Group:
US & Canada

Annual

Name201820192020e12m FWD2021e
DPS0.360.400.130.140.14
EBIT106.90m123.70m39.28m38.85m38.57m
EBITA117.51m131.33m
EBITDA119.56m134.67m63.55m59.92m57.63m
EPS0.720.800.260.250.24
EV2.25b2.15b1.35b1.15b1.02b
EV/EBITDA18.8215.9521.2119.1217.66
FCF (Levered)42.71m61.22m9.40m20.71m27.83m
NET Debt-40.82m-99.50m-38.46m-45.16m-49.38m
P/BOOK4.285.245.145.175.19
P/E29.6125.7438.3540.2541.54
Payout Ratio45.5849.01
ROA8.65%8.55%3.25%1.39%0.22%
ROE18.46%16.82%4.97%2.34%0.68%
Revenue372.24m449.48m325.16m288.26m265.04m

Quarterly

Name2019 Q32019 Q42020 Q12020 Q22020 Q2e2020 Q3e2020 Q4e2021 Q1e2021 Q2e
DPS0.110.090.09
EBIT34.76m24.69m24.69m-12.00m-12.00m
EBITA34.76m29.40m29.40m
EBITDA35.46m30.34m30.34m-5.55m-4.00m
EPS0.220.150.15
EV1.97b2.15b873.84m889.09m
EV/EBITDAN/A60.5928.8129.31N/AN/AN/AN/AN/A
FCF (Levered)20.01m-30.95m16.01m14.00m-5.00m
NET Debt-7.83m-7.83m-35.00m-31.00m
P/BOOK5.375.37
P/EN/A94.0057.5663.96N/AN/AN/AN/AN/A
Payout Ratio41.2241.2272.7872.78
ROA9.34%8.66%6.33%6.52%
ROE16.97%16.48%11.69%11.54%
Revenue118.64m111.14m111.14m100.00m75.00m

Annual Chart

Quarterly Chart