Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,8
USD
|
+1,23%
|
|
+15,40%
|
+49,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
848,3
|
1.464
|
5.494
|
9.301
|
6.816
|
10.505
|
-
|
-
|
Bedrijfswaarde
1 |
4.607
|
4.466
|
7.619
|
10.485
|
8.354
|
11.797
|
11.461
|
11.437
|
K/w-verhouding
|
-2,57
x
|
-1,17
x
|
-28,7
x
|
5,37
x
|
29,1
x
|
49,8
x
|
12,8
x
|
12,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,19
x
|
0,42
x
|
1,19
x
|
1,3
x
|
1,46
x
|
2,38
x
|
2,02
x
|
1,95
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
1,28
x
|
1,65
x
|
1,47
x
|
1,78
x
|
2,68
x
|
2,2
x
|
2,13
x
|
Bedrijfswaarde/EBITDA
|
3,69
x
|
4,46
x
|
4,71
x
|
3,38
x
|
7,46
x
|
10,3
x
|
5,64
x
|
5,63
x
|
Bedrijfswaarde/FCF
|
74,3
x
|
-32,2
x
|
8,03
x
|
4,97
x
|
-36,5
x
|
46,7
x
|
11,1
x
|
10,7
x
|
FCF Yield
|
1,35%
|
-3,11%
|
12,5%
|
20,1%
|
-2,74%
|
2,14%
|
9,04%
|
9,38%
|
Price to Book
|
0,13
x
|
0,26
x
|
0,94
x
|
1,41
x
|
0,99
x
|
1,44
x
|
1,31
x
|
-
|
Aantal aandelen (in duizenden)
|
297.648
|
268.672
|
313.930
|
300.136
|
300.544
|
310.807
|
-
|
-
|
Referentieprijs
2 |
2,850
|
5,450
|
17,50
|
30,99
|
22,68
|
33,80
|
33,80
|
33,80
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.409
|
3.492
|
4.619
|
7.138
|
4.682
|
4.408
|
5.210
|
5.381
|
EBITDA
1 |
1.248
|
1.002
|
1.617
|
3.103
|
1.121
|
1.140
|
2.033
|
2.033
|
Bedrijfsresultaat (EBIT)
1 |
-987
|
-953,4
|
23,86
|
2.574
|
453,1
|
364,3
|
1.210
|
1.154
|
Operationele Marge
|
-22,39%
|
-27,31%
|
0,52%
|
36,06%
|
9,68%
|
8,26%
|
23,22%
|
21,44%
|
Resultaat voor belastingen (EBT)
1 |
-367,2
|
-1.658
|
-228,2
|
2.475
|
417,8
|
170
|
1.079
|
1.303
|
Nettowinst (verlies)
1 |
-340,1
|
-1.268
|
-186,9
|
1.899
|
242,9
|
204
|
781,3
|
828
|
Nettomarge
|
-7,71%
|
-36,31%
|
-4,05%
|
26,6%
|
5,19%
|
4,63%
|
14,99%
|
15,39%
|
WPA
2 |
-1,110
|
-4,650
|
-0,6100
|
5,770
|
0,7800
|
0,6788
|
2,648
|
2,638
|
Free Cash Flow
1 |
61,97
|
-138,7
|
949,3
|
2.108
|
-228,6
|
252,8
|
1.036
|
1.072
|
FCF-marge
|
1,41%
|
-3,97%
|
20,55%
|
29,53%
|
-4,88%
|
5,73%
|
19,87%
|
19,93%
|
Kasstroomconversie (ebitda)
|
4,97%
|
-
|
58,7%
|
67,93%
|
-
|
22,17%
|
50,93%
|
52,74%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
111%
|
-
|
123,9%
|
132,54%
|
129,5%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
2.394
|
786,8
|
2.202
|
2.065
|
2.085
|
1.408
|
953,3
|
1.126
|
1.194
|
1.122
|
971,5
|
1.091
|
1.255
|
1.358
|
1.244
|
EBITDA
1 |
420,3
|
706,9
|
953,3
|
878,1
|
564,7
|
413,8
|
113,1
|
271,2
|
322,4
|
262,1
|
183,8
|
263
|
419,5
|
511,8
|
414,7
|
Bedrijfsresultaat (EBIT)
1 |
1.256
|
-204,6
|
1.062
|
774,2
|
942,8
|
331,5
|
-88,94
|
55,73
|
154,8
|
65,16
|
-26
|
83,49
|
249,6
|
308,2
|
212,6
|
Operationele Marge
|
52,47%
|
-26%
|
48,21%
|
37,5%
|
45,21%
|
23,54%
|
-9,33%
|
4,95%
|
12,97%
|
5,81%
|
-2,68%
|
7,65%
|
19,89%
|
22,71%
|
17,09%
|
Resultaat voor belastingen (EBT)
1 |
1.222
|
-227,8
|
1.038
|
730,3
|
934,5
|
323,4
|
-97,77
|
46,3
|
145,9
|
58,32
|
-53,57
|
46,96
|
175,9
|
285,6
|
216,9
|
Nettowinst (verlies)
1 |
901,4
|
-156,4
|
765,1
|
559,8
|
730,3
|
213,4
|
-83,08
|
17,81
|
94,76
|
36,34
|
-43,61
|
25,92
|
143,5
|
219,2
|
146,4
|
Nettomarge
|
37,65%
|
-19,88%
|
34,75%
|
27,11%
|
35,02%
|
15,15%
|
-8,72%
|
1,58%
|
7,94%
|
3,24%
|
-4,49%
|
2,38%
|
11,44%
|
16,15%
|
11,76%
|
WPA
2 |
2,650
|
-0,5000
|
2,290
|
1,720
|
2,310
|
0,6900
|
-0,2800
|
0,0600
|
0,3000
|
0,1200
|
-0,1311
|
0,0984
|
0,4605
|
0,7700
|
0,4700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
15-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
14-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.759
|
3.002
|
2.125
|
1.183
|
1.538
|
1.292
|
955
|
932
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,013
x
|
2,996
x
|
1,314
x
|
0,3814
x
|
1,372
x
|
1,134
x
|
0,4699
x
|
0,4584
x
|
Free Cash Flow
1 |
62
|
-139
|
949
|
2.108
|
-229
|
253
|
1.036
|
1.072
|
ROE (netto-inkomsten/eigen vermogen)
|
-0,38%
|
-2,38%
|
7,71%
|
28,5%
|
3,54%
|
2,47%
|
13,1%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
-0,18%
|
-1,07%
|
-1,38%
|
13,6%
|
1,75%
|
1,27%
|
6,84%
|
5,3%
|
Totale activa
1 |
189.910
|
118.539
|
13.524
|
14.007
|
13.868
|
16.020
|
11.427
|
15.623
|
Nettoactief per aandeel
2 |
22,80
|
21,20
|
18,70
|
22,00
|
23,00
|
23,40
|
25,80
|
-
|
Cashflow per aandeel
2 |
3,490
|
3,100
|
5,020
|
9,340
|
2,930
|
3,100
|
5,980
|
6,660
|
Capex
1 |
1.333
|
874
|
716
|
944
|
1.132
|
763
|
832
|
825
|
Capex/omzet
|
30,25%
|
25,04%
|
15,5%
|
13,22%
|
24,17%
|
17,3%
|
15,96%
|
15,33%
|
Datum van publicatie
|
12-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,8
USD Gemiddelde koersdoel
32,98
USD Spread / Gemiddelde doel -2,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +49,03% | 10,51 mld. | | +11,22% | 306 mld. | | +12,21% | 153 mld. | | +51,38% | 124 mld. | | +22,70% | 83,43 mld. | | +12,20% | 78,06 mld. | | +19,56% | 62,81 mld. | | +13,52% | 60,08 mld. | | +12,74% | 49,91 mld. | | +33,97% | 37,05 mld. |
Olie- en gasexploratie en -productie - Andere
|