Operating cash flow of $171.3M in the latest quarter covered dividends of $106.6M about 1.6x, yet CapEx of $485.5M against trailing operating cash flow highlights a sustained dependence on debt and equity issuance to fund the rate base.
Black Hills Corporation (BKH) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 710.7M | 673.4M | 719.3M | 944.4M | 584.8M | -64.56M | 541.86M | 505.51M | 488.81M | 428.26M | 320.46M | 428M | 323.46M | 324.63M | 316.97M | 223.7M | 147.75M | 270.5M | 145.64M | 252.08M | 259.69M | 174.85M | 136.68M | 170.57M | 218.77M | 177.4M | 74.47M | 75.7M | 54.7M | 56M | 55.4M |
| Operating CF Growth % | 83.21% | -6.38% | -23.84% | 61.49% | 1005.75% | -111.92% | 7.19% | 3.42% | 14.14% | 33.64% | -25.13% | 32.32% | -0.36% | 2.42% | 41.69% | 51.41% | -45.38% | 85.73% | -42.22% | -2.93% | 48.53% | 27.92% | -19.87% | -22.03% | 23.33% | 138.21% | -1.62% | 38.39% | -2.32% | 1.08% | 22.3% |
| Operating CF / Revenue % | 30.44% | 29.15% | 33.81% | 40.51% | 22.92% | -3.31% | 31.93% | 29.14% | 27.86% | 25.49% | 20.82% | 33.93% | 23.21% | 25.44% | 27% | 17.58% | 12.11% | 21.31% | 14.48% | 43.85% | 47.86% | 28.5% | 30.68% | 13.64% | 24.08% | 24.04% | 4.59% | 9.56% | 8.05% | 17.85% | 34.07% |
| Net Income | 315.1M | 299.8M | 283.7M | 262.2M | 270.8M | 251.26M | 242.76M | 213.32M | 279.55M | 208.38M | 82.63M | -32.11M | 128.78M | 115.85M | 88.5M | 40.37M | 68.69M | 78.76M | 105.08M | 98.77M | 81.02M | 35.76M | 57.65M | 60.96M | 61.23M | 87.55M | 52.85M | 37.1M | 25.8M | 32.4M | 30.3M |
| Depreciation & Amortization | 73.3M | 283.8M | 270.1M | 256.8M | 250.9M | 235.95M | 224.46M | 209.12M | 196.33M | 188.25M | 175.53M | 430M | 162.9M | 132.36M | 195.36M | 156.07M | 132.76M | 140.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 13.7M | 54.3M | 52M | 25.4M | 25.6M | 7.26M | 38.09M | 38.02M | -24.24M | 80.99M | 36.22M | -26.03M | 69M | 63.78M | 39.72M | 33.6M | 19.21M | 39.74M | 2.06M | 31.41M | 33.23M | -8.38M | 29.19M | -3.68M | 33.07M | 9.79M | 1.94M | 2.3M | -2.5M | 2.5M | 1.9M |
| Other Non-Cash Items | 322.3M | 3.4M | -3.4M | 10.2M | -4.5M | 23.7M | 30.36M | 49.77M | 16.22M | -3.26M | 93.17M | -17.74M | 7.08M | 4.4M | -24.32M | 20.82M | -11.57M | -22.88M | 120.1M | 93.68M | 98.82M | 140.01M | 81.39M | 199.25M | 70.38M | 56.05M | 40.44M | 27.8M | 37.5M | 22.2M | 25M |
| Working Capital Changes | -28.2M | 20.3M | 106.3M | 382.8M | 33.4M | -592.44M | 818K | -16.82M | 8.56M | -53.72M | -77.98M | 69.81M | -53.63M | -4.36M | 9.43M | -32.79M | -67.17M | 30.7M | -81.6M | 28.21M | 46.62M | 7.46M | -31.54M | -85.97M | 54.1M | 24M | -20.75M | 8.5M | -6.1M | -1.1M | -1.8M |
| Capital Expenditures | -269.6M | -819.8M | -744.2M | -555.6M | -604.4M | -677.49M | -767.4M | -818.38M | -457.52M | -326.01M | -1.59B | -455.48M | -398.49M | -354.75M | -349.13M | -440.7M | -472.68M | -346.87M | -328.92M | -261.37M | -308.45M | -138.63M | -90.97M | -90.35M | -233.07M | -591.73M | -134.85M | -104.2M | -27.3M | -28.3M | -24.4M |
| CapEx / Revenue % | 11.55% | 35.49% | 34.98% | 23.83% | 23.69% | 34.76% | 45.22% | 47.17% | 26.08% | 19.4% | 103.24% | 36.11% | 28.6% | 27.8% | 29.74% | 34.64% | 38.75% | 27.32% | 32.7% | 45.47% | 56.85% | 22.59% | 20.42% | 7.23% | 25.66% | 80.2% | 8.3% | 13.16% | 4.02% | 9.02% | 15.01% |
| CapEx / D&A | 3.68x | 2.89x | 2.76x | 2.16x | 2.41x | 2.87x | 3.42x | 3.91x | 2.33x | 1.73x | 9.05x | 1.06x | 2.45x | 2.68x | 1.79x | 2.82x | 3.56x | 2.47x | - | - | - | - | - | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 2.64x | 0.82x | 0.97x | 1.70x | 0.97x | -0.10x | 0.71x | 0.62x | 1.07x | 1.31x | 0.20x | 0.94x | 0.81x | 0.92x | 0.91x | 0.51x | 0.31x | 0.78x | 0.44x | 0.96x | 0.84x | 1.26x | 1.50x | 1.89x | 0.94x | 0.30x | 0.55x | 0.73x | 2.00x | 1.98x | 2.27x |
| Cash from Investing | -271.8M | -828.2M | -746M | -536.7M | -603.9M | -664.23M | -761.66M | -816.21M | -465.85M | -317.66M | -1.59B | -476.39M | -401.15M | -349.28M | 11.17M | -447.01M | -389.17M | -269.82M | -457.05M | -260.27M | -268.1M | -109.71M | -92.87M | 77.84M | -305.15M | -591.73M | -167.03M | -138M | -35.9M | -30.8M | -29.1M |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -907.87M | -21.97M | 0 | 0 | 107.51M | 0 | 0 | 0 | -102.83M | 0 | 40.73M | -65.12M | 0 | 0 | -37.03M | -215.68M | -28.69M | 3.5M | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.43M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.81M | -471K | -13.65M | -7.9M | -22.4M | -31.9M | -40.9M |
| Sale of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 583K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.66M | 23M | 13.7M | 29.4M | 36.2M |
| Other Investing | -2.2M | -8.4M | -1.8M | 18.9M | 500K | 13.26M | 5.74M | 2.17M | 16.1M | 8.35M | -1.11B | -20.91M | -2.65M | 5.47M | 252.79M | -6.89M | 83.51M | 77.05M | -25.3M | 1.1M | -382K | 94.04M | -1.89M | 168.2M | -1.24M | 2.9M | 5.5M | -52.4M | 100K | 0 | 0 |
| Cash from Financing | 265M | 321.8M | -42.9M | -341.7M | 32.3M | 731.87M | 216.88M | 300.21M | -17.06M | -108.69M | 841M | 483.7M | 91.07M | 17.03M | -371.45M | 249.63M | 160.95M | -56.31M | 398.69M | 51.92M | 11.73M | -95.45M | -152.07M | -150.69M | 136.23M | 419.08M | 100.99M | 64M | -20.8M | -21.8M | -21.1M |
| Dividends Paid | -264.3M | -197.9M | -182.3M | -168.1M | -156.7M | -145M | -135.44M | -124.65M | -106.59M | -96.74M | -87.57M | -72.6M | -69.64M | -67.59M | -65.26M | -59.2M | -56.47M | -55.15M | -53.66M | -50.3M | -43.96M | -42.21M | -40.21M | -37.02M | -31.12M | -1.45M | -34.43M | -22.6M | -21.7M | -20.5M | -19.9M |
| Dividend Payout Ratio % | - | 67.87% | 66.75% | 64.11% | 60.64% | 61.26% | 59.51% | 62.54% | 41.24% | 54.65% | 120.01% | - | 53.2% | 57.56% | 63.71% | 119.05% | 82.21% | 67.62% | 51.07% | 50.93% | 54.26% | 125.83% | 69.36% | 60.48% | 50.63% | 1.65% | 65.14% | 60.92% | 84.11% | 63.27% | 65.68% |
| Debt Issuance (Net) | 1000K | 1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | -1000K |
| Stock Issued | 0 | 219.2M | 181.4M | 118.3M | 90.1M | 119M | 99.28M | 101.36M | 300.83M | 4.41M | 121.62M | 538.79M | 3.25M | 4.35M | 4.73M | 123.04M | 3.25M | 4.82M | 2.68M | 150.79M | 4.06M | 12.21M | 4.03M | 123.07M | 5.08M | 168.84M | 3.85M | 400K | 300K | 400K | 500K |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.52M | -1.04M | -5M | -3.1M | 0 | 0 |
| Other Financing | 80.2M | -15.7M | -25.8M | -31.3M | -16.5M | -19.8M | -22.9M | -34.64M | -56.56M | -25.32M | 305.47M | -9.28M | 17.15M | -79.33M | -2.83M | -1.82M | -10.4M | -7.57M | -86.83M | -15.04M | -2.35M | -2.28M | -3.2M | -8.92M | -8.31M | 0 | 0 | 0 | -100K | 0 | 0 |
| Net Change in Cash | 50.4M | 167M | -69.6M | 66M | 13.2M | 3.07M | -2.92M | -10.49M | 5.91M | 1.9M | -427.28M | 435.32M | 13.38M | -7.62M | -43.31M | 26.33M | -80.46M | -55.63M | 87.28M | 43.73M | 3.33M | -30.31M | -108.25M | 97.73M | 49.85M | 4.75M | 8.43M | 1.7M | -2M | 3.5M | 5.1M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | -100K |
| Cash at Beginning | 79.5M | 23.4M | 93M | 27M | 13.8M | 10.74M | 13.66M | 24.14M | 18.24M | 13.52M | 440.86M | 21.22M | 7.84M | 15.46M | 58.77M | 32.44M | 112.9M | 168.53M | 81.25M | 37.53M | 34.2M | 64.51M | 172.76M | 75.05M | 29.96M | 24.91M | 16.48M | 14.8M | 16.8M | 13.3M | 8.2M |
| Cash at End | 0 | 190.4M | 23.4M | 93M | 27M | 13.81M | 10.74M | 13.66M | 24.14M | 15.42M | 13.58M | 456.54M | 21.22M | 7.84M | 15.46M | 58.77M | 32.44M | 112.9M | 168.53M | 81.25M | 37.53M | 34.2M | 64.51M | 172.77M | 79.81M | 29.67M | 24.91M | 16.5M | 14.8M | 16.8M | 13.3M |
| Free Cash Flow | 441.1M | -146.4M | -24.9M | 388.8M | -19.6M | -742.06M | -225.54M | -312.86M | 31.29M | 102.25M | -1.27B | -27.48M | -75.04M | -30.12M | -32.16M | -216.99M | -324.93M | -76.37M | -183.28M | -9.29M | -48.76M | 36.22M | 45.71M | 80.22M | -14.3M | -414.33M | -60.38M | -28.5M | 27.4M | 27.7M | 31M |
| FCF Growth % | 518.5% | -487.95% | -106.4% | 2083.67% | 97.36% | -229.01% | 27.91% | -1099.98% | -69.4% | 108.06% | -4515.78% | 63.38% | -149.13% | 6.34% | 85.18% | 33.22% | -325.47% | 58.33% | -1872.46% | 80.94% | -234.6% | -20.76% | -43.02% | 660.95% | 96.55% | -586.15% | -111.88% | -204.01% | -1.08% | -10.65% | 1168.97% |
| FCF Margin % | 18.89% | -6.34% | -1.17% | 16.68% | -0.77% | -38.07% | -13.29% | -18.03% | 1.78% | 6.09% | -82.41% | -2.18% | -5.38% | -2.36% | -2.74% | -17.06% | -26.64% | -6.02% | -18.22% | -1.62% | -8.99% | 5.9% | 10.26% | 6.42% | -1.57% | -56.16% | -3.72% | -3.6% | 4.03% | 8.83% | 19.07% |
| FCF / Net Income % | 139.99% | -50.21% | -9.12% | 148.28% | -7.59% | -313.5% | -99.09% | -156.97% | 12.11% | 57.76% | -1738.08% | 85.57% | -57.33% | -25.65% | -31.39% | -436.34% | -473.07% | -93.64% | -174.42% | -9.41% | -60.18% | 108.38% | 78.84% | 131.02% | -23.27% | -470.42% | -114.26% | -76.82% | 106.2% | 85.49% | 102.31% |
Quick answers to the most common questions about buying BKH stock.
Black Hills Corporation (BKH) generated $673.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Black Hills Corporation (BKH) reported negative free cash flow of $146.4M in 2025, indicating capital requirements exceeded cash from operations.
Black Hills Corporation (BKH) spent $819.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Black Hills Corporation (BKH) returned $197.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Sustained external financing dependence
Metrics are mathematically derived from official filings.
CapEx Consistently Outpaces Operating Cash
Based on EDBL-style reported quarterly figures, BKH's capital expenditures ran between roughly 112% and 160% of operating cash flow in most recent quarters, signaling that the rate base build-out is being funded largely from outside capital rather than internal generation.
This pattern is normal for a regulated utility in a heavy investment cycle, but the magnitude in the last four quarters suggests that the investment program is outpacing internally generated cash by a wide margin. The key question is whether the resulting rate base growth is being recovered on a timely basis, since delayed recovery would lengthen the period during which BKH must carry financing costs without earning a return. Investors should monitor whether CapEx intensity moderates as projects are placed in service.
Debt Issuance Funds the Investment Gap
As reported in quarterly cash flow statements, BKH issued roughly $33M to $56M of long-term debt in most quarters over the period, a recurring pattern that appears to be the primary bridge between operating cash flow and CapEx.
Recurring debt issuance of this scale indicates that external capital markets have been accessible to BKH on a consistent basis, which is a meaningful positive for a utility with a multi-state investment program. However, reliance on debt rather than equity to close the funding gap raises the question of how leverage metrics will evolve if capital needs remain elevated. The reported debt-to-equity figure of 1.20 is flagged as unusually low for a utility and should be verified before drawing firm leverage conclusions.
Dividend Coverage Remains Thin Quarterly
Based on reported figures, operating cash flow covered dividends paid by roughly 1.6x to 5.1x across the ten quarters, with coverage compressing to about 1.6x in the most recent quarter.
Coverage above 1.5x in every quarter suggests the dividend is currently supported by operating cash, though the sharp compression in 2026Q3 bears watching given that dividends paid stayed near $50M to $107M per quarter. Because utility dividends are funded from operating cash after the CapEx burn is financed externally, the true safety margin depends on sustained access to capital markets rather than on operating cash alone. Investors should monitor whether coverage recovers as quarterly earnings normalize.
Earnings Conversion Lags Reported Cash Strength
As reported in the trailing data, net income of roughly $25M to $134M per quarter compares with operating cash flow of $89M to $228M, with ROE of 7.8% suggesting that accrual earnings convert to shareholder returns only modestly.
Operating cash flow exceeding net income in most quarters is consistent with depreciation and deferred cost recovery, but it does not by itself indicate economic return on invested capital. The gap between the 7.8% ROE and typical allowed returns may reflect regulatory lag, interest burden, or timing effects that cannot be separated with the data provided. This warrants further investigation into the drivers of earnings conversion before concluding on earnings quality.
Quarterly Cash Swings Obscure Trend
Based on the reported quarterly series, free cash flow swung from roughly -$101M to +$657M across recent quarters, a volatility that may reflect timing of CapEx and working capital rather than underlying business change.
The 2026Q3 FCF figure of $656.8M appears to reflect an unusually low reported CapEx entry of -$485.5M against OCF of $171.3M, which is inconsistent with the surrounding quarters and may indicate a data or classification issue. Single-quarter cash flow comparisons are therefore unreliable for conclusions about BKH's funding position. Investors should rely on trailing multi-quarter aggregates and verify the 2026Q3 entries against the underlying filing before drawing conclusions.