Revenue / Employee (Pendapatan Tahunan ÷ karyawan (jumlah karyawan, yfinance). Turunan — bukan konsep SEC-XBRL yang tersimpan.)
≈$1.3M
·
·
·
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-rata0.05%
Laporan BerikutnyaNov 04, 2026
Periode
Laporan
EPS Aktual
EPS Estimasi
Kejutan
30 Juni 2026
Agu 5, 2026
$1.43
$1.39
3.0%
31 Maret 2026
$0.78
$0.83
-5.5%
31 Des. 2025
$1.04
$1.02
2.3%
30 Sep. 2025
$1.07
$1.05
1.4%
30 Juni 2025
$1.19
$1.16
3.0%
31 Maret 2025
$0.68
$0.71
-3.9%
Fundamental Lengkap
Semua metrik per tahun — laporan laba rugi, neraca, arus kas
15
Laporan Laba Rugi16
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue
$39.42B
$37.88B
$35.60B
$34.06B
$29.49B
$22.89B
$25.94B
$24.18B
$24.15B
$22.92B
$23.13B
$23.02B
Cost of Revenue
$32.56B
$31.34B
$29.45B
$28.57B
$24.83B
$19.17B
$21.35B
$19.87B
$19.93B
$18.87B
$19.11B
$19.22B
Gross Profit
$6.86B
$6.53B
$6.15B
$5.49B
$4.66B
$3.72B
$4.59B
$4.31B
$4.22B
$4.05B
$4.01B
$3.80B
SG&A Expense
$5.63B
$5.41B
$5.12B
$4.89B
$4.22B
$3.76B
$3.89B
$3.65B
$3.63B
$3.58B
$3.65B
$3.55B
Operating Expenses
$5.67B
$5.43B
$5.13B
$4.90B
$4.23B
$3.80B
$3.89B
$3.65B
$3.63B
$3.63B
$3.82B
$3.55B
Operating Income
$1.20B
$1.10B
$1.02B
$594M
$424M
$-77M
$699M
$658M
$588M
$419M
$190M
$252M
Interest Expense
·
·
$324M
$255M
$213M
$238M
$184M
$175M
$170M
$229M
$285M
$289M
Other Non-op
$4M
$-6M
$6M
$22M
$26M
$21M
$-4M
$13M
$-14M
$-5M
·
·
Pretax Income
$898M
$644M
$678M
$361M
$214M
$-294M
$511M
$496M
$404M
$131M
$192M
$-37M
Income Tax
$222M
$150M
$172M
$96M
$50M
$-68M
$126M
$89M
$-40M
$-79M
$25M
$36M
Net Income
$676M
$494M
$506M
$265M
$164M
$-226M
$385M
$407M
$444M
$210M
$168M
$-73M
EPS (Basic)
$2.98
$2.05
$2.09
$1.02
$0.55
$-1.15
$1.77
$1.88
$2.00
$1.05
$0.99
$-0.43
EPS (Diluted)
$2.94
$2.02
$2.02
$1.01
$0.54
$-1.15
$1.75
$1.87
$1.97
$1.03
$0.98
$-0.43
Shares (Basic)
227,000,000
241,000,000
239,000,000
224,000,000
222,000,000
220,000,000
218,000,000
216,000,000
223,000,000
200,129,868
169,560,616
169,467,651
Shares (Diluted)
230,000,000
244,000,000
250,000,000
226,000,000
225,000,000
220,000,000
220,000,000
218,000,000
226,000,000
204,024,726
171,060,720
169,467,651
EBITDA
$1.66B
$1.54B
$1.41B
$966M
$802M
$345M
$1.06B
$998M
$574M
$414M
·
·
Neraca29
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Cash & Equivalents
$41M
$59M
$269M
$211M
$148M
$828M
$90M
$104M
$119M
$131M
$518M
$344M
Receivables
$2.03B
$1.96B
$1.85B
$1.71B
$1.47B
$1.08B
$1.46B
$1.35B
$1.30B
$1.23B
$1.23B
·
Inventory
$1.71B
$1.63B
$1.60B
