Data fundamental belum cukup untuk menghitung grup rasio ini.
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen12.4%
Rasio Pembayaran Dividen120.3%
Pembayaran Tahunan≈$3.08Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Sep 30, 2026
$0,77
USD
≈12.8%
Jun 30, 2026
$0,77
USD
≈13.0%
Mar 31, 2026
$0,77
USD
≈13.0%
Des 31, 2025
$0,77
USD
≈11.7%
Sep 30, 2025
$0,77
USD
≈11.8%
Jun 30, 2025
$0,77
USD
≈10.0%
Mar 31, 2025
$0,77
USD
≈9.5%
Des 31, 2024
$0,77
USD
≈9.5%
Sep 30, 2024
$0,77
USD
≈10.5%
Jun 28, 2024
$0,77
USD
≈10.1%
Mar 27, 2024
$0,77
USD
≈9.8%
Des 28, 2023
$0,77
USD
≈10.6%
Sep 28, 2023
$0,77
USD
≈10.1%
Jun 29, 2023
$0,70
USD
≈10.3%
Mar 30, 2023
$0,70
USD
≈11.4%
Des 29, 2022
$0,60
USD
≈12.9%
Sep 29, 2022
$0,60
USD
≈12.3%
Jul 15, 2022
$0,20
USD
≈9.7%
Jun 29, 2022
$0,53
USD
≈8.8%
Mei 13, 2022
$0,20
USD
≈5.9%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata1.8%
Laporan BerikutnyaNov 09, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 12, 2026
$0.75
$0.67
11.4%
31 Maret 2026
Mei 13, 2026
$0.77
$0.75
2.1%
31 Des. 2025
$0.80
$0.80
-0.21%
30 Sep. 2025
$0.82
$0.80
2.5%
30 Juni 2025
$0.77
$0.81
-4.6%
31 Maret 2025
$0.83
$0.84
-0.29%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi7
Metrik
Tren
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
Neraca10
Metrik
Tren
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
Arus Kas6
Metrik
Tren
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
Profitabilitas2
Metrik
Tren
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 Saham5
Metrik
Tren
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
Tingkat Pertumbuhan7
Metrik
Tren
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%
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
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
Laporan Laba Rugi7
Metrik
Tren
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
Neraca10
Metrik
Tren
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
·
Arus Kas6
Metrik
Tren
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
Profitabilitas2
Metrik
Tren
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 Saham5
Metrik
Tren
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
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
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
·
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
$563M
$694M
$612M
$405M
$460M
EPS Dilusian
$2.46
$3.45
$3.65
$2.44
$3.19
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)
399 pengaju
· $2.3B 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.
Pemegang399
Nilai yang dipegang$2.3B
Posisi baru56
Posisi yang keluar65
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
56 (-8 vs Kuartal sebelumnya)
65 (+3 vs Kuartal sebelumnya)
146 (-8 vs Kuartal sebelumnya)
96 (-15 vs Kuartal sebelumnya)
+12.5M
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 11 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.