4.8Key Figures
Key IFRS financial figures
2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
Turnover (US$ million) | 4,963 | 4,913 | 3,747 | 3,496 | 3,391 |
Results (US$ million) | |||||
Net profit/(loss) (continuing operations) | 614 | 555 | 472 | 327 | 511 |
Dividend | 1501 | 197 | 178 | 165 | 150 |
Operating profit (EBIT) | 1,145 | 1,020 | 734 | 605 | 742 |
EBITDA | 1,239 | 1,209 | 823 | 1,043 | 1,010 |
(Underlying) Profit attributable to shareholders2 | 491 | 450 | 405 | 277 | 391 |
Shareholders’ equity at 31 December | 3,733 | 3,397 | 2,579 | 2,556 | 2,748 |
Capital employed | 14,834 | 13,142 | 10,470 | 8,956 | 8,217 |
Net debt | 8,748 | 7,881 | 6,681 | 5,209 | 4,416 |
Capital expenditure | 179 | 151 | 49 | 75 | 68 |
Depreciation, amortization and impairment | 94 | 189 | 88 | 439 | 268 |
Number of employees (average) | 5,717 | 5,259 | 4,797 | 4,507 | 4,259 |
Employee benefits | 842 | 740 | 669 | 614 | 575 |
Ratios (%) | |||||
Shareholders' equity / (total assets -/- current liabilities) | 26 | 28 | 26 | 30 | 32 |
Current ratio (current assets / current liabilities) | 336 | 252 | 201 | 149 | 137 |
Return on average capital employed | 8.2 | 8.6 | 7.6 | 8.1 | 9.7 |
Return on average shareholders' equity | 13.8 | 15.1 | 15.8 | 10.5 | 14.5 |
Operating profit (EBIT) / net turnover | 23.1 | 20.8 | 19.6 | 17.3 | 21.9 |
Net profit/(loss) / net turnover | 12.4 | 11.3 | 12.6 | 9.4 | 15.1 |
Net debt / total equity | 158 | 160 | 189 | 150 | 122 |
Enterprise value / EBITDA | 10.5 | 10.1 | 12.5 | 9.3 | 8.9 |
Information per Share (US$) | |||||
Net profit/(loss)3 | 2.74 | 2.53 | 2.18 | 1.00 | 1.84 |
Dividend | 0.834 | 1.10 | 1.00 | 0.89 | 0.81 |
Shareholders' equity at 31 December | 20.66 | 18.80 | 14.28 | 13.55 | 13.83 |
Share price (EUR)5 | |||||
- 29 December (2022: 30 December) | 12.45 | 14.66 | 13.10 | 15.57 | 16.59 |
- highest close | 15.09 | 15.65 | 16.33 | 17.30 | 18.35 |
- lowest close | 11.38 | 12.07 | 11.85 | 10.35 | 12.80 |
Price / earnings ratio | 5.1 | 6.3 | 6.7 | 18.9 | 10.1 |
Number of shares outstanding (x 1,000) | 180,671 | 180,671 | 180,671 | 188,671 | 198,671 |
Market capitalization (US$ million) | 2,485 | 2,825 | 2,680 | 3,604 | 3,703 |
Volume of traded shares (x 1,000) | 123,880 | 122,922 | 172,550 | 231,004 | 223,570 |
New shares issued in the year (x 1,000) | - | - | - | - | - |
- 1 The dividend that will be proposed to the Annual General Meeting to be paid out in 2024.
- 2 Underlying applicable to 2021 and earlier
- 3 Calculated based on weighted average shares outstanding
- 4 Based on the total amount of dividend divided by the number of shares outstanding.
- 5 Source: Euronext data on share prices, market capitalization and volume of traded shares
Key Directional financial figures
2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
Directional Revenue (US$ million) | 4,532 | 3,288 | 2,242 | 2,368 | 2,171 |
Directional Lease and Operate revenue | 1,954 | 1,763 | 1,509 | 1,699 | 1,315 |
Directional Turnkey revenue | 2,578 | 1,525 | 733 | 669 | 856 |
Directional EBIT (US$ million) | 788 | 392 | 366 | 254 | 418 |
Directional Lease and Operate EBIT | 633 | 484 | 452 | 438 | 369 |
Directional Turnkey EBIT | 259 | (12) | (1) | (100) | 25 |
Other | (104) | (80) | (85) | (83) | 23 |
Directional EBITDA (US$ million) | 1,319 | 1,010 | 849 | 1,021 | 921 |
Directional Net Profit (US$ million) | 524 | 115 | 122 | 39 | 235 |