$1.62B
$1.69B
$1.27B
$1.43B
$1.28B
$1.21B
$1.22B
$1.11B
·
Prepaid Expense
$153M
$146M
$138M
$124M
$120M
$132M
$109M
$106M
$80M
$73M
$74M
·
Other Current Assets
$60M
$11M
$14M
$19M
$18M
$26M
$32M
$30M
$8M
$10M
$15M
·
Current Assets
$4.16B
$3.97B
$4.03B
$3.82B
$3.59B
$3.46B
$3.26B
$2.98B
$2.82B
$2.79B
$3.06B
·
PP&E (Net)
$2.68B
$2.40B
$2.28B
$2.17B
$2.03B
$2.02B
$2.08B
$1.84B
$1.80B
$1.77B
$1.77B
·
PP&E (Gross)
$6.09B
$5.70B
$5.50B
$5.15B
$4.75B
$4.59B
$4.37B
$3.96B
$3.73B
$3.49B
$3.29B
·
Accum. Depreciation
$3.41B
$3.30B
$3.22B
$2.98B
$2.72B
$2.57B
$2.30B
$2.12B
$1.93B
$1.72B
$1.52B
·
Goodwill
$5.79B
$5.77B
$5.70B
$5.62B
$5.62B
$5.64B
$4.73B
$3.97B
$3.97B
$3.91B
$3.88B
·
Intangibles
$781M
$836M
$803M
$785M
$830M
$892M
$967M
$324M
$364M
$387M
$478M
·
Other Non-current Assets
$523M
$429M
$376M
$372M
$431M
$407M
$256M
$67M
$65M
$58M
$57M
·
Total Assets
$13.94B
$13.44B
$13.19B
$12.77B
$12.52B
$12.42B
$11.29B
$9.19B
$9.04B
$8.94B
$9.24B
·
Accounts Payable
$2.45B
$2.23B
$2.05B
$1.85B
$1.66B
$1.22B
$1.46B
$1.36B
$1.29B
$1.29B
$1.08B
·
Accrued Liabilities
$839M
$732M
$731M
$650M
$610M
$497M
$538M
$454M
·
·
·
·
Current Liabilities
$3.59B
$3.30B
$3.11B
$2.80B
$2.55B
$1.98B
$2.36B
$2.08B
$2.00B
$1.97B
$1.80B
·
Capital Leases
$307M
$248M
$265M
$246M
$244M
$263M
$131M
$21M
$24M
$27M
$29M
·
Deferred Tax
$426M
$335M
$293M
$298M
$307M
$270M
$308M
$298M
$263M
$694M
$662M
·
Other Non-current Liabilities
$556M
$447M
$469M
$446M
$479M
$505M
$315M
$232M
$372M
$351M
$387M
·
Total Liabilities
$9.64B
$8.91B
$8.44B
$8.28B
$8.25B
$8.37B
$7.58B
$5.96B
$6.29B
$6.41B
$7.33B
·
Long-term Debt
·
·
·
·
·
·
·
·
$3.80B
$3.80B
$4.73B
·
Total Debt
·
·
·
·
·
·
·
·
·
$3.78B
·
·
Common Stock
·
·
$3M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
$2M
·
Retained Earnings
$2.68B
$2.00B
$1.51B
$1.01B
$782M
$661M
$916M
$531M
$124M
$-136M
$-346M
·
Treasury Stock
$2.20B
$1.27B
$311M
$14M
$0
·
·
·
·
·
·
·
AOCI
$48M
$43M
$-115M
$-73M
$-19M
$-34M
$-54M
$-84M
$-95M
$-119M
$-74M
·
Stockholders' Equity
$4.31B
$4.53B
$4.75B
$3.96B
$3.73B
$3.53B
$3.71B
$3.23B
$2.75B
$2.54B
$1.87B
$1.62B
Liabilities + Equity
$13.94B
$13.44B
$13.19B
$12.77B
$12.52B
$12.42B
$11.29B
$9.19B
$9.04B
$8.94B
$9.24B
·
Shares Outstanding
220,500,000
254,700,000
252,900,000
225,200,000
223,000,000
221,000,000
220,000,000
217,000,000
215,000,000
220,929,000
166,667,000
·
Arus Kas19
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
D&A
$462M
$438M
$395M
$372M
$378M
$422M
$362M
$340M
$378M
$421M
$399M
