Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata2.0%
Laporan BerikutnyaNov 09, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 13, 2026
$25.09
$25.23
-0.56%
31 Maret 2026
Mei 25, 2026
$25.90
$24.81
4.4%
31 Des. 2025
$19.94
$22.02
-9.4%
30 Sep. 2025
$21.80
$21.92
-0.53%
30 Juni 2025
$22.80
$21.34
6.9%
31 Maret 2025
$22.36
$20.13
11.1%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi11
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$28.55B
$27.47B
$25.66B
$20.92B
$19.45B
$18.41B
$19.67B
$18.00B
$17.60B
$16.82B
Interest Expense
$5.21B
$5.75B
$5.86B
$3.92B
$2.49B
$2.98B
$3.29B
$3.03B
$2.96B
$2.91B
Interest Income
$19.93B
$19.87B
$18.80B
$15.01B
$11.85B
$11.55B
$12.38B
$11.52B
$11.03B
$10.77B
Pretax Income
$9.95B
$7.82B
$6.85B
$6.87B
$5.33B
$224M
$5.98B
$5.59B
$5.57B
$4.89B
Income Tax
$2.86B
$2.20B
$1.89B
$2.11B
$1.66B
$-110M
$1.62B
$1.52B
$1.39B
$1.28B
Net Income
$6.93B
$5.50B
$4.87B
$4.65B
$3.58B
$347M
$4.27B
$3.98B
$4.09B
$3.51B
EPS (Basic)
$87.25
$69.24
$61.22
$58.44
$45.09
$4.37
$53.66
$50.13
$51.49
$44.23
EPS (Diluted)
$87.08
$69.09
$61.08
$58.32
$44.99
$4.36
$53.53
$49.99
$51.35
$44.15
Shares (Basic)
79,377,456
79,449,777
79,477,811
79,528,333
79,494,187
79,410,437
79,489,306
79,477,294
79,469,868
79,469,706
Shares (Diluted)
79,531,486
79,619,084
79,655,520
79,696,795
79,676,395
79,622,875
79,683,519
79,686,422
79,690,164
79,613,609
EBITDA
$746M
$571M
$511M
$532M
$522M
$498M
$455M
$429M
$420M
·
Neraca8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$48.97B
$47.57B
$33.92B
$34.12B
$39.29B
$36.73B
$25.97B
$22.16B
$23.22B
$16.65B
PP&E (Net)
$2.07B
$1.44B
$1.36B
$1.28B
$1.31B
$1.37B
$1.43B
$1.48B
$1.51B
$1.55B
Goodwill
$1.25B
$722M
$798M
$772M
$797M
$821M
$866M
$591M
$636M
$636M
Intangibles
$3.51B
$2.57B
$2.43B
$2.13B
$1.91B
$1.82B
$1.67B
$1.46B
$1.34B
$1.32B
Total Assets
$267.36B
$256.09B
$238.84B
$235.41B
$243.44B
$237.41B
$187.86B
$177.26B
$170.47B
$156.44B
Total Liabilities
$228.27B
$221.11B
$205.73B
$205.82B
$216.61B
$211.96B
$161.11B
$153.00B
$148.22B
$136.32B
Retained Earnings
$6.92B
$5.64B
$4.57B
$4.28B
$3.18B
$347M
$4.37B
$4.18B
$4.27B
$3.52B
Stockholders' Equity
$38.37B
$34.35B
$32.46B
$29.00B
$26.29B
$24.95B
$26.24B
$23.84B
$21.76B
$19.66B
Arus Kas9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$746M
$571M
$511M
$485M
$522M
$498M
$455M
$429M
$420M
$407M
Other Non-cash
$935M
$8.45B
$-1.30B
$-6.30B
$-134M
$11.84B
$2.21B
$-4.53B
$4.79B
·
Operating Cash Flow
$8.61B
$14.52B
$4.08B
$-1.15B
$3.97B
$12.69B
$6.93B
$-252M
$9.51B
$-1.37B
CapEx
$285M
$310M
$322M
$193M
$108M
$98M
$135M
$181M
$144M
$110M
Investing Cash Flow
$-1.59B
$528M
$-1.26B
$-1.09B
$-3.73B
$-1.87B
$726M
$-59M
$250M
$-1.98B
Dividends Paid
$3.18B
$3.66B
$1.99B
$1.20B
$399M
$2.39B
$1.60B
$1.13B
$980M
$185M
Financing Cash Flow
$-1.84B
$-1.81B
$-2.26B
$-1.60B
$-465M
$-2.09B
$-3.55B
$-1.45B
$-2.39B
$-1.61B
Free Cash Flow
$8.32B
$14.21B
$3.76B
$-1.33B
$3.87B
$12.59B
$6.80B
$-303M
$9.16B
·
Levered FCF
$4.61B
$10.08B
$-487M
$-3.75B
$2.15B
$8.15B
$4.40B
$-2.51B
$6.94B
·
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Net Margin
24.2%
20.0%
19.0%
20.2%
18.4%
1.9%
21.6%
21.9%
23.1%
·
Pretax Margin
34.8%
28.5%
26.7%
29.8%
27.4%
1.2%
30.3%
30.8%
31.4%
·
EBITDA Margin
2.6%
2.1%
2.0%
2.3%
2.7%
2.7%
2.3%
2.4%
2.4%
·
ROA
2.6%
2.2%
2.1%
1.9%
1.5%
0.16%
2.3%
2.3%
2.5%
·
ROE
19.1%
16.5%
15.8%
16.8%
13.9%
1.4%
17.0%
17.5%
19.8%
·
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue / Share
$359.04
$345.04
$322.20
$288.51
$244.10
$230.86
$247.22
$227.84
$222.46
·
Cash Flow / Share
$108.21
$182.39
$51.22
$-14.24
$49.86
$159.34
$87.02
$-1.53
$116.72
·
EPS (TTM)
$87.08
$69.09
$61.08
$58.32
$44.99
$4.36
$53.53
$49.99
$51.35
·
Valuasi (TTM)6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$28.55B
$27.47B
$25.66B
$20.92B
$19.45B
$18.41B
$19.67B
$18.00B
$17.60B
·
Net Income TTM
$6.93B
$5.50B
$4.87B
$4.65B
$3.58B
$347M
$4.27B
$3.98B
$4.09B
·
P/E
3.3
2.7
2.5
2.3
2.7
37.6
4.0
4.4
4.0
·
Earnings Yield
30.3%
37.7%
40.7%
43.0%
36.9%
2.7%
25.1%
22.6%
24.8%
·
Payout Ratio
45.9%
66.6%
41.0%
25.8%
11.1%
689.8%
37.4%
8.6%
23.9%
·
Annual Payout
$3.18B
$3.66B
$1.99B
$1.20B
$399M
$2.39B
$1.60B
$1.13B
$980M
·
Per Saham1
Metrik
Tren
Q4 2024
Q4 2021
Q4 2016
Q4 2015
Q4 2014
Q4 2013
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2004
Q4 2003
EPS (TTM)
$69.09
$44.99
$44.15
$38.84
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)5
Metrik
Tren
Q4 2024
Q4 2021
Q4 2016
Q4 2015
Q4 2014
Q4 2013
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2004
Q4 2003
Revenue TTM
$27.47B
$19.45B
$16.82B
$15.77B
·
·
·
·
·
·
·
·
·
·
·
Net Income TTM
$5.50B
$3.58B
$3.51B
$3.09B
·
·
·
·
·
·
·
·
·
·
·
P/E
2.7
2.7
3.6
2.5
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
37.7%
36.9%
28.0%
39.9%
·
·
·
·
·
·
·
·
·
·
·
Annual Payout
$3.66B
$399M
$185M
$540M
·
·
·
·
·
·
·
·
·
·
·
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
Pendapatan
$28.55B
$27.47B
$25.66B
$20.92B
$19.45B
Laba Bersih
$6.93B
$5.50B
$4.87B
$4.65B
$3.58B
EPS Dilusian
$87.08
$69.09
$61.08
$58.32
$44.99
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$8.32B
$14.21B
$3.76B
$-1.33B
$3.87B
Pemilik institusional (13F)
466 pengaju
· $22.6B 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.
Pemegang466
Nilai yang dipegang$22.6B
Posisi baru59
Posisi yang keluar40
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
59 (-16 vs Kuartal sebelumnya)
40 (-1 vs Kuartal sebelumnya)
148 (+1 vs Kuartal sebelumnya)
174 (+19 vs Kuartal sebelumnya)
+1.7M
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 32 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.