Financhill
Buy
64

CL Quote, Financials, Valuation and Earnings

Last price:
$80.29
Seasonality move :
2.88%
Day range:
$78.83 - $80.05
52-week range:
$74.55 - $100.18
Dividend yield:
2.58%
P/E ratio:
22.40x
P/S ratio:
3.24x
P/B ratio:
75.29x
Volume:
5.2M
Avg. volume:
6.4M
1-year change:
-13.03%
Market cap:
$64.4B
Revenue:
$20.1B
EPS (TTM):
$3.57
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.5B $17.4B $18B $19.5B $20.1B
Revenue Growth (YoY) 4.96% 5.77% 3.13% 8.29% 3.31%
 
Cost of Revenues $6.5B $7.1B $7.8B $8.2B $8B
Gross Profit $9.9B $10.3B $10.2B $11.3B $12.1B
Gross Profit Margin 60.31% 59.08% 56.49% 57.83% 60.23%
 
R&D Expenses $290M $307M $320M $343M $355M
Selling, General & Admin $6B $6.4B $6.6B $7.2B $7.7B
Other Inc / (Exp) -$64M -$723M -$804M -$461M -$149M
Operating Expenses $6B $6.4B $6.6B $7.1B $7.7B
Operating Income $3.9B $3.9B $3.6B $4.1B $4.4B
 
Net Interest Expenses $160M $117M $167M $287M $292M
EBT. Incl. Unusual Items $3.6B $3.1B $2.7B $3.4B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $787M $749M $693M $937M $907M
Net Income to Company $2.9B $2.3B $2B $2.5B $3B
 
Minority Interest in Earnings $165M $172M $182M $155M $160M
Net Income to Common Excl Extra Items $2.9B $2.3B $2B $2.5B $3B
 
Basic EPS (Cont. Ops) $3.15 $2.56 $2.13 $2.78 $3.53
Diluted EPS (Cont. Ops) $3.14 $2.55 $2.13 $2.77 $3.51
Weighted Average Basic Share $856.8M $845M $836.4M $827.4M $819.1M
Weighted Average Diluted Share $859.3M $848.3M $838.8M $829.2M $823.2M
 
EBITDA $4.5B $4.4B $4.1B $4.7B $5B
EBIT $3.9B $3.9B $3.6B $4.1B $4.4B
 
Revenue (Reported) $16.5B $17.4B $18B $19.5B $20.1B
Operating Income (Reported) $3.9B $3.9B $3.6B $4.1B $4.4B
Operating Income (Adjusted) $3.9B $3.9B $3.6B $4.1B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4B $4.5B $4.9B $5B $5.1B
Revenue Growth (YoY) 6.29% 0.93% 10.33% 2.4% 1.95%
 
Cost of Revenues $1.8B $1.9B $2B $2B $2.1B
Gross Profit $2.6B $2.5B $2.9B $3.1B $3B
Gross Profit Margin 59.47% 57.1% 58.66% 61.08% 59.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.6B $1.8B $2B $2B
Other Inc / (Exp) -$16M -$15M -$15M -$23M --
Operating Expenses $1.6B $1.6B $1.8B $2B $2B
Operating Income $989M $913M $1.1B $1.1B $1.1B
 
Net Interest Expenses $98M $40M $60M $56M $67M
EBT. Incl. Unusual Items $853M $892M $956M $986M $992M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172M $210M $209M $210M $226M
Net Income to Company $681M $682M $747M $775M $767M
 
Minority Interest in Earnings $47M $64M $39M $39M $31M
Net Income to Common Excl Extra Items $681M $682M $747M $776M $766M
 
Basic EPS (Cont. Ops) $0.75 $0.74 $0.86 $0.90 $0.91
Diluted EPS (Cont. Ops) $0.75 $0.74 $0.86 $0.90 $0.91
Weighted Average Basic Share $843.6M $835.7M $825.6M $817.7M $807.8M
Weighted Average Diluted Share $846.4M $838.5M $827.3M $822.5M $810.2M
 
EBITDA $1.1B $1B $1.2B $1.3B $1.3B
EBIT $989M $913M $1.1B $1.1B $1.1B
 
Revenue (Reported) $4.4B $4.5B $4.9B $5B $5.1B
Operating Income (Reported) $989M $913M $1.1B $1.1B $1.1B
Operating Income (Adjusted) $989M $913M $1.1B $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.3B $17.7B $19.1B $20.1B $20.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $7.5B $8.2B $8B $8B
Gross Profit $10.5B $10.2B $11B $12.1B $12.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4B $6.5B $7B $7.6B $7.7B
Other Inc / (Exp) -$60M -$736M -$1.1B -$190M --
Operating Expenses $6.4B $6.5B $7B $7.6B $7.7B
Operating Income $4B $3.8B $4B $4.6B $4.4B
 
Net Interest Expenses $186M $121M $227M $238M $270M
EBT. Incl. Unusual Items $3.7B $2.9B $2.5B $4B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $815M $740M $798M $919M $902M
Net Income to Company $2.8B $2.1B $1.7B $3B $3B
 
Minority Interest in Earnings $177M $184M $151M $163M $137M
Net Income to Common Excl Extra Items $2.8B $2.1B $1.7B $3B $3B
 
Basic EPS (Cont. Ops) $3.14 $2.30 $1.92 $3.50 $3.58
Diluted EPS (Cont. Ops) $3.13 $2.29 $1.91 $3.48 $3.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.6B $4.3B $4.5B $5.2B $5B
EBIT $4B $3.8B $4B $4.6B $4.4B
 
Revenue (Reported) $17.3B $17.7B $19.1B $20.1B $20.1B
Operating Income (Reported) $4B $3.8B $4B $4.6B $4.4B
Operating Income (Adjusted) $4B $3.8B $4B $4.6B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13B $13.3B $14.5B $15.2B $15.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.2B $5.7B $6.1B $6B $6B
Gross Profit $7.8B $7.7B $8.4B $9.2B $9.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.8B $4.9B $5.3B $5.8B $5.8B
Other Inc / (Exp) -$52M -$65M -$338M -$67M -$95M
Operating Expenses $4.8B $4.9B $5.3B $5.8B $5.8B
Operating Income $3B $2.8B $3.1B $3.4B $3.3B
 
Net Interest Expenses $152M $98M $172M $176M $204M
EBT. Incl. Unusual Items $2.8B $2.5B $2.4B $3B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $613M $604M $709M $691M $687M
Net Income to Company $2.2B $1.9B $1.7B $2.3B $2.3B
 
Minority Interest in Earnings $132M $144M $113M $121M $97M
Net Income to Common Excl Extra Items $2.2B $1.9B $1.7B $2.3B $2.3B
 
Basic EPS (Cont. Ops) $2.39 $2.13 $1.91 $2.62 $2.68
Diluted EPS (Cont. Ops) $2.38 $2.12 $1.91 $2.61 $2.67
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B $2.4B
Weighted Average Diluted Share $2.5B $2.5B $2.5B $2.5B $2.4B
 
EBITDA $3.4B $3.2B $3.5B $3.9B $3.8B
EBIT $3B $2.8B $3.1B $3.4B $3.3B
 
Revenue (Reported) $13B $13.3B $14.5B $15.2B $15.2B
Operating Income (Reported) $3B $2.8B $3.1B $3.4B $3.3B
Operating Income (Adjusted) $3B $2.8B $3.1B $3.4B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $925M $866M $950M $1.1B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.3B $1.5B $1.6B $1.5B
Inventory $1.7B $1.7B $2.1B $1.9B $2B
Prepaid Expenses -- -- -- -- $520M
Other Current Assets $513M $576M $760M $793M $713M
Total Current Assets $4.3B $4.4B $5.1B $5.3B $5.3B
 
Property Plant And Equipment $4.2B $4.3B $4.8B $5.1B $5B
Long-Term Investments $85M $84M $70M $83M $81M
Goodwill $3.8B $3.3B $3.4B $3.4B $3.3B
Other Intangibles $2.9B $2.5B $1.9B $1.9B $1.8B
Other Long-Term Assets $857M $974M $904M $1B $1.1B
Total Assets $15.9B $15B $15.7B $16.4B $16B
 
