Financhill
Buy
51

BKH Quote, Financials, Valuation and Earnings

Last price:
$60.64
Seasonality move :
2.5%
Day range:
$60.27 - $61.35
52-week range:
$50.73 - $65.59
Dividend yield:
4.33%
P/E ratio:
15.47x
P/S ratio:
1.99x
P/B ratio:
1.24x
Volume:
516.9K
Avg. volume:
517.8K
1-year change:
11.08%
Market cap:
$4.3B
Revenue:
$2.1B
EPS (TTM):
$3.92
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.9B $2.6B $2.3B $2.1B
Revenue Growth (YoY) -2.19% 14.86% 30.92% -8.64% -8.73%
 
Cost of Revenues $987.8M $1.2B $1.8B $1.5B $1.3B
Gross Profit $709.1M $705.5M $772.8M $796.4M $840.4M
Gross Profit Margin 41.79% 36.2% 30.29% 34.16% 39.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$9.2M $1.4M $1.8M -$3.2M -$1.4M
Operating Expenses $280.8M $296.1M $317.6M $323.7M $337.3M
Operating Income $428.3M $409.4M $455.2M $472.7M $503.1M
 
Net Interest Expenses $143.5M $152.4M $161M $167.9M $181.7M
EBT. Incl. Unusual Items $275.7M $258.4M $296M $301.6M $320M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.9M $7.2M $25.2M $25.6M $36.3M
Net Income to Company $242.8M $251.2M $270.8M $276M $283.7M
 
Minority Interest in Earnings -$15.2M -$14.5M -$12.4M -$13.8M -$10.6M
Net Income to Common Excl Extra Items $227.6M $236.7M $258.4M $262.2M $273.1M
 
Basic EPS (Cont. Ops) $3.65 $3.74 $3.98 $3.91 $3.91
Diluted EPS (Cont. Ops) $3.65 $3.74 $3.97 $3.91 $3.91
Weighted Average Basic Share $62.4M $63.2M $64.9M $67M $69.8M
Weighted Average Diluted Share $62.4M $63.3M $65M $67.1M $69.9M
 
EBITDA $645.1M $648.5M $709.5M $738.4M $785.3M
EBIT $420.6M $412.5M $458.6M $481.6M $515.2M
 
Revenue (Reported) $1.7B $1.9B $2.6B $2.3B $2.1B
Operating Income (Reported) $428.3M $409.4M $455.2M $472.7M $503.1M
Operating Income (Adjusted) $420.6M $412.5M $458.6M $481.6M $515.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $486.4M $562.5M $791.4M $591.7M $597.1M
Revenue Growth (YoY) 1.83% 15.65% 40.7% -25.24% 0.91%
 
Cost of Revenues $291.1M $372.7M $581.8M $372.6M $348.3M
Gross Profit $195.3M $189.8M $209.6M $219.1M $248.8M
Gross Profit Margin 40.15% 33.74% 26.48% 37.03% 41.67%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.6M -$235K -$931K -$1.7M $300K
Operating Expenses $69.4M $75.8M $79.6M $82.6M $85.5M
Operating Income $126M $113.9M $130M $136.5M $163.3M
 
Net Interest Expenses $36.4M $38.6M $43.7M $41.9M $49.8M
EBT. Incl. Unusual Items $87.9M $75.1M $85.4M $92.9M $113.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.4M $867K $9.3M $9.6M $12.7M
Net Income to Company $80.5M $74.3M $76.1M $83.3M $101.1M
 
Minority Interest in Earnings -$3.3M -$3.2M -$3.6M -$3.6M -$3M
Net Income to Common Excl Extra Items $77.2M $71.1M $72.5M $79.7M $98.1M
 
Basic EPS (Cont. Ops) $1.23 $1.11 $1.11 $1.17 $1.37
Diluted EPS (Cont. Ops) $1.23 $1.11 $1.11 $1.17 $1.37
Weighted Average Basic Share $62.6M $64M $65.4M $67.9M $71.6M
Weighted Average Diluted Share $62.7M $64.1M $65.4M $68.3M $71.7M
 
EBITDA $179.8M $175.3M $191.8M $206.7M $232.5M
EBIT $124.8M $114.1M $129.5M $141.1M $164.2M
 
Revenue (Reported) $486.4M $562.5M $791.4M $591.7M $597.1M
Operating Income (Reported) $126M $113.9M $130M $136.5M $163.3M
Operating Income (Adjusted) $124.8M $114.1M $129.5M $141.1M $164.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.9B $2.6B $2.3B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $987.8M $1.2B $1.8B $1.5B $1.3B
Gross Profit $709.1M $705.5M $772.8M $796.4M $840.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$9.2M $1.4M $1.8M -$3.1M -$1.4M
Operating Expenses $280.8M $296.1M $317.6M $323.7M $337.3M
Operating Income $428.3M $409.4M $455.2M $472.7M $503M
 
Net Interest Expenses $143.5M $152.4M $161M $167.9M $181.6M
EBT. Incl. Unusual Items $275.7M $258.4M $296M $301.7M $320M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.9M $7.2M $25.2M $25.6M $36.2M
Net Income to Company $242.8M $251.2M $270.8M $276M $283.7M
 
