Group:
US & Canada

Annual

Name201820192020e12m FWD2021e
DPS2.502.752.282.793.27
EBIT1.08b1.19b1.04b1.20b1.36b
EBITA1.20b1.31b
EBITDA1.48b1.64b1.86b2.00b2.13b
EPS5.015.574.365.416.39
EV29.61b43.76b53.77b53.54b53.32b
EV/EBITDA20.0126.7328.8826.7925.07
FCF (Levered)71.09m449.12m817.00m935.72m1.05b
NET Debt1.13b2.52b2.08b1.83b1.60b
P/BOOK34.3634.4140.8142.5744.23
P/E38.8650.0279.0863.7953.96
Payout Ratio46.8544.91
ROA7.52%7.26%5.26%6.59%7.85%
ROE15.62%16.38%10.85%12.94%14.90%
Revenue8.60b9.35b9.66b10.16b10.64b

Quarterly

Name2019 Q22019 Q32019 Q42020 Q12020 Q1e2020 Q2e2020 Q3e2020 Q4e2021 Q1e
DPS2.750.000.000.001.060.00
EBIT302.00m364.00m368.50m172.50m167.67m175.33m331.67m319.00m342.00m
EBITA352.10m414.70m753.80m228.30m
EBITDA352.10m414.70m409.90m385.80m368.00m382.33m539.33m525.00m518.00m
EPS1.401.641.80-0.200.460.751.541.481.66
EV42.71b37.28b43.76b44.12b
EV/EBITDA121.3189.91106.76114.35N/AN/AN/AN/AN/A
FCF (Levered)17.52m-36.66m2.38b-1.16b
NET Debt3.00b2.75b2.75b
P/BOOK30.9833.6338.76
P/E200.29148.17154.67-1.46k749.57459.73223.90232.97207.71
Payout Ratio178.94
ROA7.04%8.26%8.32%3.73%
ROE17.36%20.71%21.04%-1.82%
Revenue2.32b2.38b2.57b2.30b2.27b2.19b2.41b2.58b2.76b

Annual Chart

Quarterly Chart