Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
---|---|---|---|---|---|---|
Income Statement | ||||||
Total Revenue | 2.24B | 2.13B | 2.33B | 2.55B | 1.95B | 1.70B |
Gross Profit | 869.50M | 840.40M | 796.40M | 772.80M | 705.50M | 709.13M |
EBITDA | 809.90M | 785.30M | 738.40M | 709.50M | 648.50M | 645.07M |
Net Income | 284.30M | 273.10M | 262.20M | 258.40M | 236.70M | 227.61M |
Balance Sheet | ||||||
Total Assets | 10.09B | 10.02B | 9.62B | 9.62B | 9.13B | 8.09B |
Cash, Cash Equivalents and Short-Term Investments | 8.10M | 16.10M | 86.60M | 21.43M | 8.92M | 6.36M |
Total Debt | 4.38B | 4.38B | 4.40B | 4.67B | 4.55B | 3.77B |
Total Liabilities | 6.37B | 6.44B | 6.31B | 6.53B | 6.24B | 5.43B |
Stockholders Equity | 3.64B | 3.50B | 3.22B | 2.99B | 2.79B | 2.56B |
Cash Flow | ||||||
Free Cash Flow | 269.90M | -24.90M | 388.80M | -19.56M | -742.06M | -225.54M |
Operating Cash Flow | 671.70M | 719.30M | 944.40M | 584.80M | -64.56M | 541.86M |
Investing Cash Flow | -405.30M | -746.00M | -536.70M | -603.88M | -664.23M | -761.66M |
Financing Cash Flow | -458.30M | -42.90M | -341.70M | 32.25M | 731.87M | 216.88M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
79 Outperform | $3.54B | 12.32 | 17.13% | 2.42% | -3.69% | -8.25% | |
77 Outperform | $4.34B | 15.02 | 8.13% | 4.49% | 5.41% | -1.89% | |
77 Outperform | $3.54B | 15.57 | 7.93% | 4.54% | 3.78% | 7.48% | |
74 Outperform | $3.11B | 23.47 | 10.75% | 2.15% | 8.47% | 12.76% | |
72 Outperform | $2.97B | 16.33 | 6.91% | 5.28% | 2.41% | -9.85% | |
66 Neutral | $17.25B | 17.99 | 5.54% | 3.64% | 6.63% | 11.55% | |
62 Neutral | $3.70B | 20.12 | 6.46% | 4.54% | -0.44% | -17.46% |
On August 18, 2025, Black Hills Corporation entered into a merger agreement with NorthWestern Energy Group, creating a premier regional regulated utility company with a pro forma market capitalization of approximately $7.8 billion. The merger, unanimously approved by both companies’ boards, is expected to enhance operational scale, financial strength, and investment opportunities, supporting a long-term EPS growth rate of 5% to 7%. The combined entity will maintain a strong investment-grade credit profile, continue existing dividend policies, and focus on delivering value to customers and communities through improved operational efficiencies and a commitment to clean energy initiatives.
On August 19, 2025, Black Hills Corporation and NorthWestern Energy Group announced a merger agreement to create a premier regional regulated utility company. The merger, structured as an all-stock transaction, is expected to enhance the companies’ financial strength and operational scale, providing opportunities for increased investment in energy infrastructure and improved customer service. The combined entity will serve approximately 2.1 million customers across eight states, with a focus on sustainable growth and community support. The merger is anticipated to be accretive to earnings per share in the first year and aims to support a long-term EPS growth rate of 5% to 7%, benefiting shareholders and stakeholders alike.