Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-3.8%
Laporan BerikutnyaOkt 26, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 27, 2026
$0.47
$0.48
-2.6%
31 Maret 2026
$0.47
$0.49
-4.1%
31 Des. 2025
$0.50
$0.51
-1.6%
30 Sep. 2025
$0.50
$0.51
-2.4%
30 Juni 2025
$0.50
$0.52
-3.2%
31 Maret 2025
$0.50
$0.55
-8.8%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi6
Metrik
Tren
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
Neraca10
Metrik
Tren
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
Arus Kas8
Metrik
Tren
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 Saham3
Metrik
Tren
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
Tingkat Pertumbuhan7
Metrik
Tren
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%
·
·
·
·
·
Valuasi (TTM)5
Metrik
Tren
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
Laporan Laba Rugi6
Metrik
Tren
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
Neraca10
Metrik
Tren
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
Arus Kas9
Metrik
Tren
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
Profitabilitas2
Metrik
Tren
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 Saham6
Metrik
Tren
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
Valuasi (TTM)10
Metrik
Tren
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
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Laba Bersih
$1.30B
$1.52B
$1.52B
$600M
$1.57B
EPS Dilusian
$1.86
$2.44
$2.68
$1.19
$3.51
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
856 pengaju
· $4.8B total
· Per tanggal 30 Sep. 2026
17
Institusi yang melaporkan kepemilikan saham ini dalam SEC Form 13F triwulanan mereka. Hanya posisi panjang; satu pengaju dapat muncul dua kali untuk leg opsi terpisah. Kaki put/call offset yang besar biasanya mencerminkan pembuatan pasar atau inventaris yang dilindungi, bukan keyakinan arah.
Pemegang856
Nilai yang dipegang$4.8B
Posisi baru76
Posisi yang keluar87
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
76 (-30 vs Kuartal sebelumnya)
87 (-11 vs Kuartal sebelumnya)
298 (-16 vs Kuartal sebelumnya)
264 (+9 vs Kuartal sebelumnya)
+2.0M
Dibandingkan dengan Q1 2026. Pengajuan Formulir 13F SEC jatuh tempo dalam waktu 45 hari setelah akhir kuartal ditambah kelonggaran singkat untuk pengaju terlambat — kuartal yang masih dalam jangka waktu tersebut dilewati demi pasangan terakhir yang dilaporkan sepenuhnya.
Investor yang mengajukan Jadwal 13D SEC — kepemilikan manfaat di atas 5% dengan niat untuk memengaruhi penerbit (kepemilikan aktivis, kampanye dewan, M&A). Setiap baris menunjukkan status terbaru yang diketahui dari posisi pengaju tersebut.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
Ares Management LLC, Ares Management, Inc., Ares Partners Management Company LLC, Antony P. Ressler
×2 pengajuan
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.
Orang dalam perusahaan
25 orang dalam
· 12 pejabat · 14 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 18 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.