Riwayat Pendapatan
EPS aktual vs perkiraan, kejutan %, tingkat keberhasilan, tanggal pendapatan berikutnya
14
Kejutan Rata-rata5.3%
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
$1.85
$1.63
13.2%
31 Maret 2026
$0.69
$0.62
11.0%
31 Des. 2025
$1.09
$0.86
26.3%
30 Sep. 2025
$1.20
$1.23
-2.3%
30 Juni 2025
$1.34
$1.26
6.2%
31 Maret 2025
$0.76
$0.98
-22.4%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi12
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue
$7.88B
$8.40B
$7.52B
$8.81B
$7.22B
$3.78B
Operating Income
$565M
$719M
$758M
$1.15B
$979M
$417M
Interest Expense
$162M
$172M
$89M
$-82M
$-78M
$57M
Interest Income
$2M
$14M
$9M
$-2M
$-5M
$3M
Pretax Income
$405M
$561M
$677M
$1.07B
$906M
$363M
Income Tax
$95M
$138M
$172M
$242M
$152M
$87M
Net Income
$311M
$422M
$505M
$823M
$754M
$276M
EPS (Basic)
$3.74
$5.00
$5.88
$9.21
$8.11
$3.09
EPS (Diluted)
$3.72
$4.96
$5.80
$9.02
$7.91
$3.03
Shares (Basic)
83,067,252
84,551,576
85,907,746
89,359,582
93,054,245
89,113,354
Shares (Diluted)
83,414,310
85,243,108
87,054,769
91,257,679
95,336,023
90,934,806
EBITDA
$1.18B
$1.30B
$1.20B
$1.58B
$1.28B
$716M
Neraca12
Metrik
Tren
2025
2024
2023
2022
2021
2020
Cash & Equivalents
$210M
$0
$336M
$147M
$19M
$4M
Receivables
$881M
$928M
$895M
$1.03B
$1.06B
$598M
Inventory
$20M
$18M
$24M
$24M
$24M
$9M
Current Assets
$1.21B
$1.04B
$1.34B
$1.26B
$1.16B
$653M
PP&E (Net)
$2.78B
$2.89B
$2.42B
$2.13B
$2.46B
$1.07B
Goodwill
·
·
·
$59M
$49M
$173M
Total Assets
$7.51B
$7.17B
$6.28B
$5.51B
$5.88B
$3.85B
Accounts Payable
$667M
$639M
$672M
$709M
$862M
$468M
Current Liabilities
$1.17B
$1.02B
$1.07B
$967M
$1.41B
$654M
Total Liabilities
$4.83B
$4.49B
$3.69B
$3.04B
$3.57B
$2.06B
Retained Earnings
$1.78B
$1.84B
$1.65B
$1.57B
$1.28B
$804M
Stockholders' Equity
$2.68B
$2.67B
$2.59B
$2.46B
$2.31B
$1.79B
Arus Kas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
D&A
$611M
$582M
$442M
$431M
$393M
$299M
Other Non-cash
$57M
$58M
$67M
$-282M
$-202M
$36M
Operating Cash Flow
$978M
$1.06B
$1.01B
$972M
$855M
$611M
CapEx
$273M
$393M
$362M
$351M
$269M
$143M
Dividends Paid
$151M
$134M
$121M
$97M
$85M
$68M
Free Cash Flow
$705M
$670M
$652M
$621M
$587M
$468M
Levered FCF
$580M
$540M
$719M
$684M
$523M
$425M
Profitabilitas7
Metrik
Tren
2025
2024
2023
2022
2021
2020
Operating Margin
7.2%
8.6%
10.1%
13.0%
12.3%
11.0%
Net Margin
3.9%
5.0%
6.7%
9.3%
9.2%
7.3%
Pretax Margin
5.1%
6.7%
9.0%
12.1%
11.3%
9.6%
EBITDA Margin
14.9%
15.5%
16.0%
17.9%
17.8%
18.9%
ROA
4.2%
6.3%
8.6%
14.5%
13.8%
7.5%
ROE
11.6%
16.1%
20.0%
34.5%
33.1%
18.7%
ROIC
16.2%
20.3%
21.8%
35.9%
32.6%
17.7%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
Current Ratio
1.0
1.0
1.3
1.3
0.8
1.0
Quick Ratio
0.9
0.9
1.2
1.2
0.8
0.9
Interest Coverage
3.5
4.2
-8.5
-14.0
11.4
7.3
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
Asset Turnover
1.1
1.3
1.3
1.5
1.5
1.0
Receivables Turnover
8.7
9.2
7.8
8.4
8.7
7.2
Per Saham3
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue / Share
$94.52
$98.50
$86.40
$96.57
$75.74
$41.58
Cash Flow / Share
$11.72
$12.47
$11.65
$10.65
$8.97
$6.72
EPS (TTM)
$3.72
$4.96
$5.80
$9.02
$7.91
$3.03
Valuasi (TTM)6
Metrik
Tren
2025
2024
2023
2022
2021
2020
Revenue TTM
$7.88B
$8.40B
$7.52B
$8.81B
$7.22B
$3.78B
Net Income TTM
$311M
$422M
$505M
$823M
$754M
$276M
P/E
27.8
27.2
23.4
11.1
14.2
17.0
Earnings Yield
3.6%
3.7%
4.3%
9.0%
7.1%
5.9%
Payout Ratio
48.6%
31.7%
24.0%
11.8%
12.8%
24.5%
Annual Payout
$151M
$134M
$121M
$97M
$85M
$68M
Per Saham1
Metrik
Tren
Q4 2024
EPS (TTM)
$4.96
Valuasi (TTM)5
Metrik
Tren
Q4 2024
Revenue TTM
$8.40B
Net Income TTM
$422M
P/E
27.2
Earnings Yield
3.7%
Annual Payout
$134M
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
$7.88B
$8.40B
$7.52B
$8.81B
$7.22B
Margin Operasi %
7.2%
8.6%
10.1%
13.0%
12.3%
Laba Bersih
$311M
$422M
$505M
$823M
$754M
EPS Dilusian
$3.72
$4.96
$5.80
$9.02
$7.91
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Rasio Lancar
1.0
1.0
1.3
1.3
0.8
Rasio Cepat
0.9
0.9
1.2
1.2
0.8
Metrik
2025-12-31
2024-12-31
2023-12-31
2022-12-31
2021-12-31
Arus Kas Bebas
$705M
$670M
$652M
$621M
$587M
Pemilik institusional (13F)
316 pengaju
· $8.8B 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.
Pemegang316
Nilai yang dipegang$8.8B
Posisi baru65
Posisi yang keluar18
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
65 (+15 vs Kuartal sebelumnya)
18 (-7 vs Kuartal sebelumnya)
108 (+19 vs Kuartal sebelumnya)
96 (+14 vs Kuartal sebelumnya)
-2.9M
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.
Kepemilikan ETF
Dimiliki oleh 35 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.