Accounts Payable $1.4B $1.5B $1.6B $1.7B $1.8B
Accrued Expenses $1.9B $1.7B $1.8B $2B $2.1B
Current Portion Of Long-Term Debt $267M $51M $25M $330M $660M
Current Portion Of Capital Lease Obligations $137M $137M $108M $95M $107M
Other Current Liabilities $93M $6M $15M $26M $23M
Total Current Liabilities $4.4B $4.1B $4B $4.7B $5.8B
 
Long-Term Debt $7.8B $7.6B $9.1B $8.6B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $14.8B $14.1B $14.9B $15.4B $15.5B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -$4.3B -$4.4B -$4.1B -$3.9B -$4.2B
Common Equity $743M $609M $401M $609M $212M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $358M $362M $405M $348M $332M
Total Equity $1.1B $971M $806M $957M $544M
 
Total Liabilities and Equity $15.9B $15B $15.7B $16.4B $16B
Cash and Short Terms $925M $866M $950M $1.1B $1.3B
Total Debt $8.2B $7.7B $9.2B $8.7B $8.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.1B $1.1B $1.2B $1.5B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.4B $1.6B $1.7B $1.8B
Inventory $1.7B $2.1B $1.9B $2B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $618M $842M $898M $819M --
Total Current Assets $4.7B $5.3B $5.4B $5.8B $6B
 
Property Plant And Equipment $3.6B $4.1B $4.4B $4.4B $4.6B
Long-Term Investments -- -- -- -- --
Goodwill $3.7B $3.5B $3.3B $3.4B --
Other Intangibles $2.7B $2.2B $1.9B $1.8B --
Other Long-Term Assets $913M $948M $887M $1.1B --
Total Assets $15.9B $16.3B $16B $16.8B $17.5B
 
Accounts Payable $1.3B $1.5B $1.5B $1.6B $1.9B
Accrued Expenses $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 $4.3B $4.5B $4.6B $5.6B $6.5B
 
Long-Term Debt $7.7B $8.2B $8.7B $7.9B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $14.9B $15.2B $15.6B $15.9B $16.3B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -$4.4B -$4.2B -$4B -$4.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $436M $431M $415M $401M $382M
Total Equity $1B $1.1B $406M $836M $1.2B
 
Total Liabilities and Equity $15.9B $16.3B $16B $16.8B $17.5B
Cash and Short Terms $1.1B $1.1B $1.2B $1.5B $1.5B
Total Debt $7.7B $8.2B $8.7B $7.9B $8.4B
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 $3B
Depreciation & Amoritzation $539M $556M $545M $567M $605M
Stock-Based Compensation $107M $135M $125M $122M $135M
Change in Accounts Receivable $138M -$84M -$227M -$37M -$56M
Change in Inventories -$251M -$72M -$333M $194M -$100M
Cash From Operations $3.7B $3.3B $2.6B $3.7B $4.1B
 
Capital Expenditures $410M $567M $696M $705M $561M
Cash Acquisitions $452M -- $809M -- --
Cash From Investing -$878M -$592M -$1.6B -$742M -$534M
 
Dividends Paid (Ex Special Dividend) $1.5B $1.5B $1.6B $1.6B $1.6B
Special Dividend Paid
Long-Term Debt Issued -- $699M $1.5B $1.5B $2M
Long-Term Debt Repaid -$1.1B -$703M -$406M -$903M -$503M
Repurchase of Common Stock $1.5B $1.3B $1.3B $1.1B $1.7B
Other Financing Activities -$66M -$24M -$18M $18M -$91M
Cash From Financing -$2.8B -$2.8B -$952M -$2.8B -$3.4B
 
Beginning Cash (CF) $888M $832M $775M $966M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5M -$56M -$57M $191M $130M
Ending Cash (CF) $877M $761M $658M $1.1B $1.2B
 
Levered Free Cash Flow $3.3B $2.8B $1.9B $3B $3.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $681M $682M $747M $775M $767M
Depreciation & Amoritzation $140M $134M $144M $150M $158M
Stock-Based Compensation $49M $60M $60M $65M $72M
Change in Accounts Receivable -$10M $20M $50M $125M -$28M
Change in Inventories $2M -$90M $96M -$77M $6M
Cash From Operations $994M $969M $1.2B $1.2B $1.3B
 
Capital Expenditures $137M $175M $161M $134M $155M
Cash Acquisitions -- $727M -- -- --
Cash From Investing -$173M -$946M -$161M -$150M -$154M
 
Dividends Paid (Ex Special Dividend) $387M $392M $396M $408M $420M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $94M $1.5B -- -- --
Long-Term Debt Repaid -$118M -$2M -- -$2M --
Repurchase of Common Stock $251M $104M $332M $295M $288M
Other Financing Activities -$7M -$20M -$35M $44M --
Cash From Financing -$784M $99M -$846M -$904M -$1B
 
Beginning Cash (CF) $958M $938M $951M $1.2B $1.3B
Foreign Exchange Rate Adjustment -$16M -$42M -$13M $11M -$15M
Additions / Reductions $21M $80M $132M $124M $64M
Ending Cash (CF) $963M $976M $1.1B $1.4B $1.3B
 
Levered Free Cash Flow $857M $794M $991M $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.8B $2.1B $1.7B $3B $3B
Depreciation & Amoritzation $553M $552M $552M $607M $605M
Stock-Based Compensation $129M $133M $117M $133M $154M
Change in Accounts Receivable -$122M -$57M -$118M -$159M -$52M
Change in Inventories -$74M -$457M $239M -$50M $3M
Cash From Operations $3.2B $3B $3.3B $4B $4B
 
Capital Expenditures $535M $668M $729M $574M $571M
Cash Acquisitions $1M $817M -$8M -- $293M
Cash From Investing -$573M -$1.6B -$772M -$597M -$794M
 
Dividends Paid (Ex Special Dividend) $1.5B $1.5B $1.6B $1.6B $1.6B
Special Dividend Paid
Long-Term Debt Issued $119M $2.1B $1.5B -- --
Long-Term Debt Repaid -- -$587M -$1.3B -$502M --
Repurchase of Common Stock $1.9B $1.3B $1.3B $1.5B $1.3B
Other Financing Activities -$10M -$53M -$10M $49M --
Cash From Financing -$2.6B -$1.4B -$2.5B -$3.1B -$3.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$31M -$20M $13M $283M $45M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.3B $2.6B $3.4B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.2B $1.9B $1.7B $2.3B $2.3B
Depreciation & Amoritzation $414M $410M $417M $457M $457M
Stock-Based Compensation $107M $105M $97M $108M $127M
Change in Accounts Receivable -$198M -$171M -$62M -$184M -$180M
Change in Inventories -$37M -$422M $150M -$94M $9M
Cash From Operations $2.2B $1.9B $2.6B $2.8B $2.7B
 
Capital Expenditures $374M $475M $508M $377M $387M
Cash Acquisitions -- $817M -- -- $293M
Cash From Investing -$462M -$1.4B -$599M -$454M -$714M
 
Dividends Paid (Ex Special Dividend) $1.2B $1.2B $1.2B $1.3B $1.3B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $119M $1.5B $1.5B $2M $497M
Long-Term Debt Repaid -$118M -$2M -$903M -$502M -$139M
Repurchase of Common Stock $964M $895M $883M $1.3B $804M
Other Financing Activities -$9M -$38M -$30M $1M $136M
Cash From Financing -$1.7B -$286M -$1.8B -$2.1B -$1.9B
 
Beginning Cash (CF) $2.9B $2.7B $2.6B $3.4B $3.6B
Foreign Exchange Rate Adjustment -$19M -$63M -$33M -$6M $47M
Additions / Reductions $70M $106M $176M $268M $183M
Ending Cash (CF) $2.9B $2.7B $2.8B $3.7B $3.8B
 
Levered Free Cash Flow $1.8B $1.4B $2.1B $2.5B $2.4B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock