Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
·
·
·
$12.54B
$10.50B
$10.25B
·
·
$10.74B
$10.62B
$11.00B
$11.14B
Operating Expenses
·
·
·
$10.13B
$7.66B
$7.54B
·
·
$8.76B
$8.29B
$8.79B
$9.55B
Operating Income
·
·
·
$2.41B
$2.85B
$2.71B
·
·
$1.98B
$2.33B
$2.21B
$1.59B
Interest Expense
·
·
·
·
·
·
·
·
$1.35B
$1.14B
$1.13B
$1.17B
Other Non-op
·
·
·
$7M
$13M
$36M
·
·
$56M
$43M
$29M
$49M
Net Income
·
·
·
$1.11B
$1.51B
$1.35B
·
·
$685M
$1.23B
$1.11B
$469M
EBITDA
$4.86B
$4.39B
$3.93B
$4.49B
$4.40B
$4.56B
$4.80B
$4.87B
$3.74B
$4.21B
$4.29B
$3.48B
Neraca21
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$1.58B
·
·
$500M
$499M
·
$299M
$299M
$300M
$300M
$300M
$500M
Receivables
$2.12B
·
·
$2.01B
$1.57B
·
$1.74B
$1.66B
$1.57B
$1.75B
$1.60B
$1.68B
Inventory
$1.19B
·
·
$1.07B
$950M
·
$999M
$961M
$1.06B
$993M
$1.03B
$1.06B
Prepaid Expense
$16M
·
·
$12M
$12M
·
$5M
·
·
·
·
·
Other Current Assets
$162M
·
·
$257M
$287M
·
$85M
$86M
$65M
$68M
$54M
$56M
Current Assets
$5.18B
·
·
$3.97B
$3.50B
·
$3.28B
$3.42B
$3.45B
$3.64B
$3.51B
$3.79B
PP&E (Net)
·
·
·
$36.86B
$36.46B
·
$35.13B
$35.41B
$34.95B
$34.04B
$32.41B
$30.35B
PP&E (Gross)
·
·
·
$66.44B
$66.41B
·
$62.94B
$61.11B
$58.95B
$51.56B
$50.07B
$47.56B
Accum. Depreciation
$38.72B
·
·
$34.24B
$34.66B
·
$31.38B
$29.34B
$28.40B
$27.59B
$26.32B
$24.59B
Other Non-current Assets
$506M
·
·
$394M
$320M
·
$325M
$362M
$323M
$386M
$403M
$483M
Total Assets
$60.88B
·
·
$51.19B
$52.46B
·
$50.47B
$48.67B
$50.02B
$50.49B
$48.74B
$45.60B
Accounts Payable
$3.30B
·
·
$2.47B
$2.21B
·
$1.81B
$1.98B
$1.94B
$2.16B
$2.13B
$2.03B
Short-term Debt
$0
·
·
$1.17B
$780M
·
$922M
$1.22B
$2.00B
$1.41B
$1.03B
$596M
Current Liabilities
$5.61B
·
·
$4.64B
$4.98B
·
$4.31B
$4.85B
$6.40B
$5.86B
$3.94B
$4.45B
Capital Leases
$63M
·
·
$93M
$122M
·
$223M
$263M
$302M
$409M
$537M
$616M
Other Non-current Liabilities
$1.61B
·
·
$1.49B
$2.04B
·
$2.49B
$2.71B
$3.06B
$2.77B
$2.22B
$1.96B
Total Liabilities
·
·
·
·
·
·
$38.84B
$38.38B
$40.88B
$42.07B
$41.54B
$39.49B
Long-term Debt
·
·
·
$18.13B
$19.49B
·
·
·
$23.54B
$24.09B
$23.88B
·
Total Debt
$22.09B
$19.93B
$20.23B
$20.00B
$20.27B
$20.85B
$22.14B
$23.55B
$25.16B
$25.11B
$25.00B
$24.86B
AOCI
$-54M
$-52M
·
$-86M
$-22M
·
$-12M
$57M
$21M
$-12M
$-2M
$5M
Liabilities + Equity
$60.88B
·
