|
Start boekjaar: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Marktkapitalisatie1 |
3 567 | 1 735 | 1 107 | 1 515 | 1 960 | 1 340 | - | - |
Bedrijfswaarde1 |
6 882 | 5 289 | 4 317 | 4 202 | 4 167 | 3 327 | 2 862 | 2 473 |
Koers/winst-verhouding |
8,52x | 13,5x | -5,87x | -4,19x | 5,90x | 4,27x | 4,37x | 3,79x |
Dividendrendement |
1,36% | 2,45% | 2,79% | - | - | - | - | - |
Marktkapitalisatie/omzet |
0,58x | 0,29x | 0,20x | 0,24x | 0,25x | 0,17x | 0,17x | 0,15x |
Bedrijfswaarde/omzet |
1,13x | 0,87x | 0,77x | 0,68x | 0,52x | 0,43x | 0,36x | 0,28x |
Bedrijfswaarde/EBITDA |
9,40x | 8,04x | 7,32x | 5,79x | 4,62x | 4,38x | 3,80x | 3,19x |
Koers/netto activa |
1,33x | 0,73x | 0,53x | 0,86x | 0,90x | 0,53x | 0,46x | - |
Aantal aandelen (in duizenden) |
134 617 | 118 155 | 114 341 | 115 457 | 116 588 | 118 158 | - | - |
Referentieprijs (USD) |
26,5 | 14,7 | 9,68 | 13,1 | 16,8 | 11,3 | 11,3 | 11,3 |
Datum van publicatie |
27/02/2018 | 26/02/2019 | 25/02/2020 | 23/02/2021 | 17/02/2022 | - | - | - |
1 USD in miljoenen |
|
|
Evolutie van de resultatenrekening (Jaarlijkse gegevens) |
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Omzet1 |
6 114 | 6 079 | 5 598 | 6 221 | 7 983 | 7 777 | 7 847 | 8 741 |
EBITDA1 |
732 | 658 | 590 | 726 | 902 | 760 | 753 | 774 |
Bedrijfsresultaat (EBIT)1 |
531 | 463 | 91,0 | -345 | 667 | 481 | 514 | 572 |
Operationele Marge |
8,68% | 7,62% | 1,63% | -5,55% | 8,36% | 6,18% | 6,54% | 6,54% |
Resultaat voor belastingen (EBT)1 |
351 | 209 | -158 | -591 | 435 | 402 | 394 | 520 |
Nettowinst (verlies)1 |
431 | 137 | -188 | -360 | 343 | 321 | 291 | 326 |
Nettomarge |
7,05% | 2,25% | -3,36% | -5,79% | 4,30% | 4,13% | 3,71% | 3,73% |
WPA2 |
3,11 | 1,09 | -1,65 | -3,13 | 2,85 | 2,66 | 2,60 | 2,99 |
Dividend per aandeel2 |
0,36 | 0,36 | 0,27 | - | - | - | - | - |
Datum van publicatie |
27/02/2018 | 26/02/2019 | 25/02/2020 | 23/02/2021 | 17/02/2022 | - | - | - |
1 USD in miljoenen 2 USD |
|
|
Evolutie van de resultatenrekening (Kwartaalgegevens) |
|
Start boekjaar: 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 |
Omzet1 |
1 330 | 1 116 | 1 207 | 1 857 | 1 889 | 1 547 | 2 276 | 2 186 | 1 974 | 1 635 | 2 205 | 2 085 | 1 824 | 1 537 | 2 094 |
EBITDA1 |
126 | 32,0 | 175 | 313 | 206 | 162 | 310 | 273 | 157 | 69,0 | 273 | 254 | 142 | 56,0 | 245 |
Bedrijfsresultaat (EBIT)1 |
55,0 | -17,0 | 91,0 | 194 | 31,0 | 81,0 | 242 | 206 | 108 | 18,0 | 183 | 173 | 74,0 | - | 174 |
Operationele Marge |
