063
|
258.085
|
258.085
|
258.085
|
Datum van publicatie
|
17/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
12/02/25
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
40,3x |
35,2x |
---|
PBR-ratio |
5,8x |
5,26x |
---|
EV/omzet |
5,87x |
5,45x |
---|
Dividendrendement |
0,67% |
0,73% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 189,04USD Gemiddelde koersdoel 199,53USD Spread / Gemiddelde doel +5,55% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|