$412M
Stock-based Comp
$83M
$63M
$56M
$45M
$48M
$40M
$32M
$28M
$21M
$18M
$16M
$12M
Deferred Tax
$86M
$-10M
$9M
$17M
$38M
$-51M
$7M
$45M
$-123M
$-80M
$18M
$36M
Amort. of Intangibles
$56M
$54M
$46M
$45M
$55M
$79M
$51M
$40M
$95M
$155M
$146M
$151M
Restructuring
$20M
$22M
$14M
·
·
·
·
$1M
$7M
$74M
$176M
$106.0K
Other Non-cash
$62M
$189M
$174M
$66M
$-209M
$228M
$-26M
$-211M
·
·
·
·
Operating Cash Flow
$1.37B
$1.17B
$1.14B
$765M
$419M
$413M
$760M
$609M
$749M
$549M
$556M
$402M
CapEx
$410M
$341M
$309M
$265M
$274M
$189M
$258M
$235M
$221M
$164M
$187M
$147M
Investing Cash Flow
$-497M
$-552M
$-495M
$-255M
$-262M
$-1.11B
$-1.99B
$-232M
$-356M
$-762M
·
·
Debt Issued
·
·
$1.00B
$0
$0
·
·
·
·
·
·
·
Net Debt Issued
·
·
$1.00B
·
·
·
·
·
·
·
·
·
Stock Issued
·
·
·
·
·
·
·
$0
$0
$3M
$500.0K
$197.0K
Stock Repurchased
$926M
$948M
$294M
$14M
$0
$0
$0
$0
$280M
$0
·
·
Net Stock Activity
$-926M
$-948M
$-294M
$-14M
·
·
$0
$0
$-280M
$3M
·
·
Financing Cash Flow
$-890M
$-831M
$-587M
$-447M
$-837M
$1.43B
$1.22B
$-391M
$-405M
$-180M
·
·
Net Change in Cash
$-18M
$-209M
$58M
$63M
$-680M
$730M
$-7M
$-14M
$-12M
$-393M
$174M
$164M
Taxes Paid
$89M
$181M
$161M
$68M
$1M
$-1M
$137M
$78M
$11M
$5M
$8M
$-30.0K
Free Cash Flow
$959M
$833M
$831M
$500M
$145M
$224M
$502M
$374M
$527M
$391M
·
·
Levered FCF
·
·
$589M
$313M
$-18M
$41M
$363M
$230M
$341M
$25M
·
·
Profitabilitas8
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Gross Margin
17.4%
17.2%
17.3%
16.1%
15.8%
16.2%
17.7%
17.8%
17.5%
17.7%
·
·
Operating Margin
3.0%
2.9%
2.9%
1.7%
1.4%
-0.34%
2.7%
2.7%
2.4%
1.8%
·
·
Net Margin
1.7%
1.3%
1.4%
0.78%
0.56%
-0.99%
1.5%
1.7%
1.8%
0.92%
·
·
Pretax Margin
2.3%
1.7%
1.9%
1.1%
0.73%
-1.3%
2.0%
2.1%
1.7%
0.57%
·
·
EBITDA Margin
4.2%
4.1%
4.0%
2.8%
2.7%
1.5%
4.1%
4.1%
2.4%
1.8%
·
·
ROA
4.9%
3.7%
3.9%
2.1%
1.3%
-1.9%
3.8%
4.5%
4.9%
2.3%
·
·
ROE
15.1%
10.8%
10.7%
6.7%
4.4%
-6.4%
10.6%
12.8%
16.2%
9.5%
·
·
ROIC
21.0%
18.6%
16.0%
11.0%
8.7%
-1.7%
14.2%
16.7%
22.9%
10.5%
·
·
Likuiditas & Solvabilitas5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Current Ratio
1.2
1.2
1.3
1.4
1.4
1.7
1.4
1.4
1.4
1.4
·
·
Quick Ratio
0.6
0.6
0.7
0.7
0.6
1.0
0.7
0.7
0.7
0.7
·
·
Debt / Equity
·
·
·
·
·
·
·
·
·
1.5
·
·
LT Debt / Equity
·
·
·
·
·
·
·
·
·
1.5
·
·
Interest Coverage
·
·
3.1
2.3
2.0
-0.3
3.8
3.8
3.4
1.8
·
·
Efisiensi3
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Asset Turnover
2.9
2.8
2.7
2.7
2.4
1.9
2.5
2.7
2.7
2.5
·
·
Inventory Turnover
19.5
19.4
18.3
17.3
16.8
14.2
15.8
16.0
16.4
