Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-2.9%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 6, 2026
$0.43
$0.42
1.8%
31 Maret 2026
$0.41
$0.45
-8.1%
31 Des. 2025
$0.52
$0.54
-3.9%
30 Sep. 2025
$0.57
$0.58
-2.3%
30 Juni 2025
$0.60
$0.63
-5.0%
31 Maret 2025
$0.65
$0.65
0.05%
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
·
$465M
$467M
$365M
$231M
$170M
Net Income
$11M
$585M
$696M
$92M
$1.51B
$-405M
EPS (Basic)
$0.04
$2.09
$2.48
$0.32
$7.16
$7.16
EPS (Diluted)
$0.04
$2.09
$2.48
$0.32
$7.16
$7.16
Shares (Basic)
280,066,433
280,066,433
280,276,768
283,508,494
211,670,361
211,670,361
Shares (Diluted)
280,066,433
280,066,433
280,276,768
283,508,494
211,670,361
211,670,361
Neraca9
Metrik
Tren
2025
2024
2023
2022
2021
2020
Total Assets
$13.73B
$14.22B
$15.47B
$16.12B
$17.23B
·
Total Liabilities
$7.88B
$7.60B
$8.62B
$9.11B
$9.50B
·
Long-term Debt
$7.63B
$7.35B
$8.19B
$8.69B
$9.14B
·
Common Stock
$0
$0
$0
$0
$0
·
Paid-in Capital
$9.20B
$9.28B
$9.44B
$9.61B
$9.66B
·
Retained Earnings
$-3.35B
$-2.66B
$-2.59B
$-2.60B
$-1.93B
·
Stockholders' Equity
$5.85B
$6.62B
$6.85B
$7.01B
$7.73B
$3.10B
Liabilities + Equity
$13.73B
$14.22B
$15.47B
$16.12B
$17.23B
·
Shares Outstanding
280,066,433
280,066,433
280,066,433
281,731,750
284,543,091
123,755,965
Arus Kas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
Operating Cash Flow
$592M
$1.90B
$1.38B
$1.11B
$-639M
$675M
Debt Issued
$8.21B
$4.96B
$2.17B
$3.24B
$5.01B
$3.38B
Net Debt Issued
$138M
$-802M
$-528M
$-418M
·
·
Stock Repurchased
$0
$0
$32M
$56M
$12M
$47M
Net Stock Activity
$0
$0
$-32M
$-56M
·
·
Dividends Paid
$784M
$1.01B
$823M
$738M
$502M
$340M
Financing Cash Flow
$-679M
$-1.84B
$-1.40B
$-1.23B
$825M
$-590M
Net Change in Cash
$-88M
$65M
$-20M
$-126M
$186M
$85M
Profitabilitas2
Metrik
Tren
2025
2024
2023
2022
2021
2020
ROA
0.08%
3.9%
4.4%
0.55%
·
·
ROE
0.18%
8.8%
10.1%
1.3%
·
·
Per Saham4
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
$20.88
$23.64
$24.45
$24.89
·
·
Cash Flow / Share
$2.11
$6.79
$4.94
·
·
·
Dividend / Share
$2.80
$2.90
$2.95
$2.66
·
·
EPS (TTM)
$0.04
$2.09
$2.48
$0.32
$7.16
$7.16
Tingkat Pertumbuhan6
Metrik
Tren
2025
2024
2023
2022
2021
2020
EPS YoY
-98.1%
-15.7%
675.0%
-95.5%
0.00%
·
EPS CAGR 3Y
-50.0%
-33.7%
-29.8%
·
·
·
EPS CAGR 5Y
-64.6%
·
·
·
·
·
Net Income YoY
-98.1%
-16.0%
656.5%
-93.9%
·
·
Net Income CAGR 3Y
-50.7%
-27.2%
·
·
·
·
Dividends Paid CAGR 5Y
18.2%
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Income TTM
$11M
$585M
$696M
$92M
$1.51B
$-405M
Market Cap
$4.15B
$6.08B
$5.59B
$4.93B
·
·
P/E
370.2
10.4
8.1
54.7
2.9
2.3
P/B
0.7
0.9
0.8
0.7
·
·
P / Tangible Book
0.7
0.9
0.8
0.7
·
·
P / Cash Flow
7.0
3.2
4.0
4.5
·
·
Dividend Yield
18.9%
16.6%
14.7%
15.0%
·
·
Earnings Yield
0.27%
9.6%
12.4%
1.8%
34.2%
43.2%
Payout Ratio
7127.3%
172.3%
118.3%
802.2%
·
·
Annual Payout
$784M
$1.01B
$823M
$738M
$502M
$340M
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
·
·
·
·
·
·
·
·
·
$116M
·
$117M
$118M
$114M
$109M
$96M
Net Income
$-34M
$-441M
$-114M
$214M
$-209M
$120M
$147M
$160M
$105M
$173M
$90M
$265M
$142M
$199M
$67M
$-127M
EPS (Basic)
$-0.13
$-1.57
$-0.41
$0.76
$-0.75
$0.43
$0.52
$0.57
$0.37
$0.62
$0.31
$0.95
$0.51
$0.71
$0.24
$-0.45
EPS (Diluted)
$-0.13
$-1.57
$-0.41
$0.76
$-0.75
$0.43
$0.52
$0.57
$0.37
$0.62
$0.31
$0.95
$0.51
$0.71
$0.24
$-0.45
Shares (Basic)
280,060,267
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,919,460
282,680,262
283,175,526
Shares (Diluted)
280,235,393
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,919,460
282,680,262
283,175,526
Neraca9
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
Total Assets
$11.99B
$12.82B
$13.73B
$13.91B
$14.59B
$14.91B
$14.22B
$15.15B
$15.10B
$15.15B
·
$15.38B
$15.49B
$16.06B
·
$16.72B
Total Liabilities
$6.73B
$7.55B
$7.88B
$7.75B
$8.45B
$8.37B
$7.60B
$8.48B
$8.39B
$8.34B
·
$8.41B
$8.57B
$9.07B
·
$9.56B
Long-term Debt
$6.47B
$7.27B
$7.63B
$7.36B
$8.04B
$7.99B
$7.35B
$8.06B
$7.96B
$7.93B
·
$8.02B
$8.16B
$8.68B
·
$9.14B
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
·
$0
$0
$0
·
$0
Paid-in Capital
$9.20B
$9.20B
$9.20B
$9.28B
$9.28B
$9.28B
$9.28B
$9.44B
$9.44B
$9.44B
·
$9.58B
$9.58B
$9.58B
·
$9.62B
Retained Earnings
$-4.08B
$-3.92B
$-3.35B
$-3.12B
$-3.14B
$-2.74B
$-2.66B
$-2.77B
$-2.73B
$-2.62B
·
$-2.61B
$-2.66B
$-2.60B
·
$-2.46B
Stockholders' Equity
$5.12B
$5.27B
$5.85B
$6.16B
$6.14B
$6.55B
$6.62B
$6.67B
$6.71B
$6.81B
$6.85B
$6.97B
$6.92B
$6.98B
$7.01B
$7.16B
Liabilities + Equity
$11.99B
$12.82B
$13.73B
$13.91B
$14.59B
$14.91B
$14.22B
$15.15B
$15.10B
$15.15B
·
$15.38B
$15.49B
$16.06B
·
$16.72B
Shares Outstanding
279,688,633
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
280,066,433
281,731,750
282,978,008
Arus Kas8
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
$776M
$245M
$195M
$707M
$108M
$-418M
$978M
$81M
$376M
$466M
$134M
$242M
$761M
$247M
$696M
$326M
Debt Issued
$1.24B
$1.24B
$1.66B
$1.04B
$2.67B
$2.83B
$1.53B
$1.07B
$1.34B
$1.02B
$1.04B
$-65M
$832M
$360M
$395M
$667M
Net Debt Issued
·
$-320M
·
·
·
$599M
·
·
·
$-244M
·
·
·
$-22M
·
·
Stock Repurchased
·
·
·
·
·
·
$0
$0
$0
$0
$0
$0
$0
$32M
$23M
$10M
Net Stock Activity
·
·
·
·
·
·
·
·
·
$0
·
·
·
$-32M
·
·
Dividends Paid
$134M
$0
$392M
$196M
$196M
$0
$392M
$196M
$210M
$210M
$211M
$210M
$210M
$192M
$190M
$193M
Financing Cash Flow
$-800M
$-320M
$-141M
$-864M
$-268M
$594M
$-1.05B
$-143M
$-185M
$-455M
$-79M
$-340M
$-737M
$-248M
$-711M
$-329M
Net Change in Cash
$-24M
$-75M
$53M
$-157M
$-160M
$176M
$-75M
$-62M
$191M
$11M
$55M
$-98M
$24M
$-1M
$-15M
$-3M
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
-0.26%
-3.2%
·
1.5%
-1.4%
0.80%
·
1.1%
0.69%
1.1%
·
1.7%
1.8%
2.5%
·
-1.5%
ROE
-0.60%
-7.5%
·
3.3%
-3.2%
1.8%
·
2.4%
1.5%
2.5%
·
3.8%
4.1%
5.7%
·
-3.5%
Per Saham4
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
$18.30
$18.83
·
$21.99
$21.93
$23.37
·
$23.82
$23.95
$24.32
·
$24.89
$24.69
$24.93
·
$25.30
Cash Flow / Share
·
$0.87
·
·
·
$-1.49
·
·
·
$1.66
·
·
·
$0.88
·
·
Dividend / Share
$0.42
$0.48
$0.70
$0.70
$0.70
$0.70
$0.70
$0.70
$0.75
$0.75
$0.75
$0.75
$0.75
$0.70
$0.68
$0.67
EPS (TTM)
$-1.35
$-1.97
·
$0.96
$0.77
$1.89
·
$1.87
$2.25
$2.39
·
$2.41
$1.01
$0.24
·
$0.11
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
$-375M
$-550M
·
$272M
$218M
$532M
·
$528M
$633M
$670M
·
$673M
$281M
$66M
·
$206M
Market Cap
$2.94B
$2.85B
·
$4.18B
$5.81B
$5.87B
·
$5.53B
$5.53B
$5.34B
·
$5.51B
$5.37B
$5.18B
·
$4.80B
P/E
-7.8
-5.2
·
15.6
26.9
11.1
·
10.6
8.8
8.0
·
8.2
19.0
77.1
·
154.1
P/B
0.6
0.5
·
0.7
0.9
0.9
·
0.8
0.8
0.8
·
0.8
0.8
0.7
·
0.7
P / Tangible Book
0.6
0.5
·
0.7
0.9
0.9
·
0.8
0.8
0.8
·
0.8
0.8
0.7
·
0.7
P / Cash Flow
·
11.6
·
·
·
-14.0
·
·
·
11.5
·
·
·
21.0
·
·
Dividend Yield
24.6%
27.5%
·
18.8%
13.5%
13.6%
·
15.0%
15.2%
15.8%
·
14.5%
14.6%
14.5%
·
15.3%
Earnings Yield
-12.9%
-19.4%
·
6.4%
3.7%
9.0%
·
9.5%
11.4%
12.5%
·
12.2%
5.3%
1.3%
·
0.65%
Payout Ratio
·
0.00%
·
·
·
0.00%
·
·
·
121.4%
·
·
·
96.5%
·
·
Annual Payout
$722M
$784M
·
$784M
$784M
$798M
·
$827M
$841M
$841M
·
$802M
$785M
$754M
·
$734M
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
$11M
$585M
$696M
$92M
$1.51B
EPS Dilusian
$0.04
$2.09
$2.48
$0.32
$7.16
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)
500 pengaju
· $1.2B 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.
Pemegang500
Nilai yang dipegang$1.2B
Posisi baru53
Posisi yang keluar83
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
53 (-31 vs Kuartal sebelumnya)
83 (+6 vs Kuartal sebelumnya)
126 (-3 vs Kuartal sebelumnya)
192 (+1 vs Kuartal sebelumnya)
+1.5M
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.
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
KKR Alternative Assets L.P., KKR Alternative Assets Limited, KKR Group Assets Holdings II L.P., KKR Group Assets II GP LLC, KKR Group Partnership L.P., KKR Group Holdings Corp., KKR Group Co. Inc., KKR & Co. Inc., KKR Management LLP, Henry R. Kravis, George R. Roberts
KKR FSK Aggregator (UNLEV) L.P., KKR FSK II Aggregator (UNLEV) L.P., KKR Alternative Assets L.P., KKR FSK Aggregator (UNLEV) GP LLC, KKR Financial Holdings LLC, KKR Credit Advisors (US) LLC, Kohlberg Kravis Roberts & Co. L.P., KKR & Co. GP LLC, KKR Holdco LLC, KKR Alternative Assets Limited, KKR Group Assets Holdings II L.P., KKR Group Assets II GP LLC, KKR Group Partnership L.P., KKR Group Holdings Corp., KKR Group Co. Inc., KKR & Co. Inc., KKR Management LLP, Henry R. Kravis, George R. Roberts
×3 pengajuan
KKR FSK (Unlev) Aggregator L.P., KKR Alternative Assets L.P., KKR FSK Aggregator (Unlev) GP LLC, KKR Financial Holdings LLC, KKR Credit Advisors (US) LLC, Kohlberg Kravis Roberts & Co. L.P., KKR & Co. GP LLC, KKR Holdco LLC, KKR Alternative Assets Limited, KKR Group Assets Holdings II L.P., KKR Group Assets II GP LLC, KKR Group Partnership L.P., KKR Group Holdings Corp., KKR & Co. Inc., KKR Management LLP, Henry R. Kravis, George R. Roberts
FS Investment Corporation, Locust Street Funding LLC, FS Investment Corporation II, FB Income Advisor, LLC, FSIC II Advisor, LLC, Michael C. Forman, Gerald F. Stahlecker, Zachary Klehr, Sean Coleman
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
31 orang dalam
· 4 pejabat · 6 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 7 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.