Financhill
Sell
47

CL Quote, Financials, Valuation and Earnings

Last price:
$92.07
Seasonality move :
3.23%
Day range:
$91.46 - $93.15
52-week range:
$77.98 - $109.30
Dividend yield:
2.15%
P/E ratio:
26.37x
P/S ratio:
3.77x
P/B ratio:
172.85x
Volume:
9.3M
Avg. volume:
4.7M
1-year change:
18.98%
Market cap:
$75.2B
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

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.47% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 10% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 1.24% over the past day.

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

Show me the best stock