16.2
·
·
Receivables Turnover
19.8
19.9
20.0
21.5
23.1
18.0
18.5
18.3
19.1
18.6
·
·
Per Saham5
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Book Value / Share
$19.53
$19.64
$18.77
$17.60
$16.75
$15.97
$16.86
$14.88
$12.80
$11.49
·
·
Revenue / Share
$171.41
$155.23
$142.39
$150.69
$131.05
$104.02
$117.90
$110.98
$107.00
$112.33
·
·
Cash Flow / Share
$5.95
$4.81
$4.56
$3.38
$1.86
$1.88
$3.45
$2.80
$3.32
$2.72
·
·
Cash / Share
$0.19
$0.26
$1.06
$0.94
$0.66
$3.75
$0.41
$0.48
$0.55
$0.59
·
·
EPS (TTM)
$2.94
$2.02
$2.02
$1.01
$0.54
$-1.15
$1.75
$1.87
$1.97
$1.03
·
·
Tingkat Pertumbuhan7
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue YoY
4.1%
6.4%
4.5%
15.5%
28.8%
·
·
·
·
·
·
·
Revenue CAGR 3Y
5.0%
8.7%
15.9%
·
·
·
·
·
·
·
·
·
Revenue CAGR 5Y
11.5%
·
·
·
·
·
·
·
·
·
·
·
EPS YoY
45.5%
0.00%
100.0%
87.0%
·
·
·
·
·
·
·
·
EPS CAGR 3Y
42.8%
55.2%
·
·
·
·
·
·
·
·
·
·
Net Income YoY
36.8%
-2.4%
90.9%
61.6%
·
·
·
·
·
·
·
·
Net Income CAGR 3Y
36.6%
44.4%
·
·
·
·
·
·
·
·
·
·
Valuasi (TTM)13
Metrik
Tren
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016
2015
2014
Revenue TTM
$39.42B
$37.88B
$35.60B
$34.06B
$29.49B
$22.89B
$25.94B
$24.18B
$24.15B
$22.92B
·
·
Net Income TTM
$676M
$494M
$506M
$265M
$164M
$-226M
$385M
$407M
$444M
$210M
·
·
Market Cap
$16.84B
$15.71B
$11.49B
$7.65B
$7.77B
$7.36B
$9.19B
$6.77B
$6.86B
$6.07B
·
·
Enterprise Value
·
·
·
·
·
·
·
·
·
$9.72B
·
·
P/E
26.0
33.7
22.5
33.7
64.5
-29.0
23.9
16.7
16.2
26.7
·
·
P/S
0.4
0.4
0.3
0.2
0.3
0.3
0.4
0.3
0.3
0.3
·
·
P/B
3.9
3.5
2.4
1.9
2.1
2.1
2.5
2.1
2.5
2.4
·
·
P / Cash Flow
12.3
13.4
10.1
10.0
18.5
17.8
12.1
11.1
9.2
10.9
·
·
P / FCF
17.6
18.9
13.8
15.3
53.6
32.9
18.3
18.1
13.0
15.5
·
·
EV / EBITDA
·
·
·
·
·
·
·
·
·
23.5
·
·
EV / FCF
·
·
·
·
·
·
·
·
·
24.8
·
·
EV / Revenue
·
·
·
·
·
·
·
·
·
0.4
·
·
Earnings Yield
3.9%
3.0%
4.5%
3.0%
1.6%
-3.5%
4.2%
6.0%
6.2%
3.8%
·
·
Laporan Laba Rugi16
Metrik
Tren
Q2 2027
Q1 2027
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
$10.53B
$9.61B
$9.80B
$10.19B
$10.08B
$9.35B
$9.49B
$9.73B
$9.71B
$8.95B
$8.94B
$9.11B
$8.54B
$11.14B
Cost of Revenue
$8.61B
$7.96B
$8.08B
$8.44B
$8.30B
$7.74B
$7.83B
$8.06B
$8.00B
$7.45B
$7.35B
$7.56B
$7.12B
$9.23B
Gross Profit
$1.92B
$1.65B
$1.72B
$1.75B
$1.78B
$1.61B
$1.67B
$1.67B
$1.71B
$1.50B
$1.59B
$1.54B
$1.43B
$1.91B
SG&A Expense
$1.48B
$1.43B
$1.39B
$1.46B
$1.40B
$1.39B
$1.36B
$1.38B
$1.35B
$1.32B
$1.30B
$1.31B
$1.24B
$1.52B
Operating Expenses
$1.48B
$1.44B
$1.40B
$1.47B
$1.41B
$1.39B
$1.36B
