DTB DTE Energy Company 2020 Series G 4.375% Junior Subordinated Debentures due 2080
Über DTE Energy Company 2020 Series G 4.375% Junior Subordinated Debentures due 2080 Unternehmensübersicht von Wikipedia
DTE Energy ist ein US-amerikanischer Versorger mit Sitz in Detroit. Im Geschäftsjahr 2025 lieferte DTE Energy rund 51,8 Millionen MWh an elektrischer Energie. Das Unternehmen versorgt 2,3 Millionen Kunden in Michigan mit elektrischer Energie und 1,4 Millionen Kunden mit Gas. Im Jahr 2025 wurden rund 10,0 % der elektrischen Energie aus erneuerbaren Energiequellen erzeugt. 43,8 % wurden durch Kohleverstromung erzeugt und 20,8 % entfielen auf das einzige Kernkraftwerk des Unternehmens, den zweiten Block des KKW Enrico Fermi.
Mehr lesen
DTE Energy (bis 1996 Detroit Edison) ist ein US-amerikanischer Versorger mit Sitz in Detroit. Im Geschäftsjahr 2025 lieferte DTE Energy rund 51,8 Millionen MWh an elektrischer Energie. Das Unternehmen versorgt 2,3 Millionen Kunden in Michigan mit elektrischer Energie und 1,4 Millionen Kunden mit Gas. Im Jahr 2025 wurden rund 10,0 % der elektrischen Energie aus erneuerbaren Energiequellen erzeugt. 43,8 % wurden durch Kohleverstromung erzeugt und 20,8 % entfielen auf das einzige Kernkraftwerk des Unternehmens, den zweiten Block des KKW Enrico Fermi.
## Geschichte
Detroit Edison wurde 1903 gegründet und übernahm die Edison Illuminating Company und die Peninsular Electric Light Company, die zuvor ein Elektrizitäts-Duopol für die Stadt Detroit unter sich aufteilten. Im Jahr 1954 begann der Bau des Kohlekraftwerks St. Clair, das zum Zeitpunkt der Fertigstellung des letzten Kraftwerksblocks eines der größten thermischen Kraftwerke der Welt war. Zwei Jahre später begann die Konstruktion des ersten Reaktorblocks des Kernkraftwerks Enrico Fermi. 1966 kam es zu einer teilweisen Kernschmelze im Reaktor Fermi 1. Der Reaktor wurde repariert und bis 1972 weiterbetrieben. Seit 1986 ist der Reaktor Fermi 2 am Netz.
Quelle: Wikipedia, CC BY-SA 4.0 · Auf Wikipedia ansehen ↗
DTB Aktien-Snapshot Kurs, Marktkapitalisierung, P/E, EPS, ROE, Schulden/Eigenkapital, 52-Wochen-Spanne
DTB Aktienkurs-Chart Täglich OHLCV mit technischen Indikatoren — Schwenken, Zoom und Ansicht anpassen
10-Jahres-Performance Umsatz-, Nettoergebnis-, Margen- und EPS-Trends
Bewertung P/E-, P/S-, P/B-, EV/EBITDA-Verhältnisse — ist die Aktie teuer oder günstig?
Rentabilität Brutto-, Betriebs- und Nettomargen; ROE, ROA, ROIC
Finanzielle Gesundheit Verschuldung, Liquidität, Solvenz — Bilanzstärke
Wachstum Umsatz-, EPS- und Nettoergebniswachstum: YoY, 3-Jahres-CAGR, 5-Jahres-CAGR
Kapitaleffizienz Umsatz pro Vermögenswert, Lagerumschlag, Forderungsumschlag
Dividenden Rendite, Ausschüttungsquote, Dividendenhistorie, 5-Jahres-CAGR
| Ex-Datum | Betrag |
|---|---|
| 30. Juni 2026 | $0,2730 |
| 31. März 2026 | $0,2730 |
| 31. Dezember 2025 | $0,2730 |
| 30. September 2025 | $0,2730 |
| 30. Juni 2025 | $0,2730 |
| 31. März 2025 | $0,2730 |
| 31. Dezember 2024 | $0,2730 |
| 30. September 2024 | $0,2730 |
| 28. Juni 2024 | $0,2730 |
| 27. März 2024 | $0,2730 |
| 28. Dezember 2023 | $0,2730 |
| 28. September 2023 | $0,2730 |
| 29. Juni 2023 | $0,2730 |
| 30. März 2023 | $0,2730 |
| 29. Dezember 2022 | $0,2730 |
| 29. September 2022 | $0,2730 |
| 29. Juni 2022 | $0,2730 |
| 30. März 2022 | $0,2730 |
| 30. Dezember 2021 | $0,2730 |
| 29. September 2021 | $0,2730 |
DTB Analysten-Konsens Bullische und bärische Analystenmeinungen, 12-Monats-Kursziel, Aufwärtspotenzial
- Starker Kauf 6 24,0%
- Kauf 9 36,0%
- Halten 10 40,0%
