Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-107.6%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Des. 2016
$0.11
$0.11
-0.99%
31 Maret 2016
$0.11
$0.11
-0.99%
31 Des. 2015
$-0.08
$0.04
-322.2%
30 Sep. 2015
$0.03
$0.04
-25.6%
30 Juni 2015
$0.03
$0.02
26.6%
31 Maret 2015
$-0.08
$0.04
-322.2%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue
$8.75B
$5.20B
$4.50B
$4.29B
$4.20B
$3.89B
$2.97B
$2.58B
$2.76B
$2.67B
$2.45B
Cost of Revenue
$3.68B
$2.84B
$2.75B
$2.61B
$2.37B
$2.15B
$2.03B
$2.04B
$2.11B
$2.00B
$1.99B
Operating Expenses
·
·
·
·
·
·
·
·
·
·
$2.50B
Interest Expense
$160M
$130M
$105M
$97M
$103M
$127M
$102M
$88M
$81M
$78M
$83M
Other Non-op
·
·
·
·
·
·
·
·
·
·
$-27M
Pretax Income
$5.29B
$1.99B
$1.21B
$1.15B
$1.28B
$1.18B
$350M
$-411M
$152M
$357M
$9M
Income Tax
$1.65B
$697M
$465M
$442M
$425M
$432M
$176M
$-66M
$173M
$190M
$248M
Net Income
$3.57B
$1.25B
$703M
$711M
$789M
$723M
$162M
$-348M
$-19M
$158M
$-247M
EPS (Basic)
$3.99
$1.39
$0.79
$0.80
$0.89
$0.82
$0.20
$-0.42
·
·
·
EPS (Diluted)
$3.94
$1.38
$0.77
$0.78
$0.88
$0.81
$0.19
$-0.42
·
·
·
Shares (Basic)
894,972,803
894,881,526
893,318,864
890,968,721
887,306,342
878,661,474
827,386,603
821,532,707
820,611,806
809,889,990
774,763,151
Shares (Diluted)
897,339,333
895,503,589
895,037,887
893,916,246
893,497,539
889,841,717
839,234,102
832,465,491
826,920,421
810,082,191
774,763,151
EBITDA
$920M
$627M
$795M
$844M
$713M
$661M
$610M
$668M
$748M
·
·
Neraca23
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Cash & Equivalents
$1.78B
$860M
$649M
$769M
$525M
$887M
$515M
$220M
$479M
$527M
$440M
Receivables
$381M
$338M
$251M
$198M
$264M
$240M
$136M
$139M
$172M
$170M
$68M
Inventory
$783M
$699M
$828M
$759M
$628M
$522M
$418M
$368M
$394M
$329M
$294M
Prepaid Expense
·
·
·
·
·
·
·
·
·
·
$40M
Current Assets
·
·
·
·
·
$1.73B
$1.07B
$726M
$1.11B
$1.05B
$904M
PP&E (Net)
$11.34B
$7.30B
$5.07B
$4.82B
$5.08B
$4.77B
$4.66B
$4.26B
$4.89B
$4.52B
$4.30B
PP&E (Gross)
·
·
·
·
·
·
·
·
·
·
$7.15B
Accum. Depreciation
·
·
·
·
·
·
·
·
·
·
$3.44B
Goodwill
·
·
·
·
·
·
$0
$0
$77M
$318M
$295M
Total Assets
$15.23B
$10.14B
$8.23B
$7.34B
$7.35B
$7.47B
$6.56B
$5.91B
$6.50B
$6.31B
$5.86B
Accounts Payable
$908M
$651M
$644M
$601M
$578M
$551M
$467M
$418M
$463M
$543M
$416M
Accrued Liabilities
·
·
·
·
·
·
·
·
·
·
$169M
Current Liabilities
$1.70B
$1.71B
$1.51B
$785M
$822M
$916M
$1.37B
$532M
$854M
$859M
$522M
Deferred Tax
·
·
·
·
·
·
·
·
·
·
$254M
Other Non-current Liabilities
·
·
·
·
·
·
·
·
·
·
$9M
Total Liabilities
$6.55B
$4.78B
$3.61B
$3.00B
$3.22B
$3.64B
$3.65B
$3.20B
$3.10B
$3.14B
$3.10B
Total Debt
·
·
·
·
·
·
·
·
·
·
$1.80B
Common Stock
·
·
·
·
·
·
·
·
·
·
$63M
Retained Earnings
$6.68B
$3.86B
$2.96B
$2.63B
$2.22B
$1.76B
$1.19B
$1.07B
$1.47B
$1.55B
$1.43B
AOCI
·
·
·
·
·
·
·
·
·
·
$-2.31B
Stockholders' Equity
$8.43B
$5.20B
$4.48B
$4.21B
$3.98B
$3.66B
$2.78B
$2.59B
$3.28B
$3.05B
$2.55B
Liabilities + Equity
·
·
·
·
·
·
·
·
·
·
$5.51B
Shares Outstanding
·
·
·
·
·
·
·
·
·
·
771,416,491
Arus Kas11
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
D&A
$920M
$627M
$795M
$844M
$713M
$661M
$610M
$668M
$748M
$671M
$592M
Deferred Tax
·
·
·
·
·
·
·
·
·
·
$12M
Other Non-cash
$-716M
$-265M
$-306M
$-176M
$-272M
$-273M
$73M
$238M
$493M
·
·
Operating Cash Flow
$3.77B
$1.61B
$1.19B
$1.38B
$1.23B
$1.11B
$845M
$569M
$732M
$918M
$1.03B
CapEx
$1.40B
$1.18B
$1.05B
$1.07B
$1.09B
$584M
$612M
$814M
$834M
$628M
$614M
Investing Cash Flow
$-2.77B
$-2.59B
$-1.37B
$-1.07B
$-1.07B
$-607M
$-447M
$-887M
$-909M
$-868M
$-652M
Dividends Paid
·
·
·
·
·
·
·
·
·
·
$15M
Financing Cash Flow
$-173M
$1.21B
$82M
$-57M
$-510M
$-140M
$-105M
$152M
$85M
$37M
$-88M
Net Change in Cash
·
·
·
·
·
·
·
·
·
·
$-18M
Free Cash Flow
$2.37B
$424M
$138M
$310M
$142M
$528M
$232M
$-256M
$389M
·
$146M
Levered FCF
$2.26B
$339M
$74M
$250M
$75M
$448M
$182M
$-330M
$400M
·
$-65M
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Net Margin
40.8%
23.9%
15.6%
16.6%
18.8%
18.6%
5.5%
-13.5%
-0.68%
·
·
Pretax Margin
60.5%
38.2%
26.9%
27.2%
29.9%
30.3%
11.8%
-15.9%
5.5%
·
·
EBITDA Margin
10.5%
12.1%
17.7%
19.7%
17.0%
17.0%
20.6%
25.9%
27.1%
·
·
ROA
28.1%
13.6%
9.0%
9.7%
10.7%
10.3%
2.6%
-5.5%
-0.29%
·
-5.6%
ROE
52.3%
25.7%
16.2%
17.4%
20.7%
22.4%
6.0%
-11.9%
-0.59%
·
-11.2%
Likuiditas & Solvabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Current Ratio
·
·
·
·
·
1.9
0.8
1.5
1.3
·
1.7
Quick Ratio
1.3
0.7
0.6
1.2
1.0
1.2
0.5
0.9
0.8
·
1.0
Debt / Equity
·
·
·
·
·
·
·
·
·
·
0.7
LT Debt / Equity
·
·
·
·
·
·
·
·
·
·
0.7
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Asset Turnover
0.7
0.6
0.6
0.6
0.6
0.6
0.5
0.4
0.4
·
·
Inventory Turnover
5.0
3.7
3.5
3.8
4.1
4.6
5.2
5.4
5.8
·
·
Receivables Turnover
24.4
17.7
20.0
18.6
16.7
20.7
21.5
15.9
14.8
·
·
Per Saham7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Book Value / Share
·
·
·
·
·
·
·
·
·
·
$3.31
Revenue / Share
$9.75
$5.81
$5.03
$4.80
$4.70
$4.37
$3.54
$3.10
$3.34
·
·
Cash Flow / Share
$4.20
$1.79
$1.33
$1.54
$1.38
$1.25
$1.01
$0.67
$1.48
·
·
Cash / Share
·
·
·
·
·
·
·
·
·
·
$0.57
Dividend / Share
$0.79
$0.39
$0.41
$0.34
$0.36
$0.16
$0.05
$0.06
$8.00
$0.05
$0.02
Dividend Paid / Share
·
·
·
·
·
·
·
·
·
·
$0.02
EPS (TTM)
$3.94
$1.38
$0.77
$0.78
$0.88
$0.81
$0.19
$-0.42
·
·
·
