Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$503.8K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Pembayaran Tahunan≈$0.40Dibayar triwulanan
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Sep 27, 2016
$0,10
USD
≈5.3%
Jun 16, 2016
$0,21
USD
≈5.4%
Mar 10, 2016
$0,21
USD
≈4.8%
Jan 13, 2016
$0,21
USD
≈4.6%
Sep 25, 2015
$0,21
USD
≈4.7%
Jun 18, 2015
$0,21
USD
≈4.2%
Mar 11, 2015
$0,21
USD
≈4.6%
Jan 9, 2015
$0,21
USD
≈4.9%
Sep 25, 2014
$0,21
USD
≈4.2%
Jun 18, 2014
$0,21
USD
≈2.7%
Mar 18, 2014
$0,20
USD
≈2.5%
Des 18, 2013
$0,20
USD
≈2.0%
Sep 18, 2013
$0,20
USD
≈1.3%
Jun 18, 2013
$0,20
USD
≈0.53%
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata-39.8%
Laporan BerikutnyaNov 04, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 12, 2026
$1.34
$1.70
-21.3%
31 Maret 2026
Mei 11, 2026
$-0.69
$-0.36
-93.6%
31 Des. 2025
$0.28
$0.55
-49.4%
30 Sep. 2025
$1.61
$2.27
-28.9%
30 Juni 2025
$1.45
$1.81
-20.1%
31 Maret 2025
$-0.29
$-0.23
-25.6%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$1.66B
$1.73B
$1.73B
$1.73B
$1.50B
$432M
$1.40B
$1.37B
$1.26B
$1.34B
$1.37B
$1.38B
SG&A Expense
$228M
$217M
$221M
$200M
$185M
$95M
$262M
$230M
$229M
$239M
$214M
$189M
Operating Expenses
$1.30B
$1.26B
$1.27B
$1.22B
$1.07B
$673M
$1.19B
$1.22B
$1.46B
$1.28B
$1.21B
$1.22B
Operating Income
$365M
$463M
$460M
$508M
$432M
$-242M
$213M
$152M
$-201M
$60M
$159M
$161M
Interest Expense
$134M
$168M
$147M
$118M
$117M
$101M
$84M
$81M
$78M
$63M
$66M
$82M
Other Non-op
$-5M
$-64.0K
$18.0K
$43.0K
$-144.0K
$-276.0K
$-18.0K
$100.0K
$115.0K
$-125.0K
$-129.0K
$198.0K
Pretax Income
$227M
$292M
$313M
$390M
$256M
$-343M
$129M
$63M
$-287M
$-3M
$73M
$79M
Income Tax
$58M
$64M
$79M
$99M
$-164.0K
$-31M
$40M
$18M
$-85M
$9M
$24M
$29M
Net Income
$168M
$227M
$234M
$291M
$257M
$-312M
$89M
$45M
$-202M
$-13M
$49M
$50M
EPS (Basic)
$3.09
$3.82
$3.66
$4.18
$3.28
$-3.99
$1.11
$0.52
$-2.36
$-0.15
$0.57
$0.57
EPS (Diluted)
$3.06
$3.79
$3.63
$4.14
$3.22
$-3.99
$1.10
$0.52
$-2.36
$-0.15
$0.57
$0.57
Shares (Basic)
54,566,000
59,546,000
63,955,000
69,607,000
78,302,000
78,194,000
80,309,000
86,170,000
85,811,000
84,925,000
85,860,000
87,183,000
Shares (Diluted)
54,991,000
60,010,000
64,494,000
70,280,000
79,575,000
78,194,000
81,044,000
86,910,000
85,811,000
84,925,000
85,981,000
87,480,000
EBITDA
$365M
$463M
$460M
$508M
$432M
$-242M
$213M
$152M
·
$60M
$159M
$161M
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$100M
$116M
$247M
$79M
$444M
$434M
$40M
$34M
$33M
$69M
$19M
$44M
Receivables
$77M
$79M
$74M
$71M
$77M
$30M
$50M
$58M
$38M
$37M
$40M
$37M
Inventory
$52M
$46M
$49M
$55M
$29M
$31M
$33M
$36M
$31M
$29M
$31M
$33M
Prepaid Expense
$54M
$29M
$20M
$28M
$17M
$12M
$46M
$19M
$16M
$19M
$16M
$21M
Other Current Assets
$47M
$23M
$17M
$20M
$11M
$8M
$9M
$9M
$7M
$7M
$7M
$6M
Current Assets
$283M
$270M
$390M
$234M
$567M
$507M
$169M
$147M
$119M
$154M
$106M
$142M
PP&E (Net)
$1.92B
$1.89B
$1.84B
$1.71B
$1.65B
$1.66B
$1.73B
$1.69B
$1.68B
$1.67B
$1.72B
$1.74B
PP&E (Gross)
$4.14B
$3.96B
$3.81B
$3.58B
$3.39B
$3.27B
$3.21B
$3.06B
$2.95B
$2.83B
$2.75B
$2.61B
Accum. Depreciation
$2.22B
$2.07B
$1.97B
$1.87B
$1.74B
$1.61B
$1.48B
$1.37B
$1.28B
$1.16B
$1.03B
$867M
Goodwill
$66M
$66M
$66M
$66M
$66M
$66M
$66M
$66M
$66M
$336M
$336M
$336M
Intangibles
·
·
·
·
·
·
·
$15M
$18M
$22M
$27M
$32M
Other Non-current Assets
$64M
$56M
$33M
$19M
$18M
$15M
$14M
$15M
$18M
$21M
$20M
$11M
Total Assets
$2.62B
$2.57B
$2.63B
$2.33B
$2.61B
$2.57B
$2.30B
$2.12B
$2.09B
$2.38B
$2.39B
$2.42B
Accounts Payable
·
·
·
·
·
·
·
$120M
$101M
$88M
$94M
$88M
Accrued Liabilities
$42M
$54M
$58M
$47M
$46M
$51M
$82M
$23M
$20M
$23M
$11M
$20M
Current Liabilities
$385M
$413M
$411M
$409M
$372M
$317M
$403M
$311M
$253M
$264M
$229M
$221M
Capital Leases
$111M
$115M
$113M
$115M
$117M
$120M
$124M
·
·
·
·
·
Deferred Tax
$258M
$213M
$165M
$97M
$13M
$16M
$43M
$11M
·
$70M
$66M
$32M
Other Non-current Liabilities
$80M
$65M
$51M
$43M
$38M
$42M
$37M
$34M
$41M
$53M
$41M
$21M
Total Liabilities
$3.05B
$3.04B
$2.83B
$2.76B
$2.64B
$2.67B
$2.09B
$1.85B
$1.80B
$1.92B
$1.88B
$1.84B
Long-term Debt
$2.23B
$2.24B
$2.11B
$2.11B
$2.12B
$2.19B
$1.55B
$1.54B
$1.54B
$1.58B
$1.58B
$1.58B
Total Debt
$2.23B
$2.24B
$2.11B
$2.11B
$2.12B
$2.19B
$1.55B
$1.54B
·
$1.58B
$1.58B
$1.60B
Common Stock
$973.0K
$971.0K
$967.0K
$963.0K
$955.0K
$946.0K
$940.0K
$934.0K
$926.0K
$919.0K
$903.0K
$902.0K
Retained Earnings
$806M
$638M
$410M
$176M
$-115M
$-372M
$-59M
$-149M
$-195M
$8M
$46M
$34M
Treasury Stock
$1.99B
$1.83B
$1.34B
$1.32B
$631M
$415M
$403M
$253M
$155M
$155M
$155M
$110M
AOCI
·
·
·
·
·
·
$-2M
$2M
$-5M
$-14M
$-13M
$-483.0K
Stockholders' Equity
$-436M
$-462M
$-208M
$-438M
$-34M
$-106M
$211M
$265M
$287M
$461M
$504M
$580M
Liabilities + Equity
$2.62B
$2.57B
$2.63B
$2.33B
$2.61B
$2.57B
$2.30B
$2.12B
$2.09B
$2.38B
$2.39B
$2.42B
Arus Kas18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$174M
$163M
$154M
$153M
$149M
$151M
$161M
$161M
$163M
$200M
$183M
$176M
Stock-based Comp
$17M
$14M
$17M
$18M
$40M
$7M
$11M
$22M
$23M
$38M
$7M
$2M
Deferred Tax
$49M
$51M
$73M
$95M
$-4M
$-31M
$38M
$17M
$-86M
$9M
$23M
$28M
Amort. of Intangibles
·
·
·
·
·
·
$1M
$2M
$5M
$4.8K
$5M
$5M
Restructuring
·
·
·
·
·
·
·
·
·
·
$267.0K
$12M
Operating Cash Flow
$380M
$480M
$505M
$565M
$503M
$-121M
$348M
$294M
$192M
$280M
$286M
$262M
CapEx
$217M
$248M
$305M
$201M
$129M
$109M
$195M
$180M
$173M
$161M
$157M
$155M
Investing Cash Flow
$-217M
$-249M
$-306M
$-201M
$-129M
$-109M
$-195M
$-180M
$-171M
$-161M
·
·
Debt Issued
·
$378M
·
·
·
·
·
·
·
·
·
·
Net Debt Issued
$-15M
$136M
$-12M
$-12M
$-2.03B
$-16M
$-16M
$-566M
·
$-13M
$-306M
$-46M
Stock Repurchased
$160M
$483M
$18M
$694M
$216M
$12M
$150M
$98M
·
·
$51M
$60M
Net Stock Activity
$-160M
$-483M
$-18M
$-694M
$-216M
$-12M
$-150M
$-98M
·
·
$-51M
$-60M
Dividends Paid
·
·
·
·
·
·
·
$325.0K
$2M
$65M
$72M
$72M
Financing Cash Flow
$-179M
$-363M
$-35M
$-726M
$-365M
$624M
$-147M
$-113M
$-57M
$-70M
·
·
Net Change in Cash
$-16M
$-131M
$165M
$-362M
$9M
$394M
$6M
$1M
$-35M
$50M
$-25M
$-73M
Taxes Paid
$18M
$11M
$5M
$2M
$6M
$500.0K
$1M
$800.0K
$500.0K
$800.0K
$1M
$858.0K
Free Cash Flow
$163M
$232M
$200M
$364M
$374M
$-230M
$153M
$114M
·
$120M
$129M
$107M
Levered FCF
$63M
$101M
$90M
$276M
$257M
$-322M
$95M
$56M
·
$-125M
$85M
$55M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
22.0%
26.9%
26.6%
29.3%
28.7%
-56.0%
15.2%
11.1%
·
4.4%
11.6%
11.7%
Net Margin
10.1%
13.2%
13.6%
16.8%
17.1%
-72.3%
6.4%
3.3%
·
-0.93%
3.6%
3.6%
Pretax Margin
13.6%
16.9%
18.1%
22.5%
17.1%
-79.4%
9.2%
4.6%
·
-0.24%
5.3%
5.7%
EBITDA Margin
22.0%
26.9%
26.6%
29.3%
28.7%
-56.0%
15.2%
11.1%
·
4.4%
11.6%
11.7%
ROA
6.5%
8.8%
9.5%
11.8%
9.9%
-12.8%
4.0%
2.1%
·
-0.53%
2.0%
2.0%
ROE
-40.5%
-49.6%
-101.7%
-67.9%
-2286.3%
362.5%
40.4%
14.0%
·
-2.6%
9.1%
8.1%
ROIC
15.1%
20.3%
18.1%
22.6%
20.8%
-10.5%
8.4%
6.0%
·
11.4%
5.2%
4.7%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.7
0.7
0.9
0.6
1.5
1.6
0.4
0.5
·
0.6
0.5
0.6
Quick Ratio
0.5
0.5
0.8
0.4
1.4
1.5
0.2
0.3
·
0.4
0.3
0.4
Debt / Equity
-5.1
-4.9
-10.1
-4.8
-62.4
-20.7
7.3
5.8
·
3.4
3.1
2.8
LT Debt / Equity
-5.1
-4.8
-10.1
-4.8
-62.1
-20.6
7.0
5.6
·
3.3
3.1
2.7
Interest Coverage
2.7
2.8
3.1
4.3
3.7
-2.4
2.5
1.9
·
1.0
2.4
2.0
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.6
0.7
0.7
0.7
0.6
0.2
0.6
0.7
·
0.6
0.6
0.5
Receivables Turnover
21.2
22.5
23.8
23.4
28.0
10.8
26.0
28.5
·
35.3
35.8
35.1
Per Saham4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue / Share
$30.23
$28.75
$26.77
$24.63
$18.90
$5.52
$17.25
$15.79
·
$15.83
$15.95
$15.75
Cash Flow / Share
$6.91
$8.00
