Group:
US & Canada

Annual

Name201920202021e12m FWD2022e
DPS34.0035.0016.8321.5424.50
EBIT173.01b133.88b51.61b109.54b146.00b
EBITA182.12b145.29b
EBITDA280.26b241.39b268.25b301.91b323.10b
EPS130.74-116.03
EV3.30t2.54t2.81t2.80t2.80t
EV/EBITDA11.7710.5310.469.288.66
FCF (Levered)-111.57b163.97b118.20b96.97b83.60b
NET Debt1.80t1.92t1.80t1.78t1.77t
P/BOOK1.14k873.11883.51930.75960.48
P/E6.20-4.75N/AN/AN/A
Payout Ratio28.43-32.30
ROA1.58%1.27%2.39%2.69%2.88%
ROE12.25%-10.35%9.03%10.10%10.78%
Revenue7.40t6.83t5.93t6.14t6.28t

Quarterly

Name2020 Q22020 Q32020 Q42021 Q12021 Q1e2021 Q2e2021 Q3e2021 Q4e2022 Q1e
DPS17.500.0017.50
EBIT23.40b31.17b23.93b51.95b
EBITA23.40b31.17b35.35b51.95b
EBITDA63.24b73.70b68.73b86.43b
EPS26.8619.51-199.9433.49
EV3.32t2.54t2.54t2.99t
EV/EBITDA52.4234.4736.9634.58N/AN/AN/AN/AN/A
FCF (Levered)26.59b8.36b31.70b168.70b
NET Debt1.68t1.66t1.62t
P/BOOK1.12k1.15k893.90
P/E18.1528.22-2.7516.93N/AN/AN/AN/AN/A
Payout Ratio4.2089.68-0.5752.26
ROA0.88%1.17%0.91%2.08%
ROE9.73%7.05%-74.32%14.85%
Revenue1.74t1.59t1.59t1.59t

Annual Chart

Quarterly Chart