Add to comparison table
Insider Transactions
5Y price score: 90 
5Y return: +65.96%
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 |
|---|---|---|---|---|---|---|---|---|
| 31-aug.-26 | Sale | (24,777) | 37.5 | (929,138) | 124,105 | Carre Eric | officer: EVP & Chief Financial Officer | link |
| 19-aug.-26 | Sale | (52,572) | 35.1 | (1,844,751) | 118,730 | Slocum Jeffrey Shannon | director, officer: Director, EVP and COO | link |
| 18-aug.-26 | Sale | (16,121) | 35.1 | (565,573) | 171,302 | Slocum Jeffrey Shannon | director, officer: Director, EVP and COO | link |
| 18-aug.-26 | Sale | (124,483) | 35.0 | (4,356,905) | 889,389 | Miller Jeffrey Allen | director, officer: Director, President & CEO | link |
| 30-jun.-26 | Award | 1,080 | - | - | 14,848 | Smith Maurice S | director | link |
| 18-jun.-26 | Sale | (24,778) | 35.9 | (889,282) | 148,520 | Carre Eric | officer: EVP & Chief Financial Officer | link |
| 15-may.-26 | Sale | (198,349) | 41.3 | (8,189,830) | 146,186 | Beckwith Van H. | officer: EVP, Secretary and CLO | link |
| 05-may.-26 | Sale | (13,566) | 41.8 | (567,601) | 100,545 | Maxwell Michael Casey | officer: President - Western Hemisphere | link |
| 05-may.-26 | Sale | (6,782) | 42.0 | (284,844) | 93,763 | Maxwell Michael Casey | officer: President - Western Hemisphere | link |
| 30-apr.-26 | Sale | (5,625) | 41.7 | (234,675) | 15,750 | Young Tobi M. | director | link |
21.4
52-week range
43.5
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
6.1 %
Dividend Yield TTM
2 %
Market cap $
$ 28,103
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
17.6
Price / Book TTM
2.6
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
(0.4)
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
53.5 %
79.1 %
(3.8) %
Free cash flow per share growth
11.8 %
52.1 %
135.2 %
Earnings per share growth
16.4 %
144.9 %
289.9 %
Dividends
Previous dividend:0.17 per share, Paid, Ex-div date Jun 03, 2026
Next dividend:0.17 per share, Declared, Ex-div date Sep 02, 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
(0.8)
(6.7)
(0.5)
1.9
(1.3)
(3.3)
1.6
1.7
2.9
2.8
1.5
-
(0.3)
(0.3)
(0.3)
(0.3)
(0.3)
(0.4)
02FCF per share
0.8
(2.9)
1.3
1.3
1
1.3
1.2
1.4
2.3
2.7
2
8.9%
1.4
1.5
1.6
1.6
1.7
1.8
04Dividends payout, %
(91.5)%
(10.8)%
(135.2)%
38%
(55.7)%
(9.4)%
11.1%
27.7%
21.8%
24%
45.1%
-
-
-
-
-
-
-
05Revenue
$ 23,633
$ 15,887
$ 20,620
$ 23,995
$ 22,408
$ 14,445
$ 15,295
$ 20,297
$ 23,018
$ 22,944
$ 22,184
(0.6)%
$ 22,044
$ 21,905
$ 21,767
$ 21,630
$ 21,493
$ 22,138
06ㅤ% Change
-
(32.8)%
29.8%
16.4%
(6.6)%
(35.5)%
5.9%
32.7%
13.4%
(0.3)%
(3.3)%
(0.6)%
(0.6)%
(0.6)%
(0.6)%
(0.6)%
(0.6)%
(0.6)%
07Net Income
(671)
(5,763)
(463)
1,656
(1,131)
(2,945)
1,457
1,572
2,638
2,501
1,283
-
(290.1)
(288.3)
(286.5)
(284.7)
(282.9)
(291.4)
08ㅤ% Margin
(2.8)%
(36.3)%
(2.3)%
6.9%
(5.1)%
(20.4)%
9.5%
7.7%
11.5%
10.9%
5.8%
(1.3)% A
(1.3)%
(1.3)%
(1.3)%
(1.3)%
(1.3)%
(1.3)%
09CFO
2,906
(1,703)
2,468
3,157
2,445
1,881
1,911
2,242
3,458
3,865
2,926
0.1%
2,390
2,374
2,359
2,345
2,330
2,400
10ㅤ% Of revenue
12.3%
(10.7)%
12%
13.2%
10.9%
13%
12.5%
11.1%
15%
16.9%
13.2%
10.8% A
10.8%
10.8%
10.8%
10.8%
10.8%
10.8%
11CAPEX
(2,184)
(798)
(1,373)
(2,026)
(1,530)
(728)
(799)
(1,011)
(1,379)
(1,442)
(1,254)
(5.4)%
(1,186)
(1,122)
(1,062)
(1,004)
(950.2)
(898.9)
12ㅤ% Change
-
(63.5)%
72.1%
47.6%
(24.5)%
(52.4)%
9.8%
26.5%
36.4%
4.6%
(13)%
(5.4)% A
(5.4)%
(5.4)%
(5.4)%
(5.4)%
(5.4)%
(5.4)%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
722
(2,501)
1,095
1,131
915
1,153
1,112
1,231
2,079
2,423
1,672
8.8%
1,203
1,252
1,298
1,340
1,380
1,501
14Total assets
36,942
27,005
25,085
25,982
25,377
20,680
22,321
23,255
24,683
25,587
25,010
(3.8)%
24,053
23,133
22,248
21,397
20,578
19,791
15ㅤ% Change
-
(26.9)%
(7.1)%
3.6%
(2.3)%
(18.5)%
7.9%
4.2%
6.1%
3.7%
(2.3)%
(3.8)%
(3.8)%
(3.8)%
(3.8)%
(3.8)%
(3.8)%
(3.8)%
16Total liabilities
21,447
17,582
16,736
16,438
17,352
15,697
15,593
15,278
15,250
15,039
14,505
(3.8)%
13,950
13,416
12,903
12,410
11,935
11,478
17ㅤ% Of assets
58.1%
65.1%
66.7%
63.3%
68.4%
75.9%
69.9%
65.7%
61.8%
58.8%
58%
58% A
58%
58%
58%
58%
58%
58%
18Shareholders Equity
15,495
9,423
8,349
9,544
8,025
4,983
6,728
7,977
9,433
10,548
10,505
(3.8)%
10,103
9,717
9,345
8,987
8,644
8,313
19Net Debt
5,269
8,375
8,605
8,340
9,092
8,273
7,175
6,597
6,545
6,154
5,927
1.2%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
853,000
861,000
870,000
877,000
875,000
881,000
892,000
908,000
902,000
883,000
840,000
(0.2)%
838,711
837,424
836,139
834,856
833,575
832,295
21ㅤ% Change
-
0.9%
1.1%
0.8%
(0.2)%
0.7%
1.3%
1.8%
(0.7)%
(2.1)%
(4.9)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
(0.2)%
22ROA
(1.8)%
(21.3)%
(1.9)%
6.4%
(4.5)%
(14.2)%
6.5%
6.8%
10.7%
9.8%
5.1%
-
(1.2)%
(1.3)%
(1.3)%
(1.3)%
(1.4)%
(1.5)%
23ROE
(4.3)%
(61.2)%
(5.6)%
17.4%
(14.1)%
(59.1)%
21.7%
19.7%
28%
23.7%
12.2%
-
(2.9)%
(3)%
(3.1)%
(3.2)%
(3.3)%
(3.5)%
24Interest coverage
(0.4)
(9.7)
1.9
4.1
(0.8)
(4.5)
3.4
5.5
7.1
10.8
6.4
-
-
-
-
-
-
-
25Dividend Yield
2.1%
1.3%
1.5%
2.7%
2.9%
1.7%
0.8%
1.2%
1.8%
2.5%
2.4%
-
-
-
-
-
-
-
26P/E Ratio
(43.1)
(8.1)
(92.2)
14.1
(19)
(5.7)
14
22.6
12.3
9.6
18.7
-
-
-
-
-
-
-
27Stock price range
33-49
28-55
39-58
25-57
17-32
5-25
17-26
23-43
28-43
26-41
19-30
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
29,036
46,572
42,517
23,258
21,411
16,651
20,400
35,572
32,499
23,982
23,710
(2)%
12,304
14,123
16,124
18,324
20,745
-
29FCF Yield
2.5%
(5.4)%
2.6%
4.9%
4.3%
6.9%
5.5%
3.5%
6.4%
10.1%
7.1%
11%
9.8%
8.9%
8.1%
7.3%
6.7%
-
30Average stock price
41.3
41.8
48.4
41
24.8
15
21.9
33.1
35.6
33.5
24.6
(5.1)%
14.7
16.9
19.3
21.9
24.9
-
31 CEO
JM
Jeffrey Allen Miller