Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-11.0%
Laporan BerikutnyaOkt 19, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 20, 2026
$0.78
$0.83
-5.7%
31 Maret 2026
$0.46
$0.66
-30.5%
31 Des. 2025
$0.60
$0.82
-26.9%
30 Sep. 2025
$0.92
$0.87
6.1%
30 Juni 2025
$0.88
$0.81
9.2%
31 Maret 2025
$0.63
$0.77
-18.2%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi11
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue
$47M
$46M
$47M
$38M
$36M
$32M
Interest Expense
·
·
$133M
$18M
$14M
$25M
Interest Income
$520M
$538M
$495M
$285M
$201M
$218M
Pretax Income
$134M
$145M
$176M
$86M
$115M
$109M
Income Tax
$24M
$26M
$34M
$15M
$21M
$21M
Net Income
$110M
$119M
$142M
$71M
$94M
$89M
EPS (Basic)
$2.86
$3.10
$3.74
$2.20
$3.04
$2.87
EPS (Diluted)
$2.85
$3.08
$3.72
$2.18
$3.01
$2.85
Shares (Basic)
37,964,059
38,212,304
37,937,579
32,360,005
30,727,566
30,857,086
Shares (Diluted)
38,091,014
38,419,125
38,111,208
32,680,932
31,068,159
31,075,857
EBITDA
$28M
$24M
$24M
$16M
$14M
$14M
Neraca15
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$417M
$128M
$191M
$196M
$846M
$606M
PP&E (Net)
$215M
$197M
$163M
$136M
$97M
$107M
PP&E (Gross)
$339M
$312M
$268M
$237M
$180M
$186M
Accum. Depreciation
$124M
$115M
$105M
$101M
$84M
$79M
Goodwill
$306M
$306M
$306M
$279M
$115M
$115M
Intangibles
$48M
$58M
$66M
$60M
$12M
$18M
Total Assets
$9.88B
$9.81B
$9.95B
$9.57B
$7.21B
$6.66B
Total Liabilities
$8.50B
$8.50B
$8.74B
$8.48B
$6.37B
$5.84B
Long-term Debt
$55M
$55M
$54M
$54M
$39M
·
Retained Earnings
$572M
$509M
$433M
$331M
$290M
$223M
Treasury Stock
$315M
$302M
$307M
$310M
$458M
$424M
AOCI
$-44M
$-70M
$-76M
$-88M
$-7M
$10M
Stockholders' Equity
$1.39B
$1.31B
$1.21B
$1.09B
$840M
$821M
Liabilities + Equity
$9.88B
$9.81B
$9.95B
$9.57B
$7.21B
$6.66B
Shares Outstanding
37,772,516
38,054,482
37,784,851
37,608,519
29,958,764
30,634,291
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
D&A
$28M
$24M
$24M
$16M
$14M
$14M
Stock-based Comp
$7M
$8M
$7M
$6M
$6M
$5M
Deferred Tax
$16M
$4M
$-3M
$6M
$5M
$1M
Amort. of Intangibles
$8M
$8M
$7M
$2M
$1M
$1M
Restructuring
·
·
·
·
$2M
$2M
Other Non-cash
$1M
$363.0K
$-4M
$115M
$62M
$-119M
Operating Cash Flow
$162M
$155M
$167M
$215M
$180M
$-6M
Investing Cash Flow
$186M
$65M
$-404M
$-752M
$-474M
$-153M
Debt Issued
·
·
·
·
$40M
·
Net Debt Issued
·
·
·
·
$40M
·
Stock Repurchased
$15M
·
·
·
$36M
$19M
Net Stock Activity
$-15M
·
·
·
$-36M
$-19M
Dividends Paid
$46M
$43M
$40M
$30M
$27M
$25M
Financing Cash Flow
$-60M
$-284M
$231M
$-114M
$529M
$654M
Net Change in Cash
$289M
$-64M
$-6M
$-652M
$235M
$495M
Taxes Paid
$11M
$21M
$33M
$11M
$15M
$22M
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Margin
232.6%
259.5%
302.9%
186.1%
31.5%
26.6%
Pretax Margin
283.7%
317.2%
374.4%
225.0%
38.6%
32.8%
EBITDA Margin
59.7%
52.8%
50.8%
42.9%
4.6%
4.3%
ROA
1.1%
1.2%
1.5%
0.85%
1.4%
1.4%
ROE
8.0%
9.2%
11.9%
7.1%
11.1%
10.9%
Efisiensi1
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
0.0
0.0
0.0
0.0
0.0
0.1
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
$36.67
$34.29
$32.10
$29.04
$28.04
$26.79
Revenue / Share
$1.24
$1.19
$1.23
$1.17
$9.58
$10.72
Cash Flow / Share
$4.26
$4.04
$4.38
$6.57
$5.78
$-0.32
Cash / Share
$11.04
$3.36
$5.05
$5.20
$28.23
$19.77
Dividend Paid / Share
$1.20
$1.12
$1.04
$0.94
$0.87
$0.80
EPS (TTM)
$2.85
$3.08
$3.72
$2.18
$3.01
$2.85
Tingkat Pertumbuhan10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue YoY
2.9%
-2.4%
22.5%
5.7%
11.8%
·
Revenue CAGR 3Y
7.1%
8.1%
13.1%
·
·
·
Revenue CAGR 5Y
7.8%
·
·
·
·
·
EPS YoY
-7.5%
-17.2%
70.6%
-27.6%
5.6%
·
EPS CAGR 3Y
9.3%
0.77%
9.3%
·
·
·
EPS CAGR 5Y
0.00%
·
·
·
·
·
Net Income YoY
-7.8%
-16.4%
99.3%
-23.9%
5.7%
·
Net Income CAGR 3Y
15.4%
8.3%
17.0%
·
·
·
Net Income CAGR 5Y
4.3%
·
·
·
·
·
Dividends Paid CAGR 5Y
13.2%
·
·
·
·
·
Valuasi (TTM)12
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$47M
$46M
$47M
$38M
$36M
$32M
Net Income TTM
$110M
$119M
$142M
$71M
$94M
$89M
Market Cap
$1.44B
$1.64B
$1.41B
$1.58B
$1.32B
$1.00B
P/E
13.3
14.0
10.0
19.3
14.6
11.5
P/S
30.5
35.8
30.0
41.3
36.3
31.0
P/B
1.0
1.3
1.2
1.4
1.6
1.2
P / Tangible Book
1.4
1.7
1.7
2.1
1.8
1.5
P / Cash Flow
8.8
10.6
8.4
7.4
7.3
-101.7
Dividend Yield
3.2%
2.6%
2.8%
1.9%
2.0%
2.5%
Earnings Yield
7.5%
7.1%
10.0%
5.2%
6.9%
8.7%
Payout Ratio
42.0%
36.1%
27.9%
42.7%
28.7%
28.0%
Annual Payout
$46M
$43M
$40M
$30M
$27M
$25M
Laporan Laba Rugi11
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
Revenue
$12M
$11M
$14M
$11M
$11M
$11M
$11M
$12M
$11M
$11M
$10M
$13M
$13M
$10M
$11M
$10M
Interest Expense
·
·
·
·
·
·
·
·
·
$48M
·
$38M
$31M
$19M
·
$3M
Interest Income
$162M
$159M
$126M
$132M
$131M
$130M
$136M
$138M
$132M
$132M
$135M
$126M
$121M
$114M
$104M
$72M
Pretax Income
$33M
$26M
$19M
$43M
$42M
$30M
$35M
$40M
$32M
$39M
$39M
$45M
$41M
$50M
$20M
$20M
Income Tax
$6M
$5M
$3M
$8M
$8M
$6M
$7M
$7M
$6M
$7M
$6M
$9M
$8M
$10M
$3M
$4M
Net Income
$26M
$21M
$16M
$35M
$34M
$24M
$28M
$33M
$26M
$31M
$33M
$36M
$33M
$40M
$17M
$16M
EPS (Basic)
$0.58
$0.46
$0.42
$0.92
$0.89
$0.63
$0.74
$0.86
$0.68
$0.82
$0.87
$0.95
$0.86
$1.06
$0.41
$0.51
EPS (Diluted)
$0.58
$0.46
$0.42
$0.92
$0.88
$0.63
$0.72
$0.86
$0.68
$0.82
$0.87
$0.94
$0.85
$1.06
$0.41
$0.50
Shares (Basic)
44,665,184
44,439,788
·
37,911,643
38,075,896
38,068,455
·
38,277,042
38,210,869
38,031,358
·
37,990,659
37,957,287
37,785,488
·
31,259,188
Shares (Diluted)
44,915,790
44,610,511
·
38,034,473
38,151,810
38,229,869
·
38,495,091
38,372,777
38,188,480
·
38,134,338
38,107,326
38,074,973
·
31,531,075
EBITDA
·
$9M
·
·
·
$6M
·
·
·
$6M
·
·
·
$5M
·
·
Neraca15
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
$381M
$473M
$417M
$556M
$296M
$246M
$128M
$181M
$145M
$293M
·
$291M
$324M
$370M
·
$256M
PP&E (Net)
$234M
$236M
$215M
$211M
$209M
$205M
$197M
$192M
$177M
$169M
·
$154M
$148M
$140M
·
$106M
PP&E (Gross)
·
·
$339M
·
·
·
$312M
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$124M
·
·
·
$115M
·
·
·
·
·
·
·
·
·
Goodwill
$455M
$455M
$306M
$306M
$306M
$306M
$306M
$306M
$306M
$306M
·
$306M
$306M
$279M
·
$168M
Intangibles
$65M
$67M
$48M
$50M
$52M
$54M
$58M
$60M
$62M
$64M
·
$68M
$75M
$59M
·
$31M
Total Assets
$12.59B
$12.61B
$9.88B
$10.15B
$10.00B
$10.10B
$9.81B
$9.99B
$9.97B
$9.97B
·
$9.87B
$9.87B
$9.92B
·
$7.92B
Total Liabilities
$10.92B
$10.95B
$8.50B
$8.78B
$8.65B
$8.77B
$8.50B
$8.70B
$8.72B
$8.74B
·
$8.70B
$8.72B
$8.78B
·
$7.00B
Long-term Debt
$202M
$202M
$55M
$55M
$54M
$55M
$55M
$54M
$54M
$54M
·
$54M
$54M
$54M
·
$40M
Retained Earnings
$590M
$579M
$572M
$568M
$544M
$522M
$509M
$492M
$470M
$454M
·
$410M
$384M
$361M
·
$323M
Treasury Stock
$333M
$320M
$315M
$313M
$304M
$302M
$302M
$302M
$304M
$306M
·
$307M
$307M
$310M
·
$395M
AOCI
$-49M
$-48M
$-44M
$-51M
$-56M
$-60M
$-70M
$-62M
$-80M
$-80M
·
$-101M
$-89M
$-79M
·
$-89M
Stockholders' Equity
$1.67B
$1.66B
$1.39B
$1.37B
$1.35B
$1.33B
$1.31B
$1.29B
$1.25B
$1.23B
$1.21B
$1.16B
$1.15B
$1.13B
$1.09B
$919M
Liabilities + Equity
$12.59B
$12.61B
$9.88B
$10.15B
$10.00B
$10.10B
$9.81B
$9.99B
$9.97B
$9.97B
·
$9.87B
$9.87B
$9.92B
·
$7.92B
Shares Outstanding
44,537,718
44,692,472
37,772,516
37,815,589
38,045,622
38,094,105
38,054,482
37,988,364
37,899,453
37,806,148
·
37,739,776
37,719,026
37,641,381
·
33,189,253
Arus Kas14
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
$11M
$9M
$8M
$8M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$6M
$5M
$6M
$4M
Stock-based Comp
$7M
$6M
$1M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$2M
$1M
Amort. of Intangibles
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$1M
$1M
$383.0K
Other Non-cash
·
$-93M
·
·
·
$7M
·
·
·
$-9M
·
·
·
$-66M
·
·
Operating Cash Flow
$135M
$-57M
$38M
$52M
$32M
$40M
$46M
$47M
$32M
$30M
$45M
$48M
$93M
$-19M
$34M
$54M
Investing Cash Flow
$-258M
$47M
$21M
$207M
$87M
$-127M
$120M
$-88M
$-62M
$94M
$-199M
$-30M
$-52M
$-124M
$-163M
$-110M
Debt Issued
$0
$150M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Net Debt Issued
·
$150M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Stock Repurchased
$11M
$16M
$2M
$9M
·
·
·
·
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-16M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid
$15M
$15M
$12M
$11M
$12M
$11M
$11M
$11M
$11M
$10M
$10M
$10M
$10M
$10M
$9M
$7M
Financing Cash Flow
$31M
$66M
$-197M
$18.0K
$-69M
$206M
$-220M
$77M
$-118M
$-23M
$54M
$-51M
$-87M
$315M
$69M
$-136M
Net Change in Cash
$-92M
$56M
$-139M
$259M
$50M
$118M
$-53M
$36M
$-148M
$101M
$-100M
$-33M
$-46M
$173M
$-61M
$-192M
Taxes Paid
$588.0K
$176.0K
$1M
$284.0K
$9M
$-95.0K
$4M
$4M
$13M
$76.0K
$8M
$8M
$17M
$37.0K
$6M
$2M
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
221.9%
183.3%
·
312.9%
307.1%
223.9%
·
273.3%
227.3%
285.2%
·
278.0%
242.7%
400.4%
·
18.3%
Pretax Margin
273.1%
228.7%
·
382.6%
375.0%
275.8%
·
329.3%
276.2%
353.4%
·
349.9%
305.1%
500.6%
·
22.9%
EBITDA Margin
·
78.9%
·
·
·
58.5%
·
·
·
54.7%
·
·
·
50.9%
·
·
ROA
0.23%
0.18%
·
0.35%
0.34%
0.24%
·
0.33%
0.26%
0.32%
·
0.41%
0.38%
0.47%
·
0.21%
ROE
1.8%
1.4%
·
2.6%
2.6%
1.9%
·
2.7%
2.2%
2.6%
·
3.5%
3.3%
4.1%
·
1.8%
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 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
$37.48
$37.25
·
$36.36
$35.55
$34.90
·
$34.01
$32.92
$32.58
·
$30.83
$30.42
$30.12
·
$27.70
Revenue / Share
$0.27
$0.25
·
$0.30
$0.29
$0.28
·
$0.31
$0.30
$0.29
·
$0.34
$0.35
$0.26
·
$2.74
Cash Flow / Share
·
$-1.27
·
·
·
$1.04
·
·
·
$0.78
·
·
·
$-0.49
·
·
Cash / Share
$8.55
$10.58
·
$14.69
$7.79
$6.47
·
$4.76
$3.83
$7.75
·
$7.72
$8.59
$9.82
·
$7.72
Dividend Paid / Share
$0.32
$0.32
$0.31
$0.30
$0.30
$0.29
$0.29
$0.28
$0.28
$0.27
$0.27
$0.26
$0.26
$0.25
$0.25
$0.23
EPS (TTM)
$2.38
$2.68
·
$3.15
$3.09
$2.89
·
$3.23
$3.31
$3.48
·
$3.26
$2.82
$2.64
·
$2.51
Valuasi (TTM)12
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
Revenue TTM
$48M
$48M
·
$44M
$45M
$46M
·
$45M
$46M
$48M
·
$48M
$45M
$40M
·
·
Net Income TTM
$99M
$106M
·
$122M
$120M
$112M
·
$124M
$127M
$133M
·
$126M
$105M
$93M
·
$77M
Market Cap
$1.98B
$1.75B
·
$1.46B
$1.43B
$1.46B
·
$1.60B
$1.48B
$1.36B
·
$1.12B
$1.10B
$1.26B
·
$1.23B
P/E
18.7
14.6
·
12.3
12.2
13.2
·
13.0
11.8
10.4
·
9.1
10.3
12.7
·
14.7
P/S
40.8
36.8
·
32.9
31.7
32.0
·
35.5
32.2
28.5
·
23.5
24.5
31.7
·
·
P/B
1.2
1.1
·
1.1
1.1
1.1
·
1.2
1.2
1.1
·
1.0
1.0
1.1
·
1.3
P / Tangible Book
1.7
1.5
·
1.4
1.4
1.5
·
1.7
1.7
1.6
·
1.4
1.4
1.6
·
1.7
P / Cash Flow
·
-30.8
·
·
·
36.8
·
·
·
45.5
·
·
·
-67.0
·
·
Dividend Yield
2.6%
2.8%
·
3.1%
3.1%
3.0%
·
2.6%
2.8%
3.0%
·
3.5%
3.3%
2.6%
·
2.3%
Earnings Yield
5.4%
6.8%
·
8.2%
8.2%
7.5%
·
7.7%
8.5%
9.7%
·
10.9%
9.7%
7.9%
·
6.8%
Payout Ratio
·
70.9%
·
·
·
46.6%
·
·
·
32.9%
·
·
·
23.7%
·
·
Annual Payout
$53M
$50M
·
$45M
$45M
$44M
·
$42M
$41M
$40M
·
$39M
$36M
$33M
·
$28M
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
$47M
$46M
$47M
$38M
$36M
Laba Bersih
$110M
$119M
$142M
$71M
$94M
EPS Dilusian
$2.85
$3.08
$3.72
$2.18
$3.01
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)
232 pengaju
· $1.9B 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.
Pemegang232
Nilai yang dipegang$1.9B
Posisi baru30
Posisi yang keluar22
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
30 (-11 vs Kuartal sebelumnya)
22 (-19 vs Kuartal sebelumnya)
70 (-19 vs Kuartal sebelumnya)
83 (+25 vs Kuartal sebelumnya)
-371K
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 50 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.