Financhill
Buy
73

BOKF Quote, Financials, Valuation and Earnings

Last price:
$121.41
Seasonality move :
0.96%
Day range:
$120.64 - $121.58
52-week range:
$85.08 - $122.04
Dividend yield:
1.93%
P/E ratio:
14.46x
P/S ratio:
2.28x
P/B ratio:
1.28x
Volume:
128.5K
Avg. volume:
283K
1-year change:
10.57%
Market cap:
$7.7B
Revenue:
$3.5B
EPS (TTM):
$8.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2B $2B $2.1B $3.1B $3.5B
Revenue Growth (YoY) -7.87% -0.87% 8.37% 47.19% 11.17%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $26M $23.7M -$14.1M -$48M -$50.1M
Operating Expenses -$563.9M -$796.1M -$660.2M -$683.2M -$666.6M
Operating Income $563.9M $796.1M $660.2M $683.2M $666.6M
 
Net Interest Expenses $55M $20.3M $45.8M $324.7M $347.6M
EBT. Incl. Unusual Items $563.9M $796.1M $660.2M $683.2M $666.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.8M $179.8M $139.9M $152.1M $143.1M
Net Income to Company $435.1M $616.3M $520.3M $531.1M $523.6M
 
Minority Interest in Earnings $41K -$1.8M $20K $387K -$16K
Net Income to Common Excl Extra Items $437.7M $612M $516.5M $526.9M $518.6M
 
Basic EPS (Cont. Ops) $6.19 $8.95 $7.68 $8.02 $8.14
Diluted EPS (Cont. Ops) $6.19 $8.95 $7.68 $8.02 $8.14
Weighted Average Basic Share $69.8M $68.6M $67.2M $65.7M $63.7M
Weighted Average Diluted Share $69.8M $68.6M $67.2M $65.7M $63.7M
 
EBITDA -- -- -- -- --
EBIT $724.4M $858M $840.9M $1.8B $2.1B
 
Revenue (Reported) $2B $2B $2.1B $3.1B $3.5B
Operating Income (Reported) $563.9M $796.1M $660.2M $683.2M $666.6M
Operating Income (Adjusted) $724.4M $858M $840.9M $1.8B $2.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $529.9M $575.6M $824.7M $879.3M $854.8M
Revenue Growth (YoY) 2.54% 8.61% 43.28% 6.62% -2.78%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $8.3M -$3.9M -$1.2M -$7.4M --
Operating Expenses -$241.8M -$196.3M -$167.7M -$173.3M -$176.6M
Operating Income $241.8M $196.3M $167.7M $173.3M $176.6M
 
Net Interest Expenses $4.8M $10.7M $98.6M $91.1M $57.7M
EBT. Incl. Unusual Items $241.8M $196.3M $167.7M $173.3M $176.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.1M $39.7M $33.3M $33.3M $35.7M
Net Income to Company $187.7M $156.6M $134.5M $140M --
 
Minority Interest in Earnings -$601K $81K -$16K -$26K -$23K
Net Income to Common Excl Extra Items $186.4M $155.4M $133.4M $138.6M $139.3M
 
Basic EPS (Cont. Ops) $2.74 $2.32 $2.04 $2.18 $2.22
Diluted EPS (Cont. Ops) $2.74 $2.32 $2.04 $2.18 $2.22
Weighted Average Basic Share $68.4M $67M $65.5M $63.5M $62.8M
Weighted Average Diluted Share $68.4M $67M $65.5M $63.5M $62.8M
 
EBITDA -- -- -- -- --
EBIT $255M $243.1M $483.9M $545.5M $483.4M
 
Revenue (Reported) $529.9M $575.6M $824.7M $879.3M $854.8M
Operating Income (Reported) $241.8M $196.3M $167.7M $173.3M $176.6M
Operating Income (Adjusted) $255M $243.1M $483.9M $545.5M $483.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2B $3B $3.5B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$56.8M -$4.1M -$20.5M -$80.6M --
Operating Expenses -$895.1M -$595.9M -$788M -$473.9M -$687.5M
Operating Income $895.1M $595.9M $788M $473.9M $687.5M
 
Net Interest Expenses $26.7M $20.2M $250.8M $391.4M $239.1M
EBT. Incl. Unusual Items $843.9M $595.9M $788M $602.7M $687.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $190.1M $126.8M $171M $132.8M $150.7M
Net Income to Company $653.8M $469.1M $617M $469.9M --
 
Minority Interest in Earnings -$1.2M -$72K $403K -$69K $23K
Net Income to Common Excl Extra Items $651.3M $465.7M $612.2M $465.6M $531.2M
 
Basic EPS (Cont. Ops) $9.44 $6.90 $9.25 $7.31 $8.40
Diluted EPS (Cont. Ops) $9.44 $6.90 $9.25 $7.31 $8.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $912.4M $692.9M $1.6B $2B $1.9B
 
Revenue (Reported) $2.1B $2B $3B $3.5B $3.4B
Operating Income (Reported) $895.1M $595.9M $788M $473.9M $687.5M
Operating Income (Adjusted) $912.4M $692.9M $1.6B $2B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.5B $2.3B $2.6B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $18.7M -$9.2M -$15.6M -$48.2M $4.3M
Operating Expenses -$695.2M -$443.9M -$571.8M -$474.2M -$512.1M
Operating Income $695.2M $443.9M $571.8M $474.2M $512.1M
 
Net Interest Expenses $17.9M $17.8M $222.8M $289.5M $180.9M
EBT. Incl. Unusual Items $644.1M $443.9M $571.8M $491.2M $512.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $144.9M $92M $123.2M $103.8M $111.4M
Net Income to Company $499.1M $351.9M $448.6M $387.4M $259.8M
 
Minority Interest in Earnings -$1.7M $57K $440K -$16K $23K
Net Income to Common Excl Extra Items $495.7M $349.3M $445.1M $383.7M $396.4M
 
Basic EPS (Cont. Ops) $7.24 $5.19 $6.74 $6.02 $6.27
Diluted EPS (Cont. Ops) $7.24 $5.19 $6.74 $6.02 $6.27
Weighted Average Basic Share $206.3M $202.3M $197.9M $191.5M $189.6M
Weighted Average Diluted Share $206.3M $202.3M $197.9M $191.5M $189.6M
 
EBITDA -- -- -- -- --
EBIT $690.7M $525.6M $1.3B $1.6B $1.4B
 
Revenue (Reported) $1.6B $1.5B $2.3B $2.6B $2.5B
Operating Income (Reported) $695.2M $443.9M $571.8M $474.2M $512.1M
Operating Income (Adjusted) $690.7M $525.6M $1.3B $1.6B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $798.8M $712.1M $943.8M $947.6M $1B
Short Term Investments $13.1B $13.2B $11.5B $12.3B $12.9B
Accounts Receivable, Net $245.9M $223M $273.8M $317.9M $281.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.3B $12.3B $6.2B $7.3B $6.6B
 
Property Plant And Equipment $551.3M $574.1M $565.2M $622.2M $634.5M
Long-Term Investments $1.6B $3.5B $2B $1.3B $1.1B
Goodwill $1B $1B $1B $1B $1B
Other Intangibles $214.6M $255M $353.7M $353.9M $384.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $46.7B $50.2B $47.8B $49.8B $49.7B
 
Accounts Payable $323.7M $273M $147.5M $254.1M $352.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $14.2B $41B $39.2B $39.1B $38.1B
 
Long-Term Debt $2.1B $308.3M $334M $540.1M $452.3M
Capital Leases -- -- -- -- --
Total Liabilities $41.4B $44.9B $43.1B $44.7B $44.1B
 
Common Stock $5K $5K $5K $5K $5K
Other Common Equity Adj $335.9M $72.4M -$837M -$599.1M -$503M
Common Equity $5.3B $5.4B $4.7B $5.1B $5.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $25.3M $4.6M $4.7M $3M $2.6M
Total Equity $5.3B $5.4B $4.7B $5.1B $5.6B
 
Total Liabilities and Equity $46.7B $50.2B $47.8B $49.8B $49.7B
Cash and Short Terms $14.2B $16B $12.9B $13.6B $14.3B
Total Debt $2.3B $325.2M $5.1B $8.1B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $729.3M $804.1M $854.2M $929M $880.7M
Short Term Investments $13.3B $10B $11.9B $13B --
Accounts Receivable, Net $171.5M $200.3M $255.2M $299.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.9B $4.1B $6.4B $7B $6B
 
Property Plant And Equipment $558.1M $569.4M $616.4M $632.8M $636.3M
Long-Term Investments $3.3B $2.8B $2B $1.4B $1.3B
Goodwill $1B $1B $1B $1B --
Other Intangibles $229.5M $363.6M $377.2M $367.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $46.9B $43.6B $48.9B $50.1B $50.2B
 
Accounts Payable $220.3M $212.3M -- $340.3M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.7B $34.6B $32.6B $33.3B $34.9B
 
Long-Term Debt $168.6M $366.1M $6.3B $4.9B $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $41.5B $39.1B $44.1B $44.5B $44.2B
 
Common Stock $5K $5K $5K $5K $5K
Other Common Equity Adj $169.2M -$904.9M -$929M -$335.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.5M $4.4M $3.2M $2.8M $2.4M
Total Equity $5.4B $4.5B $4.8B $5.6B $6B
 
Total Liabilities and Equity $46.9B $43.6B $48.9B $50.1B $50.2B
Cash and Short Terms $15.2B $11.6B $13.3B $14.5B --
Total Debt $168.6M $366.1M $6.3B $4.9B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $435.1M $616.3M $520.3M $531.1M $523.6M
Depreciation & Amoritzation $99M $102.5M $107.6M $109.9M $105.3M
Stock-Based Compensation $16.4M $9.8M $11.6M $16.4M $22.9M
Change in Accounts Receivable $945.1M $39.2M -$34.3M -$316.8M $321.9M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $665.4M $702.5M $519.5M $1.1B
 
Capital Expenditures $141.1M $204.3M $215M $165.9M $171.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B -$1.8B -$183.5M -$2.2B -$180M
 
Dividends Paid (Ex Special Dividend) $144.4M $144.1M $143.8M $143.4M $143M
Special Dividend Paid
Long-Term Debt Issued -- -- $4.6B $1.8B --
Long-Term Debt Repaid -$5.1B -$1.4B -- -- --
Repurchase of Common Stock $80.8M $122.8M $159.8M $181.8M $93.6M
Other Financing Activities -$409.6M -$665.3M $500.4M $655.2M -$274.8M
Cash From Financing $2.8B $2.7B -$2B $1.7B -$866.8M
 
Beginning Cash (CF) $1.3B $1.2B $2.8B $1.4B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$78.2M $1.7B -$1.4B -$53.5M $86.4M
Ending Cash (CF) $1.2B $2.8B $1.4B $1.3B $1.4B
 
Levered Free Cash Flow $1.5B $461.1M $487.5M $353.6M $961.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $187.7M $156.6M $134.5M $140M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.6M $3.8M $3.2M $8.3M $5.8M
Change in Accounts Receivable $37.1M -$20.3M $96.6M -$44.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $250.1M $239.9M $201.3M $173.7M -$438.8M
 
Capital Expenditures $35.1M $32M $31M $37.2M $29.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.3B -$282M $249.5M $853.8M $776.1M
 
Dividends Paid (Ex Special Dividend) $35.7M $35.4M $35.6M $35.1M $36.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.9B -- -- -- --
Repurchase of Common Stock $40.6M $50M $59.5M $70K $41.1M
Other Financing Activities -$389.1M $1.8B -$483.6M $295M --
Cash From Financing -$940.5M -$386.3M -$523.2M -$627.6M -$270.3M
 
Beginning Cash (CF) $1.3B $2B $1.4B $1.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $632.5M -$428.4M -$72.4M $399.9M $67M
Ending Cash (CF) $1.9B $1.6B $1.4B $1.5B --
 
Levered Free Cash Flow $215M $207.8M $170.3M $136.6M -$468.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $653.8M $469.1M $617M $469.9M --
Depreciation & Amoritzation $100.9M $106.5M $108.4M $107.3M --
Stock-Based Compensation $7.2M $10.7M $19.2M $20.5M $22M
Change in Accounts Receivable $2B -$16.5M -$61.9M -$111.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.4B $358.3M $845.9M $818.3M $720.1M
 
Capital Expenditures -$736M $225.5M $192.6M $161.5M $153.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$662.1M $1.5B -$6.4B -$914.1M -$122.8M
 
Dividends Paid (Ex Special Dividend) $144.3M $144M $143.9M $141.8M $146.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $151.7M $140.8M $163.7M $143.9M $111.2M
Other Financing Activities -$937.3M $310.2M $369M $375.3M --
Cash From Financing -$817.5M -$2.1B $5.3B $196.9M -$647.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $885.6M -$283.1M -$234M $101.1M -$50M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.1B $132.8M $653.3M $656.8M $566.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $499.1M $351.9M $448.6M $387.4M $259.8M
Depreciation & Amoritzation $24.9M $26.1M $26.9M $26.4M $54.6M
Stock-Based Compensation $5.7M $6.7M $14.3M $18.4M $17.5M
Change in Accounts Receivable $97.4M $41.7M $14.1M $219.6M -$77M
Change in Inventories -- -- -- -- --
Cash From Operations $699.1M $392M $535.4M $834.2M $421M
 
Capital Expenditures $130.1M $151.3M $128.9M $124.5M $106.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.4B $4.6B -$1.6B -$283.1M -$225.9M
 
Dividends Paid (Ex Special Dividend) $107.7M $107.6M $107.7M $106.1M $109.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.9B -- -- -- --
Repurchase of Common Stock $109.4M $127.4M $131.3M $93.5M $111.1M
Other Financing Activities -$632.1M $343.4M $211.9M -$68M -$188.5M
Cash From Financing -$1.4B -$6.2B $1.1B -$423.3M -$203.8M
 
Beginning Cash (CF) $3.9B $6.2B $4.2B $3.6B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $711.4M -$1.2B -$26.8M $127.8M -$8.7M
Ending Cash (CF) $4.6B $5B $4.2B $3.7B $2.8B
 
Levered Free Cash Flow $568.9M $240.7M $406.5M $709.7M $314.9M

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
57
Is NVDA Stock a Buy?

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

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 1.51% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 2.27% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 6.84% over the past day.

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

Show me the best stock