Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise-3.8%
Next ReportOct 26, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Jul 27, 2026
$0.47
$0.48
-2.6%
March 31, 2026
$0.47
$0.49
-4.1%
Dec. 31, 2025
$0.50
$0.51
-1.6%
Sept. 30, 2025
$0.50
$0.51
-2.4%
June 30, 2025
$0.50
$0.52
-3.2%
March 31, 2025
$0.50
$0.55
-8.8%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement6
Metric
Trend
2025
2024
2023
2022
2021
2020
Interest Expense
$793M
$715M
$582M
$455M
$372M
$317M
Net Income
$1.30B
$1.52B
$1.52B
$600M
$1.57B
$484M
EPS (Basic)
$1.86
$2.44
$2.75
$1.21
$3.51
$1.14
EPS (Diluted)
$1.86
$2.44
$2.68
$1.19
$3.51
$1.14
Shares (Basic)
699,000,000
624,000,000
554,000,000
498,000,000
446,000,000
424,000,000
Shares (Diluted)
699,000,000
624,000,000
575,000,000
518,000,000
446,000,000
424,000,000
Balance Sheet10
Metric
Trend
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$638M
$635M
$535M
$303M
$372M
·
Total Assets
$31.23B
$28.25B
$23.80B
$22.40B
$20.84B
·
Deferred Tax
$28M
$92M
·
·
·
·
Total Liabilities
$16.92B
$14.90B
$12.60B
$12.84B
$11.97B
·
Long-term Debt
$15.99B
$13.73B
$11.88B
$12.21B
$11.02B
·
Common Stock
$1M
$1M
$1M
$1M
$0
·
Retained Earnings
$958M
$852M
$462M
$-2M
·
·
Stockholders' Equity
$14.32B
$13.36B
$11.20B
$9.55B
$8.87B
$7.18B
Liabilities + Equity
$31.23B
$28.25B
$23.80B
$22.40B
$20.84B
·
Shares Outstanding
718,000,000
672,000,000
582,000,000
519,000,000
468,000,000
423,000,000
Cash Flow8
Metric
Trend
2025
2024
2023
2022
2021
2020
Operating Cash Flow
$-1.72B
$-2.13B
$511M
$-1.36B
$-2.46B
$-580M
Debt Issued
$12.53B
$13.24B
$5.21B
$7.95B
$19.34B
$8.26B
Stock Issued
$928M
$1.36B
$1.16B
$1.00B
$819M
$4M
Stock Repurchased
·
·
·
$0
$0
$100M
Dividends Paid
$1.26B
$1.14B
$1.03B
$912M
$694M
$679M
Financing Cash Flow
$1.78B
$2.42B
$-284M
$1.21B
$2.62B
$730M
Net Change in Cash
$64M
$296M
$227M
$-149M
$160M
$150M
Taxes Paid
$163M
$66M
$36M
$39M
$26M
$16M
Per Share3
Metric
Trend
2025
2024
2023
2022
2021
2020
Dividend / Share
$1.92
$1.92
$1.92
$1.87
$1.62
$1.60
Dividend Paid / Share
$1.92
$1.92
$1.92
$1.87
$1.62
$1.60
EPS (TTM)
$1.86
$2.44
$2.68
$1.19
$3.51
$1.14
Growth Rates7
Metric
Trend
2025
2024
2023
2022
2021
2020
EPS YoY
-23.8%
-9.0%
125.2%
-66.1%
207.9%
·
EPS CAGR 3Y
16.1%
-11.4%
33.0%
·
·
·
EPS CAGR 5Y
10.3%
·
·
·
·
·
Net Income YoY
-14.6%
0.00%
153.7%
-61.7%
223.8%
·
Net Income CAGR 3Y
29.4%
-0.97%
46.5%
·
·
·
Net Income CAGR 5Y
21.8%
·
·
·
·
·
Dividends Paid CAGR 5Y
13.2%
·
·
·
·
·
Valuation (TTM)5
Metric
Trend
2025
2024
2023
2022
2021
2020
Net Income TTM
$1.30B
$1.52B
$1.52B
$600M
$1.57B
$484M
P/E
10.9
9.0
7.5
15.5
6.0
14.8
P / Tangible Book
1.0
1.1
1.0
1.0
·
·
Earnings Yield
9.2%
11.2%
13.4%
6.4%
16.6%
6.8%
Annual Payout
$1.26B
$1.14B
$1.03B
$912M
$694M
$679M
Income Statement6
Metric
Trend
Q2 2026
Q1 2026
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
Interest Expense
$214M
$213M
$210M
$209M
$188M
$186M
$187M
$195M
$174M
$159M
$157M
$145M
$141M
$139M
$141M
$120M
Net Income
$171M
$92M
$293M
$404M
$361M
$241M
$357M
$394M
$322M
$449M
$413M
$500M
$331M
$278M
$174M
$104M
EPS (Basic)
$0.24
$0.13
$0.41
$0.57
$0.52
$0.36
$0.54
$0.62
$0.52
$0.76
$0.73
$0.89
$0.61
$0.52
