Group:
US & Canada

Annual

Name201920202021e12m FWD2022e
DPS8.93k9.22k9.74k9.13k8.74k
EBIT18.62b20.76b22.92b24.33b25.23b
EBITA18.62b20.76b
EBITDA27.41b31.13b31.51b35.48b38.04b
EPS7.92k6.44k
EV846.42b1.09t990.92b1.03t1.06t
EV/EBITDA30.8835.1431.4529.1127.86
FCF (Levered)21.23b20.94b33.90b35.96b37.29b
NET Debt197.12b243.23b236.27b239.59b241.73b
P/BOOK154.69k162.97k167.74k171.94k174.65k
P/E34.9053.54N/AN/AN/A
Payout Ratio111.15134.27
ROA2.03%2.04%2.39%3.55%4.30%
ROE5.10%4.14%4.42%5.29%5.85%
Revenue39.50b44.34b49.71b50.78b51.48b

Quarterly

Name2020 Q12020 Q22020 Q32020 Q42020 Q4e2021 Q1e2021 Q2e2021 Q3e2021 Q4e
DPS2.29k2.29k2.32k4.64k4.78k4.78k4.95k
EBIT5.07b5.07b234.86m5.31b11.11b11.09b11.90b
EBITA5.07b5.07b234.86m5.31b
EBITDA7.57b7.57b418.45m7.99b16.66b16.74b
EPS2.00k2.00k-657.962.48k
EV899.05b899.05b1.09t1.09t
EV/EBITDA118.70118.702.61k136.92N/AN/AN/AN/AN/A
FCF (Levered)5.83b11.08b10.98b
NET Debt221.69b205.55b200.18b
P/BOOK159.01k165.20k163.09k
P/E135.71164.13-524.35139.30N/AN/AN/AN/AN/A
Payout Ratio105.54105.54178.84
ROA1.92%3.53%2.93%
ROE5.51%5.24%-1.77%2.99%5.85%5.03%
Revenue10.84b10.84b487.38m11.33b23.65b23.74b24.49b

Annual Chart

Quarterly Chart