Beurs gesloten -
Nasdaq
22:00:00 06-12-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,31 USD
|
+3,83%
|
|
+7,51%
|
+18,78%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.715
|
9.385
|
10.589
|
9.459
|
8.133
|
7.607
|
7.620
|
7.752
|
Variatie
|
-
|
-3,4%
|
12,83%
|
-10,67%
|
-14,02%
|
-6,46%
|
0,17%
|
1,74%
|
EBITDA
1 |
1.364
|
1.296
|
1.492
|
1.252
|
904
|
939,1
|
1.006
|
1.118
|
Variatie
|
-
|
-4,96%
|
15,12%
|
-16,09%
|
-27,8%
|
3,89%
|
7,11%
|
11,1%
|
Bedrijfsresultaat (EBIT)
1 |
1.048
|
1.038
|
1.167
|
956
|
570
|
626,4
|
711,5
|
795,3
|
Variatie
|
-
|
-1%
|
12,43%
|
-18,08%
|
-40,38%
|
9,9%
|
13,58%
|
11,79%
|
Betaalde rente
1 |
-303,3
|
-274
|
-256
|
-235
|
-283
|
-299,4
|
-300,5
|
-278,3
|
Resultaat voor belastingen (EBT)
1 |
-851,6
|
-1.006
|
693
|
157
|
-543
|
-208,2
|
416,9
|
638
|
Variatie
|
-
|
18,13%
|
-
|
-77,34%
|
-
|
61,66%
|
-
|
53,03%
|
Nettowinst (verlies)
1 |
106,6
|
-770
|
572
|
197
|
-388
|
-323,9
|
331,2
|
478
|
Variatie
|
-
|
-
|
-
|
-65,56%
|
-
|
16,52%
|
-
|
44,32%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
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
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
---|
Omzet
1 |
2.624
|
1.886
|
2.111
|
2.699
|
2.689
|
2.288
|
2.709
|
2.787
|
2.805
|
2.388
|
2.534
|
2.252
|
2.285
|
1.805
|
2.204
|
2.048
|
2.076
|
1.653
|
2.033
|
1.947
|
1.971
|
1.620
|
2.022
|
1.961
|
2.002
|
1.624
|
2.036
|
1.967
|
Variatie
|
-
|
-28,12%
|
11,93%
|
27,85%
|
-0,37%
|
-14,91%
|
18,4%
|
2,88%
|
0,65%
|
-14,87%
|
6,11%
|
-11,13%
|
1,47%
|
-21,01%
|
22,11%
|
-7,08%
|
1,37%
|
-20,38%
|
22,99%
|
-4,23%
|
1,24%
|
-17,83%
|
24,86%
|
-3,03%
|
2,06%
|
-18,84%
|
25,32%
|
-3,38%
|
EBITDA
1 |
383,2
|
173
|
276
|
470
|
377
|
316
|
421
|
395
|
360
|
330
|
415
|
304
|
187
|
124
|
279
|
248
|
253
|
161
|
298
|
250
|
227,8
|
167,2
|
307
|
274,6
|
240,1
|
209,4
|
350,2
|
311,2
|
Variatie
|
-
|
-54,85%
|
59,54%
|
70,29%
|
-19,79%
|
-16,18%
|
33,23%
|
-6,18%
|
-8,86%
|
-8,33%
|
25,76%
|
-26,75%
|
-38,49%
|
-33,69%
|
125%
|
-11,11%
|
2,02%
|
-36,36%
|
85,09%
|
-16,11%
|
-8,89%
|
-26,59%
|
83,57%
|
-10,56%
|
-12,55%
|
-12,77%
|
67,24%
|
-11,16%
|
Bedrijfsresultaat (EBIT)
1 |
295,6
|
113
|
215
|
403
|
307
|
230
|
341
|
317
|
279
|
254
|
344
|
229
|
113
|
43
|
201
|
167
|
159
|
76
|
219
|
185
|
147,1
|
95,97
|
236,7
|
206,3
|
171,5
|
125,9
|
265,7
|
227,7
|
Variatie
|
-
|
-61,77%
|
90,27%
|
87,44%
|
-23,82%
|
-25,08%
|
48,26%
|
-7,04%
|
-11,99%
|
-8,96%
|
35,43%
|
-33,43%
|
-50,66%
|
-61,95%
|
367,44%
|
-16,92%
|
-4,79%
|
-52,2%
|
188,16%
|
-15,53%
|
-20,46%
|
-34,77%
|
146,59%
|
-12,84%
|
-16,84%
|
-26,6%
|
111,04%
|
-14,31%
|
Charge d'intérêts
1 |
-70,7
|
-63
|
-71
|
-71
|
-69
|
-67
|
-65
|
-65
|
-59
|
-59
|
-55
|
-57
|
-64
|
-68
|
-76
|
-69
|
-70
|
-70
|
-78
|
-75
|
-76,33
|
-75,5
|
-75,75
|
-75,25
|
-74
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-1.483
|
93
|
283
|
101
|
126
|
243
|
215
|
109
|
282
|
254
|
-30
|
-330
|
-116
|
35
|
-298
|
-164
|
-60
|
84
|
-205
|
81,65
|
14,9
|
156,1
|
128,9
|
90,9
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
204,3%
|
-64,31%
|
24,75%
|
92,86%
|
-11,52%
|
-49,3%
|
158,72%
|
-9,93%
|
-
|
1.000%
|
-64,85%
|
-
|
-
|
-44,97%
|
-63,41%
|
-
|
-
|
-
|
-81,75%
|
947,65%
|
-17,42%
|
-29,48%
|
-100%
|
-
|
-
|
Nettowinst (verlies)
1 |
793,8
|
-1.279
|
78
|
304
|
127
|
89
|
197
|
190
|
96
|
234
|
204
|
31
|
-249
|
-102
|
18
|
-218
|
-86
|
-9
|
45
|
-198
|
65,9
|
12,4
|
129,6
|
107
|
75,4
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
289,74%
|
-58,22%
|
-29,92%
|
121,35%
|
-3,55%
|
-49,47%
|
143,75%
|
-12,82%
|
-84,8%
|
-
|
-59,04%
|
-
|
-
|
-60,55%
|
-89,53%
|
-
|
-
|
-
|
-81,18%
|
945,16%
|
-17,44%
|
-29,53%
|
-100%
|
-
|
-
|
Datum van publicatie
|
14-02-20
|
01-05-20
|
31-07-20
|
30-10-20
|
12-02-21
|
30-04-21
|
30-07-21
|
29-10-21
|
11-02-22
|
29-04-22
|
29-07-22
|
28-10-22
|
10-02-23
|
28-04-23
|
28-07-23
|
27-10-23
|
09-02-24
|
26-04-24
|
26-07-24
|
25-10-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
5.375
|
4.626
|
4.446
|
5.090
|
4.572
|
4.502
|
4.257
|
3.999
|
Variatie
|
-
|
-13,93%
|
-3,89%
|
14,48%
|
-10,18%
|
-1,53%
|
-5,44%
|
-6,06%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
264,9
|
259
|
289
|
312
|
284
|
240,7
|
299,2
|
277
|
Variatie
|
-
|
-2,23%
|
11,58%
|
7,96%
|
-8,97%
|
-15,26%
|
24,31%
|
-7,41%
|
Vrije kasstroom (FCF)
1 |
779,1
|
1.173
|
595
|
-584
|
646
|
205,6
|
361,8
|
485,9
|
Variatie
|
-
|
50,56%
|
-49,28%
|
-198,15%
|
-210,62%
|
-68,17%
|
75,94%
|
34,3%
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
14,04%
|
13,81%
|
14,09%
|
13,24%
|
11,12%
|
12,34%
|
13,2%
|
14,42%
|
EBIT-marge (%)
|
10,79%
|
11,06%
|
11,02%
|
10,11%
|
7,01%
|
8,23%
|
9,34%
|
10,26%
|
EBT-marge (%)
|
-8,77%
|
-10,72%
|
6,54%
|
1,66%
|
-6,68%
|
-2,74%
|
5,47%
|
8,23%
|
Nettomarge (%)
|
1,1%
|
-8,2%
|
5,4%
|
2,08%
|
-4,77%
|
-4,26%
|
4,35%
|
6,17%
|
FCF-marge (%)
|
8,02%
|
12,5%
|
5,62%
|
-6,17%
|
7,94%
|
2,7%
|
4,75%
|
6,27%
|
Vrije kasstroom/nettoresultaat (%)
|
730,86%
|
-152,34%
|
104,02%
|
-296,45%
|
-166,49%
|
-63,49%
|
109,24%
|
101,65%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
4,33%
|
5,01%
|
5,39%
|
4,75%
|
2,6%
|
2,28%
|
3,15%
|
3,59%
|
ROE
|
14,18%
|
17,2%
|
19,54%
|
17,04%
|
9,95%
|
9,18%
|
11,1%
|
12,1%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
3,94x
|
3,57x
|
2,98x
|
4,07x
|
5,06x
|
4,79x
|
4,23x
|
3,58x
|
Schuld/vrije kasstroom
|
6,9x
|
3,94x
|
7,47x
|
-8,72x
|
7,08x
|
21,89x
|
11,77x
|
8,23x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
2,73%
|
2,76%
|
2,73%
|
3,3%
|
3,49%
|
3,16%
|
3,93%
|
3,57%
|
CAPEX / EBITDA (%)
|
19,43%
|
19,98%
|
19,37%
|
24,92%
|
31,42%
|
25,63%
|
29,74%
|
24,79%
|
CAPEX / FCF (%)
|
34%
|
22,08%
|
48,57%
|
-53,42%
|
43,96%
|
117,04%
|
82,69%
|
57,01%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
2,463
|
3,377
|
2,065
|
-0,6517
|
2,246
|
3,402
|
1,41
|
0,9178
|
Variatie
|
-
|
37,1%
|
-38,83%
|
-131,55%
|
-444,61%
|
51,5%
|
-58,56%
|
-34,91%
|
Dividend per aandeel
1 |
0,92
|
0,92
|
0,92
|
0,92
|
0,44
|
0,2814
|
0,2802
|
0,281
|
Variatie
|
-
|
0%
|
0%
|
0%
|
-52,17%
|
-36,05%
|
-0,41%
|
0,27%
|
Nettoactief per aandeel
1 |
11,71
|
9,135
|
9,615
|
8,508
|
7,515
|
6,796
|
7,322
|
8,391
|
Variatie
|
-
|
-21,98%
|
5,25%
|
-11,51%
|
-11,67%
|
-9,57%
|
7,74%
|
14,59%
|
WPA
1 |
0,25
|
-1,82
|
1,34
|
0,47
|
-0,94
|
-0,78
|
0,7015
|
1,045
|
Variatie
|
-
|
-828%
|
-173,63%
|
-64,93%
|
-300%
|
-17,02%
|
-189,93%
|
48,97%
|
Aantal aandelen (in duizend)
|
423.400
|
424.300
|
425.400
|
413.598
|
414.197
|
416.000
|
416.000
|
416.000
|
Datum van publicatie
|
14-02-20
|
12-02-21
|
11-02-22
|
10-02-23
|
09-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
K/w-verhouding |
-13,2x |
14,7x |
---|
PBR-ratio |
1,52x |
1,41x |
---|
EV/omzet |
1,16x |
1,12x |
---|
Dividendrendement |
2,73% |
2,72% |
---|
Laatste slotkoers 10,31USD Gemiddelde koersdoel 9,727USD Spread / Gemiddelde doel -5,65% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|