Earnings History
EPS actual vs estimate, surprise %, beat rate, next earnings date
14
Avg Surprise1.8%
Next ReportNov 09, 2026
Period
Report
EPS Actual
EPS Est
Surprise
June 30, 2026
Aug 12, 2026
$0.75
$0.67
11.4%
March 31, 2026
May 13, 2026
$0.77
$0.75
2.1%
Dec. 31, 2025
$0.80
$0.80
-0.21%
Sept. 30, 2025
$0.82
$0.80
2.5%
June 30, 2025
$0.77
$0.81
-4.6%
March 31, 2025
$0.83
$0.84
-0.29%
Full Fundamentals
All metrics by year — income statement, balance sheet, cash flow
15
Income Statement7
Metric
Trend
2025
2024
2023
2022
2021
2020
Interest Expense
$382M
$326M
$266M
$204M
$120M
$66M
Interest Income
$24M
$5M
$19M
$5M
$61M
$49M
Net Income
$563M
$694M
$612M
$405M
$460M
$219M
EPS (Basic)
$2.46
$3.45
$3.65
$2.44
$3.19
$2.29
EPS (Diluted)
$2.46
$3.45
$3.65
$2.44
$3.19
$2.29
Shares (Basic)
229,162,028
201,372,008
167,615,433
166,072,919
144,510,122
95,333,867
Shares (Diluted)
229,162,028
201,372,008
167,615,433
166,072,919
144,510,122
95,333,867
Balance Sheet10
Metric
Trend
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$290M
$230M
$155M
$131M
$103M
·
Total Assets
$14.66B
$13.47B
$10.13B
$9.91B
$10.18B
·
Total Liabilities
$8.41B
$7.40B
$5.18B
$5.75B
$5.73B
·
Long-term Debt
$8.08B
$7.06B
$4.91B
$5.53B
$5.50B
·
Common Stock
$232.0K
$222.0K
$186.0K
$160.0K
$169.0K
·
Paid-in Capital
$6.05B
$5.75B
$4.70B
$4.03B
$4.25B
·
Retained Earnings
$197M
$327M
$250M
$126M
$200M
·
Stockholders' Equity
$6.25B
$6.08B
$4.95B
$4.16B
$4.45B
$3.27B
Liabilities + Equity
$14.66B
$13.47B
$10.13B
$9.91B
$10.18B
·
Shares Outstanding
231,969,058
221,892,184
185,782,408
160,362,861
169,274,033
129,661,586
Cash Flow6
Metric
Trend
2025
2024
2023
2022
2021
2020
Operating Cash Flow
$-459M
$-2.53B
$459M
$673M
$-3.83B
$-2.32B
Stock Issued
$295M
$1.04B
$665M
$0
$981M
$1.58B
Stock Repurchased
·
$0
$0
$263M
$0
$0
Net Stock Activity
$295M
$1.04B
$665M
$-263M
·
·
Dividends Paid
$678M
$583M
$438M
$423M
$254M
$145M
Financing Cash Flow
$531M
$2.60B
$-432M
$-648M
$3.71B
$2.47B
Profitability2
Metric
Trend
2025
2024
2023
2022
2021
2020
ROA
4.0%
5.9%
6.1%
4.0%
·
·
ROE
9.0%
11.8%
12.8%
9.7%
·
·
Per Share5
Metric
Trend
2025
2024
2023
2022
2021
2020
Book Value / Share
$26.92
$27.39
$26.66
$25.93
·
·
Cash Flow / Share
$-2.00
$-12.55
$2.74
$4.05
·
·
Cash / Share
$1.25
$1.03
$0.83
$0.82
·
·
Dividend / Share
$3.08
$3.08
$2.94
$2.91
$2.03
$2300.00
EPS (TTM)
$2.46
$3.45
$3.65
$2.44
$3.19
$2.29
Growth Rates7
Metric
Trend
2025
2024
2023
2022
2021
2020
EPS YoY
-28.7%
-5.5%
49.6%
-23.5%
39.3%
·
EPS CAGR 3Y
0.27%
2.6%
16.8%
·
·
·
EPS CAGR 5Y
1.4%
·
·
·
·
·
Net Income YoY
-18.8%
13.4%
51.3%
-12.1%
110.6%
·
Net Income CAGR 3Y
11.7%
14.7%
40.9%
·
·
·
Net Income CAGR 5Y
20.8%
·
·
·
·
·
Dividends Paid CAGR 5Y
36.1%
·
·
·
·
·
Valuation (TTM)10
Metric
Trend
2025
2024
2023
2022
2021
2020
Net Income TTM
$563M
$694M
$612M
$405M
$460M
$219M
Market Cap
$6.11B
$7.17B
$5.14B
$3.58B
·
·
P/E
10.7
9.4
7.6
9.2
10.7
·
P/B
1.0
1.2
1.0
0.9
·
·
P / Tangible Book
1.0
1.2
1.0
0.9
·
·
P / Cash Flow
-13.3
-2.8
11.2
5.3
·
·
Dividend Yield
11.1%
8.1%
8.5%
11.8%
·
·
Earnings Yield
9.3%
10.7%
13.2%
10.9%
9.4%
·
Payout Ratio
120.3%
84.0%
71.6%
104.7%
·
·
Annual Payout
$678M
$583M
$438M
$423M
$254M
$145M
Income Statement7
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Interest Expense
$101M
$100M
$102M
$95M
$92M
$93M
$92M
$88M
$79M
$67M
$65M
$66M
$67M
$55M
$45M
Interest Income
$4M
$2M
$4M
$6M
$2M
$13M
$800.0K
$2M
$400.0K
$2M
$1M
$13M
$400.0K
$2M
$400.0K
Net Income
$9M
$25M
$126M
$132M
$155M
$150M
$162M
$152M
$196M
$184M
$171M
$145M
$139M
$96M
$80M
EPS (Basic)
$0.04
$0.11
$0.55
$0.57
$0.68
$0.66
$0.73
$0.75
$1.01
$0.96
$1.01
$0.90
$0.86
$0.58
$0.47
EPS (Diluted)
$0.04
$0.11
$0.55
$0.57
$0.68
$0.66
$0.73
$0.75
$1.01
$0.96
$1.01
$0.90
$0.86
$0.58
$0.47
Shares (Basic)
232,557,932
232,203,849
·
230,462,792
228,192,335
226,577,167
·
203,419,337
193,908,352
190,599,849
169,843,500
161,079,263
160,501,868
165,031,737
169,426,422
Shares (Diluted)
232,557,932
232,203,849
·
230,462,792
228,192,335
226,577,167
·
203,419,337
193,908,352
190,599,849
169,843,500
161,079,263
160,501,868
165,031,737
169,426,422
Balance Sheet10
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Cash & Equivalents
$267M
$351M
$290M
$250M
$274M
$965M
$230M
$194M
$291M
$148M
$146M
$147M
$103M
$131M
·
Total Assets
$13.79B
$14.44B
$14.66B
$14.26B
$13.71B
$13.97B
$13.47B
$12.37B
$11.77B
$10.71B
$9.80B
$9.57B
$9.85B
$9.93B
·
Total Liabilities
$7.85B
$8.34B
$8.41B
$7.99B
$7.42B
$7.73B
$7.40B
$6.67B
$6.38B
$5.55B
$5.20B
$5.22B
$5.66B
$5.76B
·
Long-term Debt
$7.54B
$8.03B
$8.08B
$7.66B
$7.09B
$7.38B
$7.06B
$6.39B
$6.08B
$5.27B
$4.96B
$4.98B
$5.45B
$5.51B
·
Common Stock
$233.0K
$232.0K
$232.0K
$231.0K
$230.0K
$228.0K
$222.0K
$209.0K
$198.0K
$192.0K
$173.0K
$165.0K
$162.0K
$162.0K
·
Paid-in Capital
$6.06B
$6.06B
$6.05B
$6.04B
$6.01B
$5.94B
$5.75B
$5.38B
$5.06B
$4.87B
$4.38B
$4.17B
$4.04B
$4.07B
·
Retained Earnings
$-126M
$44M
$197M
$234M
$279M
$301M
$327M
$320M
$330M
$286M
$219M
$181M
$152M
$99M
·
Stockholders' Equity
$5.94B
$6.10B
$6.25B
$6.27B
$6.29B
$6.24B
$6.08B
$5.70B
$5.39B
$5.16B
$4.60B
$4.35B
$4.19B
$4.17B
·
Liabilities + Equity
$13.79B
$14.44B
$14.66B
$14.26B
$13.71B
$13.97B
$13.47B
$12.37B
$11.77B
$10.71B
$9.80B
$9.57B
$9.85B
$9.93B
·
Shares Outstanding
232,652,003
232,279,811
231,969,058
230,957,158
230,055,444
227,818,928
221,892,184
209,034,336
198,381,800
191,874,419
173,443,538
165,417,269
160,571,371
161,823,803
·
Cash Flow6
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Operating Cash Flow
$561M
$249M
$-230M
$-433M
$-221M
$425M
$-904M
$-518M
$-709M
$-396M
$-90M
$521M
$156M
$488M
$36M
Stock Issued
$0
$0
$21M
$27M
$59M
$189M
$376M
$310M
$188M
$162M
$211M
$125M
$0
$0
·
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
$0
·
·
$164M
·
Net Stock Activity
·
$0
·
·
·
$189M
·
·
·
$162M
·
·
·
·
·
Dividends Paid
$170M
$171M
$171M
$172M
$170M
$166M
$156M
$148M
$142M
$137M
$111M
$107M
$92M
$112M
$116M
Financing Cash Flow
$-644M
$-184M
$270M
$422M
$-472M
$310M
$937M
$424M
$853M
$388M
$89M
$-487M
$-187M
$-525M
$-9M
Profitability2
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
ROA
·
0.18%
·
0.99%
1.2%
1.2%
·
1.4%
1.8%
1.8%
1.7%
3.0%
2.8%
1.9%
·
ROE
·
0.41%
·
2.2%
2.6%
2.6%
·
2.9%
4.0%
3.9%
3.9%
6.7%
6.6%
4.6%
·
Per Share5
Metric
Trend
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Book Value / Share
·
$26.26
·
$27.15
$27.33
$27.39
·
$27.27
$27.19
$26.87
$26.54
$26.30
$26.10
$25.76
·
Cash Flow / Share
·
$1.07
·
·
·
$1.87
·
·
·
$-2.08
·
·
$0.97
·
·
Cash / Share
·
$1.51
·
$1.08
$1.19
$4.24
·
$0.93
$1.47
$0.77
$0.84
$0.89
$0.64
$0.81
·
Dividend / Share
$0.77
$0.77
$0.77
$0.77
$0.77
$0.77
$0.77
$0.77
$0.77
$0.77
$0.77
$0.70
$0.70
$0.80
$0.73
EPS (TTM)
$1.27
$1.91
·
$2.64
$2.82
$3.15
·
$3.60
$3.86
$3.75
$3.53
$3.10
$2.67
$2.40
$2.56
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
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Net Income TTM
$293M
$439M
·
$600M
$619M
$660M
·
$689M
$708M
$657M
$576M
$501M
$436M
$405M
$419M
Market Cap
$5.52B
$5.50B
·
$6.02B
$7.07B
$7.37B
·
$6.12B
$6.07B
$5.98B
$4.75B
$4.53B
$4.00B
$3.68B
·
P/E
18.7
12.4
·
9.9
10.9
10.3
·
8.1
7.9
8.3
7.8
8.8
9.3
9.5
9.2
P/B
0.9
0.9
·
1.0
1.1
1.2
·
1.1
1.1
1.2
1.0
1.0
1.0
0.9
·
P / Tangible Book
0.9
0.9
·
1.0
1.1
1.2
·
1.1
1.1
1.2
1.0
1.0
1.0
0.9
·
P / Cash Flow
·
22.1
·
·
·
17.4
·
·
·
-15.1
·
·
25.7
·
·
Dividend Yield
12.4%
12.4%
·
11.0%
9.0%
8.3%
·
9.1%
8.6%
8.1%
9.0%
9.5%
10.9%
10.1%
·
Earnings Yield
5.4%
8.1%
·
10.1%
9.2%
9.7%
·
12.3%
12.6%
12.0%
12.9%
11.3%
10.7%
10.5%
10.8%
Payout Ratio
·
675.4%
·
·
·
110.6%
·
·
·
74.8%
·
·
66.1%
·
·
Annual Payout
$683M
$683M
·
$663M
$639M
$612M
·
$556M
$519M
$484M
$428M
$428M
$437M
$370M
·
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
$563M
$694M
$612M
$405M
$460M
Diluted EPS
$2.46
$3.45
$3.65
$2.44
$3.19
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)
399 filers
· $2.3B 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.
Holders399
Value held$2.3B
New positions56
Exited positions65
Institutional activity — Q2 2026 vs prior quarter
New positions
Exited positions
Increased
Decreased
Net shares change
56 (-8 vs prior Q)
65 (+3 vs prior Q)
146 (-8 vs prior Q)
96 (-15 vs prior Q)
+12.5M
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.