nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen3.0%
Rasio Pembayaran Dividen23.8%
Pembayaran Tahunan≈$0.28Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Sep 21, 2026
$0,07
USD
≈3.6%
Jun 22, 2026
$0,07
USD
≈3.1%
Mar 30, 2026
$0,07
USD
≈3.2%
Des 22, 2025
$0,06
USD
≈3.4%
Sep 23, 2025
$0,06
USD
≈3.4%
Jun 24, 2025
$0,06
USD
≈3.1%
Mar 24, 2025
$0,06
USD
≈3.0%
Des 23, 2024
$0,06
USD
≈3.2%
Sep 24, 2024
$0,06
USD
≈2.6%
Jun 25, 2024
$0,06
USD
≈2.3%
Mar 22, 2024
$0,06
USD
≈1.9%
Des 21, 2023
$0,04
USD
≈1.8%
Sep 22, 2023
$0,05
USD
≈1.9%
Jun 22, 2023
$0,05
USD
≈1.8%
Mar 24, 2023
$0,05
USD
≈2.2%
Des 22, 2022
$0,03
USD
≈1.9%
Sep 23, 2022
$0,04
USD
≈1.7%
Jun 24, 2022
$0,04
USD
≈1.2%
Mar 25, 2022
$0,04
USD
≈0.49%
Apr 6, 2020
$0,05
USD
≈3.4%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata5.9%
Laporan BerikutnyaNov 12, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 13, 2026
$0.22
$0.15
47.1%
31 Maret 2026
Mei 20, 2026
$0.17
$0.11
51.5%
31 Des. 2025
$0.12
$0.20
-41.2%
30 Sep. 2025
$0.12
$0.13
-9.5%
30 Juni 2025
$0.10
$0.08
27.9%
31 Maret 2025
$0.07
$0.12
-40.3%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$4.68B
$4.47B
$4.33B
$3.62B
$2.66B
$1.98B
$2.96B
$3.08B
$3.32B
$2.93B
$3.05B
$3.65B
Cost of Revenue
$90M
$84M
$83M
$68M
$51M
$44M
$61M
$68M
·
·
·
·
SG&A Expense
$313M
$280M
$285M
$239M
$211M
$171M
$213M
$229M
$245M
$221M
$271M
$272M
Operating Expenses
$4.31B
$4.15B
$4.02B
$3.35B
$2.52B
$2.05B
$2.80B
$2.96B
$3.05B
$2.75B
$2.96B
$3.58B
Operating Income
$364M
$325M
$314M
$264M
$140M
$-67M
$160M
$123M
$273M
$179M
$93M
$71M
Interest Expense
$14M
$47M
$32M
$44M
$50M
$33M
$52M
$53M
$68M
$67M
$64M
$73M
Other Non-op
$-1M
$-4M
$-1M
$-287.0K
$2M
$2M
$-2M
$270.0K
$-435.0K
$-2M
$-627.0K
$146.0K
Pretax Income
$341M
$259M
$278M
$226M
$78M
$-132M
$119M
$85M
$183M
$139M
$-29M
$-77M
Income Tax
$129M
$110M
$96M
$85M
$32M
$18M
$39M
$48M
$53M
$60M
$23M
$32M
Net Income
$212M
$149M
$181M
$140M
$45M
$-149M
$80M
$37M
$129M
$79M
$-52M
$-109M
EPS (Basic)
$1.01
$0.71
$0.86
$0.67
$0.22
$-0.72
$0.39
$0.18
$0.61
$0.37
$-0.25
$-0.52
EPS (Diluted)
$1.01
$0.71
$0.86
$0.67
$0.22
$-0.72
$0.38
$0.18
$0.61
$0.37
$-0.25
$-0.52
Shares (Basic)
210,663,057
210,660,590
210,632,812
210,552,173
210,386,761
208,378,442
206,964,903
209,136,832
210,935,685
210,646,955
210,436,232
210,105,059
Shares (Diluted)
210,663,057
210,660,590
210,632,812
210,627,098
210,541,563
208,666,407
207,629,278
210,120,466
211,996,411
211,024,608
210,596,354
210,344,230
EBITDA
$364M
$325M
$314M
$264M
$140M
$-67M
$160M
$123M
$273M
$179M
$93M
$71M
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$373M
$135M
$197M
$267M
$279M
$166M
$122M
$197M
$308M
$195M
$113M
$139M
Short-term Investments
$49M
$4M
$50M
$37M
$0
$0
$25.0K
$0
$20M
$0
·
·
Inventory
$66M
$52M
$53M
$50M
$38M
$34M
$38M
$46M
$83M
$49M
$45M
$48M
Prepaid Expense
$104M
$116M
$119M
$120M
$119M
$100M
$118M
$109M
$94M
$88M
$111M
$90M
Other Current Assets
$234.0K
$710.0K
$1M
$1M
$1M
$812.0K
$322.0K
$407.0K
$967.0K
$4M
$0
·
Current Assets
$852M
$468M
$605M
$684M
$540M
$416M
$405M
$465M
$653M
$445M
$379M
$447M
PP&E (Net)
$1.31B
$1.13B
$1.12B
$856M
$744M
$797M
$961M
$856M
$891M
$848M
$833M
$1.09B
PP&E (Gross)
$2.67B
$2.24B
$2.23B
$1.78B
$1.54B
$1.53B
$1.64B
$1.44B
$1.43B
$1.31B
$1.24B
$1.47B
Accum. Depreciation
$1.36B
$1.12B
$1.11B
$920M
$796M
$730M
$680M
$583M
$544M
$467M
$402M
$380M
Goodwill
$17M
$13M
$12M
$7M
$5M
$6M
$7M
$6M
$7M
$7M
$12M
$15M
Intangibles
$132M
$53M
$58M
$47M
$34M
$31M
$36M
$35M
$41M
$36M
$37M
$43M
Other Non-current Assets
$252M
$94M
$104M
$82M
$71M
$72M
$96M
$99M
$98M
$90M
$63M
$102M
Total Assets
$3.89B
$2.89B
$3.02B
$2.64B
$2.36B
$2.29B
$2.56B
$1.58B
$1.80B
$1.51B
$1.40B
$1.79B
Accounts Payable
$357M
$348M
$375M
$353M
$269M
$210M
$260M
$242M
$303M
$218M
$188M
$220M
Short-term Debt
$0
$60M
$30M
$318.0K
$0
$0
$13M
$356.0K
$0
$0
$2M
$33M
Current Liabilities
$829M
$766M
$842M
$759M
$618M
$503M
$595M
$493M
$606M
$548M
$577M
$542M
Capital Leases
$1.00B
$849M
$853M
$748M
$707M
$753M
$862M
$16M
$15M
·
·
·
Deferred Tax
$3M
$2M
$1M
$4M
$7M
$5M
$4M
$957.0K
$11M
$2M
$8M
$4M
Other Non-current Liabilities
$610.0K
$0
$0
$291.0K
$1M
$2M
$2M
$497.0K
$14M
$10M
$7M
$18M
Total Liabilities
$3.11B
$2.38B
$2.50B
$2.31B
$2.14B
$2.10B
$2.14B
$1.19B
$1.31B
$1.15B
$1.12B
$1.34B
Long-term Debt
$1.14B
$719M
$715M
$731M
$744M
$777M
$627M
$630M
$634M
$580M
$653M
$767M
Total Debt
$1.14B
$779M
$744M
$731M
$744M
$777M
$640M
$631M
$634M
$580M
$659M
$800M
Paid-in Capital
$9M
$9M
$9M
$9M
$10M
$12M
$13M
$15M
$14M
$14M
$13M
$16M
Retained Earnings
$826M
$664M
$566M
$425M
$316M
$291M
$471M
$413M
$401M
$272M
$193M
$245M
Treasury Stock
$19M
$19M
$19M
$19M
$19M
$40M
$60M
$46M
$0
·
·
·
AOCI
$-568M
$-668M
$-563M
$-613M
$-608M
$-585M
$-520M
$-502M
$-429M
$-442M
$-424M
$-302M
Stockholders' Equity
$770M
$508M
$515M
$324M
$220M
$198M
$421M
$392M
$496M
$351M
$286M
$457M
Liabilities + Equity
$3.89B
$2.89B
$3.02B
$2.64B
$2.36B
$2.29B
$2.56B
$1.58B
$1.80B
$1.51B
$1.40B
$1.79B
Shares Outstanding
210,663,057
210,663,057
210,654,969
·
210,478,322
207,265,773
204,070,029
205,232,247
211,072,508
210,711,224
210,538,896
210,216,043
Arus Kas15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$197M
$177M
$149M
$120M
$120M
$127M
$123M
$106M
$99M
$93M
$111M
$117M
Deferred Tax
$-5M
$-11M
$-4M
$-15M
$-16M
$471.0K
$-8M
$648.0K
$2M
$5M
$-9M
$7M
Amort. of Intangibles
$30M
$24M
$19M
$12M
$11M
$12M
$12M
$11M
$10M
$9M
$14M
$15M
Restructuring
$9M
$0
$0
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$296M
$267M
$382M
$345M
$258M
$16M
$223M
$180M
$255M
$164M
$113M
$193M
CapEx
$281M
$328M
$360M
$217M
$115M
$86M
$265M
$197M
$175M
$92M
$91M
$170M
Investing Cash Flow
$-335M
$-280M
$-380M
$-260M
$-108M
$-89M
$-261M
$-164M
$-124M
$23M
$-60M
$-169M
Stock Repurchased
·
·
·
·
$0
$0
$14M
$46M
$0
$0
·
·
Net Stock Activity
·
·
·
·
$0
$0
$-14M
$-46M
·
·
·
·
Dividends Paid
$51M
$51M
$40M
$32M
$21.0K
$10M
$22M
$21M
$0
$0
$13M
$50M
Financing Cash Flow
$289M
$-37M
$-12M
$-60M
$-18M
$126M
$-30M
$-73M
$-3M
$-113M
$-42M
$1M
Net Change in Cash
$238M
$-62M
$-70M
$-12M
$113M
$44M
$-75M
$-111M
$114M
$82M
$-27M
$-37M
Taxes Paid
$116M
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$15M
$-61M
$22M
$128M
$143M
$-70M
$-42M
$-17M
$80M
$72M
$22M
$23M
Levered FCF
$6M
$-88M
$699.1K
$101M
$114M
$-137M
$-77M
$-40M
$32M
$34M
$-94M
$-80M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
7.8%
7.3%
7.2%
7.3%
5.2%
-3.4%
5.4%
4.0%
8.2%
6.1%
3.1%
1.9%
Net Margin
4.5%
3.3%
4.2%
3.9%
1.7%
-7.5%
2.7%
1.2%
3.9%
2.7%
-1.7%
-3.0%
Pretax Margin
7.3%
5.8%
6.4%
6.3%
2.9%
-6.7%
4.0%
2.8%
5.5%
4.7%
-0.94%
-2.1%
EBITDA Margin
7.8%
7.3%
7.2%
7.3%
5.2%
-3.4%
5.4%
4.0%
8.2%
6.1%
3.1%
1.9%
ROA
6.3%
5.0%
6.4%
5.6%
1.9%
-6.2%
3.9%
2.2%
7.8%
5.4%
-3.2%
-5.5%
ROE
33.2%
29.1%
43.2%
51.6%
21.8%
-48.3%
19.6%
8.3%
30.5%
24.7%
-13.9%
-19.0%
ROIC
11.9%
14.5%
16.4%
15.6%
8.5%
-7.8%
10.2%
5.2%
17.1%
10.9%
17.8%
8.0%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.0
0.6
0.7
0.9
0.9
0.8
0.7
0.9
1.1
0.8
0.7
0.8
Quick Ratio
0.5
0.2
0.3
0.4
0.5
0.3
0.2
0.4
0.5
0.4
0.2
0.3
Debt / Equity
1.5
1.5
1.4
2.3
3.4
3.9
1.5
1.6
1.3
1.7
2.3
1.8
LT Debt / Equity
1.5
1.4
1.4
2.2
3.4
3.9
1.5
1.6
1.3
1.6
1.7
1.7
Interest Coverage
26.7
6.9
9.7
6.0
2.8
-1.1
3.1
2.3
4.0
2.7
1.5
1.0
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.4
1.5
1.5
1.4
1.1
0.8
1.4
1.8
2.0
2.0
1.9
1.8
Inventory Turnover
1.5
1.6
1.6
1.5
1.4
1.2
·
·
·
·
·
·
Per Saham7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$3.66
·
·
·
·
·
·
·
$2.35
$1.67
$1.36
$2.17
Revenue / Share
$22.21
$21.22
$20.57
$17.18
$12.63
$9.65
$14.46
$14.67
$15.66
$13.88
$14.50
$17.36
Cash Flow / Share
$1.41
$1.27
$1.81
$1.64
$1.23
$0.08
$1.09
$0.86
$1.20
$0.78
$0.54
$0.92
Cash / Share
$1.77
·
·
·
·
·
·
·
$1.46
$0.92
$0.53
$0.66
Dividend / Share
$0.24
$0.24
$0.19
$0.15
·
·
·
·
·
·
·
·
Dividend Paid / Share
·
·
$0.19
$0.15
·
$0.05
$0.11
$0.10
$0.00
$0.00
$0.24
$0.24
EPS (TTM)
$1.01
$0.71
$0.86
$0.67
$0.22
$-0.72
$0.38
$0.18
$0.61
$0.37
$-0.25
$-0.52
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$4.68B
$4.47B
$4.33B
$3.62B
$2.66B
$1.98B
$2.96B
$3.08B
$3.32B
$2.93B
$3.05B
$3.65B
Net Income TTM
$212M
$149M
$181M
$140M
$45M
$-149M
$80M
$37M
$129M
$79M
$-52M
$-109M
Market Cap
$1.55B
·
·
·
·
·
·
·
$2.18B
$1.14B
$655M
$1.14B
Enterprise Value
$2.26B
·
·
·
·
·
·
·
$2.49B
$1.52B
$1.20B
$1.80B
P/E
7.3
10.3
14.8
12.5
26.5
-7.0
21.3
43.9
17.0
14.6
-12.4
-10.4
P/S
0.3
·
·
·
·
·
·
·
0.7
0.4
0.2
0.3
P/B
2.0
·
·
·
·
·
·
·
4.4
3.2
2.3
2.5
P / Tangible Book
2.5
·
·
·
·
·
·
·
·
·
·
·
P / Cash Flow
5.2
·
·
·
·
·
·
·
8.6
6.9
5.8
5.9
P / FCF
103.1
·
·
·
·
·
·
·
27.2
15.8
30.1
48.9
EV / EBITDA
6.2
·
·
·
·
·
·
·
9.1
8.5
12.9
25.4
EV / FCF
150.8
·
·
·
·
·
·
·
31.0
21.2
55.3
77.2
EV / Revenue
0.5
·
·
·
·
·
·
·
0.8
0.5
0.4
0.5
Dividend Yield
3.3%
·
·
·
·
·
·
·
0.00%
0.00%
1.9%
4.4%
Earnings Yield
13.8%
9.8%
6.8%
8.0%
3.8%
-14.3%
4.7%
2.3%
5.9%
6.9%
-8.0%
-9.6%
Payout Ratio
23.8%
34.0%
22.1%
22.5%
0.05%
-6.8%
28.1%
56.8%
0.00%
0.00%
-24.2%
-45.8%
Annual Payout
$51M
$51M
$40M
$32M
$21.0K
$10M
$22M
$21M
$0
$0
$13M
$50M
Per Saham1
Metrik
Tren
Q4 2012
EPS (TTM)
$0.55
Valuasi (TTM)5
Metrik
Tren
Q4 2012
Revenue TTM
$3.80B
Net Income TTM
$114M
P/E
21.7
Earnings Yield
4.6%
Annual Payout
$50M
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
$4.68B
$4.47B
$4.33B
$3.62B
$2.66B
Margin Operasi %
7.8%
7.3%
7.2%
7.3%
5.2%
Laba Bersih
$212M
$149M
$181M
$140M
$45M
EPS Dilusian
$1.01
$0.71
$0.86
$0.67
$0.22
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
1.5
1.5
1.4
2.3
3.4
Rasio Lancar
1.0
0.6
0.7
0.9
0.9
Rasio Cepat
0.5
0.2
0.3
0.4
0.5
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$15M
$-61M
$22M
$128M
$143M
Pemilik institusional (13F)
189 pengaju
· $782.0M 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.
Pemegang189
Nilai yang dipegang$782.0M
Posisi baru34
Posisi yang keluar14
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
34 (+3 vs Kuartal sebelumnya)
14 (-13 vs Kuartal sebelumnya)
57 (+12 vs Kuartal sebelumnya)
48 (-2 vs Kuartal sebelumnya)
+5.3M
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
15 orang dalam
· 4 pejabat · 12 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 3 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.