Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata5.6%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$1.75
$1.74
0.44%
31 Maret 2026
$0.95
$0.89
6.3%
31 Des. 2025
$1.37
$1.34
2.1%
30 Sep. 2025
$1.76
$1.76
-0.07%
30 Juni 2025
$1.71
$1.49
14.9%
31 Maret 2025
$0.92
$0.84
10.1%
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
2015
2014
Revenue
$5.50B
$5.22B
$4.33B
$3.75B
$3.25B
$2.77B
$2.41B
$1.93B
$1.73B
$1.48B
$1.26B
$1.13B
SG&A Expense
$1.31B
$1.23B
$993M
$846M
$734M
$629M
$546M
$426M
$385M
$305M
$279M
$259M
Operating Income
$338M
$338M
$245M
$219M
$202M
$169M
$-174M
$128M
$105M
$91M
$71M
$46M
Other Non-op
$2M
$3M
$6M
$146.0K
$23M
$361.0K
$6M
$254.0K
$2M
$232.0K
$-60.0K
$-255.0K
Pretax Income
$267M
$258M
$203M
$194M
$209M
$145M
$-200M
$115M
$97M
$82M
$62M
$38M
Income Tax
$76M
$70M
$56M
$49M
$53M
$36M
$27M
$25M
$22M
$27M
$23M
$12M
Net Income
$191M
$188M
$147M
$145M
$156M
$110M
$-228M
$90M
$75M
$34M
$21M
$13M
EPS (Basic)
$3.19
$2.98
$2.25
$2.74
$3.08
$2.04
$-6.58
$1.83
$1.43
$0.93
$0.59
$0.36
EPS (Diluted)
$3.17
$2.97
$2.24
$2.72
$3.05
$2.02
$-6.58
$1.80
$1.41
$0.92
$0.59
$0.36
Shares (Basic)
45,526,611
45,019,433
44,556,381
44,175,107
43,840,834
42,755,999
38,225,276
35,952,211
35,908,740
35,965,787
36,013,258
35,970,605
Shares (Diluted)
45,754,173
45,279,932
44,794,974
44,494,007
44,400,819
43,184,097
38,662,480
36,571,300
36,559,276
36,365,784
36,425,027
36,362,931
EBITDA
$523M
$503M
$373M
$329M
$301M
$268M
$-95M
$180M
$150M
$128M
$100M
·
Neraca23
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$154M
$228M
$188M
$136M
$166M
$184M
$121M
$66M
$57M
$43M
$46M
$67M
Receivables
$922M
$948M
$842M
$636M
$552M
$419M
$394M
$240M
$186M
$164M
$115M
$115M
Inventory
$274M
$280M
$246M
$242M
$161M
$142M
$95M
$48M
$38M
$30M
$16M
$9M
Prepaid Expense
$105M
$79M
$57M
$50M
$51M
$42M
$41M
$38M
$31M
$26M
$22M
$21M
Current Assets
$1.50B
$1.56B
$1.36B
$1.11B
$965M
$819M
$668M
$415M
$326M
$304M
$230M
$251M
PP&E (Net)
$290M
$254M
$204M
$167M
$138M
$127M
$132M
$98M
$85M
$73M
$58M
$55M
PP&E (Gross)
$791M
$697M
$613M
$526M
$437M
$388M
$347M
$290M
$260M
$225M
$182M
$164M
Accum. Depreciation
$501M
$443M
$409M
$359M
$299M
$262M
$216M
$192M
$175M
$152M
$125M
$109M
Goodwill
$1.50B
$1.40B
$1.18B
$886M
$843M
$704M
$645M
$335M
$292M
$266M
$221M
$217M
Intangibles
$685M
$715M
$628M
$368M
$382M
$379M
$366M
$149M
$134M
$121M
$79M
$83M
Other Non-current Assets
$25M
$24M
$28M
$32M
$15M
$9M
$5M
$6M
$6M
$1M
$2M
$155.0K
Total Assets
$4.28B
$4.19B
$3.63B
$2.77B
$2.51B
$2.20B
$1.96B
$1.01B
$848M
$771M
$600M
$616M
Accounts Payable
$159M
$174M
$143M
$116M
$100M
$98M
$76M
$42M
$41M
$32M
$24M
$25M
Accrued Liabilities
$389M
$367M
$328M
$282M
$286M
$251M
$165M
$133M
$118M
$103M
$78M
$56M
Current Liabilities
$882M
$851M
$771M
$637M
$618M
$544M
$358M
$227M
$214M
$175M
$130M
$126M
Capital Leases
$243M
$214M
$184M
$169M
$122M
$129M
$111M
·
·
·
·
·
Deferred Tax
$103M
$85M
$53M
$51M
$42M
$41M
$58M
$7M
$946.0K
$31M
$14M
$14M
Other Non-current Liabilities
$93M
$75M
$63M
$52M
$72M
$62M
$45M
$41M
$35M
$24M
$14M
$12M
Long-term Debt
·
·
·
·
·
·
$767M
$335M
$270M
$251M
$201M
·
Retained Earnings
·
·
·
·
·
·
·
$46M
$8M
·
·
·
Stockholders' Equity
$1.38B
$1.19B
$1.02B
$907M
$800M
$660M
$426M
$236M
$192M
$172M
$167M
$159M
Liabilities + Equity
$4.28B
$4.19B
$3.63B
$2.77B
$2.51B
$2.20B
$1.96B
$1.01B
$848M
$771M
$600M
$616M
Shares Outstanding
45,722,486
45,268,672
44,682,427
44,226,493
44,013,031
·
·
35,980,047
35,916,383
35,842,611
35,939,011
·
Arus Kas16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$185M
$165M
$128M
$110M
$99M
$98M
$80M
$53M
$42M
$37M
$29M
$26M
Stock-based Comp
$27M
$25M
$21M
·
·
·
$252M
·
·
·
·
·
Deferred Tax
$3M
$-13M
$-17M
$8M
$-2M
$-17M
$-7M
$2M
$-8M
$2M
$12M
$981.0K
Amort. of Intangibles
$77M
$72M
$54M
$49M
$44M
$46M
$39M
$18M
$14M
$14M
$10M
$9M
Other Non-cash
$40M
$-80M
$23M
$-157M
$-86M
$101M
$12M
$-45M
$27M
$37M
$25M
·
Operating Cash Flow
$446M
$286M
$280M
$106M
$167M
$292M
$108M
$99M
$116M
$109M
$87M
$45M
CapEx
$128M
$113M
$93M
$78M
$58M
$39M
$47M
$41M
$36M
$29M
$20M
$22M
Investing Cash Flow
$-245M
$-324M
$-646M
$-161M
$-206M
$-142M
$-615M
$-106M
$-80M
$-131M
$-32M
$-40M
Stock Issued
·
·
·
·
$0
$150M
$192M
·
·
·
·
·
Stock Repurchased
·
·
·
·
·
·
·
$9M
$17M
$10M
$19M
·
Net Stock Activity
·
·
·
·
$0
$150M
$192M
$-9M
$-17M
$-10M
$-19M
·
Dividends Paid
$49M
$44M
$39M
$35M
$31M
$27M
$22M
$19M
$17M
$15M
$7M
·
Financing Cash Flow
$-263M
$74M
$414M
$19M
$24M
$-75M
$561M
$20M
$-26M
$20M
$-75M
$-25M
Net Change in Cash
$-64M
$37M
$48M
$-35M
$-15M
$75M
$54M
$13M
$10M
$-2M
$-21M
$-20M
Taxes Paid
$82M
$82M
$65M
$55M
$60M
$49M
$32M
$28M
$44M
$10M
$3M
$21M
Free Cash Flow
$318M
$173M
$188M
$28M
$109M
$252M
$61M
$59M
$79M
$80M
$67M
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
6.2%
6.5%
5.7%
5.9%
6.2%
6.1%
-7.2%
6.6%
6.3%
6.1%
5.6%
·
Net Margin
3.5%
3.6%
3.4%
3.9%
4.8%
4.0%
-9.5%
4.7%
3.1%
2.3%
1.7%
·
Pretax Margin
4.9%
4.9%
4.7%
5.2%
6.4%
5.2%
-8.3%
6.0%
5.8%
5.5%
4.9%
·
EBITDA Margin
9.5%
9.6%
8.6%
8.8%
9.2%
9.7%
-3.9%
9.3%
8.8%
8.6%
7.9%
·
ROA
4.5%
4.8%
4.6%
5.5%
6.6%
5.3%
-15.4%
9.7%
6.6%
4.9%
3.5%
·
ROE
14.9%
17.0%
15.2%
17.0%
21.4%
20.2%
-68.8%
42.1%
28.3%
19.3%
13.1%
·
ROIC
17.6%
20.7%
17.3%
18.0%
18.8%
19.3%
-46.5%
42.3%
40.9%
33.2%
26.3%
·
Likuiditas & Solvabilitas2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
1.8
1.8
1.7
1.6
1.5
1.9
1.8
1.6
1.7
1.8
·
Quick Ratio
1.2
1.4
1.3
1.2
1.2
1.1
1.4
1.3
1.2
1.1
1.2
·
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
1.3
1.3
1.4
1.4
1.4
1.3
1.6
2.1
2.1
2.2
2.1
·
Receivables Turnover
5.9
5.8
5.9
6.3
6.7
6.8
7.6
9.1
9.8
10.6
11.0
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$30.09
$26.24
$22.92
$20.52
$18.17
·
·
$6.57
$5.66
$5.05
$4.65
·
Revenue / Share
$120.15
$115.21
$96.76
$84.19
$73.18
$64.20
$62.27
$52.81
$46.65
$40.78
$34.70
·
Cash Flow / Share
$9.75
$6.31
$6.26
$2.38
$3.77
$6.76
$2.79
$2.72
$3.16
$3.00
$2.39
·
Cash / Share
$3.38
$5.03
$4.20
$3.08
$3.76
·
·
$1.84
$1.59
$1.21
$1.27
·
EPS (TTM)
$3.17
$2.97
$2.24
$2.72
$3.05
$2.02
$-6.58
$1.80
$1.41
$0.92
$0.59
·
Valuasi (TTM)12
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$5.50B
$5.22B
$4.33B
$3.75B
$3.25B
$2.77B
$2.41B
$1.93B
$1.73B
$1.48B
$1.26B
·
Net Income TTM
$191M
$188M
$147M
$145M
$156M
$110M
$-228M
$90M
$75M
$34M
$21M
·
Market Cap
$7.11B
$8.19B
$7.24B
$5.42B
$8.65B
·
·
$2.46B
$2.51B
$1.70B
$1.45B
·
P/E
49.1
60.9
72.4
45.1
64.4
67.7
-14.1
38.0
49.6
51.6
68.5
·
P/S
1.3
1.6
1.7
1.4
2.7
·
·
1.3
1.5
1.1
1.1
·
P/B
5.2
6.9
7.1
6.0
10.8
·
·
10.4
12.4
9.4
8.7
·
P / Cash Flow
15.9
28.7
25.8
51.2
51.7
·
·
24.8
21.7
15.6
16.7
·
P / FCF
22.3
47.4
38.6
191.6
79.3
·
·
41.9
31.6
21.3
21.6
·
Dividend Yield
0.69%
0.53%
0.54%
0.64%
0.36%
·
·
0.76%
0.68%
0.91%
0.50%
·
Earnings Yield
2.0%
1.6%
1.4%
2.2%
1.6%
1.5%
-7.1%
2.6%
2.0%
1.9%
1.5%
·
Payout Ratio
25.6%
23.3%
26.6%
24.1%
20.0%
25.1%
-9.7%
20.8%
32.3%
46.1%
33.6%
·
Annual Payout
$49M
$44M
$39M
$35M
$31M
$27M
$22M
$19M
$17M
$15M
$7M
·
Per Saham1
Metrik
Tren
Q4 2023
EPS (TTM)
$2.24
Valuasi (TTM)5
Metrik
Tren
Q4 2023
Revenue TTM
$4.33B
Net Income TTM
$147M
P/E
72.4
Earnings Yield
1.4%
Annual Payout
$39M
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
$5.50B
$5.22B
$4.33B
$3.75B
$3.25B
Margin Operasi %
6.2%
6.5%
5.7%
5.9%
6.2%
Laba Bersih
$191M
$188M
$147M
$145M
$156M
EPS Dilusian
$3.17
$2.97
$2.24
$2.72
$3.05
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
1.7
1.8
1.8
1.7
1.6
Rasio Cepat
1.2
1.4
1.3
1.2
1.2
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$318M
$173M
$188M
$28M
$109M
Pemilik institusional (13F)
296 pengaju
· $4.8B 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.
Pemegang296
Nilai yang dipegang$4.8B
Posisi baru41
Posisi yang keluar57
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
41 (-4 vs Kuartal sebelumnya)
57 (+13 vs Kuartal sebelumnya)
103 (-9 vs Kuartal sebelumnya)
104 (+6 vs Kuartal sebelumnya)
-1.4M
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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
JAY S. HENNICK, HENSET CAPITAL INC., FSV SHARES LP, FSV SHARES II LP, THE JAY AND BARBARA HENNICK FAMILY FOUNDATION, JAYSET CAPITAL CORP.
×2 pengajuan
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 24 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.