Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-5.6%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 4, 2026
$0.34
$0.33
4.4%
31 Maret 2026
$0.31
$0.35
-12.6%
31 Des. 2025
$0.36
$0.37
-1.6%
30 Sep. 2025
$0.36
$0.40
-10.9%
30 Juni 2025
$0.40
$0.41
-1.8%
31 Maret 2025
$0.39
$0.44
-11.1%
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
·
·
$436M
$308M
$219M
$153M
Net Income
$627M
$595M
$793M
$466M
$625M
$388M
EPS (Basic)
$1.24
$1.53
$2.03
$1.18
$1.59
$1.00
EPS (Diluted)
$1.24
$1.53
$2.03
$1.18
$1.59
$1.00
Shares (Basic)
506,099,539
390,068,596
390,104,585
394,006,852
392,297,907
388,645,561
Shares (Diluted)
506,099,539
390,068,596
390,104,585
394,006,852
392,297,907
388,645,561
Neraca9
Metrik
Tren
2025
2024
2023
2022
2021
2020
Total Assets
$17.19B
$13.87B
$13.51B
$13.58B
$13.30B
·
Total Liabilities
$9.79B
$7.91B
$7.49B
$7.70B
$7.36B
·
Long-term Debt
$9.30B
$7.46B
$7.08B
$7.28B
$7.08B
·
Common Stock
$5M
$4M
$4M
$4M
$4M
·
Paid-in Capital
$7.51B
$5.92B
$5.92B
$5.97B
$5.99B
·
Retained Earnings
$-120M
$29M
$93M
$-92M
$-56M
·
Stockholders' Equity
$7.40B
$5.95B
$6.02B
$5.88B
$5.94B
$5.75B
Liabilities + Equity
$17.19B
$13.87B
$13.51B
$13.58B
$13.30B
·
Shares Outstanding
499,448,499
390,217,304
389,732,868
392,476,687
393,766,855
389,966,688
Arus Kas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
Operating Cash Flow
$1.74B
$160M
$1.14B
$217M
$-1.23B
$-1.56B
Stock Issued
$3M
$0
$0
·
·
·
Stock Repurchased
$148M
$0
$34M
$26M
$3M
$150M
Net Stock Activity
$-145M
$0
$-34M
$-26M
·
·
Dividends Paid
$753M
$656M
$613M
$488M
$461M
$453M
Financing Cash Flow
$-1.69B
$-306M
$-921M
$-219M
$1.32B
$1.60B
Net Change in Cash
$54M
$-146M
$215M
$-2M
$89M
$41M
Profitabilitas2
Metrik
Tren
2025
2024
2023
2022
2021
2020
ROA
4.0%
4.3%
5.9%
3.5%
·
·
ROE
8.3%
10.0%
13.2%
8.0%
·
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
2021
2020
Book Value / Share
$14.81
$15.26
$15.45
$14.99
·
·
Cash Flow / Share
$3.44
$0.41
$2.91
$0.55
·
·
EPS (TTM)
$1.24
$1.53
$2.03
$1.18
$1.59
$1.00
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
EPS YoY
-18.9%
-24.6%
72.0%
-25.8%
59.0%
·
EPS CAGR 3Y
1.7%
-1.3%
26.6%
·
·
·
EPS CAGR 5Y
4.4%
·
·
·
·
·
Net Income YoY
5.5%
-25.0%
70.1%
-25.4%
61.2%
·
Net Income CAGR 3Y
10.4%
-1.6%
27.0%
·
·
·
Net Income CAGR 5Y
10.1%
·
·
·
·
·
Dividends Paid CAGR 5Y
10.7%
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2025
2024
2023
2022
2021
2020
Net Income TTM
$627M
$595M
$793M
$466M
$625M
$388M
Market Cap
$6.21B
$5.90B
$5.75B
$4.53B
·
·
P/E
10.0
9.9
7.3
9.8
8.9
12.7
P/B
0.8
1.0
1.0
0.8
·
·
P / Tangible Book
0.8
1.0
1.0
0.8
·
·
P / Cash Flow
3.6
36.8
5.1
20.9
·
·
Dividend Yield
12.1%
11.1%
10.7%
10.8%
·
·
Earnings Yield
10.0%
10.1%
13.8%
10.2%
11.2%
7.9%
Payout Ratio
119.9%
110.2%
77.3%
104.7%
·
·
Annual Payout
$753M
$656M
$613M
$488M
$461M
$453M
Laporan Laba Rugi6
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Q4 2021
Interest Expense
·
·
·
·
·
$121M
$109M
$119M
$110M
$110M
$104M
$81M
$67M
$57M
Net Income
$66M
$-24M
$128M
$138M
$243M
$135M
$122M
$183M
$207M
$196M
$202M
$265M
$-35M
$143M
EPS (Basic)
$0.13
$-0.05
$0.25
$0.27
$0.49
$0.35
$0.31
$0.47
$0.53
$0.50
$0.52
$0.67
$-0.09
$0.36
EPS (Diluted)
$0.13
$-0.05
$0.25
$0.27
$0.49
$0.35
$0.31
$0.47
$0.53
$0.50
$0.52
$0.67
$-0.09
$0.36
Shares (Basic)
495,377,115
498,903,632
511,048,237
511,048,237
494,825,717
390,217,304
390,103,640
389,732,868
389,703,612
389,930,979
391,049,102
393,823,013
394,184,560
392,715,513
Shares (Diluted)
495,377,115
498,903,632
511,048,237
511,048,237
494,825,717
390,217,304
390,103,640
389,732,868
389,703,612
389,930,979
391,049,102
393,823,013
394,184,560
392,715,513
Neraca9
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Q4 2021
Total Assets
$15.35B
$16.02B
$17.61B
$17.40B
$18.38B
$14.09B
$13.87B
$13.33B
$13.46B
$13.39B
$13.68B
$13.41B
·
·
Total Liabilities
$8.32B
$8.86B
$9.99B
$9.72B
$10.64B
$8.13B
$7.87B
$7.30B
$7.46B
$7.44B
$7.76B
$7.57B
·
·
Long-term Debt
$7.90B
$8.45B
$9.53B
$9.23B
$10.16B
$7.74B
$7.41B
$6.89B
$7.06B
$7.03B
$7.38B
$7.20B
·
·
Common Stock
$5M
$5M
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$4M
$4M
$4M
·
·
Paid-in Capital
$7.44B
$7.48B
$7.67B
$7.67B
$7.67B
$5.93B
$5.93B
$5.92B
$5.94B
$5.94B
$5.95B
$5.99B
·
·
Retained Earnings
$-415M
$-328M
$-67M
$4M
$61M
$27M
$59M
$101M
$59M
$8M
$-35M
$-148M
·
·
Stockholders' Equity
$7.03B
$7.15B
$7.61B
$7.68B
$7.74B
$5.96B
$5.99B
$6.03B
$6.00B
$5.95B
$5.92B
$5.85B
·
·
Liabilities + Equity
$15.35B
$16.02B
$17.61B
$17.40B
$18.38B
$14.09B
$13.87B
$13.33B
$13.46B
$13.39B
$13.68B
$13.41B
·
·
Shares Outstanding
493,142,569
496,305,391
511,048,237
511,048,237
511,048,237
390,217,304
390,217,304
389,732,868
389,732,868
389,732,875
390,676,080
393,823,013
·
·
Arus Kas7
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Q4 2021
Operating Cash Flow
$547M
$967M
$-131M
$1.01B
$39M
$-4M
$-726M
$444M
$179M
$497M
$46M
$48M
$88M
·
Stock Issued
$0
$0
$0
$0
$3M
$0
$0
$0
·
·
·
·
·
·
Stock Repurchased
$35M
$35M
·
$0
$0
$0
$0
$0
$0
$12M
$22M
