Aggressive capital deployment is outpacing internal cash generation, with CAPEX-to-OCF ratios peaking at 184.2% in 2024Q3, necessitating frequent reliance on external financing to support operations.
| 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 | 621.8M | 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 % | -44.07% | -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 % | 27.21% | 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 | 288.3M | 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 | 289.4M | 283.8M | 270.1M | 256.8M | 250.9M | 245.54M | 243.31M | 241.27M | 204.88M | 217.62M | 310.29M | 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 | 52.9M | 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 | 7.1M | 3.4M | -3.4M | 10.2M | -4.5M | 14.15M | 11.51M | 17.62M | 7.67M | -32.63M | -41.58M | -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 | -31.2M | 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 | -934.3M | -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 % | 40.88% | 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 | 3.23x | 2.89x | 2.76x | 2.16x | 2.41x | 2.76x | 3.15x | 3.39x | 2.23x | 1.50x | 5.12x | 1.06x | 2.45x | 2.68x | 1.79x | 2.82x | 3.56x | 2.47x | - | - | - | - | - | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | 0.67x | 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 | -943M | -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 | -8.7M | -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 | 338.5M | 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 | -202.4M | -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) | 2M | 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 | 214.3M | 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 | -15.7M | -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 | 17.3M | 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 | 190.4M | 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 | 31.4M | 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 | -312.5M | -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 % | -4240.28% | -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 % | -13.67% | -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 % | -108.39% | -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% |
Regulatory lag and CAPEX
As reported in recent financial statements, Black Hills Corporation consistently outspent its operating cash flow, with CAPEX-to-OCF ratios reaching as high as 184.2% in 2024Q3, indicating that the company is aggressively funding grid modernization and infrastructure upgrades through external financing rather than internal cash generation.
The persistent trend of CAPEX exceeding operating cash flow is typical for a utility in a growth phase, yet it necessitates constant access to capital markets. Investors should monitor whether these high investment levels are translating into timely rate base growth or if regulatory lag is compressing the expected returns on these assets.
Based on the provided cash flow data, Black Hills Corporation frequently relies on net stock issuance to bridge its free cash flow deficits, with a notable $154.2 million equity raise in 2025Q3, suggesting that the company prioritizes maintaining balance sheet flexibility over purely debt-funded growth strategies.
The recurring free cash flow deficit, which reached $101.5 million in 2025Q4, underscores the company's dependence on external financing to sustain its dividend and capital programs. This reliance may indicate that the company is sensitive to equity market conditions and the cost of capital when planning its long-term infrastructure projects.
According to the company's quarterly cash flow filings, the OCF-to-dividend coverage ratio has remained relatively stable, fluctuating between 1.8x and 5.3x, which suggests that despite significant capital expenditure requirements, the utility maintains sufficient operating cash flow to support its long-standing commitment to annual dividend increases.
While the dividend appears covered by operating cash flow, the underlying free cash flow deficit implies that the dividend is effectively being funded by external capital rather than organic cash surplus. This structure warrants further investigation into whether future regulatory outcomes will provide the necessary cash flow uplift to sustain these payouts without continued equity dilution.
As indicated by the divergence between net income and operating cash flow, BKH's reported earnings often mask the underlying cash volatility, with net income dropping to $24.9 million in 2025Q3 while operating cash flow remained at $88.9 million, highlighting the impact of non-cash regulatory accounting adjustments.
The discrepancy between GAAP net income and cash flow suggests that investors should focus on cash-based metrics to assess the company's true financial health. The reliance on regulatory assets and deferred costs may create a disconnect between reported profitability and the actual cash available to fund the company's extensive capital expenditure requirements.
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.