nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Rasio Pembayaran Dividen0.99%
Pembayaran Tahunan≈$0.01Dibayar semesteran
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Sep 8, 2026
$0,01
USD
≈0.07%
Jun 9, 2026
$0,01
USD
≈0.05%
Mar 10, 2026
$0,01
USD
≈0.03%
Mar 4, 2025
$0,01
USD
≈0.20%
Sep 3, 2024
$0,01
USD
≈0.19%
Mar 4, 2024
$0,01
USD
≈0.23%
Agu 31, 2023
$0,01
USD
≈0.28%
Mar 6, 2023
$0,01
USD
≈0.29%
Sep 1, 2022
$0,01
USD
≈0.39%
Mar 7, 2022
$0,01
USD
≈0.20%
Sep 2, 2021
$0,01
USD
≈0.26%
Mar 8, 2021
$0,01
USD
≈0.23%
Sep 3, 2020
$0,01
USD
≈0.35%
Mar 9, 2020
$0,01
USD
≈0.82%
Sep 5, 2019
$0,01
USD
≈0.43%
Mar 7, 2019
$0,01
USD
≈0.23%
Sep 6, 2018
$0,01
USD
≈0.37%
Mar 8, 2018
$0,01
USD
≈0.21%
Sep 7, 2017
$0,01
USD
≈0.17%
Mar 8, 2017
$0,01
USD
≈0.21%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata9.2%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$0.28
$0.31
-8.3%
31 Maret 2026
$0.40
$0.36
11.6%
31 Des. 2025
$0.22
$0.40
-45.5%
30 Sep. 2025
$0.03
$0.14
-78.8%
30 Juni 2025
$0.19
$0.11
66.2%
31 Maret 2025
$0.24
$0.11
110.2%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi15
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2017
Revenue
$2.21B
$2.02B
$1.69B
$1.46B
$1.50B
$1.09B
$1.24B
$1.36B
Cost of Revenue
$1.47B
$1.47B
$1.30B
$1.18B
$1.37B
$1.05B
$1.09B
$989M
Gross Profit
$743M
$554M
$392M
$277M
$131M
$39M
$152M
$374M
SG&A Expense
$95M
$57M
$39M
$34M
$43M
$41M
$36M
$42M
Operating Income
$916M
$400M
$297M
$214M
$18M
$-37M
$-289M
$317M
Interest Expense
$61M
$70M
$76M
$68M
$75M
$83M
$68M
$103M
Interest Income
$22M
$16M
$8M
$3M
$997.0K
$2M
$9M
$3M
Pretax Income
$912M
$252M
$152M
$96M
$-203M
$-179M
$-453M
$199M
Income Tax
$348M
$184M
$82M
$25M
$42M
$-35M
$-109M
$35M
Net Income
$568M
$77M
$66M
$70M
$-244M
$-145M
$-344M
$164M
EPS (Basic)
$1.44
$0.20
$0.22
$0.27
$-0.93
·
·
·
EPS (Diluted)
$1.44
$0.20
$0.22
$0.27
$-0.93
$-0.55
·
·
Shares (Basic)
395,521,903
376,785,518
310,845,281
261,858,531
261,462,323
261,272,151
261,272,151
·
Shares (Diluted)
396,648,796
377,291,211
310,953,110
262,217,528
261,462,323
261,272,151
261,272,151
243,500,696
EBITDA
$1.36B
$828M
$690M
$553M
$378M
$326M
·
$611M
Neraca13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2017
Cash & Equivalents
$569M
$542M
$250M
$226M
$271M
$439M
$396M
$356M
Receivables
$378M
$236M
$203M
$113M
$204M
$141M
$106M
$156M
Inventory
$199M
$197M
$207M
$155M
$158M
$143M
$139M
$142M
Current Assets
$1.16B
$1.05B
$673M
$524M
$657M
$756M
$663M
$666M
PP&E (Net)
$4.69B
$4.18B
$4.32B
$3.55B
$3.74B
$3.73B
$3.66B
$3.88B
Goodwill
$73M
$69M
$75M
$0
·
·
·
·
Intangibles
$7M
$6M
$4M
$5M
$6M
$5M
$5M
$6M
Total Assets
$6.22B
$5.49B
$5.31B
$4.33B
$4.62B
$4.67B
$4.46B
$4.65B
Accounts Payable
$343M
$270M
$239M
$211M
$208M
$233M
$192M
$199M
Current Liabilities
$1.23B
$537M
$537M
$448M
$509M
$449M
$392M
$357M
Total Liabilities
$2.99B
$2.84B
$3.11B
$2.75B
$3.14B
$2.97B
$2.61B
$2.50B
Retained Earnings
$460M
$-102M
$-174M
$-236M
$-302M
$-53M
$95M
$377M
Stockholders' Equity
$3.23B
$2.55B
$2.10B
$1.57B
$1.48B
$1.70B
$1.85B
$2.14B
Arus Kas9
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2017
D&A
$441M
$428M
$393M
$339M
$360M
$364M
$347M
$293M
Other Non-cash
$-302M
$162M
$17M
$78M
$268M
$20M
·
$82M
Operating Cash Flow
$707M
$666M
$477M
$488M
$385M
$239M
$311M
$540M
CapEx
$467M
$347M
$281M
$309M
$352M
$361M
$259M
$250M
Investing Cash Flow
$-468M
$-383M
$-272M
$-338M
$-376M
$-359M
$-292M
$-234M
Dividends Paid
$6M
$6M
$4M
$4M
$4M
$4M
$4M
$4M
Financing Cash Flow
$-214M
$10M
$-182M
$-196M
$-176M
$162M
$-138M
$-93M
Free Cash Flow
$241M
$319M
$196M
$179M
$6M
$-122M
·
$290M
Levered FCF
$203M
$300M
$161M
$129M
$-84M
$-188M
·
$205M
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2017
Gross Margin
33.6%
27.4%
23.2%
18.9%
8.7%
3.6%
·
27.4%
Operating Margin
41.4%
19.8%
17.6%
14.7%
1.2%
-3.4%
·
23.3%
Net Margin
25.7%
3.8%
3.9%
4.8%
-16.3%
-13.2%
·
12.0%
Pretax Margin
41.2%
12.4%
9.0%
6.6%
-13.5%
-16.4%
·
14.6%
EBITDA Margin
61.4%
41.0%
40.8%
37.9%
25.2%
29.9%
·
44.8%
ROA
9.7%
1.4%
1.4%
1.6%
-5.3%
-3.2%
·
3.6%
ROE
19.7%
3.3%
3.6%
4.6%
-15.4%
-8.2%
·
8.4%
ROIC
17.5%
4.2%
6.5%
10.0%
1.5%
-1.8%
·
12.2%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2017
Current Ratio
0.9
2.0
1.3
1.2
1.3
1.7
·
1.9
Quick Ratio
0.8
1.4
0.8
0.8
0.9
1.3
·
1.4
Interest Coverage
15.1
5.7
3.9
3.2
0.2
-0.4
·
3.1
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2017
Asset Turnover
0.4
0.4
0.4
0.3
0.3
0.2
·
0.3
Inventory Turnover
7.4
7.3
7.2
7.6
9.1
7.5
·
7.8
Receivables Turnover
7.2
9.2
10.7
9.2
8.7
8.8
·
8.8
Per Saham3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2017
Revenue / Share
$5.57
$5.36
$5.43
$5.57
$5.74
$4.18
·
$5.60
Cash Flow / Share
$1.78
$1.77
$1.53
$1.86
$1.47
$0.92
·
$2.22
EPS (TTM)
$1.44
$0.20
$0.22
$0.27
$-0.93
$-0.55
·
·
Valuasi (TTM)6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2017
Revenue TTM
$2.21B
$2.02B
$1.69B
$1.46B
$1.50B
$1.09B
·
$1.36B
Net Income TTM
$568M
$77M
$66M
$70M
$-244M
$-145M
·
$164M
P/E
13.8
40.5
25.1
18.8
-7.8
-12.7
·
·
Earnings Yield
7.2%
2.5%
4.0%
5.3%
-12.8%
-7.9%
·
·
Payout Ratio
0.99%
7.2%
6.7%
5.8%
-1.7%
-2.6%
·
2.2%
Annual Payout
$6M
$6M
$4M
$4M
$4M
$4M
·
$4M
Valuasi (TTM)3
Metrik
Tren
Q4 2019
Q4 2018
Q4 2016
Q4 2015
Q4 2014
Q4 2013
Q4 2012
Q4 2011
Q4 2010
Q4 2005
Revenue TTM
$1.24B
·
$1.13B
·
·
·
·
·
·
·
Net Income TTM
$-344M
·
$-35M
·
·
·
·
·
·
·
Annual Payout
$4M
·
$4M
·
·
·
·
·
·
·
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
$2.21B
$2.02B
$1.69B
$1.46B
$1.50B
Margin Kotor %
33.6%
27.4%
23.2%
18.9%
8.7%
Margin Operasi %
41.4%
19.8%
17.6%
14.7%
1.2%
Laba Bersih
$568M
$77M
$66M
$70M
$-244M
EPS Dilusian
$1.44
$0.20
$0.22
$0.27
$-0.93
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
0.9
2.0
1.3
1.2
1.3
Rasio Cepat
0.8
1.4
0.8
0.8
0.9
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$241M
$319M
$196M
$179M
$6M
Pemilik institusional (13F)
350 pengaju
· $8.1B 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.
Pemegang350
Nilai yang dipegang$8.1B
Posisi baru73
Posisi yang keluar46
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
73 (+1 vs Kuartal sebelumnya)
46 (+7 vs Kuartal sebelumnya)
134 (+39 vs Kuartal sebelumnya)
85 (-31 vs Kuartal sebelumnya)
+38.7M
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
Waterton Mining Parallel Fund Offshore Master, LP, Waterton Precious Metals Fund II Cayman, LP, Waterton Mining Parallel Fund Offshore GP Corp., Waterton Global Resource Management, LP, Waterton Global Resource Management Cayman Corp., Waterton Global Resource Management, Inc., Cheryl Brandon, Isser Elishis, Kalman Schoor, Kanwaljit Toor, Richard J. Wells
×20 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 27 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.