Financhill
Buy
68

BOH Quote, Financials, Valuation and Earnings

Last price:
$70.34
Seasonality move :
1.23%
Day range:
$69.90 - $70.52
52-week range:
$57.45 - $76.00
Dividend yield:
3.98%
P/E ratio:
17.21x
P/S ratio:
2.65x
P/B ratio:
1.93x
Volume:
125.6K
Avg. volume:
380.7K
1-year change:
-0.3%
Market cap:
$2.8B
Revenue:
$1B
EPS (TTM):
$4.09
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $713.1M $686.2M $752.4M $984.3M $1B
Revenue Growth (YoY) -5.71% -3.76% 9.65% 30.82% 4.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $9.9M -$1.3M -$6.1M -$11.5M -$7.5M
Operating Expenses -$206.9M -$332.1M -$291.4M -$227.3M -$198.1M
Operating Income $206.9M $332.1M $291.4M $227.3M $198.1M
 
Net Interest Expenses $1.8M $943K $4.1M $45.3M $23.8M
EBT. Incl. Unusual Items $189.1M $325.6M $290.6M $227.1M $197.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.3M $72.2M $64.8M $55.9M $47.9M
Net Income to Company $153.8M $253.4M $225.8M $171.2M $150M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $153.8M $253.4M $225.8M $171.2M $150M
 
Basic EPS (Cont. Ops) $3.87 $6.29 $5.50 $4.16 $3.48
Diluted EPS (Cont. Ops) $3.86 $6.25 $5.48 $4.14 $3.46
Weighted Average Basic Share $39.7M $39.8M $39.6M $39.3M $39.5M
Weighted Average Diluted Share $39.9M $40.1M $39.8M $39.4M $39.7M
 
EBITDA -- -- -- -- --
EBIT $239.2M $355M $347.4M $540.5M $595M
 
Revenue (Reported) $713.1M $686.2M $752.4M $984.3M $1B
Operating Income (Reported) $206.9M $332.1M $291.4M $227.3M $198.1M
Operating Income (Adjusted) $239.2M $355M $347.4M $540.5M $595M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $172.3M $188M $261.2M $264.4M $274.4M
Revenue Growth (YoY) -0.84% 9.09% 38.97% 1.2% 3.79%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.3M -$2.1M -$6.7M -$1.1M --
Operating Expenses -$83.3M -$66.8M -$62.8M -$52.7M -$67.8M
Operating Income $83.3M $66.8M $62.8M $52.7M $67.8M
 
Net Interest Expenses $184K $182K $14.8M $6M $5.9M
EBT. Incl. Unusual Items $82.1M $66.6M $63.7M $52.6M $67.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20M $13.8M $15.8M $12.3M $14.4M
Net Income to Company $62.1M $52.8M $47.9M $40.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $62.1M $52.8M $47.9M $40.4M $53.3M
 
Basic EPS (Cont. Ops) $1.53 $1.28 $1.17 $0.94 $1.21
Diluted EPS (Cont. Ops) $1.52 $1.28 $1.17 $0.93 $1.20
Weighted Average Basic Share $39.9M $39.6M $39.3M $39.5M $39.7M
Weighted Average Diluted Share $40.1M $39.8M $39.4M $39.7M $40M
 
EBITDA -- -- -- -- --
EBIT $89.5M $79.8M $154.7M $155.7M $158.8M
 
Revenue (Reported) $172.3M $188M $261.2M $264.4M $274.4M
Operating Income (Reported) $83.3M $66.8M $62.8M $52.7M $67.8M
Operating Income (Adjusted) $89.5M $79.8M $154.7M $155.7M $158.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $684M $708.8M $951.8M $1B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.2M -$6.2M -$11M -$5.8M --
Operating Expenses -$311.3M -$290.6M -$267.4M -$184.4M -$236M
Operating Income $311.3M $290.6M $267.4M $184.4M $236M
 
Net Interest Expenses $1.1M $822K $42.8M $23.8M $23.8M
EBT. Incl. Unusual Items $299.5M $288.6M $266.5M $185.9M $235.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.6M $60.3M $64.4M $44.7M $51.8M
Net Income to Company $231.8M $228.3M $202.1M $141.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $231.8M $228.3M $202.1M $141.2M $184.1M
 
Basic EPS (Cont. Ops) $5.79 $5.55 $4.94 $3.35 $4.12
Diluted EPS (Cont. Ops) $5.76 $5.53 $4.92 $3.33 $4.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $331.8M $319.8M $516.9M $578.6M $603.3M
 
Revenue (Reported) $684M $708.8M $951.8M $1B $1.1B
Operating Income (Reported) $311.3M $290.6M $267.4M $184.4M $236M
Operating Income (Adjusted) $331.8M $319.8M $516.9M $578.6M $603.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $514.3M $536.9M $733M $771.2M $796.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$39K -$5M -$9.8M -$4.2M -$2.7M
Operating Expenses -$254.2M -$212.7M -$188.5M -$146.5M -$184.3M
Operating Income $254.2M $212.7M $188.5M $146.5M $184.3M
 
Net Interest Expenses $760K $639K $39.3M $17.8M $17.9M
EBT. Incl. Unusual Items $248.6M $211.6M $187.5M $146.3M $184.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $59M $47.1M $46.7M $35.5M $39.4M
Net Income to Company $189.5M $164.5M $140.8M $110.8M $91.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $189.5M $164.5M $140.8M $110.8M $145M
 
Basic EPS (Cont. Ops) $4.73 $4.00 $3.44 $2.62 $3.26
Diluted EPS (Cont. Ops) $4.70 $3.98 $3.42 $2.61 $3.24
Weighted Average Basic Share $119.6M $119M $117.8M $118.3M $118.8M
Weighted Average Diluted Share $120.3M $119.6M $118.2M $119M $119.8M
 
EBITDA -- -- -- -- --
EBIT $272.1M $236.9M $406.3M $444.4M $452.7M
 
Revenue (Reported) $514.3M $536.9M $733M $771.2M $796.4M
Operating Income (Reported) $254.2M $212.7M $188.5M $146.5M $184.3M
Operating Income (Adjusted) $272.1M $236.9M $406.3M $444.4M $452.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $279.4M $196.3M $316.7M $308.1M $763.6M
Short Term Investments $3.8B $4.3B $2.8B $2.4B $1.9B
Accounts Receivable, Net $61.7M $58.6M $73.2M $83.6M $83.3M
Inventory -- -- -- -- --
Prepaid Expenses $14.5M $17.7M $18.7M $18.2M $22.6M
Other Current Assets -- -- -- -- --
Total Current Assets $692.6M $639M $494.6M $1.1B $875.2M
 
Property Plant And Equipment $299.2M $295M $299.1M $281M $264.6M
Long-Term Investments $356.7M $244.6M $280.8M $372.1M $461.9M
Goodwill $31.5M $31.5M $31.5M $31.5M $31.5M
Other Intangibles $19.7M $22.3M $22.6M $20.9M $19.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $20.6B $22.8B $23.6B $23.7B $23.7B
 
Accounts Payable $5.1M $2.5M $9.7M $41M $34.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.3B $14.4B $15.5B $15.7B $15.6B
 
Long-Term Debt $756.4M $112.1M $498.6M $654.1M $734.9M
Capital Leases -- -- -- -- --
Total Liabilities $19.2B $21.2B $22.3B $22.3B $22B
 
Common Stock $580K $581K $582K $583K $585K
Other Common Equity Adj $7.8M -$66.4M -$434.7M -$396.7M -$343.4M
Common Equity $1.4B $1.4B $1.1B $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.3B $1.4B $1.7B
 
Total Liabilities and Equity $20.6B $22.8B $23.6B $23.7B $23.7B
Cash and Short Terms $4.1B $4.5B $3.2B $3.4B $2.6B
Total Debt $757.3M $112.9M $499.5M $654.9M $735.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $231.7M $247.5M $261.5M $271.6M $985.2M
Short Term Investments $4.4B $1.9B $1.5B $1.7B --
Accounts Receivable, Net $66.6M $73M $87.1M $83.8M --
Inventory -- -- -- -- --
Prepaid Expenses $17.1M $21.3M $21.6M $22.3M --
Other Current Assets -- -- -- -- --
Total Current Assets $742M $751M $761.9M $1.4B $1.1B
 
Property Plant And Equipment $296.2M $302.9M $283M $273.6M $278.9M
Long-Term Investments $233.8M $245.9M $464.7M $374M $356.4M
Goodwill $31.5M $31.5M $31.5M $31.5M --
Other Intangibles $22.1M $23.1M $21.3M $19.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $23B $23.1B $23.5B $23.8B $24B
 
Accounts Payable $3.4M $3.4M $33.4M $40.4M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $12.3B $14.6B $9.8B $12.9B $12.6B
 
Long-Term Debt $125.3M $113M $655.7M $648.7M $699.9M
Capital Leases -- -- -- -- --
Total Liabilities $21.4B $21.9B $22.2B $22.1B $22.2B
 
Common Stock $580K $582K $583K $585K $587K
Other Common Equity Adj -$48.6M -$447.7M -$441.6M -$335.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.3B $1.4B $1.7B $1.8B
 
Total Liabilities and Equity $23B $23.1B $23.5B $23.8B $24B
Cash and Short Terms $4.6B $2.1B $1.8B $2B --
Total Debt $125.3M $113M $655.7M $648.7M $699.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $153.8M $253.4M $225.8M $171.2M $150M
Depreciation & Amoritzation $32.5M $32.6M $33.2M $33M $31.5M
Stock-Based Compensation $7.6M $13.3M $16.1M $15.7M $14.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $146.9M $277.2M $306.2M $152.6M $177M
 
Capital Expenditures $33.3M $22.4M $28.8M $9.4M $9.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B -$2.3B -$1.2B $560.4M $22.4M
 
Dividends Paid (Ex Special Dividend) $107.4M $113.6M $120.4M $119.7M $125M
Special Dividend Paid
Long-Term Debt Issued $50M -- $400M $1.4B --
Long-Term Debt Repaid -$75.1M -$50.1M -$97K -$1.2B -$105K
Repurchase of Common Stock $18M $31.3M $55.1M $14.3M $5.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.3B $2B $761.8M -$113.8M -$436.8M
 
Beginning Cash (CF) $558.7M $614.1M $560.4M $401.8M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55.4M -$53.7M -$158.7M $599.2M -$237.4M
Ending Cash (CF) $614.1M $560.4M $401.8M $1B $763.6M
 
Levered Free Cash Flow $113.6M $254.8M $277.4M $143.2M $167.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $62.1M $52.8M $47.9M $40.4M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.5M $3.8M $4.3M $3.5M $4.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $98.2M $106.3M $141.9M -$17.1M $37.8M
 
Capital Expenditures $4.6M $11.5M $490K $4.6M $8.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$802.6M -$109.2M $346.8M -$175M -$70.6M
 
Dividends Paid (Ex Special Dividend) $29.3M $30.1M $29.9M $31.5M $33.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$23K -$24K -$1.2B $50M --
Repurchase of Common Stock $20.1M $15.2M $125K $146K $135K
Other Financing Activities -- -- -- -- --
Cash From Financing $178.9M -$180.8M -$1.5B $539.4M $249.4M
 
Beginning Cash (CF) $1.2B $839.4M $1.7B $925.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$525.5M -$183.7M -$1B $347.4M $216.5M
Ending Cash (CF) $656M $655.6M $652.2M $1.3B --
 
Levered Free Cash Flow $93.6M $94.8M $141.4M -$21.7M $29.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $231.8M $228.3M $202.1M $141.2M --
Depreciation & Amoritzation $32.7M $33.2M $33.4M $32.1M --
Stock-Based Compensation $11.9M $15.6M $16.1M $14.7M $15.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $324.1M $271.3M $190M $112.3M $228M
 
Capital Expenditures $21.9M $32.9M $9.5M $16.4M $23M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3B -$481.6M -$238.5M $343.1M -$434.7M
 
Dividends Paid (Ex Special Dividend) $110.3M $120.7M $119.7M $121.5M $133.9M
Special Dividend Paid
Long-Term Debt Issued -- -- $1.8B -- --
Long-Term Debt Repaid -$50.1M -$95K -$1.2B -$108K --
Repurchase of Common Stock $23.5M $47.4M $29.6M $5.4M $3.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.6B $210M $45.1M $165.2M -$80.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$345M -$313K -$3.4M $620.5M -$287.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $302.2M $238.4M $180.5M $95.9M $204.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $189.5M $164.5M $140.8M $110.8M $91.6M
Depreciation & Amoritzation $8.1M $8.2M $8.8M $8.2M $15.2M
Stock-Based Compensation $9.7M $11.9M $12M $11.1M $11.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $247.4M $241.5M $125.3M $85M $137.4M
 
Capital Expenditures $14.3M $24.8M $5.5M $12.5M $25.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B -$525.1M $463M $245.6M -$213M
 
Dividends Paid (Ex Special Dividend) $83.4M $90.5M $89.7M $91.6M $100.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1.4B -- --
Long-Term Debt Repaid -$50.1M -$72K -$1.2B -$81K -$50M
Repurchase of Common Stock $23.4M $39.5M $14.1M $5.1M $3.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2B $378.9M -$337.8M -$58.8M $297.2M
 
Beginning Cash (CF) $3.2B $2B $2.7B $2.8B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41.9M $95.2M $250.5M $271.8M $221.7M
Ending Cash (CF) $3.2B $2.1B $2.9B $3.1B $1.7B
 
Levered Free Cash Flow $233.1M $216.7M $119.8M $72.5M $111.6M

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 2.06% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 0.65% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 5.94% over the past day.

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

Show me the best stock