Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata11.4%
Laporan BerikutnyaOkt 19, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Jul 20, 2026
$2.61
$2.13
22.5%
31 Maret 2026
$1.53
$1.29
18.8%
31 Des. 2025
$0.87
$0.82
6.2%
30 Sep. 2025
$1.36
$1.29
5.8%
30 Juni 2025
$1.53
$1.44
6.6%
31 Maret 2025
$1.99
$1.83
8.6%
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
2018
2017
2016
2015
2014
Revenue
$3.70B
$3.50B
$2.81B
$3.06B
$1.66B
$862M
$984M
$900M
$544M
$264M
$318M
$432M
Cost of Revenue
$208M
$167M
$124M
$96M
$61M
$42M
·
·
·
·
·
·
SG&A Expense
$137M
$127M
$110M
$116M
$96M
$63M
$80M
$69M
$66M
$55M
$50M
$32M
Operating Expenses
$624M
$493M
$357M
$253M
$870M
$1.38B
$748M
$536M
$383M
$442M
$1.12B
$252M
Operating Income
$1.23B
$1.43B
$1.21B
$1.76B
$793M
$-521M
$235M
$363M
$161M
$-177M
$-807M
$180M
Interest Expense
·
·
$122M
$67M
$75M
$77M
$74M
$41M
$35M
$28M
$22M
$5M
Other Non-op
$16M
$696.0K
$9M
$-5M
$-3M
$2M
$-2M
$2M
$4M
$-4.0K
$-20M
$-5M
Pretax Income
$1.03B
$1.26B
$1.10B
$1.69B
$715M
$-599M
$159M
$292M
$130M
$-98M
$-827M
$175M
Income Tax
$173M
$292M
$186M
$399M
$75M
$-46M
$36M
$-8M
$-8M
$-1M
$-147M
$64M
Net Income
$759M
$885M
$846M
$1.21B
$585M
$-593M
$88M
$274M
$126M
$-97M
$-680M
$111M
EPS (Basic)
$6.10
$7.16
$7.10
$10.28
$5.00
$-5.11
$0.75
$2.41
$1.23
$-1.07
$-8.34
$1.58
EPS (Diluted)
$6.09
$7.14
$7.05
$10.11
$4.91
$-5.11
$0.75
$2.41
$1.23
$-1.07
$-8.34
$1.56
Shares (Basic)
124,556,000
123,568,000
119,139,000
118,122,000
116,999,000
116,068,000
116,555,000
113,580,000
102,029,000
91,273,000
81,537,000
70,229,000
Shares (Diluted)
124,586,000
124,076,000
119,980,000
120,131,000
119,163,000
116,068,000
117,063,000
113,691,000
102,543,000
91,273,000
81,537,000
70,906,000
EBITDA
$2.42B
$2.41B
$1.93B
$2.23B
$1.14B
$-160M
$586M
$628M
$338M
$-55M
$-630M
$314M
Neraca24
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$15M
$23M
$53M
$505M
$48M
$58M
$40M
$65M
$97M
$213M
$17M
$8M
Receivables
$286M
$332M
$274M
$225M
$164M
$85M
$95M
$68M
$66M
$34M
$17M
$29M
Prepaid Expense
$129M
$123M
$93M
$52M
$29M
$16M
$13M
$8M
$6M
$3M
$3M
$2M
Other Current Assets
·
·
·
·
·
·
$278M
$306M
$257M
$279M
·
·
Current Assets
$817M
$927M
$716M
$1.07B
$371M
$262M
$278M
$306M
$257M
$279M
$127M
$112M
PP&E (Net)
$10.73B
$9.76B
$6.96B
$4.42B
$3.86B
$3.37B
$3.70B
$3.12B
$1.88B
$1.18B
$1.01B
$1.32B
Accum. Depreciation
$7.40B
$6.20B
$5.23B
$4.51B
$4.05B
$3.70B
$2.66B
$2.31B
$2.04B
$1.86B
$1.58B
$604M
Other Non-current Assets
$163M
$159M
$54M
$64M
$34M
$55M
$92M
$7M
$7M
$958.0K
$1M
$0
Total Assets
$11.71B
$10.85B
$7.73B
$5.55B
$4.26B
$3.69B
$4.07B
$3.46B
$2.15B
$1.46B
$1.14B
$1.43B
Accounts Payable
$541M
$619M
$68M
$59M
$26M
$14M
$25M
$67M
$12M
$5M
$11M
$18M
Accrued Liabilities
$541M
$441M
$366M
$261M
$253M
$119M
$201M
$171M
$174M
$101M
$92M
$107M
Short-term Debt
·
·
·
·
·
·
·
·
·
·
·
$0
Current Liabilities
$1.03B
$995M
$685M
$576M
$465M
$291M
$400M
$330M
$283M
$170M
$137M
$142M
Capital Leases
$79M
$72M
$11M
$20M
$15M
$22M
$41M
$2M
·
·
·
·
Deferred Tax
$1.02B
$848M
$581M
$428M
$78M
$0
$37M
$13M
$0
·
$0
$74M
Other Non-current Liabilities
$120M
$110M
$38M
$20M
$23M
$30M
$43M
$5M
$6M
$8M
$2M
$3M
Long-term Debt
$3.40B
$3.33B
$2.21B
$1.16B
·
·
·
·
·
·
·
·
Common Stock
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$995.0K
$856.0K
$734.0K
Paid-in Capital
$2.51B
$2.53B
$2.13B
$2.10B
$2.08B
$2.03B
$1.98B
$1.92B
$1.67B
$1.33B
$1.03B
$725M
Retained Earnings
$3.15B
$2.56B
$1.78B
$1.01B
$-171M
$-742M
$-148M
$-236M
$-510M
$-636M
$-539M
$141M
Treasury Stock
$5M
$2M
$45.0K
$34.0K
$243.0K
$3.0K
$26.0K
$415.0K
$69.0K
$0
·
$0
Stockholders' Equity
$5.66B
$5.09B
$3.91B
$3.11B
$1.91B
$1.29B
$1.83B
$1.69B
$1.16B
$690M
$488M
$866M
Liabilities + Equity
$11.71B
$10.85B
$7.73B
$5.55B
$4.26B
$3.69B
$4.07B
$3.46B
$2.15B
$1.46B
$1.14B
$1.43B
Shares Outstanding
124,262,322
125,101,000
119,478,000
118,953,000
117,862,000
116,847,000
116,644,000
116,375,000
108,514,000
99,519,000
85,567,000
73,374,000
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$1.20B
$974M
$717M
$466M
$345M
$362M
$351M
$265M
$178M
$122M
$179M
$135M
Stock-based Comp
$18M
$15M
$14M
$15M
$9M
$14M
$19M
$17M
$17M
$12M
$9M
$6M
Deferred Tax
$166M
$265M
$172M
$344M
$75M
$-46M
$36M
$-7M
$0
$0
$-150M
$64M
Other Non-cash
$287M
$107M
$119M
$-61M
$40M
$741M
$60M
$59M
$-33M
$97M
$850M
$-64M
Operating Cash Flow
$2.43B
$2.25B
$1.87B
$1.98B
$1.05B
$478M
$552M
$609M
$299M
$134M
$209M
$251M
CapEx
$2.16B
$3.91B
$3.23B
$1.06B
$838M
$722M
$946M
$1.50B
$873M
$454M
$698M
$610M
Investing Cash Flow
$-2.16B
$-3.67B
$-3.21B
$-1.04B
$-729M
$-776M
$-904M
$-1.52B
$-819M
$-449M
$-425M
$-571M
Net Debt Issued
·
·
·
·
·
·
$-35M
$-370M
$0
$-120M
$-477M
·
Stock Issued
$0
$345M
$0
$0
·
$0
$0
$227M
$209M
$289M
$189M
$182M
Stock Repurchased
$56M
$0
$0
·
·
·
·
·
·
·
·
·
Net Stock Activity
$-56M
$345M
·
·
·
$0
$0
$227M
$209M
$289M
$189M
$182M
Dividends Paid
$163M
$105M
$77M
$35M
$15M
$0
·
·
·
·
·
$0
Financing Cash Flow
$-283M
$1.41B
$902M
$-481M
$-329M
$324M
$333M
$888M
$408M
$468M
$225M
$321M
Net Change in Cash
·
·
·
·
·
·
·
·
$-116M
$196M
$8M
$2M
Taxes Paid
$50M
$30M
$5M
$64M
$0
·
·
·
·
·
·
·
Free Cash Flow
$270M
$-1.66B
$-1.36B
$915M
$215M
$-244M
$-394M
$-896M
$-574M
$-320M
·
·
Levered FCF
·
·
$-1.46B
$864M
$149M
$-315M
$-451M
$-939M
$-611M
$-348M
·
·
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
33.2%
40.9%
43.1%
57.5%
47.7%
-60.5%
23.9%
40.4%
29.5%
-67.0%
-255.7%
41.6%
Net Margin
20.5%
25.3%
30.1%
39.7%
35.2%
-68.8%
8.9%
30.5%
25.4%
-36.7%
-214.9%
25.7%
Pretax Margin
28.0%
36.0%
39.1%
55.1%
43.0%
-69.5%
16.1%
32.5%
23.9%
-37.1%
-261.5%
40.6%
EBITDA Margin
65.5%
68.7%
68.6%
72.8%
68.4%
-18.5%
59.6%
69.8%
62.2%
-20.8%
-199.1%
72.8%
ROA
6.7%
8.2%
11.2%
22.4%
14.2%
-15.9%
2.2%
8.3%
6.9%
-7.3%
-56.1%
9.5%
ROE
14.1%
19.7%
24.1%
48.4%
36.6%
-38.0%
5.0%
19.3%
14.9%
-16.5%
-100.3%
15.4%
ROIC
18.1%
21.7%
25.7%
43.2%
37.2%
-37.5%
10.0%
22.1%
14.8%
-25.4%
-136.1%
13.1%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.8
0.9
1.0
1.9
0.8
0.9
0.7
0.9
0.9
1.6
0.9
0.7
Quick Ratio
0.3
0.4
0.5
1.3
0.5
0.5
0.3
0.4
0.6
1.5
0.2
0.2
Interest Coverage
·
·
10.0
26.2
10.6
-6.8
3.2
8.8
4.7
-6.3
-37.2
33.6
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.3
0.3
0.4
0.6
0.4
0.2
0.2
0.3
0.3
0.2
0.3
0.4
Receivables Turnover
12.0
11.6
11.2
15.7
13.3
9.6
12.0
13.4
10.9
10.4
13.9
15.7
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$45.53
$40.70
$32.74
$26.15
$16.18
$11.01
$15.76
$14.52
$10.66
$6.93
$5.70
·
Revenue / Share
$29.67
$28.25
$23.39
$25.46
$13.96
$7.43
$8.40
$7.91
$5.31
$2.90
$3.88
$6.08
Cash Flow / Share
$19.46
$18.11
$15.57
$16.47
$8.84
$4.11
$4.72
$5.35
$2.92
$1.47
$2.56
$3.55
Cash / Share
$0.12
$0.18
$0.44
$4.25
$0.41
$0.50
$0.34
$0.55
$0.89
$2.14
$0.20
·
Dividend / Share
$1.31
$0.85
$0.65
$0.30
$0.12
·
·
·
·
·
·
·
EPS (TTM)
$6.09
$7.14
$7.05
$10.11
$4.91
$-5.11
$0.75
$2.41
$1.23
$-1.07
$-8.34
$1.56
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
5.5%
24.9%
-8.2%
83.9%
92.9%
·
·
·
·
·
·
·
Revenue CAGR 3Y
6.5%
28.2%
48.2%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
33.8%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-14.7%
1.3%
-30.3%
105.9%
·
·
·
·
·
·
·
·
EPS CAGR 3Y
-15.6%
13.3%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-14.2%
4.6%
-30.3%
107.6%
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
-14.5%
14.8%
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$3.70B
$3.50B
$2.81B
$3.06B
$1.66B
$862M
$984M
$900M
$544M
$264M
$318M
$432M
Net Income TTM
$759M
$885M
$846M
$1.21B
$585M
$-593M
$88M
$274M
$126M
$-97M
$-680M
$111M
Market Cap
$5.27B
$7.04B
$6.79B
$6.81B
