Financhill
Sell
36

BOH Quote, Financials, Valuation and Earnings

Last price:
$69.44
Seasonality move :
3.78%
Day range:
$67.52 - $70.27
52-week range:
$54.50 - $82.70
Dividend yield:
4.03%
P/E ratio:
20.86x
P/S ratio:
4.29x
P/B ratio:
2.09x
Volume:
882.5K
Avg. volume:
335.8K
1-year change:
-2.92%
Market cap:
$2.8B
Revenue:
$667.1M
EPS (TTM):
$3.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $681.1M $680.7M $660M $692.1M $667.1M
Revenue Growth (YoY) 3.93% -0.05% -3.05% 4.87% -3.61%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $221.3M $213.1M $234.8M $251.8M $285.3M
Other Inc / (Exp) -$4M $9.9M -$1.3M -$6.1M -$11.5M
Operating Expenses $221.3M $213.1M $243.5M $246.1M $300.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $285.8M $189.1M $325.6M $290.6M $227.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $59.9M $35.3M $72.2M $64.8M $55.9M
Net Income to Company $225.9M $153.8M $253.4M $225.8M $171.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $225.9M $153.8M $253.4M $225.8M $171.2M
 
Basic EPS (Cont. Ops) $5.59 $3.87 $6.29 $5.50 $4.16
Diluted EPS (Cont. Ops) $5.56 $3.86 $6.25 $5.48 $4.14
Weighted Average Basic Share $40.4M $39.7M $39.8M $39.6M $39.3M
Weighted Average Diluted Share $40.6M $39.9M $40.1M $39.8M $39.4M
 
EBITDA -- -- -- -- --
EBIT $375.5M $239.2M $355M $347.4M $540.5M
 
Revenue (Reported) $681.1M $680.7M $660M $692.1M $667.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $375.5M $239.2M $355M $347.4M $540.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $164.9M $166.8M $170.8M $154.9M $161M
Revenue Growth (YoY) -2.92% 1.15% 2.4% -9.29% 3.94%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $55.2M $60.8M $64M $64.1M $64.1M
Other Inc / (Exp) -$1.1M -$1.3M -$2.1M -$6.7M -$1.1M
Operating Expenses $55.9M $60.8M $64M $78.8M $64.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $47.4M $82.1M $66.6M $63.7M $52.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.5M $20M $13.8M $15.8M $12.3M
Net Income to Company $37.8M $62.1M $52.8M $47.9M $40.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.8M $62.1M $52.8M $47.9M $40.4M
 
Basic EPS (Cont. Ops) $0.95 $1.53 $1.28 $1.17 $0.94
Diluted EPS (Cont. Ops) $0.95 $1.52 $1.28 $1.17 $0.93
Weighted Average Basic Share $39.7M $39.9M $39.6M $39.3M $39.5M
Weighted Average Diluted Share $39.9M $40.1M $39.8M $39.4M $39.7M
 
EBITDA -- -- -- -- --
EBIT $57.2M $89.5M $79.8M $154.7M $155.7M
 
Revenue (Reported) $164.9M $166.8M $170.8M $154.9M $161M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $57.2M $89.5M $79.8M $154.7M $155.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $688.5M $665.7M $685.7M $676.4M $642M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $215.7M $227.1M $243.8M $257.7M $283.3M
Other Inc / (Exp) $10.2M -$1.2M -$6.2M -$11M -$5.8M
Operating Expenses $217.9M $227.1M $242.6M $272.4M $283.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $212M $299.5M $288.6M $266.5M $185.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.3M $67.6M $60.3M $64.4M $44.7M
Net Income to Company $169.6M $231.8M $228.3M $202.1M $141.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $169.6M $231.8M $228.3M $202.1M $141.2M
 
Basic EPS (Cont. Ops) $4.27 $5.79 $5.55 $4.94 $3.34
Diluted EPS (Cont. Ops) $4.25 $5.76 $5.53 $4.93 $3.33
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $274.5M $331.8M $319.8M $516.9M $578.6M
 
Revenue (Reported) $688.5M $665.7M $685.7M $676.4M $642M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $274.5M $331.8M $319.8M $516.9M $578.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $512.8M $495.9M $511.7M $496M $470.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $166.8M $180.8M $189.8M $195.8M $193.8M
Other Inc / (Exp) $11.1M -$39K -$5M -$9.8M -$4.2M
Operating Expenses $169M $180.8M $189.8M $210.5M $193.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $138.2M $248.6M $211.6M $187.5M $146.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.7M $59M $47.1M $46.7M $35.5M
Net Income to Company $111.5M $189.5M $164.5M $140.8M $110.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $111.5M $189.5M $164.5M $140.8M $110.8M
 
Basic EPS (Cont. Ops) $2.81 $4.73 $3.99 $3.43 $2.62
Diluted EPS (Cont. Ops) $2.80 $4.70 $3.98 $3.43 $2.61
Weighted Average Basic Share $119.1M $119.6M $119M $117.8M $118.3M
Weighted Average Diluted Share $119.6M $120.3M $119.6M $118.2M $119M
 
EBITDA -- -- -- -- --
EBIT $179.5M $272.1M $236.9M $406.3M $444.4M
 
Revenue (Reported) $512.8M $495.9M $511.7M $496M $470.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $179.5M $272.1M $236.9M $406.3M $444.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $304.1M $281.1M $198.9M $320.4M $310.8M
Short Term Investments $2.6B $3.8B $4.3B $2.8B $1.5B
Accounts Receivable, Net $66.7M $61.7M $58.6M $73.2M $83.6M
Inventory -- -- -- -- --
Prepaid Expenses $15.1M $14.5M $17.7M $18.7M $18.2M
Other Current Assets -- -- -- -- --
Total Current Assets $3.4B $4.7B $5.1B $3.5B $2.8B
 
Property Plant And Equipment $289.2M $299.2M $295M $299.1M $281M
Long-Term Investments $5.7B $7.2B $9.1B $8.4B $7.6B
Goodwill $31.5M $31.5M $31.5M $31.5M $31.5M
Other Intangibles $25M $19.7M $22.3M $22.6M $20.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $18.1B $20.6B $22.8B $23.6B $23.7B
 
Accounts Payable $8M $5.1M $2.5M $9.7M $41M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $672.9M $659.4M $503.4M $769.3M $222.8M
 
Long-Term Debt $75M $50M -- $400M $550M
Capital Leases -- -- -- -- --
Total Liabilities $16.8B $19.2B $21.2B $22.3B $22.3B
 
Common Stock $579K $580K $180.6M $180.6M $180.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.3B $1.4B $1.4B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.4B $1.6B $1.3B $1.4B
 
Total Liabilities and Equity $18.1B $20.6B $22.8B $23.6B $23.7B
Cash and Short Terms $2.9B $4.1B $4.5B $3.2B $1.9B
Total Debt $75M $50M -- $400M $550M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $264.4M $233.9M $252.9M $266.1M $279.9M
Short Term Investments $3.2B $4.4B $1.9B $1.5B $1.7B
Accounts Receivable, Net $76M $66.6M $73M $87.1M $83.8M
Inventory -- -- -- -- --
Prepaid Expenses $16.9M $17.1M $21.3M $21.6M $22.3M
Other Current Assets -- -- -- -- --
Total Current Assets $4.5B $5.2B $2.7B $2.6B $3.2B
 
Property Plant And Equipment $295.2M $296.2M $302.9M $283M $273.6M
Long-Term Investments $6.5B $9.4B $8.1B $7.7B $7.5B
Goodwill $31.5M $31.5M $31.5M $31.5M $31.5M
Other Intangibles $21.9M $22.1M $23.1M $21.3M $19.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $20.1B $23B $23.1B $23.5B $23.8B
 
Accounts Payable $6.6M $3.4M $3.4M $33.4M $40.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $50M -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $714.3M $513.5M $479.5M $217M $165.5M
 
Long-Term Debt -- -- -- $550M $550M
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $21.4B $21.9B $22.2B $22.1B
 
Common Stock $580K $180.6M $180.6M $180.6M $345.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.3B $1.4B $1.7B
 
Total Liabilities and Equity $20.1B $23B $23.1B $23.5B $23.8B
Cash and Short Terms $3.5B $4.6B $2.1B $1.8B $2B
Total Debt $50M -- -- $550M $550M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $225.9M $153.8M $253.4M $225.8M $171.2M
Depreciation & Amoritzation $29.9M $32.5M $32.6M $33.2M $33M
Stock-Based Compensation $8.3M $7.6M $13.3M $16.1M $15.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $234.2M $146.4M $377.2M $333M $150.2M
 
Capital Expenditures $53.9M $33.3M $22.4M $28.8M $9.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$773.3M -$2.4B -$2.4B -$1.3B $562.8M
 
Dividends Paid (Ex Special Dividend) -$105.5M -$107.4M -$113.6M -$120.4M -$119.7M
Special Dividend Paid
Long-Term Debt Issued -- $50M -- $400M $1.4B
Long-Term Debt Repaid -$50.1M -$75.1M -$50.1M -$97K -$1.2B
Repurchase of Common Stock -$137.6M -$18M -$31.3M -$55.1M -$14.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $571.7M $2.3B $2B $761.8M -$113.8M
 
Beginning Cash (CF) $526M $558.7M $614.1M $560.4M $401.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.7M $55.4M -$53.7M -$158.7M $599.2M
Ending Cash (CF) $558.7M $614.1M $560.4M $401.8M $1B
 
Levered Free Cash Flow $180.3M $113.1M $354.8M $304.2M $140.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $37.8M $62.1M $52.8M $47.9M $40.4M
Depreciation & Amoritzation $8.2M $8.1M $8.5M $7.7M $7.9M
Stock-Based Compensation $1.6M $3.5M $3.8M $4.3M $3.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $51.9M $129M $110.5M $143.9M -$19.2M
 
Capital Expenditures $5.8M $4.6M $11.5M $490K $4.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$385.8M -$833.4M -$113.5M $344.8M -$172.8M
 
Dividends Paid (Ex Special Dividend) -$26.9M -$29.3M -$30.1M -$29.9M -$31.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$22K -$23K -$24K -$1.2B -$27K
Repurchase of Common Stock -$116K -$20.1M -$15.2M -$125K -$146K
Other Financing Activities -- -- -- -- --
Cash From Financing $289.2M $178.9M -$180.8M -$1.5B $539.4M
 
Beginning Cash (CF) $1B $1.2B $839.4M $1.7B $925.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44.7M -$525.5M -$183.7M -$1B $347.4M
Ending Cash (CF) $1B $656M $655.6M $652.2M $1.3B
 
Levered Free Cash Flow $46.2M $124.4M $99M $143.4M -$23.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $169.6M $231.8M $228.3M $202.1M $141.2M
Depreciation & Amoritzation $31.8M $32.7M $33.2M $33.4M $32.1M
Stock-Based Compensation $7M $11.9M $15.6M $16.1M $14.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $169.2M $399M $305.7M $188.7M $110.6M
 
Capital Expenditures $39.2M $21.9M $32.9M $9.5M $16.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.7B -$3.4B -$516.1M -$237.2M $344.8M
 
Dividends Paid (Ex Special Dividend) -$107.5M -$110.3M -$120.7M -$119.7M -$121.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.8B --
Long-Term Debt Repaid -$100.1M -$50.1M -$95K -$1.2B -$108K
Repurchase of Common Stock -$47.7M -$23.5M -$47.4M -$29.6M -$5.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2B $2.6B $210M $45.1M $165.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $630M -$345M -$313K -$3.4M $620.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $130M $377.1M $272.9M $179.2M $94.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $111.5M $189.5M $164.5M $140.8M $110.8M
Depreciation & Amoritzation $24.1M $24.3M $24.9M $25M $24.1M
Stock-Based Compensation $5.3M $9.7M $11.9M $12M $11.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $87.7M $340.3M $268.9M $124.6M $84.9M
 
Capital Expenditures $25.7M $14.3M $24.8M $5.5M $12.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$2.5B -$552.5M $463.7M $245.7M
 
Dividends Paid (Ex Special Dividend) -$80.5M -$83.4M -$90.5M -$89.7M -$91.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $50M -- -- $1.4B --
Long-Term Debt Repaid -$75.1M -$50.1M -$72K -$1.2B -$81K
Repurchase of Common Stock -$17.9M -$23.4M -$39.5M -$14.1M -$5.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.8B $2.2B $378.9M -$337.8M -$58.8M
 
Beginning Cash (CF) $2.2B $3.2B $2B $2.7B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $442.3M $41.9M $95.2M $250.5M $271.8M
Ending Cash (CF) $2.6B $3.2B $2.1B $2.9B $3.1B
 
Levered Free Cash Flow $62M $326M $244.1M $119M $72.5M

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