Financhill
Sell
37

BOKF Quote, Financials, Valuation and Earnings

Last price:
$109.76
Seasonality move :
2.94%
Day range:
$107.60 - $110.31
52-week range:
$77.86 - $121.58
Dividend yield:
2.02%
P/E ratio:
15.09x
P/S ratio:
3.62x
P/B ratio:
1.25x
Volume:
263.7K
Avg. volume:
164.8K
1-year change:
30.77%
Market cap:
$7B
Revenue:
$2B
EPS (TTM):
$7.27
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.7B $1.9B $1.8B $1.8B $2B
Revenue Growth (YoY) 12.17% 8.06% -6.39% 2.9% 8.59%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $733.7M $738M $727.6M $715.3M $873M
Other Inc / (Exp) -$17.2M $26M $23.7M -$14.1M -$48M
Operating Expenses $751.3M $758.5M $745.9M $731M $886.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $630.9M $563.9M $796.1M $660.2M $683.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $130.2M $128.8M $179.8M $139.9M $152.1M
Net Income to Company $500.7M $435.1M $616.3M $520.3M $531.1M
 
Minority Interest in Earnings $73K -$41K $1.8M -$20K -$387K
Net Income to Common Excl Extra Items $500.8M $435M $618.1M $520.3M $530.7M
 
Basic EPS (Cont. Ops) $7.03 $6.19 $8.95 $7.68 $8.02
Diluted EPS (Cont. Ops) $7.03 $6.19 $8.95 $7.68 $8.02
Weighted Average Basic Share $70.8M $69.8M $68.6M $67.2M $65.7M
Weighted Average Diluted Share $70.8M $69.8M $68.6M $67.2M $65.7M
 
EBITDA -- -- -- -- --
EBIT $1B $724.4M $858M $840.9M $1.8B
 
Revenue (Reported) $1.7B $1.9B $1.8B $1.8B $2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1B $724.4M $858M $840.9M $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $483.8M $501.1M $495.5M $490.7M $507.3M
Revenue Growth (YoY) 7.38% 3.57% -1.11% -0.98% 3.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $191.8M $188.1M $185.1M $205.7M $221.3M
Other Inc / (Exp) $5M $8.3M -$3.9M -$1.2M -$7.4M
Operating Expenses $196.9M $192.6M $189.1M $209.2M $224.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $204.6M $241.8M $196.3M $167.7M $173.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.6M $54.1M $39.7M $33.3M $33.3M
Net Income to Company $154.1M $187.7M $156.6M $134.5M $140M
 
Minority Interest in Earnings -$58K $601K -$81K $16K $26K
Net Income to Common Excl Extra Items $154M $188.3M $156.5M $134.5M $140M
 
Basic EPS (Cont. Ops) $2.19 $2.74 $2.32 $2.04 $2.18
Diluted EPS (Cont. Ops) $2.19 $2.74 $2.32 $2.04 $2.18
Weighted Average Basic Share $69.9M $68.4M $67M $65.5M $63.5M
Weighted Average Diluted Share $69.9M $68.4M $67M $65.5M $63.5M
 
EBITDA -- -- -- -- --
EBIT $227.6M $255M $243.1M $483.9M $545.5M
 
Revenue (Reported) $483.8M $501.1M $495.5M $490.7M $507.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $227.6M $255M $243.1M $483.9M $545.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $1.8B $1.6B $2.1B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $736.6M $741.8M $698.4M $795.6M $918.8M
Other Inc / (Exp) $16.4M -$56.8M -$4.1M -$20.5M -$80.6M
Operating Expenses $752.2M $756.7M $714.7M $809.7M $931.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $505.1M $843.9M $595.9M $788M $602.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $113.9M $190.1M $126.8M $171M $132.8M
Net Income to Company $391.1M $653.8M $469.1M $617M $469.9M
 
Minority Interest in Earnings $14K $1.2M $72K -$403K $69K
Net Income to Common Excl Extra Items $391.2M $655M $469.2M $616.6M $470M
 
Basic EPS (Cont. Ops) $5.55 $9.45 $6.90 $9.25 $7.27
Diluted EPS (Cont. Ops) $5.55 $9.45 $6.90 $9.25 $7.27
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $743.4M $912.4M $692.9M $1.6B $2B
 
Revenue (Reported) $1.8B $1.8B $1.6B $2.1B $1.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $743.4M $912.4M $692.9M $1.6B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.4B $1.3B $1.5B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $550.3M $554M $524.8M $609M $654.9M
Other Inc / (Exp) $15.6M $18.7M -$9.2M -$15.6M -$48.2M
Operating Expenses $562.7M $563.9M $536.8M $619.4M $663.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $364M $644.1M $443.9M $571.8M $491.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83.7M $144.9M $92M $123.2M $103.8M
Net Income to Company $280.4M $499.1M $351.9M $448.6M $387.4M
 
Minority Interest in Earnings $444K $1.7M -$57K -$440K $16K
Net Income to Common Excl Extra Items $280.8M $500.8M $351.8M $448.2M $387.4M
 
Basic EPS (Cont. Ops) $3.99 $7.24 $5.19 $6.74 $6.01
Diluted EPS (Cont. Ops) $3.99 $7.24 $5.19 $6.74 $6.01
Weighted Average Basic Share $209.9M $206.3M $202.3M $197.9M $191.5M
Weighted Average Diluted Share $209.9M $206.3M $202.3M $197.9M $191.5M
 
EBITDA -- -- -- -- --
EBIT $502.8M $690.7M $525.6M $1.3B $1.6B
 
Revenue (Reported) $1.4B $1.4B $1.3B $1.5B $1.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $502.8M $690.7M $525.6M $1.3B $1.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.3B $1.2B $2.8B $1.4B $1.3B
Short Term Investments $11.3B $13.1B $13.2B $11.5B $12.3B
Accounts Receivable, Net $231.8M $245.9M $223M $273.8M $317.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $15.2B $15.5B $17.4B $14.4B $14.8B
 
Property Plant And Equipment $535.5M $551.3M $574.1M $565.2M $622.2M
Long-Term Investments $13.2B $18B $22.5B $18.5B $19.7B
Goodwill $1B $1B $1B $1B $1B
Other Intangibles $327.2M $214.6M $255M $353.7M $353.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $42.2B $46.7B $50.2B $47.8B $49.8B
 
Accounts Payable $259.7M $323.7M $273M $296.9M $339M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.3B $3.9B $2.8B $2.7B $1.7B
 
Long-Term Debt $4.8B $503.5M $160.6M $4.9B $7.8B
Capital Leases -- -- -- -- --
Total Liabilities $37.3B $41.4B $44.9B $43.1B $44.7B
 
Common Stock $5K $5K $5K $5K $5K
Other Common Equity Adj $104.9M $335.9M $72.4M -$837M -$599.1M
Common Equity $4.9B $5.3B $5.4B $4.7B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.1M $25.3M $4.6M $4.7M $3M
Total Equity $4.9B $5.3B $5.4B $4.7B $5.1B
 
Total Liabilities and Equity $42.2B $46.7B $50.2B $47.8B $49.8B
Cash and Short Terms $12.5B $14.2B $16B $12.9B $13.6B
Total Debt $4.8B $2.1B $160.6M $4.9B $7.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1B $1.9B $1.6B $1.4B $1.5B
Short Term Investments $12.8B $13.3B $10B $11.9B $13B
Accounts Receivable, Net $245.5M $171.5M $200.3M $255.2M $299.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $16.7B $17.6B $13.6B $14.1B $15.2B
 
Property Plant And Equipment $542.6M $558.1M $569.4M $616.4M $632.8M
Long-Term Investments $15.3B $19.1B $14.8B $19B $20.2B
Goodwill $1B $1B $1B $1B $1B
Other Intangibles $216.2M $229.5M $363.6M $377.2M $367.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $46.1B $46.9B $43.6B $48.9B $50.1B
 
Accounts Payable $335.9M $220.3M $212.3M $244.1M $340.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4B $1.7B $1.1B $3.2B $1.5B
 
Long-Term Debt $1B $162.2M $358.8M $6.3B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $40.8B $41.5B $39.1B $44.1B $44.5B
 
Common Stock $5K $5K $5K $5K $5K
Other Common Equity Adj $365.2M $169.2M -$904.9M -$929M -$335.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.3M $7.5M $4.4M $3.2M $2.8M
Total Equity $5.2B $5.4B $4.5B $4.8B $5.6B
 
Total Liabilities and Equity $46.1B $46.9B $43.6B $48.9B $50.1B
Cash and Short Terms $13.8B $15.2B $11.6B $13.3B $14.5B
Total Debt $3B $162.2M $358.8M $6.3B $4.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $500.7M $435.1M $616.3M $520.3M $531.1M
Depreciation & Amoritzation $95.4M $99M $102.5M $107.6M $109.9M
Stock-Based Compensation $15.5M $16.4M $9.8M $11.6M $16.4M
Change in Accounts Receivable -$740.9M $945.1M $39.2M -$34.3M -$316.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$473.7M -$416.3M -$3.7B $5.1B $66.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $32.6M
Cash From Investing -$2.3B -$2.5B $2.6B -$4.6B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$143.5M -$144.4M -$144.1M -$143.8M -$143.4M
Special Dividend Paid
Long-Term Debt Issued $1.1B -- -- $4.6B $1.8B
Long-Term Debt Repaid -- -$5.1B -$1.4B -- --
Repurchase of Common Stock -$129.5M -$80.8M -$122.8M -$159.8M -$181.8M
Other Financing Activities -$282.4M -$409.6M -$665.3M $500.4M $655.2M
Cash From Financing $2.9B $2.8B $2.7B -$2B $1.7B
 
Beginning Cash (CF) $1.1B $1.3B $1.2B $2.8B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $115.4M -$78.2M $1.7B -$1.4B -$53.5M
Ending Cash (CF) $1.3B $1.2B $2.8B $1.4B $1.3B
 
Levered Free Cash Flow -$473.7M -$416.3M -$3.7B $5.1B $66.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $154.1M $187.7M $156.6M $134.5M $140M
Depreciation & Amoritzation $27.3M $26M $27.2M $24.4M $26.3M
Stock-Based Compensation $8.8M $1.6M $3.8M $3.2M $8.3M
Change in Accounts Receivable -$211.9M $37.1M -$20.3M $96.6M -$44.8M
Change in Inventories -- -- -- -- --
Cash From Operations -$425.9M $404.4M $908.6M $1.1B $246.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $152.4M $1.2B -$950.8M -$636.9M $780.8M
 
Dividends Paid (Ex Special Dividend) -$35.9M -$35.7M -$35.4M -$35.6M -$35.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.8B -$2.9B -- -- --
Repurchase of Common Stock -- -$40.6M -$50M -$59.5M -$70K
Other Financing Activities -$144.8M -$389.1M $1.8B -$483.6M $295M
Cash From Financing $32.1M -$940.5M -$386.3M -$523.2M -$627.6M
 
Beginning Cash (CF) $1.2B $1.3B $2B $1.4B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$241.4M $632.5M -$428.4M -$72.4M $399.9M
Ending Cash (CF) $1B $1.9B $1.6B $1.4B $1.5B
 
Levered Free Cash Flow -$425.9M $404.4M $908.6M $1.1B $246.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $391.1M $653.8M $469.1M $617M $469.9M
Depreciation & Amoritzation $100M $100.9M $106.5M $108.4M $107.3M
Stock-Based Compensation $18.8M $7.2M $10.7M $19.2M $20.5M
Change in Accounts Receivable -$1.1B $2B -$16.5M -$61.9M -$111.3M
Change in Inventories -- -- -- -- --
Cash From Operations $943.4M -$860.1M $3.7B -$1.7B $427.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6B $2.6B -$1.9B -$3.9B -$523.5M
 
Dividends Paid (Ex Special Dividend) -$144M -$144.3M -$144M -$143.9M -$141.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$60.9M -$151.7M -$140.8M -$163.7M -$143.9M
Other Financing Activities -$369.3M -$937.3M $310.2M $369M $375.3M
Cash From Financing $1.5B -$817.5M -$2.1B $5.3B $196.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$220.2M $885.6M -$283.1M -$234M $101.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $943.4M -$860.1M $3.7B -$1.7B $427.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $280.4M $499.1M $351.9M $448.6M $387.4M
Depreciation & Amoritzation $74.3M $76.2M $80.2M $81M $78.4M
Stock-Based Compensation $14.9M $5.7M $6.7M $14.3M $18.4M
Change in Accounts Receivable -$936.4M $97.4M $41.7M $14.1M $219.6M
Change in Inventories -- -- -- -- --
Cash From Operations $360.5M -$83.3M $7.3B $527.9M $889.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.9B $2.1B -$2.3B -$1.6B -$338.4M
 
Dividends Paid (Ex Special Dividend) -$107.8M -$107.7M -$107.6M -$107.7M -$106.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.8B -$2.9B -- -- --
Repurchase of Common Stock -$38.4M -$109.4M -$127.4M -$131.3M -$93.5M
Other Financing Activities -$104.5M -$632.1M $343.4M $211.9M -$68M
Cash From Financing $2.3B -$1.4B -$6.2B $1.1B -$423.3M
 
Beginning Cash (CF) $3.5B $3.9B $6.2B $4.2B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$252.5M $711.4M -$1.2B -$26.8M $127.8M
Ending Cash (CF) $3.2B $4.6B $5B $4.2B $3.7B
 
Levered Free Cash Flow $360.5M -$83.3M $7.3B $527.9M $889.4M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock