Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata2.7%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Sep. 2026
Sep 23, 2026
$1.52
$1.48
2.8%
30 Juni 2026
Jun 24, 2026
$1.41
$1.41
-0.06%
31 Maret 2026
$0.57
$0.56
1.7%
31 Des. 2025
$1.28
$1.24
3.3%
30 Sep. 2025
$1.26
$1.26
0.25%
30 Juni 2025
$1.18
$1.09
8.3%
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
$3.47B
$3.57B
$3.51B
$3.75B
$3.28B
$2.79B
$2.90B
$3.04B
$2.31B
$2.09B
$2.08B
$2.10B
Cost of Revenue
$2.39B
$2.51B
$2.50B
$2.79B
$2.43B
$2.03B
$2.09B
$2.21B
$1.71B
$1.49B
$1.52B
$1.57B
Gross Profit
$1.08B
$1.06B
$1.01B
$964M
$845M
$757M
$807M
$828M
$599M
$606M
$568M
$533M
R&D Expense
·
·
·
·
·
·
·
·
·
·
·
$21M
SG&A Expense
$726M
$714M
$654M
$641M
$593M
$538M
$581M
$590M
$479M
$408M
$398M
$383M
Operating Expenses
$2.85B
$2.97B
$2.93B
·
·
·
·
·
·
·
·
·
Operating Income
·
$348M
$355M
$323M
$253M
$218M
$226M
$238M
$120M
$198M
$170M
$150M
Interest Income
$5M
$5M
$4M
$8M
$9M
$11M
$12M
$12M
$4M
$2M
·
·
Other Non-op
$39M
$-2M
$-611.0K
·
·
·
·
·
·
·
·
·
Pretax Income
$215M
$183M
$234M
$252M
$217M
$158M
$173M
$157M
$61M
$163M
$138M
$79M
Income Tax
$67M
$56M
$94M
$77M
$63M
$42M
$49M
$-6M
$10M
$49M
$56M
$34M
Net Income
$152M
$130M
$145M
$180M
$161M
$124M
$131M
$171M
$59M
$122M
$87M
$50M
EPS (Basic)
$2.78
$2.37
$2.67
$3.37
$3.05
$2.38
$2.57
$3.38
$1.18
$2.43
$1.72
$1.00
EPS (Diluted)
$2.75
$2.30
$2.59
$3.26
$2.97
$2.36
$2.52
$3.29
$1.15
$2.37
$1.69
$0.97
Shares (Basic)
54,602,000
54,932,000
54,332,000
53,580,000
52,887,000
52,039,000
50,920,000
50,591,000
50,370,000
50,136,000
50,274,000
50,006,000
Shares (Diluted)
55,355,000
56,629,000
55,958,000
55,269,000
54,315,000
52,520,000
51,983,000
51,975,000
51,619,000
51,270,000
51,393,000
51,255,000
EBITDA
$178M
$523M
$515M
$470M
$396M
$357M
$367M
$400M
$213M
$280M
$245M
$215M
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$107M
$169M
$179M
$80M
$62M
$101M
$112M
$151M
$194M
$142M
$119M
$78M
Receivables
$564M
$558M
$578M
$607M
$615M
$515M
$493M
$495M
$474M
$351M
$365M
$341M
Inventory
$472M
$467M
$442M
$492M
$448M
$323M
$337M
$348M
$372M
$247M
$249M
$251M
Other Current Assets
$120M
$104M
$113M
$120M
$96M
$81M
$91M
$96M
$117M
$70M
$69M
$93M
Current Assets
$1.26B
$1.30B
$1.31B
$1.30B
$1.22B
$1.02B
$1.03B
$1.09B
