Add to comparison table
Insider Transactions
5Y price score: (7) 
5Y return: -5.34%
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 |
|---|---|---|---|---|---|---|---|---|
| 01-sep.-26 | Award | 2,549 | - | - | 2,549 | Nundy Shantanu | officer: Chief Medical Officer | link |
| 01-aug.-26 | Award | 544 | - | - | 544 | Smith Paul John | director | link |
| 01-aug.-26 | Award | 544 | - | - | 544 | Crawford Frederick John | director | link |
| 30-jun.-26 | Award | 233 | - | - | 16,534 | HILZINGER KURT J | director | link |
| 01-may.-26 | Award | 15,387 | - | - | 39,637 | Mellet Celeste | officer: Chief Financial Officer | link |
| 01-may.-26 | Award | 9,448 | - | - | 17,176 | Mehta Japan | officer: Chief Information Officer | link |
| 01-may.-26 | Award | 11,273 | - | - | 25,407 | Dintenfass David | officer: President, Enterprise Growth | link |
| 01-may.-26 | Award | 35,633 | - | - | 63,938 | Rechtin James A. | officer: President & CEO | link |
| 01-may.-26 | Award | 10,485 | - | - | 20,026 | O'Hara Michelle A. | officer: Chief Human Resources Officer | link |
| 01-may.-26 | Award | 852 | - | - | 852 | Field Robert Stuart | director | link |
163.1
52-week range
428.8
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
(1) %
Dividend Yield TTM
0.9 %
Market cap $
$ 46,351
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
36.6
Price / Book TTM
2.4
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
(26.1)
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
47.1 %
(1.3) %
136 %
Free cash flow per share growth
(148.2) %
(91.2) %
36 %
Earnings per share growth
26.8 %
(61.1) %
16.6 %
Dividends
Previous dividend:0.885 per share, Paid, Ex-div date Jun 26, 2026
Next dividend:0.885 per share, Declared, Ex-div date Oct 30, 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
8.4
4.1
16.8
12.2
20.1
25.3
22.7
22.1
20
10
9.8
1.6%
33
36.8
41.1
45.8
51.1
53.9
02FCF per share
2.3
9.3
24.2
11.3
33.8
35.1
7.1
27.1
23.9
19.8
3.1
3.1%
46
51.8
58.2
65.3
73.3
77.4
04Dividends payout, %
13.5%
28.8%
9%
15.8%
10.8%
9.6%
12.1%
14%
17.3%
35.7%
36.2%
10.4%
-
-
-
-
-
-
05Revenue
$ 54,289
$ 54,405
$ 53,800
$ 56,944
$ 64,933
$ 77,191
$ 83,648
$ 92,922
$ 106,440
$ 117,811
$ 129,664
9.1%
$ 141,459
$ 154,327
$ 168,365
$ 183,680
$ 200,389
$ 206,400
06ㅤ% Change
-
0.2%
(1.1)%
5.8%
14%
18.9%
8.4%
11.1%
14.6%
10.7%
10.1%
9.1%
9.1%
9.1%
9.1%
9.1%
9.1%
9.1%
07Net Income
1,276
614
2,448
1,683
2,707
3,367
2,933
2,806
2,489
1,207
1,188
(0.7)%
3,899
4,254
4,641
5,063
5,524
5,689
08ㅤ% Margin
2.4%
1.1%
4.6%
3%
4.2%
4.4%
3.5%
3%
2.3%
1%
0.9%
2.8% A
2.8%
2.8%
2.8%
2.8%
2.8%
2.8%
09CFO
868
1,936
4,051
2,173
5,284
5,639
2,262
4,587
3,981
2,966
921
0.6%
5,987
6,532
7,126
7,774
8,481
8,735
10ㅤ% Of revenue
1.6%
3.6%
7.5%
3.8%
8.1%
7.3%
2.7%
4.9%
3.7%
2.5%
0.7%
4.2% A
4.2%
4.2%
4.2%
4.2%
4.2%
4.2%
11CAPEX
(523)
(527)
(526)
(612)
(736)
(964)
(1,342)
(1,137)
(1,004)
(575)
(546)
0.4%
(548.4)
(550.7)
(553.1)
(555.5)
(557.9)
(560.3)
12ㅤ% Change
-
0.8%
(0.2)%
16.4%
20.3%
31%
39.2%
(15.3)%
(11.7)%
(42.7)%
(5)%
0.4% A
0.4%
0.4%
0.4%
0.4%
0.4%
0.4%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
345
1,409
3,525
1,561
4,548
4,675
920
3,450
2,977
2,391
375
0.8%
5,439
5,981
6,573
7,218
7,923
8,175
14Total assets
25,123
25,812
26,684
25,344
29,043
35,077
44,748
43,725
46,892
46,312
48,750
6.9%
52,091
55,662
59,477
63,553
67,909
72,563
15ㅤ% Change
-
2.7%
3.4%
(5)%
14.6%
20.8%
27.6%
(2.3)%
7.2%
(1.2)%
5.3%
6.9%
6.9%
6.9%
6.9%
6.9%
6.9%
6.9%
16Total liabilities
14,777
15,127
16,842
15,183
17,006
21,349
28,645
28,355
30,574
29,867
31,013
7.7%
33,139
35,410
37,837
40,430
43,201
46,162
17ㅤ% Of assets
58.8%
58.6%
63.1%
59.9%
58.6%
60.9%
64%
64.9%
65.2%
64.5%
63.6%
63.6% A
63.6%
63.6%
63.6%
63.6%
63.6%
63.6%
18Shareholders Equity
10,346
10,685
9,842
10,161
12,037
13,728
16,103
15,370
16,318
16,445
17,737
5.5%
18,953
20,252
21,640
23,123
24,708
26,401
19Net Debt
1,522
215
878
3,726
2,060
2,471
9,831
6,692
7,575
10,039
8,737
19.1%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
151,142
150,917
145,585
138,403
134,727
133,012
129,396
127,094
124,441
120,869
120,826
(2.2)%
118,151
115,536
112,978
110,477
108,031
105,639
21ㅤ% Change
-
(0.2)%
(3.5)%
(4.9)%
(2.7)%
(1.3)%
(2.7)%
(1.8)%
(2.1)%
(2.9)%
(0)%
(2.2)%
(2.2)%
(2.2)%
(2.2)%
(2.2)%
(2.2)%
(2.2)%
22ROA
5.1%
2.4%
9.2%
6.6%
9.3%
9.6%
6.6%
6.4%
5.3%
2.6%
2.4%
-
7.5%
7.6%
7.8%
8%
8.1%
7.8%
23ROE
12.3%
5.8%
24.9%
16.6%
22.5%
24.5%
18.2%
18.3%
15.3%
7.3%
6.7%
-
20.6%
21%
21.5%
21.9%
22.4%
21.6%
24Interest coverage
12.6
9.2
13.7
9.5
14.3
16.5
10.5
8.9
6.7
2.5
2.3
-
-
-
-
-
-
-
25Dividend Yield
0.6%
0.6%
0.6%
0.7%
0.6%
0.6%
0.6%
0.6%
0.8%
1.4%
1.4%
-
-
-
-
-
-
-
26P/E Ratio
20.9
49.6
14.6
23.4
18.2
16.1
20.4
23.1
22.8
25.3
26
-
-
-
-
-
-
-
27Stock price range
139-215
153-217
195-261
251-354
233-371
214-452
375-471
363-563
424-536
234-470
220-312
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
26,679
30,477
35,844
39,387
49,134
54,237
59,693
64,751
56,707
30,590
30,852
1.5%
88,533
98,252
108,943
120,703
133,639
-
29FCF Yield
1.3%
4.6%
9.8%
4%
9.3%
8.6%
1.5%
5.3%
5.3%
7.8%
1.2%
(0.6)%
6.1%
6.1%
6%
6%
5.9%
-
30Average stock price
177
185.1
228.1
302.6
301.9
333.2
423.2
463.1
480.1
352
266.2
4.2%
749.3
850.4
964.3
1,092.6
1,237
-
31 CEO
JR
James A. Rechtin