Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-291.7%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
31 Maret 2026
Mei 13, 2026
$-0.71
$0.10
-789.3%
31 Des. 2025
$0.00
$0.17
-98.8%
30 Sep. 2025
$0.49
$0.14
246.5%
30 Juni 2025
$-0.30
$0.14
-313.7%
31 Maret 2025
$-0.79
$0.20
-503.3%
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
2014
Revenue
$9.66B
$10.02B
$10.93B
$14.20B
$11.34B
$6.12B
$8.99B
$11.78B
$12.62B
$7.38B
$15.27B
$19.16B
Cost of Revenue
·
·
·
·
·
·
·
·
$15.01B
$13.41B
$12.74B
$16.48B
SG&A Expense
$837M
$783M
$852M
$1.25B
$1.24B
$1.19B
$1.38B
$1.39B
$1.27B
$1.00B
$1.91B
$1.62B
Operating Expenses
$10.00B
$10.59B
$11.86B
$14.19B
$11.92B
$8.71B
$10.73B
$11.55B
$10.75B
$9.75B
$17.33B
·
Interest Expense
$504M
$523M
$554M
$568M
$666M
$688M
$605M
$524M
$655M
$692M
$1.15B
$847M
Interest Income
$288M
$477M
$636M
$328M
$137M
$169M
$265M
$148M
$127M
$124M
$194M
$217M
Other Non-op
·
·
$-69M
$-177M
$-84M
$-31M
$19M
$0
$-22M
$42M
$35M
$182M
Pretax Income
$-345M
$-567M
$-922M
$9M
$-578M
$-2.58B
$-1.74B
$223M
$1.87B
$-2.37B
$-2.06B
$-632M
Income Tax
$-19M
$-25M
$90M
$34M
$-78M
$-116M
$20M
$-14M
$-532M
$-88M
$68M
$-103M
Net Income
$-299M
$-445M
$-684M
$-183M
$-518M
$-1.65B
$-1.10B
$1.48B
$2.45B
$-1.13B
$-1.19B
$-373M
Shares (Basic)
·
·
·
·
·
·
·
·
·
·
126,000,000
119,000,000
Shares (Diluted)
·
·
·
·
·
·
·
·
·
·
126,000,000
119,000,000
EBITDA
$603M
$511M
$518M
$509M
$517M
$510M
$519M
$447M
$1.00B
$1.01B
$849M
$787M
Neraca13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$1.45B
$2.60B
$2.95B
$2.34B
$2.32B
$1.68B
$3.79B
$2.66B
$1.16B
$1.83B
$2.08B
$2.91B
Inventory
$845M
$897M
$1.05B
$1.53B
$1.48B
$1.58B
$1.79B
$1.78B
$1.73B
$2.98B
$2.26B
$1.88B
PP&E (Net)
$3.67B
$3.84B
$3.97B
$4.04B
$4.08B
$4.23B
$4.45B
$4.69B
$5.19B
$10.12B
$9.54B
$8.81B
PP&E (Gross)
$8.34B
$8.40B
$8.20B
$7.97B
$7.67B
$7.21B
$7.12B
$6.99B
$7.14B
$14.01B
$13.64B
$12.42B
Accum. Depreciation
$4.67B
$4.55B
$4.23B
$3.93B
$3.58B
$2.98B
$2.67B
$2.30B
$1.95B
$3.89B
$4.11B
$3.61B
Goodwill
$290M
$288M
$288M
$288M
$290M
$294M
$282M
$247M
$327M
$1.14B
$1.50B
$2.00B
Intangibles
$349M
$409M
$466M
$533M
$595M
$660M
$431M
$501M
$544M
$1.12B
$1.11B
$1.09B
Total Assets
$14.21B
$16.28B
$20.86B
$27.91B
$27.75B
$24.99B
$24.64B
$23.49B
$31.80B
$33.37B
$36.41B
$35.79B
Deferred Tax
$314M
$331M
$399M
$338M
$390M
$568M
$639M
·
·
·
·
·
Total Liabilities
$10.79B
$11.66B
$14.79B
$18.36B
$18.40B
$15.73B
$13.70B
$10.51B
$20.43B
$25.35B
$26.37B
$23.40B
AOCI
·
$-61M
$-55M
$-70M
$-74M
$-80M
$-82M
$-85M
$-1.38B
$-1.58B
$-1.46B
$-1.29B
Stockholders' Equity
·
·
·
·
·
·
·
$6.56B
$5.11B
$2.15B
$3.99B
$5.44B
Liabilities + Equity
$14.21B
$16.28B
$20.86B
$27.91B
$27.75B
$24.99B
$24.64B
$23.49B
$31.80B
$33.37B
$36.41B
$35.79B
