Add to comparison table
Insider Transactions
5Y price score: 53 
5Y return: +38.67%
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 |
|---|---|---|---|---|---|---|---|---|
| 10-sep.-26 | Award | 6 | 285.8 | 1,580 | 8,147 | Powers Carrie J | officer: VP & CONTROLLER | link |
| 10-sep.-26 | Award | 2 | 285.8 | 635 | 16,014 | Conlin Christina B | officer: EVP CHIEF LEGAL OFFICER & CORP | link |
| 10-sep.-26 | Award | 3 | 285.8 | 743.89 | 1,311 | Rocker Kenyatta G | officer: EVP MARKETING & SALES | link |
| 10-sep.-26 | Award | 5 | 285.8 | 1,464 | 33,136 | Jalali Rahul | officer: EVP & CHIEF INFORMATION OFFICE | link |
| 10-sep.-26 | Award | 7 | 285.8 | 2,109 | 114,683 | Hamann Jennifer L | officer: EVP & CHIEF FINANCIAL OFFICER | link |
| 10-aug.-26 | Award | 2 | 292.2 | 635.04 | 16,012 | Conlin Christina B | officer: EVP CHIEF LEGAL OFFICER & CORP | link |
| 10-aug.-26 | Award | 3 | 292.2 | 743.75 | 1,309 | Rocker Kenyatta G | officer: EVP MARKETING & SALES | link |
| 10-aug.-26 | Award | 5 | 292.2 | 1,580 | 8,141 | Powers Carrie J | officer: VP & CONTROLLER | link |
| 10-aug.-26 | Award | 8 | 292.2 | 2,325 | 114,675 | Hamann Jennifer L | officer: EVP & CHIEF FINANCIAL OFFICER | link |
| 10-aug.-26 | Award | 8 | 292.2 | 2,400 | 33,131 | Jalali Rahul | officer: EVP & CHIEF INFORMATION OFFICE | link |
215.5
52-week range
315.9
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
3.9 %
Dividend Yield TTM
2 %
Market cap $
$ 165,967
Price / Earnings TTM
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more
22.6
Price / Book TTM
8
PEG TTM
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more
2.9
Earnings growth and return
LTM
5YR
10YR
Total return (price & dividends)
29.2 %
51.2 %
246.4 %
Free cash flow per share growth
57.9 %
12.1 %
199 %
Earnings per share growth
6.7 %
51.9 %
118 %
Dividends
Previous dividend:1.38 per share, Paid, Ex-div date May 29, 2026
Next dividend:1.42 per share, Declared, Ex-div date Aug 31, 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
5.5
5.1
13.4
7.9
8.4
7.9
10
11.2
10.5
11.1
12
8.1%
12.5
13.1
13.8
14.5
15.2
16.3
02FCF per share
3.1
4.8
5
7
7.3
8.3
9.3
9.2
7.8
9.7
9.3
11.6%
10
10.7
11.4
12.3
13.1
14.4
04Dividends payout, %
49.1%
44.4%
18.5%
38.5%
43.9%
49.1%
42.9%
45.1%
49.7%
47.6%
45.3%
(0.8)%
-
-
-
-
-
-
05Revenue
$ 21,813
$ 19,941
$ 21,240
$ 22,832
$ 21,708
$ 19,533
$ 21,804
$ 24,875
$ 24,119
$ 24,250
$ 24,510
1.2%
$ 24,797
$ 25,088
$ 25,382
$ 25,680
$ 25,981
$ 26,761
06ㅤ% Change
-
(8.6)%
6.5%
7.5%
(4.9)%
(10)%
11.6%
14.1%
(3)%
0.5%
1.1%
1.2%
1.2%
1.2%
1.2%
1.2%
1.2%
1.2%
07Net Income
4,772
4,233
10,712
5,966
5,919
5,349
6,523
6,998
6,379
6,747
7,138
4.1%
7,118
7,202
7,286
7,372
7,458
7,682
08ㅤ% Margin
21.9%
21.2%
50.4%
26.1%
27.3%
27.4%
29.9%
28.1%
26.5%
27.8%
29.1%
28.7% A
28.7%
28.7%
28.7%
28.7%
28.7%
28.7%
09CFO
7,344
7,525
7,230
8,686
8,609
8,540
9,032
9,362
8,379
9,346
9,290
2.4%
9,403
9,513
9,625
9,738
9,852
10,147
10ㅤ% Of revenue
33.7%
37.7%
34%
38%
39.7%
43.7%
41.4%
37.6%
34.7%
38.5%
37.9%
37.9% A
37.9%
37.9%
37.9%
37.9%
37.9%
37.9%
11CAPEX
(4,650)
(3,505)
(3,257)
(3,437)
(3,453)
(2,927)
(2,936)
(3,620)
(3,606)
(3,452)
(3,791)
(2)%
(3,714)
(3,639)
(3,566)
(3,494)
(3,423)
(3,354)
12ㅤ% Change
-
(24.6)%
(7.1)%
5.5%
0.5%
(15.2)%
0.3%
23.3%
(0.4)%
(4.3)%
9.8%
(2)% A
(2)%
(2)%
(2)%
(2)%
(2)%
(2)%
13FCFF
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
2,694
4,020
3,973
5,249
5,156
5,613
6,096
5,742
4,773
5,894
5,499
7.4%
5,689
5,874
6,059
6,244
6,429
6,794
14Total assets
54,600
55,718
57,806
59,147
61,673
62,398
63,525
65,449
67,132
67,715
69,698
2.5%
71,421
73,186
74,994
76,848
78,747
80,693
15ㅤ% Change
-
2.1%
3.8%
2.3%
4.3%
1.2%
1.8%
3%
2.6%
0.9%
2.9%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
2.5%
16Total liabilities
33,898
35,786
32,950
38,724
43,545
45,440
49,364
53,286
52,344
50,825
51,231
4.2%
52,497
53,795
55,124
56,486
57,882
59,313
17ㅤ% Of assets
62.1%
64.2%
57%
65.5%
70.6%
72.8%
77.7%
81.4%
78%
75.1%
73.5%
73.5% A
73.5%
73.5%
73.5%
73.5%
73.5%
73.5%
18Shareholders Equity
20,702
19,932
24,856
20,423
18,128
16,958
14,161
12,163
14,788
16,890
18,467
(1.1)%
18,923
19,391
19,870
20,361
20,865
21,380
19Net Debt
12,810
13,730
15,669
21,118
26,202
26,534
30,528
33,984
33,124
31,447
30,539
9.1%
-
-
-
-
-
-
20Shares Outstanding
Diluted Weighted-average Shares OutstandingLearn more
869,400
835,400
801,700
754,300
706,100
679,100
655,400
624,000
610,200
608,600
593,500
(3.8)%
571,269
549,871
529,275
509,450
490,367
471,999
21ㅤ% Change
-
(3.9)%
(4)%
(5.9)%
(6.4)%
(3.8)%
(3.5)%
(4.8)%
(2.2)%
(0.3)%
(2.5)%
(3.8)%
(3.8)%
(3.8)%
(3.8)%
(3.8)%
(3.8)%
(3.8)%
22ROA
8.7%
7.6%
18.5%
10.1%
9.6%
8.6%
10.3%
10.7%
9.5%
10%
10.2%
-
10%
9.8%
9.7%
9.6%
9.5%
9.5%
23ROE
23.1%
21.2%
43.1%
29.2%
32.7%
31.5%
46.1%
57.5%
43.1%
40%
38.7%
-
37.6%
37.1%
36.7%
36.2%
35.7%
35.9%
24Interest coverage
12.9
10.4
11.2
9.8
8.1
6.9
8.1
7.8
6.8
7.7
7.5
-
-
-
-
-
-
-
25Dividend Yield
3.5%
2.2%
1.9%
2.2%
2%
1.9%
1.7%
2.5%
2.1%
2.3%
2.4%
-
-
-
-
-
-
-
26P/E Ratio
14.2
20.4
10
17.4
21.5
26.4
25.2
18.4
23.5
20.5
19.3
-
-
-
-
-
-
-
27Stock price range
75-124
69-106
101-136
124-165
133-181
114-210
194-252
186-277
186-246
221-257
208-254
-
-
-
-
-
-
-
28Market Cap
End of Period Market CapLearn more
67,737
86,303
107,065
103,797
127,186
141,027
164,712
128,943
149,632
138,557
137,057
7.3%
52,557
60,866
70,007
80,061
91,121
-
29FCF Yield
4%
4.7%
3.7%
5.1%
4.1%
4%
3.7%
4.5%
3.2%
4.3%
4%
0.1%
10.8%
9.7%
8.7%
7.8%
7.1%
-
30Average stock price
99.6
87.6
118.9
144.6
157
161.9
223.1
231.6
215.9
239.1
231.3
8.8%
92
110.7
132.3
157.2
185.8
-
31 CEO
VV
Vincenzo James Vena