- Verkauf 0 0,0%
- Starker Verkauf 0 0,0%
Ergebnisverlauf EPS Ist vs. Schätzung, Überraschung %, Beat-Rate, nächstes Ergebnisdatum
| Zeitraum | EPS Actual | EPS est. | Überraschung |
|---|---|---|---|
| 30. Juni 2026 | $1.32 | $1.18 | 0.14% |
| 31. März 2026 | $1.95 | $2.03 | -0.08% |
| 31. Dezember 2025 | $1.65 | $1.54 | 0.11% |
| 30. September 2025 | $2.25 | $2.13 | 0.12% |
| 30. Juni 2025 | $1.36 | $1.42 | -0.06% |
| 31. März 2025 | $2.10 | $2.02 | 0.08% |
Peer-Vergleich (GICS-Subbranche) Wichtige Kennzahlen im Vergleich zu Branchenkollegen
| Ticker | Marktkapitalisierung | P/E | Umsatz Vj. | Nettomarge | ROE | Bruttogewinnmarge |
|---|---|---|---|---|---|---|
| DTB | $3.54B | 2.4 | — | — | 12.2% | — |
| SRE | — | — | — | — | — | — |
| ED | $35.85B | 17.6 | 10.9% | 12.0% | 8.4% | — |
| PEG | $39.99B | 19.0 | 18.2% | 17.3% | 12.6% | — |
| WEC | $34.32B | 21.9 | 14.0% | 15.9% | 11.2% | — |
| AEE | $27.60B | 18.7 | 15.4% | 16.6% | 11.5% | — |
| DTE | — | — | — | — | — | — |
| CNP | $25.03B | 24.0 | 8.3% | 11.2% | 9.5% | — |
| CMS | $21.43B | 19.8 | 13.6% | 12.5% | 12.3% | — |
| NI | $19.98B | 21.4 | 23.5% | 14.2% | 10.2% | — |
| BKH | $5.24B | 17.4 | 8.6% | 12.6% | 8.0% | — |
Vollständige Fundamentaldaten Alle Kennzahlen nach Jahr — Gewinn- und Verlustrechnung, Bilanz, Cashflow
Gewinn- und Verlustrechnung 14
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | · | · | · | · | · | · | · | · | $12.61B | $10.63B | $10.34B | $12.30B | |
| Operating Expenses | $13.44B | $10.37B | $10.50B | $17.48B | $13.47B | $9.87B | $10.74B | $12.62B | $10.90B | $9.14B | $9.10B | $10.71B | |
| Operating Income | $2.37B | $2.09B | $2.24B | $1.75B | $1.50B | $1.55B | $1.43B | $1.59B | $1.71B | $1.49B | $1.24B | $1.59B | |
| Interest Expense | $1.06B | $951M | $791M | $675M | $630M | $601M | $568M | $559M | $536M | $472M | $450M | $429M | |
| Interest Income | $103M | $136M | $57M | $46M | $22M | $29M | $9M | $12M | $12M | $20M | $13M | $10M | |
| Other Non-op | $-824M | $-721M | $-677M | $-636M | $-839M | $-473M | $-417M | $-378M | $-424M | $-381M | $-289M | $-315M | |
| Pretax Income | $1.55B | $1.37B | $1.57B | $1.11B | $656M | $1.08B | $1.01B | $1.22B | $1.29B | $1.10B | $950M | $1.27B | |
| Income Tax | $88M | $-34M | $169M | $29M | $-130M | $37M | $71M | $98M | $175M | $271M | $230M | $364M | |
| Net Income | $1.46B | $1.40B | $1.40B | $1.08B | $907M | $1.37B | $1.17B | $1.12B | $1.13B | $868M | $727M | $905M | |
| EPS (Basic) | $7.04 | $6.78 | $6.77 | $5.53 | $4.68 | $7.09 | $6.32 | $6.18 | $6.32 | $4.84 | $4.05 | $5.11 | |
| EPS (Diluted) | $7.03 | $6.77 | $6.76 | $5.52 | $4.67 | $7.08 | $6.31 | $6.17 | $6.32 | $4.83 | $4.05 | $5.10 | |
| Shares (Basic) | 207,000,000 | 207,000,000 | 206,000,000 | 195,000,000 | 193,000,000 | 193,000,000 | 185,000,000 | 181,000,000 | 179,000,000 | 179,000,000 | 179,000,000 | 177,000,000 | |
| Shares (Diluted) | 207,000,000 | 207,000,000 | 206,000,000 | 196,000,000 | 194,000,000 | 193,000,000 | 185,000,000 | 181,000,000 | 179,000,000 | 179,000,000 | 179,000,000 | 177,000,000 | |
| EBITDA | $4.21B | $3.82B | $3.85B | $3.22B | $2.87B | $3.43B | $2.97B | $2.72B | $2.68B | $2.42B | $2.09B | $2.73B |
Bilanz 25
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $208M | $24M | $26M | $33M | $28M | $472M | $93M | $71M | $66M | $92M | $37M | $48M | |
| Receivables | $2.03B | $1.69B | $1.63B | $2.04B | $1.70B | $1.54B | $1.64B | $1.79B | $1.76B | $1.52B | $1.28B | $1.50B | |
| Other Current Assets | $261M | $235M | $242M | $235M | $218M | $185M | $209M | $221M | $199M | $195M | $203M | $238M | |
| Current Assets | $4.35B | $3.61B | $3.54B | $4.18B | $3.32B | $3.50B | $3.09B | $3.26B | $3.08B | $2.76B | $2.58B | $3.01B | |
| PP&E (Net) | $33.65B | $30.89B | $28.17B | $28.77B | $26.94B | $24.50B | $25.32B | $21.65B | $20.72B | $19.73B | $18.03B | $16.82B | |
| PP&E (Gross) | $44.62B | $40.84B | $37.27B | $39.35B | $37.08B | $34.02B | $35.07B | $31.81B | $31.42B | $30.03B | $28.12B | $26.54B | |
| Accum. Depreciation | $10.97B | $9.95B | $9.11B | $10.58B | $10.14B | $9.52B | $9.76B | $10.16B | $10.70B | $10.30B | $10.09B | $9.72B | |
| Goodwill | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $2.46B | $2.29B | $2.29B | $2.29B | $2.02B | $2.02B | |
| Intangibles | $188M | $144M | $156M | $166M | $177M | $199M | $2.39B | $849M | $867M | $842M | $89M | $111M | |
| Other Non-current Assets | $13.20B | $11.79B | $10.67B | $7.58B | $7.01B | $15.27B | $10.08B | $8.01B | $161M | $170M | $179M | $259M | |
| Total Assets | $54.07B | $48.85B | $44.76B | $42.68B | $39.72B | $45.50B | $42.27B | $36.29B | $33.77B | $32.04B | $28.66B | $27.83B | |
| Accounts Payable | $1.75B | $1.39B | $1.36B | $1.60B | $1.41B | $1.00B | $1.08B | $1.33B | $1.17B | $1.08B | $809M | $973M | |
| Short-term Debt | $882M | $1.07B | $1.28B | $1.16B | $758M | $38M | $828M | $609M | $621M | $499M | $499M | $398M | |
| Current Liabilities | $5.41B | $5.11B | $5.88B | $5.17B | $6.35B | $2.69B | $4.00B | $4.44B | $2.81B | $2.44B | $2.53B | $2.58B | |
| Capital Leases | $235M | $167M | $108M | $68M | $74M | $83M | $127M | $7M | $1M | $7M | $15M | $3M | |
| Deferred Tax | $3.40B | $2.96B | $2.65B | $2.39B | $2.16B | $2.07B | $2.31B | $1.98B | $1.89B | $4.16B | $3.92B | $3.78B | |
| Other Non-current Liabilities | $12.56B | $11.35B | $10.40B | $10.24B | $10.13B | $11.21B | $10.50B | $9.00B | $323M | $349M | $207M | $281M | |
| Long-term Debt | $25.31B | $22.14B | $19.71B | $18.13B | $17.52B | $19.60B | $16.75B | $13.75B | $12.41B | $11.37B | $9.30B | $8.62B | |
| Total Debt | $882M | $1.07B | $1.28B | $1.16B | $758M | $38M | $828M | $11.59B | $11.66B | $11.01B | $8.84B | $8.26B | |
| Common Stock | $6.86B | $6.78B | $6.71B | $6.65B | $5.38B | $5.41B | $5.23B | $4.25B | $3.99B | $4.03B | $4.12B | $3.90B | |
| Retained Earnings | $5.48B | $4.95B | $4.40B | $3.81B | $3.44B | $7.16B | $6.59B | $6.11B | $5.64B | $5.11B | $4.79B | $4.58B | |
| AOCI | $-39M | $-26M | $-67M | $-62M | $-112M | $-137M | $-148M | $-120M | $-120M | $-133M | $-145M | $-155M | |
| Stockholders' Equity | $12.30B | $11.70B | $11.05B | $10.40B | $8.71B | $12.43B | $11.67B | $10.24B | $9.51B | $9.01B | $8.77B | $8.33B | |
| Liabilities + Equity | $54.07B | $48.85B | $44.76B | $42.68B | $39.72B | $45.50B | $42.27B | $36.29B | $33.77B | $32.04B | $28.66B | $27.90B | |
| Shares Outstanding | 207,745,154 | 207,171,582 | 206,357,000 | 205,632,000 | 193,748,000 | 193,771,000 | 192,209,000 | 181,925,000 | 179,387,000 | 179,433,000 | 179,470,000 | 176,991,000 |
Cashflow 15
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $1.84B | $1.73B | $1.61B | $1.47B | $1.38B | $1.29B | $1.17B | $1.12B | $1.03B | $976M | $852M | $1.15B | |
| Deferred Tax | $358M | $194M | $181M | $44M | $-85M | $282M | $251M | $114M | $196M | $265M | $237M | $356M | |
| Amort. of Intangibles | $18M | $16M | $15M | $16M | $16M | $16M | $9M | $27M | $29M | $16M | $11M | $12M | |
| Other Non-cash | $-252M | $313M | $36M | $-618M | $868M | $479M | $-112M | $322M | $-243M | $-25M | $95M | $-567M | |
| Operating Cash Flow | $3.41B | $3.64B | $3.22B | $1.98B | $3.07B | $3.70B | $2.65B | $2.68B | $2.12B | $2.08B | $1.92B | $1.84B | |