Arus Kas14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$603M
$511M
$518M
$509M
$517M
$510M
$519M
$508M
$518M
$526M
$849M
$788M
Deferred Tax
$-23M
$-36M
$-48M
$-148M
$-168M
$-49M
$-89M
$-29M
$-560M
$-134M
$-4M
$-183M
Amort. of Intangibles
$58M
$57M
$58M
$61M
$62M
$62M
$44M
$44M
$47M
$32M
$92M
$83M
Restructuring
$10M
$3M
$1M
$2M
$5M
$10M
$18M
$21M
$4M
$5M
$97M
$84M
Other Non-cash
$-594M
$802M
$3.95B
$877M
$490M
$776M
$-792M
$-1.02B
$-4.36B
$1.88B
$1.06B
$-621M
Operating Cash Flow
$-313M
$832M
$3.74B
$1.05B
$321M
$-416M
$-1.46B
$923M
$-1.35B
$1.22B
$748M
$-390M
CapEx
$341M
$280M
$303M
$338M
$305M
$199M
$250M
$272M
$316M
$247M
$1.36B
$1.41B
Investing Cash Flow
$-402M
$-215M
$-290M
$-260M
$528M
$-581M
$586M
$2.59B
$682M
$-1.84B
$-2.38B
$-1.96B
Dividends Paid
·
·
·
·
·
$526M
$112M
$97M
$81M
$103M
·
·
Financing Cash Flow
$-1.10B
$-1.32B
$-2.38B
$-344M
$293M
$-653M
$566M
$-157M
$369M
$58M
$826M
$2.01B
Net Change in Cash
$-1.82B
$-707M
$1.06B
$450M
$1.15B
$-1.65B
$-393M
$3.43B
$27M
$-734M
$-830M
$-349M
Taxes Paid
$-6M
$-66M
$-105M
$180M
$72M
$22M
$-64M
$-20M
$39M
$10M
$-1M
$115M
Free Cash Flow
$-654M
$552M
$3.43B
$717M
$16M
$-615M
$-1.71B
$643M
$-2.43B
$829M
$-645M
$-1.80B
Levered FCF
$-1.13B
$52M
$2.82B
$2.29B
$-560M
$-1.27B
$-2.32B
$111M
$-3.44B
$-63M
$-1.84B
$-2.51B
Profitabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Net Margin
-3.1%
-4.4%
-6.3%
-1.3%
-4.6%
-27.0%
-12.2%
12.8%
11.2%
-6.9%
-7.8%
-1.9%
Pretax Margin
-3.6%
-5.7%
-8.5%
0.06%
-5.1%
-42.2%
-19.3%
2.4%
9.9%
-13.4%
-13.5%
-3.3%
EBITDA Margin
6.2%
5.1%
4.8%
3.6%
4.6%
8.3%
5.8%
3.8%
4.6%
6.2%
5.6%
4.1%
ROA
-2.0%
-2.4%
-2.8%
-0.66%
-2.0%
-6.7%
-4.6%
5.5%
7.5%
-3.2%
-3.3%
-1.1%
ROE
·
·
·
·
·
·
·
25.9%
66.9%
-36.7%
-25.3%
-6.5%
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
0.5
0.4
0.5
0.4
0.2
0.4
0.4
0.7
0.5
0.4
0.6
Inventory Turnover
·
·
·
·
·
·
·
·
4.8
5.1
6.2
8.7
Per Saham3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
·
·
·
·
·
·
·
·
·
·
$121.21
$160.98
Cash Flow / Share
·
·
·
·
·
·
·
·
·
·
$5.67
$-3.28
Dividend / Share
·
·
·
·
·
·
·
·
$6.00
$6.00
·
$6.00
Tingkat Pertumbuhan3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-3.6%
-8.4%
-23.0%
25.2%
85.2%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-12.0%
-4.0%
21.3%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
9.5%
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$9.66B
$10.02B
$10.93B
$14.20B
$11.34B
$6.12B
$8.99B
$11.78B
$12.62B
$7.38B
$15.27B
$19.16B
Net Income TTM
$-299M
$-445M
$-684M
$-183M
$-518M
$-1.65B
$-1.10B
$1.48B
$2.45B
$-1.13B
$-1.19B
$-373M
Payout Ratio
·
·
·
·
·
-31.8%
-10.2%
6.4%
·
·
·
·
Annual Payout
·
·
·
·
·
$526M
$112M
$97M
$81M
$103M
·
·
Laporan Laba Rugi10
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Revenue
$2.98B
$2.21B
$2.70B
$2.73B
$2.37B
$1.87B
$2.56B
$2.79B
$2.20B
$2.47B
$2.69B
$3.01B
$2.56B
$2.67B
$3.40B
$3.50B
SG&A Expense
$203M
$209M
$211M
$218M
$207M
$201M
$205M
$202M
$183M
$193M
$199M
$209M
$215M
$229M
$305M
$315M
Operating Expenses
$3.36B
$2.82B
$2.68B
$2.19B
$2.62B
$2.52B
$2.69B
$2.72B
$2.68B
$2.49B
$2.89B
$2.94B
$2.98B
$3.05B
$3.63B
$3.79B
Interest Expense
$121M
$123M
$125M
$122M
$129M
$128M
$129M
$130M
$128M
$136M
$128M
$148M
$136M
$142M
$139M
$151M
Interest Income
$49M
$47M
$66M
$70M
$69M
$83M
$97M
$115M
$122M
$143M
$155M
$143M
$167M
$171M
$88M
$50M
Other Non-op
·
·
·
·
·
·
·
$-7M
$-4M
$-18M
·
$-3M
$-7M
$-32M
$-28M
$-98M
Pretax Income
$-386M
$-612M
$17M
$538M
$-246M
$-654M
$-133M
$67M
$-482M
$-19M
$-197M
$66M
$-417M
$-374M
$-222M
$-285M
Income Tax
$2M
$-49M
$-27M
$127M
$-45M
$-74M
$-23M
$-13M
$4M
$7M
$8M
$96M
$2M
$-16M
$-7M
$2M
Net Income
$-355M
$-459M
$1M
$287M
$-165M
$-422M
$-98M
$22M
$-331M
$-38M
$-139M
$-6M
$-269M
$-270M
$-123M
$-128M
EBITDA
$124M
$123M
·
$158M
$132M
$118M
·
$126M
$127M
$129M
·
$133M
$129M
$122M
$131M
$127M
Neraca12
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Cash & Equivalents
$1.22B
$1.30B
$1.45B
$1.79B
$1.80B
$2.18B
$2.60B
$2.29B
$2.22B
$2.47B
·
$2.89B
$2.49B
$2.61B
$2.43B
$2.45B
Inventory
$978M
$927M
$845M
$892M
$905M
$1.00B
$897M
$883M
$970M
$1.04B
·
$1.08B
$1.01B
$1.10B
$1.67B
$1.79B
PP&E (Net)
$3.62B
$3.63B
$3.67B
$3.74B
$3.79B
$3.82B
$3.84B
$3.87B
$3.91B
$3.94B
·
$3.94B
$3.96B
$3.99B
$4.06B
$4.04B
PP&E (Gross)
·
·
$8.34B
·
·
·
$8.40B
·
·
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$4.67B
·
·
·
$4.55B
·
·
·
·
·
·
·
·
·
Goodwill
$289M
$290M
$290M
$290M
$290M
$288M
$288M
$289M
$288M
$288M
·
$288M
$288M
$288M
$286M
$288M
Intangibles
$330M
$340M
$349M
$368M
$381M
$395M
$409M
$423M
$437M
$452M
·
$487M
$502M
$517M
$547M
$563M
Total Assets
$12.89B
$12.93B
$14.21B
$14.83B
$14.84B
$15.48B
$16.28B
$17.44B
$17.99B
$20.06B
·
$21.76B
$22.21B
$26.27B
$27.52B
$26.89B
Deferred Tax
$282M
$276M
$314M
$317M
$233M
$278M
$331M
$369M
$341M
$390M
·
$354M
$354M
$336M
$344M
$374M
Total Liabilities
$10.74B
$10.59B
$10.79B
$11.41B
$11.42B
$11.74B
$11.66B
$12.62B
$12.60B
$14.44B
·
$15.13B
$15.03B
$17.77B
$17.65B
$16.74B
AOCI
·
·
·
·
$-50M
$-58M
·
$-55M
$-61M
$-57M
·
$-69M
$-63M
$-66M
$-86M
$-81M
Liabilities + Equity
$12.89B
$12.93B
$14.21B
$14.83B
$14.84B
$15.48B
$16.28B
$17.44B
$17.99B
$20.06B
·
$21.76B
$22.21B
$26.27B
$27.52B
$26.89B
Arus Kas12
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
D&A
$124M
$123M
$195M
$158M
$132M
$118M
$129M
$126M
$127M
$129M
$134M
$133M
$129M
$122M
$131M
$127M
Amort. of Intangibles
$10M
$9M
$16M
$14M
$14M
$14M
$14M
$14M
$15M
$14M
$14M
$15M
$14M
$15M
$16M
$16M
Restructuring
$2M
·
$3M
$2M
$-2M
$7M
$2M
$0
$1M
·
$0
$1M
·
·
·
·
Other Non-cash
·
$733M
·
·
·
$122M
·
·
·
$-342M
·
·
·
$395M
·
·
Operating Cash Flow
$116M
$397M
$-421M
$15M
$275M
$-182M
$244M
$-54M
$893M
$-251M
$115M
$1.64B
$1.75B
$265M
$711M
$709M
CapEx
$80M
$114M
$75M
$82M
$96M
$88M
$88M
$58M
$66M
$68M
$102M
$70M
$73M
$58M
$100M
$99M
Investing Cash Flow
$-76M
$-110M
$-65M
$-33M
$-186M
$-118M
$11M
$-59M
$-92M
$-75M
$-209M
$75M
$-128M
$-63M
$-102M
$-107M
Financing Cash Flow
$-142M
$-412M
$-124M
$-431M
$-485M
$-65M
$250M
$-815M
$-171M
$-587M
$-71M
$-693M
$-1.62B
$1M
$-70M
$102M
Net Change in Cash
$-102M
$-125M
$-606M
$-451M
$-399M
$-364M
$505M
$-926M
$627M
$-913M
$-166M
$1.03B
$-3M
$203M
$541M
$708M
Taxes Paid
$4M
$1M
$-17M
$10M
$-1M
$2M
$-132M
$4M
$37M
$25M
$-200M
$138M
$48M
$5M
$199M
$-61M
Free Cash Flow
·
$283M
·
·
·
$-270M
·
·
·
$-319M
·
·
·
$189M
·
·
Levered FCF
·
$170M
·
·
·
$-384M
·
·
·
$-505M
·
·
·
$53M
·
·
Profitabilitas4
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Net Margin
-11.9%
-20.8%
·
10.5%
-7.0%
-22.6%
·
0.79%
-15.0%
-1.5%
·
-0.20%
-10.6%
-10.2%
-3.6%
-3.6%
Pretax Margin
-13.0%
-27.7%
·
19.7%
-10.4%
-35.0%
·
2.4%
-21.9%
-0.77%
·
2.2%
-16.4%
-14.2%
-6.5%
-8.1%
EBITDA Margin
4.2%
5.6%
·
5.8%
5.6%
6.3%
·
4.5%
5.8%
5.2%
·
4.5%
5.1%
4.6%
3.9%
3.6%
ROA
-2.6%
-3.2%
·
1.8%
-1.0%
-2.4%
·
0.11%
-1.7%
-0.16%
·
-0.02%
-1.1%
-1.0%
-0.44%
-0.47%
Efisiensi1
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Asset Turnover
0.2
0.2
·
0.2
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
0.1
0.1
Valuasi (TTM)2
Metrik
Tren
Q2 2026
Q1 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q1 2023
Q3 2022
Q2 2022
Revenue TTM
$10.60B
$10.00B
·
$9.52B
$9.59B
$9.42B
·
$10.15B
$10.37B
$10.73B
·
$11.44B
$11.83B
$12.78B
$13.32B
$12.56B
Net Income TTM
$-526M
$-336M
·
$-398M
$-663M
$-829M
·
$-486M
$-514M
$-452M
·
$-800M
$-917M
$-776M
$-324M
$-349M
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
$9.66B
$10.02B
$10.93B
$14.20B
$11.34B
Laba Bersih
$-299M
$-445M
$-684M
$-183M
$-518M
Tidak ada data untuk laporan ini
Data fundamental belum cukup untuk membuat laporan ini.
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-654M
$552M
$3.43B
$717M
$16M
Pemilik institusional (13F)
125 pengaju
· $4.6B 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.
Pemegang125
Nilai yang dipegang$4.6B
Posisi baru17
Posisi yang keluar13
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
17 (+2 vs Kuartal sebelumnya)
13 (-5 vs Kuartal sebelumnya)
60 (+29 vs Kuartal sebelumnya)
17 (-17 vs Kuartal sebelumnya)
+70.7M
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.
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
13 orang dalam
· 7 pejabat · 12 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 2 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.