Financhill
Buy
60

BKH Quote, Financials, Valuation and Earnings

Last price:
$73.19
Seasonality move :
4.57%
Day range:
$72.13 - $73.38
52-week range:
$54.92 - $75.87
Dividend yield:
3.72%
P/E ratio:
18.23x
P/S ratio:
2.30x
P/B ratio:
1.45x
Volume:
1.1M
Avg. volume:
1M
1-year change:
20.94%
Market cap:
$5.5B
Revenue:
$2.3B
EPS (TTM):
$3.98
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2.6B $2.3B $2.1B $2.3B
Revenue Growth (YoY) 14.86% 30.92% -8.64% -8.73% 8.57%
 
Cost of Revenues $1.5B $2B $1.8B $1.6B $1.8B
Gross Profit $465M $520M $546.8M $573.1M $537.5M
Gross Profit Margin 23.86% 20.38% 23.46% 26.94% 23.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4M $1.8M -$3.2M -$1.4M --
Operating Expenses $60.1M $66.7M $66.9M $67.2M --
Operating Income $404.9M $453.3M $479.9M $505.9M $537.5M
 
Net Interest Expenses $151.3M $159.7M $177.1M $192.3M $200.1M
EBT. Incl. Unusual Items $258.4M $296M $301.6M $320M $343.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M $25.2M $25.6M $36.3M $43.7M
Net Income to Company $251.3M $270.8M $276M $283.7M --
 
Minority Interest in Earnings $14.5M $12.4M $13.8M $10.6M $8.2M
Net Income to Common Excl Extra Items $251.3M $270.8M $276M $283.7M $299.8M
 
Basic EPS (Cont. Ops) $3.74 $3.98 $3.91 $3.91 $3.99
Diluted EPS (Cont. Ops) $3.74 $3.97 $3.91 $3.91 $3.98
Weighted Average Basic Share $63.2M $64.9M $67M $69.8M $73M
Weighted Average Diluted Share $63.3M $65M $67.1M $69.9M $73.2M
 
EBITDA $640.9M $704.2M $736.7M $776M $821.3M
EBIT $404.9M $453.3M $479.9M $505.9M $537.5M
 
Revenue (Reported) $1.9B $2.6B $2.3B $2.1B $2.3B
Operating Income (Reported) $404.9M $453.3M $479.9M $505.9M $537.5M
Operating Income (Adjusted) $404.9M $453.3M $479.9M $505.9M $537.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $562.5M $791.4M $591.7M $597.1M $635.5M
Revenue Growth (YoY) 15.65% 40.7% -25.24% 0.91% 6.43%
 
Cost of Revenues $434.4M $639.6M $431M $416.6M $464.1M
Gross Profit $128.1M $151.8M $160.7M $180.5M $171.4M
Gross Profit Margin 22.77% 19.18% 27.15% 30.23% 26.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$235K -$931K -$1.7M $300K --
Operating Expenses $14.7M $17.3M $17M $17.2M --
Operating Income $113.4M $134.5M $143.7M $163.3M $171.4M
 
Net Interest Expenses $38.3M $43.4M $47.5M $49M $50.5M
EBT. Incl. Unusual Items $75.2M $85.3M $92.8M $113.7M $125.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $836K $9.3M $9.6M $12.7M $17.2M
Net Income to Company $74.3M $76.1M $83.3M $101.1M --
 
Minority Interest in Earnings $3.2M $3.6M $3.6M $2.9M $3.7M
Net Income to Common Excl Extra Items $74.3M $76.1M $83.2M $101M $108.6M
 
Basic EPS (Cont. Ops) $1.11 $1.11 $1.17 $1.37 $1.40
Diluted EPS (Cont. Ops) $1.11 $1.11 $1.17 $1.37 $1.39
Weighted Average Basic Share $64M $65.3M $67.9M $71.4M $75.2M
Weighted Average Diluted Share $64.1M $65.4M $68M $71.6M $75.4M
 
EBITDA $174.5M $196.8M $209.3M $231.6M $244.7M
EBIT $113.4M $134.5M $143.7M $163.3M $171.4M
 
Revenue (Reported) $562.5M $791.4M $591.7M $597.1M $635.5M
Operating Income (Reported) $113.4M $134.5M $143.7M $163.3M $171.4M
Operating Income (Adjusted) $113.4M $134.5M $143.7M $163.3M $171.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2.6B $2.3B $2.1B $2.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $2B $1.8B $1.6B $1.7B
Gross Profit $465M $520M $549.9M $574.4M $586.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4M $1.8M -$3.1M -$1.4M --
Operating Expenses $60.1M $66.7M $66.9M $67.2M $49.9M
Operating Income $404.9M $453.3M $483M $507.2M $537M
 
Net Interest Expenses $151.3M $159.8M $177.1M $191.6M $200.3M
EBT. Incl. Unusual Items $258.4M $296M $301.4M $319.9M $343.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M $25.2M $25.6M $36.2M $43.7M
Net Income to Company $251.3M $270.8M $276M $283.7M --
 
Minority Interest in Earnings $14.5M $12.4M $13.8M $10.5M $8.1M
Net Income to Common Excl Extra Items $251.3M $270.8M $275.9M $283.7M $299.7M
 
Basic EPS (Cont. Ops) $3.75 $3.99 $3.92 $3.93 $3.99
Diluted EPS (Cont. Ops) $3.74 $3.98 $3.91 $3.92 $3.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $640.9M $704.2M $739.8M $777.3M $820.8M
EBIT $404.9M $453.3M $483M $507.2M $537M
 
Revenue (Reported) $1.9B $2.6B $2.3B $2.1B $2.3B
Operating Income (Reported) $404.9M $453.3M $483M $507.2M $537M
Operating Income (Adjusted) $404.9M $453.3M $483M $507.2M $537M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $2.6B $2.3B $2.1B $2.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $1.8B $1.6B $1.7B --
Gross Profit $520M $549.9M $574.4M $586.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.8M -$3.1M -$1.4M $400K --
Operating Expenses $66.7M $66.9M $67.2M $49.9M --
Operating Income $453.3M $483M $507.2M $537M --
 
Net Interest Expenses $159.8M $177.1M $191.6M $200.3M --
EBT. Incl. Unusual Items $296M $301.4M $319.9M $343.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.2M $25.6M $36.2M $43.7M --
Net Income to Company $270.8M $276M $283.7M $191.1M --
 
Minority Interest in Earnings $12.4M $13.8M $10.5M $8.1M --
Net Income to Common Excl Extra Items $270.8M $275.9M $283.7M $299.7M --
 
Basic EPS (Cont. Ops) $3.99 $3.92 $3.93 $3.99 --
Diluted EPS (Cont. Ops) $3.98 $3.91 $3.92 $3.98 --
Weighted Average Basic Share $259.4M $267.8M $279.1M $292M --
Weighted Average Diluted Share $260.1M $268.2M $279.5M $292.5M --
 
EBITDA $704.2M $739.8M $777.3M $820.8M --
EBIT $453.3M $483M $507.2M $537M --
 
Revenue (Reported) $2.6B $2.3B $2.1B $2.3B --
Operating Income (Reported) $453.3M $483M $507.2M $537M --
Operating Income (Adjusted) $453.3M $483M $507.2M $537M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $13.8M $27M $93M $23.4M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $321.7M $508.2M $350.3M $351.2M --
Inventory $151M $207.4M $160.9M $153.9M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $299.3M $310.9M $203.9M $194M --
Total Current Assets $808.1M $1.1B $826.6M $742.3M --
 
Property Plant And Equipment $6.4B $6.8B $7.1B $7.6B --
Long-Term Investments $3.9M $535K -- $2.2M --
Goodwill $1.3B $1.3B $1.3B $1.3B --
Other Intangibles $10.8M $9.6M $8.4M $7.6M --
Other Long-Term Assets $38.1M $46.7M $62.2M $70.4M --
Total Assets $9.1B $9.6B $9.6B $10.4B --
 
