Add to comparison table
Insider Transactions
5Y price score: 111 
5Y return: +80.94%
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 |
|---|---|---|---|---|---|---|---|---|
| 16-sep.-26 | Award | 105 | 356.7 | 37,452 | 8,589 | Stratton John G | director | link |
| 16-sep.-26 | Award | 105 | 356.7 | 37,452 | 13,792 | Schumacher Laura J | director | link |
| 16-sep.-26 | Award | 105 | 356.7 | 37,452 | 7,531 | Reynolds Catherine B | director | link |
| 16-sep.-26 | Award | 52 | 356.7 | 18,548 | 6,788 | Nye C Howard | director | link |
| 16-sep.-26 | Award | 21 | 356.7 | 7,490 | 1,370 | Hooper Charles W | director | link |
| 16-sep.-26 | Award | 10 | 356.7 | 3,567 | 3,049 | HANEY CECIL D | director | link |
| 16-sep.-26 | Award | 52 | 356.7 | 18,548 | 5,769 | DE LEON RUDY F | director | link |
| 10-aug.-26 | Sale | (1,990) | 396.4 | (788,898) | 3,969 | Wall Peter A | director | link |
| 05-aug.-26 | Sale | (6,320) | 383.3 | (2,422,582) | 24,924 | Brady Christopher J | officer: Vice President | link |
| 03-aug.-26 | Sale | (5,673) | 381.2 | (2,162,377) | 812,352 | NOVAKOVIC PHEBE N | director, officer: Chairman and CEO | link |
306.7
52-week range
400.0
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
6.7 %
Dividend Yield TTM
1.8 %
Market cap $
$ 95,520
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
21.5
Price / Book TTM
3.6
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
1.6
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
10.6 %
94.4 %
163.7 %
Free cash flow per share growth
16.3 %
43.9 %
144.7 %
Earnings per share growth
13.6 %
40.5 %
70.3 %
Dividends
Previous dividend:1.59 per share, Paid, Ex-div date Jul 02, 2026
Next dividend:1.59 per share, Declared, Ex-div date Oct 09, 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
9.1
8.3
9.6
11.2
12
11
11.6
12.2
12
13.6
15.5
5.5%
17.7
18.9
20.2
21.7
23.2
24.3
02FCF per share
5.9
5.8
11.3
8.2
6.9
10
12
12.5
13.8
11.5
14.5
9.4%
15.2
16.2
17.2
18.3
19.4
20.1
04Dividends payout, %
28.8%
35.4%
33.9%
32.1%
33.1%
39.2%
40.4%
40.4%
43.1%
40.4%
37.8%
2.8%
-
-
-
-
-
-
05Revenue
$ 31,781
$ 30,561
$ 30,973
$ 36,193
$ 39,350
$ 37,925
$ 38,469
$ 39,407
$ 42,272
$ 47,716
$ 52,550
5.2%
$ 55,260
$ 58,110
$ 61,108
$ 64,259
$ 67,573
$ 69,601
06ㅤ% Change
-
(3.8)%
1.4%
16.9%
8.7%
(3.6)%
1.4%
2.4%
7.3%
12.9%
10.1%
5.2%
5.2%
5.2%
5.2%
5.2%
5.2%
5.2%
07Net Income
3,036
2,572
2,912
3,345
3,484
3,167
3,257
3,390
3,315
3,782
4,210
3.3%
4,756
5,001
5,259
5,530
5,815
5,990
08ㅤ% Margin
9.6%
8.4%
9.4%
9.2%
8.9%
8.4%
8.5%
8.6%
7.8%
7.9%
8%
8.6% A
8.6%
8.6%
8.6%
8.6%
8.6%
8.6%
09CFO
2,499
2,198
3,879
3,148
2,981
3,858
4,271
4,579
4,710
4,112
5,120
7.4%
5,338
5,613
5,902
6,207
6,527
6,723
10ㅤ% Of revenue
7.9%
7.2%
12.5%
8.7%
7.6%
10.2%
11.1%
11.6%
11.1%
8.6%
9.7%
9.7% A
9.7%
9.7%
9.7%
9.7%
9.7%
9.7%
11CAPEX
(569)
(392)
(428)
(690)
(987)
(967)
(887)
(1,114)
(904)
(916)
(1,161)
7.4%
(1,247)
(1,339)
(1,438)
(1,544)
(1,658)
(1,781)
12ㅤ% Change
-
(31.1)%
9.2%
61.2%
43%
(2)%
(8.3)%
25.6%
(18.9)%
1.3%
26.8%
7.4% A
7.4%
7.4%
7.4%
7.4%
7.4%
7.4%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,930
1,806
3,451
2,458
1,994
2,891
3,384
3,465
3,806
3,196
3,959
7.5%
4,091
4,274
4,465
4,663
4,869
4,942
14Total assets
31,997
32,872
34,994
45,408
48,841
51,308
50,073
51,585
54,810
55,880
57,249
6%
60,678
64,313
68,166
72,249
76,577
81,164
15ㅤ% Change
-
2.7%
6.5%
29.8%
7.6%
5.1%
(2.4)%
3%
6.3%
2%
2.5%
6%
6%
6%
6%
6%
6%
6%
16Total liabilities
21,259
21,896
23,559
33,676
35,264
35,647
32,432
33,017
33,511
33,817
31,627
4.1%
33,522
35,530
37,658
39,914
42,305
44,839
17ㅤ% Of assets
66.4%
66.6%
67.3%
74.2%
72.2%
69.5%
64.8%
64%
61.1%
60.5%
55.2%
55.2% A
55.2%
55.2%
55.2%
55.2%
55.2%
55.2%
18Shareholders Equity
10,738
10,976
11,435
11,732
13,577
15,661
17,641
18,568
21,299
22,063
25,622
9.1%
27,157
28,784
30,508
32,335
34,272
36,325
19Net Debt
614
1,554
999
11,454
12,531
11,908
11,572
10,872
9,170
8,979
7,456
28.4%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
326,700
310,400
304,600
299,200
290,836
287,913
282,017
278,169
275,725
277,485
273,900
(1.8)%
269,114
264,412
259,792
255,252
250,792
246,410
21ㅤ% Change
-
(5)%
(1.9)%
(1.8)%
(2.8)%
(1)%
(2.1)%
(1.4)%
(0.9)%
0.6%
(1.3)%
(1.8)%
(1.8)%
(1.8)%
(1.8)%
(1.8)%
(1.8)%
(1.8)%
22ROA
9.5%
7.8%
8.3%
7.4%
7.1%
6.2%
6.5%
6.6%
6.1%
6.8%
7.4%
-
7.8%
7.8%
7.7%
7.7%
7.6%
7.4%
23ROE
28.3%
23.4%
25.5%
28.5%
25.7%
20.2%
18.5%
18.3%
15.6%
17.1%
16.4%
-
17.5%
17.4%
17.2%
17.1%
17%
16.5%
24Interest coverage
43.8
37.8
36.2
11.7
9.7
8.5
9.7
10.8
10.6
12.2
17.1
-
-
-
-
-
-
-
25Dividend Yield
2%
1.7%
1.6%
2.3%
2.3%
2.9%
2.3%
2%
2%
2.1%
1.8%
-
-
-
-
-
-
-
26P/E Ratio
14.9
20.5
20.9
13.9
14.6
13.5
18
20.2
21.4
19.1
21.5
-
-
-
-
-
-
-
27Stock price range
131-153
124-179
175-214
148-230
153-193
107-189
146-210
205-256
204-260
249-314
242-354
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
44,134
52,610
60,872
46,424
50,839
42,700
58,461
68,307
70,927
73,112
90,865
7.5%
53,192
59,257
65,928
73,267
81,339
-
29FCF Yield
4.4%
3.4%
5.7%
5.3%
3.9%
6.8%
5.8%
5.1%
5.4%
4.4%
4.4%
(0)%
7.7%
7.2%
6.8%
6.4%
6%
-
30Average stock price
142.3
151.4
194.6
189.1
173
148
177.7
230.3
231.9
281.7
297.9
7.7%
197.7
224.1
253.8
287
324.3
-
31 CEO
PN
Phebe N. Novakovic