$1.16B
$811M
$801M
$765M
PP&E (Net)
$935M
$882M
$825M
$734M
$695M
$671M
$630M
$637M
$670M
$515M
$513M
$503M
PP&E (Gross)
$1.96B
$1.86B
$1.76B
$1.58B
$1.50B
$1.43B
$1.30B
$1.30B
$1.29B
$1.09B
$1.11B
$1.11B
Accum. Depreciation
$1.02B
$983M
$930M
$846M
$806M
$757M
$674M
$667M
$618M
$578M
$599M
$604M
Goodwill
$1.68B
$1.53B
$1.49B
$1.39B
$1.30B
$1.31B
$1.28B
$1.31B
$1.34B
$366M
$354M
$256M
Intangibles
$806M
$770M
$729M
$702M
$687M
$756M
$799M
$908M
$1.00B
$205M
$213M
$196M
Other Non-current Assets
$498M
$450M
$371M
$336M
$372M
$278M
$241M
$237M
$207M
$158M
$161M
$149M
Total Assets
$5.18B
$4.93B
$4.72B
$4.46B
$4.27B
$4.04B
·
$4.18B
$4.37B
$2.06B
$2.04B
$1.87B
Accounts Payable
$470M
$491M
$440M
$461M
$500M
$316M
$299M
$273M
$268M
$163M
$178M
$174M
Accrued Liabilities
$134M
$97M
$108M
$89M
$86M
$84M
$61M
$76M
$84M
$51M
$57M
$51M
Short-term Debt
$0
$587.0K
$2M
$29M
$25M
$17M
$16M
$15M
$31M
$37M
$31M
$27M
Current Liabilities
$743M
$719M
$693M
$706M
$737M
$530M
$542M
$546M
$505M
$392M
$350M
$317M
Capital Leases
$42M
$49M
$37M
$23M
$24M
·
·
·
·
·
·
·
Deferred Tax
$120M
$142M
$176M
$183M
$179M
$166M
$178M
$214M
$281M
$26M
$24M
$17M
Other Non-current Liabilities
$368M
$322M
$388M
$358M
$277M
$279M
$242M
$265M
$346M
$62M
$69M
$42M
Total Liabilities
$3.18B
$3.10B
$2.97B
$2.85B
$2.68B
$2.65B
$2.76B
$3.02B
$3.32B
$1.11B
$1.16B
$974M
Long-term Debt
$2.02B
$2.01B
$1.84B
$1.74B
$1.59B
$1.76B
$1.96B
$2.23B
$2.42B
$666M
$692M
$548M
Total Debt
$2.02B
$2.01B
$1.84B
$1.77B
$1.62B
$17M
$1.98B
$2.25B
$2.45B
$706M
$723M
$575M
Common Stock
$54M
$55M
$54M
$54M
$53M
$52M
$51M
$51M
·
·
·
·
Paid-in Capital
$298M
$323M
$301M
$266M
$214M
$158M
$130M
$96M
$75M
$60M
$56M
$53M
Retained Earnings
$2.03B
$1.92B
$1.84B
$1.74B
$1.60B
$1.47B
$1.38B
$1.29B
$1.13B
$1.09B
$995M
$934M
AOCI
$-375M
$-473M
$-443M
$-451M
$-270M
$-303M
$-344M
$-280M
$-201M
$-263M
$-227M
$-147M
Stockholders' Equity
$2.00B
$1.83B
$1.76B
$1.61B
$1.60B
$1.38B
$1.22B
$1.15B
$1.05B
$938M
$873M
$890M
Liabilities + Equity
$5.18B
$4.93B
$4.72B
$4.46B
$4.27B
$4.04B
$3.99B
$4.18B
$4.37B
$2.06B
$2.04B
$1.87B
Shares Outstanding
54,174,963
54,657,103
54,092,987
53,676,576
52,777,753
51,906,663
51,241,190
50,732,796
50,388,839
50,141,343
50,074,310
50,310,803
Arus Kas18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$178M
$175M
$160M
$147M
$143M
$139M
$141M
$145M
$87M
$78M
$75M
$66M
Stock-based Comp
$22M
$22M
$20M
$24M
$22M
$17M
$24M
$17M
$18M
$13M
$14M
$13M
Deferred Tax
$-41M
$-55M
$-18M
$-2M
$-7M
$-21M
$-11M
$-56M
$-20M
$4M
$7M
$4M
Amort. of Intangibles
$87M
$84M
$80M
$74M
$71M
$71M
$74M
$76M
$36M
$28M
$27M
$23M
Restructuring
$17M
$22M
$25M
$-449.0K
$787.0K
$5M
$15M
$9M
$18M
·
·
$3M
Other Non-cash
$-48M
$30M
$72M
$-93M
$-106M
$73M
$-16M
$-25M
$-1M
$-25M
$28M
$-103M
Operating Cash Flow
$263M
$302M
$378M
$257M
$213M
$332M
$269M
$253M
$166M
$196M
$211M
$30M
CapEx
$142M
$139M
$119M
$130M
$96M
$87M
$62M
$68M
$55M
$63M
$59M
$140M
Investing Cash Flow
$-232M
$-407M
$-319M
$-375M
$-95M
$-109M
$7M
$-62M
$-1.80B
$-112M
·
·
Debt Issued
$1.30B
$1.93B
$2.23B
$335M
$0
$300M
$0
$0
$2.86B
·
$357M
$560M
Net Debt Issued
$-5M
$168M
$107M
$176M
$-156M
$-218M
$-289M
$-186M
$1.78B
$-22M
$146M
$77M
Stock Repurchased
$61M
$40M
$3M
$4M
$3M
$3M
$3M
$5M
$22M
$23M
$19M
$16M
Net Stock Activity
$-61M
$-40M
$-3M
$-4M
$-3M
$-3M
$-3M
$-5M
$-22M
$-23M
$-19M
$-16M
Dividends Paid
$50M
$48M
$43M
$39M
$35M
$33M
$32M
$31M
$30M
$28M
$26M
$23M
Financing Cash Flow
$-108M
$112M
$35M
$160M
$-154M
$-239M
$-315M
$-229M
$1.68B
$-53M
·
·
Net Change in Cash
$-62M
$-10M
$100M
$18M
$-39M
$-12M
$-39M
$-44M
$52M
$23M
$42M
$-78M
Taxes Paid
$125M
$123M
$71M
$73M
$73M
$50M
$37M
$37M
$38M
$47M
$33M
·
Free Cash Flow
$121M
$163M
$259M
$127M
$117M
$244M
$207M
$185M
$86M
$132M
$152M
$-110M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
31.1%
29.8%
28.7%
25.7%
25.8%
27.1%
27.9%
27.5%
26.2%
29.1%
27.3%
25.3%
Operating Margin
·
9.8%
10.1%
8.6%
7.7%
7.8%
7.8%
8.4%
5.5%
9.7%
8.2%
7.1%
Net Margin
4.4%
3.6%
4.1%
4.8%
4.9%
4.4%
4.5%
5.6%
2.5%
5.9%
4.2%
2.4%
Pretax Margin
6.2%
5.1%
6.7%
6.7%
6.6%
5.7%
6.0%
5.1%
2.5%
8.0%
6.6%
3.8%
EBITDA Margin
5.1%
14.6%
14.7%
12.5%
12.1%
12.8%
12.7%
13.2%
9.3%
13.4%
11.8%
10.2%
ROA
3.0%
2.7%
3.1%
4.1%
3.9%
·
3.2%
4.0%
1.8%
6.0%
4.4%
2.7%
ROE
7.9%
7.3%
8.6%
·
10.8%
·
11.0%
15.5%
5.9%
13.7%
9.8%
5.5%
ROIC
·
6.3%
5.9%
12.7%
5.6%
948.4%
5.0%
7.8%
3.0%
8.6%
6.4%
5.8%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.7
1.8
1.9
·
1.7
·
1.9
2.0
2.3
2.1
2.3
2.4
Quick Ratio
0.9
1.0
1.1
·
0.9
·
1.1
1.2
1.3
1.3
1.4
1.3
Debt / Equity
1.0
1.1
1.0
·
1.0
·
1.6
2.0
2.3
0.8
0.8
0.6
LT Debt / Equity
1.0
1.1
1.0
·
1.0
·
1.6
1.9
2.3
0.6
0.8
0.6
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.7
0.7
0.8
0.9
0.8
·
0.7
0.7
0.7
1.0
1.1
1.1
Inventory Turnover
5.1
5.5
5.4
5.9
6.3
·
6.1
6.1
5.6
6.0
6.1
6.6
Receivables Turnover
6.2
6.3
5.9
·
5.8
·
5.9
6.3
5.6
5.9
5.9
6.3
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$36.98
$33.46
$32.45
·
$30.25
·
$23.85
$22.70
$20.71
$18.70
$17.43
$17.69
Revenue / Share
$62.75
$63.02
$62.74
$67.84
$60.35
$53.13
$55.73
$58.51
$44.67
$40.85
$40.54
$41.06
Cash Flow / Share
$4.76
$5.34
$6.76
$4.64
$3.93
$6.31
$5.18
$4.87
$2.73
$3.82
$4.10
$0.58
Cash / Share
$1.98
$3.10
$3.32
·
$1.17
·
$2.19
$2.97
$3.86
$2.84
$2.38
$1.54
Dividend / Share
$0.93
$0.86
$0.81
$0.74
$0.67
$0.65
$0.64
$0.61
$0.59
$0.55
$0.51
$0.46
EPS (TTM)
$2.75
$2.30
$2.59
$3.26
$2.97
$2.36
$2.52
$3.29
$1.15
$2.37
$1.69
$0.97
Tingkat Pertumbuhan10
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-2.7%
1.7%
-6.3%
14.4%
17.5%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-2.5%
2.9%
8.0%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
4.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
19.6%
-11.2%
-20.5%
9.8%
25.9%
·
·
·
·
·
·
·
EPS CAGR 3Y
-5.5%
-8.2%
3.1%
·
·
·
·
·
·
·
·
·
EPS CAGR 5Y
3.1%
·
·
·
·
·
·
·
·
·
·
·
Net Income YoY
16.7%
-10.1%
-19.6%
11.7%
30.4%
·
·
·
·
·
·
·
Net Income CAGR 3Y
-5.5%
-6.9%
5.4%
·
·
·
·
·
·
·
·
·
Net Income CAGR 5Y
4.2%
·
·
·
·
·
·
·
·
·
·
·
Dividends Paid CAGR 5Y
8.5%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$3.47B
$3.57B
$3.51B
$3.75B
$3.28B
$2.79B
$2.90B
$3.04B
$2.31B
$2.09B
$2.08B
$2.10B
Net Income TTM
$152M
$130M
$145M
$180M
$161M
$124M
$131M
$171M
$59M
$122M
$87M
$50M
Market Cap
$3.16B
$4.20B
$4.16B
$4.31B
$3.90B
·
$2.56B
$2.45B
$2.80B
$2.33B
$1.99B
$2.17B
Enterprise Value
$5.07B
$6.04B
$5.82B
·
$5.45B
·
$4.42B
$4.54B
$5.06B
$2.89B
$2.60B
$2.67B
P/E
21.2
33.4
29.7
24.6
24.9
22.8
19.8
14.7
48.4
19.6
23.5
44.5
P/S
0.9
1.2
1.2
1.2
1.2
·
0.9
0.8
1.2
1.1
1.0
1.0
P/B
1.6
2.3
2.4
·
2.4
·
2.1
2.1
2.7
2.5
2.3
2.4
P / Cash Flow
12.0
13.9
11.0
16.8
18.3
·
9.5
9.7
19.9
11.9
9.5
73.1
P / FCF
26.0
25.8
16.0
34.1
33.3
·
12.3
13.2
32.7
17.6
13.1
-19.7
EV / EBITDA
28.4
11.6
11.3
·
13.8
·
12.0
11.4
23.7
10.3
10.6
12.4
EV / FCF
41.8
37.0
22.4
·
46.5
·
21.3
24.6
59.0
21.8
17.1
-24.3
EV / Revenue
1.5
1.7
1.7
·
1.7
·
1.5
1.5
2.2
1.4
1.2
1.3
Dividend Yield
1.6%
1.1%
1.0%
0.91%
0.89%
·
1.3%
1.3%
1.1%
1.2%
1.3%
1.1%
Earnings Yield
4.7%
3.0%
3.4%
4.1%
4.0%
4.4%
5.1%
6.8%
2.1%
5.1%
4.2%
2.2%
Payout Ratio
33.1%
36.5%
29.9%
21.7%
21.6%
27.1%
24.7%
18.2%
50.8%
22.2%
29.6%
46.4%
Annual Payout
$50M
$48M
$43M
$39M
$35M
$33M
$32M
$31M
$30M
$28M
$26M
$23M
Laporan Laba Rugi15
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue
$938M
$950M
$771M
$895M
$892M
$898M
$923M
$918M
$810M
$903M
$898M
$809M
$958M
Cost of Revenue
$626M
$631M
$535M
$613M
$607M
$612M
$658M
$642M
$571M
$629M
$641M
$594M
$710M
Gross Profit
$312M
$320M
$236M
$282M
$285M
$286M
$265M
$276M
$239M
$274M
$257M
$215M
$248M
SG&A Expense
$198M
$202M
$184M
$184M
$175M
$186M
$188M
$171M
$172M
$160M
$167M
$155M
$158M
Operating Income
·
·
·
·
$110M
$100M
·
$104M
$67M
·
$90M
$60M
$90M
Interest Income
$2M
$2M
$2M
$2M
$1M
$854.0K
$1M
$1M
$1M
$1M
$932.0K
$667.0K
$2M
Other Non-op
$8M
$3M
$-95.0K
$37M
$2M
$44.0K
·
·
·
·
·
·
·
Pretax Income
$101M
$92M
$28M
$41M
$83M
$73M
$-525.0K
$72M
$38M
$86M
$59M
$30M
$62M
Income Tax
$25M
$26M
$7M
$12M
$17M
$33M
$8M
$18M
$8M
$42M
$19M
$10M
$15M
Net Income
$79M
$68M
$21M
$30M
$67M
$42M
$-7M
$55M
$31M
$45M
$40M
$22M
$48M
EPS (Basic)
$1.46
$1.25
$0.38
$0.54
$1.23
$0.77
$-0.14
$1.01
$0.57
$0.83
$0.74
$0.40
$0.90
EPS (Diluted)
$1.44
$1.23
$0.38
$0.54
$1.22
$0.76
$-0.13
$0.98
$0.55
$0.80
$0.73
$0.39
$0.87
Shares (Basic)
54,235,000
54,430,000
54,731,000
·
54,428,000
54,443,000
·
54,975,000
54,702,000
·
54,269,000
54,174,000
·
Shares (Diluted)
54,906,000
55,069,000
55,513,000
·
55,162,000
54,952,000
·
56,650,000
56,573,000
·
55,717,000
55,919,000
·
EBITDA
$46M
$46M
$46M
·
$110M
$100M
·
$104M
$67M
·
$90M
$60M
·
Neraca29
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Cash & Equivalents
$97M
$114M
$108M
$107M
$122M
$97M
$169M
$131M
$165M
·
$103M
$125M
·
Receivables
$648M
$623M
$532M
$564M
$564M
$584M
$558M
$575M
$526M
·
$587M
$566M
·
Inventory
$583M
$527M
$507M
$472M
$503M
$496M
$467M
$509M
$490M
·
$499M
$526M
·
Other Current Assets
$158M
$136M
$129M
$120M
$112M
$118M
$104M
$115M
$116M
·
$129M
$123M
·
Current Assets
$1.49B
$1.40B
$1.28B
$1.26B
$1.30B
$1.29B
$1.30B
$1.33B
$1.30B
·
$1.32B
$1.34B
·
PP&E (Net)
$979M
$968M
$957M
$935M
$890M
$868M
$882M
$861M
$823M
$825M
$787M
$757M
$734M
PP&E (Gross)
$2.06B
$2.03B
$2.01B
$1.96B
$1.91B
$1.86B
$1.86B
$1.86B
$1.77B
·
$1.67B
$1.62B
·
Accum. Depreciation
$1.08B
$1.07B
$1.05B
$1.02B
$1.02B
$994M
$983M
$994M
$949M
·
$886M
$866M
·
Goodwill
$1.70B
$1.69B
$1.70B
$1.68B
$1.68B
$1.67B
$1.53B
$1.59B
$1.49B
·
$1.44B
$1.39B
·
Intangibles
$749M
$767M
$791M
$806M
$829M
$848M
$770M
$806M
$702M
·
$722M
$697M
·
Other Non-current Assets
$515M
$501M
$500M
$498M
$464M
$453M
$450M
$389M
$373M
·
$350M
$350M
·
Total Assets
$5.43B
$5.33B
$5.22B
$5.18B
$5.17B
$5.13B
$4.93B
$4.98B
$4.68B
·
$4.62B
$4.54B
·
Accounts Payable
$537M
$526M
$453M
$470M
$459M
$482M
$491M
$494M
$461M
·
$436M
$450M
·
Accrued Liabilities
$148M
$137M
$123M
$134M
$106M
$97M
$97M
$87M
$78M
·
$99M
$96M
·
Short-term Debt
·
·
·
$0
·
·
$587.0K
·
·
·
·
·
·
Current Liabilities
$818M
$779M
$666M
$743M
$674M
$692M
$719M
$705M
$653M
·
$661M
$643M
·
Capital Leases
·
·
·
$42M
·
·
$49M
·
·
·
·
·
·
Deferred Tax
·
·
·
$120M
·
·
$142M
·
·
·
·
·
·
Other Non-current Liabilities
$335M
$344M
$361M
$368M
$396M
$397M
$322M
$360M
$381M
·
$368M
$359M
·
Total Liabilities
$3.26B
$3.25B
$3.15B
$3.18B
$3.21B
$3.26B
$3.10B
$3.14B
$2.91B
·
$2.93B
$2.90B
·
Long-term Debt
·
·
·
$2.02B
·
·
$2.01B
·
·
·
·
·
·
Total Debt
$2.05B
$2.07B
$2.08B
·
$2.08B
$2.11B
·
$2.02B
·
·
·
·
·
Common Stock
$54M
$54M
$54M
$54M
$54M
$54M
$55M
$55M
$54M
·
$54M
$54M
·
Paid-in Capital
$286M
$276M
$309M
$298M
$288M
$279M
$323M
$316M
$310M
·
$280M
$273M
·
Retained Earnings
$2.15B
$2.09B
$2.03B
$2.03B
$2.01B
$1.95B
$1.92B
$1.94B
$1.86B
·
$1.78B
$1.75B
·
AOCI
$-326M
$-336M
$-333M
$-375M
$-394M
$-413M
$-473M
$-474M
$-459M
·
$-434M
$-446M
·
Stockholders' Equity
$2.17B
$2.08B
$2.07B
$2.00B
$1.96B
$1.87B
$1.83B
$1.84B
$1.77B
·
$1.68B
$1.63B
·
Liabilities + Equity
$5.43B
$5.33B
$5.22B
$5.18B
$5.17B
$5.13B
$4.93B
$4.98B
$4.68B
·
$4.62B
$4.54B
·
Shares Outstanding
53,818,019
53,785,879
54,475,112
54,174,963
54,043,300
53,952,793
54,657,103
54,612,541
54,437,953
54,092,987
53,859,908
53,818,698
53,676,576
Arus Kas16
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
D&A
$46M
$46M
$46M
$45M
$46M
$45M
·
·
·
·
·
·
·
Stock-based Comp
$8M
$7M
$5M
$4M
$6M
·
$4M
$6M
$5M
$4M
·
$5M
$4M
Amort. of Intangibles
$22M
$22M
$22M
$22M
$22M
$22M
$22M
$22M
$20M
$21M
$19M
$19M
$38M
Restructuring
·
·
·
$8M
$3M
$2M
$11M
$5M
$4M
$8M
$5M
$3M
$0
Other Non-cash
·
·
$-77M
·
·
·
·
·
·
·
·
·
·
Operating Cash Flow
$65M
$121M
$-4M
$107M
$99M
·
$86M
$88M
$47M
$162M
·
$6M
$208M
CapEx
$37M
$47M
$58M
$48M
$30M
·
$26M
$23M
$43M
$10M
·
$48M
$32M
Investing Cash Flow
$-41M
$-54M
$-57M
$-50M
$-31M
·
$-21M
$-42M
$-43M
$-20M
·
$-64M
$-39M
Debt Issued
$1.02B
$339M
$288M
$186M
$329M
·
$200M
$236M
$195M
$900M
·
$1.30B
$0
Net Debt Issued
·
·
$57M
·
·
·
·
·
$-8M
·
·
$123M
·
Stock Repurchased
$91.0K
$46M
$3M
$-15.0K
$64.0K
·
$187.0K
$18M
$6M
$7.0K
·
$2M
$65.0K
Net Stock Activity
·
·
$-3M
·
·
·
·
·
$-6M
·
·
$-2M
·
Dividends Paid
$13M
$13M
$13M
$13M
$13M
·
$12M
$12M
$11M
$11M
·
$10M
$10M
Financing Cash Flow
$-42M
$-58M
$49M
$-74M
$-46M
·
$-20M
$-29M
$-17M
$-61M
·
$103M
$-141M
Net Change in Cash
$-17M
$6M
$664.0K
$-15M
$26M
·
$38M
$17M
$-14M
$85M
·
$46M
$19M
Free Cash Flow
·
·
$-62M
·
·
·
·
·
$4M
·
·
$-42M
·
Profitabilitas8
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Gross Margin
33.2%
33.6%
30.6%
·
32.0%
31.9%
·
30.0%
29.5%
·
28.6%
26.6%
·
Operating Margin
·
·
·
·
12.3%
11.1%
·
11.4%
8.2%
·
10.0%
7.4%
·
Net Margin
8.4%
7.1%
2.7%
·
7.5%
4.7%
·
6.0%
3.8%
·
4.5%
2.7%
·
Pretax Margin
10.8%
9.7%
3.6%
·
9.3%
8.2%
·
7.9%
4.7%
·
6.5%
3.8%
·
EBITDA Margin
4.9%
4.9%
6.0%
·
12.3%
11.1%
·
11.4%
8.2%
·
10.0%
7.4%
·
ROA
1.5%
1.3%
0.41%
·
1.3%
0.83%
·
1.1%
·
·
·
·
·
ROE
3.8%
3.4%
1.1%
·
3.5%
2.3%
·
3.1%
·
·
·
·
·
ROIC
·
·
·
·
2.2%
1.4%
·
2.0%
·
·
·
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Current Ratio
1.8
1.8
1.9
·
1.9
1.9
·
1.9
·
·
·
·
·
Quick Ratio
0.9
0.9
1.0
·
1.0
1.0
·
1.0
·
·
·
·
·
Debt / Equity
0.9
1.0
1.0
·
1.1
1.1
·
1.1
·
·
·
·
·
LT Debt / Equity
0.9
1.0
1.0
·
1.1
1.1
·
1.1
·
·
·
·
·
Efisiensi3
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
0.2
0.2
0.2
·
0.2
0.2
·
0.2
·
·
·
·
·
Inventory Turnover
1.2
1.2
1.1
·
1.2
1.2
·
1.3
·
·
·
·
·
Receivables Turnover
1.5
1.6
1.5
·
1.6
1.6
·
1.6
·
·
·
·
·
Per Saham6
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
$40.28
$38.72
$37.91
·
$36.22
$34.75
·
$33.71
·
·
·
·
·
Revenue / Share
$17.09
$17.26
$13.89
·
$16.17
$16.34
·