$1.39B
$1.35B
$1.33B
$1.31B
$1.31B
$1.24B
$1.53B
Operating Income
$443M
$216M
$321M
$282M
$372M
$224M
$302M
$279M
$353M
$165M
$278M
$230M
$187M
$382M
Interest Expense
·
·
·
·
·
·
·
·
·
$79M
·
$81M
$81M
·
Other Non-op
$3M
$1M
$1M
$0
$2M
$1M
$-1M
$-3M
$-3M
$1M
$2M
$1M
$1M
$4M
Pretax Income
$369M
$142M
$244M
$206M
$300M
$148M
$87M
$201M
$269M
$87M
$200M
$129M
$107M
$323M
Income Tax
$94M
$26M
$60M
$53M
$76M
$33M
$21M
$53M
$71M
$5M
$53M
$34M
$25M
$97M
Net Income
$275M
$116M
$184M
$153M
$224M
$115M
$66M
$148M
$198M
$82M
$147M
$95M
$82M
$226M
EPS (Basic)
$1.26
$0.53
$0.83
$0.68
$0.97
$0.50
$0.30
$0.61
$0.81
$0.33
$0.60
$0.38
$0.33
$1.00
EPS (Diluted)
$1.24
$0.52
$0.82
$0.67
$0.96
$0.49
$0.28
$0.61
$0.80
$0.33
$0.59
$0.38
$0.32
$0.99
Shares (Basic)
219,000,000
220,000,000
·
225,500,000
230,000,000
231,000,000
·
241,000,000
246,000,000
245,000,000
·
247,000,000
226,000,000
·
Shares (Diluted)
221,000,000
223,000,000
·
228,400,000
233,000,000
234,000,000
·
243,900,000
248,000,000
248,000,000
·
249,000,000
252,000,000
·
EBITDA
$443M
$335M
·
$282M
$372M
$336M
·
$279M
$353M
$270M
·
$230M
$285M
·
Neraca27
Metrik
Tren
Q2 2027
Q1 2027
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
$56M
$49M
$41M
$56M
$61M
$101M
$59M
$81M
$405M
$267M
$269M
$346M
$292M
$211M
Receivables
$2.23B
$2.17B
$2.03B
$2.19B
$2.10B
$2.08B
$1.96B
$2.06B
$1.98B
$1.97B
·
$1.93B
$1.83B
·
Inventory
$1.70B
$1.68B
$1.71B
$1.70B
$1.57B
$1.52B
$1.63B
$1.62B
$1.59B
$1.62B
·
$1.58B
$1.62B
·
Prepaid Expense
$174M
$200M
$153M
$153M
$154M
$152M
$146M
$123M
$131M
$152M
·
$138M
$116M
·
Other Current Assets
$35M
$31M
$60M
$27M
$21M
$22M
$11M
$12M
$17M
$19M
·
$11M
$23M
·
Current Assets
$4.45B
$4.36B
$4.16B
$4.37B
$4.16B
$4.09B
$3.97B
$4.12B
$4.33B
$4.23B
·
$4.21B
$4.09B
·
PP&E (Net)
$2.71B
$2.70B
$2.68B
$2.63B
$2.56B
$2.50B
$2.40B
$2.36B
$2.36B
$2.30B
·
$2.19B
$2.17B
·
PP&E (Gross)
·
·
$6.09B
·
·
·
$5.70B
·
·
·
·
·
·
·
Accum. Depreciation
$3.53B
$3.47B
$3.41B
$3.45B
$3.40B
$3.35B
$3.30B
$3.34B
$3.30B
$3.22B
·
$3.20B
$3.06B
·
Goodwill
$5.80B
$5.79B
$5.79B
$5.77B
$5.77B
$5.77B
$5.77B
$5.78B
$5.78B
$5.70B
·
$5.68B
$5.62B
·
Intangibles
$753M
$767M
$781M
$787M
$814M
$828M
$836M
$852M
$867M
$796M
·
$808M
$774M
·
Other Non-current Assets
$627M
$541M
$523M
$499M
$492M
$469M
$429M
$370M
$364M
$360M
·
$382M
$373M
·
Total Assets
$14.34B
$14.16B
$13.94B
$14.04B
$13.79B
$13.65B
$13.44B
$13.47B
$13.70B
$13.39B
·
$13.27B
$13.04B
·
Accounts Payable
$2.79B
$2.74B
$2.45B
$2.70B
$2.53B
$2.42B
$2.23B
$2.40B
$2.35B
$2.27B
·
$2.25B
$2.13B
·
Accrued Liabilities
$799M
$778M
$839M
$823M
$731M
$747M
$732M
$777M
$706M
$651M
·
$677M
$602M
·
Current Liabilities
$3.91B
$3.82B
$3.59B
$3.81B
$3.56B
$3.49B
$3.30B
$3.47B
$3.37B
$3.24B
·
$3.25B
$3.05B
·
Capital Leases
·
·
$307M
·
·
·
$248M
·
·
·
·
·
·
·
Deferred Tax
$439M
$438M
$426M
$385M
$354M
$347M
$335M
$261M
$282M
$300M
·
$304M
$303M
·
Other Non-current Liabilities
$620M
$549M
$556M
$549M
$538M
$507M
$447M
$468M
$455M
$442M
·
$450M
$438M
·
Total Liabilities
$10.06B
$9.83B
$9.64B
$9.57B
$9.16B
$9.04B
$8.91B
$8.87B
$8.69B
$8.56B
·
$8.58B
$8.49B
·
Common Stock
·
·
·
·
·
·
·
·
$3M
$3M
·
$3M
$2M
·
Retained Earnings
$3.07B
$2.79B
$2.68B
$2.50B
$2.34B
$2.12B
$2.00B
$1.94B
$1.79B
$1.59B
·
$1.36B
$1.08B
·
Treasury Stock
$2.70B
$2.33B
$2.20B
$1.87B
$1.54B
$1.29B
$1.27B
$945M
$365M
$324M
·
$245M
$48M
·
AOCI
$48M
$48M
$48M
$43M
$43M
$43M
$43M
$-111M
$-112M
$-113M
·
$-70M
$-72M
·
Stockholders' Equity
$4.28B
$4.33B
$4.31B
$4.47B
$4.63B
$4.62B
$4.53B
$4.61B
$5.01B
$4.83B
$4.75B
$4.69B
$4.18B
$3.96B
Liabilities + Equity
$14.34B
$14.16B
$13.94B
$14.04B
$13.79B
$13.65B
$13.44B
$13.47B
$13.70B
$13.39B
·
$13.27B
$13.04B
·
Shares Outstanding
216,300,000
220,400,000
220,500,000
224,600,000
228,500,000
231,300,000
230,500,000
235,400,000
245,500,000
245,800,000
252,900,000
246,300,000
233,000,000
225,200,000
Arus Kas18
Metrik
Tren
Q2 2027
Q1 2027
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
$118M
$119M
$117M
$118M
$115M
$112M
$111M
$114M
$108M
$105M
$105M
$97M
$98M
$99M
Stock-based Comp
$32M
$22M
$19M
$19M
$23M
$22M
$17M
$16M
$15M
$15M
$13M
$15M
$14M
$11M
Deferred Tax
$2M
$11M
$40M
$31M
$7M
$8M
$23M
$-22M
$-16M
$5M
$4M
$4M
$5M
$18M
Amort. of Intangibles
$14M
$14M
$14M
$15M
$13M
$14M
$15M
$15M
$12M
$12M
$12M
$12M
$11M
$4M
Restructuring
·
·
·
·
·
·
$1M
$9M
$-1M
$13M
$11M
$3M
·
·
Other Non-cash
·
$26M
·
·
·
$134M
·
·
·
$-68M
·
·
$80M
·
Operating Cash Flow
$431M
$294M
$293M
$351M
$334M
$391M
$283M
$270M
$482M
$139M
$205M
$282M
$279M
$152M
CapEx
$76M
$98M
$134M
$115M
$77M
$84M
$105M
$80M
$69M
$87M
$142M
$59M
$61M
$64M
Investing Cash Flow
$-78M
$-97M
$-178M
$-114M
$-75M
$-130M
$-105M
$-79M
$-282M
$-86M
$-194M
$-195M
$-60M
$-58M
Debt Issued
·
·
·
$0
$0
$0
·
$0
$0
$14M
·
$43M
$0
·
Net Debt Issued
·
·
·
·
·
$0
·
·
·
$14M
·
·
·
·
Stock Repurchased
$370M
$75M
$324M
$332M
$247M
$23M
$320M
$574M
$41M
$13M
$65M
$29M
$34M
$14M
Net Stock Activity
·
$-75M
·
·
·
$-23M
·
·
·
$-13M
·
$-29M
$-34M
·
Financing Cash Flow
$-346M
$-189M
$-130M
$-242M
$-299M
$-219M
$-199M
$-515M
$-62M
$-55M
$-88M
$-120M
$-138M
$-249M
Net Change in Cash
$7M
$8M
$-15M
$-5M
$-40M
$42M
$-21M
$-324M
$138M
$-2M
$-77M
$-33M
$81M
$-155M
Taxes Paid
$17M
$76M
$3M
$6M
$76M
$4M
$42M
$82M
$52M
$5M
$35M
$59M
$3M
$23M
Free Cash Flow
·
$196M
·
·
·
$307M
·
·
·
$52M
·
·
$218M
·
Levered FCF
·
·
·
·
·
·
·
·
·
$-22M
·
·
$156M
·
Profitabilitas8
Metrik
Tren
Q2 2027
Q1 2027
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
18.2%
17.2%
·
17.2%
17.6%
17.3%
·
17.1%
17.6%
16.7%
·
16.9%
16.7%
·
Operating Margin
4.2%
2.2%
·
2.8%
3.7%
2.4%
·
2.9%
3.6%
1.8%
·
2.5%
2.2%
·
Net Margin
2.6%
1.2%
·
1.5%
2.2%
1.2%
·
1.5%
2.0%
0.92%
·
1.0%
0.96%
·
Pretax Margin
3.5%
1.5%
·
2.0%
3.0%
1.6%
·
2.1%
2.8%
0.97%
·
1.4%
1.2%
·
EBITDA Margin
4.2%
3.5%
·
2.8%
3.7%
3.6%
·
2.9%
3.6%
3.0%
·
2.5%
3.3%
·
ROA
2.0%
0.83%
·
1.1%
1.6%
0.85%
·
1.1%
1.5%
0.62%
·
0.72%
·
·
ROE
6.2%
2.6%
·
3.4%
4.7%
2.4%
·
3.2%
4.1%
1.8%
·
2.2%
·
·
ROIC
7.7%
4.1%
·
4.7%
6.0%
3.8%
·
4.5%
5.2%
3.2%
·
3.6%
·
·
Likuiditas & Solvabilitas3
Metrik
Tren
Q2 2027
Q1 2027
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
1.1
1.1
·
1.1
1.2
1.2
·
1.2
1.3
1.3
·
1.3
·
·
Quick Ratio
0.6
0.6
·
0.6
0.6
0.6
·
0.6
0.7
0.7
·
0.7
·
·
Interest Coverage
·
·
·
·
·
·
·
·
·
2.1
·
2.8
2.3
·
Efisiensi3
Metrik
Tren
Q2 2027
Q1 2027
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
0.7
0.7
·
0.7
0.7
0.7
·
0.7
0.7
0.7
·
0.7
·
·
Inventory Turnover
5.3
5.0
·
5.1
5.2
4.9
·
5.0
5.1
4.6
·
4.5
·
·
Receivables Turnover
4.9
4.5
·
4.8
4.9
4.6
·
4.9
5.1
4.7
·
4.8
·
·
Per Saham5
Metrik
Tren
Q2 2027
Q1 2027
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
$19.78
$19.66
·
$19.91
$20.25
$19.96
·
$19.57
$20.41
$19.63
·
$19.05
·
·
Revenue / Share
$47.66
$43.09
·
$44.62
$43.27
$39.96
·
$39.87
$39.15
$36.08
·
$36.57
$33.90
·
Cash Flow / Share
·
$1.32
·
·
·
$1.67
·
·
·
$0.56
·
·
$1.11
·
Cash / Share
$0.26
$0.22
·
$0.25
$0.27
$0.44
·
$0.34
$1.65
$1.09
·
$1.40
·
·
EPS (TTM)
$3.25
$2.97
·
$2.40
$2.34
$2.18
·
$2.33
$2.10
$2.03
·
$2.42
$2.01
·
Valuasi (TTM)8
Metrik
Tren
Q2 2027
Q1 2027
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
$40.13B
$39.68B
·
$39.12B
$38.65B
$38.28B
·
$37.32B
$36.70B
$36.00B
·
$37.80B
$37.42B
·
Net Income TTM
$728M
$677M
·
$558M
$553M
$527M
·
$575M
$522M
$506M
·
$585M
$487M
·
Market Cap
$21.26B
$20.03B
·
$17.20B
$17.66B
$14.93B
·
$14.16B
$13.01B
$13.27B
·
$9.78B
·
·
P/E
30.2
30.6
·
31.9
33.0
29.6
·
25.8
25.2
26.6
·
16.4
18.4
·
P/S
0.5
0.5
·
0.4
0.5
0.4
·
0.4
0.4
0.4
·
0.3
·
·
P/B
5.0
4.6
·
3.8
3.8
3.2
·
3.1
2.6
2.7
·
2.1
·
·
P / Cash Flow
·
68.1
·
·
·
38.2
·
·
·
95.4
·
·
·
·
Earnings Yield
3.3%
3.3%
·
3.1%
3.0%
3.4%
·
3.9%
4.0%
3.8%
·
6.1%
5.4%
·
Periode terbaru di sebelah kiri · nilai null ditampilkan sebagai ·
Laporan Keuangan
Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
16
Metrik
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Pendapatan
$39.42B
$37.88B
$35.60B
$34.06B
$29.49B
Margin Kotor %
17.4%
17.2%
17.3%
16.1%
15.8%
Margin Operasi %
3.0%
2.9%
2.9%
1.7%
1.4%
Laba Bersih
$676M
$494M
$506M
$265M
$164M
EPS Dilusian
$2.94
$2.02
$2.02
$1.01
$0.54
Metrik
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Rasio Lancar
1.2
1.2
1.3
1.4
1.4
Rasio Cepat
0.6
0.6
0.7
0.7
0.6
Metrik
2025-12-27
2024-12-28
2023-12-30
2022-12-31
2022-01-01
Arus Kas Bebas
$959M
$833M
$831M
$500M
$145M
Pemilik institusional (13F)
724 pengaju
· $24.4B 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.
Pemegang724
Nilai yang dipegang$24.4B
Posisi baru81
Posisi yang keluar81
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
Posisi baru
Posisi yang keluar
Meningkat
Menurun
Perubahan bersih saham
81 (-53 vs Kuartal sebelumnya)
81 (+10 vs Kuartal sebelumnya)
232 (-3 vs Kuartal sebelumnya)
277 (+53 vs Kuartal sebelumnya)
+10.8M
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.
Pengaju
Diajukan
Kepemilikan
Status
Tujuan
Pengajuan
Sachem Head Capital Management LP, Uncas GP LLC, Sachem Head GP LLC, Scott D. Ferguson
×10 pengajuan
KKR Fresh Holdings L.P., KKR Fresh Holdings GP LLC, KKR Fresh Aggregator L.P., KKR Fresh Aggregator GP LLC, KKR Americas Fund XII L.P., KKR Associates Americas XII L.P., KKR Americas XII Limited, KKR Group Partnership L.P., KKR Group Holdings Corp., KKR Group Co. Inc., KKR & Co. Inc., KKR Management LLP, Henry R. Kravis, George R. Roberts
×3 pengajuan
KKR Fresh Aggregator L.P., KKR Fresh Aggregator GP LLC, KKR Americas Fund XII L.P., KKR Associates Americas XII L.P., KKR Americas XII Limited, KKR Group Partnership L.P., KKR Group Holdings Corp., KKR & Co. Inc., KKR Management LLP, Henry R. Kravis, George R. Roberts
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
39 orang dalam
· 24 pejabat · 11 direktur
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka
Kepemilikan ETF
Dimiliki oleh 80 ETF
20
Bobot mencerminkan kepemilikan ekuitas langsung (N-PORT) saja; dana berbasis leverage atau derivatif mungkin memiliki eksposur swap tambahan yang tidak ditampilkan.