Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata9.0%
Laporan BerikutnyaOkt 28, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 22, 2026
$0.76
$0.74
2.3%
31 Maret 2026
$0.72
$0.70
3.0%
31 Des. 2025
$0.82
$0.73
12.5%
30 Sep. 2025
$0.85
$0.70
20.7%
30 Juni 2025
$0.76
$0.68
12.5%
31 Maret 2025
$0.67
$0.65
2.8%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi11
Metrik
Tren
2025
2024
2023
2022
2021
Revenue
$177M
$149M
$134M
$86M
$83M
Interest Expense
·
·
$746M
$78M
$42M
Interest Income
$2.92B
$2.75B
$2.54B
$1.15B
$962M
Pretax Income
·
·
·
$318M
$257M
Income Tax
$178M
$185M
$122M
$114M
$138M
Net Income
$550M
$534M
$349M
$337M
$420M
EPS (Basic)
$2.31
$2.56
$1.79
$2.60
$3.22
EPS (Diluted)
$2.30
$2.55
$1.78
$2.60
$3.21
Shares (Basic)
238,022,000
208,463,000
195,304,000
129,277,000
130,499,000
Shares (Diluted)
239,121,000
209,337,000
195,871,000
129,732,000
131,030,000
EBITDA
$141M
$150M
$144M
$49M
$23M
Neraca15
Metrik
Tren
2025
2024
2023
2022
2021
Cash & Equivalents
$2.38B
$1.88B
$2.16B
$1.29B
$825M
PP&E (Net)
$422M
$349M
$339M
$176M
$172M
PP&E (Gross)
$765M
$680M
$654M
$501M
$255M
Accum. Depreciation
$343M
$331M
$315M
$325M
$83M
Goodwill
$1.48B
$1.03B
$1.03B
$0
$823M
Intangibles
$712M
$484M
$604M
$5M
$35M
Total Assets
$66.83B
$51.58B
$52.17B
$31.85B
$20.95B
Total Liabilities
$58.99B
$46.46B
$47.18B
$29.37B
$18.36B
Common Stock
$8.10B
$5.82B
$5.80B
$3.45B
$1.93B
Retained Earnings
$-26M
$-237M
$-468M
$-544M
$694M
Treasury Stock
·
·
·
$71M
$71M
AOCI
$-233M
$-462M
$-340M
$-427M
$35M
Stockholders' Equity
$7.84B
$5.12B
$5.00B
$2.48B
$2.59B
Liabilities + Equity
$66.83B
$51.58B
$52.17B
$31.85B
$20.95B
Shares Outstanding
295,422,000
209,536,000
208,585,000
129,321,000
129,065,476
Arus Kas19
Metrik
Tren
2025
2024
2023
2022
2021
D&A
$141M
$150M
$144M
$28M
$31M
Stock-based Comp
$33M
$20M
$18M
$10M
$11M
Deferred Tax
$54M
$31M
$13M
$14M
$41M
Amort. of Intangibles
$127M
$119M
$111M
$4M
$5M
Other Non-cash
$-32M
$-76M
$146M
$-9M
$780.0K
Operating Cash Flow
$746M
$659M
$670M
$1.07B
$663M
CapEx
·
·
·
$27M
$15M
Investing Cash Flow
$2.17B
$114M
$502M
$-3.53B
$-1.53B
Debt Issued
$11.68B
$4.90B
$17.35B
$1.65B
$0
Net Debt Issued
$11.68B
$4.90B
$17.35B
·
·
Stock Issued
$3M
$0
$1M
$54.0K
$34.0K
Stock Repurchased
$109M
$6M
$6M
$4M
$81M
Net Stock Activity
$-106M
$-6M
$-5M
$0
$0
Dividends Paid
$335M
$300M
$270M
$182M
$184M
Financing Cash Flow
$-2.42B
$-1.06B
$-304M
$1.00B
$1.06B
Net Change in Cash
$502M
$-285M
$868M
$-1.47B
$188M
Taxes Paid
$123M
$101M
$139M
·
·
Free Cash Flow
·
·
·
$293M
$229M
Levered FCF
·
·
·
$275M
$222M
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
Net Margin
310.7%
358.6%
259.7%
34.6%
32.6%
Pretax Margin
·
·
·
44.0%
41.3%
EBITDA Margin
79.7%
100.7%
107.4%
6.8%
3.7%
ROA
0.93%
1.0%
0.83%
1.2%
1.1%
ROE
8.5%
10.5%
9.3%
11.2%
8.3%
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
Asset Turnover
0.0
0.0
0.0
0.0
0.0
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
Book Value / Share
$26.54
$24.43
$23.95
$28.14
$32.97
Revenue / Share
$0.74
$0.71
$0.69
$9.23
$8.53
Cash Flow / Share
$3.12
$3.15
$3.42
$3.85
$3.23
Cash / Share
$8.06
$8.96
$10.37
$3.71
$10.50
Dividend Paid / Share
$1.45
$1.44
$1.43
$1.40
$1.40
EPS (TTM)
$2.30
$2.55
$1.78
$2.60
$3.21
Tingkat Pertumbuhan9
Metrik
Tren
2025
2024
2023
2022
2021
Revenue YoY
18.8%
11.2%
56.1%
3.0%
·
Revenue CAGR 3Y
27.3%
21.4%
·
·
·
EPS YoY
-9.8%
43.3%
-31.5%
-19.0%
47.9%
EPS CAGR 3Y
-4.0%
-7.4%
-6.4%
·
·
EPS CAGR 5Y
1.2%
·
·
·
·
Net Income YoY
3.0%
53.0%
3.6%
-19.9%
172.5%
Net Income CAGR 3Y
17.8%
8.3%
31.3%
·
·
Net Income CAGR 5Y
28.9%
·
·
·
·
Dividends Paid CAGR 5Y
28.5%
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
Revenue TTM
$177M
$149M
$134M
$86M
$83M
Net Income TTM
$550M
$534M
$349M
$337M
$420M
Market Cap
$8.26B
$5.66B
$5.57B
$2.37B
$2.57B
P/E
12.2
10.6
15.0
11.6
10.2
P/S
46.6
38.0
41.5
27.6
30.8
P/B
1.1
1.1
1.1
1.1
1.0
P / Tangible Book
1.5
1.6
1.7
1.0
1.5
P / Cash Flow
11.1
8.6
8.3
7.9
10.9
P / FCF
·
·
·
8.1
11.2
Dividend Yield
4.1%
5.3%
4.9%
7.7%
7.1%
Earnings Yield
8.2%
9.4%
6.7%
8.6%
9.8%
Payout Ratio
60.9%
56.3%
77.5%
37.7%
41.3%
Annual Payout
$335M
$300M
$270M
$182M
$184M
Laporan Laba Rugi10
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
·
·
·
·
·
·
·
$269M
$268M
$261M
·
$215M
$192M
$101M
·
$16M
Interest Income
$810M
$816M
$858M
$740M
$670M
$648M
$676M
$699M
$696M
$684M
$691M
$696M
$676M
$476M
$352M
$304M
Pretax Income
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$82M
Income Tax
$67M
$63M
$67M
$23M
$51M
$37M
$49M
$50M
$41M
$45M
$33M
$48M
$46M
$-5M
$29M
$27M
Net Income
$208M
$192M
$215M
$96M
$152M
$87M
$143M
$146M
$121M
$124M
$94M
$136M
$133M
$-14M
$83M
$84M
EPS (Basic)
$0.73
$0.66
$0.77
$0.40
$0.73
$0.41
$0.68
$0.70
$0.58
$0.60
$0.59
$0.65
$0.64
$-0.09
$0.63
$0.65
EPS (Diluted)
$0.73
$0.66
$0.76
$0.40
$0.73
$0.41
$0.69
$0.70
$0.57
$0.59
$0.58
$0.65
$0.64
$-0.09
$0.64
$0.65
Shares (Basic)
285,558,000
290,933,000
·
237,838,000
209,125,000
208,800,000
·
208,545,000
208,498,000
208,260,000
·
208,070,000
207,977,000
156,383,000
·
129,319,000
Shares (Diluted)
286,472,000
292,160,000
·
238,925,000
209,975,000
210,023,000
·
209,454,000
209,011,000
208,956,000
·
208,645,000
208,545,000
156,383,000
·
129,733,000
EBITDA
·
$21M
·
·
·
$35M
·
·
·
$40M
·
·
·
$19M
·
·
Neraca17
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
$1.77B
$2.10B
$2.38B
$2.34B
$1.94B
$2.07B
$1.88B
$2.11B
$2.07B
$2.20B
·
$2.40B
$3.41B
$3.64B
·
$318M
PP&E (Net)
$424M
$426M
$422M
$416M
$357M
$345M
$349M
$338M
$338M
$337M
·
$338M
$369M
$375M
·
$162M
PP&E (Gross)
·
·
$765M
·
·
·
$680M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$343M
·
·
·
$331M
·
·
·
·
·
·
·
·
·
Goodwill
$1.48B
$1.48B
$1.48B
$1.48B
$1.03B
$1.03B
$1.03B
$1.03B
$1.03B
$1.03B
·
$1.03B
$1.03B
$1.03B
·
$823M
Intangibles
$633M
$671M
$712M
$754M
$430M
$456M
$484M
$513M
$542M
$572M
·
$637M
$667M
$702M
·
$28M
Total Assets
$65.38B
$66.03B
$66.83B
$67.50B
$51.90B
$51.52B
$51.58B
$51.91B
$52.05B
$52.22B
·
$51.99B
$53.59B
$53.99B
·
$20.41B
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$35M
$50M
$50M
·
·
Total Liabilities
$57.83B
$58.36B
$58.99B
$59.71B
$46.56B
$46.28B
$46.46B
$46.63B
$47.07B
$47.27B
·
$47.36B
$48.76B
$49.11B
·
$18.29B
Total Debt
·
·
·
·
·
·
·
·
·
·
·
$35M
$50M
$50M
·
·
Common Stock
$7.70B
$7.90B
$8.10B
$8.19B
$5.83B
$5.82B
$5.82B
$5.81B
$5.81B
$5.80B
·
$5.80B
$5.79B
$5.79B
·
$1.94B
Retained Earnings
$160M
$59M
$-26M
$-131M
$-151M
$-227M
$-237M
$-305M
$-375M
$-419M
·
$-486M
$-546M
$-604M
·
$805M
Treasury Stock
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$71M
AOCI
$-310M
$-291M
$-233M
$-268M
$-334M
$-358M
$-462M
$-234M
$-456M
$-426M
·
$-680M
$-419M
$-300M
·
$-559M
Stockholders' Equity
$7.55B
$7.66B
$7.84B
$7.79B
$5.34B
$5.24B
$5.12B
$5.27B
$4.98B
$4.96B
·
$4.63B
$4.83B
$4.88B
·
$2.12B
Liabilities + Equity
$65.38B
$66.03B
$66.83B
$67.50B
$51.90B
$51.52B
$51.58B
$51.91B
$52.05B
$52.22B
·
$51.99B
$53.59B
$53.99B
·
$20.41B
Shares Outstanding
282,817,000
289,530,000
295,422,000
299,147,000
210,213,254
210,112,415
209,536,000
209,531,882
209,459,123
209,370,395
208,585,000
208,575,479
208,513,639
208,429,244
129,320,962
78,647,000
Arus Kas18
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
D&A
$26M
$21M
$39M
$34M
$33M
$21M
$36M
$37M
$37M
$40M
$42M
$39M
$44M
$19M
$7M
$-1M
Stock-based Comp
$9M
$10M
$10M
$7M
$5M
$11M
$5M
$5M
$5M
$4M
$5M
$4M
$3M
$6M
$2M
$-656.0K
Deferred Tax
·
·
$24M
·
·
·
$8M
·
·
·
·
·
·
·
·
·
Amort. of Intangibles
$38M
$41M
$42M
$31M
$26M
$28M
$29M
$29M
$29M
$32M
$33M
$30M
$36M
$13M
$1M
$1M
Other Non-cash
·
$271M
·
·
·
$-11M
·
·
·
$17M
·
·
·
$-50M
·
·
Operating Cash Flow
$295M
$494M
$281M
$236M
$107M
$122M
$256M
$67M
$150M
$186M
$93M
$350M
$266M
$-39M
$160M
$743M
CapEx
·
·
·
·
·
·
·
·
·
·
·
·
$26.0K
$3M
·
$2M
Investing Cash Flow
$239M
$112M
$583M
$1.82B
$-484M
$250M
$-122M
$322M
$-8M
$-78M
$-200M
$232M
$9M
$461M
$-698M
$-2.38B
Debt Issued
$4.65B
$3.40B
$3.35B
$2.80B
$3.48B
$2.05B
$1.00B
$0
$0
$3.90B
$5.25B
$2.25B
$3.90B
$5.95B
$900M
$750M
Net Debt Issued
·
$3.40B
·
·
·
$2.05B
·
·
·
$3.90B
·
·
·
$5.95B
·
·
Stock Issued
$0
$2M
$0
$2M
$0
$1M
$0
$0
$0
$0
$-185.0K
$1M
·
·
$0
$0
Stock Repurchased
$203M
$215M
$100M
$399.0K
$2M
$7M
$0
$386.0K
$767.0K
$5M
$-106.0K
$148.0K
$742.0K
$5M
$13.0K
$41.0K
Net Stock Activity
·
$-213M
·
·
·
$-5M
·
·
·
$-5M
·
·
·
$-5M
·
·
Dividends Paid
$105M
$107M
$109M
$76M
$75M
$75M
$75M
$75M
$75M
$75M
$75M
$75M
$75M
$46M
$46M
$89M
Financing Cash Flow
$-864M
$-887M
$-826M
$-1.66B
$247M
$-178M
$-367M
$-347M
$-274M
$-69M
$-134M
$-1.59B
$-503M
$1.92B
$278M
$842M
Net Change in Cash
$-330M
$-281M
$38M
$400M
$-131M
$194M
$-233M
$42M
$-132M
$39M
$-241M
$-1.00B
$-228M
$2.34B
$-259M
$-797M
Taxes Paid
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
$34M
Free Cash Flow
·
·
·
·
·
·
·
·
·
·
·
·
·
$-42M
·
·
Profitabilitas5
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 Margin
30.7%
28.4%
·
16.5%
29.8%
17.6%
·
29.4%
25.4%
26.2%
·
25.9%
25.5%
-3.3%
·
34.3%
Pretax Margin
·
·
·
·
·
·
·
·
·
·
·
·
·
·
·
43.6%
EBITDA Margin
·
3.1%
·
·
·
7.1%
·
·
·
8.4%
·
·
·
4.4%
·
·
ROA
0.35%
0.33%
·
0.16%
0.29%
0.17%
·
0.28%
0.23%
0.23%
·
0.38%
0.36%
-0.04%
·
0.33%
ROE
3.2%
3.0%
·
1.5%
2.9%
1.7%
·
2.9%
2.5%
2.5%
·
4.0%
3.8%
-0.39%
·
2.9%
Likuiditas & Solvabilitas1
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
Debt / Equity
·
·
·
·
·
·
·
·
·
·
·
0.0
0.0
0.0
·
·
Efisiensi1
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
Asset Turnover
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
0.0
0.0
·
0.0
Per Saham7
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
$26.70
$26.47
·
$26.04
$25.41
$24.93
·
$25.17
$23.76
$23.68
·
$22.21
$23.16
$23.44
·
$26.90
Revenue / Share
$2.36
$2.32
·
$2.44
$2.43
$2.34
·
$2.37
$2.26
$2.27
·
$2.52
$2.51
$2.75
·
$2.42
Cash Flow / Share
·
$1.69
·
·
·
$0.58
·
·
·
$0.89
·
·
·
$-0.25
·
·
Cash / Share
$6.25
$7.25
·
$7.83
$9.24
$9.86
·
$10.07
$9.88
$10.51
·
$11.52
$16.34
$17.44
·
$4.04
Dividend / Share
·
·
$0.37
$0.36
$0.36
$0.36
$0.36
$0.36
$0.36
$0.36
·
·
·
·
·
·
Dividend Paid / Share
$0.37
$0.37
$0.37
$0.36
$0.36
$0.36
$0.36
$0.36
$0.36
$0.36
$0.36
$0.36
$0.36
$0.35
$0.35
$0.35
EPS (TTM)
$2.55
$2.55
·
$2.23
$2.53
$2.37
·
$2.44
$2.39
$2.46
·
$1.84
$1.84
$1.81
·
$2.93
Valuasi (TTM)11
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
$711M
$655M
·
$478M
$528M
$497M
·
$485M
$475M
$487M
·
$338M
$286M
$232M
·
$514M
Market Cap
$9.06B
$7.94B
·
$7.70B
$4.91B
$5.24B
·
$5.47B
$4.17B
$4.05B
·
$4.23B
$4.23B
$4.46B
·
$2.27B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
·
$1.87B
$871M
$879M
·
·
P/E
12.6
10.8
·
11.5
9.2
10.5
·
10.7
8.3
7.9
·
11.0
11.0
11.8
·
9.9
P/B
1.2
1.0
·
1.0
0.9
1.0
·
1.0
0.8
0.8
·
0.9
0.9
0.9
·
1.1
P / Tangible Book
1.7
1.4
·
1.4
1.3
1.4
·
1.5
1.2
1.2
·
1.4
1.4
1.4
·
1.8
P / Cash Flow
·
16.1
·
·
·
42.9
·
·
·
21.8
·
·
·
-114.6
·
·
Dividend Yield
4.4%
4.6%
·
3.9%
6.1%
5.7%
·
5.5%
7.2%
7.4%
·
5.7%
6.0%
5.5%
·
14.3%
Earnings Yield
8.0%
9.3%
·
8.7%
10.8%
9.5%
·
9.3%
12.0%
12.7%
·
9.1%
9.1%
8.5%
·
10.1%
Payout Ratio
·
55.7%
·
·
·
86.8%
·
·
·
60.4%
·
·
·
-324.7%
·
·
Annual Payout
$397M
$367M
·
$301M
$300M
$300M
·
$300M
$300M
$299M
·
$241M
$255M
$248M
·
$326M
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
$177M
$149M
$134M
$86M
$83M
Laba Bersih
$550M
$534M
$349M
$337M
$420M
EPS Dilusian
$2.30
$2.55
$1.78
$2.60
$3.21
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
·
·
·
$293M
$229M
Pemilik institusional (13F)
587 pengaju
· $8.6B 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.
Pemegang587
Nilai yang dipegang$8.6B
Posisi baru82
Posisi yang keluar44
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
82 (-3 vs Kuartal sebelumnya)
44 (+8 vs Kuartal sebelumnya)
178 (-10 vs Kuartal sebelumnya)
203 (+35 vs Kuartal sebelumnya)
-4.1M
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 65 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.