Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata17.0%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$4.14
$3.76
10.0%
31 Maret 2026
$3.87
$3.35
15.7%
31 Des. 2025
$3.56
$3.06
16.2%
30 Sep. 2025
$3.35
$2.78
20.5%
30 Juni 2025
$3.23
$2.61
23.7%
31 Maret 2025
$3.56
$3.06
16.2%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$7.94B
$6.83B
$5.97B
$5.51B
$5.28B
$4.66B
$4.51B
$3.68B
$3.38B
$3.26B
$3.11B
$2.96B
Cost of Revenue
$6.00B
$5.19B
$4.49B
$4.14B
$3.92B
$3.50B
$3.37B
$2.71B
$2.37B
$2.29B
$2.21B
$2.13B
Gross Profit
$1.94B
$1.64B
$1.48B
$1.37B
$1.36B
$1.17B
$1.14B
$976M
$1.00B
$965M
$897M
$825M
R&D Expense
$600M
$544M
$503M
$502M
$448M
$428M
$369M
$318M
$301M
$292M
$278M
$268M
SG&A Expense
$347M
$311M
$330M
$313M
$267M
$224M
$215M
$160M
$133M
$151M
$146M
$140M
Operating Expenses
·
·
·
·
·
·
$815M
$683M
$679M
$661M
$628M
$578M
Operating Income
$671M
$489M
$369M
$367M
$419M
$326M
$322M
$293M
$324M
$305M
$269M
$247M
Interest Expense
·
·
$144M
$54M
$42M
$74M
$73M
$46M
$36M
$25M
$22M
$50M
Other Non-op
$29M
$4M
$-5M
$-24M
$5M
$7M
$-6M
$-11M
$-5M
$-2M
$216.0K
$120.0K
Pretax Income
$562M
$342M
$226M
$293M
$383M
$262M
$246M
$237M
$285M
$279M
$249M
$199M
Income Tax
$56M
$39M
$23M
$24M
$131M
$36M
$19M
$26M
$56M
$46M
$46M
$26M
Net Income
$534M
$321M
$215M
$275M
$274M
$238M
$228M
$207M
$239M
$237M
$203M
$171M
EPS (Basic)
$11.69
$7.22
$4.85
$6.21
$6.21
$5.38
$5.20
$4.83
$5.59
$5.54
$4.74
$4.01
EPS (Diluted)
$11.39
$7.18
$4.82
$6.18
$6.20
$5.38
$5.20
$4.83
$5.59
$5.54
$4.74
$4.01
Shares (Basic)
45,710,000
44,480,000
44,375,000
44,322,000
44,204,000
44,198,000
43,787,000
42,789,000
42,786,000
42,742,000
42,711,000
42,654,000
Shares (Diluted)
46,918,000
44,709,000
44,592,000
44,581,000
44,278,000
44,215,000
43,848,000
42,789,000
42,789,000
42,752,000
42,733,000
42,677,000
EBITDA
$843M
$647M
$534M
$529M
$572M
$470M
$459M
$411M
$433M
$422M
$391M
$369M
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$635M
$265M
$197M
$211M
$259M
$279M
$221M
$208M
$156M
$223M
$223M
$200M
Receivables
$3.33B
$2.94B
$2.72B
$2.57B
$2.77B
$2.52B
$2.07B
$1.71B
$1.41B
$1.23B
$942M
$929M
Inventory
$3.13B
$2.77B
$2.30B
$1.95B
$1.67B
$1.32B
$1.22B
$1.14B
$903M
$840M
$837M
$869M
Prepaid Expense
·
·
·
·
$94M
$40M
$46M
$66M
$38M
$32M
$41M
$41M
Other Current Assets
$36M
$55M
$30M
$30M
$24M
$25M
$17M
$22M
$11M
$16M
$19M
$15M
Current Assets
$7.74B
$6.36B
$5.51B
$5.03B
$4.98B
$4.27B
$3.67B
$3.28B
$2.61B
$2.42B
$2.28B
$2.25B
PP&E (Net)
$1.38B
$1.28B
$1.09B
$949M
$903M
$787M
$767M
$687M
$496M
$474M
$450M
$442M
PP&E (Gross)
$3.05B
$2.85B
$2.56B
$2.33B
$2.40B
$2.30B
$2.31B
