Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata7.0%
Laporan BerikutnyaNov 04, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Des. 2026
Agu 20, 2026
$0.15
$0.11
33.7%
30 Juni 2026
$0.15
$0.11
33.7%
31 Maret 2026
$0.08
$0.11
-28.7%
31 Des. 2025
$0.14
$0.10
37.3%
30 Sep. 2025
$0.06
$0.11
-46.5%
30 Juni 2025
$0.17
$0.13
28.2%
31 Maret 2025
$0.13
$0.14
-9.0%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi7
Metrik
Tren
2026
2025
2024
2023
2022
2021
Interest Expense
·
·
$160M
$148M
$117M
$131M
Interest Income
$582M
$671M
$770M
$761M
$585M
$554M
Net Income
$154M
$-470M
$263M
$-102M
$583M
$964M
EPS (Basic)
$0.06
$-1.35
$0.36
$-0.43
$1.43
$2.51
EPS (Diluted)
$0.06
$-1.35
$0.34
$-0.43
$1.34
$2.50
Shares (Basic)
479,866,265
440,314,909
412,703,365
398,514,965
390,571,648
382,705,106
Shares (Diluted)
479,866,265
440,314,909
625,276,736
398,514,965
433,791,771
385,968,567
Neraca10
Metrik
Tren
2026
2025
2024
2023
2022
2021
Cash & Equivalents
$44M
$51M
$86M
$96M
$35M
·
Total Assets
$6.45B
$6.80B
$7.86B
$7.86B
$7.66B
·
Total Liabilities
$1.95B
$2.19B
$2.56B
$2.71B
$2.85B
·
Long-term Debt
$1.86B
$2.09B
$2.43B
$2.58B
$2.74B
·
Common Stock
$513.0K
$456.0K
$425.0K
$404.0K
$393.0K
·
Paid-in Capital
$4.31B
$4.18B
$4.15B
$4.09B
$4.05B
·
Retained Earnings
$-1.39B
$-1.19B
$436M
$-353M
$68M
$-211M
AOCI
$6M
$0
·
·
·
·
Stockholders' Equity
$2.93B
$2.99B
$3.71B
$3.73B
$4.12B
$3.95B
Shares Outstanding
512,746,556
455,902,826
424,846,963
404,033,549
393,164,437
388,419,573
Arus Kas4
Metrik
Tren
2026
2025
2024
2023
2022
2021
Operating Cash Flow
$516M
$523M
$280M
$-221M
$-795M
$31M
Dividends Paid
$336M
$332M
$360M
$299M
$270M
$196M
Financing Cash Flow
$-524M
$-558M
$-290M
$281M
$767M
$-12M
Net Change in Cash
·
$-35M
$-10M
$60M
$-28M
$19M
Profitabilitas2
Metrik
Tren
2026
2025
2024
2023
2022
2021
ROA
2.3%
-6.4%
·
-1.3%
·
·
ROE
5.2%
-14.6%
·
-2.7%
·
·
Per Saham4
Metrik
Tren
2026
2025
2024
2023
2022
2021
Book Value / Share
$5.71
$6.56
·
$9.24
·
·
Cash Flow / Share
$1.08
$1.19
·
$-0.55
·
·
Cash / Share
$0.09
$0.11
·
$0.24
·
·
EPS (TTM)
$0.06
$-1.35
$0.34
$-0.43
$1.34
$2.50
Tingkat Pertumbuhan7
Metrik
Tren
2026
2025
2024
2023
2022
2021
EPS YoY
·
·
·
·
-46.4%
·
EPS CAGR 3Y
·
·
-48.6%
·
·
·
EPS CAGR 5Y
-52.6%
·
·
·
·
·
Net Income YoY
·
·
·
·
-39.6%
·
Net Income CAGR 3Y
·
·
-35.1%
·
·
·
Net Income CAGR 5Y
-30.7%
·
·
·
·
·
Dividends Paid CAGR 5Y
11.4%
·
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
2026
2025
2024
2023
2022
2021
Net Income TTM
$154M
$-470M
$263M
$-102M
$583M
$964M
Market Cap
$1.18B
$1.45B
·
$2.51B
·
·
P/E
38.5
-2.4
16.3
-14.4
5.2
3.4
P/B
0.4
0.5
·
0.7
·
·
P / Tangible Book
0.4
0.5
0.6
0.7
·
·
P / Cash Flow
2.3
2.8
·
-11.3
·
·
Dividend Yield
28.3%
22.9%
·
11.9%
·
·
Earnings Yield
2.6%
-42.4%
6.2%
-6.9%
19.2%
29.8%
Payout Ratio
218.4%
-70.7%
·
-294.3%
·
·
Annual Payout
$336M
$332M
$360M
$299M
$270M
$196M
Laporan Laba Rugi7
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Interest Expense
·
·
·
·
·
·
·
·
·
$40M
$40M
·
$38M
$38M
$34M
$29M
Interest Income
$140M
$140M
$149M
$152M
$158M
$159M
$169M
$185M
$189M
$184M
$195M
$202M
$198M
$191M
$174M
$142M
Net Income
$-5M
$56M
$24M
$78M
$-196M
$-140M
$-66.0K
$-134M
$30M
$144M
$-28M
$117M
$-89M
$72M
$-92M
$164M
EPS (Basic)
$-0.08
$0.05
$-0.01
$0.10
$-0.51
$-0.39
$-0.07
$-0.38
$-0.01
$0.27
$-0.13
$0.23
$-0.27
$0.14
$-0.27
$0.40
EPS (Diluted)
$-0.06
$0.05
$-0.01
$0.08
$-0.51
$-0.39
$-0.07
$-0.38
$0.09
$0.20
$-0.13
$0.18
$-0.27
$0.13
$-0.27
$0.38
Shares (Basic)
·
483,414,178
472,257,137
461,356,032
·
443,431,518
436,687,429
428,873,206
·
414,461,972
410,942,812
406,350,619
399,732,263
397,685,022
394,337,440
391,091,485
Shares (Diluted)
·
929,940,155
472,257,137
876,657,018
·
443,431,518
436,687,429
428,873,206
·
678,353,870
410,942,812
635,590,328
399,732,263
547,368,400
394,337,440
432,808,120
Neraca10
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Cash & Equivalents
$44M
$35M
$38M
$87M
$51M
$54M
$60M
$57M
$86M
$53M
$97M
·
$65M
$70M
$43M
·
Total Assets
$6.45B
$6.38B
$6.53B
$6.64B
$6.80B
$7.00B
$7.23B
$7.59B
$7.86B
$7.91B
$7.78B
·
$7.70B
$7.89B
$7.66B
·
Total Liabilities
$1.95B
$1.82B
$1.95B
$2.01B
$2.19B
$2.12B
$2.16B
$2.47B
$2.56B
$2.60B
$2.60B
·
$2.57B
$2.72B
$2.75B
·
Long-term Debt
$1.86B
$1.73B
$1.85B
$1.92B
$2.09B
$2.03B
$2.06B
$2.27B
$2.43B
$2.48B
$2.47B
·
$2.45B
$2.60B
$2.64B
·
Common Stock
$513.0K
$488.0K
$476.0K
$466.0K
$456.0K
$447.0K
$439.0K
$434.0K
$425.0K
$416.0K
$413.0K
·
$401.0K
$399.0K
$396.0K
·
Paid-in Capital
$4.31B
$4.33B
$4.30B
$4.27B
$4.18B
$4.30B
$4.27B
$4.25B
$4.15B
$4.20B
$4.18B
·
$4.10B
$4.09B
$4.07B
·
Retained Earnings
$-1.39B
$-1.38B
$-1.34B
$-1.27B
$-1.19B
$-1.06B
$-828M
$-740M
$-436M
$-457M
$-496M
·
$-305M
$-124M
$-108M
·
AOCI
$6M
$-2M
$-4M
·
$0
·
·
·
·
·
·
·
·
·
·
·
Stockholders' Equity
$2.93B
$2.95B
$2.96B
$3.00B
$2.99B
$3.25B
$3.44B
$3.51B
$3.71B
$3.74B
$3.68B
·
$3.80B
$3.97B
$3.96B
·
Shares Outstanding
512,746,556
488,029,036
476,461,879
465,916,352
455,902,826
447,344,378
438,851,578
433,560,728
424,846,963
416,150,886
412,794,121
·
400,833,873
398,852,478
396,179,053
·
Arus Kas4
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Operating Cash Flow
$-44M
$196M
$86M
$279M
$-8M
$79M
$279M
$174M
$128M
$-22M
$79M
$95M
$96M
$-121M
$-77M
$-288M
Dividends Paid
$80M
$92M
$75M
$89M
$72M
$78M
$89M
$93M
$91M
$96M
$81M
$93M
$82M
$72M
$68M
$68M
Financing Cash Flow
$53M
$-199M
$-134M
$-243M
$4M
$-84M
$-276M
$-203M
$-95M
$-22M
$-51M
$-122M
$-101M
$147M
$85M
$280M
Net Change in Cash
·
·
·
$36M
$-4M
$-5M
$3M
$-29M
$32M
$-44M
$28M
$-27M
$-5M
$27M
$8M
$-9M
Profitabilitas2
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
ROA
·
0.84%
0.34%
1.1%
·
-1.9%
0.00%
-1.8%
·
1.8%
-0.35%
·
-2.3%
1.8%
-2.4%
·
ROE
·
1.8%
0.74%
2.4%
·
-4.0%
0.00%
-3.6%
·
3.8%
-0.73%
·
-4.7%
3.6%
-4.7%
·
Per Saham4
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Book Value / Share
·
$6.05
$6.21
$6.45
·
$7.25
$7.84
$8.10
·
$8.99
$8.92
·
$9.48
$9.94
$10.01
·
Cash Flow / Share
·
·
·
$0.32
·
·
·
$0.41
·
·
·
·
·
·
$-0.20
·
Cash / Share
·
$0.07
$0.08
$0.19
·
$0.12
$0.14
$0.13
·
$0.13
$0.24
·
$0.16
$0.18
$0.11
·
EPS (TTM)
·
$-0.39
$-0.83
$-0.89
·
$-0.75
$-0.16
$-0.22
·
$0.23
$-0.24
$0.02
·
·
·
·
Valuasi (TTM)10
Metrik
Tren
Q4 2026
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Net Income TTM
·
·
·
·
·
·
·
·
·
·
·
·
·
$249M
$431M
·
Market Cap
·
$1.27B
$1.23B
$1.28B
·
$1.83B
$1.89B
$2.32B
·
$2.30B
$2.47B
·
$2.79B
$2.79B
$2.46B
·
P/E
·
-6.7
-3.1
-3.1
·
-5.5
-26.9
-24.3
·
24.0
-25.0
302.5
·
·
·
·
P/B
·
0.4
0.4
0.4
·
0.6
0.5
0.7
·
0.6
0.7
·
0.7
0.7
0.6
·
P / Tangible Book
·
0.4
0.4
0.4
·
0.6
0.5
0.7
·
0.6
0.7
·
0.7
0.7
0.6
·
P / Cash Flow
·
·
·
4.6
·
·
·
13.4
·
·
·
·
·
·
-31.9
·
Dividend Yield
·
25.7%
25.4%
25.6%
·
19.2%
19.5%
15.6%
·
15.1%
13.4%
·
·
·
·
·
Earnings Yield
·
-14.9%
-32.0%
-32.4%
·
-18.3%
-3.7%
-4.1%
·
4.2%
-4.0%
0.33%
·
·
·
·
Payout Ratio
·
·
·
114.1%
·
·
·
-69.5%
·
·
·
·
·
·
-73.8%
·
Annual Payout
·
$327M
$313M
$328M
·
$352M
$369M
$361M
·
$346M
$332M
$324M
·
·
·
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2026-06-30
2025-08-31
2025-06-30
2024-08-31
2024-06-30
Laba Bersih
$154M
$-491M
$-470M
$234M
$263M
EPS Dilusian
$0.06
·
$-1.35
·
$0.34
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)
229 pengaju
· $237.8M total
· Per tanggal 30 Juni 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.
Pemegang229
Nilai yang dipegang$237.8M
Posisi baru30
Posisi yang keluar37
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
30 (+2 vs Kuartal sebelumnya)
37 (+11 vs Kuartal sebelumnya)
86 (-1 vs Kuartal sebelumnya)
50 (-8 vs Kuartal sebelumnya)
+4.8M
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
22 orang dalam
· 4 pejabat · 5 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 2 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.