BKH
Black Hills Corporation
$74.76
+$0.47(+0.63%)
68
Overall
100
Value
63
Tech
42
Quality
Market Cap
$5.26B
Volume
450.00K
52W Range
$55.49 - $78.69
Target Price
$83.25
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $1.5B | $1.7B | $1.8B | $1.7B | $1.7B | $1.9B | $2.6B | $2.3B | $2.1B | $2.3B | ||
| Total Revenue | $1.5B | $1.7B | $1.8B | $1.7B | $1.7B | $1.9B | $2.6B | $2.3B | $2.1B | $2.3B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | -- | -- | -- | -- | $987.8M | $1.2B | $1.8B | $1.5B | $1.3B | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.5B | $1.7B | $1.8B | $1.7B | $709.1M | $705.5M | $772.8M | $2.3B | $2.1B | $2.3B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-1.2B | $-1.3B | $-1.4B | $1.3B | $1.3B | $1.5B | $317.6M | $1.9B | $1.6B | $1.8B | ||
| Research & Development | -- | $189.0K | -- | -- | -- | -- | -- | -- | -- | $283.8M | ||
| Research Expense | -- | $189.0K | -- | -- | -- | -- | -- | -- | -- | $283.8M | ||
| Selling, General & Administrative | $-476.0K | -- | -- | -- | -- | -- | -- | $256.8M | $270.1M | -- | ||
| Selling & Marketing Expenses | $-476.0K | -- | -- | -- | -- | -- | -- | $256.8M | $270.1M | -- | ||
| General & Administrative Expenses | -- | -- | -- | $5.8M | $8.9M | $2.4M | $9.1M | $8.7M | $5.6M | -- | ||
| Promotion & Advertising | -- | -- | -- | -- | -- | -- | -- | $256.8M | -- | -- | ||
| Salaries & Wages | $-10.9M | $-7.6M | $-12.4M | $12.1M | $5.4M | $9.7M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $177.1M | $188.2M | $196.3M | $209.1M | $224.5M | $236.0M | $250.9M | -- | -- | -- | ||
| Amortization | $-510.0K | $-833.0K | $-824.0K | $1.1M | $1.3M | $1.2M | -- | -- | -- | -- | ||
| Other Operating Expenses | $1.1B | $1.1B | $1.1B | $-1.1B | $-987.8M | $-1.2B | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $250.8M | $322.1M | $399.5M | $406.0M | $428.3M | $409.4M | $455.2M | $472.7M | $503.1M | $537.5M | ||
| EBITDA | $390.9M | $480.7M | $463.8M | $736.8M | $645.1M | $648.5M | $719.3M | $736.4M | $782.5M | $837.1M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-136.1M | $-138.1M | $-140.0M | $137.7M | $144.9M | $154.1M | $162.6M | $167.9M | $181.7M | $200.1M | ||
| Interest Income Operating | $5.5M | $3.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Intinc | $4.4M | $1.0M | $1.6M | $1.6M | $1.5M | $1.7M | $1.6M | $12.1M | $13.5M | $6.8M | ||
| Net Non-Operating Interest Income/Expense | $4.4M | $8.6M | $3.7M | $1.6M | $1.5M | $1.7M | $161.0M | $12.1M | $13.5M | $6.8M | ||
| Gain on Sale of Securities | -- | -- | $2.1M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-121.5M | $-2.2M | $1.8M | $25.5M | $9.2M | $-1.4M | $1.8M | $3.2M | $1.4M | $-6.1M | ||
| Other Special Charges | $1.1M | $2.2M | $-1.8M | $-5.7M | $-2.3M | $1.4M | $1.8M | $-3.2M | $-1.4M | $6.1M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $-1.8M | $-2.1M | $1.8M | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-1.8M | $-2.1M | $1.8M | -- | -- | -- | -- | -- | $270.1M | -- | ||
| Impairment of Capital Assets | $107.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $209.2M | $284.2M | $259.6M | $519.9M | $420.6M | $412.5M | $458.6M | $469.5M | $501.7M | $543.6M | ||
| Pre-Tax Income | $205.9M | $281.7M | $255.9M | $242.9M | $275.7M | $258.4M | $296.0M | $301.6M | $320.0M | $343.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $59.1M | $69.7M | $-23.7M | $29.6M | $32.9M | $7.2M | $25.2M | $25.6M | $36.3M | $43.7M | ||
| NET INCOME | ||||||||||||
| Net Income | $341.6M | $92.2M | $265.3M | $199.3M | $227.6M | $236.7M | $258.4M | $262.2M | $273.1M | $291.6M | ||
| Net Income (Continuing Operations) | $341.6M | $92.2M | $265.3M | $199.3M | $227.6M | $236.7M | $270.8M | $276.0M | $283.7M | $299.8M | ||
| Net Income (Discontinued Operations) | $341.6M | $92.2M | $265.3M | $199.3M | $227.6M | $236.7M | $258.4M | $262.2M | $273.1M | $291.6M | ||
| Net Income (Common Stockholders) | $341.6M | $92.2M | $530.7M | $2.5B | $227.6M | $236.7M | $258.4M | $262.2M | $273.1M | $291.6M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $340.1M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-1.2B | $-1.3B | $-1.4B | $1.3B | $1.3B | $1.5B | $2.1B | $1.9B | $1.6B | $1.8B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $51.9M | $53.2M | $54.4M | $60.7M | $62.4M | $63.2M | $64.9M | $67.0M | $69.8M | $73.0M | ||
| Average Shares Outstanding (Diluted) | $53.3M | $55.1M | $55.5M | $60.8M | $62.4M | $63.3M | $65.0M | $67.1M | $69.9M | $73.2M | ||
| Shares Outstanding | $53.4M | $53.5M | $60.0M | $61.5M | $62.8M | $64.7M | $66.1M | $68.2M | $71.6M | $75.5M | ||
| Basic EPS | $1.41 | $3.33 | $4.75 | $3.29 | $3.65 | $3.74 | $3.98 | $3.91 | $3.91 | $3.99 | ||
| Basic EPS (Continuing Operations) | $1.41 | $3.65 | $4.88 | $3.29 | $3.65 | $3.74 | $3.98 | $3.91 | $3.91 | $3.99 | ||
| Diluted EPS | $1.37 | $3.21 | $4.66 | $3.28 | $3.65 | $3.74 | $3.97 | $3.91 | $3.91 | $3.98 | ||
| Diluted EPS (Continuing Operations) | $1.37 | $3.52 | $4.78 | $3.28 | $3.65 | $3.74 | $3.97 | $3.91 | $3.91 | $3.98 | ||
| Dividend Per Share | $1.68 | $1.81 | $1.93 | $2.05 | $2.17 | $2.29 | $2.41 | $2.5 | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | $-265.3M | $-199.3M | $-227.6M | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D | -- | -- | $-299.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | $223.0K | $6.5M | -- | -- | -- | -- | -- | -- | -- | ||
| Acquisition Expense | $-10.2M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | -- | $-0.32 | $-0.13 | -- | -- | -- | -- | -- | -- | -- | ||
| Commission Expenses | $-476.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | -- | $-0.31 | $-0.12 | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | -- | -- | $740.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | $740.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $3.0M | -- | $7.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $1.2M | -- | $220.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $139.4M | $140.5M | $143.7M | $139.3M | $144.9M | $154.1M | $162.6M | $180.0M | $195.2M | $206.9M | ||
| Minority Interests | $167.7M | $-19.4M | $19.6M | $-14.0M | $-15.2M | $-14.5M | $-12.4M | $-13.8M | $-10.6M | $-8.2M | ||
| Net Income Discontinuous Operations | $-64.2M | $-17.1M | $-6.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Net Income Extraordinary | $-9.7M | $-14.2M | $-14.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Net Operating Interest Income Expense | $-139.4M | $-137.4M | $-143.7M | $-139.3M | $-144.9M | $-154.1M | $-162.6M | $-180.0M | $-195.2M | $-206.9M | ||
| Other Costof Revenue | -- | -- | -- | -- | -- | -- | -- | $256.8M | -- | -- | ||
| Other Gand A | -- | -- | -- | $5.8M | $8.9M | $2.4M | $9.1M | $8.7M | $5.6M | -- | ||
| Other Impairment Of Capital Assets | -- | -- | -- | $19.7M | $6.9M | -- | -- | -- | -- | -- | ||
| Other Taxes | $46.2M | $51.6M | $51.7M | $52.9M | $56.4M | $60.1M | $66.7M | $66.9M | $67.2M | $67.4M | ||
| Other Write Off | $1.1M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | $-265.3M | $-199.3M | $-227.6M | -- | -- | -- | -- | -- | ||
| Realized Capital Gain | $356.0K | $7.6M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | -- | -- | -- | -- | -- | -- | -- | -- | $270.1M | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | -- | -- | -- | $270.1M | -- | ||
| Restruct | $-1.8M | $-2.1M | $1.8M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BKH | $74.76 | +0.6% | 450.00K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |