Financhill
Sell
50

CL Quote, Financials, Valuation and Earnings

Last price:
$92.37
Seasonality move :
3.92%
Day range:
$91.70 - $92.50
52-week range:
$78.30 - $109.30
Dividend yield:
2.14%
P/E ratio:
26.47x
P/S ratio:
3.79x
P/B ratio:
173.53x
Volume:
1.5M
Avg. volume:
4.6M
1-year change:
17.69%
Market cap:
$75.5B
Revenue:
$19.5B
EPS (TTM):
$3.49
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $15.7B $16.5B $17.4B $18B $19.5B
Revenue Growth (YoY) 0.96% 4.96% 5.77% 3.13% 8.29%
 
Cost of Revenues $6.4B $6.5B $7B $7.7B $8.1B
Gross Profit $9.3B $10B $10.4B $10.2B $11.3B
Gross Profit Margin 59.42% 60.82% 59.56% 57.04% 58.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6B $6B $6.4B $6.6B $7.2B
Other Inc / (Exp) -$171M -$64M -$723M -$804M -$461M
Operating Expenses $5.7B $6.1B $6.5B $6.6B $7.2B
Operating Income $3.6B $3.9B $3.9B $3.6B $4.1B
 
Net Interest Expenses $145M $164M $100M $153M $232M
EBT. Incl. Unusual Items $3.3B $3.6B $3.1B $2.7B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $774M $787M $749M $693M $937M
Net Income to Company $2.5B $2.9B $2.3B $2B $2.5B
 
Minority Interest in Earnings -$160M -$165M -$172M -$182M -$155M
Net Income to Common Excl Extra Items $2.4B $2.7B $2.2B $1.8B $2.3B
 
Basic EPS (Cont. Ops) $2.76 $3.15 $2.56 $2.13 $2.78
Diluted EPS (Cont. Ops) $2.75 $3.14 $2.55 $2.13 $2.77
Weighted Average Basic Share $859.1M $856.8M $845M $836.4M $827.4M
Weighted Average Diluted Share $861.1M $859.3M $848.3M $838.8M $829.2M
 
EBITDA $4B $4.4B $3.8B $3.4B $4.2B
EBIT $3.5B $3.8B $3.2B $2.8B $3.7B
 
Revenue (Reported) $15.7B $16.5B $17.4B $18B $19.5B
Operating Income (Reported) $3.6B $3.9B $3.9B $3.6B $4.1B
Operating Income (Adjusted) $3.5B $3.8B $3.2B $2.8B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.2B $4.4B $4.5B $4.9B $5B
Revenue Growth (YoY) 5.73% 6.29% 0.93% 10.33% 2.4%
 
Cost of Revenues $1.6B $1.8B $1.9B $2B $2B
Gross Profit $2.5B $2.6B $2.5B $2.9B $3.1B
Gross Profit Margin 61.16% 59.43% 57.19% 58.54% 61.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.6B $1.6B $1.8B $2B
Other Inc / (Exp) -$15M -$16M -$15M -$15M -$23M
Operating Expenses $1.5B $1.7B $1.6B $1.8B $2B
Operating Income $1B $967M $947M $1B $1.1B
 
Net Interest Expenses $36M $98M $40M $58M $56M
EBT. Incl. Unusual Items $967M $853M $892M $956M $986M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $222M $172M $210M $209M $210M
Net Income to Company $745M $681M $682M $747M $775M
 
Minority Interest in Earnings -$47M -$47M -$64M -$39M -$39M
Net Income to Common Excl Extra Items $698M $634M $618M $708M $737M
 
Basic EPS (Cont. Ops) $0.81 $0.75 $0.74 $0.86 $0.90
Diluted EPS (Cont. Ops) $0.81 $0.75 $0.74 $0.86 $0.90
Weighted Average Basic Share $859M $843.6M $835.7M $825.6M $817.7M
Weighted Average Diluted Share $861.8M $846.4M $838.5M $827.3M $822.5M
 
EBITDA $1.2B $1.1B $1.1B $1.2B $1.2B
EBIT $1B $967M $947M $1B $1.1B
 
Revenue (Reported) $4.2B $4.4B $4.5B $4.9B $5B
Operating Income (Reported) $1B $967M $947M $1B $1.1B
Operating Income (Adjusted) $1B $967M $947M $1B $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $16.2B $17.3B $17.7B $19.1B $20.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $6.9B $7.5B $8.2B $8B
Gross Profit $9.8B $10.5B $10.2B $11B $12.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.8B $6.4B $6.5B $7B $7.6B
Other Inc / (Exp) -$148M -$60M -$736M -$1.1B -$190M
Operating Expenses $5.9B $6.5B $6.6B $7.1B $7.8B
Operating Income $3.9B $3.9B $3.6B $3.8B $4.4B
 
Net Interest Expenses $139M $209M $46M $225M $236M
EBT. Incl. Unusual Items $3.6B $3.7B $2.9B $2.5B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $773M $815M $740M $798M $919M
Net Income to Company $2.9B $2.8B $2.1B $1.7B $3B
 
Minority Interest in Earnings -$159M -$177M -$184M -$151M -$163M
Net Income to Common Excl Extra Items $2.7B $2.7B $1.9B $1.6B $2.9B
 
Basic EPS (Cont. Ops) $3.13 $3.14 $2.31 $1.93 $3.49
Diluted EPS (Cont. Ops) $3.13 $3.13 $2.30 $1.92 $3.49
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.3B $4.4B $3.5B $3.6B $4.6B
EBIT $3.8B $3.9B $2.9B $3B $4B
 
Revenue (Reported) $16.2B $17.3B $17.7B $19.1B $20.1B
Operating Income (Reported) $3.9B $3.9B $3.6B $3.8B $4.4B
Operating Income (Adjusted) $3.8B $3.9B $2.9B $3B $4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.1B $13B $13.3B $14.5B $15.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $5.2B $5.7B $6.1B $6B
Gross Profit $7.4B $7.8B $7.7B $8.4B $9.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4B $4.8B $4.9B $5.3B $5.8B
Other Inc / (Exp) -$56M -$52M -$65M -$338M -$67M
Operating Expenses $4.5B $4.8B $5B $5.5B $6B
Operating Income $2.9B $3B $2.7B $2.9B $3.2B
 
Net Interest Expenses $107M $152M $98M $170M $174M
EBT. Incl. Unusual Items $2.8B $2.8B $2.5B $2.4B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $585M $613M $604M $709M $691M
Net Income to Company $2.2B $2.2B $1.9B $1.7B $2.3B
 
Minority Interest in Earnings -$120M -$132M -$144M -$113M -$121M
Net Income to Common Excl Extra Items $2B $2B $1.8B $1.6B $2.2B
 
Basic EPS (Cont. Ops) $2.38 $2.38 $2.13 $1.92 $2.62
Diluted EPS (Cont. Ops) $2.38 $2.38 $2.12 $1.91 $2.62
Weighted Average Basic Share $2.6B $2.5B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.6B $2.5B $2.5B $2.5B $2.5B
 
EBITDA $3.3B $3.4B $3.1B $3.3B $3.7B
EBIT $2.9B $3B $2.7B $2.9B $3.2B
 
Revenue (Reported) $12.1B $13B $13.3B $14.5B $15.2B
Operating Income (Reported) $2.9B $3B $2.7B $2.9B $3.2B
Operating Income (Adjusted) $2.9B $3B $2.7B $2.9B $3.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $883M $888M $832M $775M $966M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.3B $1.3B $1.5B $1.6B
Inventory $1.4B $1.7B $1.7B $2.1B $1.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $456M $513M $576M $760M $793M
Total Current Assets $4.2B $4.3B $4.4B $5.1B $5.3B
 
Property Plant And Equipment $3.8B $3.7B $3.7B $4.3B $4.6B
Long-Term Investments -- -- -- -- --
Goodwill $3.5B $3.8B $3.3B $3.4B $3.4B
Other Intangibles $2.7B $2.9B $2.5B $1.9B $1.9B
Other Long-Term Assets $753M $857M $974M $904M $1B
Total Assets $15B $15.9B $15B $15.7B $16.4B
 
Accounts Payable $1.2B $1.4B $1.5B $1.6B $1.7B
Accrued Expenses $1.6B $1.9B $1.7B $1.8B $2B
Current Portion Of Long-Term Debt $514M $267M $51M $25M $330M
Current Portion Of Capital Lease Obligations $145M $137M $137M $108M $95M
Other Current Liabilities $16M $93M $6M $15M $26M
Total Current Liabilities $4B $4.4B $4.1B $4B $4.7B
 
Long-Term Debt $7.3B $7.3B $7.2B $8.7B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $14.5B $14.8B $14.1B $14.9B $15.4B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -$4.3B -$4.3B -$4.4B -$4.1B -$3.9B
Common Equity $117M $743M $609M $401M $609M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $441M $358M $362M $405M $348M
Total Equity $558M $1.1B $971M $806M $957M
 
Total Liabilities and Equity $15B $15.9B $15B $15.7B $16.4B
Cash and Short Terms $883M $888M $832M $775M $966M
Total Debt $7.8B $7.6B $7.2B $8.8B $8.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $989M $958M $938M $951M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.4B $1.4B $1.6B $1.7B
Inventory $1.6B $1.7B $2.1B $1.9B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $508M $618M $842M $898M $819M
Total Current Assets $4.4B $4.7B $5.3B $5.4B $5.8B
 
Property Plant And Equipment $3.5B $3.6B $4.1B $4.4B $4.4B
Long-Term Investments -- -- -- -- --
Goodwill $3.7B $3.7B $3.5B $3.3B $3.4B
Other Intangibles $2.8B $2.7B $2.2B $1.9B $1.8B
Other Long-Term Assets $836M $913M $948M $887M $1.1B
Total Assets $15.5B $15.9B $16.3B $16B $16.8B
 
Accounts Payable $1.2B $1.3B $1.5B $1.5B $1.6B
Accrued Expenses $2.6B $2.6B $2.5B $2.7B $3.1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.5B $4.3B $4.5B $4.6B $5.6B
 
Long-Term Debt $7B $7.7B $8.2B $8.7B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $14.9B $15.2B $15.6B $15.9B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -$4.4B -$4.4B -$4.2B -$4B -$4.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $420M $436M $431M $415M $401M
Total Equity $1.1B $1B $1.1B $406M $836M
 
Total Liabilities and Equity $15.5B $15.9B $16.3B $16B $16.8B
Cash and Short Terms $989M $958M $938M $951M $1.2B
Total Debt $7.2B $7.7B $8.2B $8.7B $8.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.5B $2.9B $2.3B $2B $2.5B
Depreciation & Amoritzation $519M $539M $556M $545M $567M
Stock-Based Compensation $100M $107M $135M $125M $122M
Change in Accounts Receivable $19M $138M -$84M -$227M -$37M
Change in Inventories -$77M -$251M -$72M -$333M $194M
Cash From Operations $3.1B $3.7B $3.3B $2.6B $3.7B
 
Capital Expenditures $335M $410M $567M $696M $705M
Cash Acquisitions -$1.7B -$353M -- -$809M --
Cash From Investing -$2.1B -$779M -$592M -$1.6B -$742M
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.7B -$1.7B -$1.7B -$1.7B
Special Dividend Paid
Long-Term Debt Issued $2.6B -- $699M $1.5B $1.5B
Long-Term Debt Repaid -$1.4B -$1.1B -$703M -$406M -$903M
Repurchase of Common Stock -$1.2B -$1.5B -$1.3B -$1.3B -$1.1B
Other Financing Activities $15M -$66M -$24M -$18M $18M
Cash From Financing -$870M -$2.9B -$2.8B -$952M -$2.8B
 
Beginning Cash (CF) $726M $883M $888M $832M $775M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $164M $21M -$41M $3M $210M
Ending Cash (CF) $883M $888M $832M $775M $966M
 
Levered Free Cash Flow $2.8B $3.3B $2.8B $1.9B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $745M $681M $682M $747M $775M
Depreciation & Amoritzation $134M $140M $134M $144M $150M
Stock-Based Compensation $53M $49M $60M $60M $65M
Change in Accounts Receivable -$59M -$10M $20M $50M $125M
Change in Inventories -$38M $2M -$90M $96M -$77M
Cash From Operations $962M $994M $969M $1.2B $1.2B
 
Capital Expenditures $90M $137M $175M $161M $134M
Cash Acquisitions -- -- -$727M -- --
Cash From Investing -$151M -$173M -$946M -$161M -$150M
 
Dividends Paid (Ex Special Dividend) -$378M -$387M -$392M -$396M -$408M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $94M $1.5B -- --
Long-Term Debt Repaid -$7M -$118M -$2M -- -$2M
Repurchase of Common Stock -$350M -$251M -$104M -$332M -$295M
Other Financing Activities -$76M -$7M -$20M -$35M $44M
Cash From Financing -$827M -$784M $99M -$846M -$904M
 
Beginning Cash (CF) $997M $937M $858M $819M $1.1B
Foreign Exchange Rate Adjustment $8M -$16M -$42M -$13M $11M
Additions / Reductions -$16M $37M $122M $145M $113M
Ending Cash (CF) $989M $958M $938M $951M $1.2B
 
Levered Free Cash Flow $872M $857M $794M $991M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.9B $2.8B $2.1B $1.7B $3B
Depreciation & Amoritzation $533M $553M $552M $552M $607M
Stock-Based Compensation $102M $129M $133M $117M $133M
Change in Accounts Receivable $146M -$122M -$57M -$118M -$159M
Change in Inventories -$222M -$74M -$457M $239M -$50M
Cash From Operations $3.7B $3.2B $3B $3.3B $4B
 
Capital Expenditures $358M $535M $668M $729M $574M
Cash Acquisitions -$352M -$1M -$817M $8M --
Cash From Investing -$692M -$573M -$1.6B -$772M -$597M
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.7B -$1.7B -$1.7B -$1.8B
Special Dividend Paid
Long-Term Debt Issued -$3.4B $119M $2.1B $1.5B --
Long-Term Debt Repaid -- -- -$587M -$1.3B -$502M
Repurchase of Common Stock -$756M -$1.9B -$1.3B -$1.3B -$1.5B
Other Financing Activities -- -$10M -$53M -$10M $49M
Cash From Financing -$3B -$2.6B -$1.4B -$2.5B -$3.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $46M -$10M $39M $43M $275M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.4B $2.6B $2.3B $2.6B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.2B $2.2B $1.9B $1.7B $2.3B
Depreciation & Amoritzation $400M $414M $410M $417M $457M
Stock-Based Compensation $85M $107M $105M $97M $108M
Change in Accounts Receivable $62M -$198M -$171M -$62M -$184M
Change in Inventories -$214M -$37M -$422M $150M -$94M
Cash From Operations $2.8B $2.2B $1.9B $2.6B $2.8B
 
Capital Expenditures $249M $374M $475M $508M $377M
Cash Acquisitions -$352M -- -$817M -- --
Cash From Investing -$668M -$462M -$1.4B -$599M -$454M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$1.2B -$1.2B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $119M $1.5B $1.5B $2M
Long-Term Debt Repaid -$7M -$118M -$2M -$903M -$502M
Repurchase of Common Stock -$578M -$964M -$895M -$883M -$1.3B
Other Financing Activities -$65M -$9M -$38M -$30M $1M
Cash From Financing -$2B -$1.7B -$286M -$1.8B -$2.1B
 
Beginning Cash (CF) $2.7B $2.8B $2.6B $2.5B $3.2B
Foreign Exchange Rate Adjustment -$14M -$19M -$63M -$33M -$6M
Additions / Reductions $120M $89M $169M $209M $274M
Ending Cash (CF) $2.8B $2.9B $2.7B $2.6B $3.4B
 
Levered Free Cash Flow $2.5B $1.8B $1.4B $2.1B $2.5B

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock