Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$504.9K
·
·
·
nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata27.5%
Laporan BerikutnyaNov 03, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 12, 2026
$0.83
$0.69
20.6%
31 Maret 2026
Mei 12, 2026
$0.65
$0.62
5.3%
31 Des. 2025
$0.50
$0.53
-6.3%
30 Sep. 2025
$0.89
$0.72
22.9%
30 Juni 2025
$0.66
$0.55
19.8%
31 Maret 2025
$0.63
$0.31
102.5%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi18
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
$7.47B
$6.76B
$6.24B
$6.37B
$5.85B
$5.07B
$4.99B
$4.83B
$4.52B
$4.46B
Cost of Revenue
$5.28B
$4.86B
$4.55B
$4.60B
$4.26B
$3.73B
$3.71B
$3.40B
$3.20B
$3.09B
Gross Profit
$2.20B
$1.90B
$1.70B
$1.77B
$1.58B
$1.34B
$1.28B
$1.43B
$1.32B
$1.36B
R&D Expense
$167M
$111M
$109M
$111M
$86M
$74M
$87M
·
·
·
SG&A Expense
$1.27B
$1.14B
$960M
$974M
$909M
$889M
$932M
$932M
$871M
$870M
Operating Expenses
$1.59B
$1.38B
$1.15B
$1.16B
$1.02B
·
·
·
·
·
Operating Income
$607M
$520M
$547M
$611M
$559M
$311M
$258M
$493M
$445M
$530M
Interest Expense
·
·
·
·
$48M
$63M
$69M
$20M
·
·
Interest Income
·
·
·
·
·
·
$3M
$7M
$3M
·
Other Non-op
$43M
$-7M
$9M
$-139M
$-159M
$-147M
$-118M
$-369M
$-279M
$-185M
Pretax Income
$-457M
$221M
$313M
$418M
$353M
$101M
$71M
$104M
$166M
$310M
Income Tax
$70M
$105M
$103M
$135M
$111M
$64M
$35M
$-301M
$560M
$133M
Net Income
$-527M
$116M
$210M
$283M
$242M
$37M
$36M
$405M
$-394M
$177M
EPS (Basic)
$-3.77
$0.62
$1.43
$1.94
$1.68
$0.30
$0.29
$3.31
$-3.22
$1.44
EPS (Diluted)
$-3.77
$0.61
$1.42
$1.90
$1.63
$0.29
$0.29
$3.30
$-3.22
$1.44
Shares (Basic)
149,000,000
146,000,000
147,000,000
146,000,000
144,000,000
125,000,000
122,722,000
122,499,000
122,499,000
122,499,000
Shares (Diluted)
149,000,000
149,000,000
148,000,000
149,000,000
148,000,000
126,000,000
123,238,000
122,624,000
122,499,000
122,499,000
EBITDA
$607M
$520M
$547M
$611M
$559M
$311M
$258M
$529M
·
·
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Cash & Equivalents
$661M
$692M
$636M
$326M
$775M
$517M
$122M
$265M
$56M
$47M
Receivables
$1.07B
$1.02B
$973M
$1.00B
$876M
$863M
$817M
$821M
$779M
·
Inventory
$1.35B
$1.24B
$941M
$975M
$740M
$672M
$671M
$628M
$465M
·
Other Current Assets
$270M
$220M
$193M
$199M
$150M
$173M
$175M
$95M
$69M
·
Current Assets
$3.36B
$3.17B
$2.74B
$2.50B
$2.54B
$2.23B
$1.78B
$1.81B
$1.39B
·
PP&E (Net)
$447M
$410M
$390M
$366M
$287M
$318M
$316M
$300M
$265M
$261M
PP&E (Gross)
$1.18B
$1.05B
$1.07B
$1.04B
$933M
$947M
$895M
$853M
$838M
·
Accum. Depreciation
$728M
$636M
$678M
$673M
$646M
$629M
$579M
$553M
$573M
·
Goodwill
$3.10B
$3.07B
$2.71B
$2.72B
$2.66B
$2.69B
$2.64B
$2.63B
$2.65B
$2.59B
Intangibles
$1.09B
$1.18B
$461M
$475M
$120M
$135M
$127M
$133M
$140M
·
Other Non-current Assets
$437M
$369M
$346M
$320M
$244M
$376M
$385M
$96M
$23M
·
Total Assets
$8.43B
$8.20B
$6.64B
$6.39B
$5.85B
$5.61B
$5.13B
$4.97B
$4.47B
·
Accounts Payable
$1.13B
$1.07B
$905M
$894M
$883M
$936M
$920M
$964M
$678M
·
Accrued Liabilities
$624M
$717M
$620M
$640M
$601M
$595M
$552M
$503M
$409M
·
Current Liabilities
$1.75B
$1.79B
$1.52B
$1.55B
$1.49B
$1.54B
$1.49B
$1.49B
$1.15B
·
Capital Leases
$289M
$212M
$166M
$166M
$120M
$107M
$111M
·
·
·
Deferred Tax
·
·
·
·
·
·
·
$25M
$377M
·
Other Non-current Liabilities
$594M
$534M
$366M
$328M
$302M
$334M
$280M
$142M
$346M
·
Total Liabilities
$5.52B
$4.89B
$3.90B
$3.86B
$3.60B
·
·
·
·
·
Long-term Debt
$3.23B
$2.02B
$1.42B
$1.43B
$1.24B
$1.16B
$1.18B
$1.20B
·
·
Total Debt
$3.19B
$1.99B
$1.41B
$1.42B
$1.23B
$1.16B
$1.18B
$1.20B
·
·
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
·
Paid-in Capital
$2.39B
$2.31B
$2.23B
$2.18B
$2.12B
$2.07B
$1.76B
$1.72B
·
·
Retained Earnings
$345M
$907M
$810M
$600M
$317M
$75M
$38M
$2M
·
·
Treasury Stock
$144M
$111M
$93M
$35M
$21M
$6M
$3M
·
·
·
AOCI
$-157M
$-284M
$-194M
$-212M
$-165M
$-146M
$-194M
$-189M
$-100M
·
Stockholders' Equity
$2.92B
$3.31B
$2.75B
$2.53B
$2.25B
$1.99B
$1.60B
$1.53B
$2.60B
$2.87B
Liabilities + Equity
$8.43B
$8.20B
$6.64B
$6.39B
$5.85B
$5.61B
$5.13B
$4.97B
$4.47B
·
Shares Outstanding
150,000,000
147,230,000
145,389,000
146,222,000
144,808,000
143,059,000
122,873,000
122,499,000
122,966,558
·
Arus Kas17
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
D&A
$195M
$144M
$98M
$94M
$88M
$86M
$80M
$66M
$67M
$64M
Stock-based Comp
$57M
$59M
$44M
$50M
$39M
$29M
$25M
$20M
$16M
$13M
Deferred Tax
$8M
$-31M
$-28M
$-3M
$6M
$22M
$-25M
$-323M
$297M
$-4M
Amort. of Intangibles
$122M
$80M
$38M
$35M
$30M
$30M
$30M
$21M
$10M
$7M
Restructuring
$15M
$41M
$34M
$26M
$0
$40M
$37M
$5M
$23M
$19M
Operating Cash Flow
$-1.14B
$444M
$440M
$152M
$315M
$244M
$23M
$462M
$37M
$151M
CapEx
$116M
$80M
$105M
$85M
$63M
$70M
·
$64M
$49M
$60M
Investing Cash Flow
$-39M
$-1.41B
$-44M
$-764M
$-65M
$-103M
$-112M
$-74M
$-51M
$-191M
Debt Issued
$1.20B
$1.18B
$0
$200M
$1.25B
$0
·
$1.23B
·
·
Net Debt Issued
$1.19B
$571M
$-12M
$188M
$62M
$-22M
$-22M
$1.23B
·
·
Stock Repurchased
$0
$1M
$41M
$0
$0
·
·
·
·
·
Net Stock Activity
$0
$-1M
$-41M
·
·
·
·
·
·
·
Financing Cash Flow
$1.13B
$1.03B
$-64M
$170M
$20M
$253M
$-53M
$-167M
$21M
$4M
Net Change in Cash
$-31M
$56M
$308M
$-450M
$262M
$395M
$-143M
$209M
$9M
$-35M
Taxes Paid
$93M
$162M
$123M
$159M
$107M
$32M
$86M
$28M
$261M
$136M
Free Cash Flow
$-1.25B
$364M
$335M
$67M
·
·
·
$398M
·
·
Levered FCF
·
·
·
·
·
·
·
$320M
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Gross Margin
29.4%
28.1%
27.2%
27.7%
26.7%
25.9%
23.9%
28.3%
·
·
Operating Margin
8.1%
7.7%
8.8%
9.6%
9.6%
6.1%
5.2%
11.0%
·
·
Net Margin
-7.0%
1.7%
3.4%
4.4%
4.1%
0.73%
0.72%
8.4%
·
·
Pretax Margin
-6.1%
3.3%
5.0%
6.6%
6.0%
2.0%
1.4%
2.1%
·
·
EBITDA Margin
8.1%
7.7%
8.8%
9.6%
9.6%
6.1%
5.2%
11.0%
·
·
ROA
-6.3%
1.6%
3.2%
4.6%
4.2%
0.69%
0.71%
8.6%
·
·
ROE
-19.1%
3.5%
7.8%
11.5%
11.0%
2.1%
2.3%
19.2%
·
·
ROIC
11.5%
5.1%
8.8%
10.5%
11.0%
3.6%
4.7%
75.3%
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Current Ratio
1.9
1.8
1.8
1.6
1.7
1.4
1.2
1.2
·
·
Quick Ratio
1.0
1.0
1.1
0.9
1.1
0.9
0.6
0.7
·
·
Debt / Equity
1.1
0.6
0.5
0.6
0.5
0.6
0.7
0.8
·
·
LT Debt / Equity
1.1
0.6
0.5
0.6
0.5
0.6
0.7
0.8
·
·
Interest Coverage
·
·
·
·
11.6
4.9
3.7
26.4
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Asset Turnover
0.9
0.9
1.0
1.0
1.0
0.9
1.0
1.0
·
·
Inventory Turnover
4.1
4.5
4.7
5.4
6.1
5.6
5.8
6.3
·
·
Receivables Turnover
7.1
6.8
6.3
6.8
6.7
6.0
6.1
6.0
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Book Value / Share
$19.45
$22.51
$18.96
$17.32
$15.55
$13.93
$13.04
$12.51
·
·
Revenue / Share
$50.15
$45.38
$42.18
$42.75
$39.38
$40.14
$40.47
$39.36
·
·
Cash Flow / Share
$-7.63
$2.98
$2.97
$1.02
$2.12
$1.93
$0.19
$3.77
·
·
Cash / Share
$4.41
$4.71
$4.39
$2.23
$5.38
$3.61
$0.99
$2.16
·
·
EPS (TTM)
$-3.77
$0.61
$1.42
$1.90
$1.63
$0.29
$0.29
$3.30
·
·
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue YoY
10.5%
8.3%
-2.0%
9.0%
15.3%
·
·
·
·
·
Revenue CAGR 3Y
5.5%
5.0%
7.2%
·
·
·
·
·
·
·
Revenue CAGR 5Y
8.1%
·
·
·
·
·
·
·
·
·
EPS YoY
·
-57.0%
-25.3%
16.6%
462.1%
·
·
·
·
·
EPS CAGR 3Y
·
-27.9%
69.8%
·
·
·
·
·
·
·
Net Income YoY
·
-44.8%
-25.8%
16.9%
554.0%
·
·
·
·
·
Net Income CAGR 3Y
·
-21.7%
78.4%
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue TTM
$7.47B
$6.76B
$6.24B
$6.37B
$5.85B
$5.07B
$4.99B
$4.83B
·
·
Net Income TTM
$-527M
$116M
$210M
$283M
$242M
$37M
$36M
$405M
·
·
Market Cap
$5.27B
$3.39B
$2.73B
$2.40B
$3.77B
$3.04B
$1.47B
$2.52B
·
·
Enterprise Value
$7.79B
$4.69B
$3.50B
$3.49B
$4.22B
$3.69B
$2.52B
$3.45B
·
·
P/E
-9.3
37.8
13.3
8.7
16.0
73.3
41.1
6.2
·
·
P/S
0.7
0.5
0.4
0.4
0.6
0.6
0.3
0.5
·
·
P/B
1.8
1.0
1.0
0.9
1.7
1.5
0.9
1.6
·
·
P / Cash Flow
-4.6
7.6
6.2
15.8
12.0
12.5
63.7
5.4
·
·
P / FCF
-4.2
9.3
8.1
35.8
·
·
·
6.3
·
·
EV / EBITDA
12.8
9.0
6.4
5.7
7.5
11.9
9.8
6.5
·
·
EV / FCF
-6.2
12.9
10.5
52.1
·
·
·
8.7
·
·
EV / Revenue
1.0
0.7
0.6
0.5
0.7
0.7
0.5
0.7
·
·
Earnings Yield
-10.7%
2.6%
7.5%
11.6%
6.3%
1.4%
2.4%
16.1%
·
·
Laporan Laba Rugi16
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue
$1.98B
$1.91B
$1.90B
$1.86B
$1.94B
$1.77B
$1.86B
$1.83B
$1.59B
$1.49B
$1.54B
$1.55B
$1.55B
$1.56B
Cost of Revenue
$1.39B
$1.36B
$1.33B
$1.31B
$1.37B
$1.26B
$1.33B
$1.30B
$1.14B
$1.09B
$1.11B
$1.14B
$1.13B
$1.13B
Gross Profit
$595M
$551M
$560M
$556M
$569M
$511M
$530M
$524M
$447M
$400M
$423M
$417M
$418M
$431M
R&D Expense
$48M
$48M
$47M
$44M
$41M
$35M
$42M
$23M
$21M
$25M
$25M
$28M
$25M
$30M
SG&A Expense
$332M
$340M
$317M
$324M
$319M
$306M
$310M
$317M
$280M
$231M
$241M
$233M
$244M
$258M
Operating Expenses
$464M
$449M
$420M
$402M
$392M
$375M
$386M
$398M
$325M
$272M
$276M
$308M
$280M
$333M
Operating Income
$131M
$102M
$140M
$154M
$177M
$136M
$144M
$126M
$122M
$128M
$147M
$109M
$138M
$98M
Other Non-op
$81M
$0
$155M
$-7M
$-9M
$-6M
$46M
$-10M
$-1M
$-42M
$147M
$-56M
$-40M
$-13M
Pretax Income
$166M
$55M
$156M
$110M
$-738M
$15M
$45M
$44M
$59M
$73M
$101M
$37M
$81M
$70M
Income Tax
$69M
$17M
$20M
$-46M
$87M
$9M
$22M
$24M
$29M
$30M
$19M
$16M
$24M
$31M
Net Income
$97M
$38M
$136M
$156M
$-825M
$6M
$23M
$20M
$30M
$43M
$82M
$21M
$57M
$39M
EPS (Basic)
$0.52
$0.17
$0.96
$0.88
$-5.59
$-0.02
$0.07
$0.07
$0.19
$0.29
$0.56
$0.14
$0.39
$0.26
EPS (Diluted)
$0.51
$0.17
$0.99
$0.85
$-5.59
$-0.02
$0.06
$0.07
$0.19
$0.29
$0.56
$0.14
$0.38
$0.26
Shares (Basic)
151,000,000
151,000,000
·
149,000,000
149,000,000
148,000,000
·
147,000,000
146,000,000
146,000,000
·
147,000,000
147,000,000
·
Shares (Diluted)
154,000,000
155,000,000
·
154,000,000
149,000,000
148,000,000
·
149,000,000
149,000,000
148,000,000
·
148,000,000
149,000,000
·
EBITDA
$131M
$102M
·
$154M
$177M
$136M
·
$126M
$122M
$128M
·
$109M
$138M
·
Neraca28
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Cash & Equivalents
$549M
$438M
$661M
$345M
$753M
$577M
$692M
$531M
$413M
$603M
·
$368M
$292M
·
Receivables
$1.21B
$1.11B
$1.07B
$1.15B
$1.14B
$1.04B
$1.02B
$1.10B
$1.07B
$933M
·
$988M
$985M
·
Inventory
$1.39B
$1.36B
$1.35B
$1.33B
$1.26B
$1.23B
$1.24B
$1.20B
$1.19B
$929M
·
$970M
$1.01B
·
Other Current Assets
$270M
$265M
$270M
$252M
$245M
$211M
$220M
$206M
$212M
$212M
·
$289M
$210M
·
Current Assets
$3.83B
$3.17B
$3.36B
$3.07B
$3.39B
$3.06B
$3.17B
$3.04B
$2.88B
$2.68B
·
$2.62B
$2.50B
·
PP&E (Net)
$445M
$444M
$447M
$433M
$426M
$411M
$410M
$423M
$424M
$369M
·
$380M
$379M
·
PP&E (Gross)
·
·
$1.18B
·
·
·
$1.05B
·
·
·
·
·
·
·
Accum. Depreciation
·
·
$728M
·
·
·
$636M
·
·
·
·
·
·
·
Goodwill
$3.09B
$3.10B
$3.10B
$3.12B
$3.13B
$3.08B
$3.07B
$3.12B
$3.08B
$2.69B
$2.71B
$2.69B
$2.74B
$2.72B
Intangibles
$1.05B
$1.07B
$1.09B
$1.11B
$1.14B
$1.16B
$1.18B
$1.20B
$1.22B
$456M
·
$456M
$471M
·
Other Non-current Assets
$374M
$424M
$437M
$448M
$434M
$361M
$369M
$359M
$379M
$329M
·
$321M
$318M
·
Total Assets
$8.78B
$8.21B
$8.43B
$8.19B
$8.52B
$8.07B
$8.20B
$8.13B
$7.98B
$6.52B
·
$6.46B
$6.40B
·
Accounts Payable
$1.12B
$1.01B
$1.13B
$1.04B
$1.10B
$971M
$1.07B
$1.02B
$980M
$858M
·
$863M
$894M
·
Accrued Liabilities
$605M
$516M
$624M
$595M
$655M
$607M
$717M
$645M
$602M
$515M
·
$592M
$563M
·
Current Liabilities
$1.72B
$1.53B
$1.75B
$1.63B
$3.38B
$1.58B
$1.79B
$1.67B
$1.59B
$1.39B
·
$1.47B
$1.47B
·
Capital Leases
$268M
$276M
$289M
$295M
$232M
$207M
$212M
$188M
$196M
$159M
·
$174M
$166M
·
Other Non-current Liabilities
$494M
$589M
$594M
$616M
$536M
$438M
$534M
$491M
$492M
$355M
·
$351M
$340M
·
Total Liabilities
$5.78B
$5.29B
$5.52B
$5.42B
$5.90B
$4.73B
$4.89B
$4.78B
$4.69B
$3.75B
·
$3.81B
$3.79B
·
Long-term Debt
$3.62B
$3.23B
$3.23B
$3.24B
$2.01B
$2.02B
$2.02B
$2.02B
$2.01B
$1.42B
·
$1.42B
$1.43B
·
Total Debt
·
·
·
$3.19B
$1.99B
$1.99B
·
$1.99B
$1.99B
$1.41B
·
$1.41B
·
·
Common Stock
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
·
$0
$0
·
Paid-in Capital
$2.42B
$2.41B
$2.39B
$2.38B
$2.35B
$2.33B
$2.31B
$2.29B
$2.28B
$2.24B
·
$2.22B
$2.19B
·
Retained Earnings
$463M
$374M
$345M
$218M
$71M
$904M
$907M
$893M
$881M
$853M
·
$728M
$657M
·
Treasury Stock
$177M
$176M
$144M
$136M
$127M
$126M
$111M
$108M
$103M
$101M
·
$81M
$44M
·
AOCI
$-186M
$-168M
$-157M
$-168M
$-161M
$-246M
$-284M
$-207M
$-242M
$-226M
·
$-221M
$-200M
·
Stockholders' Equity
$3.01B
$2.92B
$2.92B
$2.77B
$2.61B
$3.35B
$3.31B
$3.35B
$3.29B
$2.77B
$2.75B
$2.65B
$2.60B
$2.53B
Liabilities + Equity
$8.78B
$8.21B
$8.43B
$8.19B
$8.52B
$8.07B
$8.20B
$8.13B
$7.98B
$6.52B
·
$6.46B
$6.40B
·
Shares Outstanding
