Add to comparison table
Insider Transactions
5Y price score: (110) 
5Y return: -80.02%
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 |
|---|---|---|---|---|---|---|---|---|
| 15-may.-26 | Award | 19,397 | - | - | 315,977 | Kindle Jami | officer: SVP & Chief Accounting Officer | link |
| 15-may.-26 | Award | 404,040 | - | - | 1,475,842 | Randolfi Michael O | officer: EVP and CFO | link |
| 15-may.-26 | Award | 86,207 | - | - | 1,105,725 | Randolfi Michael O | officer: EVP and CFO | link |
| 15-may.-26 | Award | 484,848 | - | - | 1,202,139 | Wiseman Garry R | officer: President, Product/Engineering | link |
| 15-may.-26 | Award | 64,655 | - | - | 742,733 | Wiseman Garry R | officer: President, Product/Engineering | link |
| 15-may.-26 | Award | 1,818,182 | - | - | 4,233,972 | Ekert Kurt Joseph | director, officer: CEO and President | link |
| 15-may.-26 | Award | 237,069 | - | - | 2,509,077 | Ekert Kurt Joseph | director, officer: CEO and President | link |
| 15-may.-26 | Award | 404,040 | - | - | 1,353,394 | Williams Shawn G | officer: EVP & Chief Operating Officer | link |
| 15-may.-26 | Award | 77,586 | - | - | 1,009,866 | Williams Shawn G | officer: EVP & Chief Operating Officer | link |
| 15-may.-26 | Award | 323,232 | - | - | 859,735 | BOAS ROCHELLE | officer: EVP and Chief Legal Officer | link |
0.81
52-week range
2.5
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
(1.9) %
Dividend Yield TTM
-
Market cap $
$ 893.4
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
1.4
Price / Book TTM
(0.8)
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)
18.3 %
(65.6) %
(76.9) %
Free cash flow per share growth
103.9 %
81.2 %
(162.9) %
Earnings per share growth
86.4 %
130.5 %
(31.3) %
Dividends
Previous dividend:1.625 per share, Paid, Ex-div date -
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
2
0.9
0.9
1.2
0.6
(4.4)
(2.9)
(1.4)
(1.6)
(0.7)
1.3
(3.7)%
(0.8)
(0.8)
(0.8)
(0.7)
(0.7)
(0.7)
02FCF per share
0.9
1.2
1.3
1.6
1.7
(2.9)
(1.5)
(1.1)
(0.1)
-
(0.5)
-
(0.2)
(0.2)
(0.2)
(0.1)
(0.1)
(0.1)
04Dividends payout, %
18.1%
59.5%
63.9%
45.7%
96.8%
(3.5)%
(2.3)%
(4.9)%
(3)%
-
-
-
-
-
-
-
-
-
05Revenue
$ 2,961
$ 3,373
$ 3,599
$ 3,867
$ 3,975
$ 1,334
$ 1,689
$ 2,537
$ 2,908
$ 3,030
$ 2,771
(0.7)%
$ 2,753
$ 2,735
$ 2,716
$ 2,699
$ 2,681
$ 2,761
06ㅤ% Change
-
13.9%
6.7%
7.5%
2.8%
(66.4)%
26.6%
50.2%
14.6%
4.2%
(8.5)%
(0.7)%
(0.7)%
(0.7)%
(0.7)%
(0.7)%
(0.7)%
(0.7)%
07Net Income
545.5
242.6
242.5
337.5
158.6
(1,282)
(928.5)
(435.4)
(527.6)
(278.8)
524.6
(0.4)%
(329.3)
(327.1)
(325)
(322.8)
(320.7)
(330.3)
08ㅤ% Margin
18.4%
7.2%
6.7%
8.7%
4%
(96.1)%
(55)%
(17.2)%
(18.1)%
(9.2)%
18.9%
(12)% A
(12)%
(12)%
(12)%
(12)%
(12)%
(12)%
09CFO
529.4
679.9
673.2
722.9
578.9
(773.2)
(418.2)
(276.5)
56.2
70.6
(130.5)
-
(10.1)
(10.1)
(10)
(9.9)
(9.9)
(10.2)
10ㅤ% Of revenue
17.9%
20.2%
18.7%
18.7%
14.6%
(58)%
(24.8)%
(10.9)%
1.9%
2.3%
(4.7)%
(0.4)% A
(0.4)%
(0.4)%
(0.4)%
(0.4)%
(0.4)%
(0.4)%
11CAPEX
(286.7)
(327.6)
(316.4)
(283.9)
(115.2)
(65.4)
(54.3)
(69.5)
(87.4)
(84.1)
(82.9)
(11.7)%
(73.2)
(64.7)
(57.1)
(50.5)
(44.6)
(39.4)
12ㅤ% Change
-
14.3%
(3.4)%
(10.3)%
(59.4)%
(43.2)%
(17)%
28%
25.8%
(3.8)%
(1.5)%
(11.7)% A
(11.7)%
(11.7)%
(11.7)%
(11.7)%
(11.7)%
(11.7)%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
242.7
352.3
356.7
439
463.7
(838.6)
(472.5)
(346)
(31.2)
(13.6)
(213.4)
-
(83.4)
(74.8)
(67.1)
(60.4)
(54.5)
(49.5)
14Total assets
5,394
5,725
5,649
5,806
5,690
6,078
5,291
4,963
4,672
4,635
4,502
(1.8)%
4,422
4,342
4,265
4,188
4,113
4,040
15ㅤ% Change
-
6.1%
(1.3)%
2.8%
(2)%
6.8%
(12.9)%
(6.2)%
(5.9)%
(0.8)%
(2.9)%
(1.8)%
(1.8)%
(1.8)%
(1.8)%
(1.8)%
(1.8)%
(1.8)%
16Total liabilities
4,910
5,099
4,951
4,832
4,742
5,793
5,791
5,836
6,034
6,227
5,527
1.2%
5,428
5,330
5,235
5,141
5,049
4,959
17ㅤ% Of assets
91%
89.1%
87.6%
83.2%
83.3%
95.3%
109.4%
117.6%
129.1%
134.3%
122.8%
122.8% A
122.8%
122.8%
122.8%
122.8%
122.8%
122.8%
18Shareholders Equity
484.1
625.6
698.5
974.3
947.7
285.2
(499.7)
(872.8)
(1,361)
(1,592)
(1,024)
-
(1,006)
(988.1)
(970.4)
(953)
(936)
(919.2)
19Net Debt
3,039
3,081
3,095
2,897
2,957
3,342
3,854
4,014
4,242
4,393
3,663
1.9%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
280,067
282,752
278,320
277,518
276,217
289,855
320,922
326,742
346,567
383,733
391,707
3.4%
405,071
418,891
433,183
447,962
463,245
479,050
21ㅤ% Change
-
1%
(1.6)%
(0.3)%
(0.5)%
4.9%
10.7%
1.8%
6.1%
10.7%
2.1%
3.4%
3.4%
3.4%
3.4%
3.4%
3.4%
3.4%
22ROA
10.1%
4.2%
4.3%
5.8%
2.8%
(21.1)%
(17.6)%
(8.8)%
(11.3)%
(6)%
11.7%
-
(7.5)%
(7.5)%
(7.6)%
(7.7)%
(7.8)%
(8.2)%
23ROE
112.7%
38.8%
34.7%
34.6%
16.7%
(449.7)%
185.8%
49.9%
38.8%
17.5%
(51.2)%
-
32.7%
33.1%
33.5%
33.9%
34.3%
35.9%
24Interest coverage
2.7
2.9
3.2
3.6
2.3
(4.4)
(2.6)
(0.9)
0.1
0.6
0.8
-
-
-
-
-
-
-
25Dividend Yield
1.3%
2.1%
2.7%
2.6%
2.5%
1.3%
0.8%
1.1%
1.1%
-
-
-
-
-
-
-
-
-
26P/E Ratio
14
28.7
23.6
17.6
38.7
(2.7)
(3)
(4.4)
(2.8)
(5)
1
-
-
-
-
-
-
-
27Stock price range
19-30
23-29
17-25
18-27
19-25
3-23
7-17
5-12
3-8
2-5
1-5
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
7,640
6,925
5,676
5,956
6,152
3,484
2,757
2,014
1,525
1,401
532.7
(23.4)%
(4,339)
(4,410)
(4,487)
(4,572)
(4,665)
-
29FCF Yield
3.2%
5.1%
6.3%
7.4%
7.5%
(24.1)%
(17.1)%
(17.2)%
(2)%
(1)%
(40.1)%
-
1.9%
1.7%
1.5%
1.3%
1.2%
-
30Average stock price
24.8
26.3
21.3
22.6
22.3
13.2
12.1
8.2
5.4
3.3
2.9
(19.2)%
(10.7)
(10.5)
(10.4)
(10.2)
(10.1)
-
31 CEO
KE
Mr. Kurt J. Ekert