|
|
|
Start boekjaar: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Marktkapitalisatie1 |
12 119 | 6 819 | 9 324 | 11 289 | 14 254 | 7 707 | 7 843 | - |
| Bedrijfswaarde1 |
16 141 | 11 348 | 12 365 | 13 734 | 16 447 | 13 364 | 13 419 | 13 086 |
| Koers/winst-verhouding |
35,9x | -39,3x | 8,00x | 10,6x | 8,27x | -5,20x | 9,05x | 8,28x |
| Dividendrendement |
2,55% | 4,26% | 3,22% | 2,69% | 2,32% | 4,95% | 4,86% | 4,86% |
| Marktkapitalisatie/omzet |
0,57x | 0,32x | 0,46x | 0,58x | 0,65x | 0,39x | 0,41x | 0,43x |
| Bedrijfswaarde/omzet |
0,76x | 0,54x | 0,61x | 0,71x | 0,75x | 0,68x | 0,70x | 0,72x |
| Bedrijfswaarde/EBITDA |
7,67x | 5,78x | 6,18x | 5,88x | 5,72x | 7,28x | 7,12x | 6,25x |
| Bedrijfswaarde / FCF |
27,8x | 17,8x | 17,7x | 12,6x | 9,96x | 16,3x | 18,4x | 14,6x |
| FCF Yield |
3,59% | 5,63% | 5,65% | 7,94% | 10,0% | 6,14% | 5,42% | 6,87% |
| Koers/netto activa |
2,85x | 2,99x | 2,91x | 2,95x | 2,86x | 3,27x | 2,79x | 2,41x |
| Aantal aandelen (in duizenden) |
71 863 | 63 808 | 63 200 | 62 547 | 60 743 | 54 478 | 54 478 | - |
| Referentieprijs (USD) |
169 | 107 | 148 | 180 | 235 | 141 | 144 | 144 |
| Datum van publicatie |
24/01/2018 | 28/01/2019 | 27/01/2020 | 27/01/2021 | 26/01/2022 | 30/01/2023 | - | - |
1 USD in miljoenen |
|
|
| Evolutie van de resultatenrekening (Jaarlijkse gegevens) |
|
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Omzet1 |
21 253 | 21 037 | 20 419 | 19 456 | 21 985 | 19 724 | 19 095 | 18 232 |
| EBITDA1 |
2 105 | 1 964 | 2 001 | 2 336 | 2 873 | 1 835 | 1 885 | 2 094 |
| Bedrijfsresultaat (EBIT)1 |
1 451 | 1 319 | 1 414 | 1 768 | 2 379 | 1 360 | 1 378 | 1 575 |
| EBIT marge |
6,83% | 6,27% | 6,92% | 9,09% | 10,8% | 6,90% | 7,21% | 8,64% |
| Resultaat voor belastingen (EBT)1 |
887 | -21,0 | 1 552 | 1 455 | 2 332 | -1 227 | 1 049 | 1 263 |
| Nettowinst (verlies)1 |
350 | -183 | 1 184 | 1 081 | 1 783 | -1 519 | 877 | 967 |
| Nettomarge |
1,65% | -0,87% | 5,80% | 5,56% | 8,11% | -7,70% | 4,59% | 5,30% |
| WPA2 |
4,70 | -2,72 | 18,5 | 17,1 | 28,4 | -27,2 | 15,9 | 17,4 |
| Free Cash Flow1 |
580 | 639 | 698 | 1 090 | 1 651 | 820 | 728 | 899 |
| FCF-marge |
2,73% | 3,04% | 3,42% | 5,60% | 7,51% | 4,16% | 3,81% | 4,93% |
| FCF Conversion |
27,6% | 32,5% | 34,9% | 46,7% | 57,5% | 44,7% | 38,6% | 42,9% |
| Dividend per aandeel2 |
4,30 | 4,55 | 4,75 | 4,85 | 5,45 | 7,00 | 7,00 | 7,00 |
| Datum van publicatie |
24/01/2018 | 28/01/2019 | 27/01/2020 | 27/01/2021 | 26/01/2022 | 30/01/2023 | - | - |
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 |
4 042 | 5 291 | 5 798 | 5 358 | 5 324 | 5 488 | 5 815 | 4 920 | 5 097 | 4 784 | 4 923 | 4 511 | 4 768 | 4 793 | 5 003 |
| EBITDA1 |
343 | 781 | 811 | 805 | 725 | 727 | 618 | 575 | 575 | 383 | 302 | 359 | 454 | 517 | 551 |
