Beurs gesloten -
Nyse
22:00:02 05-12-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
41,60 USD
|
+1,41%
|
|
+2,04%
|
+48,04%
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
12.830
|
12.096
|
16.327
|
18.854
|
17.401
|
18.722
|
19.692
|
20.839
|
Variatie
|
-
|
-5,72%
|
34,98%
|
15,48%
|
-7,71%
|
7,59%
|
5,18%
|
5,83%
|
EBITDA
1 |
772,8
|
728,2
|
1.204
|
1.466
|
1.211
|
1.408
|
1.548
|
1.669
|
Variatie
|
-
|
-5,76%
|
65,32%
|
21,74%
|
-17,4%
|
16,3%
|
9,91%
|
7,84%
|
Bedrijfsresultaat (EBIT)
1 |
294,1
|
292,2
|
780,3
|
1.035
|
882,2
|
1.028
|
1.151
|
1.272
|
Variatie
|
-
|
-0,63%
|
167,03%
|
32,62%
|
-14,75%
|
16,56%
|
11,92%
|
10,56%
|
Betaalde rente
1 |
-382,8
|
-401,4
|
-372,7
|
-439,6
|
-366,7
|
-329
|
-311,8
|
-276,5
|
Resultaat voor belastingen (EBT)
1 |
-647,7
|
-132,9
|
255,6
|
851,1
|
364,9
|
625,6
|
768,2
|
918,7
|
Variatie
|
-
|
-79,49%
|
-
|
232,95%
|
-57,13%
|
71,47%
|
22,78%
|
19,6%
|
Nettowinst (verlies)
1 |
-461,5
|
-90,83
|
194,5
|
674,1
|
262,5
|
468,7
|
556,1
|
617,2
|
Variatie
|
-
|
-80,32%
|
-
|
246,61%
|
-61,06%
|
78,53%
|
18,65%
|
10,99%
|
Datum van publicatie
|
17-11-20
|
16-11-21
|
15-11-22
|
14-11-23
|
11-11-24
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
4.254
|
3.732
|
2.152
|
2.692
|
2.744
|
2.820
|
2.981
|
3.551
|
3.948
|
3.861
|
4.127
|
4.390
|
4.601
|
4.602
|
4.749
|
4.902
|
4.408
|
4.200
|
4.376
|
4.417
|
4.616
|
4.449
|
4.665
|
4.996
|
4.921
|
4.729
|
4.945
|
4.995
|
Variatie
|
-
|
-12,27%
|
-42,32%
|
25,09%
|
1,92%
|
2,77%
|
5,73%
|
19,12%
|
11,18%
|
-2,22%
|
6,91%
|
6,37%
|
4,8%
|
0,02%
|
3,2%
|
3,21%
|
-10,07%
|
-4,72%
|
4,19%
|
0,93%
|
4,5%
|
-3,62%
|
4,86%
|
7,09%
|
-1,49%
|
-3,9%
|
4,56%
|
1,01%
|
EBITDA
1 |
404,7
|
282,9
|
-25,27
|
110,4
|
99,54
|
139,8
|
214
|
273,1
|
273,1
|
275,6
|
284,7
|
370,6
|
350,4
|
321,1
|
346,8
|
447,4
|
312,2
|
269,2
|
273,4
|
355,9
|
347,5
|
309,4
|
320,8
|
437,5
|
372
|
340,4
|
354,4
|
439,8
|
Variatie
|
-
|
-30,08%
|
-
|
-
|
-9,86%
|
40,44%
|
53,07%
|
27,62%
|
0,02%
|
0,9%
|
3,3%
|
30,19%
|
-5,44%
|
-8,39%
|
8,02%
|
29,01%
|
-30,22%
|
-13,79%
|
1,59%
|
30,15%
|
-2,34%
|
-10,97%
|
3,68%
|
36,36%
|
-14,97%
|
-8,48%
|
4,11%
|
24,11%
|
Bedrijfsresultaat (EBIT)
1 |
285,8
|
164,1
|
-144,2
|
-11,63
|
-9,409
|
30,45
|
106,1
|
165,1
|
166,5
|
168,7
|
178,4
|
266,7
|
242,1
|
213,2
|
240,3
|
339,1
|
230,6
|
187,4
|
192,8
|
271,4
|
257,2
|
216,3
|
227,5
|
329,5
|
284,7
|
245,9
|
260,4
|
343,3
|
Variatie
|
-
|
-42,59%
|
-
|
-91,93%
|
-19,12%
|
-
|
248,47%
|
55,56%
|
0,9%
|
1,31%
|
5,71%
|
49,49%
|
-9,19%
|
-11,96%
|
12,74%
|
41,11%
|
-32,01%
|
-18,72%
|
2,89%
|
40,72%
|
-5,2%
|
-15,92%
|
5,17%
|
44,86%
|
-13,59%
|
-13,65%
|
5,91%
|
31,82%
|
Charge d'intérêts
1 |
-79,58
|
-99,82
|
-94,24
|
-109,2
|
-100,4
|
-96,28
|
-111,7
|
-92,96
|
-93,02
|
-89,68
|
-91,47
|
-98,56
|
-101,3
|
-114
|
-112,7
|
-111,5
|
-114,6
|
-86,38
|
-81,48
|
-84,3
|
-82,07
|
-82,72
|
-82,4
|
-82,55
|
-73,9
|
-78,61
|
-78,61
|
-72,09
|
Resultaat voor belastingen (EBT)
1 |
174,7
|
-197,5
|
-421,8
|
-203,1
|
-120,9
|
-90,93
|
39,6
|
39,36
|
47,23
|
52,31
|
56,42
|
99,68
|
98,3
|
67,96
|
466,6
|
218,3
|
52,39
|
72,71
|
80,2
|
159,6
|
155,9
|
118,5
|
130,7
|
235,3
|
185,6
|
145,5
|
151,2
|
252,8
|
Variatie
|
-
|
-
|
113,59%
|
-51,85%
|
-40,48%
|
-24,77%
|
-
|
-0,62%
|
20,01%
|
10,75%
|
7,87%
|
76,68%
|
-1,39%
|
-30,86%
|
586,57%
|
-53,22%
|
-76%
|
38,79%
|
10,3%
|
98,96%
|
-2,29%
|
-24,02%
|
10,37%
|
79,94%
|
-21,12%
|
-21,6%
|
3,93%
|
67,18%
|
Nettowinst (verlies)
1 |
145,8
|
-202,3
|
-256,4
|
-148,6
|
-81,24
|
-77,58
|
32,56
|
35,43
|
42,61
|
35,75
|
40,33
|
75,8
|
74,15
|
56,04
|
338,5
|
205,4
|
28,54
|
53,45
|
58,13
|
122,4
|
113,4
|
85,37
|
95,39
|
172,4
|
133,1
|
102,6
|
113,3
|
177
|
Variatie
|
-
|
-
|
26,79%
|
-42,06%
|
-45,32%
|
-4,51%
|
-
|
8,82%
|
20,27%
|
-16,11%
|
12,81%
|
87,94%
|
-2,17%
|
-24,42%
|
503,99%
|
-39,31%
|
-86,11%
|
87,3%
|
8,75%
|
110,6%
|
-7,33%
|
-24,74%
|
11,73%
|
80,69%
|
-22,79%
|
-22,92%
|
10,48%
|
56,24%
|
Datum van publicatie
|
04-02-20
|
05-05-20
|
04-08-20
|
17-11-20
|
09-02-21
|
11-05-21
|
10-08-21
|
16-11-21
|
08-02-22
|
10-05-22
|
09-08-22
|
15-11-22
|
07-02-23
|
09-05-23
|
08-08-23
|
14-11-23
|
06-02-24
|
07-05-24
|
06-08-24
|
11-11-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
6.769
|
6.920
|
7.081
|
6.300
|
4.557
|
4.427
|
4.519
|
3.788
|
Variatie
|
-
|
2,23%
|
2,33%
|
-11,03%
|
-27,67%
|
-2,84%
|
2,08%
|
-16,18%
|
Datum van publicatie
|
17-11-20
|
16-11-21
|
15-11-22
|
14-11-23
|
11-11-24
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
364,4
|
375,3
|
364,8
|
432,2
|
403,5
|
526
|
570,7
|
579,3
|
Variatie
|
-
|
2,99%
|
-2,82%
|
18,48%
|
-6,64%
|
30,37%
|
8,5%
|
1,51%
|
Vrije kasstroom (FCF)
1 |
-187,8
|
281,7
|
329,7
|
334,3
|
323
|
341,7
|
457
|
640
|
Variatie
|
-
|
-250,06%
|
17,04%
|
1,37%
|
-3,36%
|
5,79%
|
33,72%
|
40,05%
|
Datum van publicatie
|
17-11-20
|
16-11-21
|
15-11-22
|