| Investing Cash Flow | $-5.30B | $-4.95B | $-4.09B | $-3.43B | $-3.86B | $-4.07B | $-5.73B | $-3.35B | $-2.56B | $-3.39B | $-2.20B | $-2.06B | |
| Debt Issued | $4.43B | $4.53B | $3.17B | $2.17B | $4.46B | $3.69B | $2.51B | $1.43B | $1.40B | $2.04B | $956M | $1.74B | |
| Net Debt Issued | $3.14B | $2.39B | $1.55B | $584M | $935M | $2.81B | $1.69B | $1.33B | $1.01B | $1.23B | $670M | $499M | |
| Stock Issued | · | $0 | $0 | $1.30B | $0 | $2M | $1.02B | $0 | $0 | · | $9M | $0 | |
| Stock Repurchased | · | $0 | $0 | $55M | $66M | $0 | $0 | $0 | $51M | $33M | $0 | $52M | |
| Net Stock Activity | · | $0 | $0 | $1.25B | $-66M | $2M | $1.02B | $0 | $-51M | $-33M | $9M | $-52M | |
| Dividends Paid | $871M | $810M | $752M | $685M | $791M | $760M | $692M | $620M | $592M | $531M | $501M | $470M | |
| Financing Cash Flow | $2.06B | $1.34B | $883M | $1.46B | $315M | $796M | $3.10B | $654M | $421M | $1.36B | $277M | $211M | |
| Net Change in Cash | $162M | $37M | $8M | $8M | $-481M | $423M | $17M | $-13M | $-24M | $53M | $-11M | $-4M | |
| Taxes Paid | $-267M | $-230M | $-5M | $-3M | $-3M | $-360M | $18M | $-26M | $4M | $-1M | $14M | $-35M |
Rentabilität 7
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Margin | · | · | · | · | · | · | · | · | 13.1% | 13.6% | 12.0% | 12.9% | |
| Net Margin | · | · | · | · | · | · | · | · | 9.0% | 8.2% | 7.0% | 7.4% | |
| Pretax Margin | · | · | · | · | · | · | · | · | 10.2% | 10.4% | 9.2% | 10.4% | |
| EBITDA Margin | · | · | · | · | · | · | · | · | 21.2% | 22.8% | 20.2% | 22.2% | |
| ROA | 2.8% | 3.0% | 3.2% | 2.6% | 2.1% | 3.1% | 3.0% | 3.2% | 3.5% | 2.9% | 2.6% | 3.4% | |
| ROE | 12.2% | 12.3% | 13.0% | 11.3% | 8.6% | 11.3% | 10.7% | 11.3% | 12.2% | 9.8% | 8.5% | 11.1% | |
| ROIC | 17.0% | 16.8% | 16.2% | 14.7% | 18.9% | 14.2% | 12.1% | 6.7% | 6.7% | 5.5% | 5.3% | 6.9% |
Liquidität & Solvenz 5
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 0.8 | 0.7 | 0.6 | 0.8 | 0.5 | 1.3 | 0.8 | 0.7 | 1.1 | 1.1 | 1.0 | 1.2 | |
| Quick Ratio | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.8 | 0.4 | 0.4 | 0.6 | 0.7 | 0.5 | 0.6 | |
| Debt / Equity | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 1.1 | 1.2 | 1.2 | 1.0 | 1.0 | |
| LT Debt / Equity | · | · | · | · | · | · | · | 1.1 | 1.2 | 1.2 | 1.0 | 0.9 | |
| Interest Coverage | 2.2 | 2.2 | 2.8 | 2.6 | 2.4 | 2.8 | 2.7 | 2.9 | 3.1 | 3.1 | 2.8 | 3.7 |
Effizienz 2
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | · | · | · | · | · | · | · | · | 0.4 | 0.4 | 0.4 | 0.5 | |
| Receivables Turnover | · | · | · | · | · | · | · | · | 7.7 | 7.6 | 7.4 | 8.1 |
Wachstumsraten 7
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| EPS YoY | 3.8% | 0.15% | 22.5% | 18.2% | -34.0% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | 8.4% | 13.2% | -1.5% | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | -0.14% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 4.1% | 0.50% | 29.0% | 19.4% | -33.7% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | 10.5% | 15.7% | 0.70% | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 1.3% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 2.8% | · | · | · | · | · | · | · | · | · | · | · |
Bewertung (TTM) 15
| Kennzahl | Trend | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $13.12B | $13.12B | $13.12B | $13.12B | $13.12B | $13.12B | $13.12B | $13.12B | $12.61B | $10.63B | $10.34B | $12.30B | |
| Net Income TTM | $1.46B | $1.40B | $1.40B | $1.08B | $907M | $1.37B | $1.17B | $1.12B | $1.13B | $868M | $727M | $905M | |
| Market Cap | $3.54B | $3.77B | $4.07B | $3.92B | $5.08B | $5.26B | · | · | · | · | · | · | |
| Enterprise Value | $4.22B | $4.81B | $5.32B | $5.05B | $5.81B | $4.78B | · | · | · | · | · | · | |
| P/E | 2.4 | 2.7 | 2.9 | 3.5 | 5.6 | 3.8 | · | · | · | · | · | · | |
| P/S | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | · | · | · | · | · | · | |
| P/B | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.4 | · | · | · | · | · | · | |
| P / Tangible Book | 0.3 | 0.4 | 0.5 | 0.5 | 0.8 | 0.5 | · | · | · | · | · | · | |
| P / Cash Flow | 1.0 | 1.0 | 1.3 | 2.0 | 1.7 | 1.4 | · | · | · | · | · | · | |
| EV / EBITDA | 1.0 | 1.3 | 1.4 | 1.6 | 2.0 | 1.4 | · | · | · | · | · | · | |
| EV / Revenue | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | · | · | · | · | · | · | |
| Dividend Yield | 24.6% | 21.5% | 18.5% | 17.5% | 15.6% | 14.4% | · | · | · | · | · | · | |
| Earnings Yield | 41.2% | 37.2% | 34.3% | 28.9% | 17.8% | 26.1% | · | · | · | · | · | · | |
| Payout Ratio | 59.6% | 57.7% | 53.8% | 63.2% | 87.2% | 55.6% | 59.2% | 55.4% | 52.2% | 61.2% | 68.9% | 51.9% | |
| Annual Payout | $871M | $810M | $752M | $685M | $791M | $760M | $692M | $620M | $592M | $531M | $501M | $470M |
Gewinn- und Verlustrechnung 13
| Kennzahl | Trend | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Expenses | $3.72B | $2.91B | $2.99B | $3.82B | $2.88B | $2.39B | $2.37B | $2.72B | $2.74B | $2.35B | $2.29B | $3.13B | $4.01B | $4.71B | $4.74B | $4.02B | |
| Operating Income | $704M | $619M | $427M | $624M | $555M | $517M | $502M | $517M | $656M | $538M | $397M | $652M | $462M | $545M | $183M | $558M | |
| Interest Expense | $279M | $271M | $256M | $250M | $248M | $252M | $233M | $218M | $208M | $200M | $192M | $191M | $189M | $171M | $161M | $154M | |
| Interest Income | $29M | $26M | $25M | $23M | $34M | $48M | $36M | $18M | $12M | $15M | $13M | $17M | $20M | $10M | $8M | $8M | |
| Other Non-op | $-224M | $-206M | $-197M | $-197M | $-233M | $-161M | $-144M | $-183M | $-174M | $-184M | $-162M | $-157M | $-168M | $-152M | $-168M | $-148M | |
| Pretax Income | $480M | $413M | $230M | $427M | $322M | $356M | $358M | $334M | $482M | $354M | $235M | $495M | $294M | $393M | $15M | $410M | |
| Income Tax | $111M | $-6M | $1M | $-18M | $30M | $-121M | $36M | $21M | $63M | $22M | $34M | $50M | $29M | $6M | $-22M | $16M | |
| Net Income | $369M | $419M | $229M | $445M | $292M | $477M | $322M | $313M | $419M | $332M | $201M | $445M | $265M | $387M | $37M | $394M | |
| EPS (Basic) | $1.78 | $2.02 | $1.10 | $2.14 | $1.41 | $2.30 | $1.56 | $1.51 | $2.03 | $1.61 | $0.97 | $2.16 | $1.31 | $2.00 | $0.19 | $2.03 | |
| EPS (Diluted) | $1.78 | $2.01 | $1.10 | $2.14 | $1.41 | $2.30 | $1.55 | $1.51 | $2.02 | $1.61 | $0.97 | $2.16 | $1.31 | $1.99 | $0.19 | $2.03 | |
| Shares (Basic) | -414,000,000 | 207,000,000 | 207,000,000 | 207,000,000 | -413,000,000 | 207,000,000 | 207,000,000 | 206,000,000 | -412,000,000 | 206,000,000 | 206,000,000 | 206,000,000 | -384,000,000 | 193,000,000 | 193,000,000 | 193,000,000 | |
| Shares (Diluted) | -414,000,000 | 207,000,000 | 207,000,000 | 207,000,000 | -414,000,000 | 207,000,000 | 207,000,000 | 207,000,000 | -412,000,000 | 206,000,000 | 206,000,000 | 206,000,000 | -386,000,000 | 194,000,000 | 194,000,000 | 194,000,000 | |
| EBITDA | · | $619M | $427M | $1.08B | · | $517M | $502M | $940M | · | $538M | $397M | $1.04B | · | $545M | $183M | $916M |
Bilanz 25
| Kennzahl | Trend | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $208M | $34M | $32M | $33M | $24M | $969M | $20M | $292M | · | $36M | $30M | $115M | · | $26M | $67M | $150M | |
| Receivables | $2.03B | $1.40B | $1.60B | $1.73B | $1.69B | $1.41B | $1.50B | $1.44B | · | $1.39B | $1.30B | $1.51B | · | $1.78B | $1.87B | $1.63B | |
| Other Current Assets | $261M | $154M | $181M | $271M | $235M | $346M | $203M | $297M | · | $135M | $186M | $261M | · | $325M | $182M | $252M | |
| Current Assets | $4.35B | $3.76B | $3.54B | $3.62B | $3.61B | $5.62B | $4.52B | $3.75B | · | $3.42B | $3.20B | $3.54B | · | $4.31B | $4.09B | $3.61B | |
| PP&E (Net) | $33.65B | $32.65B | $31.62B | $31.10B | $30.89B | $30.07B | $29.45B | $28.59B | · | $27.53B | $29.70B | $29.19B | · | $28.10B | $27.73B | $27.27B | |
| PP&E (Gross) | $44.62B | $43.36B | $42.05B | $41.38B | $40.84B | $39.92B | $38.98B | $37.93B | · | $36.40B | $40.58B | $39.90B | · | $38.55B | $37.91B | $37.61B | |
| Accum. Depreciation | $10.97B | $10.71B | $10.43B | $10.28B | $9.95B | $9.85B | $9.54B | $9.34B | · | $8.87B | $10.88B | $10.71B | · | $10.45B | $10.18B | $10.34B | |
| Goodwill | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | $1.99B | |
| Intangibles | $188M | $190M | $137M | $141M | $144M | $148M | $152M | $153M | · | $159M | $161M | $164M | · | $170M | $171M | $175M | |
| Other Non-current Assets | $13.20B | $12.81B | $12.44B | $12.29B | $11.79B | $11.55B | $11.39B | $11.11B | · | $10.53B | $7.73B | $7.57B | · | $7.46B | $7.32B | $7.12B | |
| Total Assets | $54.07B | $52.03B | $50.25B | $49.55B | $48.85B | $49.81B | $47.81B | $45.90B | $44.76B | $43.73B | $42.92B | $42.52B | $42.68B | $41.95B | $41.31B | $40.36B | |
| Accounts Payable | $1.75B | $1.31B | $1.38B | $1.30B | $1.39B | $1.29B | $1.31B | $1.10B | · | $1.14B | $1.05B | $1.08B | · | $1.62B | $1.75B | $1.32B | |
| Short-term Debt | $882M | $216M | $597M | $513M | $1.07B | $966M | $560M | $290M | · | $1.22B | $528M | $130M | · | $994M | $815M | $244M | |
| Current Liabilities | $5.41B | $3.27B | $3.78B | $4.15B | $5.11B | $6.79B | $6.51B | $4.97B | · | $4.04B | $3.60B | $4.04B | · | $5.47B | $6.89B | $5.68B | |
| Capital Leases | $235M | $232M | $189M | $189M | $167M | $159M | $152M | $130M | · | $112M | $91M | $65M | · | $69M | $71M | $71M | |
| Deferred Tax | $3.40B | $3.09B | $2.97B | $2.95B | $2.96B | $2.75B | $2.84B | $2.71B | · | $2.58B | $2.52B | $2.47B | · | $2.31B | $2.24B | $2.23B | |
| Other Non-current Liabilities | $12.56B | $12.10B | $11.81B | $11.71B | $11.35B | $10.96B | $10.92B | $10.50B | · | $10.29B | $10.30B | $10.17B | · | $10.06B | $10.23B | $10.18B | |
| Long-term Debt | $25.31B | · | · | · | · | · | · | · | · | · | · | · | · | · | · | · | |
| Total Debt | · | $216M | $597M | $513M | · | $966M | $560M | $290M | · | $1.22B | $528M | $130M | · | $994M | $815M | $244M | |
| Common Stock | $6.86B | $6.83B | $6.81B | $6.79B | $6.78B | $6.75B | $6.73B | $6.71B | · | $6.70B | $6.68B | $6.65B | · | $5.34B | $5.32B | $5.31B | |
| Retained Earnings | $5.48B | $5.36B | $4.94B | $5.16B | $4.95B | $4.88B | $4.40B | $4.50B | · | $4.20B | $3.86B | $4.05B | · | $3.74B | $3.35B | $3.66B | |
| AOCI | $-39M | $-34M | $-27M | $-28M | $-26M | $-42M | $-30M | $-42M | · | $-44M | $-57M | $-65M | · | $-98M | $-104M | $-109M | |
| Stockholders' Equity | $12.30B | $12.16B | $11.72B | $11.92B | $11.70B | $11.59B | $11.11B | $11.17B | · | $10.85B | $10.48B | $10.64B | · | $8.98B | $8.57B | $8.86B | |
| Liabilities + Equity | $54.07B | $52.03B | $50.25B | $49.55B | $48.85B | $49.81B | $47.81B | $45.90B | · | $43.73B | $42.92B | $42.52B | · | $41.95B | $41.31B | $40.36B | |