| Bedrijfsresultaat (EBIT)1 |
210 | 635 | 657 | 664 | 607 | 608 | 502 | 463 | 461 | 265 | 171 | 229 | 327 | 394 | 430 |
| EBIT marge |
5,20% | 12,0% | 11,3% | 12,4% | 11,4% | 11,1% | 8,63% | 9,41% | 9,04% | 5,54% | 3,47% | 5,07% | 6,86% | 8,21% | 8,59% |
| Resultaat voor belastingen (EBT)1 |
43,0 | 541 | 653 | 599 | 674 | 586 | 471 | 427 | -332 | 200 | -1 523 | 150 | 246 | 310 | 343 |
| Nettowinst (verlies)1 |
35,0 | 397 | 497 | 433 | 581 | 471 | 298 | 313 | -371 | 143 | -1 605 | 125 | 205 | 260 | 288 |
| Nettomarge |
0,87% | 7,50% | 8,57% | 8,08% | 10,9% | 8,58% | 5,12% | 6,36% | -7,28% | 2,99% | -32,6% | 2,76% | 4,30% | 5,42% | 5,76% |
| WPA2 |
0,55 | 6,27 | 7,77 | 6,81 | 9,15 | 7,51 | 4,90 | 5,33 | -6,62 | 2,60 | -29,4 | 2,08 | 3,91 | 4,72 | 5,11 |
| Dividend per aandeel |
1,20 | 1,20 | 1,25 | - | - | - | 1,40 | - | - | - | 1,75 | - | - | - | - |
| Datum van publicatie |
22/07/2020 | 21/10/2020 | 27/01/2021 | 21/04/2021 | 21/07/2021 | 21/10/2021 | 26/01/2022 | 25/04/2022 | 25/07/2022 | 20/10/2022 | 30/01/2023 | - | - | - | - |
1 USD in miljoenen 2 USD |
|
|
|
|
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
| Netto schuldpositie1 |
4 022 | 4 529 | 3 041 | 2 445 | 2 193 | 5 657 | 5 576 | 5 244 |
| Netto kaspositie1 |
- | - | - | - | - | - | - | - |
| Leverage (Schuld / EBITDA) |
1,91x | 2,31x | 1,52x | 1,05x | 0,76x | 3,08x | 2,96x | 2,50x |
| Free Cash Flow1 |
580 | 639 | 698 | 1 090 | 1 651 | 820 | 728 | 899 |
| ROE (Rendement op eigen vermogen |
22,8% | 31,4% | 37,4% | 33,6% | 40,8% | -42,3% | 35,7% | 32,9% |
| Eigen vermogen1 |
1 536 | -583 | 3 162 | 3 219 | 4 366 | 3 591 | 2 459 | 2 936 |
| ROA (Rendement op activa) |
5,22% | 5,31% | 5,52% | 5,99% | 8,21% | 5,87% | 5,53% | 6,45% |
| Totale activa1 |
6 703 | -3 448 | 21 455 | 18 058 | 21 706 | -25 879 | 15 862 | 14 981 |
| Boekwaarde per aandeel (netto activa per aandeel)2 |
59,1 | 35,8 | 50,7 | 61,3 | 82,1 | 43,3 | 51,6 | 59,7 |
| CPS (Cashflow per aandeel) |
17,0 | 18,3 | 19,2 | 23,7 | 34,6 | 24,9 | 23,6 | 35,7 |
| Capex1 |
684 | 590 | 532 | 410 | 525 | 570 | 587 | 601 |
| Capex / Omzet |
3,22% | 2,80% | 2,61% | 2,11% | 2,39% | 2,89% | 3,07% | 3,30% |
| Datum van publicatie |
24/01/2018 | 28/01/2019 | 27/01/2020 | 27/01/2021 | 26/01/2022 | 30/01/2023 | - | - |
1 USD in miljoenen 2 USD |
|
|
|
|
| Marktkapitalisatie (USD) |
7 842 703 841 |
| Omzet (USD) |
21 985 000 000 |
| Aantal werknemers |
61 000 |
| Omzet / Werknemer (USD) |
360 410 |
| Percentage vrij verhandelbaar |
46,8% |
| Marktkap. vrij verhandelbare aandelen (USD) |
3 666 718 451 |
| Gem. handelsvolume (20 daags) (USD) |
116 762 292 |
| Dagvolume/totaal vrij verhandelbaar (%) |
1,49% |
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