14-11-23
|
11-11-24
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
6,02%
|
6,02%
|
7,37%
|
7,77%
|
6,96%
|
7,52%
|
7,86%
|
8,01%
|
EBIT-marge (%)
|
2,29%
|
2,42%
|
4,78%
|
5,49%
|
5,07%
|
5,49%
|
5,84%
|
6,11%
|
EBT-marge (%)
|
-5,05%
|
-1,1%
|
1,57%
|
4,51%
|
2,1%
|
3,34%
|
3,9%
|
4,41%
|
Nettomarge (%)
|
-3,6%
|
-0,75%
|
1,19%
|
3,58%
|
1,51%
|
2,5%
|
2,82%
|
2,96%
|
FCF-marge (%)
|
-1,46%
|
2,33%
|
2,02%
|
1,77%
|
1,86%
|
1,83%
|
2,32%
|
3,07%
|
Vrije kasstroom/nettoresultaat (%)
|
40,68%
|
-310,17%
|
169,55%
|
49,59%
|
123,05%
|
72,92%
|
82,18%
|
103,69%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-3,13%
|
-0,6%
|
1,32%
|
4,22%
|
2,79%
|
3,8%
|
4,51%
|
-
|
ROE
|
-15,24%
|
-3,33%
|
6,76%
|
20%
|
12,2%
|
15,58%
|
17,31%
|
17,83%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
8,76x
|
9,5x
|
5,88x
|
4,3x
|
3,76x
|
3,14x
|
2,92x
|
2,27x
|
Schuld/vrije kasstroom
|
-36,05x
|
24,56x
|
21,48x
|
18,85x
|
14,11x
|
12,96x
|
9,89x
|
5,92x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
2,84%
|
3,1%
|
2,23%
|
2,29%
|
2,32%
|
2,81%
|
2,9%
|
2,78%
|
CAPEX / EBITDA (%)
|
47,16%
|
51,54%
|
30,3%
|
29,49%
|
33,33%
|
37,36%
|
36,88%
|
34,71%
|
CAPEX / FCF (%)
|
-194,1%
|
133,23%
|
110,62%
|
129,29%
|
124,9%
|
153,91%
|
124,89%
|
90,52%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
0,702
|
2,579
|
2,681
|
2,919
|
2,729
|
3,045
|
4,17
|
-
|
Variatie
|
-
|
267,38%
|
3,94%
|
8,88%
|
-6,49%
|
11,57%
|
36,95%
|
-
|
Dividend per aandeel
1 |
0,44
|
0,44
|
0,44
|
0,44
|
0,39
|
0,424
|
0,4479
|
0,488
|
Variatie
|
-
|
0%
|
0%
|
0%
|
-11,36%
|
8,72%
|
5,63%
|
8,96%
|
Nettoactief per aandeel
1 |
10,86
|
10,69
|
11,69
|
14,14
|
11,42
|
12,73
|
14,13
|
16,24
|
Variatie
|
-
|
-1,62%
|
9,41%
|
20,9%
|
-19,26%
|
11,52%
|
10,96%
|
14,97%
|
WPA
1 |
-1,83
|
-0,36
|
0,75
|
2,57
|
0,99
|
1,749
|
2,079
|
2,257
|
Variatie
|
-
|
-80,33%
|
-308,33%
|
242,67%
|
-61,48%
|
76,64%
|
18,88%
|
8,58%
|
Aantal aandelen (in duizend)
|
252.976
|
255.242
|
257.717
|
261.050
|
263.449
|
263.948
|
263.948
|
263.948
|
Datum van publicatie
|
17-11-20
|
16-11-21
|
15-11-22
|
14-11-23
|
11-11-24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
K/w-verhouding |
23,8x |
20x |
---|
PBR-ratio |
3,27x |
2,94x |
---|
EV/omzet |
0,81x |
0,78x |
---|
Dividendrendement |
1,02% |
1,08% |
---|
Laatste slotkoers 41,02USD Gemiddelde koersdoel 43,70USD Spread / Gemiddelde doel +6,52% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|