Dashboard
Analysis
Charting
Screener
Resources
Settings
NYSE-CL
Dec '05
Dec '08
Dec '11
Dec '14
Dec '17
Dec '20
Dec '23
Trailing Valuation
Stock Price
77.8
90.9
79.7
78.8
85.3
85.5
68.8
59.5
75.5
65.4
66.6
Total Shares Outstanding
806.1
812.6
821.4
825.1
840.5
849.9
854.7
862.9
874.7
883.1
892.7
Market Cap
62,671.5
73,871.2
65,474.8
65,012.6
71,726.6
72,674.4
58,837.7
51,360.6
65,996.2
57,790.7
59,474.2
Total Enterprise Value (TEV)
70,193.5
81,056.2
73,405.8
73,408.6
78,501.6
79,745.4
66,242.7
57,299.6
71,341.2
63,268.7
65,307.2
Dividend Yield
2.9%
2.4%
2.7%
2.6%
2.3%
3.1%
2.5%
Buyback Yield
1.8%
1.5%
1.1%
1.4%
1.2%
0.8%
2%
Debt Paydown Yield
1%
0.7%
-0.9%
-1.7%
0%
-1.9%
-0.3%
-0.7%
Shareholder Yield
2.2%
0.3%
1.3%
3.2%
P/S
3.1
3.7
3.4
3.6
4.1
4.4
3.3
4.3
3.8
P/Gross Profit
5.2
6.1
5.8
6.3
6.9
7.3
5.6
7.1
P/E
21.8
25.9
28.8
37
33.5
27.2
25
21.6
33.1
24.1
43.8
Earnings Yield
4.6%
3.9%
3.5%
3%
3.7%
4%
4.2%
P/OCF
15.6
18
17.5
25.4
19.5
18.8
16.8
18.4
20.2
P/FCF
18.2
20.8
21.5
35
26
22
21
19.6
26.4
22.7
26.3
FCF Yield
5.5%
4.8%
3.8%
5.1%
4.4%
P/B
73.2
348.4
107.5
162.1
117.8
97.8
502.9
-503.5
-1,099.9
-237.8
-198.9
EV/Sales
3.5
4
4.5
4.8
4.2
4.6
EV/Gross Profit
6.7
6.5
7.2
7.6
8
6.2
7.7
EV/EBITDA
14.4
16.6
16.1
21.4
16.3
13.6
17.1
EV/EBIT
16.4
19
23.6
20.5
18.6
15.5
19.2
16
23.4
EV/OCF
19.7
28.7
21.1
18.7
20.1
22.1
EV/FCF
20.4
22.9
39.5
28.5
23.7
21.9
24.8
28.9
Dividends
DPS
2.2
2.1
2
1.9
1.8
1.7
Payout Ratio
62.4%
61.9%
76%
94.7%
77.5%
61.4%
68.2%
66.3%
75.5%
61.8%
107.9%
Margins
Gross Profit Margin
60.1%
60.5%
58.2%
57%
59.6%
60.8%
59.4%
60%
58.6%
Operating Margin
21.3%
21.2%
20.5%
16.1%
19.1%
23.6%
22.6%
23.8%
24%
26%
17.4%
EBITDA Margin
24.3%
24.2%
23.4%
22.3%
26.9%
27.1%
28.9%
20.2%
Net Profit Margin
15.1%
15.2%
12.6%
10.9%
13.4%
16.5%
14.1%
17%
9.7%
Effective Tax Rate
22.9%
27.6%
26.1%
21.6%
26.2%
37.7%
30.8%
44%
Pre-Tax Profit Margin
19.6%
19.7%
14.8%
17.7%
22.1%
21%
24.6%
17.2%
Free Cash Flow Margin
17.1%
17.6%
15.6%
10.4%
15.8%
20.1%
17.8%
16.9%
16.2%
16.8%
OCF / Sales
20%
20.4%
19.2%
14.2%
19.8%
20.7%
18.4%
OCF / Net Income
132%
134.7%
152.5%
129.9%
142.2%
130%
124%
119.5%
140.5%
121.5%
190.5%
FCF / OCF
85.8%
86.3%
81.2%
72.8%
82.9%
89%
89.3%
85.7%
81.9%
81.1%
76.6%
FCF / Net Income
113.2%
116.3%
123.8%
94.6%
118%
115.7%
110.7%
102.4%
115%
98.5%
145.9%
FCF / EBITDA
70.5%
66.8%
54.1%
70.9%
74.8%
68.7%
62.3%
59.8%
57.9%
69.7%
Capital Efficiency
Return on Invested Capital
25.5%
27.9%
25%
25.4%
26.5%
31.7%
27.8%
33.4%
Return on Assets
