Add to comparison table
Insider Transactions
5Y price score: 59 
5Y return: -
The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.
A score of 100 indicates that the stock did as well as the S&P 500 Index.
A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.
DATE RANGE:
USD PER SHARE
- Stock price
- Sales
- Purchases
- Stock awards
Transaction History
Trade log
| Date | Action | Shares | Price | Share Value | Holding | Name | Title | Source |
|---|---|---|---|---|---|---|---|---|
| 12-jun.-26 | Purchase | 1,000 | 88.9 | 88,900 | 85,498 | Wichterich Michael | director, officer: Interim President and CEO | link |
| 04-jun.-26 | Award | 2,746 | 96.5 | 265,071 | 20,258 | Steck Brian | director | link |
| 04-jun.-26 | Award | 2,331 | 96.5 | 225,011 | 10,042 | Konar Shameek | director | link |
| 04-jun.-26 | Award | 2,331 | 96.5 | 225,011 | 9,335 | Kehr Catherine A | director | link |
| 04-jun.-26 | Award | 2,331 | 96.5 | 225,011 | 19,895 | JOHNSON S P IV | director | link |
| 04-jun.-26 | Award | 2,331 | 96.5 | 225,011 | 20,248 | Gallagher Matthew | director | link |
| 04-jun.-26 | Award | 2,331 | 96.5 | 225,011 | 17,932 | Emerson Sarah A. | director | link |
| 04-jun.-26 | Award | 2,331 | 96.5 | 225,011 | 17,932 | Duster Benjamin | director | link |
| 04-jun.-26 | Award | 2,331 | 96.5 | 225,011 | 19,051 | Duncan Timothy S. | director | link |
| 04-jun.-26 | Purchase | 1,000 | 93.4 | 93,360 | 84,498 | Wichterich Michael | director, officer: Interim President and CEO | link |
84.9
52-week range
126.6
Your model inputs
Required return / cost of capital
%
FCFF terminal growth rate
%
Your fair value & Margin of safety
To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.
Forecast:
Set price notification
Valuation
Free Cash Flow Yield
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more
12.1 %
Dividend Yield TTM
2.6 %
Market cap $
$ 20,254
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
7.6
Price / Book TTM
1.1
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
0
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
(8.3) %
75.9 %
151.1 %
Free cash flow per share growth
(47.9) %
239.9 %
100.8 %
Earnings per share growth
(45.5) %
100.8 %
100.2 %
Dividends
Previous dividend:0.575 per share, Paid, Ex-div date Aug 13, 2026
Financials
all figures in USD Millions except per share data
Periods:
View:
Forecast:
Averages
based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.
Analysts
Average Revenue and Net Income forecast estimates from analysts who cover the stock.
Custom
you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.
ㅤ
Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Diluted EPSLearn more
(4,486)
(1,278)
(139.3)
29.3
(50)
(998.3)
53.7
33.4
16.9
(4.5)
7.6
-
(5.8)
(3.7)
(2.4)
(1.6)
(1)
(0.7)
02FCF per share
(919.9)
(608.4)
(326)
(58.7)
(76.9)
2.3
8.9
15.8
3.9
0.1
7.7
-
(0.4)
(0.2)
(0.1)
-
-
0.1
04Dividends payout, %
(2)%
-
(36.2)%
40.7%
(29.6)%
(0.2)%
1.9%
24.6%
20.1%
(54.3)%
42.1%
-
-
-
-
-
-
-
05Revenue
$ 12,764
$ 7,872
$ 9,496
$ 10,231
$ 8,489
$ 5,210
$ 7,301
$ 11,443
$ 7,775
$ 4,221
$ 11,648
(0.9)%
$ 11,542
$ 11,437
$ 11,333
$ 11,229
$ 11,127