4,14% | -1,52% | 7,54% | 10,4% | 1,64% | 5,24% | 10,6% | 9,42% | 5,47% | 1,10% | 8,30% | 8,30% | 4,06% | - | 8,31% |
Resultaat voor belastingen (EBT)1 |
15,0 | -576 | 3,00 | 146 | -7,00 | 20,0 | 201 | 153 | 61,0 | 45,0 | 163 | 142 | 38,3 | -38,0 | 135 |
Nettowinst (verlies)1 |
-45,0 | -462 | -14,0 | 98,0 | 18,0 | 33,0 | 149 | 114 | 47,0 | 23,0 | 122 | 120 | 42,4 | -27,0 | 110 |
Nettomarge |
-3,38% | -41,4% | -1,16% | 5,28% | 0,95% | 2,13% | 6,55% | 5,22% | 2,38% | 1,41% | 5,54% | 5,77% | 2,32% | -1,76% | 5,25% |
WPA2 |
-0,39 | -4,03 | -0,12 | 0,84 | 0,15 | 0,28 | 1,25 | 0,95 | 0,39 | 0,19 | 1,05 | 1,05 | 0,38 | -0,23 | 0,91 |
Dividend per aandeel |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Datum van publicatie |
25/02/2020 | 07/05/2020 | 30/07/2020 | 29/10/2020 | 23/02/2021 | 29/04/2021 | 29/07/2021 | 28/10/2021 | 17/02/2022 | 28/04/2022 | - | - | - | - | - |
1 USD in miljoenen 2 USD |
|
|
|
Start boekjaar: december
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Netto schuldpositie1 |
3 315 | 3 554 | 3 210 | 2 687 | 2 207 | 1 987 | 1 523 | 1 133 |
Netto kaspositie1 |
- | - | - | - | - | - | - | - |
Leverage (Schuld / EBITDA) |
4,53x | 5,40x | 5,44x | 3,70x | 2,45x | 2,61x | 2,02x | 1,46x |
Free Cash Flow1 |
568 | 289 | 263 | 555 | 553 | 229 | 257 | 421 |
ROE (Rendement op eigen vermogen |
17,0% | 7,63% | 5,32% | -18,7% | 17,4% | 13,1% | 11,7% | - |
Eigen vermogen1 |
2 541 | 1 796 | -3 537 | 1 928 | 1 974 | 2 449 | 2 496 | - |
ROA (Rendement op activa) |
2,94% | 2,57% | 1,58% | 3,19% | 4,85% | 4,20% | 4,25% | - |
Totale activa1 |
14 655 | 5 329 | -11 917 | -11 281 | 7 072 | 7 640 | 6 843 | - |
Boekwaarde per aandeel (netto activa per aandeel)2 |
19,9 | 20,2 | 18,3 | 15,3 | 18,7 | 21,3 | 24,4 | - |
CPS (Cashflow per aandeel) |
4,82 | - | - | - | - | - | - | - |
Capex1 |
99,0 | 105 | 108 | 95,0 | 101 | 104 | 108 | 129 |
Capex / Omzet |
1,62% | 1,73% | 1,93% | 1,53% | 1,27% | 1,34% | 1,37% | 1,48% |
Datum van publicatie |
27/02/2018 | 26/02/2019 | 25/02/2020 | 23/02/2021 | 17/02/2022 | - | - | - |
1 USD in miljoenen 2 USD |
|
| |
|
Marktkapitalisatie (USD) |
1 339 913 908 |
Omzet (USD) |
7 983 000 000 |
Aantal werknemers |
9 748 |
Omzet / Werknemer (USD) |
818 937 |
Percentage vrij verhandelbaar |
97,5% |
Marktkap. vrij verhandelbare aandelen (USD) |
1 306 383 082 |
Gem. handelsvolume (20 daags) (USD) |
25 739 236 |
Dagvolume/totaal vrij verhandelbaar (%) |
1,92% |
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
|