$2.20B
$1.50B
$1.40B
$1.31B
$1.27B
Accum. Depreciation
$1.67B
$1.57B
$1.47B
$1.38B
$1.50B
$1.51B
$1.55B
$1.51B
$1000M
$923M
$865M
$827M
Goodwill
$1.50B
$1.49B
$1.50B
$1.50B
$1.55B
$1.32B
$1.34B
$1.02B
$647M
$617M
$623M
$505M
Intangibles
$325M
$355M
$391M
$433M
$469M
$280M
$295M
$239M
$106M
$109M
$148M
$133M
Other Non-current Assets
·
·
·
·
·
·
·
$10M
$9M
·
·
·
Total Assets
$12.66B
$10.97B
$9.74B
$9.22B
$9.32B
$8.06B
$7.34B
$6.45B
$4.71B
$4.35B
$4.12B
$4.02B
Accounts Payable
$1.51B
$1.34B
$1.25B
$1.07B
$1.02B
$1.01B
$926M
$776M
$634M
$514M
$347M
$370M
Short-term Debt
$71M
$63M
$64M
$65M
$72M
$0
$62M
$60M
$67M
$64M
$65M
$59M
Current Liabilities
$5.98B
$5.31B
$4.82B
$4.28B
$4.02B
$3.62B
$3.17B
$2.91B
$2.09B
$1.92B
$1.64B
$1.62B
Capital Leases
$477M
$454M
$363M
$345M
$387M
$398M
$323M
·
·
·
·
·
Deferred Tax
$138M
$74M
$55M
$73M
$141M
$132M
$114M
$79M
$68M
$60M
$45M
$68M
Other Non-current Liabilities
$263M
$274M
$298M
$248M
$156M
$182M
$225M
$171M
$49M
$78M
$100M
$58M
Long-term Debt
$101M
$102M
$117M
$276M
$363M
$427M
$578M
$470M
$120M
$166M
$214M
$244M
Total Debt
$172M
$165M
$180M
$406M
$508M
$427M
$702M
$590M
$255M
$293M
$345M
$361M
Common Stock
$13M
$13M
$13M
$13M
$13M
$13M
$13M
$12M
$12M
$12M
$12M
$12M
Retained Earnings
$3.15B
$2.74B
$2.51B
$2.38B
$2.20B
$2.00B
$1.86B
$1.69B
$1.56B
$1.40B
$1.23B
$1.09B
Treasury Stock
·
·
·
·
·
·
$0
$40M
$40M
$40M
$40M
$40M
AOCI
$-93M
$64M
$-18M
$-72M
$-98M
$-211M
$-145M
$-95M
$-88M
$-72M
$-72M
$-97M
Stockholders' Equity
$4.13B
$3.28B
$2.95B
$2.76B
$2.53B
$2.22B
$2.14B
$1.83B
$1.71B
$1.56B
$1.39B
$1.23B
Liabilities + Equity
$12.66B
$10.97B
$9.74B
$9.22B
$9.32B
$8.06B
$7.34B
$6.45B
$4.71B
$4.35B
$4.12B
$4.02B
Shares Outstanding
46,442,352
44,547,673
44,453,850
44,344,206
44,260,868
44,198,330
44,198,330
42,789,409
42,787,257
42,782,043
42,730,068
42,685,495
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$171M
$158M
$165M
$161M
$153M
$144M
$137M
$118M
$114M
$123M
$122M
$122M
Stock-based Comp
$26M
$16M
$12M
$10M
$5M
$4M
$4M
$1M
$13.0K
$70.0K
$139.0K
$322.0K
Deferred Tax
$-50M
$-16M
$-3M
$-12M
$2M
$-2M
$-5M
$4M
$24M
$6M
$3M
$-4M
Other Non-cash
$96M
$55M
$-275M
$-195M
$-18M
$-105M
$-418M
$-138M
$-276M
$-158M
$107M
$-112M
Operating Cash Flow
$778M
$535M
$114M
$240M
$417M
$279M
$-53M
$192M
$101M
$208M
$435M
$178M
CapEx
$226M
$215M
$187M
$205M
$189M
$132M
$138M
$102M
$108M
$124M
$99M
$71M
Investing Cash Flow
$-391M
$-179M
$-211M
$-152M
$-588M
$-23M
$-107M
$-593M
$-116M
$-118M
$-182M
$-80M
Debt Issued
$0
$0
$20M
$40M
$476M
$202M
$350M
$343M
$119M
$0
$197M
$376M
Net Debt Issued
$-11M
$-11M
$-226M
$-83M
$-60M