Valuasi (TTM)15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
Revenue TTM
$8.75B
$5.20B
$4.50B
$4.29B
$4.20B
$3.89B
$2.97B
$2.58B
$2.76B
·
$2.45B
Net Income TTM
$3.57B
$1.25B
$703M
$711M
$789M
$723M
$162M
$-348M
$-19M
·
$-247M
Market Cap
·
·
·
·
·
·
·
·
·
·
$2.14B
Enterprise Value
·
·
·
·
·
·
·
·
·
·
$3.50B
P/E
11.1
9.6
18.8
13.3
12.5
11.4
34.7
-8.4
·
·
·
P/S
·
·
·
·
·
·
·
·
·
·
0.9
P/B
·
·
·
·
·
·
·
·
·
·
0.8
P / Cash Flow
·
·
·
·
·
·
·
·
·
·
3.7
P / FCF
·
·
·
·
·
·
·
·
·
·
14.7
EV / FCF
·
·
·
·
·
·
·
·
·
·
24.1
EV / Revenue
·
·
·
·
·
·
·
·
·
·
1.4
Dividend Yield
·
·
·
·
·
·
·
·
·
·
0.71%
Earnings Yield
9.0%
10.4%
5.3%
7.5%
8.0%
8.7%
2.9%
-11.9%
·
·
·
Payout Ratio
·
·
·
·
·
·
·
·
·
·
-4.4%
Annual Payout
·
·
·
·
·
·
·
·
·
·
$15M
Per Saham1
Metrik
Tren
Q4 2017
Q4 2016
Q4 2010
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
EPS (TTM)
·
·
$0.55
$0.69
$0.44
·
·
·
·
·
Valuasi (TTM)5
Metrik
Tren
Q4 2017
Q4 2016
Q4 2010
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
Revenue TTM
$2.76B
$2.67B
·
·
·
·
·
·
·
·
Net Income TTM
$-19M
$158M
$391M
$452M
$246M
·
·
·
·
·
P/E
·
·
20.9
15.8
30.7
·
·
·
·
·
Earnings Yield
·
·
4.8%
6.3%
3.2%
·
·
·
·
·
Annual Payout
·
·
$118M
$142M
$158M
·
·
·
·
·
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
$8.75B
$5.20B
$4.50B
$4.29B
$4.20B
Laba Bersih
$3.57B
$1.25B
$703M
$711M
$789M
EPS Dilusian
$3.94
$1.38
$0.77
$0.78
$0.88
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Cepat
1.3
0.7
0.6
1.2
1.0
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$2.37B
$424M
$138M
$310M
$142M
Pemilik institusional (13F)
404 pengaju
· $5.4B 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.
Pemegang404
Nilai yang dipegang$5.4B
Posisi baru46
Posisi yang keluar53
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
46 (-19 vs Kuartal sebelumnya)
53 (+13 vs Kuartal sebelumnya)
159 (+12 vs Kuartal sebelumnya)
124 (-13 vs Kuartal sebelumnya)
+8.2M
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.
MMC Norilsk Nickel IRS Identification Nos. of Above Persons (entities only) Not Applicable (foreign entity), Jenington International Inc. IRS Identification Nos. of Above Persons (entities only) Not Applicable (foreign entity), Vladimir O. Potanin IRS Identification Nos. of Above Persons (entities only) Not Applicable (foreign entity), Mikhail D. Prokhorov IRS Identification Nos. of Above Persons (entities only) Not Applicable (foreign entity)
×3 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.
Orang dalam perusahaan
2 orang dalam
· 0 pejabat · 2 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 36 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.