$0.34
$0.21
EPS (Diluted)
$0.24
$0.13
$0.41
$0.57
$0.52
$0.36
$0.54
$0.62
$0.52
$0.76
$0.71
$0.87
$0.59
$0.51
$0.33
$0.21
Shares (Basic)
718,000,000
718,000,000
·
709,000,000
695,000,000
676,000,000
·
635,000,000
616,000,000
591,000,000
·
562,000,000
547,000,000
534,000,000
·
503,000,000
Shares (Diluted)
718,000,000
718,000,000
·
709,000,000
695,000,000
676,000,000
·
635,000,000
616,000,000
591,000,000
·
582,000,000
567,000,000
555,000,000
·
523,000,000
Balance Sheet10
Metric
Trend
Q2 2026
Q1 2026
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
Cash & Equivalents
$383M
$505M
$638M
$1.04B
$447M
$647M
$635M
$486M
$601M
$509M
·
$527M
$411M
$359M
·
$257M
Total Assets
$30.50B
$30.68B
$31.23B
$30.81B
$29.07B
$28.32B
$28.25B
$27.10B
$26.09B
$24.26B
·
$22.92B
$22.23B
$21.81B
·
$22.04B
Deferred Tax
$71M
$60M
$28M
$24M
$80M
·
$92M
·
·
·
·
·
·
·
·
·
Total Liabilities
$16.61B
$16.61B
$16.92B
$16.48B
$15.04B
$14.64B
$14.90B
$14.33B
$13.73B
$12.38B
·
$12.11B
$11.88B
$11.76B
·
$12.60B
Long-term Debt
$15.77B
$15.85B
$15.99B
$15.61B
$14.11B
$13.92B
$13.73B
$13.50B
$12.96B
$11.70B
·
$11.52B
$11.37B
$11.16B
·
$11.82B
Common Stock
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
$1M
$1M
$1M
·
$0
Retained Earnings
$531M
$705M
$958M
$851M
$789M
$765M
$852M
$728M
$642M
$620M
·
$309M
$80M
·
·
·
Stockholders' Equity
$13.89B
$14.06B
$14.32B
$14.32B
$14.03B
$13.67B
$13.36B
$12.77B
$12.36B
$11.87B
$11.20B
$10.81B
$10.35B
$10.05B
$9.55B
$9.44B
Liabilities + Equity
$30.50B
$30.68B
$31.23B
$30.81B
$29.07B
$28.32B
$28.25B
$27.10B
$26.09B
$24.26B
·
$22.92B
$22.23B
$21.81B
·
$22.04B
Shares Outstanding
718,000,000
718,000,000
718,000,000
716,000,000
706,000,000
690,000,000
672,000,000
646,000,000
630,000,000
608,000,000
582,000,000
569,000,000
557,000,000
545,000,000
519,000,000
508,000,000
Cash Flow9
Metric
Trend
Q2 2026
Q1 2026
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
Operating Cash Flow
$336M
$184M
$-427M
$-773M
$-218M
$-299M
$-268M
$-521M
$-1.32B
$-21M
$-359M
$46M
$-48M
$872M
$-360M
$20M
Debt Issued
$3.11B
$3.87B
$3.15B
$4.78B
$2.01B
$2.60B
$2.59B
$2.86B
$5.37B
$2.42B
$2.20B
$1.11B
$883M
$1.01B
$2.96B
$1.44B
Net Debt Issued
·
$3.87B
·
·
·
$2.60B
·
·
·
·
·
·
·
$-1.05B
·
·
Stock Issued
$0
$0
$22M
$204M
$318M
$384M
$528M
$302M
$449M
$85M
$236M
$215M
$227M
$477M
$193M
$229M
Net Stock Activity
·
$0
·
·
·
$384M
·
·
·
·
·
·
·
$477M
·
·
Dividends Paid
$345M
$345M
$319M
$320M
$317M
$308M
$303M
$287M
$279M
$270M
$263M
$254M
$253M
$261M
$247M
$234M
Financing Cash Flow
$-367M
$-453M
$97M
$1.36B
$140M
$181M
$504M
$464M
$1.42B
$34M
$318M
$106M
$124M
$-832M
$335M
$81M
Net Change in Cash
$-31M
$-269M
$-330M
$590M
$-78M
$-118M
$236M
$-57M
$104M
$13M
$-41M
$152M
$76M
$40M
$-25M
$101M
Taxes Paid
$1M
$39M
$121M
$4M
$1M
$37M
$8M
$26M
$7M
$25M
$7M
$1M
$0
$28M
$6M
$-21M
Profitability2
Metric
Trend
Q2 2026
Q1 2026
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
ROA
·
0.31%
·
1.4%
1.3%
0.92%
·
1.6%
·
·
·
·
·
2.5%
·
0.94%
ROE
·
0.66%
·
3.0%
2.7%
1.9%
·
3.3%
·
·
·
·
·
5.5%
·
2.2%
Per Share6
Metric
Trend
Q2 2026
Q1 2026
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
Book Value / Share
·
$19.59
·
$20.00
$19.88
