Group:
US & Canada

Annual

Name201920202021e12m FWD2022e
DPS83.0085.0088.8991.1592.67
EBIT361.83b399.44b353.05b396.80b426.30b
EBITA382.27b399.44b
EBITDA500.54b822.06b769.43b819.51b853.29b
EPS324.07335.58
EV7.08t7.48t6.25t6.02t5.87t
EV/EBITDA14.159.108.127.346.87
FCF (Levered)75.65b635.88b480.98b443.21b417.73b
NET Debt2.55t3.39t2.19t2.11t2.05t
P/BOOK1.93k2.01k2.24k2.37k2.46k
P/E7.827.21N/AN/AN/A
Payout Ratio23.2626.64
ROA2.41%2.38%5.10%4.39%3.91%
ROE16.35%14.85%12.90%13.16%13.34%
Revenue11.60t10.98t11.20t10.95t10.77t

Quarterly

Name2020 Q12020 Q22020 Q32020 Q42020 Q4e2021 Q1e2021 Q2e2021 Q3e2021 Q4e
DPS42.500.0042.50
EBIT102.38b120.25b98.35b176.80b
EBITA102.38b120.25b98.35b176.80b
EBITDA207.82b216.94b212.71b397.30b
EPS97.8895.1492.34142.43
EV6.80t6.47t7.57t7.48t
EV/EBITDA32.7129.8435.6018.84N/AN/AN/AN/AN/A
FCF (Levered)60.55b237.21b87.29b295.68b
NET Debt3.63t3.45t3.50t
P/BOOK1.92k1.99k2.06k
P/E22.9124.4026.1916.98N/AN/AN/AN/AN/A
Payout Ratio47.590.0046.100.00
ROA2.43%2.76%2.22%1.76%
ROE17.96%17.54%16.15%8.35%
Revenue2.73t2.76t2.77t5.49t2.58t2.69t2.91t3.02t

Annual Chart

Quarterly Chart