| Shares Outstanding | 207,745,154 | 207,683,012 | 207,587,803 | 207,515,682 | 207,171,582 | 207,100,586 | 207,020,080 | 206,937,244 | 206,357,000 | 206,258,727 | 206,175,587 | 206,109,174 | 205,632,000 | 193,741,991 | 193,736,380 | 193,739,166 |
Cashflow 11
| Kennzahl | Trend | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $474M | $464M | $451M | $452M | $444M | $438M | $427M | $423M | $421M | $404M | $396M | $385M | $375M | $369M | $366M | $358M | |
| Other Non-cash | · | · | · | $123M | · | · | · | $306M | · | · | · | $94M | · | · | · | $56M | |
| Operating Cash Flow | $1.05B | $632M | $709M | $1.02B | $1.08B | $758M | $759M | $1.04B | $845M | $616M | $835M | $924M | $565M | $276M | $328M | $808M | |
| Investing Cash Flow | $-1.62B | $-1.66B | $-1.05B | $-968M | $-238M | $-1.19B | $-1.91B | $-1.62B | $-1.15B | $-983M | $-977M | $-981M | $-978M | $-885M | $-786M | $-782M | |
| Debt Issued | $405M | $1.64B | $1.29B | $1.09B | $318M | $1.19B | $841M | $2.18B | $889M | $0 | $892M | $1.39B | $400M | $652M | $0 | $1.12B | |
| Net Debt Issued | · | · | · | $728M | · | · | · | $2.08B | · | · | · | $1.39B | · | · | · | $869M | |
| Stock Repurchased | · | · | · | · | · | · | · | · | · | $0 | $0 | $0 | $0 | $0 | $0 | $55M | |
| Net Stock Activity | · | · | · | · | · | · | · | · | · | · | · | $0 | · | · | · | $-55M | |
| Dividends Paid | $218M | $218M | $218M | $217M | $203M | $203M | $202M | $202M | $188M | $188M | $188M | $188M | $171M | $172M | $171M | $171M | |
| Financing Cash Flow | $744M | $1.02B | $339M | $-50M | $-1.78B | $1.37B | $887M | $872M | $294M | $392M | $46M | $151M | $405M | $578M | $384M | $95M | |
| Net Change in Cash | $171M | $-5M | $-6M | $2M | $-935M | $936M | $-262M | $298M | $-15M | $25M | $-96M | $94M | $-8M | $-31M | $-74M | $121M |
Rentabilität 3
| Kennzahl | Trend | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROA | · | 0.82% | 0.47% | 0.93% | · | 1.0% | 0.71% | 0.71% | · | 0.77% | 0.48% | 1.1% | · | 0.95% | 0.08% | 0.91% | |
| ROE | · | 3.5% | 2.0% | 3.9% | · | 4.2% | 3.0% | 2.9% | · | 3.4% | 2.1% | 4.6% | · | 4.4% | 0.35% | 3.7% | |
| ROIC | · | 5.1% | 3.5% | 5.2% | · | 5.5% | 3.9% | 4.2% | · | 4.2% | 3.1% | 5.4% | · | 5.4% | 4.8% | 5.9% |
Liquidität & Solvenz 4
| Kennzahl | Trend | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | · | 1.2 | 0.9 | 0.9 | · | 0.8 | 0.7 | 0.8 | · | 0.8 | 0.9 | 0.9 | · | 0.8 | 0.6 | 0.6 | |
| Quick Ratio | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.2 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.3 | 0.3 | 0.3 | |
| Debt / Equity | · | 0.0 | 0.1 | 0.0 | · | 0.1 | 0.1 | 0.0 | · | 0.1 | 0.1 | 0.0 | · | 0.1 | 0.1 | 0.0 | |
| Interest Coverage | · | 2.3 | 1.7 | 2.5 | · | · | · | 2.4 | · | 2.7 | 2.1 | 3.4 | · | 3.2 | 1.1 | 3.6 |
Bewertung (TTM) 13
| Kennzahl | Trend | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 | Q1 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | · | $13.12B | $13.12B | $13.12B | · | $13.12B | $13.12B | $13.12B | · | $13.12B | $13.12B | $13.12B | · | $13.12B | $13.12B | $13.12B | |
| Net Income TTM | · | $1.57B | $1.47B | $1.56B | · | $1.44B | $1.17B | $1.29B | · | $1.36B | $1.07B | $1.26B | · | $1.12B | $762M | $904M | |
| Market Cap | · | $3.84B | $3.57B | $3.73B | · | $4.43B | $4.00B | $4.26B | · | $3.98B | $4.46B | $4.41B | · | $3.42B | $3.77B | $4.31B | |
| Enterprise Value | · | $4.03B | $4.14B | $4.21B | · | $4.42B | $4.54B | $4.26B | · | $5.16B | $4.96B | $4.42B | · | $4.39B | $4.52B | $4.41B | |
| P/E | · | 2.5 | 2.4 | 2.4 | · | 3.1 | 3.4 | 3.3 | · | 2.9 | 4.1 | 3.4 | · | 3.1 | 5.0 | 4.8 | |
| P/S | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | |
| P/B | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.4 | · | 0.4 | 0.4 | 0.5 | |
| P / Tangible Book | · | 0.4 | 0.4 | 0.4 | · | 0.5 | 0.4 | 0.5 | · | 0.5 | 0.5 | 0.5 | · | 0.5 | 0.6 | 0.6 | |
| P / Cash Flow | · | · | · | 3.7 | · | · | · | 4.1 | · | · | · | 4.8 | · | · | · | 5.3 | |
| EV / EBITDA | · | 6.5 | 9.7 | 3.9 | · | 8.6 | 9.0 | 4.5 | · | 9.6 | 12.5 | 4.3 | · | 8.1 | 24.7 | 4.8 | |
| EV / Revenue | · | 0.3 | 0.3 | 0.3 | · | 0.3 | 0.3 | 0.3 | · | 0.4 | 0.4 | 0.3 | · | 0.3 | 0.3 | 0.3 | |
| Earnings Yield | · | 40.8% | 41.2% | 41.8% | · | 32.6% | 29.2% | 30.3% | · | 34.8% | 24.5% | 29.8% | · | 32.8% | 20.1% | 20.9% | |
| Payout Ratio | · | · | · | 48.8% | · | · | · | 64.5% | · | · | · | 42.2% | · | · | · | 43.4% |
Finanzberichte Gewinn- und Verlustrechnung, Bilanz, Cashflow — jährlich, letzte 5 Jahre
Gewinn- und Verlustrechnung
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Nettoergebnis | $1.46B | $1.40B | $1.40B | $1.08B | $907M |
| Verwässerte EPS | $7.03 | $6.77 | $6.76 | $5.52 | $4.67 |
Bilanz
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| Fremdkapital / Eigenkapital | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Liquiditätsgrad | 0.8 | 0.7 | 0.6 | 0.8 | 0.5 |
| Quick Ratio | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 |
Meine Kennzahlen Ihre persönliche Watchlist — ausgewählte Zeilen aus den vollständigen Fundamentaldaten
Wählen Sie die Kennzahlen, die für Sie wichtig sind — klicken Sie auf das ➕ neben jeder Zeile in den vollständigen Fundamentaldaten oben.
Ihre Auswahl wird gespeichert und begleitet Sie über alle Ticker hinweg.
Institutionelle Eigentümer (13F) 4 Einreicher · $355K gesamt · Stand 30. Juni 2026
Institutionen, die diese Aktie in ihrer vierteljährlichen SEC-Formular 13F melden. Nur Long-Positionen; ein einzelner Einreicher kann für separate Optionsscheine zweimal erscheinen. Große gegenläufige Put/Call-Positionen spiegeln typischerweise Market-Making oder abgesicherte Bestände wider, nicht die gerichtete Überzeugung.
| Neue Positionen | Geschlossene Positionen | Erhöht | Abgenommen | Nettoveränderung der Aktien |
|---|---|---|---|---|
| 2 (+2 vs. Vorquartal) | 0 (-1 vs. Vorquartal) | 0 (0 vs. Vorquartal) | 1 (+1 vs. Vorquartal) | +60K |
Verglichen mit Q1 2026. SEC-Formular 13F-Einreichungen sind innerhalb von 45 Tagen nach Quartalsende fällig, zuzüglich einer kurzen Pufferzeit für verspätete Einreicher — Quartale, die noch in diesem Fenster liegen, werden zugunsten des letzten vollständig berichteten Paares übersprungen.
| Institution | Wert | Aktien | % der verfolgten 13F | Typ |
|---|---|---|---|---|
| IAT REINSURANCE CO LTD. | $334.000 | 60.000 | 94,06% | Aktien |
| THOMPSON INVESTMENT MANAGEMENT, INC. | $16.610 | 1.000 | 4,68% | Aktien |
| PNC Financial Services Group, Inc. | $3.555 | 214 | 1,00% | Aktien |
| First Command Advisory Services, Inc. | $929 | 55 | 0,26% | Aktien |
Unternehmensinsider 2 Insider · 0 Führungskräfte · 2 Direktoren
| Insider | Rolle | Letzte Aktivität | Gehaltene Aktien | Käufe 12m | Verkäufe 12m | Netto 12m |
|---|---|---|---|---|---|---|
| Gary Torgow | Direktor | 1. Juli 2026 A | — | 0 | 0 | $0 |
| BRANDON DAVID | Direktor | 1. Juli 2026 A | — | 0 | 0 | $0 |
Insider aus SEC-Einreichungen Form 3/4/5; Netto = nur P/S aus offenen Märkten
ETF-Besitz Gehalten von 3 ETFs
Gewichtung spiegelt nur direkte Aktienbestände (N-PORT) wider; gehebelte oder derivatbasierte Fonds können zusätzliche Swap-Exposure halten, die hier nicht angezeigt wird.