Financhill
Sell
42

CL Quote, Financials, Valuation and Earnings

Last price:
$87.45
Seasonality move :
2.49%
Day range:
$87.09 - $88.60
52-week range:
$79.69 - $109.30
Dividend yield:
2.27%
P/E ratio:
25.04x
P/S ratio:
3.58x
P/B ratio:
164.13x
Volume:
4.7M
Avg. volume:
4.3M
1-year change:
9.26%
Market cap:
$71.4B
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $692M $188M $43M $760M --
Depreciation & Amoritzation $139M $142M $135M $150M --
Stock-Based Compensation $22M $28M $20M $25M --
Change in Accounts Receivable $76M $114M -$56M $25M --
Change in Inventories -$37M -$35M $89M $44M --
Cash From Operations $963M $1.1B $673M $1.1B --
 
Capital Expenditures $161M $193M $221M $197M --
Cash Acquisitions -$1M -- $8M -- --
Cash From Investing -$111M -$130M -$173M -$143M --
 
Dividends Paid (Ex Special Dividend) -$492M -$496M -$485M -$506M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $580M -- -$2M --
Long-Term Debt Repaid -$1.1B -$585M -$404M -- --
Repurchase of Common Stock -$898M -$356M -$413M -$245M --
Other Financing Activities -$1M -$15M $20M $48M --
Cash From Financing -$951M -$1.1B -$666M -$992M --
 
Beginning Cash (CF) $989M $958M $938M $951M --
Foreign Exchange Rate Adjustment -$2M $4M $3M $14M --
Additions / Reductions -$99M -$130M -$166M $1M --
Ending Cash (CF) $888M $832M $775M $966M --
 
Levered Free Cash Flow $802M $913M $452M $939M --
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.9B $2.3B $2B $2.5B $2.3B
Depreciation & Amoritzation $539M $556M $545M $567M $457M
Stock-Based Compensation $107M $135M $125M $122M $108M
Change in Accounts Receivable $138M -$84M -$227M -$37M -$184M
Change in Inventories -$251M -$72M -$333M $194M -$94M
Cash From Operations $3.7B $3.3B $2.6B $3.7B $2.8B
 
Capital Expenditures $410M $567M $696M $705M $377M
Cash Acquisitions -$353M -- -$809M -- --
Cash From Investing -$779M -$592M -$1.6B -$742M -$454M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.7B -$1.7B -$1.7B -$1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $699M $1.5B $1.5B $2M
Long-Term Debt Repaid -$1.1B -$703M -$406M -$903M -$502M
Repurchase of Common Stock -$1.5B -$1.3B -$1.3B -$1.1B -$1.3B
Other Financing Activities -$66M -$24M -$18M $18M $1M
Cash From Financing -$2.9B -$2.8B -$952M -$2.8B -$2.1B
 
Beginning Cash (CF) $3.7B $3.8B $3.5B $3.4B $3.2B
Foreign Exchange Rate Adjustment -$16M -$15M -$60M -$19M -$6M
Additions / Reductions $21M -$41M $3M $210M $274M
Ending Cash (CF) $3.7B $3.7B $3.4B $3.6B $3.4B
 
Levered Free Cash Flow $3.3B $2.8B $1.9B $3B $2.5B

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

GET BETTER TRADE IDEAS

Popular

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock