Financhill
Sell
47

CL Quote, Financials, Valuation and Earnings

Last price:
$90.49
Seasonality move :
2.29%
Day range:
$89.75 - $91.59
52-week range:
$85.32 - $109.30
Dividend yield:
2.23%
P/E ratio:
25.56x
P/S ratio:
3.72x
P/B ratio:
202.00x
Volume:
4.6M
Avg. volume:
6M
1-year change:
-2.62%
Market cap:
$73.3B
Revenue:
$20.1B
EPS (TTM):
$3.54
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 $7B $7.7B $8.1B $7.9B
Gross Profit $10B $10.4B $10.2B $11.3B $12.2B
Gross Profit Margin 60.82% 59.56% 57.04% 58.21% 60.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6B $6.4B $6.6B $7.2B $7.7B
Other Inc / (Exp) -$64M -$723M -$804M -$461M -$149M
Operating Expenses $6.1B $6.5B $6.6B $7.2B $7.8B
Operating Income $3.9B $3.9B $3.6B $4.1B $4.3B
 
Net Interest Expenses $164M $100M $153M $232M $225M
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 $2.7B $2.2B $1.8B $2.3B $2.9B
 
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 $4.4B $3.8B $3.4B $4.2B $4.9B
EBIT $3.8B $3.2B $2.8B $3.7B $4.2B
 
Revenue (Reported) $16.5B $17.4B $18B $19.5B $20.1B
Operating Income (Reported) $3.9B $3.9B $3.6B $4.1B $4.3B
Operating Income (Adjusted) $3.8B $3.2B $2.8B $3.7B $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.3B $4.4B $4.8B $5.1B $4.9B
Revenue Growth (YoY) 6.03% 1.27% 8.43% 6.19% -3.04%
 
Cost of Revenues $1.7B $1.8B $2.1B $2B $1.9B
Gross Profit $2.6B $2.6B $2.7B $3B $3B
Gross Profit Margin 60.7% 58.47% 56.86% 60% 60.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.6B $1.8B $1.9B $1.9B
Other Inc / (Exp) -$18M -$38M -$294M -$22M -$72M
Operating Expenses $1.6B $1.7B $1.8B $2B $1.9B
Operating Income $1B $860M $909M $1B $1.1B
 
Net Interest Expenses $29M $27M $54M $58M $51M
EBT. Incl. Unusual Items $957M $795M $561M $967M $953M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $229M $192M $147M $238M $227M
Net Income to Company $728M $603M $414M $729M $726M
 
Minority Interest in Earnings -$47M -$44M -$42M -$46M -$36M
Net Income to Common Excl Extra Items $681M $559M $372M $683M $690M
 
Basic EPS (Cont. Ops) $0.80 $0.67 $0.45 $0.83 $0.85
Diluted EPS (Cont. Ops) $0.80 $0.66 $0.45 $0.83 $0.85
Weighted Average Basic Share $848.6M $840.6M $831.4M $822.8M $812M
Weighted Average Diluted Share $851.4M $843.7M $833M $825.9M $815M
 
EBITDA $1.1B $998M $1B $1.2B $1.2B
EBIT $1B $860M $909M $1B $1B
 
Revenue (Reported) $4.3B $4.4B $4.8B $5.1B $4.9B
Operating Income (Reported) $1B $860M $909M $1B $1.1B
Operating Income (Adjusted) $1B $860M $909M $1B $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $16.7B $17.5B $18.3B $19.8B $19.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5B $7.2B $8B $8.1B $7.8B
Gross Profit $10.2B $10.3B $10.4B $11.7B $12.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2B $6.4B $6.7B $7.3B $7.7B
Other Inc / (Exp) -$61M -$743M -$1.1B -$189M -$199M
Operating Expenses $6.3B $6.5B $6.7B $7.4B $7.8B
Operating Income $3.9B $3.8B $3.7B $4.2B $4.4B
 
Net Interest Expenses $157M $98M $180M $236M $217M
EBT. Incl. Unusual Items $3.7B $2.9B $2.4B $3.8B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $869M $712M $648M $1B $894M
Net Income to Company $2.8B $2.2B $1.8B $2.8B $3B
 
Minority Interest in Earnings -$179M -$169M -$180M -$159M -$151M
Net Income to Common Excl Extra Items $2.7B $2B $1.6B $2.6B $2.9B
 
Basic EPS (Cont. Ops) $3.11 $2.43 $1.92 $3.17 $3.55
Diluted EPS (Cont. Ops) $3.10 $2.42 $1.92 $3.16 $3.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.4B $3.6B $3.4B $4.4B $4.8B
EBIT $3.9B $3.1B $2.9B $3.8B $4.2B
 
Revenue (Reported) $16.7B $17.5B $18.3B $19.8B $19.9B
Operating Income (Reported) $3.9B $3.8B $3.7B $4.2B $4.4B
Operating Income (Adjusted) $3.9B $3.1B $2.9B $3.8B $4.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.3B $4.4B $4.8B $5.1B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.8B $2.1B $2B $1.9B
Gross Profit $2.6B $2.6B $2.7B $3B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.6B $1.8B $1.9B $1.9B
Other Inc / (Exp) -$18M -$38M -$294M -$22M -$72M
Operating Expenses $1.6B $1.7B $1.8B $2B $1.9B
Operating Income $1B $860M $909M $1B $1.1B
 
Net Interest Expenses $29M $27M $54M $58M $51M
EBT. Incl. Unusual Items $957M $795M $561M $967M $953M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $229M $192M $147M $238M $227M
Net Income to Company $728M $603M $414M $729M $726M
 
Minority Interest in Earnings -$47M -$44M -$42M -$46M -$36M
Net Income to Common Excl Extra Items $681M $559M $372M $683M $690M
 
Basic EPS (Cont. Ops) $0.80 $0.67 $0.45 $0.83 $0.85
Diluted EPS (Cont. Ops) $0.80 $0.66 $0.45 $0.83 $0.85
Weighted Average Basic Share $848.6M $840.6M $831.4M $822.8M $812M
Weighted Average Diluted Share $851.4M $843.7M $833M $825.9M $815M
 
EBITDA $1.1B $998M $1B $1.2B $1.2B
EBIT $1B $860M $909M $1B $1B
 
Revenue (Reported) $4.3B $4.4B $4.8B $5.1B $4.9B
Operating Income (Reported) $1B $860M $909M $1B $1.1B
Operating Income (Adjusted) $1B $860M $909M $1B $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $888M $832M $775M $966M $1.1B
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 -- -- -- -- --
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 $3.7B $3.7B $4.3B $4.6B $4.4B
Long-Term Investments -- -- -- -- --
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 $7.3B $7.2B $8.7B $8.2B $7.3B
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 $888M $832M $775M $966M $1.1B
Total Debt $7.6B $7.2B $8.8B $8.5B $7.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $995M $877M $867M $1.1B $1.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.5B $1.6B $1.8B $1.7B
Inventory $1.7B $1.9B $2.1B $1.9B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $490M $656M $899M $834M $852M
Total Current Assets $4.6B $5B $5.5B $5.6B $5.8B
 
Property Plant And Equipment $3.6B $3.8B $4.4B $4.5B $4.4B
Long-Term Investments -- -- -- -- --
Goodwill $3.7B $3.3B $3.4B $3.3B $3.3B
Other Intangibles $2.8B $2.4B $1.9B $1.8B $1.8B
Other Long-Term Assets $940M $1.1B $872M $1B $1.1B
Total Assets $15.8B $15.7B $16.2B $16.6B $16.6B
 
Accounts Payable $1.3B $1.6B $1.6B $1.6B $1.8B
Accrued Expenses $2.5B $2.5B $2.5B $2.7B $2.9B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.5B $4.6B $4.4B $5.3B $6.9B
 
Long-Term Debt $7.6B $7.6B $8.9B $8.2B $6.6B
Capital Leases -- -- -- -- --
Total Liabilities $15.1B $15B $15.7B $16B $15.9B
 
Common Stock $1.5B $1.5B $1.5B $1.5B $1.5B
Other Common Equity Adj -$4.5B -$4.2B -$4B -$4B -$4.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $401M $407M $431M $387M $370M
Total Equity $663M $728M $425M $617M $733M
 
Total Liabilities and Equity $15.8B $15.7B $16.2B $16.6B $16.6B
Cash and Short Terms $995M $877M $867M $1.1B $1.1B
Total Debt $7.8B $7.6B $8.9B $8.7B $8.3B
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 -$353M -- -$809M -- --
Cash From Investing -$779M -$592M -$1.6B -$742M -$534M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.7B -$1.7B -$1.7B -$1.8B
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 -$2.9B -$2.8B -$952M -$2.8B -$3.4B
 
Beginning Cash (CF) $883M $888M $832M $775M $966M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $21M -$41M $3M $210M $184M
Ending Cash (CF) $888M $832M $775M $966M $1.1B
 
Levered Free Cash Flow $3.3B $2.8B $1.9B $3B $3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $728M $603M $414M $729M $726M
Depreciation & Amoritzation $137M $138M $128M $150M $148M
Stock-Based Compensation $38M $29M $14M $19M $23M
Change in Accounts Receivable -$170M -$197M -$57M -$252M -$174M
Change in Inventories -$40M -$215M -$24M $11M -$86M
Cash From Operations $598M $386M $735M $681M $600M
 
Capital Expenditures $107M $122M $163M $126M $124M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$142M -$141M -$264M -$193M -$159M
 
Dividends Paid (Ex Special Dividend) -$376M -$378M -$390M -$394M -$406M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M $5M $1.5B $1M --
Long-Term Debt Repaid -- -- -$500M -$500M -$4M
Repurchase of Common Stock -$372M -$410M -$180M -$509M -$284M
Other Financing Activities -$6M -$5M $5M -$23M $32M
Cash From Financing -$334M -$204M -$375M -$361M -$458M
 
Beginning Cash (CF) $888M $832M $775M $966M $1.1B
Foreign Exchange Rate Adjustment -$15M $4M -$4M -$14M $33M
Additions / Reductions $122M $41M $96M $127M -$17M
Ending Cash (CF) $995M $877M $867M $1.1B $1.1B
 
Levered Free Cash Flow $491M $264M $572M $555M $476M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.8B $2.2B $1.8B $2.8B $3B
Depreciation & Amoritzation $543M $557M $535M $589M $603M
Stock-Based Compensation $129M $126M $110M $127M $139M
Change in Accounts Receivable $179M -$111M -$87M -$232M $22M
Change in Inventories -$320M -$247M -$142M $229M -$197M
Cash From Operations $3.5B $3.1B $2.9B $3.7B $4B
 
Capital Expenditures $435M $582M $737M $668M $559M
Cash Acquisitions -$2M -- -$809M -- --
Cash From Investing -$462M -$591M -$1.7B -$671M -$500M
 
Dividends Paid (Ex Special Dividend) -$1.7B -$1.7B -$1.7B -$1.8B -$1.8B
Special Dividend Paid
Long-Term Debt Issued $8M $679M $3B $1M $1M
Long-Term Debt Repaid -- -- -$906M -$903M -$7M
Repurchase of Common Stock -$1.6B -$1.4B -$1.1B -$1.5B -$1.5B
Other Financing Activities -$43M -$23M -$8M -$10M -$36M
Cash From Financing -$2.9B -$2.6B -$1.1B -$2.8B -$3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $142M -$122M $58M $241M $40M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $2.5B $2.2B $3B $3.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $728M $603M $414M $729M $726M
Depreciation & Amoritzation $137M $138M $128M $150M $148M
Stock-Based Compensation $38M $29M $14M $19M $23M
Change in Accounts Receivable -$170M -$197M -$57M -$252M -$174M
Change in Inventories -$40M -$215M -$24M $11M -$86M
Cash From Operations $598M $386M $735M $681M $600M
 
Capital Expenditures $107M $122M $163M $126M $124M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$142M -$141M -$264M -$193M -$159M
 
Dividends Paid (Ex Special Dividend) -$376M -$378M -$390M -$394M -$406M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M $5M $1.5B $1M --
Long-Term Debt Repaid -- -- -$500M -$500M -$4M
Repurchase of Common Stock -$372M -$410M -$180M -$509M -$284M
Other Financing Activities -$6M -$5M $5M -$23M $32M
Cash From Financing -$334M -$204M -$375M -$361M -$458M
 
Beginning Cash (CF) $888M $832M $775M $966M $1.1B
Foreign Exchange Rate Adjustment -$15M $4M -$4M -$14M $33M
Additions / Reductions $122M $41M $96M $127M -$17M
Ending Cash (CF) $995M $877M $867M $1.1B $1.1B
 
Levered Free Cash Flow $491M $264M $572M $555M $476M

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

GET BETTER TRADE IDEAS

Popular

Is VFS Stock Cheap to Buy Now?
Is VFS Stock Cheap to Buy Now?

VinFast Auto (NASDAQ:VFS) is a leading EV manufacturer in Vietnam.…

Why Did Cathie Wood Buy AMD?
Why Did Cathie Wood Buy AMD?

Noted tech investor Cathie Wood has used the recent stock…

Why Did Salesforce Stock Drop After a Strong Quarter?
Why Did Salesforce Stock Drop After a Strong Quarter?

Popular customer relationship management platform provider Salesforce (NYSE:CRM) has been…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
4
CABO alert for May 3

Cable One [CABO] is down 41.98% over the past day.

Buy
55
PDEX alert for May 3

Pro-Dex [PDEX] is down 32.02% over the past day.

Buy
91
TRUP alert for May 3

Trupanion [TRUP] is up 23.52% over the past day.

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

Show me the best stock