$0
$10M
·
Net Stock Activity
·
$-35M
·
·
$3M
·
·
$0
·
·
$-22M
·
·
·
Dividends Paid
$184M
$185M
$199M
$194M
$170M
$168M
$156M
$168M
$156M
$152M
$145M
$122M
$122M
·
Financing Cash Flow
$-765M
$-1.08B
$92M
$-1.16B
$-39M
$105M
$364M
$-361M
$-115M
$-528M
$-92M
$64M
$-78M
·
Net Change in Cash
$-217M
$-113M
$-39M
$-154M
$56.0K
$101M
$-363M
$83M
$64M
$-32M
$-46M
$112M
$10M
·
Profitabilitas2
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Q4 2021
ROA
0.40%
-0.14%
0.81%
0.88%
1.5%
0.98%
0.90%
1.4%
1.5%
2.9%
2.9%
4.0%
·
·
ROE
0.89%
-0.33%
1.9%
2.0%
3.5%
2.3%
2.1%
3.1%
3.5%
6.6%
6.8%
9.1%
·
·
Per Saham4
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Q4 2021
Book Value / Share
$14.26
$14.41
$14.89
$15.03
$15.14
$15.28
$15.36
$15.47
$15.40
$15.26
$15.15
$14.85
·
·
Cash Flow / Share
·
$1.94
·
·
$0.08
·
·
$1.14
·
·
$0.12
·
·
·
Dividend / Share
·
·
·
·
·
$0.37
$0.37
$0.37
$0.33
$0.33
$0.33
$0.31
$0.31
·
EPS (TTM)
$0.56
$0.70
$1.41
$1.51
$1.55
$1.61
$1.79
$1.98
·
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q4 2022
Q4 2021
Net Income TTM
$289M
$360M
$663M
$670M
$655M
$629M
$701M
$774M
·
·
·
·
·
·
Market Cap
$5.36B
$5.49B
$6.53B
$7.33B
$7.49B
$5.69B
$5.99B
$5.99B
$5.40B
$5.23B
$4.93B
$4.08B
·
·
P/E
19.4
15.8
9.1
9.5
9.5
9.0
8.6
7.8
·
·
·
·
·
·
P/B
0.8
0.8
0.9
1.0
1.0
1.0
1.0
1.0
0.9
0.9
0.8
0.7
·
·
P / Tangible Book
0.8
0.8
0.9
1.0
1.0
1.0
1.0
1.0
0.9
0.9
0.8
0.7
·
·
P / Cash Flow
·
5.7
·
·
192.4
·
·
13.5
·
·
106.5
·
·
·
Dividend Yield
14.1%
14.0%
11.1%
9.5%
8.8%
11.5%
10.7%
10.6%
·
·
·
·
·
·
Earnings Yield
5.1%
6.3%
11.0%
10.5%
10.6%
11.1%
11.7%
12.9%
·
·
·
·
·
·
Payout Ratio
·
-758.2%
·
·
70.0%
·
·
91.8%
·
·
72.0%
·
·
·
Annual Payout
$757M
$767M
$727M
$696M
$658M
$651M
$640M
$636M
·
·
·
·
·
·
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
$627M
$595M
$793M
$466M
$625M
EPS Dilusian
$1.24
$1.53
$2.03
$1.18
$1.59
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)
471 pengaju
· $2.9B 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.
Pemegang471
Nilai yang dipegang$2.9B
Posisi baru47
Posisi yang keluar68
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
47 (-30 vs Kuartal sebelumnya)
68 (+3 vs Kuartal sebelumnya)
155 (-3 vs Kuartal sebelumnya)
148 (-10 vs Kuartal sebelumnya)
+5.0M
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.
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
16 orang dalam
· 7 pejabat · 9 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 16 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.