Accounts Payable $217.8M $310M $186.4M $229.1M --
Accrued Expenses $70.7M $80.5M $89.8M $106.4M --
Current Portion Of Long-Term Debt -- $525M $600M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $19M $52.6M $105.4M $98.3M --
Total Current Liabilities $901.7M $1.7B $1.2B $763.4M --
 
Long-Term Debt $4.1B $3.6B $3.8B $4.3B --
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $6.5B $6.3B $6.8B --
 
Common Stock $64.8M $66.1M $68.3M $71.7M --
Other Common Equity Adj -$20.1M -$15.6M -$14.8M -$9.4M --
Common Equity $2.8B $3B $3.2B $3.5B --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $100M $95M $90.5M $83.7M --
Total Equity $2.9B $3.1B $3.3B $3.6B --
 
Total Liabilities and Equity $9.1B $9.6B $9.6B $10.4B --
Cash and Short Terms $13.8M $27M $93M $23.4M --
Total Debt $4.1B $4.1B $4.4B $4.3B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $13.8M $27M $93M $23.4M --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $321.7M $508.2M $350.3M $351.2M --
Inventory $151M $207.4M $160.9M $153.9M --
Prepaid Expenses -- -- -- -- --
Other Current Assets $299.3M $310.9M $203.9M $194M --
Total Current Assets $808.1M $1.1B $826.6M $742.3M --
 
Property Plant And Equipment $6.4B $6.8B $7.1B $7.6B --
Long-Term Investments $3.9M $535K -- $2.2M --
Goodwill $1.3B $1.3B $1.3B $1.3B --
Other Intangibles $10.8M $9.6M $8.4M $7.6M --
Other Long-Term Assets $38.1M $46.7M $62.2M $70.4M --
Total Assets $9.1B $9.6B $9.6B $10.4B --
 
Accounts Payable $217.8M $310M $186.4M $229.1M --
Accrued Expenses $70.7M $80.5M $89.8M $106.4M --
Current Portion Of Long-Term Debt -- $525M $600M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $19M $52.6M $105.4M $98.3M --
Total Current Liabilities $901.7M $1.7B $1.2B $763.4M --
 
Long-Term Debt $4.1B $3.6B $3.8B $4.3B --
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $6.5B $6.3B $6.8B --
 
Common Stock $64.8M $66.1M $68.3M $71.7M --
Other Common Equity Adj -$20.1M -$15.6M -$14.8M -$9.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $100M $95M $90.5M $83.7M --
Total Equity $2.9B $3.1B $3.3B $3.6B --
 
Total Liabilities and Equity $9.1B $9.6B $9.6B $10.4B --
Cash and Short Terms $13.8M $27M $93M $23.4M --
Total Debt $4.1B $4.1B $4.4B $4.3B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $212.5M $251.3M $270.8M $276M $283.7M
Depreciation & Amoritzation $224.5M $236M $250.9M $256.8M $270.1M
Stock-Based Compensation $5.4M $9.7M $8.6M $7M $10.6M
Change in Accounts Receivable -- -- -$184.4M $204.5M -$25.7M
Change in Inventories $2.8M -$35.7M -$75.4M $51.4M $13.2M
Cash From Operations $541.9M -$64.6M $584.8M $944.4M $719.3M
 
Capital Expenditures $767.4M $677.5M $604.4M $555.6M $744.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$761.7M -$664.2M -$603.9M -$536.7M -$746M
 
Dividends Paid (Ex Special Dividend) $135.4M $145M $156.7M $168.1M $182.3M
Special Dividend Paid
Long-Term Debt Issued $400M $1.4B -- $800M $450M
Long-Term Debt Repaid -$8.6M -$808.4M -- -$525M -$600M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$22.9M -$19.8M -$16.5M -$31.3M -$25.8M
Cash From Financing $216.9M $731.9M $32.3M -$341.7M -$42.9M
 