·
·
·
·
·
·
·
·
·
·
Arus Kas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
·
·
·
$2.08B
$1.55B
$1.85B
·
·
$1.76B
$1.88B
$2.08B
$1.89B
Other Non-cash
$-329M
$-292M
$137M
$-236M
$189M
$436M
$310M
$282M
$288M
$-73M
$127M
$623M
Operating Cash Flow
·
·
·
$2.95B
$3.26B
$3.64B
·
·
$2.74B
$3.04B
$3.31B
$2.98B
CapEx
·
·
·
$2.36B
$1.96B
$1.64B
·
·
$2.15B
$2.71B
$2.85B
$2.38B
Investing Cash Flow
·
·
·
$-2.66B
$-2.34B
$-2.02B
·
·
$-2.54B
$-3.11B
$-3.58B
$-2.76B
Financing Cash Flow
·
·
·
$-283M
$-921M
$-1.42B
·
·
$-200M
$71M
$70M
$-1.33B
Net Change in Cash
·
·
·
$2M
·
·
·
·
$0
$0
$-200M
$-1.10B
Free Cash Flow
$-1.13B
$-278M
$346M
$587M
$1.29B
$1.99B
$2.02B
$2.20B
$583M
$332M
$465M
$596M
Profitabilitas4
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Operating Margin
·
·
14.1%
19.2%
27.1%
26.5%
24.8%
20.6%
18.4%
21.9%
20.1%
14.3%
Net Margin
·
·
4.2%
8.8%
14.4%
13.2%
12.5%
10.0%
6.4%
11.6%
10.1%
4.2%
EBITDA Margin
·
·
32.6%
35.8%
41.9%
44.5%
42.4%
43.3%
34.8%
39.6%
39.0%
31.2%
ROA
2.3%
2.1%
0.98%
2.1%
2.9%
2.6%
2.9%
2.3%
1.4%
2.5%
2.4%
1.0%
Likuiditas & Solvabilitas3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
0.9
0.6
0.8
0.9
0.7
0.7
0.8
0.7
0.5
0.6
0.9
0.9
Quick Ratio
0.7
0.4
0.5
0.5
0.4
0.4
0.5
0.4
0.3
0.3
0.5
0.5
Interest Coverage
·
·
·
·
·
·
·
1.9
1.5
2.0
2.0
1.4
Efisiensi2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
·
·
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
0.2
Receivables Turnover
·
·
6.4
7.0
6.8
6.3
6.7
7.0
6.5
6.3
6.7
6.9
Tingkat Pertumbuhan2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
·
·
·
19.4%
2.5%
·
·
·
·
·
·
·
Net Income YoY
·
·
·
-26.7%
11.8%
·
·
·
·
·
·
·
Valuasi (TTM)2
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$11.64B
$11.64B
$12.05B
$12.54B
$10.50B
$10.25B
$11.32B
$11.23B
$10.74B
$10.62B
$11.00B
$11.14B
Net Income TTM
$1.36B
$1.14B
$500M
$1.11B
$1.51B
$1.35B
$1.42B
$1.12B
$685M
$1.23B
$1.11B
$469M
Laporan Laba Rugi6
Metrik
Tren
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Revenue
·
·
·
·
·
·
·
·
·
$2.70B
$2.96B
$3.02B
$4.10B
$2.97B
$2.88B
$2.58B
Operating Expenses
·
$2.83B
·
·
$2.82B
·
·
·
·
$2.46B
$2.61B
$2.62B
$3.14B
$2.38B
$2.35B
$2.26B
Operating Income
·
$714M
·
·
$716M
·
·
·
·
$237M
$346M
$398M
$961M
$590M
$535M
$325M
Other Non-op
·
$11M
·
·
$12M
·
·
·
·
$20M
$21M
$16M
$-4M
$-6M
$3M
$14M
Net Income
·
$392M
·
·
$408M
·
·
·
·
$-58M
$48M
$101M
$632M
$256M
$209M
$11M
EBITDA
·
$714M
$1.13B
$517M
·
$976M
$459M
$581M
$916M
$237M
$346M
$936M
·
·
$535M
$840M
Neraca20
Metrik
Tren
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Cash & Equivalents
·
$501M
·
·
·
·
·
·
·
$500M
$501M
$500M
$500M
·
$501M
$507M
Receivables
·
$1.97B
·
·
·
·
·
·
·
$1.60B
$1.51B
$1.75B
$2.01B
·
$1.35B
$1.38B
Inventory
·
$1.21B
·
·
·
·
·
·
·
$1.19B
$1.18B
$1.21B
$1.07B
·
$988M
$1.02B
Prepaid Expense
·
$27M
·
·
·
·
·
·
·
$22M
$25M
$17M
$12M
·
$12M
$6M
Other Current Assets
·
$243M
·
·
·
·
·
·
·
$161M
$237M
$221M
$257M
·
$304M
$177M
Current Assets
·
$4.38B
·
·
·
·
·
·
·
$3.69B
$3.75B
$4.00B
$3.97B
·
$3.25B
$3.25B
PP&E (Net)
·
·
·
·
·
·
·
·
·
$37.16B
$37.02B
$36.99B
$36.86B
·
$36.57B
$36.46B
PP&E (Gross)
·
·
·
·
·
·
·
·
·
$67.23B
$66.93B
$66.73B
$66.44B
·
$67.00B
$66.56B
Accum. Depreciation
·
$39.15B
·
·
·
·
·
·
·
$35.22B
$34.91B
$34.52B
$34.24B
·
$35.16B
$34.81B
Other Non-current Assets
·
$455M
·
·
·
·
·
·
·
$334M
$335M
$353M
$394M
·
$359M
$307M
Total Assets
·
$59.94B
·
·
·
·
·
·
·
$51.21B
$51.14B
$51.31B
$51.19B
·
$52.16B
$52.28B
Accounts Payable
·
$2.89B
·
·
·
·
·
·
·
$2.43B
$2.25B
$2.36B
$2.47B
·
$2.05B
$1.90B
Short-term Debt
·
$1.35B
·
·
·
·
·
·
·
$722M
$572M
$1.62B
$1.17B
·
$684M
$1.07B
Current Liabilities
·
$6.19B
·
·
·
·
·
·
·
$3.95B
$3.68B
$4.87B
$4.64B
·
$4.79B
$4.83B
Capital Leases
·
$48M
·
·
·
·
·
·
·
$92M
$67M
$85M
$93M
·
$120M
·
Other Non-current Liabilities
·
$1.57B
·
·
·
·
·
·
·
$1.43B
$1.47B
$1.37B
$1.49B
·
$1.80B
$2.00B
Long-term Debt
·
·
·
·
·
·
·
·
·
·
·
·
$18.13B
·
·
·
Total Debt
·
$22.41B
$23.27B
$21.20B
·
$19.52B
$18.88B
$19.60B
$19.84B
$20.53B
$20.39B
$20.45B
·
·
$19.12B
$19.53B
AOCI
·
$-51M
·
·
·
·
·
·
·
$-72M
$-55M
$-49M
$-86M
·
$-16M
$-18M
Liabilities + Equity
·
$59.94B
·
·
·
·
·
·
·
·
·
·
·
·
·
·
Arus Kas8
Metrik
Tren
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
D&A
·
$517M
·
·
·
·
·
·
·
·
·
$538M
$525M
·
$517M
$515M
Other Non-cash
·
·
$-513M
·
·
$-238M
·
·
$-261M
·
·
$-200M
·
·
·
$-33M
Operating Cash Flow
·
$776M
·
·
·
·
·
·
·
·
·
$439M
$1.11B
·
$966M
$493M
CapEx
·
$852M
·
·
·
·
·
·
·
·
·
$605M
$589M
·
$528M
$612M
Investing Cash Flow
·
$-911M
·
·
·
