Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata41.4%
Laporan BerikutnyaOkt 28, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 5, 2026
$1.13
$1.20
-6.1%
31 Maret 2026
$0.81
$0.37
116.2%
31 Des. 2025
$1.15
$0.93
24.2%
30 Sep. 2025
$1.56
$1.35
15.6%
30 Juni 2025
$1.27
$1.08
17.6%
31 Maret 2025
$0.49
$0.19
162.3%
31 Des. 2024
$0.46
$0.77
-40.3%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$2.88B
$2.57B
$2.31B
$2.24B
$2.04B
$1.94B
$1.74B
$1.46B
$1.46B
$1.70B
Cost of Revenue
$2.24B
$2.05B
$1.86B
$1.83B
$1.68B
$1.55B
$1.40B
$1.19B
$1.17B
$1.36B
Gross Profit
$647M
$515M
$444M
·
·
·
·
·
·
·
SG&A Expense
$307M
$320M
$261M
$263M
$256M
$223M
$180M
$154M
$163M
$147M
Operating Expenses
$305M
$318M
$226M
$1.89B
$1.93B
$1.78B
$1.58B
$1.37B
$1.33B
$1.50B
Operating Income
$342M
$198M
$217M
$349M
$107M
$152M
$153M
$95M
$132M
$201M
Interest Expense
·
·
$28M
$31M
$23M
$11M
$7M
$900.0K
$0
$0
Other Non-op
$2M
$-4M
$2M
$-2M
$-300.0K
$-3M
$700.0K
$1M
$-2M
$-4M
Pretax Income
$241M
$130M
$196M
$316M
$84M
$138M
$147M
$95M
$130M
$197M
Income Tax
$33M
$36M
$37M
$70M
$14M
$32M
$34M
$19M
$40M
$74M
Net Income
$208M
$94M
$159M
$246M
$70M
$107M
$113M
$76M
$90M
$123M
EPS (Basic)
$4.25
$1.92
$3.27
$5.08
$1.44
$2.20
$2.34
$1.55
$1.84
$2.52
EPS (Diluted)
$4.24
$1.91
$3.26
$5.05
$1.42
$2.18
$2.32
$1.54
$1.84
$2.52
Shares (Basic)
48,900,000
48,600,000
48,500,000
48,200,000
48,100,000
48,000,000
47,900,000
48,800,000
48,800,000
48,800,000
Shares (Diluted)
49,000,000
48,800,000
48,700,000
48,500,000
48,600,000
48,500,000
48,400,000
48,900,000
48,800,000
48,800,000
EBITDA
$565M
$393M
$377M
$503M
$252M
$266M
$239M
$162M
·
·
Neraca27
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$215M
$187M
$105M
$160M
$73M
$96M
$240M
$99M
$7M
$14M
Receivables
$413M
$350M
$357M
$334M
$311M
$260M
$200M
$291M
$165M
·
Inventory
$336M
$360M
$402M
$316M
$324M
$277M
$283M
$252M
$247M
·
Other Current Assets
$50M
$57M
$48M
$46M
$60M
$32M
$34M
$24M
$10M
·
Current Assets
$1.11B
$954M
$912M
$857M
$768M
$665M
$757M
$667M
$429M
·
PP&E (Net)
$2.05B
$2.13B
$1.34B
$1.20B
$1.20B
$913M
$816M
$803M
$583M
·
PP&E (Gross)
$3.01B
$3.06B
$2.27B
$2.01B
$1.96B
$1.59B
$1.41B
$1.33B
$1.06B
·
Accum. Depreciation
$960M
$930M
$933M
$811M
$763M
$681M
$590M
$526M
$482M
·
Goodwill
$1.33B
$1.36B
$991M
$958M
$935M
$794M
$622M
$615M
$494M
·
Intangibles
$311M
$338M
$271M
$256M
$220M
$213M
$52M
$55M
$64M
·
Other Non-current Assets
$112M
$130M
$61M
$60M
$50M
$46M
$41M
$80M
$88M
·
Total Assets
$4.99B
$4.92B
$3.58B
$3.34B
$3.19B
$2.65B
$2.30B
$2.17B
$1.60B
$1.53B
Accounts Payable
$213M
$237M
$272M
$191M
$185M
$144M
$90M
$86M
$56M
·
Accrued Liabilities
$170M
$166M
$117M
$122M
$146M
$115M
$119M
$100M
$118M
·
Current Liabilities
$504M
$516M
$431M
$368M
$364M
$310M
$284M
$210M
$174M
·
Capital Leases
$51M
$55M
$30M
$30M
$19M
$16M
·
·
·
·
Deferred Tax
$231M
$201M
$180M
$176M
$134M
$113M
$66M
$51M
$2M
·
Other Non-current Liabilities
$92M
$94M
$73M
$77M
$72M
$83M
$58M
$36M
$9M
·
Total Liabilities
$2.34B
$2.49B
$1.25B
$1.16B
$1.23B
$754M
$512M
$488M
$195M
·
Common Stock
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$0
·
Paid-in Capital
$1.71B
$1.70B
$1.68B
$1.68B
$1.69B
$1.69B
$1.69B
$1.69B
$0
·
Retained Earnings
$947M
$749M
$665M
$516M
$280M
$220M
$123M
$20M
$0
·
Treasury Stock
$0
$0
$0
$0
$0
$0
$0
$4M
$0
·
AOCI
$-16M
$-18M
$-16M
$-16M
$-19M
$-22M
$-20M
$-18M
$-20M
·
Stockholders' Equity
$2.64B
$2.43B
$2.33B
$2.18B
$1.95B
$1.89B
$1.79B
$1.68B
$1.41B
$1.34B
Liabilities + Equity
$4.99B
$4.92B
$3.58B
$3.34B
$3.19B
$2.65B
$2.30B
$2.17B
$1.60B
·
Shares Outstanding
49,000,000
48,800,000
48,600,000
48,400,000
48,300,000
48,200,000
48,300,000
48,800,000
0
·
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$223M
$195M
$160M
$154M
$144M
$114M
$86M
$68M
$66M
$66M
Stock-based Comp
$26M
$24M
$24M
$19M
$18M
$20M
$15M
$10M
$9M
$10M
Deferred Tax
$26M
$25M
$32M
$45M
$12M
$10M
$17M
$22M
$10M
$23M
Amort. of Intangibles
$27M
$26M
$21M
$20M
$18M
$13M
$3M
$5M
$5M
$5M
Other Non-cash
$-143M
$164M
$-113M
$-290M
$-77M
$9M
$128M
$-57M
·
·
Operating Cash Flow
$341M
$502M
$261M
$174M
$166M
$260M
$359M
$118M
$162M
$228M
CapEx
$166M
$190M
$204M
$138M
$85M
$82M
$85M
$45M
$82M
$85M
Investing Cash Flow
$-121M
$-1.51B
$-286M
$91M
$-570M
$-528M
$-109M
$-364M
$-126M
$-80M
Stock Repurchased
$0
$0
$14M
$15M
$9M
$8M
$11M
$3M
$0
$0
Net Stock Activity
$0
$0
$-14M
$-15M
$-9M
$-8M
·
$-4M
·
·
Dividends Paid
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$2M
·
·
Financing Cash Flow
$-192M
$1.09B
$-31M
$-178M
$381M
$124M
$-108M
$339M
$-43M
$-144M
Net Change in Cash
$27M
$82M
$-56M
$88M
$-23M
$-145M
$141M
$93M
$-7M
$4M
Taxes Paid
$26M
$-5M
$14M
$22M
$3M
$37M
$19M
$600.0K
$0
$0
Free Cash Flow
$176M
$312M
$58M
$36M
$81M
$178M
$273M
$74M
·
·
Levered FCF
·
·
$35M
$12M
$62M
$170M
$268M
