Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-137.3%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$0.00
$0.00
—
31 Des. 2025
$0.00
$0.00
—
30 Sep. 2025
$1.92
$2.02
-5.0%
30 Juni 2025
$1.03
$1.82
-43.3%
31 Des. 2024
$-3.95
$2.63
-250.4%
31 Maret 2024
$-3.95
$2.63
-250.4%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$4.51B
$4.14B
$5.08B
$4.38T
$2.83T
$2.55T
$2.62T
$2.41T
$2.48T
$2.52T
Gross Profit
$1.88B
$1.15B
$1.65B
$1.56T
$843.92B
$1.21T
$1.35T
$1.16T
$1.01T
$1.04T
Operating Income
$1.01B
$395M
$914M
$912.36B
$259.59B
$-34.26B
$526.05B
$670.60B
$578.63B
$567.79B
Interest Expense
$330M
$246M
$294M
$193.62B
$174.04B
$127.41B
$164.90B
$122.18B
$53.51B
$58.20B
Interest Income
$72M
$83M
$160M
$50.41B
$26.42B
$36.16B
$27.40B
$19.93B
$21.66B
$23.11B
Pretax Income
$795M
$239M
$1.08B
$1.78T
$115.85B
$-133.69B
$377.32B
$566.33B
$666.76B
$676.67B
Income Tax
$210M
$37M
$270M
$469.70B
$15.14B
$-81.31B
$61.23B
$153.48B
$143.34B
$111.40B
Net Income
$538M
$154M
$754M
$1.25T
$85.15B
$-50.86B
$296.15B
$361.71B
$349.38B
$384.16B
EPS (Basic)
$0.01
$0.00
$0.01
$18.10
$1.23
$-0.74
$4.28
$5.66
$7.12
$7.83
EPS (Diluted)
$0.01
$0.00
$0.01
$18.10
$1.23
$-0.74
$4.28
$5.66
$7.12
$7.83
Shares (Basic)
69,166,557
69,166,557
69,166,557
69,166,557
69,166,557
69,166,557
69,166,557
63,913,359,484
49,092,772,762
49,092,772,762
EBITDA
$1.01B
$373.06B
$767.76B
$912.36B
$259.59B
$195.70B
$762.68B
$885.79B
$731.31B
·
Neraca13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$462M
$385M
$642M
$1.02B
$309.98B
$332.04B
$235.68B
$245.17B
$419.46B
$246.00B
Receivables
$1.39B
$1.50B
$1.65B
$1.51T
$688.19B
$554.89B
$511.46B
$478.17B
$406.97B
$445.07B
Inventory
$68M
$65M
$67M
$77.92B
$31.25B
$23.31B
$39.67B
$56.96B
$39.69B
$37.54B
Current Assets
$2.24B
$2.24B
$2.70B
$3.06T
$1.27T
$1.03T
$1.02T
$996.95B
$1.06T
$866.53B
PP&E (Net)
$7.76B
$7.58B
$7.81B
$6.57T
$6.11T
$5.03T
$5.30T
$5.29T
$3.59T
$3.48T
Goodwill
$902M
$892M
$1.01B
$883.61B
$921.08B
$915.71B
$917.35B
$915.04B
$887.26B
$887.26B
Intangibles
$293M
$294M
$222M
$191.44B
$191.22B
$165.11B
$132.28B
$115.37B
$55.17B
$44.47B
Total Assets
$12.90B
$12.77B
$13.49B
$11.87T
$9.50T
$7.90T
$7.86T
$7.49T
$5.69T
$5.40T
Accounts Payable
$1.53B
$1.54B
$1.67B
$1.74T
$978.32B
$627.96B
$599.26B
$554.29B
$555.98B
$561.51B
Current Liabilities
$2.47B
$2.25B
$3.19B
$3.17T
$2.13T
$1.05T
$1.04T
$1.22T
$816.82B
$757.25B
Total Liabilities
$7.35B
$7.42B
$8.06B
$7.48T
$6.15T
$4.31T
$4.11T
$3.81T
$1.91T
$1.94T
Retained Earnings
$3.01B
$3.78B
$3.86B
$2.47T
$1.60T
$1.75T
$2.01T
$1.91T
$1.75T
$1.57T
Stockholders' Equity
$5.18B
$4.98B
$5.07B
$4.10T
$3.10T
$3.35T
$3.48T
$3.42T
$2.98T
$2.76T
Arus Kas9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
·
·
·
·
·
$229.96B
$236.63B
$215.19B
$152.68B
$161.66B
Other Non-cash
·
·
·
·
·
$576.77B
$210.93B
$158.63B
$133.55B
·
Operating Cash Flow
$1.32B
$1.62B
$840M
$744.78B
$412.89B
$755.87B
$743.71B
$735.53B
$635.61B
$614.68B
CapEx
$462M
$725M
$758M
$915.69B
$748.01B
$514.81B
$300.35B
$300.54B
$266.03B
$222.39B
Investing Cash Flow
$-488M
$-738M
$-103M
$455.57B
$-736.55B
$-554.65B
$-311.53B
$-1.88T
$-146.47B
$-63.49B
Dividends Paid
$351M
$366M
$478M
$39.61B
$231.07B
$312.71B
$236.48B
$231.39B
$260.80B
$322.81B
Financing Cash Flow
$-771M
$-1.09B
$-1.11B
$-628.66B
$293.23B
$-127.67B
$-440.44B
$966.58B
$-317.60B
$-445.87B
Free Cash Flow
$857M
$846.90B
$68.87B
$-170.91B
$-335.12B
$241.06B
$443.37B
$434.99B
$369.58B
·
Levered FCF
$614M
$650.27B
$-116.38B
$-313.40B
$-486.42B
$191.13B
$305.23B
$345.92B
$327.58B
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Gross Margin
41.7%
27.7%
32.5%
35.5%
29.8%
47.5%
51.4%
48.3%
40.5%
·
Operating Margin
22.4%
9.6%
18.0%
20.8%
9.2%
-1.3%
20.0%
27.8%
23.2%
·
Net Margin
11.9%
3.7%
14.9%
28.6%
3.0%
-2.0%
11.3%
15.0%
14.0%
·
Pretax Margin
17.6%
5.8%
21.3%
40.6%
4.1%
-5.2%
14.4%
23.5%
26.8%
·
EBITDA Margin
22.4%
9.6%
18.0%
20.8%
9.2%
7.7%
29.1%
36.8%
29.4%
·
ROA
4.2%
2.3%
5.3%
11.7%
0.98%
-0.65%
3.9%
5.5%
6.3%
·
ROE
10.6%
5.9%
14.8%
34.8%
2.6%
-1.5%
8.6%
11.3%
12.2%
·
ROIC
14.4%
6.4%
13.0%
16.4%
7.3%
-0.40%
12.7%
14.3%
15.2%
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
0.9
1.0
0.8
1.0
0.6
1.0
1.0
0.8
1.3
·
Quick Ratio
0.7
0.8
0.7
0.8
0.5
0.8
0.7
0.6
1.0
·
Interest Coverage
3.1
1.6
3.1
4.7
1.5
-0.3
3.2
5.5
10.8
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.4
0.6
0.4
0.4
0.3
0.3
0.3
0.4
0.4
·
Receivables Turnover
3.1
5.2
2.9
4.0
4.6
4.8
5.3
5.4
5.8
·
Per Saham1
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
EPS (TTM)
$0.01
$0.00
$0.01
$18.10
$1.23
$-0.74
$4.28
$5.66
$7.12
·
Valuasi (TTM)6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$4.51B
$4.14B
$5.08B
$4.38T
$2.83T
$2.55T
$2.62T
$2.41T
$2.48T
·
Net Income TTM
$538M
$154M
$754M
$1.25T
$85.15B
$-50.86B
$296.15B
$361.71B
$349.38B
·
P/E
515.4
1309.1
297.2
0.1
1.5
-5.3
1.1
0.9
0.8
·
Earnings Yield
0.19%
0.08%
0.34%
804.4%
68.0%
-19.0%
90.1%
114.3%
125.4%
·
Payout Ratio
65.4%
237.8%
63.4%
3.2%
271.3%
-614.9%
79.8%
64.0%
74.7%
·
Annual Payout
$351M
$366M
$478M
$39.61B
$231.07B
$312.71B
$236.48B
$231.39B
$260.80B
·
Per Saham1
Metrik
Tren
Q4 2017
Q4 2016
Q4 2015
EPS (TTM)
$7.12
$7.83
$5.13
Valuasi (TTM)5
Metrik
Tren
Q4 2017
Q4 2016
Q4 2015
Revenue TTM
$2.48T
$2.52T
$2.38T
Net Income TTM
$349.38B
$384.16B
$251.84B
P/E
0.8
0.6
·
Earnings Yield
125.4%
172.1%
·
Annual Payout
$260.80B
$322.81B
$134.69B
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
$4.51B
$4.14B
$5.08B
$4.38T
$2.83T
Margin Kotor %
41.7%
27.7%
32.5%
35.5%
29.8%
Margin Operasi %
22.4%
9.6%
18.0%
20.8%
9.2%
Laba Bersih
$538M
$154M
$754M
$1.25T
$85.15B
EPS Dilusian
$0.01
$0.00
$0.01
$18.10
$1.23
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
0.9
1.0
0.8
1.0
0.6
Rasio Cepat
0.7
0.8
0.7
0.8
0.5
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$857M
$846.90B
$68.87B
$-170.91B
$-335.12B
Pemilik institusional (13F)
184 pengaju
· $266.6M 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.
Pemegang184
Nilai yang dipegang$266.6M
Posisi baru23
Posisi yang keluar19
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
23 (-2 vs Kuartal sebelumnya)
19 (+6 vs Kuartal sebelumnya)
70 (-4 vs Kuartal sebelumnya)
35 (0 vs Kuartal sebelumnya)
+11.4M
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.
Kepemilikan ETF
Dimiliki oleh 10 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.