Holcim Ltd
SIX:HOLN.SW
90.72 (CHF) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CHF.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 6,406.5 | 6,406.5 | 6,971 | 6,971 | 6,533.5 | 6,533.5 | 7,254 | 7,254 | 14,681 | 7,340.5 | 14,278 | 7,139 | 12,556 | 6,278 | 12,449 | 6,224.5 | 10,693 | 5,346.5 | 13,663 | 6,831.5 | 13,059 | 6,529.5 | 7,097 | 7,097 | 6,636 | 6,636 | 6,704 | 6,944 | 6,850 | 5,630 | 6,526 | 7,036 | 7,280 | 6,062 | 7,398 | 7,540 | 4,731 | 3,972 | 4,867 | 5,182 | 4,973 | 4,088 | 4,778 | 5,292 | 5,326 | 4,323 | 5,346 | 5,841 | 5,597 | 4,760 | 5,283 | 5,318 | 5,486 | 4,657 | 5,085 | 5,666 | 6,161 | 4,741 | 5,358 | 5,692 | 5,559 | 4,523 |
Kosten van de omzet
| 3,661 | 3,661 | 3,898 | 3,898 | 3,857.5 | 3,857.5 | 4,123 | 4,123 | 8,749 | 4,374.5 | 8,050 | 4,069 | 7,248 | 3,624 | 6,843 | 3,421.5 | 6,610 | 3,305 | 7,673 | 3,836.5 | 7,761 | 3,884 | 4,030 | 4,030 | 3,929 | 3,929 | 7,479 | 3,669 | 3,670 | 3,529 | 3,799 | 3,839 | 3,982 | 4,012 | 6,915 | 4,676 | 2,597 | 2,319 | 2,654 | 2,846 | 2,662 | 2,387 | 2,694 | 2,926 | 2,921 | 2,546 | 3,604 | 3,282 | 3,073 | 2,793 | 3,389 | 3,036 | 3,051 | 2,741 | 3,007 | 3,256 | 3,386 | 2,730 | 3,256 | 3,050 | 3,033 | 2,733 |
Brutowinst
| 2,745.5 | 2,745.5 | 3,073 | 3,073 | 2,676 | 2,676 | 3,131 | 3,131 | 5,932 | 2,966 | 6,228 | 3,070 | 5,308 | 2,654 | 5,606 | 2,803 | 4,083 | 2,041.5 | 5,990 | 2,995 | 5,298 | 2,645.5 | 3,067 | 3,067 | 2,707 | 2,707 | -775 | 3,275 | 3,180 | 2,101 | 2,727 | 3,197 | 3,298 | 2,050 | 483 | 2,864 | 2,134 | 1,653 | 2,213 | 2,336 | 2,311 | 1,701 | 2,084 | 2,366 | 2,405 | 1,777 | 1,742 | 2,559 | 2,524 | 1,967 | 1,894 | 2,282 | 2,435 | 1,916 | 2,078 | 2,410 | 2,775 | 2,011 | 2,102 | 2,642 | 2,526 | 1,790 |
Brutowinstmarge
| 0.429 | 0.429 | 0.441 | 0.441 | 0.41 | 0.41 | 0.432 | 0.432 | 0.404 | 0.404 | 0.436 | 0.43 | 0.423 | 0.423 | 0.45 | 0.45 | 0.382 | 0.382 | 0.438 | 0.438 | 0.406 | 0.405 | 0.432 | 0.432 | 0.408 | 0.408 | -0.116 | 0.472 | 0.464 | 0.373 | 0.418 | 0.454 | 0.453 | 0.338 | 0.065 | 0.38 | 0.451 | 0.416 | 0.455 | 0.451 | 0.465 | 0.416 | 0.436 | 0.447 | 0.452 | 0.411 | 0.326 | 0.438 | 0.451 | 0.413 | 0.359 | 0.429 | 0.444 | 0.411 | 0.409 | 0.425 | 0.45 | 0.424 | 0.392 | 0.464 | 0.454 | 0.396 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 112 | 112 | 0 | 0 | 114.5 | 114.5 | 0 | 0 | 118.5 | 118.5 | 0 | 0 | 85.5 | 85.5 | 0 | 0 | 77.5 | 77.5 | 0 | 0 | 49 | 49 | 0 | 0 | 96 | 0 | 0 | 0 | 141 | 0 | 0 | 0 | 105 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 356.5 | 356.5 | 349.5 | 349.5 | 310 | 310 | 721 | 721 | 323.5 | 323.5 | 316 | 316 | 372.5 | 372.5 | 309.5 | 309.5 | 294 | 294 | 328 | 328 | 342 | 342 | 483.5 | 483.5 | 407.5 | 407.5 | 484 | 543 | 427 | 483 | 550 | 441 | 567 | 483 | 660 | 629 | 335 | 329 | 362 | 336 | 319 | 304 | 313 | 309 | 309 | 323 | 401 | 366 | 354 | 353 | 362 | 323 | 332 | 351 | 347 | 310 | 362 | 358 | 412 | 342 | 338 | 359 |
Verkoop- en marketingkosten
| 1,423.5 | 1,423.5 | 1,498.5 | 1,498.5 | 1,454 | 1,454 | 1,619.5 | 1,619.5 | 1,686 | 1,686 | 1,628.5 | 1,628.5 | 1,487.5 | 1,487.5 | 1,446 | 1,446 | 1,333 | 1,333 | 1,679.5 | 1,679.5 | 1,649 | 1,649 | 1,761 | 1,761 | 1,717 | 1,717 | 1,806 | 1,732 | 1,579 | 1,491 | 1,614 | 1,697 | 1,745 | 1,339 | 1,938 | 1,686 | 1,219 | 1,063 | 1,254 | 1,243 | 1,326 | 1,102 | 1,212 | 1,306 | 1,319 | 1,184 | 1,404 | 1,431 | 1,401 | 1,265 | 1,352 | 1,291 | 1,366 | 1,217 | 1,290 | 1,338 | 1,457 | 1,193 | 1,246 | 1,269 | 1,225 | 1,088 |
Verkoop-, algemene en administratieve kosten
| 1,786 | 1,786 | 1,841.5 | 1,841.5 | 1,766.5 | 1,766.5 | 2,333.5 | 2,333.5 | 3,913 | 2,012.5 | 3,866 | 1,950 | 3,532 | 1,866 | 3,397 | 1,763.5 | 3,064 | 1,636 | 3,896 | 2,019.5 | 3,918 | 2,003.5 | 2,261 | 2,261 | 2,136 | 2,136 | 2,290 | 2,275 | 2,006 | 1,974 | 2,164 | 2,138 | 2,312 | 1,822 | 2,598 | 2,315 | 1,554 | 1,392 | 1,616 | 1,579 | 1,645 | 1,406 | 1,525 | 1,615 | 1,628 | 1,507 | 1,805 | 1,797 | 1,755 | 1,618 | 1,714 | 1,614 | 1,698 | 1,568 | 1,637 | 1,648 | 1,819 | 1,551 | 1,658 | 1,611 | 1,563 | 1,447 |
Overige kosten
| -58.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | -51 | 12 | -19 | -31 | 32 | -10 | -4 | -416 | 94 | -3 | -1 | -4 | -4 | -5 | -2 | -4 | -3 | -2 | -4 | -33 | 7 | 13 | 0 | 66 | 4 | 1 | -2 | 13 | -35 | 0 | 0 | 0 | -110 | 0 | 0 |
Bedrijfskosten
| 1,727.5 | 1,802.5 | 1,789 | 1,789 | 1,683.5 | 1,683.5 | 1,650.5 | 1,650.5 | 3,913 | 2,002 | 3,866 | 1,896 | 3,532 | 1,838.5 | 3,397 | 1,681.5 | 3,064 | 1,626 | 3,896 | 1,967 | 3,918 | 1,790 | 2,029.5 | 2,029.5 | 2,266.5 | 2,266.5 | 2,300 | 2,275 | 2,006 | 1,974 | 2,164 | 2,138 | 2,312 | 1,822 | 2,594 | 2,317 | 1,555 | 1,393 | 1,618 | 1,580 | 1,646 | 1,407 | 1,529 | 1,618 | 1,628 | 1,508 | 1,815 | 1,797 | 1,756 | 1,618 | 1,714 | 1,614 | 1,698 | 1,568 | 1,637 | 1,648 | 1,804 | 1,537 | 1,452 | 1,611 | 1,563 | 1,429 |
Bedrijfsresultaat
| 1,018 | 959.5 | 1,231.5 | 1,231.5 | 909.5 | 909.5 | 797.5 | 797.5 | 2,019 | 953.5 | 2,362 | 1,120 | 1,776 | 788 | 2,209 | 1,039.5 | 1,019 | 405.5 | 2,094 | 975.5 | 1,380 | 642 | 806 | 806 | 571 | 571 | -3,062 | 1,045 | 1,211 | 156 | 563 | 1,060 | 987 | 227 | -2,116 | 550 | 580 | 261 | 598 | 757 | 667 | 295 | 559 | 752 | 776 | 270 | -63 | 762 | 768 | 349 | 180 | 669 | 737 | 347 | 441 | 762 | 956 | 460 | 650 | 1,031 | 963 | 343 |
Bedrijfsresultaat ratio
| 0.159 | 0.15 | 0.177 | 0.177 | 0.139 | 0.139 | 0.11 | 0.11 | 0.138 | 0.13 | 0.165 | 0.157 | 0.141 | 0.126 | 0.177 | 0.167 | 0.095 | 0.076 | 0.153 | 0.143 | 0.106 | 0.098 | 0.114 | 0.114 | 0.086 | 0.086 | -0.457 | 0.15 | 0.177 | 0.028 | 0.086 | 0.151 | 0.136 | 0.037 | -0.286 | 0.073 | 0.123 | 0.066 | 0.123 | 0.146 | 0.134 | 0.072 | 0.117 | 0.142 | 0.146 | 0.062 | -0.012 | 0.13 | 0.137 | 0.073 | 0.034 | 0.126 | 0.134 | 0.075 | 0.087 | 0.134 | 0.155 | 0.097 | 0.121 | 0.181 | 0.173 | 0.076 |
Totaal overige inkomsten en kosten netto
| -166 | -107.5 | -49.5 | -49.5 | -4.5 | -4.5 | 591.5 | 591.5 | -408 | -65 | -457 | -28.5 | -504 | -57.5 | -423 | -5 | -549 | -80.5 | -514 | -45 | -201 | 87 | 89 | 89 | -278.5 | -278.5 | -350 | -389 | 24 | 185 | 33 | 344 | -130 | -202 | -525 | 366 | -93 | 294 | 1 | -65 | 8 | -55 | -124 | -53 | -106 | 54 | 58 | -59 | -84 | -146 | -465 | -84 | -92 | -160 | -51 | 11 | -200 | -143 | -226 | 7 | -111 | -76 |
Inkomen voor belasting
| 852 | 852 | 1,182 | 1,182 | 905 | 905 | 1,389 | 1,389 | 1,611 | 888.5 | 1,905 | 1,091.5 | 1,272 | 730.5 | 1,786 | 1,034.5 | 470 | 325 | 1,580 | 930.5 | 1,179 | 729 | 895 | 895 | 292.5 | 292.5 | -3,412 | 656 | 1,235 | 341 | 596 | 1,404 | 857 | 25 | -2,641 | 916 | 487 | 555 | 599 | 692 | 675 | 240 | 435 | 699 | 670 | 324 | -5 | 703 | 684 | 203 | -285 | 585 | 645 | 187 | 390 | 773 | 756 | 317 | 424 | 1,038 | 852 | 267 |
Inkomen voor belasting ratio
| 0.133 | 0.133 | 0.17 | 0.17 | 0.139 | 0.139 | 0.191 | 0.191 | 0.11 | 0.121 | 0.133 | 0.153 | 0.101 | 0.116 | 0.143 | 0.166 | 0.044 | 0.061 | 0.116 | 0.136 | 0.09 | 0.112 | 0.126 | 0.126 | 0.044 | 0.044 | -0.509 | 0.094 | 0.18 | 0.061 | 0.091 | 0.2 | 0.118 | 0.004 | -0.357 | 0.121 | 0.103 | 0.14 | 0.123 | 0.134 | 0.136 | 0.059 | 0.091 | 0.132 | 0.126 | 0.075 | -0.001 | 0.12 | 0.122 | 0.043 | -0.054 | 0.11 | 0.118 | 0.04 | 0.077 | 0.136 | 0.123 | 0.067 | 0.079 | 0.182 | 0.153 | 0.059 |
Belastingkosten
| 212.5 | 212.5 | 262.5 | 262.5 | 237 | 237 | 276 | 276 | 475 | 237.5 | 575 | 287 | 388 | 194.5 | 514 | 257 | 203 | 101.5 | 476 | 238 | 330 | 165 | 232.5 | 232.5 | 95.5 | 95.5 | -71 | 185 | 343 | 79 | 61 | 312 | 374 | 88 | 234 | 196 | 176 | 176 | 141 | 188 | 197 | 62 | 117 | 182 | 205 | 29 | 76 | 219 | 176 | 87 | 37 | 166 | 181 | 65 | -8 | 161 | 211 | 251 | 43 | 248 | 260 | 72 |
Nettowinst
| 609 | 607 | 895.5 | 895.5 | 626 | 626 | 1,071.5 | 1,071.5 | 1,148 | 574 | 1,450 | 725 | 830 | 415 | 1,341 | 670.5 | 338 | 169 | 1,228 | 613.5 | 1,003 | 501.5 | 592 | 592 | 159 | 159 | -3,341 | 433 | 787 | 226 | 453 | 1,045 | 400 | -107 | -2,785 | 743 | 263 | 310 | 354 | 447 | 406 | 80 | 232 | 469 | 383 | 187 | -161 | 394 | 379 | 10 | -322 | 418 | 464 | 122 | 398 | 612 | 545 | 66 | 381 | 790 | 592 | 195 |
Nettowinstmarge
| 0.095 | 0.095 | 0.128 | 0.128 | 0.096 | 0.096 | 0.148 | 0.148 | 0.078 | 0.078 | 0.102 | 0.102 | 0.066 | 0.066 | 0.108 | 0.108 | 0.032 | 0.032 | 0.09 | 0.09 | 0.077 | 0.077 | 0.083 | 0.083 | 0.024 | 0.024 | -0.498 | 0.062 | 0.115 | 0.04 | 0.069 | 0.149 | 0.055 | -0.018 | -0.376 | 0.099 | 0.056 | 0.078 | 0.073 | 0.086 | 0.082 | 0.02 | 0.049 | 0.089 | 0.072 | 0.043 | -0.03 | 0.067 | 0.068 | 0.002 | -0.061 | 0.079 | 0.085 | 0.026 | 0.078 | 0.108 | 0.088 | 0.014 | 0.071 | 0.139 | 0.106 | 0.043 |
WPA (Winst Per Aandeel)
| 1.08 | 1.08 | 1.59 | 1.59 | 1.09 | 1.09 | 1.79 | 1.79 | 1.9 | 0.95 | 2.38 | 1.19 | 1.36 | 0.68 | 2.19 | 1.1 | 0.55 | 0.28 | 2 | 1 | 1.68 | 0.84 | 0.99 | 0.99 | 0.27 | 0.27 | -5.59 | 0.72 | 1.3 | 0.37 | 0.75 | 1.72 | 0.66 | -0.18 | -4.58 | 1.3 | 0.74 | 0.87 | 1 | 1.26 | 1.1 | 0.23 | 0.69 | 1.37 | 1.12 | 0.55 | -0.47 | 1.15 | 1.1 | 0.029 | -0.96 | 1.06 | 1.04 | 0.029 | 0.91 | 1.62 | 1.19 | -0.2 | 0.79 | 2.02 | 1.53 | 0.25 |
Verwaterde WPA
| 1.08 | 1.08 | 1.59 | 1.59 | 1.09 | 1.09 | 1.79 | 1.79 | 1.89 | 0.95 | 2.37 | 1.19 | 1.36 | 0.68 | 2.19 | 1.09 | 0.55 | 0.28 | 2 | 1 | 1.68 | 0.84 | 0.99 | 0.99 | 0.27 | 0.27 | -5.59 | 0.72 | 1.3 | 0.37 | 0.75 | 1.72 | 0.66 | -0.18 | -4.58 | 1.3 | 0.74 | 0.87 | 1 | 1.26 | 1.1 | 0.23 | 0.69 | 1.37 | 1.12 | 0.55 | -0.47 | 1.15 | 1.1 | 0.029 | -0.96 | 1.06 | 1.04 | 0.029 | 0.91 | 1.62 | 1.19 | -0.2 | 0.79 | 2.02 | 1.53 | 0.25 |
EBITDA
| 1,358 | 1,358 | 1,642.5 | 1,642.5 | 1,307.5 | 1,307.5 | 1,248.5 | 1,248.5 | 2,953 | 1,420.5 | 3,736 | 1,500 | 2,721 | 1,261 | 3,366 | 1,534.5 | 2,162 | 883.5 | 3,362 | 1,422.5 | 2,591 | 1,243 | 1,375.5 | 1,375.5 | 1,123 | 1,123 | 1,236 | 1,501 | 1,955 | 742 | 1,269 | 1,738 | 1,700 | 788 | 1,163 | 1,265 | 938 | 562 | 1,065 | 1,161 | 1,064 | 678 | 961 | 1,196 | 1,207 | 692 | 978 | 1,342 | 1,270 | 804 | 1,126 | 1,186 | 1,265 | 789 | 605 | 989 | 1,478 | 988 | 638 | 1,270 | 1,512 | 879 |
EBITDA ratio
| 0.212 | 0.212 | 0.236 | 0.236 | 0.2 | 0.2 | 0.172 | 0.172 | 0.201 | 0.194 | 0.262 | 0.21 | 0.217 | 0.201 | 0.27 | 0.247 | 0.202 | 0.165 | 0.246 | 0.208 | 0.198 | 0.19 | 0.194 | 0.194 | 0.169 | 0.169 | 0.184 | 0.216 | 0.285 | 0.132 | 0.194 | 0.247 | 0.234 | 0.13 | 0.157 | 0.168 | 0.198 | 0.141 | 0.219 | 0.224 | 0.214 | 0.166 | 0.201 | 0.226 | 0.227 | 0.16 | 0.183 | 0.23 | 0.227 | 0.169 | 0.213 | 0.223 | 0.231 | 0.169 | 0.119 | 0.175 | 0.24 | 0.208 | 0.119 | 0.223 | 0.272 | 0.194 |