$73M
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Gross Margin
22.4%
·
·
·
·
·
·
·
·
·
Operating Margin
11.9%
7.7%
9.4%
15.6%
5.3%
7.8%
8.8%
6.5%
·
·
Net Margin
7.2%
3.6%
6.9%
11.0%
3.4%
5.5%
6.5%
5.2%
·
·
Pretax Margin
8.4%
5.1%
8.5%
14.1%
4.1%
7.1%
8.5%
6.5%
·
·
EBITDA Margin
19.6%
15.3%
16.3%
22.4%
12.4%
13.8%
13.7%
11.1%
·
·
ROA
4.2%
2.0%
4.6%
7.5%
2.4%
4.3%
5.1%
4.0%
·
·
ROE
8.1%
3.9%
6.9%
11.7%
3.6%
5.7%
6.4%
4.9%
·
·
ROIC
11.2%
5.9%
7.6%
12.4%
4.6%
6.2%
6.6%
4.5%
·
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
2.2
1.8
2.1
2.3
2.1
2.1
2.7
2.8
·
·
Quick Ratio
1.3
1.0
1.1
1.3
1.1
1.1
1.6
1.7
·
·
Interest Coverage
·
·
7.7
11.3
4.6
14.3
22.5
105.4
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.6
0.6
0.7
0.7
0.7
0.8
0.8
0.8
·
·
Inventory Turnover
5.7
5.4
5.2
5.7
5.6
5.5
5.2
4.8
·
·
Receivables Turnover
7.5
7.3
6.7
7.0
7.1
8.4
7.1
6.4
·
·
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$53.91
$49.76
$47.98
$45.13
$40.44
$39.26
$37.07
$35.09
·
·
Revenue / Share
$58.84
$52.66
$47.39
$46.24
$41.90
$39.91
$35.89
$29.86
·
·
Cash Flow / Share
$6.96
$10.29
$5.36
$3.59
$3.43
$5.36
$7.41
$2.42
·
·
Cash / Share
$4.38
$3.84
$2.16
$3.31
$1.51
$1.99
$4.98
$2.07
·
·
Dividend / Share
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.20
$0.05
$0.00
$0.00
EPS (TTM)
$4.24
$1.91
$3.26
$5.05
$1.42
$2.18
$2.32
$1.54
·
·
Tingkat Pertumbuhan10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
12.2%
11.3%
2.9%
10.1%
5.2%
·
·
·
·
·
Revenue CAGR 3Y
8.7%
8.1%
6.0%
·
·
·
·
·
·
·
Revenue CAGR 5Y
8.3%
·
·
·
·
·
·
·
·
·
EPS YoY
122.0%
-41.4%
-35.4%
255.6%
-34.9%
·
·
·
·
·
EPS CAGR 3Y
-5.7%
10.4%
14.3%
·
·
·
·
·
·
·
EPS CAGR 5Y
14.2%
·
·
·
·
·
·
·
·
·
Net Income YoY
122.4%
-41.1%
-35.2%
253.2%
-34.7%
·
·
·
·
·
Net Income CAGR 3Y
-5.3%
10.4%
14.3%
·
·
·
·
·
·
·
Net Income CAGR 5Y
14.3%
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
0.40%
·
·
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$2.88B
$2.57B
$2.31B
$2.24B
$2.04B
$1.94B
$1.74B
$1.46B
·
·
Net Income TTM
$208M
$94M
$159M
$246M
$70M
$107M
$113M
$76M
·
·
Market Cap
$5.21B
$4.72B
$4.02B
$2.63B
$2.55B
$2.65B
$2.15B
$1.33B
·
·
P/E
25.1
50.6
25.3
10.8
37.1
25.2
19.2
18.0
·
·
P/S
1.8
1.8
1.7
1.2
1.2
1.4
1.2
0.9
·
·
P/B
2.0
1.9
1.7
1.2
1.3
1.4
1.2
0.8
·
·
P / Tangible Book
5.3
6.5
3.8
2.7
3.2
3.0
·
·
·
·
P / Cash Flow
15.3
9.4
15.4
15.1
15.3
10.2
6.0
11.2
·
·
P / FCF
29.7
15.1
69.8
72.5
31.3
14.9
7.9
18.0
·
·
Dividend Yield
0.19%
0.21%
0.24%
0.37%
0.39%
0.37%
0.46%
0.18%
·
·
Earnings Yield
4.0%
2.0%
3.9%
9.3%
2.7%
4.0%
5.2%
5.6%
·
·
Payout Ratio
4.8%
10.3%
6.2%
4.0%
14.1%
9.2%
8.7%
·
·
·
Annual Payout
$10M
$10M
$10M
$10M
$10M
$10M
$10M
$2M
·
·
Laporan Laba Rugi16
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
$659M
$572M
$717M
$798M
$648M
$548M
$666M
$640M
$665M
$599M
$582M
$592M
$585M
$549M
$500M
$604M
Cost of Revenue
$503M
$451M
$553M
$606M
$497M
$440M
$537M
$504M
$527M
$487M
$475M
$485M
$464M
$441M
$420M
$489M
Gross Profit
$156M
$121M
$164M
$192M
$150M
$108M
$129M
$137M
$138M
·
·
·
·
·
·
·
SG&A Expense
$89M
$76M
$78M
$82M
$70M
$71M
$89M
$82M
$80M
$69M
$67M
$61M
$71M
·
·
·
Operating Expenses
·
·
·
·
·
$576M
$-1.43B
$607M
$598M
$545M
$-913M
$543M
$534M
$62M
$1.70B
$68M
Operating Income
$84M
$47M
$79M
$112M
$82M
$41M
$43M
$34M
$67M
$53M
$43M
$48M
$51M
$75M
$208M
$49M
Interest Expense
$23M
$24M
·
$27M
$28M
$28M
·
$16M
$11M
$8M
·
$7M
$7M
$7M
·
$9M
Other Non-op
$-3M
$-100.0K
$-2M
$100.0K
$2M
$-100.0K
$-400.0K
$-3M
$-3M
$2M
$-4M
$1M
$3M
$2M
$-700.0K
$200.0K
Pretax Income
$62M
$25M
$55M
$87M
$57M
$14M
$10M
$19M
$53M
$47M
$36M
$43M
$46M
$70M
$200M
$41M
Income Tax
$11M
$1M
$3M
$14M
$6M
$3M
$18M
$2M
$8M
$8M
$9M
$8M
$6M
$14M
$45M
$9M
Net Income
$328M
$38M
$52M
$73M
$60M
$24M
$-8M
$17M
$46M
$39M
$27M
$36M
$41M
$56M
$155M
$32M
EPS (Basic)
$6.68
$0.77
$1.06
$1.49
$1.22
$0.48
$-0.16
$0.34
$0.93
$0.81
$0.55
$0.73
$0.84
$1.15
$3.20
$0.66
EPS (Diluted)
$6.67
$0.77
$1.06
$1.48
$1.22
$0.48
$-0.16
$0.34
$0.93
$0.80
$0.56
$0.72
$0.84
$1.14
$3.19
$0.66
Shares (Basic)
49,100,000
49,000,000
·
49,000,000
48,900,000
48,700,000
·
48,700,000
48,600,000
48,500,000
·
48,700,000
48,500,000
48,300,000
·
48,300,000
Shares (Diluted)
49,200,000
49,200,000
·
49,100,000
49,000,000
49,200,000
·
48,800,000
48,700,000
48,900,000
·
48,800,000
48,700,000
48,800,000
·
48,500,000
EBITDA
·
$101M
·
$168M
$151M
$109M
·
$34M
$67M
$96M
·
$48M
$51M
$114M
·
$49M
Neraca27
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
$432M
$153M
$215M
$220M
$190M
$168M
$187M
$757M
$104M
$176M
·
$155M
$198M
$149M
·
$112M
Receivables
$559M
$414M
$418M
$480M
$477M
$428M
$350M
$396M
$443M
$366M
·
$390M
$386M
$394M
·
$326M
Inventory
$364M
$350M
$424M
$421M
$407M
$365M
$360M
$360M
$406M
$404M
·
$361M
$355M
$328M
·
$329M
Other Current Assets
$56M
$52M
$50M
$51M
$43M
$51M
$57M
$46M
$38M
$47M
·
$45M
$36M
$42M
·
$41M
Current Assets
$1.41B
$1.13B
$1.11B
$1.17B
$1.12B
$1.01B
$954M
$1.56B
$991M
$994M
·
$952M
$975M
$913M
·
$923M
PP&E (Net)
$2.10B
$2.10B
$2.10B
$2.09B
$2.10B
$2.12B
$2.13B
$1.38B
$1.42B
$1.36B
·
$1.25B
$1.23B
$1.21B
·
$1.17B
PP&E (Gross)
$3.14B
$3.10B
$3.18B
$3.14B
$3.12B
$3.09B
$3.06B
$2.26B
$2.41B
$2.32B
·
$2.16B
$2.11B
$2.05B
·
$1.96B
Accum. Depreciation
$1.04B
$995M
$1.09B
$1.05B
$1.02B
$971M
$930M
$883M
$994M
$962M
·
$901M
$873M
$841M
·
$784M
Goodwill
$1.35B
$1.34B
$1.35B
$1.35B
$1.34B
$1.34B
$1.36B
$1.01B
$1.02B
$984M
·
$967M
$967M
$976M
·
$959M
Intangibles
$312M
$304M
$311M
$318M
$324M
$331M
$338M
$306M
$313M
$266M
·
$247M
$252M
$251M
·
$261M
Other Non-current Assets
$125M
$113M
$114M
$124M
$124M
$128M
$130M
$93M
$58M
$60M
·
$60M
$59M
$58M
·
$58M
Total Assets
$5.30B
$5.00B
$4.99B
$5.05B
$5.01B
$4.93B
$4.92B
$4.36B
$3.81B
$3.67B
$3.58B
$3.49B
$3.50B
$3.42B
$3.34B
$3.38B
Accounts Payable
$224M
$230M
$259M
$319M
$298M
$284M
$237M
$243M
$264M
$276M
·
$245M
$239M
$206M
·
$222M
Accrued Liabilities
$192M
$142M
$179M
$180M
$161M
$144M
$166M
$156M
$127M
$113M
·
$122M
$126M
$116M
·
$135M
Current Liabilities
$452M
$490M
$504M
$580M
$528M
$510M
$516M
$432M
$429M
$435M
·
$405M
$421M
$380M
·
$423M
Capital Leases
$64M
$51M
$52M
$54M
$52M
$54M
$55M
$25M
$27M
$28M
·
$30M
$31M
$30M
·
$26M
Deferred Tax
·
·
$231M
·
·
·
$201M
·
·
·
·
·
·
·
·
·
Other Non-current Liabilities
$107M
$93M
$95M
$94M
$90M
$92M
$94M
$59M
$66M
$72M
·
$72M
$75M
$76M
·
$75M
Total Liabilities
$2.32B
$2.35B
$2.34B
$2.47B
$2.50B
$2.48B
$2.49B
$1.92B
$1.39B
$1.29B
·
$1.17B
$1.22B
$1.17B
·
$1.35B
Common Stock
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
$500.0K
·
$500.0K
$500.0K
$500.0K
·
$500.0K
Paid-in Capital
$1.69B
$1.72B
$1.71B
$1.70B
$1.70B
$1.70B
$1.70B
$1.69B
$1.69B
$1.69B
·
$1.69B
$1.69B
$1.69B
·
$1.71B
Retained Earnings
$1.31B
$983M
$947M
$898M
$827M
$770M
$749M
$759M
$745M
$702M
·
$640M
$607M
$569M
·
$363M
Treasury Stock
·
$30M
·
$100.0K
·
$2M
·
$800.0K
·
$1M
·
$200.0K
·
$500.0K
·
$25M
AOCI
$-17M
$-17M
$-16M
$-17M
$-17M
$-18M
$-18M
$-17M
$-17M
$-17M
·
$-17M
$-16M
$-16M
·
$-16M
Stockholders' Equity
$2.98B
$2.65B
$2.64B
$2.58B
$2.51B
$2.45B
$2.43B
$2.43B
$2.42B
$2.37B
$2.33B
$2.32B
$2.28B
$2.24B
$2.18B
$2.03B
Liabilities + Equity
$5.30B
$5.00B
$4.99B
$5.05B
$5.01B
$4.93B
$4.92B
$4.36B
$3.81B
$3.67B
·
$3.49B
$3.50B
$3.42B
·
$3.38B
Shares Outstanding
·
·
49,000,000
·
·
·
48,800,000
·
·
·
·
·
·
·
·
·
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
$58M
$54M
$57M
$56M
$54M
$52M
$60M
$45M
$47M
$43M
$41M
$40M
$40M
$39M
$37M
$40M
Stock-based Comp
$6M
$6M
$7M
$6M
$7M
$6M
$5M
$5M
$7M
$7M
$6M
$6M
$7M
$6M
$4M
$5M
Deferred Tax
$11M
$10M
$4M
$10M
$11M
$900.0K
$10M
$300.0K
$7M
$7M
$18M
$1M
$6M
$7M
$25M
$7M
Other Non-cash
·
$-35M
·
·
·
$-86M
·
·
·
$-15M
·
·
·
$-80M
·
·
Operating Cash Flow
$-11M
$72M
$120M
$161M
$61M
$-700.0K
$248M
$135M
$38M
$80M
$62M
$44M
$128M
$27M
$-8M
$71M
CapEx
$59M
$44M
$64M
$40M
$28M
$33M
$53M
$34M
$48M
$54M
$59M
$48M
$52M
$44M
$52M
$33M
Investing Cash Flow
$379M
$-98M
$-61M
$-27M
$-22M
$-11M
$-1.26B
$-9M
$-198M
$-44M
$-154M
$-45M
$-52M
$-34M
$220M
$-31M
Stock Repurchased
$0
$18M
·
·
$0
$0
·
·
·
·
$14M
$0
·
·
$0
$0
Net Stock Activity
·
$-18M
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
Financing Cash Flow
$-89M
$-35M
$-64M
$-104M
$-17M
$-7M
$441M
$528M
$87M
$35M
$42M
$-41M
$-27M
$-4M
$-166M
$-6M
Net Change in Cash
$279M
$-61M
$-5M
$30M
$22M
$-19M
$-570M
$653M
$-73M
$72M
$-50M
$-43M
$49M
$-11M
$46M
$35M
Free Cash Flow
·
$28M
·
·
·
$-35M
·
·
·
$26M
·
·
·
$-17M
·
·
Levered FCF
·
$6M
·
·
·
$-58M
·
·
·
$19M
·
·
·
$-23M
·
·
Profitabilitas8
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
Gross Margin
·
21.1%
·
24.1%
22.5%
·
·
·
·
·
·
·
·
·
·
·
Operating Margin
·
8.2%
·
14.1%
12.9%
8.8%
·
5.3%
10.1%
8.9%
·
8.2%
8.7%
13.7%
·
8.1%
Net Margin
·
6.6%
·
9.2%
8.1%
3.7%
·
2.6%
6.9%
6.6%
·
6.0%
7.0%
10.1%
·
5.3%
Pretax Margin
·
4.3%
·
10.9%
9.5%
4.6%
·
3.0%
8.0%
7.9%
·
7.3%
8.0%
12.7%
·
6.7%
EBITDA Margin
21.6%
17.6%
·
21.1%
20.5%
17.3%
·
5.3%
10.1%
16.1%
·
8.2%
8.7%
20.7%
·
8.1%
ROA
6.4%
0.76%
·
1.6%
1.4%
0.55%
·
0.42%
1.2%
1.1%
·
1.0%
1.2%
1.7%
·
0.96%
ROE
12.0%
1.5%
·
2.9%
2.4%
0.98%
·
0.70%
1.9%
1.7%
·
1.6%
1.9%
2.6%
·
1.6%
ROIC
2.3%
1.7%
·
3.6%
3.2%
1.8%
·
1.2%
2.4%
1.9%
·
1.7%
2.0%
2.7%
·
1.9%
Likuiditas & Solvabilitas3
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
Current Ratio
3.1
2.3
·
2.0
2.1
2.0
·
3.6
2.3
2.3
·
2.3
2.3
2.4
·
2.2
Quick Ratio
2.2
1.2
·
1.2
1.3
1.2
·
2.7
1.3
1.2
·
1.3
1.4
1.4
·
1.0
Interest Coverage
3.6
2.0
·
4.1
3.3
2.0
·
2.1
5.9
6.4
·
7.2
7.2
10.6
·
5.7
Efisiensi3
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
0.1
0.1
·
0.2
0.2
0.1
·
0.2
0.2
0.2
·
0.2
0.2
0.2
·
0.2
Inventory Turnover
1.3
1.3
·
1.6
1.4
1.3
·
1.4
1.4
1.3
·
1.4
1.4
1.3
·
1.4
Receivables Turnover
1.3
1.4
·
1.8
1.6
1.6
·
1.6
1.6
1.6
·
1.7
1.6
1.4
·
1.7
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
Revenue / Share
$13.39
$11.62
·
$16.25
$15.04
$12.85
·
$13.12
$13.65
$12.24
·
$12.12
$12.01
$11.25
·
$12.45
Cash Flow / Share
·
$1.46
·
·
·
$-0.01
·
·
·
$1.65
·
·
·
$0.56
·
·
Dividend / Share
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
$0.05
EPS (TTM)
$9.98
$4.53
·
$3.02
$1.88
$1.59
·
$2.63
$3.01
$2.92
·
$5.89
$5.83
$5.78
·
$2.04
Valuasi (TTM)6
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
$2.74B
$2.73B
·
$2.66B
$2.50B
$2.52B
·
$2.49B
$2.44B
$2.36B
·
$2.23B
$2.24B
$2.26B
·
$2.26B
Net Income TTM
$491M
$223M
·
$149M
$92M
$78M
·
$128M
$147M
$143M
·
$287M
$283M
$281M
·
$100M
P/E
14.6
23.4
·
31.0
46.1
48.5
·
36.0
27.7
29.4
·
12.2
13.0
10.9
·
28.0
Earnings Yield
6.9%
4.3%
·
3.2%
2.2%
2.1%
·
2.8%
3.6%
3.4%
·
8.2%
7.7%
9.2%
·
3.6%
Payout Ratio
0.76%
6.3%
·
3.4%
4.2%
10.6%
·
14.5%
5.5%
6.1%
·
7.0%
5.9%
4.3%
·
7.5%
Annual Payout
$10M
$10M
·
$10M
$10M
$10M
·
$10M
$10M
$10M
·
$10M
$10M
$10M
·
$10M
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
2024-09-30
2024-06-30
2024-03-31
Pendapatan
$2.88B
$2.57B
·
·
·
Margin Kotor %
22.4%
·
·
·
·
Margin Operasi %
11.9%
7.7%
·
·
·
Laba Bersih
$208M
$94M
·
·
·
EPS Dilusian
$4.24
$1.91
·
·
·
Metrik
2025-12-31
2024-12-31
2024-09-30
2024-06-30
2024-03-31
Rasio Lancar
2.2
1.8
·
·
·
Rasio Cepat
1.3
1.0
·
·
·
Metrik
2025-12-31
2024-12-31
2024-09-30
2024-06-30
2024-03-31
Arus Kas Bebas
$176M
$312M
·
·
·
Pemilik institusional (13F)
452 pengaju
· $6.9B 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.
Pemegang452
Nilai yang dipegang$6.9B
Posisi baru99
Posisi yang keluar40
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
99 (+37 vs Kuartal sebelumnya)
40 (+4 vs Kuartal sebelumnya)
125 (+4 vs Kuartal sebelumnya)
119 (+6 vs Kuartal sebelumnya)
-197K
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
ValueAct Capital Master Fund, L.P., VA Partners I, LLC, ValueAct Capital Management, L.P., ValueAct Capital Management, LLC, ValueAct Holdings, L.P., ValueAct Holdings II, L.P., ValueAct Holdings GP, LLC
×6 pengajuan
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
21 orang dalam
· 9 pejabat · 12 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 84 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.