$16.20
$14.33
·
$16.12
$14.47
·
Cash Flow / Share
·
·
$-0.07
·
·
·
·
·
$0.84
·
·
$0.10
·
Cash / Share
$1.81
$2.12
$1.98
·
$2.27
$1.79
·
$2.41
·
·
·
·
·
Dividend / Share
·
·
·
·
·
·
$0.20
$0.22
$0.20
·
$0.20
$0.19
·
EPS (TTM)
$3.59
$3.37
$2.90
·
$2.09
$1.85
·
$3.24
$2.75
·
$2.83
$2.96
·
Valuasi (TTM)13
Metrik
Tren
Q3 2026
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q4 2024
Q3 2024
Q2 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
$3.55B
$3.51B
$3.46B
·
$3.50B
$3.53B
·
$3.55B
$3.51B
·
$3.61B
$3.70B
·
Net Income TTM
$198M
$186M
$160M
·
$115M
·
·
$183M
$154M
·
$157M
$164M
·
Market Cap
$3.03B
$3.45B
$3.58B
·
$3.30B
$3.01B
·
$4.68B
·
·
·
·
·
Enterprise Value
$4.99B
$5.40B
$5.55B
·
$5.26B
$5.03B
·
$6.57B
·
·
·
·
·
P/E
15.7
19.0
22.7
·
29.2
30.2
·
26.4
28.9
·
23.7
24.4
·
P/S
0.9
1.0
1.0
·
0.9
0.9
·
1.3
·
·
·
1.0
·
P/B
1.4
1.7
1.7
·
1.7
1.6
·
2.5
·
·
·
·
·
P / Cash Flow
·
·
-900.9
·
·
·
·
·
·
·
·
·
·
EV / Revenue
1.4
1.5
1.6
·
1.5
1.4
·
1.9
·
·
·
1.5
·
Dividend Yield
1.7%
1.5%
·
·
·
·
·
·
·
·
·
1.0%
·
Earnings Yield
6.4%
5.3%
4.4%
·
3.4%
3.3%
·
3.8%
3.5%
·
4.2%
4.1%
·
Payout Ratio
·
·
60.8%
·
·
·
·
·
36.0%
·
·
46.7%
·
Annual Payout
$51M
$51M
·
·
·
·
·
·
·
·
$41M
$41M
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-11-29
2024-11-30
2024-11-29
2023-12-02
2022-12-31
Pendapatan
$3.47B
$3.57B
·
$3.51B
·
Margin Kotor %
31.1%
29.8%
·
28.7%
·
Margin Operasi %
·
9.8%
·
10.1%
·
Laba Bersih
$152M
$130M
$130M
$145M
·
EPS Dilusian
$2.75
$2.30
·
$2.59
·
Metrik
2025-11-29
2024-11-30
2024-11-29
2023-12-02
2022-12-31
Utang / Ekuitas
1.0
1.1
·
1.0
·
Rasio Lancar
1.7
1.8
·
1.9
·
Rasio Cepat
0.9
1.0
·
1.1
·
Metrik
2025-11-29
2024-11-30
2024-11-29
2023-12-02
2022-12-31
Arus Kas Bebas
$121M
$163M
·
$259M
·
Pemilik institusional (13F)
370 pengaju
· $3.5B 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.
Pemegang370
Nilai yang dipegang$3.5B
Posisi baru61
Posisi yang keluar42
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
61 (+6 vs Kuartal sebelumnya)
42 (+2 vs Kuartal sebelumnya)
121 (+11 vs Kuartal sebelumnya)
105 (-13 vs Kuartal sebelumnya)
-559K
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.
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 60 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.