·
·
·
·
·
·
$-876M
$-685M
·
$-556M
$-734M
Financing Cash Flow
·
$135M
·
·
·
·
·
·
·
·
·
$437M
$-430M
·
$-415M
$249M
Net Change in Cash
·
$0
·
·
·
·
·
·
·
·
·
$0
$-1M
·
$-5M
$8M
Free Cash Flow
·
·
$-814M
·
·
$-759M
·
·
$-470M
·
·
$-166M
·
·
·
·
Profitabilitas4
Metrik
Tren
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Operating Margin
·
·
·
·
·
·
·
·
·
8.8%
11.7%
13.2%
·
·
18.6%
·
Net Margin
·
·
·
·
·
·
·
·
·
-2.1%
1.6%
3.4%
·
·
7.2%
·
EBITDA Margin
·
·
·
·
·
·
·
·
·
8.8%
11.7%
31.0%
·
·
18.6%
·
ROA
·
0.66%
0.45%
0.37%
·
0.23%
0.34%
0.59%
0.25%
-0.11%
0.09%
0.20%
·
·
0.40%
·
Likuiditas & Solvabilitas2
Metrik
Tren
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Current Ratio
·
0.7
0.8
0.7
·
0.5
0.6
0.7
0.7
0.9
1.0
0.8
·
·
0.7
·
Quick Ratio
·
0.4
0.5
0.4
·
0.3
0.3
0.4
0.4
0.5
0.5
0.5
·
·
0.4
·
Efisiensi2
Metrik
Tren
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Asset Turnover
·
·
·
·
·
·
·
·
·
0.1
0.1
0.1
·
·
0.1
·
Receivables Turnover
·
·
·
·
·
·
·
·
·
1.6
2.1
1.9
·
·
2.2
·
Valuasi (TTM)2
Metrik
Tren
Q4 2026
Q2 2026
Q1 2026
Q3 2025
Q2 2025
Q1 2025
Q3 2024
Q2 2024
Q1 2024
Q3 2023
Q2 2023
Q1 2023
Q4 2022
Q3 2022
Q2 2022
Q1 2022
Revenue TTM
$12.78B
$12.78B
·
·
$12.78B
·
·
·
·
$12.78B
$13.05B
$12.97B
·
$11.54B
$11.09B
$10.78B
Net Income TTM
$1.58B
$1.49B
·
·
$1.23B
·
·
·
·
$723M
$1.04B
$1.20B
·
$1.08B
$1.09B
$1.34B
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-09-30
2022-09-30
2021-09-30
2020-09-30
2019-09-30
Pendapatan
·
$12.54B
$10.50B
$10.25B
·
Margin Operasi %
·
19.2%
27.1%
26.5%
24.8%
Laba Bersih
·
$1.11B
$1.51B
$1.35B
·
Metrik
2025-09-30
2022-09-30
2021-09-30
2020-09-30
2019-09-30
Rasio Lancar
0.9
0.9
0.7
0.7
0.8
Rasio Cepat
0.7
0.5
0.4
0.4
0.5
Metrik
2025-09-30
2022-09-30
2021-09-30
2020-09-30
2019-09-30
Arus Kas Bebas
$-1.13B
$587M
$1.29B
$1.99B
$2.02B
Pemilik institusional (13F)
1 pengaju
· $3.3M 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.
Pemegang1
Nilai yang dipegang$3.3M
Posisi baru0
Posisi yang keluar0
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
0 (0 vs Kuartal sebelumnya)
0 (0 vs Kuartal sebelumnya)
0 (0 vs Kuartal sebelumnya)
0 (0 vs Kuartal sebelumnya)
0
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.
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.