$7.83
$8.03
$6.32
$-1.54
$4.30
$3.38
·
$3.30
$3.33
$2.99
Dividend / Share
·
·
·
·
·
·
·
·
·
$0.73
$0.84
$0.62
EPS (TTM)
$3.06
$3.79
$3.63
$4.14
$3.22
$-3.99
$1.10
$0.52
$-2.36
$-0.15
$0.57
$0.57
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
-3.6%
-0.07%
-0.27%
15.1%
248.3%
·
·
·
·
·
·
·
Revenue CAGR 3Y
-1.3%
4.7%
58.7%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
30.9%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
-19.3%
4.4%
-12.3%
28.6%
·
·
·
·
·
·
·
·
EPS CAGR 3Y
-9.6%
5.6%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
-26.0%
-2.9%
-19.6%
13.5%
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
-16.7%
-3.9%
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$1.66B
$1.73B
$1.73B
$1.73B
$1.50B
$432M
$1.40B
$1.37B
$1.26B
$1.34B
$1.37B
$1.38B
Net Income TTM
$168M
$227M
$234M
$291M
$257M
$-312M
$89M
$45M
$-202M
$-13M
$49M
$50M
P/E
11.9
14.8
14.6
12.9
20.1
-7.9
28.8
42.5
-5.8
-126.2
34.5
31.4
Earnings Yield
8.4%
6.7%
6.9%
7.7%
5.0%
-12.6%
3.5%
2.4%
-17.4%
-0.79%
2.9%
3.2%
Payout Ratio
·
·
·
·
·
·
·
0.73%
·
-521.2%
147.2%
144.5%
Annual Payout
·
·
·
·
·
·
·
$325.0K
$2M
$65M
$72M
$72M
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
$483M
$278M
$374M
$512M
$490M
$287M
$384M
$546M
$498M
$297M
$389M
$548M
$496M
$293M
$391M
$565M
SG&A Expense
$67M
$48M
$59M
$61M
$64M
$44M
$50M
$55M
$64M
$48M
$45M
$60M
$68M
$48M
$45M
$53M
Operating Expenses
$366M
$287M
$317M
$360M
$350M
$270M
$309M
$345M
$333M
$275M
$300M
$345M
$341M
$282M
$289M
$348M
Operating Income
$117M
$-8M
$56M
$152M
$140M
$17M
$76M
$201M
$164M
$22M
$89M
$203M
$155M
$12M
$102M
$218M
Interest Expense
$32M
$32M
$33M
$34M
$34M
$34M
$50M
$40M
$39M
$39M
$36M
$37M
$37M
$36M
$35M
$31M
Other Non-op
$-17.0K
$234.0K
$-5M
$179.0K
$-216.0K
$23.0K
$23.0K
$-54.0K
$147.0K
$-180.0K
$38.0K
$21.0K
$5.0K
$-46.0K
$-67.0K
$66.0K
Pretax Income
$85M
$-40M
$19M
$118M
$106M
$-17M
$24M
$161M
$123M
$-17M
$53M
$166M
$118M
$-25M
$67M
$187M
Income Tax
$21M
$-6M
$4M
$29M
$26M
$-1M
$-4M
$42M
$32M
$-6M
$13M
$43M
$31M
$-8M
$18M
$53M
Net Income
$63M
$-34M
$15M
$89M
$80M
$-16M
$28M
$120M
$91M
$-11M
$40M
$124M
$87M
$-16M
$49M
$135M
EPS (Basic)
$1.36
$-0.69
$0.30
$1.62
$1.46
$-0.29
$0.43
$2.09
$1.47
$-0.17
$0.63
$1.93
$1.36
$-0.26
$0.67
$2.00
EPS (Diluted)
$1.34
$-0.69
$0.29
$1.61
$1.45
$-0.29
$0.42
$2.08
$1.46
$-0.17
$0.62
$1.92
$1.35
$-0.26
$0.65
$1.99
Shares (Basic)
46,674,000
49,418,000
·
55,032,000
54,991,000
55,017,000
·
57,292,000
61,890,000
64,016,000
·
63,954,000
63,932,000
63,978,000
·
67,176,000
Shares (Diluted)
47,168,000
49,418,000
·
55,473,000
55,411,000
55,017,000
·
57,663,000
62,268,000
64,016,000
·
64,319,000
64,352,000
63,978,000
·
67,569,000
EBITDA
$117M
$-8M
·
$152M
$140M
$17M
·
$201M
$164M
$22M
·
$203M
$155M
$12M
·
$218M
Neraca25
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
$19M
$29M
$100M
$183M
$194M
$76M
$116M
$77M
$232M
$204M
·
$215M
$147M
$55M
·
$110M
Receivables
$100M
$91M
$77M
$85M
$94M
$80M
$79M
$87M
$101M
$80M
·
$80M
$88M
$73M
·
$78M
Inventory
$59M
$57M
$52M
$52M
$53M
$51M
$46M
$51M
$53M
$51M
·
$55M
$60M
$59M
·
$60M
Prepaid Expense
$65M
$64M
$54M
$49M
$58M
$50M
$29M
$42M
$45M
$42M
·
$26M
$35M
$35M
·
$28M
Other Current Assets
·
·
$47M
·
·
·
$23M
·
·
·
·
·
·
·
·
·
Current Assets
$244M
$241M
$283M
$407M
$399M
$256M
$270M
$256M
$431M
$377M
·
$376M
$329M
$222M
·
$276M
PP&E (Net)
$1.97B
$1.94B
$1.92B
$1.91B
$1.91B
$1.90B
$1.89B
$1.90B
$1.91B
$1.89B
·
$1.81B
$1.78B
$1.74B
·
$1.69B
PP&E (Gross)
$4.27B
$4.20B
$4.14B
$4.10B
$4.06B
$4.01B
$3.96B
$3.95B
$3.93B
$3.87B
·
$3.77B
$3.70B
$3.64B
·
$3.53B
Accum. Depreciation
$2.30B
$2.26B
$2.22B
$2.19B
$2.15B
$2.11B
$2.07B
$2.04B
$2.01B
$1.98B
·
$1.96B
$1.92B
$1.90B
·
$1.84B
Goodwill
$66M
$66M
$66M
$66M
$66M
$66M
$66M
$66M
$66M
$66M
·
$66M
$66M
$66M
·
$66M
Other Non-current Assets
$61M
$61M
$64M
$62M
$61M
$60M
$56M
$49M
$41M
$36M
·
$29M
$28M
$25M
·
$19M
Total Assets
$2.64B
$2.61B
$2.62B
$2.74B
$2.73B
$2.57B
$2.57B
$2.58B
$2.76B
$2.67B
·
$2.58B
$2.51B
$2.35B
·
$2.36B
Accrued Liabilities
$56M
$43M
$42M
$54M
$62M
$52M
$54M
$62M
$67M
$59M
·
$59M
$62M
$46M
·
$58M
Current Liabilities
$510M
$455M
$385M
$375M
$483M
$435M
$413M
$398M
$523M
$490M
·
$406M
$506M
$461M
·
$430M
Capital Leases
$126M
$124M
$111M
$112M
$113M
$114M
$115M
$116M
$116M
$115M
·
$113M
$114M
$115M
·
$117M
Deferred Tax
$274M
$253M
$258M
$264M
$234M
$210M
$213M
$226M
$188M
$160M
·
$158M
$117M
$89M
·
$83M
Other Non-current Liabilities
$87M
$88M
$80M
$78M
$72M
$65M
$65M
$60M
$54M
$55M
·
$56M
$50M
$46M
·
$45M
Total Liabilities
$3.26B
$3.16B
$3.05B
$3.05B
$3.13B
$3.05B
$3.04B
$3.04B
$3.12B
$2.91B
·
$2.83B
$2.88B
$2.81B
·
$2.78B
Long-term Debt
$2.28B
$2.26B
$2.23B
$2.24B
$2.24B
$2.24B
$2.24B
$2.25B
$2.26B
$2.10B
·
$2.11B
$2.11B
$2.11B
·
$2.11B
Total Debt
$2.28B
$2.26B
·
$2.24B
$2.24B
$2.24B
·
$2.25B
$2.26B
$2.10B
·
$2.11B
$2.11B
$2.11B
·
$2.11B
Common Stock
$974.0K
$974.0K
$973.0K
$973.0K
$972.0K
$971.0K
$971.0K
$971.0K
$970.0K
$970.0K
·
$966.0K
$966.0K
$965.0K
·
$963.0K
Retained Earnings
$835M
$772M
$806M
$791M
$702M
$621M
$638M
$610M
$490M
$399M
·
$370M
$246M
$159M
·
$127M
Treasury Stock
$2.21B
$2.08B
$1.99B
$1.84B
$1.83B
$1.83B
$1.83B
$1.79B
$1.58B
$1.36B
·
$1.34B
$1.34B
$1.32B
·
$1.25B
Stockholders' Equity
$-617M
$-557M
$-436M
$-309M
$-395M
$-478M
$-462M
$-456M
$-365M
$-243M
$-208M
$-252M
$-378M
$-455M
$-438M
$-420M
Liabilities + Equity
$2.64B
$2.61B
$2.62B
$2.74B
$2.73B
$2.57B
$2.57B
$2.58B
$2.76B
$2.67B
·
$2.58B
$2.51B
$2.35B
·
$2.36B
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
$46M
$45M
$45M
$45M
$43M
$42M
$42M
$42M
$40M
$39M
$40M
$39M
$38M
$37M
$38M
$37M
Stock-based Comp
$5M
$5M
$5M
$4M
$4M
$4M
$4M
$3M
$3M
$4M
$4M
$5M
$4M
$4M
$4M
$4M
Deferred Tax
$19M
$-6M
$4M
$26M
$21M
$-2M
$-3M
$37M
$22M
$-6M
$10M
$45M
$26M
$-8M
$17M
$52M
Operating Cash Flow
$170M
$67M
$78M
$95M
$181M
$26M
$112M
$123M
$173M
$71M
$106M
$164M
$185M
$50M
$96M
$169M
CapEx
$69M
$70M
$50M
$57M
$54M
$57M
$26M
$55M
$80M
$87M
$71M
$89M
$76M
$70M
$50M
$50M
Investing Cash Flow
$-69M
$-70M
$-50M
$-57M
$-54M
$-57M
$-26M
$-55M
$-80M
$-87M
$-71M
$-89M
$-76M
$-70M
$-50M
$-50M
Debt Issued
·
·
·
·
·
·
$-1M
$0
·
·
·
·
·
·
·
·
Net Debt Issued
·
$-4M
·
·
·
$-4M
·
·
·
$-3M
·
·
·
$-3M
·
·
Stock Repurchased
$126M
$94M
$144M
$7M
$5M
$5M
$38M
$216M
$212M
$17M
$0
$4M
·
·
$76M
$163M
Net Stock Activity
·
$-94M
·
·
·
$-5M
·
·
·
$-17M
·
·
·
·
·
·
Financing Cash Flow
$-111M
$-68M
$-149M
$-11M
$-9M
$-9M
$-47M
$-223M
$-65M
$-27M
$-3M
$-6M
$-17M
$-8M
$-79M
$-165M
Net Change in Cash
$-10M
$-71M
$-121M
$27M
$118M
$-40M
$39M
$-155M
$28M
$-43M
$32M
$68M
$92M
$-28M
$-33M
$-46M
Taxes Paid
·
·
$2M
$718.0K
·
·
$60.0K
$2M
·
·
$664.0K
·
·
·
·
·
Free Cash Flow
·
$-3M
·
·
·
$-31M
·
·
·
$-16M
·
·
·
$-19M
·
·
Levered FCF
·
$-30M
·
·
·
$-63M
·
·
·
$-42M
·
·
·
$-44M
·
·
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
24.2%
-3.0%
·
29.6%
28.6%
5.9%
·
36.8%
33.0%
7.4%
·
37.1%
31.3%
4.0%
·
38.5%
Net Margin
13.1%
-12.2%
·
17.4%
16.3%
-5.6%
·
21.9%
18.3%
-3.8%
·
22.5%
17.5%
-5.6%
·
23.8%
Pretax Margin
17.5%
-14.4%
·
23.1%
21.7%
-6.0%
·
29.5%
24.7%
-5.7%
·
30.3%
23.9%
-8.4%
·
33.1%
EBITDA Margin
24.2%
-3.0%
·
29.6%
28.6%
5.9%
·
36.8%
33.0%
7.4%
·
37.1%
31.3%
4.0%
·
38.5%
ROA
2.4%
-1.3%
·
3.4%
2.9%
-0.62%
·
4.6%
3.5%
-0.45%
·
5.0%
3.5%
-0.67%
·
5.3%
ROE
-12.5%
6.6%
·
-23.4%
-21.1%
4.5%
·
-33.8%
-24.6%
3.2%
·
-36.7%
-22.4%
5.4%
·
-65.8%
ROIC
5.3%
-0.42%
·
5.9%
5.7%
0.90%
·
8.3%
6.5%
0.79%
·
8.2%
6.6%
0.47%
·
9.2%
Likuiditas & Solvabilitas5
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
0.5
0.5
·
1.1
0.8
0.6
·
0.6
0.8
0.8
·
0.9
0.7
0.5
·
0.6
Quick Ratio
0.2
0.3
·
0.7
0.6
0.4
·
0.4
0.6
0.6
·
0.7
0.5
0.3
·
0.4
Debt / Equity
-3.7
-4.1
·
-7.2
-5.7
-4.7
·
-4.9
-6.2
-8.7
·
-8.3
-5.6
-4.6
·
-5.0
LT Debt / Equity
-3.7
-4.0
·
-7.2
-5.6
-4.7
·
-4.9
-6.1
-8.6
·
-8.3
-5.6
-4.6
·
-5.0
Interest Coverage
3.6
-0.3
·
4.5
4.1
0.5
·
5.1
4.2
0.6
·
5.5
4.2
0.3
·
7.1
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
0.2
0.1
·
0.2
0.2
0.1
·
0.2
0.2
0.1
·
0.2
0.2
0.1
·
0.2
Receivables Turnover
5.0
3.2
·
6.0
5.0
3.6
·
6.5
5.3
3.9
·
6.9
5.8
4.0
·
6.9
Per Saham3
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 / Share
$10.25
$5.63
·
$9.23
$8.85
$5.22
·
$9.47
$7.99
$4.65
·
$8.52
$7.71
$4.59
·
$8.36
Cash Flow / Share
·
$1.35
·
·
·
$0.47
·
·
·
$1.12
·
·
·
$0.79
·
·
EPS (TTM)
$2.55
$2.66
·
$3.19
$3.66
$3.67
·
$3.99
$3.83
$3.72
·
$3.66
$3.73
$4.00
·
$4.41
Valuasi (TTM)4
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
$1.65B
$1.65B
·
$1.67B
$1.71B
$1.71B
·
$1.73B
$1.73B
$1.73B
·
$1.73B
$1.75B
$1.75B
·
$1.71B
Net Income TTM
$134M
$150M
·
$181M
$212M
$223M
·
$240M
$244M
$239M
·
$243M
$254M
$284M
·
$314M
P/E
18.7
12.3
·
16.2
12.9
12.4
·
12.7
14.2
15.1
·
12.6
15.0
15.3
·
10.3
Earnings Yield
5.3%
8.1%
·
6.2%
7.8%
8.1%
·
7.9%
7.0%
6.6%
·
7.9%
6.7%
6.5%
·
9.7%
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
$1.66B
$1.73B
$1.73B
$1.73B
$1.50B
Margin Operasi %
22.0%
26.9%
26.6%
29.3%
28.7%
Laba Bersih
$168M
$227M
$234M
$291M
$257M
EPS Dilusian
$3.06
$3.79
$3.63
$4.14
$3.22
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
-5.1
-4.9
-10.1
-4.8
-62.4
Rasio Lancar
0.7
0.7
0.9
0.6
1.5
Rasio Cepat
0.5
0.5
0.8
0.4
1.4
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$163M
$232M
$200M
$364M
$374M
Pemilik institusional (13F)
250 pengaju
· $3.0B 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.
Pemegang250
Nilai yang dipegang$3.0B
Posisi baru62
Posisi yang keluar31
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
62 (+17 vs Kuartal sebelumnya)
31 (-12 vs Kuartal sebelumnya)
48 (-20 vs Kuartal sebelumnya)
85 (+22 vs Kuartal sebelumnya)
-3.3M
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.
PAG HOLDINGS LIMITED, PACIFIC ALLIANCE GROUP LIMITED, PACIFIC ALLIANCE INVESTMENT MANAGEMENT LIMITED, PA GRAND OPPORTUNITY II LIMITED, PA EMINENT OPPORTUNITY VI LIMITED
×2 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
59 orang dalam
· 36 pejabat · 21 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 44 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.