Black Hills Corp
NYSE:BKH
Income Statement
Earnings Waterfall
Black Hills Corp
Revenue
|
2.3B
USD
|
Operating Expenses
|
-1.9B
USD
|
Operating Income
|
472.7m
USD
|
Other Expenses
|
-210.5m
USD
|
Net Income
|
262.2m
USD
|
Income Statement
Black Hills Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 276
N/A
|
1 355
+6%
|
1 359
+0%
|
1 371
+1%
|
1 394
+2%
|
1 375
-1%
|
1 365
-1%
|
1 365
N/A
|
1 261
-8%
|
1 313
+4%
|
1 366
+4%
|
1 428
+5%
|
1 539
+8%
|
1 636
+6%
|
1 653
+1%
|
1 655
+0%
|
1 680
+2%
|
1 708
+2%
|
1 722
+1%
|
1 708
-1%
|
1 754
+3%
|
1 777
+1%
|
1 755
-1%
|
1 758
+0%
|
1 735
-1%
|
1 674
-3%
|
1 667
0%
|
1 688
+1%
|
1 697
+1%
|
1 793
+6%
|
1 839
+3%
|
1 873
+2%
|
1 949
+4%
|
2 139
+10%
|
2 241
+5%
|
2 323
+4%
|
2 552
+10%
|
2 649
+4%
|
2 587
-2%
|
2 531
-2%
|
2 331
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 016)
|
(1 085)
|
(1 090)
|
(1 103)
|
(1 130)
|
(1 107)
|
(1 088)
|
(1 083)
|
(961)
|
(1 013)
|
(1 054)
|
(1 100)
|
(1 203)
|
(1 224)
|
(1 206)
|
(1 186)
|
(1 264)
|
(1 293)
|
(1 308)
|
(1 308)
|
(1 357)
|
(1 368)
|
(1 362)
|
(1 360)
|
(1 329)
|
(1 277)
|
(1 255)
|
(1 265)
|
(1 269)
|
(1 379)
|
(1 425)
|
(1 452)
|
(1 540)
|
(1 695)
|
(1 791)
|
(1 884)
|
(2 097)
|
(2 193)
|
(2 139)
|
(2 065)
|
(1 859)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(0)
|
(1)
|
(1)
|
(14)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
|
Depreciation & Amortization |
(137)
|
(138)
|
(139)
|
(139)
|
(145)
|
(146)
|
(150)
|
(151)
|
(127)
|
(161)
|
(168)
|
(179)
|
(176)
|
(178)
|
(177)
|
(176)
|
(188)
|
(190)
|
(192)
|
(194)
|
(196)
|
(199)
|
(202)
|
(205)
|
(209)
|
(215)
|
(220)
|
(224)
|
(225)
|
(225)
|
(227)
|
(230)
|
(236)
|
(239)
|
(245)
|
(250)
|
(251)
|
(252)
|
(253)
|
(254)
|
(257)
|
|
Operations Maintenance |
(346)
|
(352)
|
(354)
|
(352)
|
(359)
|
(359)
|
(362)
|
(367)
|
(324)
|
(375)
|
(397)
|
(422)
|
(427)
|
(434)
|
(434)
|
(428)
|
(455)
|
(456)
|
(463)
|
(469)
|
(469)
|
(489)
|
(495)
|
(496)
|
(482)
|
(495)
|
(488)
|
(494)
|
(489)
|
(500)
|
(506)
|
(505)
|
(492)
|
(508)
|
(518)
|
(530)
|
(540)
|
(553)
|
(566)
|
(558)
|
(545)
|
|
Purchased Fuel Power Gas |
(492)
|
(555)
|
(557)
|
(570)
|
(582)
|
(557)
|
(529)
|
(516)
|
(457)
|
(423)
|
(434)
|
(443)
|
(499)
|
(547)
|
(561)
|
(567)
|
(563)
|
(591)
|
(598)
|
(592)
|
(626)
|
(627)
|
(612)
|
(605)
|
(571)
|
(512)
|
(494)
|
(492)
|
(492)
|
(597)
|
(633)
|
(656)
|
(742)
|
(886)
|
(966)
|
(1 040)
|
(1 231)
|
(1 320)
|
(1 253)
|
(1 187)
|
(983)
|
|
Other Operating Expenses |
(41)
|
(41)
|
(42)
|
(42)
|
(44)
|
(46)
|
(47)
|
(49)
|
(54)
|
(53)
|
(55)
|
(56)
|
(102)
|
(65)
|
(34)
|
(16)
|
(57)
|
(56)
|
(55)
|
(54)
|
(54)
|
(53)
|
(52)
|
(53)
|
(53)
|
(54)
|
(55)
|
(56)
|
(56)
|
(57)
|
(58)
|
(60)
|
(60)
|
(62)
|
(63)
|
(64)
|
(67)
|
(67)
|
(67)
|
(67)
|
(67)
|
|
Operating Income |
259
N/A
|
270
+4%
|
268
-1%
|
268
0%
|
264
-2%
|
268
+2%
|
277
+3%
|
281
+2%
|
300
+7%
|
300
0%
|
312
+4%
|
328
+5%
|
336
+3%
|
413
+23%
|
447
+8%
|
469
+5%
|
417
-11%
|
415
0%
|
415
0%
|
400
-3%
|
397
-1%
|
409
+3%
|
393
-4%
|
399
+1%
|
406
+2%
|
397
-2%
|
412
+4%
|
424
+3%
|
428
+1%
|
415
-3%
|
414
0%
|
422
+2%
|
409
-3%
|
445
+9%
|
450
+1%
|
439
-2%
|
455
+4%
|
457
+0%
|
448
-2%
|
466
+4%
|
473
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(80)
|
(81)
|
(95)
|
(92)
|
(69)
|
(71)
|
(73)
|
(78)
|
(83)
|
(94)
|
(108)
|
(122)
|
(135)
|
(139)
|
(140)
|
(139)
|
(137)
|
(138)
|
(138)
|
(139)
|
(140)
|
(246)
|
(245)
|
(244)
|
(138)
|
(132)
|
(135)
|
(138)
|
(144)
|
(147)
|
(148)
|
(150)
|
(152)
|
(153)
|
(154)
|
(156)
|
(161)
|
(166)
|
(169)
|
(170)
|
(168)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(22)
|
(122)
|
(184)
|
0
|
(272)
|
(204)
|
(159)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(20)
|
(27)
|
(27)
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
2
|
2
|
2
|
3
|
3
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
(1)
|
(2)
|
(1)
|
104
|
106
|
107
|
(6)
|
(8)
|
(10)
|
(11)
|
(2)
|
(4)
|
(3)
|
0
|
1
|
2
|
4
|
3
|
2
|
2
|
(1)
|
(2)
|
(4)
|
|
Pre-Tax Income |
181
N/A
|
191
+5%
|
176
-8%
|
179
+1%
|
198
+11%
|
177
-10%
|
84
-53%
|
23
-73%
|
220
+866%
|
(62)
N/A
|
4
N/A
|
51
+1 107%
|
206
+306%
|
278
+35%
|
311
+12%
|
333
+7%
|
282
-15%
|
279
-1%
|
276
-1%
|
259
-6%
|
256
-1%
|
267
+4%
|
254
-5%
|
242
-4%
|
243
+0%
|
232
-5%
|
241
+4%
|
268
+11%
|
276
+3%
|
263
-4%
|
263
0%
|
271
+3%
|
258
-5%
|
293
+13%
|
299
+2%
|
286
-5%
|
296
+4%
|
293
-1%
|
278
-5%
|
294
+6%
|
302
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(63)
|
(67)
|
(63)
|
(61)
|
(67)
|
(60)
|
(28)
|
(5)
|
(79)
|
36
|
15
|
(4)
|
(59)
|
(89)
|
(100)
|
(107)
|
236
|
296
|
300
|
306
|
24
|
(19)
|
(15)
|
(10)
|
(30)
|
(28)
|
(31)
|
(33)
|
(33)
|
(17)
|
(13)
|
(14)
|
(7)
|
(21)
|
(20)
|
(17)
|
(25)
|
(25)
|
(20)
|
(25)
|
(26)
|
|
Income from Continuing Operations |
118
|
124
|
114
|
118
|
131
|
118
|
56
|
18
|
142
|
(26)
|
19
|
47
|
147
|
189
|
211
|
226
|
517
|
575
|
576
|
565
|
280
|
248
|
239
|
232
|
213
|
203
|
210
|
235
|
243
|
246
|
250
|
258
|
251
|
272
|
279
|
269
|
271
|
267
|
258
|
269
|
276
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(6)
|
(10)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(13)
|
(12)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
|
Net Income (Common) |
117
N/A
|
123
+5%
|
113
-8%
|
117
+4%
|
131
+12%
|
118
-10%
|
56
-53%
|
18
-67%
|
(32)
N/A
|
(26)
+19%
|
17
N/A
|
41
+145%
|
73
+80%
|
110
+50%
|
131
+20%
|
145
+10%
|
177
+22%
|
234
+32%
|
233
0%
|
223
-5%
|
258
+16%
|
229
-11%
|
222
-3%
|
217
-2%
|
199
-8%
|
189
-5%
|
195
+3%
|
220
+13%
|
228
+4%
|
231
+1%
|
235
+2%
|
243
+3%
|
237
-3%
|
258
+9%
|
266
+3%
|
257
-3%
|
258
+1%
|
255
-1%
|
245
-4%
|
255
+4%
|
262
+3%
|
|
EPS (Diluted) |
2.63
N/A
|
2.75
+5%
|
2.52
-8%
|
2.64
+5%
|
2.93
+11%
|
2.64
-10%
|
1.24
-53%
|
0.41
-67%
|
-0.7
N/A
|
-0.49
+30%
|
0.31
N/A
|
0.74
+139%
|
1.36
+84%
|
1.99
+46%
|
2.36
+19%
|
2.61
+11%
|
3.21
+23%
|
4.31
+34%
|
4.28
-1%
|
4.06
-5%
|
4.65
+15%
|
3.81
-18%
|
3.66
-4%
|
3.54
-3%
|
3.28
-7%
|
3.04
-7%
|
3.11
+2%
|
3.5
+13%
|
3.65
+4%
|
3.68
+1%
|
3.75
+2%
|
3.82
+2%
|
3.74
-2%
|
3.98
+6%
|
4.1
+3%
|
3.94
-4%
|
3.97
+1%
|
3.85
-3%
|
3.66
-5%
|
3.78
+3%
|
3.91
+3%
|