Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata16.5%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$1.13
$1.05
7.2%
31 Maret 2026
$0.91
$0.99
-8.3%
31 Des. 2025
$1.44
$1.06
35.6%
30 Sep. 2025
$1.10
$0.96
14.2%
30 Juni 2025
$0.91
$0.79
14.9%
31 Maret 2025
$1.44
$1.06
35.6%
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
2015
2014
Revenue
$19.63B
$19.34B
$19.45B
$19.40B
$17.62B
$17.86B
$17.48B
$16.55B
$17.78B
$16.57B
$15.45B
$5.27B
Cost of Revenue
$14.60B
$14.58B
$14.53B
$14.50B
$12.85B
$12.32B
$12.08B
$11.39B
$11.77B
$10.95B
$10.28B
$10.84B
Gross Profit
·
·
·
$5.31B
$5.08B
$5.54B
$5.40B
$5.15B
$6.02B
$5.62B
$5.18B
$5.00B
R&D Expense
$158M
$183M
$232M
$229M
$221M
$194M
$168M
$114M
$111M
$147M
$128M
$122M
SG&A Expense
$3.03B
$3.14B
$3.20B
$3.17B
$2.77B
$3.13B
$3.03B
$2.89B
$3.64B
$3.13B
$2.95B
$2.64B
Operating Income
$1.83B
$1.39B
$1.37B
$1.51B
$1.85B
$2.30B
$2.27B
$3.04B
$2.36B
$2.41B
$2.13B
$2.25B
Interest Expense
$375M
$393M
$421M
$359M
$344M
$407M
$486M
$438M
$-365M
$-363M
$458M
$495M
Interest Income
$70M
$72M
$88M
$68M
$73M
$42M
$62M
$147M
$51M
$-63M
$105M
$84M
Pretax Income
$1.51B
$1.06B
$1.03B
$1.22B
$1.57B
$1.94B
$1.84B
$2.74B
$2.00B
$2.05B
$1.78B
$1.84B
Income Tax
$321M
$316M
$301M
$325M
$353M
$501M
$402M
$511M
$443M
$625M
$565M
$584M
Net Income
$978M
$538M
$499M
$673M
$969M
$1.16B
$1.20B
$1.98B
$1.28B
$1.14B
$955M
$1.05B
EPS (Basic)
$3.36
$1.83
$1.70
$2.30
$3.31
$3.96
$3.96
$6.47
$4.17
$3.74
$3.14
$3.46
EPS (Diluted)
$3.36
$1.83
$1.70
$2.30
$3.31
$3.96
$3.96
$6.45
$4.16
$3.73
$3.13
$3.45
Shares (Basic)
291,190,575
293,413,449
293,413,449
293,246,430
292,944,732
294,055,525
302,691,397
306,541,706
306,563,400
305,748,381,000
304,440,184
302,339,124
Shares (Diluted)
·
·
·
·
·
·
·
·
·
306,257,744
304,920,035
302,867,896
EBITDA
$3.29B
$2.93B
$2.98B
$3.23B
$3.44B
$3.89B
$3.82B
$2.31B
$2.36B
$3.41B
$3.04B
$2.95B
Neraca25
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$930M
$837M
$1.08B
$911M
$925M
$747M
$769M
$832M
$620M
$533M
$550M
$634M
Receivables
·
·
·
·
·
·
$3.42B
$3.23B
·
·
$3.29B
$3.20B
Inventory
$2.14B
$2.07B
$2.18B
$2.30B
$2.04B
$1.90B
$1.66B
$1.47B
$1.29B
$1.34B
$1.34B
$1.12B
Prepaid Expense
·
·
·
·
·
·
·
·
·
·
$1.37B
$1.33B
Current Assets
$7.90B
$7.92B
$8.70B
$8.20B
$7.97B
$7.28B
$7.17B
$7.85B
$6.37B
$6.88B
$6.77B
$6.72B
PP&E (Net)
$3.49B
$3.65B
$3.78B
$4.15B
$4.24B
$4.06B
$4.19B
$3.84B
$3.49B
$3.58B
$3.43B
$3.29B
PP&E (Gross)
·
·
·
·
·
·
·
·
·
·
$7.41B
$7.04B
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
$3.98B
$3.75B
Goodwill
$13.57B
$15.17B
$14.65B
$15.79B
$14.36B
$12.96B
$14.02B
$12.21B
$12.10B
$12.96B
$13.03B
$13.08B
Intangibles
$1.25B
$1.37B
$1.36B
$1.52B
$1.46B
$1.38B
$1.43B
$681M
$683M
$803M
$830M
$869M
Other Non-current Assets
·
·
·
·
·
·
·
·
·
·
$474M
$603M
Total Assets
$31.00B
$33.57B
$33.93B
$35.75B
$34.37B
$31.69B
$32.93B
$26.24B
$24.03B
$25.50B
$25.37B
$25.38B
Accounts Payable
·
·
·
·
·
·
$717M
$641M
$590M
$576M
$628M
$573M
Accrued Liabilities
·
·
·
·
·
·
·
·
·
·
$2.50B
$2.20B
Short-term Debt
·
·
·
·
·
·
·
·
·
·
$109M
$133M
Current Liabilities
$6.25B
$5.66B
$6.11B
$6.47B
$7.26B
$6.06B
$7.06B
$6.27B
$5.30B
$5.30B
$4.15B
$3.48B
Deferred Tax
·
·
·
·
·
·
·
·
·
·
$624M
$805M
Other Non-current Liabilities
·
·
·
·
·
·
·
·
·
·
$466M
$412M
Total Liabilities
$16.72B
$17.80B
$19.10B
$20.30B
$20.39B
$19.36B
$19.71B
$13.34B
$13.20B
$14.45B
$13.84B
$14.53B
Common Stock
·
·
·
·
·
·
·
·
·
·
$387M
$385M
Paid-in Capital
·
·
·
·
·
·
·
·
·
·
$3.47B
$3.55B
Retained Earnings
$12.21B
$11.27B
$10.92B
$10.71B
$10.83B
$10.25B
$9.45B
$8.83B
$7.14B
$6.09B
$7.87B
$7.10B
AOCI
·
·
·
·
·
·
·
·
·
·
$-1.34B
$-1.09B
Stockholders' Equity
$13.31B
$14.58B
$13.62B
$13.99B
$12.70B
$11.22B
$11.96B
$11.76B
$9.82B
$9.98B
$9.89B
$9.44B
Liabilities + Equity
·
·
·
·
·
·
·
·
·
·
$25.37B
$25.38B
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$1.46B
$1.54B
$1.61B
$1.72B
$1.59B
$1.59B
$1.55B
$725M
$735M
$-702M
$717M
$699M
Stock-based Comp
·
·
·
·
·
·
·
·
·
$26M
$7M
$6M
Deferred Tax
·
·
·
·
·
·
·
·
·
$-18M
$-47M
$99M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
$118M
$110M
$98M
Other Non-cash
$239M
$313M
$517M
$-225M
$-65M
$1.48B
$-186M
$805M
·
$113M
$254M
$18M
Operating Cash Flow
$2.68B
$2.39B
$2.63B
$2.17B
$2.49B
$4.23B
$2.57B
$2.06B
$2.19B
$1.93B
$1.77B
$1.86B
CapEx
·
·
·
·
·
·
$1.12B
$1.06B
$944M
$-931M
$859M
$932M
Investing Cash Flow
$-723M
$-85M
$-544M
$-735M
$-1.20B
$-1.33B
$-3.29B
$-245M
$-992M
$-1.25B
$-902M
$-2.69B
Dividends Paid
·
·
·
·
·
·
$355M
$325M
$294M
$-244M
$237M
$-318M
Financing Cash Flow
$-1.40B
$-2.57B
$-1.86B
$-1.62B
$-1.02B
$-2.66B
$-467M
$-682M
$-799M
$-520M
$-907M
$805M
Net Change in Cash
·
·
·
·
·
·
·
·
·
$198M
$-84M
$-49M
Taxes Paid
·
·
·
·
·
·
·
·
·
$599M
$547M
$690M
Free Cash Flow
·
·
·
·
·
·
$1.44B
$3.12B
$1.25B
$1.11B
$1.01B
$930M
Levered FCF
·
·
·
·
·
·
$1.06B
$3.36B
$940M
$796M
$662M
$591M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
·
·
·
27.4%
28.8%
31.0%
30.9%
31.1%
33.8%
·
·
94.9%
Operating Margin
9.3%
7.2%
7.0%
7.8%
10.5%
12.9%
13.0%
18.4%
13.3%
·
·
42.8%
Net Margin
5.0%
2.8%
2.6%
3.5%
5.5%
6.5%
6.9%
12.0%
7.2%
·
·
19.9%
Pretax Margin
7.7%
5.5%
5.3%
6.3%
8.9%
10.8%
10.5%
16.5%
11.3%
·
·
35.0%
EBITDA Margin
16.8%
15.1%
15.3%
16.7%
19.5%
21.8%
21.9%
14.0%
13.3%
·
·
56.1%
ROA
3.0%
1.6%
1.4%
1.9%
2.9%
3.6%
4.0%
·
5.2%
·
·
·
ROE
7.0%
3.8%
3.6%
5.1%
8.1%
10.1%
10.1%
·
12.9%
·
·
·
ROIC
10.8%
6.7%
7.1%
7.9%
11.3%
15.2%
14.8%
·
18.6%
·
·
·
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.3
1.4
1.4
1.3
1.1
1.2
1.0
·
1.2
·
·
·
Quick Ratio
0.1
0.1
0.2
0.1
0.1
0.1
0.6
·
0.1
·
·
·
Interest Coverage
4.9
3.5
3.3
4.2
5.4
5.7
4.7
-10.1
5.9
5.8
4.6
4.6
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
0.6
0.6
0.6
0.5
0.6
0.6
·
0.7
·
·
·
Inventory Turnover
6.9
6.9
6.5
6.5
6.4
6.9
7.7
·
9.0
·
·
·
Receivables Turnover
·
·
·
·
·
·
5.3
·
·
·
·
·
Per Saham4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
·
·
·
·
·
·
·
·
·
·
·
$17.39
Cash Flow / Share
·
·
·
·
·
·
·
·
·
$6.99
$6.43
$6.15
Dividend / Share
·
·
·
·
·
·
·
·
·
$0.80
$0.78
$0.77
EPS (TTM)
$3.36
$1.83
$1.70
$2.30
$3.31
$3.96
$3.96
$6.45
$4.16
$3.73
$3.13
$3.45
Valuasi (TTM)6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$19.63B
$19.34B
$19.45B
$19.40B
$17.62B
$17.86B
$17.48B
$16.55B
$17.78B
$16.57B
$15.45B
$5.27B
Net Income TTM
$978M
$538M
$499M
$673M
$969M
$1.16B
$1.20B
$1.98B
$1.28B
$1.14B
$955M
$1.05B
P/E
7.1
12.4
12.3
7.1
9.8
10.5
9.3
5.0
12.6
11.3
13.4
10.8
Earnings Yield
14.1%
8.1%
8.2%
14.1%
10.2%
9.5%
10.8%
19.9%
7.9%
8.8%
7.5%
9.3%
Payout Ratio
·
·
·
·
·
·
29.6%
-16.4%
23.0%
-22.3%
-25.6%
30.4%
Annual Payout
·
·
·
·
·
·
$355M
$325M
$294M
$-244M
$237M
$-318M
Neraca26
Metrik
Tren
Q4 2018
Q4 2016
Q4 2015
Q4 2014
Q4 2011
Q4 2010
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Cash & Equivalents
$832M
$747M
$550M
$634M
·
·
·
·
·
·
Receivables
·
$3.52B
$3.29B
$3.20B
·
·
·
·
·
·
Inventory
$1.47B
$1.41B
$1.34B
$1.12B
·
·
·
·
·
·
Prepaid Expense
·
$1.41B
$1.37B
$1.33B
·
·
·
·
·
·
Current Assets
$7.85B
$7.31B
$6.98B
$6.72B
·
·
·
·
·
·
PP&E (Net)
$3.84B
$3.77B
$3.43B
$3.29B
·
·
·
·
·
·
PP&E (Gross)
·
$8.16B
$7.41B
·
·
·
·
·
·
·
Accum. Depreciation
·
$4.39B
$3.98B
$-3.75B
·
·
·
·
·
·
Goodwill
$12.21B
$13.67B
$13.03B
$13.08B
·
·
·
·
·
·
Intangibles
$681M
$847M
$830M
$869M
·
·
·
·
·
·
Other Non-current Assets
·
$451M
$474M
$663M
·
·
·
·
·
·
Total Assets
$26.24B
$26.93B
$25.53B
$25.45B
·
·
·
·
·
·
Accounts Payable
$641M
$607M
$628M
$573M
·
·
·
·
·
·
Accrued Liabilities
·
$2.65B
$2.50B
$2.20B
·
·
·
·
·
·
Short-term Debt
·
$602M
$109M
$133M
·
·
·
·
·
·
Current Liabilities
$6.27B
$5.04B
$4.19B
$3.48B
·
·
·
·
·
·
Deferred Tax
·
$672M
$756M
$805M
·
·
·
·
·
·
Other Non-current Liabilities
·
$659M
$466M
$412M
·
·
·
·
·
·
Total Liabilities
$13.34B
$14.24B
$14.01B
$14.59B
·
·
·
·
·
·
Common Stock
·
$380M
$387M
$385M
·
·
·
·
·
·
Paid-in Capital
·
$2.98B
$3.47B
$3.55B
·
·
·
·
·
·
Retained Earnings
$8.83B
$8.84B
$7.87B
$7.10B
·
·
·
·
·
·
AOCI
·
$-1.32B
$-1.34B
$-1.09B
·
·
·
·
·
·
Stockholders' Equity
$11.76B
$10.81B
$9.89B
$9.44B
·
·
·
·
·
·
Liabilities + Equity
·
$26.93B
$25.53B
$25.45B
·
·
·
·
·
·
Shares Outstanding
·
306,221,840
305,314,120
301,446,779
·
·
·
·
·
·
Per Saham1
Metrik
Tren
Q4 2018
Q4 2016
Q4 2015
Q4 2014
Q4 2011
Q4 2010
Q4 2008
Q4 2007
Q4 2006
Q4 2005
EPS (TTM)
$6.45
·
·
·
$3.51
$3.24
$2.74
$2.42
·
·
Valuasi (TTM)5
Metrik
Tren
Q4 2018
Q4 2016
Q4 2015
Q4 2014
Q4 2011
Q4 2010
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Revenue TTM
$16.55B
·
·
·
·
·
·
·
·
·
Net Income TTM
$1.98B
·
·
·
$1.07B
$979M
$818M
$717M
·
·
P/E
5.0
·
·
·
9.7
8.9
8.6
10.9
·
·
Earnings Yield
19.9%
·
·
·
10.3%
11.2%
11.6%
9.2%
·
·
Annual Payout
$325M
·
·
·
$281M
$232M
$252M
$188M
·
·
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
$19.63B
$19.34B
$19.45B
$19.40B
$17.62B
Margin Kotor %
·
·
·
27.4%
28.8%
Margin Operasi %
9.3%
7.2%
7.0%
7.8%
10.5%
Laba Bersih
$978M
$538M
$499M
$673M
$969M
EPS Dilusian
$3.36
$1.83
$1.70
$2.30
$3.31
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
1.3
1.4
1.4
1.3
1.1
Rasio Cepat
0.1
0.1
0.2
0.1
0.1
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Pemilik institusional (13F)
253 pengaju
· $943.9M 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.
Pemegang253
Nilai yang dipegang$943.9M
Posisi baru47
Posisi yang keluar27
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
47 (0 vs Kuartal sebelumnya)
27 (-7 vs Kuartal sebelumnya)
101 (+12 vs Kuartal sebelumnya)
44 (-1 vs Kuartal sebelumnya)
+363K
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 4 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.