nilai · ≈ rata-rata 5T · median industri · penilaian relatif terhadap median
Dividen
Yield, rasio pembayaran, riwayat dividen, CAGR 5 tahun
13
Imbal Hasil Dividen16.8%
Rasio Pembayaran Dividen99.7%
Tanggal ex-dividen
Jumlah
Mata Uang
Imbal Hasil
Jul 17, 2026
$0,39
USD
≈1.7%
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
$15.24B
$13.77B
$13.27B
$12.31B
$13.39B
$13.00B
$13.26B
$13.68B
$13.45B
$12.55B
$11.35B
$10.19B
Cost of Revenue
$208M
$217M
$80M
$22M
$87M
$0
$365M
$1.49B
$2.38B
$2.17B
·
·
Operating Expenses
$8.48B
$7.99B
$7.38B
$7.81B
$10.26B
$7.20B
$7.47B
$8.80B
$10.17B
$9.91B
$11.57B
$6.89B
Operating Income
$8.04B
$7.96B
$5.10B
$2.45B
$4.06B
$6.77B
$6.58B
$5.76B
$4.68B
$2.31B
$101M
$3.93B
Interest Expense
·
·
$3.26B
$2.59B
$2.36B
$2.23B
$2.33B
$2.27B
$2.07B
$2.00B
$1.40B
$1.24B
Other Non-op
$205M
$324M
$272M
$140M
$190M
$185M
$460M
$-76M
$184M
$103M
·
·
Pretax Income
$5.44B
$5.91B
$3.30B
$474M
$2.17B
$5.11B
$5.19B
$3.95B
$3.31B
$837M
$-1.10B
$2.82B
Income Tax
$1.14B
$922M
$842M
$322M
$120M
$194M
$754M
$432M
$-89M
$352M
$35M
$830M
Net Income
$3.52B
$4.70B
$2.92B
$748M
$1.96B
$4.62B
$4.14B
$3.70B
$3.16B
$233M
$-1.15B
$1.84B
EPS (Basic)
$3.27
$4.43
$2.75
$0.64
$1.87
$4.74
$4.28
$3.92
$3.44
$0.16
·
·
EPS (Diluted)
$3.27
$4.43
$2.75
$0.64
$1.86
$4.74
$4.27
$3.92
$3.43
$0.16
·
·
Shares (Basic)
1,040,000,000
1,038,000,000
1,030,000,000
995,000,000
973,000,000
940,000,000
929,000,000
902,000,000
872,000,000
759,000,000
·
·
Shares (Diluted)
1,040,000,000
1,038,000,000
1,030,000,000
996,000,000
974,000,000
940,000,000
931,000,000
903,000,000
874,000,000
760,000,000
·
·
EBITDA
$10.80B
$10.75B
$8.91B
$6.22B
$6.58B
$9.36B
$9.05B
$8.11B
$6.74B
$4.25B
$1.87B
$5.54B
Neraca28
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$168M
$801M
$3.68B
$620M
$673M
$1.53B
$1.34B
$446M
$1.09B
$1.02B
$850M
$484M
Receivables
$2.79B
$2.61B
$2.43B
$3.62B
$3.09B
$2.16B
$2.42B
$2.54B
$2.52B
$2.09B
$1.40B
$1.37B
Inventory
$782M
$747M
$771M
$936M
$724M
$629M
$452M
$431M
$378M
$368M
$323M
$292M
Prepaid Expense
$82M
$86M
$87M
$118M
$112M
$126M
$60M
·
·
·
·
·
Other Current Assets
$2.38B
$1.34B
$1.42B
$2.15B
$1.72B
$880M
$627M
$1.18B
$691M
$908M
$1.34B
$1.02B
Current Assets
$6.32B
$5.73B
$11.37B
$7.33B
$7.42B
$5.20B
$7.65B
$5.13B
$4.68B
$8.05B
$6.37B
$6.01B
PP&E (Net)
$71.05B
$77.50B
$69.45B
$75.94B
$70.18B
$69.78B
$65.49B
$66.50B
$57.28B
$54.48B
$44.82B
$41.77B
PP&E (Gross)
$108.00B
$112.90B
$102.59B
$110.57B
$102.11B
$99.37B
$92.81B
$92.34B
$81.01B
$76.76B
$67.12B
$61.64B
Accum. Depreciation
$36.95B
$35.40B
$33.14B
$34.63B
$31.93B
$29.60B
$27.32B
$25.83B
$23.73B
$22.29B
$22.30B
$19.86B
Goodwill
$13.02B
$13.67B
$12.53B
$12.84B
$12.58B
$12.68B
$12.89B
$14.18B
$13.08B
$13.96B
$4.81B
$4.03B
Intangibles
·
·
·
·
·
·
$2.17B
$1.92B
$1.48B
$2.95B
$3.10B
$2.64B
Other Non-current Assets
$2.48B
$2.41B
$2.88B
$2.79B
$1.40B
$979M
$2.17B
$295M
$306M
$218M
$478M
$628M
Total Assets
$118.75B
$118.24B
$125.03B
$114.35B
$104.22B
$100.30B
$99.28B
$98.92B
$86.10B
$87.94B
$66.84B
$61.41B
Short-term Debt
·
·
·
·
·
$4.18B
$4.30B
$2.76B
$1.76B
$774M
$1.22B
$2.47B
Current Liabilities
$9.96B
$10.51B
$11.82B
$16.91B
$13.04B
$11.99B
$12.90B
$12.95B
$9.88B
$10.02B
$7.67B
$8.45B
Capital Leases
$370M
$451M
$400M
$379M
$380M
$427M
$476M
·
·
·
·
·
Deferred Tax
$7.68B
$6.88B
$6.97B
$7.65B
$6.14B
$5.81B
$5.70B
$6.03B
$5.40B
$7.66B
$5.14B
$4.86B
Other Non-current Liabilities
$1.03B
$1.05B
$991M
$1.02B
$1.06B
$1.48B
$1.61B
$1.01B
$152M
$215M
$120M
$79M
Total Liabilities
$81.85B
$79.88B
$86.03B
$80.23B
$70.82B
$66.83B
$66.88B
$67.93B
$59.21B
$63.23B
$46.55B
$38.74B
Long-term Debt
·
$2.80B
$2.00B
$1.60B
$0
·
$200M
$750M
$1.10B
$850M
$850M
$400M
Total Debt
$1.54B
$2.96B
$2.94B
$1.90B
$1.32B
$6.15B
$7.00B
$42.73B
$36.50B
$40.92B
$32.80B
$27.22B
Common Stock
$30.22B
$30.10B
$30.00B
$29.00B
$26.72B
$24.49B
$24.39B
$23.17B
$21.17B
$20.10B
$12.10B
$16.32B
Paid-in Capital
·
·
$0
$722M
$729M
$2M
$0
$17M
$0
$211M
$210M
$404M
Retained Earnings
$-5.92B
$-5.24B
$-3.00B
$819M
$3.77B
$5.37B
$3.96B
$2.77B
$1.62B
$1.58B
$2.99B
$5.61B
AOCI
$747M
$233M
$49M
$955M
$-1.43B
$-2.44B
$-1.56B
$-606M
$-1.73B
$-960M
$-939M
$-1.24B
Stockholders' Equity
$27.30B
$27.59B
$29.55B
$33.99B
$33.27B
$31.40B
$30.76B
$29.34B
$25.04B
$21.81B
$18.58B
$21.09B
Liabilities + Equity
$118.75B
$118.24B
$125.03B
$114.35B
$104.22B
$100.30B
$99.28B
$98.92B
$86.10B
$87.94B
$66.84B
$61.41B
Shares Outstanding
1,041,000,000
1,039,000,000
1,037,488,000
1,017,962,000
980,816,000
940,064,000
938,400,000
918,097,000
881,376,000
863,759,000
702,614,000
779,479,000
Arus Kas19
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$2.77B
$2.79B
$2.78B
$2.58B
$2.52B
$2.59B
$2.46B
$2.35B
$2.06B
$1.94B
$1.76B
$1.61B
Deferred Tax
$771M
$427M
$-22M
$-41M
$-185M
$-58M
$55M
$284M
$566M
$196M
$-102M
$684M
Amort. of Intangibles
·
·
·
·
·
·
·
·
·
$9M
$52M
$52M
Restructuring
·
·
·
·
·
·
·
$42M
$6M
$44M
·
·
Other Non-cash
$-216M
$-18M
$1.76B
$2.23B
$2.31B
$-417M
$716M
$117M
$-819M
$2.96B
$3.28B
$-249M
Operating Cash Flow
$7.35B
$7.70B
$7.27B
$6.38B
$6.89B
$7.06B
$7.08B
$6.55B
$5.23B
$5.07B
$4.42B
$4.22B
CapEx
·
$7.90B
$12.30B
$8.96B
$7.13B
$8.90B
$8.78B
$10.93B
$7.38B
$5.01B
$3.92B
$3.49B
Investing Cash Flow
$-6.46B
$-6.91B
$-12.29B
$-7.01B
$-7.71B
$-6.05B
$-6.87B
$-10.02B
$-3.70B
$-18.78B
$-4.88B
$-4.29B
Debt Issued
·
·
·
·
·
·
·
$6.24B
$3.64B
$12.33B
$5.04B
$1.40B
Net Debt Issued
$-6.12B
$-9.27B
$-3.77B
$-1.34B
$-7.76B
$-3.98B
$-3.50B
$2.69B
$-3.44B
$5.18B
$2.94B
$334M
Stock Issued
$104M
$88M
$4M
$1.91B
$148M
$91M
$253M
$1.15B
$274M
$7.75B
$0
$1.11B
Stock Repurchased
·
·
·
·
·
·
·
$0
$0
$14M
·
·
Net Stock Activity
$104M
$88M
$4M
$1.91B
$148M
$91M
$253M
$1.15B
$780M
$4.66B
·
$1.11B
Dividends Paid
$3.51B
$3.95B
$2.79B
$3.19B
$3.32B
$2.99B
$1.80B
$1.57B
$1.34B
$1.44B
$1.45B
$1.34B
Financing Cash Flow
$-1.52B
$-3.87B
$8.09B
$487M
$-88M
$-800M
$693M
$2.75B
$-1.42B
$14.01B
$671M
$-345M
Net Change in Cash
$-633M
$-2.88B
$3.06B
$-53M
$-857M
$187M
$897M
$-643M
$73M
$166M
$329M
$-411M
Taxes Paid
$543M
$387M
$791M
$394M
$371M
$252M
$713M
$338M
$247M
$105M
$164M
$109M
Free Cash Flow
·
$-208M
$-5.03B
$-2.59B
$-244M
$-1.84B
$-393M
$-2.86B
$-2.22B
$149M
$236M
$528M
Levered FCF
·
·
$-7.53B
$-4.06B
$-2.47B
$-3.99B
$-2.39B
$-4.88B
$-4.43B
$-1.05B
$-1.21B
$-344M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
52.7%
57.8%
38.5%
24.2%
30.3%
52.1%
49.7%
42.1%
34.8%
18.5%
0.89%
38.6%
Net Margin
23.1%
34.1%
18.3%
5.0%
14.6%
35.5%
31.2%
27.1%
23.1%
2.6%
-10.1%
18.1%
Pretax Margin
35.7%
42.9%
25.2%
9.2%
16.2%
39.3%
39.1%
28.9%
24.1%
7.4%
-9.8%
27.7%
EBITDA Margin
70.9%
78.1%
55.9%
41.5%
49.2%
72.0%
68.3%
59.3%
50.1%
34.0%
16.5%
54.4%
ROA
3.0%
3.9%
2.4%
0.68%
1.9%
4.6%
4.2%
4.0%
3.6%
0.41%
-1.8%
3.1%
ROE
12.8%
16.4%
9.2%
2.2%
6.0%
14.8%
13.8%
13.6%
14.1%
1.6%
-5.8%
9.0%
ROIC
22.0%
22.0%
14.4%
5.8%
11.1%
17.3%
14.9%
7.1%
8.2%
2.3%
0.20%
5.7%
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.6
0.5
1.0
0.4
0.6
0.4
0.6
0.4
0.4
0.8
0.8
0.8
Quick Ratio
0.3
0.3
0.7
0.3
0.3
0.3
0.3
0.2
0.3
0.3
0.3
0.2
Debt / Equity
0.1
0.1
0.1
0.1
0.0
0.2
0.2
1.5
1.6
1.9
1.8
1.3
LT Debt / Equity
·
·
·
·
·
·
·
1.2
1.4
1.8
1.6
1.1
Interest Coverage
·
·
1.9
1.4
1.7
3.0
2.8
2.5
2.2
1.2
0.1
3.2
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.1
0.2
0.2
0.2
0.2
Inventory Turnover
0.3
0.3
0.5
0.6
0.1
·
0.8
3.7
·
·
·
·
Receivables Turnover
5.6
5.5
4.1
4.5
5.1
5.7
5.3
5.5
5.8
7.2
8.2
8.0
Per Saham6
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$26.22
$26.56
$28.50
$33.39
$33.92
$33.40
$32.80
$31.96
$25.71
$25.39
$23.85
$27.08
Revenue / Share
$14.65
$13.27
$15.47
$15.04
$13.74
$13.83
$14.24
$15.15
·
·
·
·
Cash Flow / Share
$7.06
$7.41
$7.06
$6.40
$7.07
$7.51
$7.61
$7.26
·
·
·
·
Cash / Share
$0.16
$0.77
$3.55
$0.61
$0.69
$1.63
$1.43
$0.49
$1.20
$1.13
$1.04
$0.62
Dividend / Share
$3.40
$3.70
$3.72
$3.60
$3.48
$3.24
$3.00
$2.76
$2.50
$2.26
·
·
EPS (TTM)
$3.27
$4.43
$2.75
$0.64
$1.86
$4.74
$4.27
$3.92
$3.43
$0.16
·
·
Valuasi (TTM)14
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$15.24B
$13.77B
$13.27B
$12.31B
$13.39B
$13.00B
$13.26B
$13.68B
$13.45B
$12.55B
$11.35B
$10.19B
Net Income TTM
$3.52B
$4.70B
$2.92B
$748M
$1.96B
$4.62B
$4.14B
$3.70B
$3.16B
$233M
$-1.15B
$1.84B
Market Cap
$25.55B
·
·
·
·
·
·
·
·
·
·
·
Enterprise Value
$26.92B
·
·
·
·
·
·
·
·
·
·
·
P/E
7.5
·
·
·
·
·
·
·
·
·
·
·
P/S
1.7
·
·
·
·
·
·
·
·
·
·
·
P/B
0.9
·
·
·
·
·
·
·
·
·
·
·
P / Tangible Book
1.8
·
·
·
·
·
·
·
·
·
·
·
P / Cash Flow
3.5
·
·
·
·
·
·
·
·
·
·
·
EV / Revenue
1.8
·
·
·
·
·
·
·
·
·
·
·
Dividend Yield
13.7%
·
·
·
·
·
·
·
·
·
·
·
Earnings Yield
13.3%
·
·
·
·
·
·
·
·
·
·
·
Payout Ratio
99.7%
84.1%
95.4%
426.7%
169.7%
64.7%
43.4%
42.4%
68.3%
502.2%
-126.2%
73.0%
Annual Payout
$3.51B
$3.95B
$2.79B
$3.19B
$3.32B
$2.99B
$1.80B
$1.57B
$1.34B
$1.44B
$1.45B
$1.34B
Per Saham1
Metrik
Tren
Q4 2017
Q4 2016
Q4 2014
Q4 2013
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
EPS (TTM)
$3.43
$0.16
·
·
·
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)3
Metrik
Tren
Q4 2017
Q4 2016
Q4 2014
Q4 2013
Q4 2012
Q4 2011
Q4 2010
Q4 2009
Q4 2008
Q4 2007
Q4 2006
Q4 2005
Q4 2004
Q4 2003
Q4 2002
Revenue TTM
$13.45B
$12.55B
$10.19B
$8.80B
$8.01B
$7.84B
$6.85B
·
·
·
·
·
·
·
·
Net Income TTM
$3.16B
$233M
$1.84B
$1.79B
$1.36B
$1.52B
$1.26B
·
·
·
·
·
·
·
·
Annual Payout
$1.34B
$1.44B
$1.34B
$1.29B
$1.23B
$1.16B
$1.10B
·
·
·
·
·
·
·
·
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
$15.24B
$13.77B
$13.27B
$12.31B
$13.39B
Margin Operasi %
52.7%
57.8%
38.5%
24.2%
30.3%
Laba Bersih
$3.52B
$4.70B
$2.92B
$748M
$1.96B
EPS Dilusian
$3.27
$4.43
$2.75
$0.64
$1.86
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Utang / Ekuitas
0.1
0.1
0.1
0.1
0.0
Rasio Lancar
0.6
0.5
1.0
0.4
0.6
Rasio Cepat
0.3
0.3
0.7
0.3
0.3
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
·
$-208M
$-5.03B
$-2.59B
$-244M
Pemilik institusional (13F)
3 pengaju
· $936K 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.
Pemegang3
Nilai yang dipegang$936K
Posisi baru0
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
0 (-1 vs Kuartal sebelumnya)
0 (-1 vs Kuartal sebelumnya)
1 (+1 vs Kuartal sebelumnya)
1 (+1 vs Kuartal sebelumnya)
+373
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.
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.