$ 11,461
06ㅤ% Change
-
(38.3)%
20.6%
7.7%
(17)%
(38.6)%
40.1%
56.7%
(32.1)%
(45.7)%
176%
(0.9)%
(0.9)%
(0.9)%
(0.9)%
(0.9)%
(0.9)%
(0.9)%
07Net Income
(14,567)
(4,390)
(505)
226
(308)
(9,734)
6,328
4,936
2,419
(714)
1,819
-
(2,139)
(2,119)
(2,100)
(2,081)
(2,062)
(2,124)
08ㅤ% Margin
(114.1)%
(55.8)%
(5.3)%
2.2%
(3.6)%
(186.8)%
86.7%
43.1%
31.1%
(16.9)%
15.6%
(18.5)% A
(18.5)%
(18.5)%
(18.5)%
(18.5)%
(18.5)%
(18.5)%
09CFO
726
(204)
745
1,730
1,623
1,164
1,788
4,125
2,380
1,565
4,575
20.2%
2,485
2,462
2,440
2,418
2,396
2,467
10ㅤ% Of revenue
5.7%
(2.6)%
7.9%
16.9%
19.1%
22.3%
24.5%
36.1%
30.6%
37.1%
39.3%
21.5% A
21.5%
21.5%
21.5%
21.5%
21.5%
21.5%
11CAPEX
(3,771)
(2,120)
(2,222)
(1,997)
(2,263)
(1,142)
(735)
(1,823)
(1,829)
(1,557)
(2,736)
(3.2)%
(2,650)
(2,566)
(2,485)
(2,407)
(2,331)
(2,257)
12ㅤ% Change
-
(43.8)%
4.8%
(10.1)%
13.3%
(49.5)%
(35.6)%
148%
0.3%
(14.9)%
75.7%
(3.2)% A
(3.2)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
(3.2)%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
(3,045)
(2,324)
(1,477)
(267)
(640)
22
1,053
2,302
551
8
1,839
-
(164.8)
(103.8)
(45.2)
11.1
65
210.5
14Total assets
17,314
13,028
12,425
12,735
16,193
6,584
11,009
15,468
14,376
27,894
28,287
5%
29,710
31,205
32,775
34,424
36,156
37,975
15ㅤ% Change
-
(24.8)%
(4.6)%
2.5%
27.2%
(59.3)%
67.2%
40.5%
(7.1)%
94%
1.4%
5%
5%
5%
5%
5%
5%
5%
16Total liabilities
14,917
14,231
12,797
10,602
11,792
11,925
5,338
6,344
3,647
10,329
9,709
(4.2)%
10,198
10,711
11,250
11,816
12,410
13,034
17ㅤ% Of assets
86.2%
109.2%
103%
83.3%
72.8%
181.1%
48.5%
41%
25.4%
37%
34.3%
34.3% A
34.3%
34.3%
34.3%
34.3%
34.3%
34.3%
18Shareholders Equity
2,397
(1,203)
(372)
2,133
4,401
(5,341)
5,671
9,124
10,729
17,565
18,578
22.7%
19,513
20,495
21,526
22,609
23,746
24,941
19Net Debt
9,896
9,559
9,968
7,718
9,495
1,683
1,411
3,082
1,048
5,508
4,364
(7.9)%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
3,310
3,820
4,530
4,545
8,325
9,773
117,917
145,961
142,976
156,989
240,370
53.5%
368,965
566,358
869,353
1,334,447
2,048,361
3,144,211
21ㅤ% Change
-
15.4%
18.6%
0.3%
83.2%
17.4%
1,106.6%
23.8%
(2.1)%
9.8%
53.1%
53.5%
53.5%
53.5%
53.5%
53.5%
53.5%
53.5%
22ROA
(84.1)%
(33.7)%
(4.1)%
1.8%
(1.9)%
(147.8)%
57.5%
31.9%
16.8%
(2.6)%
6.4%
-
(7.2)%
(6.8)%
(6.4)%
(6)%
(5.7)%
(5.6)%
23ROE
(607.7)%
364.9%
135.8%
10.6%
(7)%
182.3%
111.6%
54.1%
22.6%
(4.1)%
9.8%
-
(11)%
(10.3)%
(9.8)%
(9.2)%
(8.7)%
(8.5)%
24Interest coverage
(57.5)
(15.4)
(0.3)
0.6
-
(26.3)
27.7
23.6
30.2
(6.5)
8.7
-
-
-
-
-
-
-
25Dividend Yield
204%
-
94.4%
47.3%
25.5%
5.3%
1.6%
10.2%
4.8%
2.5%
2.9%
-
-
-
-
-
-
-
26P/E Ratio
-
-
(0.3)
1.5
(0.9)
-
1.2
2.4
4.2
(21.9)
14.4
-
-
-
-
-
-
-
27Stock price range
-
-
-
-
-
-
42-68
63-105
72-92
70-101
93-123
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
141.7
163.5
193.9
194.5
356.3
418.3
7,608
11,870
10,221
15,628
26,187
68.5%
(2,719)
(2,554)
(2,373)
(2,174)
(1,955)
-
29FCF Yield
(2,149.4)%
(1,421.4)%
(901.1)%
(137.3)%
(179.6)%
5.3%
13.8%
19.4%
5.4%
0.1%
7%
-
6.1%
4.1%
1.9%
(0.5)%
(3.3)%
-
30Average stock price
-
-
-
-
-
-
54.7
83.9
81.9
85.6
108
18.5%
(7.4)
(4.5)
(2.7)
(1.6)
(1)
-
31 CEO
MW
Michael A. Wichterich