$19.81
·
·
·
$19.53
·
·
·
$18.44
·
$18.57
Cash Flow / Share
·
$0.26
·
·
·
$-0.44
·
·
·
$-0.04
·
·
·
$1.57
·
·
Cash / Share
·
$0.70
·
$1.45
$0.63
$0.94
·
·
·
$0.84
·
·
·
$0.66
·
$0.51
Dividend / Share
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.51
$0.46
Dividend Paid / Share
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.48
$0.51
$0.46
EPS (TTM)
$1.35
$1.63
·
$1.99
$2.04
$2.04
·
$2.61
$2.86
$2.93
·
$2.30
$1.64
$1.27
·
$1.69
Valuation (TTM)10
Metric
Trend
Q2 2026
Q1 2026
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
Net Income TTM
$960M
$1.15B
·
$1.36B
$1.35B
$1.31B
·
$1.58B
$1.68B
$1.69B
·
$1.28B
$887M
$667M
·
$808M
Market Cap
·
$12.94B
·
$14.61B
$15.50B
$15.29B
·
·
·
$12.66B
·
·
·
$9.96B
·
$8.58B
P/E
13.7
11.1
·
10.3
10.8
10.9
·
8.0
7.3
7.1
·
8.5
11.5
14.4
·
10.0
P/B
·
0.9
·
1.0
1.1
1.1
·
·
·
1.1
·
·
·
1.0
·
0.9
P / Tangible Book
1.0
0.9
·
1.0
1.1
1.1
·
1.1
1.1
1.1
·
1.0
1.0
1.0
·
0.9
P / Cash Flow
·
70.3
·
·
·
-51.1
·
·
·
-602.8
·
·
·
11.4
·
·
Dividend Yield
·
10.1%
·
8.5%
7.8%
7.7%
·
·
·
8.2%
·
·
·
9.7%
·
9.9%
Earnings Yield
7.3%
9.0%
·
9.8%
9.3%
9.2%
·
12.5%
13.7%
14.1%
·
11.8%
8.7%
7.0%
·
10.0%
Payout Ratio
·
375.0%
·
·
·
127.8%
·
·
·
60.1%
·
·
·
93.9%
·
·
Annual Payout
$1.33B
$1.30B
·
$1.25B
$1.22B
$1.18B
·
$1.10B
$1.07B
$1.04B
·
$1.01B
$995M
$965M
·
$847M
Most recent period on the left · null values shown as ·
Financial Statements
Income statement, balance sheet, cash flow — annual, last 5 years
16
Metric
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Net Income
$1.30B
$1.52B
$1.52B
$600M
$1.57B
Diluted EPS
$1.86
$2.44
$2.68
$1.19
$3.51
No data for this statement
Not enough fundamentals data to build this statement yet.
No data for this statement
Not enough fundamentals data to build this statement yet.
Institutional owners (13F)
853 filers
· $4.8B total
· As of Sept. 30, 2026
17
Institutions that report holding this stock in their quarterly SEC Form 13F. Long positions only; a single filer may appear twice for separate option legs. Large offsetting put/call legs typically reflect market-making or hedged inventory, not directional conviction.
Holders853
Value held$4.8B
New positions76
Exited positions87
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
76 (-30 vs prior Q)
87 (-11 vs prior Q)
298 (-16 vs prior Q)
264 (+9 vs prior Q)
+2.0M
Compared to Q1 2026. SEC Form 13F filings are due within 45 days of quarter-end plus a short buffer for late filers — quarters still inside that window are skipped in favor of the most recent fully-reported pair.
Investors who filed SEC Schedule 13D — beneficial ownership above 5% with an intent to influence the issuer (activist stakes, board campaigns, M&A). Each row shows the most recent known state of that filer's position.
Filer
Filed
Stake
Status
Purpose
Filing
Ares Management LLC, Ares Management, Inc., Ares Partners Management Company LLC, Antony P. Ressler
×2 filings
Purpose is an automated classification of the filer's own stated purpose (SEC Item 4) — not investment advice. "—" means no clear purpose was stated or the text could not be classified.
Company insiders
25 insiders
· 12 officers · 14 directors