152,000,000
151,000,000
150,000,000
150,000,000
149,000,000
148,000,000
147,000,000
147,000,000
146,000,000
146,000,000
145,389,000
146,000,000
147,000,000
146,222,000
Arus Kas15
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
D&A
·
$51M
$50M
$49M
$49M
$47M
$46M
$46M
$28M
$24M
$27M
$22M
$24M
$25M
Stock-based Comp
·
$14M
$14M
$13M
$15M
$15M
$15M
$15M
$15M
$14M
$8M
$11M
$12M
$14M
Amort. of Intangibles
$31M
$31M
$31M
$31M
$30M
$30M
$29M
$29M
$13M
$9M
$10M
$9M
$9M
$10M
Restructuring
$21M
$6M
$7M
$2M
$2M
$4M
$6M
$28M
$0
$7M
$-2M
$32M
$34M
·
Operating Cash Flow
·
$-145M
$299M
$-1.57B
$200M
$-65M
$203M
$147M
$92M
$2M
$263M
$60M
$-4M
$139M
CapEx
·
$36M
$37M
$28M
$20M
$31M
$22M
$22M
$15M
$21M
$31M
$25M
$20M
$51M
Investing Cash Flow
·
$-36M
$40M
$-28M
$-20M
$-31M
$-23M
$-22M
$-1.34B
$-22M
$46M
$-35M
$-26M
$-57M
Debt Issued
·
·
$0
$1.20B
·
·
$0
$594M
·
·
$0
$0
$0
$0
Net Debt Issued
·
$-5M
·
·
·
$0
·
·
·
$-3M
·
·
$-3M
·
Stock Repurchased
·
·
·
·
·
·
$0
·
·
$1M
$13M
·
$0
$0
Net Stock Activity
·
·
·
·
·
·
·
·
·
$-1M
·
·
·
·
Financing Cash Flow
·
$-42M
$-31M
$1.19B
$-11M
$-22M
$-12M
$-9M
$1.06B
$-8M
$-17M
$-29M
$-9M
$-12M
Net Change in Cash
·
$-222M
$316M
$-408M
$176M
$-115M
$161M
$118M
$-190M
$-33M
$267M
$-13M
$-33M
$74M
Taxes Paid
$9M
$19M
$17M
$12M
$43M
$21M
$46M
$28M
$60M
$28M
$19M
$37M
$19M
$30M
Free Cash Flow
·
$-181M
·
·
·
$-96M
·
·
·
$-19M
·
·
$-24M
·
Profitabilitas8
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Gross Margin
30.0%
28.8%
·
29.8%
29.3%
28.9%
·
28.7%
28.1%
26.9%
·
26.8%
27.1%
·
Operating Margin
6.6%
5.3%
·
8.3%
9.1%
7.7%
·
6.9%
7.7%
8.6%
·
7.0%
8.9%
·
Net Margin
4.9%
2.0%
·
8.4%
-42.5%
0.34%
·
1.1%
1.9%
2.9%
·
1.4%
3.7%
·
Pretax Margin
8.4%
2.9%
·
5.9%
-38.0%
0.85%
·
2.4%
3.7%
4.9%
·
2.4%
5.2%
·
EBITDA Margin
6.6%
5.3%
·
8.3%
9.1%
7.7%
·
6.9%
7.7%
8.6%
·
7.0%
8.9%
·
ROA
·
·
·
1.9%
-10.0%
0.08%
·
0.27%
0.41%
0.67%
·
0.33%
·
·
ROE
·
·
·
5.1%
-27.9%
0.20%
·
0.67%
1.0%
1.6%
·
0.83%
·
·
ROIC
·
·
·
3.7%
4.3%
1.0%
·
1.1%
1.2%
1.8%
·
1.5%
·
·
Likuiditas & Solvabilitas4
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Current Ratio
·
·
·
1.9
1.0
1.9
·
1.8
1.8
1.9
·
1.8
·
·
Quick Ratio
·
·
·
0.9
0.6
1.0
·
1.0
0.9
1.1
·
0.9
·
·
Debt / Equity
·
·
·
1.2
0.8
0.6
·
0.6
0.6
0.5
·
0.5
·
·
LT Debt / Equity
·
·
·
1.1
0.8
0.6
·
0.6
0.6
0.5
·
0.5
·
·
Efisiensi3
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Asset Turnover
·
·
·
0.2
0.2
0.2
·
0.3
0.2
0.2
·
0.2
·
·
Inventory Turnover
·
·
·
1.0
1.1
1.2
·
1.2
1.0
1.1
·
1.2
·
·
Receivables Turnover
·
·
·
1.7
1.8
1.8
·
1.7
1.5
1.5
·
1.5
·
·
Per Saham5
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Book Value / Share
·
·
·
$18.47
$17.54
$22.61
·
$22.82
$22.56
$18.97
·
$18.12
·
·
Revenue / Share
$12.86
$12.34
·
$12.10
$13.04
$11.96
·
$12.27
$10.66
$10.04
·
$10.50
$10.40
·
Cash Flow / Share
·
$-0.94
·
·
·
$-0.44
·
·
·
$0.01
·
·
$-0.03
·
Cash / Share
·
·
·
$2.30
$5.05
$3.90
·
$3.61
$2.83
$4.13
·
$2.52
·
·
EPS (TTM)
$2.52
$-3.58
·
$-4.70
$-5.48
$0.30
·
$1.11
$1.18
$1.33
·
$1.12
$1.69
·
Valuasi (TTM)10
Metrik
Tren
Q3 2026
Q2 2026
Q4 2025
Q3 2025
Q2 2025
Q1 2025
Q4 2024
Q3 2024
Q2 2024
Q1 2024
Q4 2023
Q3 2023
Q2 2023
Q4 2022
Revenue TTM
$7.65B
$7.61B
·
$7.43B
$7.40B
$7.04B
·
$6.44B
$6.17B
$6.18B
·
$6.26B
$6.41B
·
Net Income TTM
$427M
$-495M
·
$-640M
$-776M
$79M
·
$175M
$176M
$196M
·
$167M
$253M
·
Market Cap
·
·
·
$6.20B
$3.35B
$2.64B
·
$2.94B
$2.86B
$3.27B
·
$2.31B
·
·
Enterprise Value
·
·
·
$9.04B
$4.58B
$4.05B
·
$4.40B
$4.43B
$4.08B
·
$3.35B
·
·
P/E
12.2
-9.7
·
-8.8
-4.1
59.4
·
18.0
16.6
16.9
·
14.1
10.8
·
P/S
0.6
·
·
0.8
0.5
0.4
·
0.5
0.5
0.5
·
0.4
0.4
·
P/B
·
·
·
2.2
1.3
0.8
·
0.9
0.9
1.2
·
0.9
·
·
P / Cash Flow
·
·
·
·
·
-40.6
·
·
·
1636.7
·
·
·
·
EV / Revenue
·
·
·
1.2
0.6
0.6
·
0.7
0.7
0.7
·
0.5
0.6
·
Earnings Yield
8.2%
-10.3%
·
-11.4%
-24.4%
1.7%
·
5.5%
6.0%
5.9%
·
7.1%
9.2%
·
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
$7.47B
$6.76B
$6.24B
$6.37B
$5.85B
Margin Kotor %
29.4%
28.1%
27.2%
27.7%
26.7%
Margin Operasi %
8.1%
7.7%
8.8%
9.6%
9.6%
Laba Bersih
$-527M
$116M
$210M
$283M
$242M
EPS Dilusian
$-3.77
$0.61
$1.42
$1.90
$1.63
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
1.1
0.6
0.5
0.6
0.5
Rasio Lancar
1.9
1.8
1.8
1.6
1.7
Rasio Cepat
1.0
1.0
1.1
0.9
1.1
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$-1.25B
$364M
$335M
$67M
·
Pemilik institusional (13F)
461 pengaju
· $5.1B 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.
Pemegang461
Nilai yang dipegang$5.1B
Posisi baru59
Posisi yang keluar64
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
59 (-17 vs Kuartal sebelumnya)
64 (+4 vs Kuartal sebelumnya)
127 (-2 vs Kuartal sebelumnya)
133 (+20 vs Kuartal sebelumnya)
+5.6M
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
36 orang dalam
· 20 pejabat · 14 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 59 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.