Beginning Cash (CF) $10.7M $13.8M $27M $93M $23.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.9M $3.1M $13.2M $66M -$69.6M
Ending Cash (CF) $7.8M $16.9M $40.2M $159M -$46.2M
 
Levered Free Cash Flow -$225.5M -$742.1M -$19.6M $388.8M -$24.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $74.3M $76.1M $83.3M $101.1M --
Depreciation & Amoritzation $61.1M $62.3M $65.6M $68.3M --
Stock-Based Compensation $2.4M $1.8M $2.4M $2.4M --
Change in Accounts Receivable -- -$248.7M -$98.3M -$149.6M --
Change in Inventories -$5.8M $13M $7.9M $2.3M --
Cash From Operations $80.2M $90.5M $188.3M $153.2M --
 
Capital Expenditures $179.6M $138.1M $133.8M $213.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$180.1M -$137.6M -$132.9M -$214M --
 
Dividends Paid (Ex Special Dividend) $38.1M $40.9M $42.7M $46.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$17.5M --
Long-Term Debt Repaid $36K -- $10.6M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.8M -$6.5M -$6.2M -$5M --
Cash From Financing $98.8M $56.9M -$563M $64.6M --
 
Beginning Cash (CF) $13.8M $27M $93M $23.4M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.1M $9.9M -$507.5M $3.8M --
Ending Cash (CF) $12.7M $36.9M -$414.5M $27.2M --
 
Levered Free Cash Flow -$99.4M -$47.5M $54.5M -$60.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $251.3M $270.8M $276M $283.7M --
Depreciation & Amoritzation $236M $250.9M $256.8M $270.1M --
Stock-Based Compensation $9.7M $8.6M $7M $10.6M --
Change in Accounts Receivable -- -$184.4M $204.5M -$25.7M --
Change in Inventories -$35.7M -$75.4M $51.4M $13.2M --
Cash From Operations -$64.6M $584.8M $944.4M $719.3M --
 
Capital Expenditures $677.5M $604.4M $555.6M $744.2M $550.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$664.2M -$603.9M -$536.7M -$746M --
 
Dividends Paid (Ex Special Dividend) $145M $156.7M $168.1M $182.3M --
Special Dividend Paid
Long-Term Debt Issued $1.4B -- $800M $450M --
Long-Term Debt Repaid -$808.4M -- -$525M -$600M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.8M -$16.5M -$31.3M -$25.8M --
Cash From Financing $731.9M $32.3M -$341.7M -$42.9M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $13.2M $66M -$69.6M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$742.1M -$19.6M $388.8M -$24.9M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $270.8M $276M $283.7M $191.1M --
Depreciation & Amoritzation $250.9M $256.8M $270.1M $210.5M --
Stock-Based Compensation $8.6M $7M $10.6M $8M --
Change in Accounts Receivable -$184.4M $204.5M -$25.7M $90.8M --
Change in Inventories -$75.4M $51.4M $13.2M -$19M --
Cash From Operations $584.8M $944.4M $719.3M $505.3M --
 
Capital Expenditures $604.4M $555.6M $744.2M $550.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$603.9M -$536.7M -$746M -$556.4M --
 
Dividends Paid (Ex Special Dividend) $156.7M $168.1M $182.3M $146.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $800M $450M -- --
Long-Term Debt Repaid -- -$525M -$600M -$10.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16.5M -$31.3M -$25.8M -$5.1M --
Cash From Financing $32.3M -$341.7M -$42.9M $56.8M --
 
Beginning Cash (CF) $80.8M $897.2M $804.4M $59M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.2M $66M -$69.6M $5.7M --
Ending Cash (CF) $94M $963.2M $734.8M $64.7M --
 
Levered Free Cash Flow -$19.6M $388.8M -$24.9M -$44.9M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock