Financhill
Buy
62

CL Quote, Financials, Valuation and Earnings

Last price:
$96.66
Seasonality move :
4.37%
Day range:
$95.40 - $97.30
52-week range:
$74.55 - $100.18
Dividend yield:
2.15%
P/E ratio:
36.88x
P/S ratio:
3.85x
P/B ratio:
91.03x
Volume:
5.3M
Avg. volume:
7.6M
1-year change:
10.17%
Market cap:
$77.9B
Revenue:
$20.4B
EPS (TTM):
$2.62
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.4B $18B $19.5B $20.1B $20.4B
Revenue Growth (YoY) 5.77% 3.13% 8.29% 3.31% 1.4%
 
Cost of Revenues $7.1B $7.8B $8.2B $8B $8.1B
Gross Profit $10.3B $10.2B $11.3B $12.1B $12.3B
Gross Profit Margin 59.08% 56.49% 57.83% 60.23% 60.11%
 
R&D Expenses $307M $320M $343M $355M --
Selling, General & Admin $6.4B $6.6B $7.2B $7.7B $7.9B
Other Inc / (Exp) -$723M -$804M -$461M -$149M --
Operating Expenses $6.4B $6.6B $7.1B $7.7B $7.9B
Operating Income $3.9B $3.6B $4.1B $4.4B $4.3B
 
Net Interest Expenses $117M $167M $287M $292M $267M
EBT. Incl. Unusual Items $3.1B $2.7B $3.4B $4B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $749M $693M $937M $907M $798M
Net Income to Company $2.3B $2B $2.5B $3B $2.3B
 
Minority Interest in Earnings $172M $182M $155M $160M $129M
Net Income to Common Excl Extra Items $2.3B $2B $2.5B $3B $2.3B
 
Basic EPS (Cont. Ops) $2.56 $2.13 $2.78 $3.53 $2.64
Diluted EPS (Cont. Ops) $2.55 $2.13 $2.77 $3.51 $2.63
Weighted Average Basic Share $845M $836.4M $827.4M $819.1M $808.7M
Weighted Average Diluted Share $848.3M $838.8M $829.2M $823.2M $811.1M
 
EBITDA $4.4B $4.1B $4.7B $5B $5B
EBIT $3.9B $3.6B $4.1B $4.4B $4.3B
 
Revenue (Reported) $17.4B $18B $19.5B $20.1B $20.4B
Operating Income (Reported) $3.9B $3.6B $4.1B $4.4B $4.3B
Operating Income (Adjusted) $3.9B $3.6B $4.1B $4.4B $4.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.4B $4.6B $5B $4.9B $5.2B
Revenue Growth (YoY) 1.83% 5.13% 6.94% -0.12% 5.79%
 
Cost of Revenues $1.8B $2.1B $2B $2B $2.1B
Gross Profit $2.6B $2.6B $2.9B $3B $3.1B
Gross Profit Margin 58.07% 55.54% 59.46% 60.34% 60.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.6B $1.8B $1.9B $2.1B
Other Inc / (Exp) -$671M -$739M -$123M -$82M --
Operating Expenses $1.6B $1.6B $1.8B $1.9B $2.1B
Operating Income $959M $938M $1.1B $1.1B $1.1B
 
Net Interest Expenses $23M $55M $62M $66M $64M
EBT. Incl. Unusual Items $324M $132M $988M $994M $107M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $136M $89M $228M $215M $112M
Net Income to Company $188M $43M $760M $779M -$5M
 
Minority Interest in Earnings $40M $38M $42M $40M $32M
Net Income to Common Excl Extra Items $188M $43M $760M $779M -$5M
 
Basic EPS (Cont. Ops) $0.18 $0.01 $0.87 $0.91 -$0.05
Diluted EPS (Cont. Ops) $0.18 $0.01 $0.87 $0.90 -$0.05
Weighted Average Basic Share $842.1M $832.6M $823.4M $816M $804.7M
Weighted Average Diluted Share $845M $834.4M $825.1M $819.7M $804.7M
 
EBITDA $1.1B $1.1B $1.3B $1.2B $1.3B
EBIT $959M $938M $1.1B $1.1B $1.1B
 
Revenue (Reported) $4.4B $4.6B $5B $4.9B $5.2B
Operating Income (Reported) $959M $938M $1.1B $1.1B $1.1B
Operating Income (Adjusted) $959M $938M $1.1B $1.1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $17.4B $18B $19.5B $20.1B $20.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7B $7.7B $8.1B $7.9B $8.1B
Gross Profit $10.4B $10.2B $11.3B $12.2B $12.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4B $6.6B $7.2B $7.7B $7.9B
Other Inc / (Exp) -$723M -$804M -$461M -$149M --
Operating Expenses $6.4B $6.5B $7.1B $7.6B $7.9B
Operating Income $4B $3.8B $4.2B $4.5B $4.4B
 
Net Interest Expenses $175M $153M $234M $242M $268M
EBT. Incl. Unusual Items $3.1B $2.7B $3.4B $4B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $749M $693M $937M $906M $799M
Net Income to Company $2.3B $2B $2.5B $3B $2.3B
 
Minority Interest in Earnings $172M $182M $155M $161M $129M
Net Income to Common Excl Extra Items $2.3B $2B $2.5B $3.1B $2.3B
 
Basic EPS (Cont. Ops) $2.56 $2.13 $2.78 $3.53 $2.63
Diluted EPS (Cont. Ops) $2.55 $2.12 $2.78 $3.51 $2.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5B $4.3B $4.8B $5.1B $5B
EBIT $4B $3.8B $4.2B $4.5B $4.4B
 
Revenue (Reported) $17.4B $18B $19.5B $20.1B $20.4B
Operating Income (Reported) $4B $3.8B $4.2B $4.5B $4.4B
Operating Income (Adjusted) $4B $3.8B $4.2B $4.5B $4.4B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $18B $19.5B $20.1B $20.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7B $8.1B $7.9B $8.1B --
Gross Profit $10.2B $11.3B $12.2B $12.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.6B $7.2B $7.7B $7.9B --
Other Inc / (Exp) -$804M -$461M -$149M -$95M --
Operating Expenses $6.5B $7.1B $7.6B $7.9B --
Operating Income $3.8B $4.2B $4.5B $4.4B --
 
Net Interest Expenses $153M $234M $242M $268M --
EBT. Incl. Unusual Items $2.7B $3.4B $4B $3.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $693M $937M $906M $799M --
Net Income to Company $2B $2.5B $3B $2.3B --
 
Minority Interest in Earnings $182M $155M $161M $129M --
Net Income to Common Excl Extra Items $2B $2.5B $3.1B $2.3B --
 
Basic EPS (Cont. Ops) $2.13 $2.78 $3.53 $2.63 --
Diluted EPS (Cont. Ops) $2.12 $2.78 $3.51 $2.62 --
Weighted Average Basic Share $3.3B $3.3B $3.3B $3.2B --
Weighted Average Diluted Share $3.4B $3.3B $3.3B $3.2B --
 
EBITDA $4.3B $4.8B $5.1B $5B --
EBIT $3.8B $4.2B $4.5B $4.4B --
 
Revenue (Reported) $18B $19.5B $20.1B $20.4B --
Operating Income (Reported) $3.8B $4.2B $4.5B $4.4B --
Operating Income (Adjusted) $3.8B $4.2B $4.5B $4.4B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $866M $950M $1.1B $1.3B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.5B $1.6B $1.5B $1.7B
Inventory $1.7B $2.1B $1.9B $2B $2B
Prepaid Expenses -- -- -- $520M --
Other Current Assets $576M $760M $793M $713M --
Total Current Assets $4.4B $5.1B $5.3B $5.3B $5.7B
 
Property Plant And Equipment $4.3B $4.8B $5.1B $5B $4.7B
Long-Term Investments $84M $70M $83M $81M --
Goodwill $3.3B $3.4B $3.4B $3.3B --
Other Intangibles $2.5B $1.9B $1.9B $1.8B --
Other Long-Term Assets $974M $904M $1B $1.1B --
Total Assets $15B $15.7B $16.4B $16B $16.3B
 
Accounts Payable $1.5B $1.6B $1.7B $1.8B --
Accrued Expenses $1.7B $1.8B $2B $2.1B --
Current Portion Of Long-Term Debt $51M $25M $330M $660M --
Current Portion Of Capital Lease Obligations $137M $108M $95M $107M --
Other Current Liabilities $6M $15M $26M $23M --
Total Current Liabilities $4.1B $4B $4.7B $5.8B $5.7B
 
Long-Term Debt $7.6B $9.1B $8.6B $7.7B $8B
Capital Leases -- -- -- -- --
Total Liabilities $14.1B $14.9B $15.4B $15.5B $16B
 
Common Stock $1.5B $1.5B $1.5B $1.5B --
Other Common Equity Adj -$4.4B -$4.1B -$3.9B -$4.2B --
Common Equity $609M $401M $609M $212M --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $362M $405M $348M $332M $311M
Total Equity $971M $806M $957M $544M $365M
 
Total Liabilities and Equity $15B $15.7B $16.4B $16B $16.3B
Cash and Short Terms $866M $950M $1.1B $1.3B $1.3B
Total Debt $7.7B $9.2B $8.7B $8.4B $8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $866M $950M $1.1B $1.3B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.5B $1.6B $1.5B $1.7B
Inventory $1.7B $2.1B $1.9B $2B $2B
Prepaid Expenses -- -- -- $520M --
Other Current Assets $576M $760M $793M $713M --
Total Current Assets $4.4B $5.1B $5.3B $5.3B $5.7B
 
Property Plant And Equipment $4.3B $4.8B $5.1B $5B $4.7B
Long-Term Investments $84M $70M $83M $81M --
Goodwill $3.3B $3.4B $3.4B $3.3B --
Other Intangibles $2.5B $1.9B $1.9B $1.8B --
Other Long-Term Assets $974M $904M $1B $1.1B --
Total Assets $15B $15.7B $16.4B $16B $16.3B
 
Accounts Payable $1.5B $1.6B $1.7B $1.8B --
Accrued Expenses $1.7B $1.8B $2B $2.1B --
Current Portion Of Long-Term Debt $51M $25M $330M $660M --
Current Portion Of Capital Lease Obligations $137M $108M $95M $107M --
Other Current Liabilities $6M $15M $26M $23M --
Total Current Liabilities $4.1B $4B $4.7B $5.8B $5.7B
 
Long-Term Debt $7.6B $9.1B $8.6B $7.7B $8B
Capital Leases -- -- -- -- --
Total Liabilities $14.1B $14.9B $15.4B $15.5B $16B
 
Common Stock $1.5B $1.5B $1.5B $1.5B --
Other Common Equity Adj -$4.4B -$4.1B -$3.9B -$4.2B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $362M $405M $348M $332M $311M
Total Equity $971M $806M $957M $544M $365M
 
Total Liabilities and Equity $15B $15.7B $16.4B $16B $16.3B
Cash and Short Terms $866M $950M $1.1B $1.3B $1.3B
Total Debt $7.7B $9.2B $8.7B $8.4B $8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.3B $2B $2.5B $3B $2.3B
Depreciation & Amoritzation $556M $545M $567M $605M $630M
Stock-Based Compensation $135M $125M $122M $135M $155M
Change in Accounts Receivable -$84M -$227M -$37M -$56M -$16M
Change in Inventories -$72M -$333M $194M -$100M $109M
Cash From Operations $3.3B $2.6B $3.7B $4.1B $4.2B
 
Capital Expenditures $567M $696M $705M $561M $564M
Cash Acquisitions -- $809M -- -- $293M
Cash From Investing -$592M -$1.6B -$742M -$534M -$817M
 
Dividends Paid (Ex Special Dividend) $1.5B $1.6B $1.6B $1.6B $1.8B
Special Dividend Paid
Long-Term Debt Issued $699M $1.5B $1.5B $2M --
Long-Term Debt Repaid -$703M -$406M -$903M -$503M --
Repurchase of Common Stock $1.3B $1.3B $1.1B $1.7B $1.2B
Other Financing Activities -$24M -$18M $18M -$91M --
Cash From Financing -$2.8B -$952M -$2.8B -$3.4B -$3.3B
 
Beginning Cash (CF) $832M $775M $966M $1.1B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56M -$57M $191M $130M $192M
Ending Cash (CF) $761M $658M $1.1B $1.2B $1.5B
 
Levered Free Cash Flow $2.8B $1.9B $3B $3.5B $3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $188M $43M $760M $779M -$5M
Depreciation & Amoritzation $142M $135M $150M $148M $173M
Stock-Based Compensation $28M $20M $25M $27M $28M
Change in Accounts Receivable $114M -$56M $25M $128M $164M
Change in Inventories -$35M $89M $44M -$6M $100M
Cash From Operations $1.1B $673M $1.1B $1.3B $1.5B
 
Capital Expenditures $193M $221M $197M $184M $177M
Cash Acquisitions -- -$8M -- -- --
Cash From Investing -$130M -$173M -$143M -$80M -$103M
 
Dividends Paid (Ex Special Dividend) $330M $350M $336M $346M $523M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $580M -- -$2M -- --
Long-Term Debt Repaid -$585M -$404M -- -$1M --
Repurchase of Common Stock $356M $413M $245M $455M $406M
Other Financing Activities -$15M $20M $48M -$92M --
Cash From Financing -$1.1B -$666M -$992M -$1.3B -$1.4B
 
Beginning Cash (CF) $832M $775M $966M $1.1B $1.3B
Foreign Exchange Rate Adjustment $4M $3M $14M -$48M $20M
Additions / Reductions -$126M -$163M $15M -$138M $9M
Ending Cash (CF) $710M $615M $995M $910M $1.3B
 
Levered Free Cash Flow $913M $452M $939M $1.1B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.3B $2B $2.5B $3B $2.3B
Depreciation & Amoritzation $556M $545M $567M $605M $630M
Stock-Based Compensation $135M $125M $122M $135M $155M
Change in Accounts Receivable -$84M -$227M -$37M -$56M -$16M
Change in Inventories -$72M -$333M $194M -$100M $109M
Cash From Operations $3.3B $2.6B $3.7B $4.1B $4.2B
 
Capital Expenditures $567M $696M $705M $561M $564M
Cash Acquisitions -- $809M -- -- $293M
Cash From Investing -$592M -$1.6B -$742M -$534M -$817M
 
Dividends Paid (Ex Special Dividend) $1.5B $1.6B $1.6B $1.6B $1.8B
Special Dividend Paid
Long-Term Debt Issued $699M $1.5B $1.5B $2M --
Long-Term Debt Repaid -- -$406M -$903M -$503M --
Repurchase of Common Stock $1.3B $1.3B $1.1B $1.7B $1.2B
Other Financing Activities -$24M -$18M $18M -$91M --
Cash From Financing -$2.8B -$952M -$2.8B -$3.4B -$3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$56M -$57M $191M $130M $192M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B $1.9B $3B $3.5B $3.6B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $2B $2.5B $3B $2.3B --
Depreciation & Amoritzation $545M $567M $605M $630M --
Stock-Based Compensation $125M $122M $135M $155M --
Change in Accounts Receivable -$227M -$37M -$56M -$16M --
Change in Inventories -$333M $194M -$100M $109M --
Cash From Operations $2.6B $3.7B $4.1B $4.2B --
 
Capital Expenditures $696M $705M $561M $564M --
Cash Acquisitions $809M -- -- $293M --
Cash From Investing -$1.6B -$742M -$534M -$817M --
 
Dividends Paid (Ex Special Dividend) $1.6B $1.6B $1.6B $1.8B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $1.5B $2M $497M --
Long-Term Debt Repaid -$406M -$903M -$503M -$139M --
Repurchase of Common Stock $1.3B $1.1B $1.7B $1.2B --
Other Financing Activities -$18M $18M -$91M $136M --
Cash From Financing -$952M -$2.8B -$3.4B -$3.3B --
 
Beginning Cash (CF) $3.4B $3.6B $4.5B $4.9B --
Foreign Exchange Rate Adjustment -$60M -$19M -$54M $67M --
Additions / Reductions -$57M $191M $130M $192M --
Ending Cash (CF) $3.3B $3.8B $4.6B $5.2B --
 
Levered Free Cash Flow $1.9B $3B $3.5B $3.6B --

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

GET BETTER TRADE IDEAS

Popular

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Is Sandisk The Next Big Memory Stock?
Is Sandisk The Next Big Memory Stock?

Computer memory manufacturer Sandisk (NASDAQ:SNDK) has quietly been one of…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock