Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-0.11%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Des. 2018
$0.54
$0.55
-1.0%
30 Sep. 2018
$0.76
$0.77
-0.74%
30 Juni 2018
$0.67
$0.67
0.49%
31 Maret 2018
$0.33
$0.33
0.82%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$20.90B
$20.44B
$18.30B
$17.32B
$13.76B
$10.61B
$12.02B
$11.52B
$11.06B
$9.13B
Cost of Revenue
$13.46B
$13.23B
$11.58B
$11.10B
$8.68B
$6.87B
$7.42B
$7.06B
$6.77B
$5.58B
Gross Profit
$7.44B
$7.21B
$6.72B
$6.22B
$5.09B
$3.73B
$4.59B
$4.46B
$4.29B
$3.55B
Operating Income
$2.79B
$2.13B
$2.34B
$2.09B
$1.52B
$813M
$1.55B
$1.30B
$1.26B
$851M
Interest Expense
$306M
$272M
$185M
$181M
$172M
$144M
$145M
$140M
$148M
$154M
Interest Income
$103M
$85M
$65M
$67M
$43M
$33M
$49M
$47M
$48M
$31M
Pretax Income
$2.57B
$1.94B
$2.20B
$1.96B
$1.38B
$695M
$1.45B
$1.21B
$1.16B
$719M
Income Tax
$590M
$492M
$534M
$436M
$394M
$197M
$364M
$296M
$471M
$170M
Net Income
$1.94B
$1.42B
$1.67B
$1.51B
$982M
$498M
$1.09B
$909M
$688M
$549M
EPS (Basic)
$4.26
$3.08
$3.64
$3.30
$2.15
$1.09
$2.34
$1.88
$1.42
$1.45
EPS (Diluted)
$4.26
$3.08
$3.63
$3.29
$2.15
$1.09
$2.32
$1.86
$1.41
$1.42
Shares (Basic)
456,000,000
460,000,000
459,000,000
457,000,000
456,000,000
455,000,000
466,000,000
484,000,000
484,000,000
380,000,000
Shares (Diluted)
456,000,000
461,000,000
459,000,000
458,000,000
457,000,000
456,000,000
469,000,000
488,000,000
489,000,000
385,000,000
EBITDA
$2.79B
$2.13B
$2.34B
$2.09B
$1.52B
$813M
$1.55B
$1.30B
$1.26B
·
Neraca12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$529M
$611M
$465M
$491M
$708M
$643M
$170M
$279M
$304M
$279M
Inventory
$1.55B
$1.61B
$1.36B
$1.38B
$1.16B
$681M
$723M
$693M
$650M
$673M
Current Assets
$6.08B
$6.64B
$6.61B
$6.54B
$5.76B
$4.08B
$3.10B
$2.99B
$3.31B
$3.42B
PP&E (Net)
·
·
·
$5.20B
$5.25B
$3.86B
$4.21B
$3.89B
$3.84B
$3.99B
Goodwill
$4.54B
$4.69B
$4.51B
$4.60B
$4.62B
$2.52B
$2.52B
$2.52B
$2.52B
$2.43B
Intangibles
$12.49B
$12.75B
$12.39B
$12.51B
$12.64B
$8.41B
$8.51B
$8.38B
$8.38B
$8.34B
Total Assets
$29.87B
$31.10B
$29.25B
$29.31B
$29.09B
$19.24B
$18.68B
$18.22B
$18.19B
$18.57B
Accounts Payable
$6.18B
$5.79B
$5.23B
$5.05B
$4.24B
$2.75B
$2.79B
$2.83B
$2.53B
$2.42B
Current Liabilities
$7.58B
$8.15B
$7.28B
$7.31B
$6.09B
$4.14B
$4.12B
$3.79B
$3.29B
$3.75B
Total Liabilities
$21.57B
$22.11B
$21.28B
$21.87B
$21.88B
$13.21B
$12.53B
$11.65B
$11.51B
$12.11B
Retained Earnings
$8.82B
$8.80B
$8.23B
$7.43B
$6.68B
$6.08B
$6.13B
$6.67B
$6.77B
$6.47B
Stockholders' Equity
$7.83B
$8.49B
$7.98B
$7.45B
$7.03B
$6.03B
$6.16B
$6.56B
$6.68B
$6.46B
Arus Kas6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Operating Cash Flow
$2.95B
$3.06B
$2.81B
$2.93B
$2.12B
$1.49B
$1.90B
$1.81B
$1.62B
$1.24B
CapEx
$750M
$791M
$672M
$500M
$349M
$348M
$506M
$525M
$484M
$459M
Investing Cash Flow
$-632M
$-1.96B
$-937M
$-645M
$-5.61B
$-370M
$-599M
$-596M
$-488M
$-383M
Financing Cash Flow
$-2.89B
$-973M
$-1.82B
$-2.28B
$3.29B
$100M
$-1.30B
$-1.26B
$-1.15B
$-626M
Free Cash Flow
$2.20B
$2.27B
$2.13B
$2.43B
$1.77B
$1.14B
$1.40B
$1.28B
$1.14B
·
Levered FCF
$1.97B
$2.07B
$1.99B
$2.29B
$1.65B
$1.04B
$1.29B
$1.18B
$1.05B
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Gross Margin
35.6%
35.3%
36.7%
35.9%
37.0%
35.2%
38.2%
38.7%
38.8%
·
Operating Margin
13.4%
10.4%
12.8%
12.0%
11.0%
7.7%
12.9%
11.3%
11.4%
·
Net Margin
9.3%
6.9%
9.1%
8.7%
7.1%
4.7%
9.1%
7.9%
6.2%
·
Pretax Margin
12.3%
9.5%
12.0%
11.3%
10.0%
6.6%
12.1%
10.5%
10.5%
·
EBITDA Margin
13.4%
10.4%
12.8%
12.0%
11.0%
7.7%
12.9%
11.3%
11.4%
·
ROA
6.4%
4.7%
5.7%
5.2%
4.1%
2.6%
5.9%
5.0%
3.7%
·
ROE
23.8%
17.2%
21.6%
20.8%
15.0%
8.2%
17.1%
13.7%
10.5%
·
ROIC
27.5%
18.7%
22.2%
21.8%
15.4%
9.7%
18.9%
14.9%
11.2%
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
0.8
0.8
0.9
0.9
0.9
1.0
0.8
0.8
1.0
·
Quick Ratio
0.1
0.1
0.1
0.1
0.1
0.2
0.0
0.1
0.1
·
Interest Coverage
9.1
7.8
12.6
11.5
8.8
5.6
10.7
9.3
8.5
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.7
0.7
0.6
0.6
0.6
0.6
0.7
0.6
0.6
·
Inventory Turnover
8.5
8.9
8.5
8.7
9.4
9.8
10.5
10.5
10.2
·
Per Saham3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue / Share
$45.84
$44.33
$39.87
$37.82
$30.12
$23.26
$25.62
$23.60
$22.62
·
Cash Flow / Share
$6.48
$6.64
$6.11
$6.40
$4.63
$3.27
$4.06
$3.70
$3.32
·
EPS (TTM)
$4.26
$3.08
$3.63
$3.29
$2.15
$1.09
$2.32
$1.86
$1.41
·
Valuasi (TTM)4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$20.90B
$20.44B
$18.30B
$17.32B
$13.76B
$10.61B
$12.02B
$11.52B
$11.06B
·
Net Income TTM
$1.94B
$1.42B
$1.67B
$1.51B
$982M
$498M
$1.09B
$909M
$688M
·
P/E
21.3
24.9
18.4
16.8
26.0
45.7
21.9
24.7
28.3
·
Earnings Yield
4.7%
4.0%
5.4%
5.9%
3.8%
2.2%
4.6%
4.1%
3.5%
·
Per Saham1
Metrik
Tren
Q4 2016
EPS (TTM)
$1.42
Valuasi (TTM)4
Metrik
Tren
Q4 2016
Revenue TTM
$9.13B
Net Income TTM
$549M
P/E
22.1
Earnings Yield
4.5%
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
$20.90B
$20.44B
$18.30B
$17.32B
$13.76B
Margin Kotor %
35.6%
35.3%
36.7%
35.9%
37.0%
Margin Operasi %
13.4%
10.4%
12.8%
12.0%
11.0%
Laba Bersih
$1.94B
$1.42B
$1.67B
$1.51B
$982M
EPS Dilusian
$4.26
$3.08
$3.63
$3.29
$2.15
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
0.8
0.8
0.9
0.9
0.9
Rasio Cepat
0.1
0.1
0.1
0.1
0.1
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$2.20B
$2.27B
$2.13B
$2.43B
$1.77B
Pemilik institusional (13F)
615 pengaju
· $16.3B 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.
Pemegang615
Nilai yang dipegang$16.3B
Posisi baru77
Posisi yang keluar60
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
77 (-9 vs Kuartal sebelumnya)
60 (-1 vs Kuartal sebelumnya)
196 (-4 vs Kuartal sebelumnya)
217 (+22 vs Kuartal sebelumnya)
+11.0M
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.
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.