$4.35B
$1.41B
$2.09B
$1.81B
$3.38B
$2.56B
$1.69B
·
P/E
7.0
7.9
8.1
5.7
7.5
-2.4
24.0
6.4
25.3
-24.1
-2.4
13.0
P/S
1.4
2.0
2.4
2.2
2.6
1.6
2.1
2.0
6.2
9.7
5.3
·
P/B
0.9
1.4
1.7
2.2
2.3
1.1
1.1
1.1
2.9
3.7
3.5
·
P / Tangible Book
0.9
1.4
1.7
2.2
2.3
1.1
·
·
·
·
·
·
P / Cash Flow
2.2
3.1
3.6
3.4
4.1
3.0
3.8
3.0
11.3
19.1
8.1
·
P / FCF
19.6
-4.2
-5.0
7.4
20.2
-5.8
-5.3
-2.0
-5.9
-8.0
·
·
Dividend Yield
3.1%
1.5%
1.1%
0.52%
0.34%
0.00%
·
·
·
·
·
·
Earnings Yield
14.3%
12.7%
12.4%
17.7%
13.3%
-42.4%
4.2%
15.5%
4.0%
-4.2%
-42.2%
7.7%
Payout Ratio
21.5%
11.8%
9.1%
2.9%
2.5%
·
·
·
·
·
·
0.00%
Annual Payout
$163M
$105M
$77M
$35M
$15M
$0
·
·
·
·
·
$0
Laporan Laba Rugi14
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
Q4 2022
Q3 2022
Revenue
$1.19B
$672M
$848M
$939M
$895M
$1.01B
$970M
$900M
$847M
$788M
$836M
$772M
$638M
$560M
$707M
$841M
SG&A Expense
$41M
$39M
$34M
$37M
$32M
$34M
$41M
$29M
$28M
$30M
$29M
$32M
$27M
$22M
$35M
$28M
Operating Expenses
$167M
$163M
$155M
$158M
$150M
$156M
$130M
$131M
$116M
$116M
$-770M
$432M
$386M
$309M
$-710M
$358M
Operating Income
$577M
$47M
$243M
$306M
$289M
$389M
$360M
$392M
$364M
$319M
$366M
$340M
$252M
$251M
$372M
$483M
Interest Expense
·
·
·
·
·
·
·
$36M
$36M
$40M
·
$35M
$34M
$16M
·
$16M
Other Non-op
$4M
$4M
$2M
$5M
$4M
$6M
$129.0K
$2M
$-2M
$577.0K
$3M
$-12M
$17M
$339.0K
$-2M
$2M
Pretax Income
$520M
$-17M
$190M
$260M
$239M
$345M
$300M
$358M
$326M
$280M
$333M
$293M
$234M
$236M
$353M
$468M
Income Tax
$107M
$-684.0K
$-26M
$59M
$56M
$83M
$62M
$85M
$78M
$67M
$57M
$15M
$57M
$57M
$81M
$114M
Net Income
$391M
$-36M
$193M
$176M
$150M
$240M
$215M
$248M
$229M
$194M
$255M
$264M
$165M
$163M
$254M
$338M
EPS (Basic)
$3.15
$-0.29
$1.55
$1.42
$1.21
$1.92
$1.72
$1.99
$1.83
$1.62
$2.14
$2.21
$1.38
$1.37
$2.14
$2.86
EPS (Diluted)
$3.15
$-0.29
$1.54
$1.42
$1.21
$1.92
$1.71
$1.99
$1.83
$1.61
$2.12
$2.20
$1.37
$1.36
$2.09
$2.82
Shares (Basic)
124,156,000
123,480,000
·
124,396,000
124,418,000
125,189,000
·
124,814,000
124,786,000
119,721,000
·
119,147,000
119,183,000
119,034,000
·
118,136,000
Shares (Diluted)
124,156,000
123,480,000
·
124,410,000
124,456,000
125,342,000
·
124,983,000
124,896,000
120,253,000
·
120,081,000
119,842,000
119,702,000
·
119,850,000
EBITDA
$892M
$340M
·
$611M
$591M
$671M
·
$635M
$590M
$531M
·
$533M
$430M
$378M
·
$602M
Neraca22
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
Q4 2022
Q3 2022
Cash & Equivalents
$26M
$30M
$15M
$20M
$11M
$15M
$23M
$23M
$15M
$23M
$53M
$26M
$22M
$449M
$505M
$400M
Receivables
$408M
$412M
$286M
$302M
$336M
$311M
$332M
$298M
$294M
$278M
·
$289M
$202M
$179M
·
$269M
Prepaid Expense
$181M
$141M
$129M
$116M
$111M
$112M
$123M
$104M
$103M
$108M
·
$87M
$77M
$70M
·
$51M
Current Assets
$1.01B
$1.08B
$817M
$917M
$916M
$891M
$927M
$847M
$738M
$754M
·
$711M
$634M
$1.01B
·
$927M
PP&E (Net)
$12.26B
$10.94B
·
$10.56B
$10.20B
$10.01B
·
$9.55B
$7.68B
$7.38B
·
$6.68B
$6.44B
$4.71B
·
$4.32B
Accum. Depreciation
$8.00B
$7.69B
·
$7.09B
$6.78B
$6.48B
·
$5.91B
$5.67B
$5.44B
·
$5.01B
$4.82B
$4.64B
·
$4.38B
Other Non-current Assets
$224M
$155M
$163M
$168M
$159M
$163M
$159M
$113M
$100M
$93M
·
$52M
$59M
$69M
·
$60M
Total Assets
$13.49B
$12.17B
$11.71B
$11.65B
$11.28B
$11.08B
$10.85B
$10.62B
$8.52B
$8.23B
$7.73B
$7.44B
$7.13B
$5.78B
$5.55B
$5.31B
Accounts Payable
$837M
$702M
$541M
$126M
$144M
$129M
$619M
$114M
$96M
$122M
·
$81M
$75M
$45M
·
$61M
Accrued Liabilities
$837M
$702M
·
$548M
$437M
$499M
·
$474M
$388M
$420M
·
$367M
$350M
$329M
·
$307M
Current Liabilities
$1.55B
$1.48B
$1.03B
$1.26B
$1.07B
$1.13B
$995M
$966M
$857M
$851M
·
$722M
$687M
$601M
·
$625M
Capital Leases
·
·
$79M
·
·
·
$72M
·
·
·
·
·
·
·
·
·
Deferred Tax
$1.12B
$1.02B
$1.02B
$1.04B
$942M
$907M
$848M
$784M
$674M
$626M
·
$553M
$545M
$483M
·
$349M
Other Non-current Liabilities
$190M
$141M
$120M
$117M
$113M
$112M
$110M
$61M
$57M
$52M
·
$13M
$17M
$17M
·
$21M
Long-term Debt
$4.22B
$3.47B
$3.40B
$3.22B
$3.29B
$3.18B
$3.33B
·
·
·
·
·
·
·
·
·
Common Stock
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
$1M
·
$1M
$1M
$1M
·
$1M
Paid-in Capital
$2.54B
$2.52B
$2.51B
$2.56B
$2.55B
$2.53B
$2.53B
$2.50B
$2.48B
$2.47B
·
$2.12B
$2.11B
$2.10B
·
$2.09B
Retained Earnings
$3.41B
$3.07B
$3.15B
$3.01B
$2.87B
$2.76B
$2.56B
$2.37B
$2.15B
$1.95B
·
$1.55B
$1.30B
$1.15B
·
$766M
Treasury Stock
$25M
$9M
$5M
$57M
$51M
$6M
$2M
$3M
$3M
$2M
·
$5M
$5M
$1M
·
$3M
Stockholders' Equity
$5.93B
$5.58B
$5.66B
$5.51B
$5.37B
$5.29B
$5.09B
$4.87B
$4.63B
$4.42B
·
$3.66B
$3.40B
$3.25B
·
$2.86B
Liabilities + Equity
$13.49B
$12.17B
$11.71B
$11.65B
$11.28B
$11.08B
$10.85B
$10.62B
$8.52B
$8.23B
·
$7.44B
$7.13B
$5.78B
·
$5.31B
Shares Outstanding
123,998,298
124,205,978
124,262,322
124,379,236
124,176,688
125,200,729
125,048,396
124,813,565
124,811,349
124,780,297
·
119,145,818
119,147,205
119,205,783
118,953,000
118,155,815
Arus Kas15
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
Q4 2022
Q3 2022
D&A
$315M
$293M
$306M
$305M
$303M
$282M
$293M
$243M
$226M
$212M
$220M
$193M
$178M
$126M
$132M
$119M
Stock-based Comp
$6M
$5M
$4M
$6M
$5M
$4M
$5M
$4M
$3M
$3M
$3M
$5M
$4M
$2M
$4M
$4M
Deferred Tax
$107M
$-684.0K
$-26M
$98M
$33M
$60M
$62M
$106M
$48M
$50M
$52M
$6M
$62M
$52M
$78M
$114M
Other Non-cash
·
$210M
·
·
·
$142M
·
·
·
$10M
·
·
·
$-4M
·
·
Operating Cash Flow
$937M
$471M
$474M
$722M
$501M
$728M
$575M
$610M
$593M
$469M
$618M
$461M
$449M
$340M
$447M
$557M
CapEx
·
$497M
$466M
$643M
$491M
$554M
$530M
$2.21B
$524M
$639M
$608M
$306M
$1.98B
$334M
$209M
$331M
Investing Cash Flow
$-1.60B
$-458M
$-588M
$-563M
$-495M
$-512M
$-391M
$-2.16B
$-577M
$-543M
$-549M
$-424M
$-1.90B
$-343M
$-276M
$-240M
Stock Issued
·
·
$0
$0
$0
$0
$0
$0
$0
$345M
$0
$0
$0
$0
·
·
Stock Repurchased
$11M
$707.0K
$5M
$6M
$44M
$0
$0
$0
·
·
·
·
·
·
·
·
Net Stock Activity
·
$-707.0K
·
·
·
$0
·
·
·
$345M
·
·
·
·
·
·
Dividends Paid
$46M
$47M
$46M
$39M
$39M
$39M
$31M
$25M
$25M
$24M
$24M
$18M
$18M
$18M
$12M
$12M
Financing Cash Flow
$661M
$387.0K
$97M
$-149M
$3M
$-233M
$-166M
$1.56B
$-27M
$43M
$-25M
$-41M
$1.01B
$-40M
$-65M
$-157M
Taxes Paid
$-23M
$-4M
·
·
$50M
$0
·
·
$50M
·
·
·
·
·
·
·
Free Cash Flow
·
$-26M
·
·
·
$174M
·
·
·
$-170M
·
·
·
$6M
·
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-200M
·
·
·
$-6M
·
·
Profitabilitas7
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
Q4 2022
Q3 2022
Operating Margin
48.7%
7.0%
·
32.6%
32.2%
38.4%
·
43.6%
42.9%
40.5%
·
44.0%
39.5%
44.9%
·
57.5%
Net Margin
32.9%
-5.3%
·
18.8%
16.8%
23.7%
·
27.6%
27.0%
24.6%
·
34.2%
25.8%
29.1%
·
40.1%
Pretax Margin
43.9%
-2.5%
·
27.7%
26.7%
34.0%
·
39.8%
38.4%
35.5%
·
37.9%
36.7%
42.0%
·
55.6%
EBITDA Margin
75.2%
50.5%
·
65.1%
66.0%
66.2%
·
70.6%
69.6%
67.5%
·
69.0%
67.4%
67.4%
·
71.6%
ROA
3.1%
-0.31%
·
1.6%
1.5%
2.5%
·
2.8%
2.9%
2.8%
·
4.1%
2.7%
3.1%
·
7.3%
ROE
6.9%
-0.66%
·
3.4%
3.0%
5.0%
·
5.8%
5.7%
5.1%
·
8.1%
5.5%
6.1%
·
14.8%
ROIC
7.7%
0.80%
·
4.3%
4.1%
5.6%
·
6.1%
6.0%
5.5%
·
8.8%
5.6%
5.9%
·
12.8%
Likuiditas & Solvabilitas3
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
Q4 2022
Q3 2022
Current Ratio
0.7
0.7
·
0.7
0.9
0.8
·
0.9
0.9
0.9
·
1.0
0.9
1.7
·
1.5
Quick Ratio
0.3
0.3
·
0.3
0.3
0.3
·
0.3
0.4
0.4
·
0.4
0.3
1.0
·
1.1
Interest Coverage
·
·
·
·
·
·
·
10.8
10.1
8.1
·
9.6
7.4
15.5
·
30.2
Efisiensi2
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
Q4 2022
Q3 2022
Asset Turnover
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.1
0.1
0.1
·
0.2
Receivables Turnover
3.2
1.9
·
3.1
2.8
3.4
·
3.1
3.4
3.4
·
2.8
2.4
2.5
·
3.8
Per Saham6
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
Q4 2022
Q3 2022
Book Value / Share
$47.81
$44.96
·
$44.27
$43.21
$42.23
·
$39.02
$37.11
$35.41
·
$30.74
$28.56
$27.29
·
$24.20
Revenue / Share
$9.56
$5.44
·
$7.55
$7.19
$8.09
·
$7.20
$6.78
$6.55
·
$6.43
$5.32
$4.68
·
$7.02
Cash Flow / Share
·
$3.81
·
·
·
$5.81
·
·
·
$3.90
·
·
·
$2.84
·
·
Cash / Share
$0.21
$0.25
·
$0.16
$0.08
$0.12
·
$0.19
$0.12
$0.19
·
$0.22
$0.19
$3.76
·
$3.39
Dividend / Share
$0.38
$0.38
$0.38
$0.31
$0.31
$0.31
$0.25
$0.20
$0.20
$0.20
$0.20
$0.15
$0.15
$0.15
$0.10
$0.10
EPS (TTM)
$5.82
$3.88
·
$6.26
$6.83
$7.45
·
$7.55
$7.76
$7.30
·
$7.02
$7.64
$9.74
·
$9.82
Valuasi (TTM)12
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
Q4 2022
Q3 2022
Revenue TTM
$3.65B
$3.35B
·
$3.82B
$3.78B
$3.73B
·
$3.37B
$3.24B
$3.03B
·
$2.68B
$2.75B
$3.05B
·
$2.92B
Net Income TTM
$724M
$483M
·
$781M
$853M
$932M
·
$925M
$941M
$877M
·
$845M
$919M
$1.17B
·
$1.18B
Market Cap
$6.17B
$7.85B
·
$5.59B
$5.93B
$6.40B
·
$6.17B
$7.44B
$8.33B
·
$7.09B
$6.23B
$5.68B
·
$5.78B
P/E
8.6
16.3
·
7.2
7.0
6.9
·
6.5
7.7
9.1
·
8.5
6.8
4.9
·
5.0
P/S
1.7
2.3
·
1.5
1.6
1.7
·
1.8
2.3
2.7
·
2.6
2.3
1.9
·
2.0
P/B
1.0
1.4
·
1.0
1.1
1.2
·
1.3
1.6
1.9
·
1.9
1.8
1.7
·
2.0
P / Tangible Book
1.0
1.4
·
1.0
1.1
1.2
·
1.3
1.6
1.9
·
1.9
1.8
1.7
·
2.0
P / Cash Flow
·
16.7
·
·
·
8.8
·
·
·
17.8
·
·
·
16.7
·
·
Dividend Yield
2.9%
2.2%
·
2.6%
2.3%
1.9%
·
1.6%
1.2%
1.0%
·
0.92%
0.95%
·
·
0.51%
Earnings Yield
11.7%
6.1%
·
13.9%
14.3%
14.6%
·
15.3%
13.0%
10.9%
·
11.8%
14.6%
20.4%
·
20.1%
Payout Ratio
·
-130.5%
·
·
·
16.3%
·
·
·
12.3%
·
·
·
10.9%
·
·
Annual Payout
$178M
$171M
·
$148M
$134M
$120M
·
$97M
$90M
$83M
·
$65M
$59M
·
·
$29M
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
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Pendapatan
$3.70B
·
·
$3.50B
·
Margin Operasi %
33.2%
·
·
40.9%
·
Laba Bersih
$759M
·
·
$885M
·
EPS Dilusian
$6.09
·
·
$7.14
·
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Rasio Lancar
0.8
·
·
0.9
·
Rasio Cepat
0.3
·
·
0.4
·
Metrik
2025-12-31
2025-06-30
2025-03-31
2024-12-31
2024-09-30
Arus Kas Bebas
$270M
·
·
$-1.66B
·
Pemilik institusional (13F)
540 pengaju
· $6.2B 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.
Pemegang540
Nilai yang dipegang$6.2B
Posisi baru80
Posisi yang keluar74
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
80 (-51 vs Kuartal sebelumnya)
74 (+19 vs Kuartal sebelumnya)
200 (+21 vs Kuartal sebelumnya)
151 (+2 vs Kuartal sebelumnya)
+3.0M
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
49 orang dalam
· 24 pejabat · 25 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 77 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.