20.3%
18%
13.9%
16.3%
22%
18.6%
22.7%
12.3%
Return on Equity
341.4%
406.3%
278.5%
221.4%
225.7%
344.8%
669.4%
1,162.7%
1,672.3%
-19,155.6%
230.9%
Return on Total Capital
32.1%
32.7%
27.5%
21.7%
27.3%
31.8%
30.4%
33.1%
19.4%
Return on Capital Employed
38.8%
38.9%
34.1%
29.6%
34.5%
35.9%
40.8%
41%
45.9%
31.1%
Return on Tangible Assets
22.8%
19.9%
25.3%
30%
29.9%
24.4%
30.1%
Receivables Turnover
12.1
12.9
12.6
12.8
12.2
11.1
10.8
10.7
Days Sales Outstanding
30.2
28.2
29
26.8
30
33
33.8
34.1
33.9
Payables Turnover
5
5.1
4.9
5.3
5.4
5.7
Days Payables Outstanding
83.6
80.5
72.9
71.6
74.4
70.5
70.4
69.1
67.1
64.4
Inventory Turnover
3.9
Days Inventory Outstanding
93.3
90.1
90
89
87.2
86.9
75.9
71.4
70.7
Cash Conversion Cycle
39.9
37.8
46
45.9
39.6
42.5
38.5
34.9
35.8
37.6
40
Asset Turnover
1.2
1.1
1.3
Fixed Asset Turnover
4.7
Operating Cycle
123.5
118.3
118.9
117.5
114
116.9
109
105.2
104.8
104.7
104.4
CapEx to OCF
0.1
0.2
0.3
CapEx to Revenue
0
CapEx to Depreciation
0.9
1
0.8
0.6
1.5
Financial Health
Total Debt
8,419
7,949
8,549
8,766
7,245
7,601
7,847
6,366
6,577
6,533
6,548
Net Debt
7,140
6,853
7,583
7,991
6,413
6,713
6,964
5,640
5,042
5,218
5,578
Current Ratio
1.4
Quick Ratio
0.5
0.7
Cash Ratio
0.4
Debt Ratio
Assets to Equity
14.1
29.5
14.5
26.9
61.7
52.2
713.1
-271.3
Cash Flow to Debt Ratio
Long-term Debt to Assets
Intangibles to Total Assets
Net Current Asset Value
-10,618
-10,517
-10,505
-10,217
-10,034
-10,839
-10,738
-8,470
-8,097
-8,028
-7,850
Goodwill / Assets
Debt / Equity
6.8
14.6
8.9
10.9
7.5
32.3
27.1
384.3
-148.8
Total Debt / Capitalization
Long Term Debt / Capitalization
Long-Term Debt / Equity
5.9
13.4
8.6
7.4
13.1
27
383.5
-142
Net Debt / EBITDA
2.3
1.6
EBIT / Interest Expense
15.8
13.9
17.3
24.5
25.8
36.3
107.3
EBITDA / Interest Expense
16.7
15.9
20.6
22.2
28.1
29.4
41
44.4
124.5
(EBITDA - Capex) / Interest Expense
14.8
35.6
38.4
98
Per Share
Revenue per Share
24.7
24.4
23.5
17.8
17.4
16.9
17.6
Basic EPS
2.8
2.6
3.2
2.7
Diluted EPS
Book Value per Share
-0.1
-0.3
Tangible Book Value per Share
-5.8
-5.9
-5.7
-6.1
-7
-4.9
-4.1
Cash per Share
Operating Cash Flow per Share
3
Free Cash Flow per Share
2.5
CapEx per Share
Weighted Avg. Shares Outstanding
811.5
819.1
827.4
836.4
845
856.8
859.1
870.6
881.8
891.8
902.2
Weighted Avg. Shares Outstanding Diluted
814.6
823.2
829.2
838.8
848.3
859.3
861.1
873
887.8
898.4
909.7
Common Size
SG&A to Revenue
38.4%
38.5%
36.8%
36.5%
35.5%
34.7%
34.9%
33.8%
Stock-based Comp to Revenue
0.6%
—