$202M
$107M
$342M
$-49M
$-48M
$-30M
$31M
Stock Repurchased
·
·
·
·
·
·
·
·
·
·
$120.0K
$2M
Net Stock Activity
·
·
·
·
·
·
·
·
·
·
·
$0
Dividends Paid
$112M
$89M
$89M
$87M
$79M
$78M
$63M
$75M
$75M
$68M
$70M
$68M
Financing Cash Flow
$-18M
$-288M
$83M
$-136M
$151M
$-198M
$173M
$454M
$-52M
$-167M
$-154M
$-89M
Net Change in Cash
$370M
$68M
$-14M
$-48M
$-20M
$58M
$13M
$52M
$-67M
$-77M
$99M
$9M
Taxes Paid
$56M
·
·
·
·
·
·
·
·
·
·
·
Free Cash Flow
$553M
$320M
$-73M
$35M
$228M
$147M
$-191M
$89M
$-7M
$84M
$336M
$107M
Levered FCF
·
·
$-203M
$-15M
$201M
$83M
$-258M
$48M
$-36M
$63M
$318M
$63M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
24.4%
24.1%
24.8%
24.9%
25.7%
25.0%
25.2%
26.5%
29.5%
29.4%
28.9%
27.9%
Operating Margin
8.5%
7.2%
6.2%
6.7%
7.9%
7.0%
7.1%
8.0%
9.4%
9.2%
8.6%
8.3%
Net Margin
6.7%
4.7%
3.6%
5.0%
5.2%
5.1%
5.1%
5.6%
7.1%
7.3%
6.5%
5.8%
Pretax Margin
7.1%
5.0%
3.8%
5.3%
7.3%
5.6%
5.5%
6.4%
8.4%
8.6%
8.0%
6.7%
EBITDA Margin
10.6%
9.5%
8.9%
9.6%
10.8%
10.1%
10.2%
11.2%
12.8%
12.9%
12.6%
12.5%
ROA
4.5%
3.1%
2.3%
3.0%
3.2%
3.1%
3.3%
3.7%
5.3%
5.6%
5.0%
4.3%
ROE
14.4%
10.3%
7.5%
10.4%
11.6%
·
11.5%
11.7%
14.6%
16.1%
15.4%
14.2%
ROIC
14.1%
12.6%
10.6%
10.7%
9.0%
65.7%
10.4%
10.7%
13.1%
13.5%
12.6%
13.6%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.3
1.2
1.1
1.2
1.2
1.2
1.2
1.1
1.2
1.3
1.4
1.4
Quick Ratio
0.7
0.6
0.6
0.7
0.8
0.8
0.7
0.7
0.7
0.8
0.8
0.7
Debt / Equity
0.0
0.1
0.1
0.1
0.2
·
0.3
0.3
0.1
0.2
0.2
0.3
LT Debt / Equity
0.0
0.0
0.0
0.1
0.1
·
0.2
0.3
0.1
0.0
0.1
0.2
Interest Coverage
·
·
2.6
6.8
9.9
4.4
4.4
6.3
8.9
11.8
12.1
4.9
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.7
0.7
0.6
0.6
0.6
0.6
0.7
0.7
0.7
0.8
0.8
0.7
Inventory Turnover
2.0
2.0
2.1
2.3
2.6
2.8
2.9
2.5
2.7
2.7
2.6
2.6
Receivables Turnover
2.5
2.4
2.3
2.1
2.0
2.0
2.4
2.4
2.6
3.0
3.3
3.4
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$88.92
$73.57
$66.30
$62.13
$57.20
·
$48.45
$42.86
$39.96
$36.48
$32.63
$28.74
Revenue / Share
$169.20
$152.72
$133.99
$123.63
$119.21
$105.45
$102.82
$86.16
$79.01
$76.26
$72.72
$69.32
Cash Flow / Share
$16.59
$11.96
$2.55
$5.38
$9.42
$6.31
$-1.22
$4.48
$2.36
$4.87
$10.18
$4.17
Cash / Share
$13.68
$5.96
$4.44
$4.76
$5.85
$6.31
$5.00
$4.88
$3.65
$5.21
$7.00
$4.70
EPS (TTM)
$11.39
$7.18
$4.82
$6.18
$6.20
$5.38
$5.20
$4.83
$5.59
$5.54
$4.74
$4.01
Valuasi (TTM)17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$7.94B
$6.83B
$5.97B
$5.51B
$5.28B
$4.66B
$4.51B
$3.68B
$3.38B
$3.26B
$3.11B
$2.96B
Net Income TTM
$534M
$321M
$215M
$275M
$274M
$238M
$228M
$207M
$239M
$237M
$203M
$171M
Market Cap
$26.83B
$11.50B
$9.48B
$7.27B
$7.71B
$5.78B
$6.85B
$4.87B
$5.70B
$4.36B
$3.77B
$2.59B
Enterprise Value
$26.37B
$11.40B
$9.46B
$7.47B
$7.95B
$5.93B
$7.33B
$5.26B
$5.80B
$4.43B
$3.82B
$2.75B
P/E
50.7
35.9
44.2
26.5
28.1
24.3
29.8
23.6
23.8
18.4
18.6
15.1
P/S
3.4
1.7
1.6
1.3
1.5
1.2
1.5
1.3
1.7
1.3
1.2
0.9
P/B
6.5
3.5
3.2
2.6
3.0
·
3.2
2.7
3.3
2.8
2.7
2.1
P / Tangible Book
11.6
8.0
9.0
8.9
15.1
9.3
·
·
·
·
·
·
P / Cash Flow
34.5
21.5
83.4
30.3
18.5
20.7
-128.5
25.4
56.5
20.9
8.7
14.6
P / FCF
48.5
36.0
-129.3
208.1
33.8
39.4
-35.9
54.6
-815.6
52.0
11.2
24.3
EV / EBITDA
31.3
17.6
17.7
14.1
13.9
12.6
16.0
12.8
13.4
10.5
9.8
7.5
EV / FCF
47.7
35.7
-129.0
213.7
34.8
40.4
-38.4
58.8
-829.7
52.8
11.4
25.8
EV / Revenue
3.3
1.7
1.6
1.4
1.5
1.3
1.6
1.4
1.7
1.4
1.2
0.9
Dividend Yield
0.42%
0.77%
0.94%
1.2%
1.0%
1.4%
0.91%
1.5%
1.3%
1.6%
1.8%
2.6%
Earnings Yield
2.0%
2.8%
2.3%
3.8%
3.6%
4.1%
3.4%
4.2%
4.2%
5.4%
5.4%
6.6%
Payout Ratio
20.9%
27.7%
41.5%
31.5%
28.9%
41.1%
27.5%
36.4%
31.5%
28.9%
34.5%
39.9%
Annual Payout
$112M
$89M
$89M
$87M
$79M
$78M
$63M
$75M
$75M
$68M
$70M
$68M
Per Saham1
Metrik
Tren
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
Q4 2001
Q4 2000
EPS (TTM)
$2.09
$4.25
$5.00
$4.78
·
·
·
·
·
·
·
·
Valuasi (TTM)5
Metrik
Tren
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
Q4 2001
Q4 2000
Revenue TTM
$2.82B
$2.67B
$2.83B
$2.64B
·
·
·
·
·
·
·
·
Net Income TTM
$90M
$183M
$215M
$204M
·
·
·
·
·
·
·
·
P/E
19.6
12.5
13.0
9.7
·
·
·
·
·
·
·
·
Earnings Yield
5.1%
8.0%
7.7%
10.3%
·
·
·
·
·
·
·
·
Annual Payout
$62M
$63M
$76M
$33M
·
·
·
·
·
·
·
·
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
$7.94B
$6.83B
$5.97B
$5.51B
$5.28B
Margin Kotor %
24.4%
24.1%
24.8%
24.9%
25.7%
Margin Operasi %
8.5%
7.2%
6.2%
6.7%
7.9%
Laba Bersih
$534M
$321M
$215M
$275M
$274M
EPS Dilusian
$11.39
$7.18
$4.82
$6.18
$6.20
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.0
0.1
0.1
0.1
0.2
Rasio Lancar
1.3
1.2
1.1
1.2
1.2
Rasio Cepat
0.7
0.6
0.6
0.7
0.8
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$553M
$320M
$-73M
$35M
$228M
Pemilik institusional (13F)
419 pengaju
· $6.7B 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.
Pemegang419
Nilai yang dipegang$6.7B
Posisi baru43
Posisi yang keluar52
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
43 (-74 vs Kuartal sebelumnya)
52 (+15 vs Kuartal sebelumnya)
159 (+22 vs Kuartal sebelumnya)
116 (+23 vs Kuartal sebelumnya)
+108K
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
7 orang dalam
· 7 pejabat · 0 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 29 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.