Minority Interest in Earnings -$15.2M -$14.5M -$12.4M -$13.8M -$10.6M
Net Income to Common Excl Extra Items $227.6M $236.7M $258.4M $262.3M $273.2M
 
Basic EPS (Cont. Ops) $3.66 $3.75 $3.99 $3.92 $3.93
Diluted EPS (Cont. Ops) $3.65 $3.75 $3.99 $3.92 $3.92
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $645.1M $648.5M $709.5M $738.7M $785.3M
EBIT $420.6M $412.5M $458.6M $481.8M $515.2M
 
Revenue (Reported) $1.7B $1.9B $2.6B $2.3B $2.1B
Operating Income (Reported) $428.3M $409.4M $455.2M $472.7M $503M
Operating Income (Adjusted) $420.6M $412.5M $458.6M $481.8M $515.2M
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 --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.8B $1.5B $1.3B --
Gross Profit $705.5M $772.8M $796.4M $840.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4M $1.8M -$3.1M -$1.4M --
Operating Expenses $296.1M $317.6M $323.7M $337.3M --
Operating Income $409.4M $455.2M $472.7M $503M --
 
Net Interest Expenses $152.4M $161M $167.9M $181.6M --
EBT. Incl. Unusual Items $258.4M $296M $301.7M $320M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.2M $25.2M $25.6M $36.2M --
Net Income to Company $251.2M $270.8M $276M $283.7M --
 
Minority Interest in Earnings -$14.5M -$12.4M -$13.8M -$10.6M --
Net Income to Common Excl Extra Items $236.7M $258.4M $262.3M $273.2M --
 
Basic EPS (Cont. Ops) $3.75 $3.99 $3.92 $3.93 --
Diluted EPS (Cont. Ops) $3.75 $3.99 $3.92 $3.92 --
Weighted Average Basic Share $252.8M $259.6M $267.8M $279.3M --
Weighted Average Diluted Share $253.1M $260.1M $268.5M $279.6M --
 
EBITDA $648.5M $709.5M $738.7M $785.3M --
EBIT $412.5M $458.6M $481.8M $515.2M --
 
Revenue (Reported) $1.9B $2.6B $2.3B $2.1B --
Operating Income (Reported) $409.4M $455.2M $472.7M $503M --
Operating Income (Adjusted) $412.5M $458.6M $481.8M $515.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.4M $8.9M $21.4M $86.6M $16.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $146.9M $181M $267.6M $198.5M $201.5M
Inventory $117.4M $151M $207.4M $160.9M $153.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $77.9M $299.3M $310.9M $203.9M $194M
Total Current Assets $493.3M $808.1M $1.1B $826.6M $742.3M
 
Property Plant And Equipment $6B $6.4B $6.8B $7.1B $7.6B
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.3B $1.3B $1.3B $1.3B
Other Intangibles $11.9M $10.8M $9.6M $8.4M $7.6M
Other Long-Term Assets $37.8M $38.1M $46.7M $62.2M $70.4M
Total Assets $8.1B $9.1B $9.6B $9.6B $10B
 
Accounts Payable $183.3M $217.8M $310M $186.4M $229.1M
Accrued Expenses $66.5M $70.7M $80.5M $89.8M $106.4M
Current Portion Of Long-Term Debt $8.4M -- $525M $600M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $27.1M $19M $52.6M $105.4M $98.3M
Total Current Liabilities $696.5M $901.7M $1.7B $1.2B $763.4M
 
Long-Term Debt $3.5B $4.1B $3.6B $3.8B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $6.2B $6.5B $6.3B $6.4B
 
Common Stock $62.8M $64.8M $66.1M $68.3M $71.7M
Other Common Equity Adj -$27.3M -$20.1M -$15.6M -$14.8M -$9.4M
Common Equity $2.6B $2.8B $3B $3.2B $3.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $101.3M $100M $95M $90.5M $83.7M
Total Equity $2.7B $2.9B $3.1B $3.3B $3.6B
 
Total Liabilities and Equity $8.1B $9.1B $9.6B $9.6B $10B
Cash and Short Terms $6.4M $8.9M $21.4M $86.6M $16.1M
Total Debt $3.8B $4.5B $4.7B $4.4B $4.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.4M $8.9M $21.4M $86.6M $16.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $146.9M $181M $267.6M $198.5M $201.5M
Inventory $117.4M $151M $207.4M $160.9M $153.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $77.9M $299.3M $310.9M $203.9M $194M
Total Current Assets $493.3M $808.1M $1.1B $826.6M $742.3M
 
Property Plant And Equipment $6B $6.4B $6.8B $7.1B $7.6B
Long-Term Investments -- -- -- -- --
Goodwill $1.3B $1.3B $1.3B $1.3B $1.3B
Other Intangibles $11.9M $10.8M $9.6M $8.4M $7.6M
Other Long-Term Assets $37.8M $38.1M $46.7M $62.2M $70.4M
Total Assets $8.1B $9.1B $9.6B $9.6B $10B
 
Accounts Payable $183.3M $217.8M $310M $186.4M $229.1M
Accrued Expenses $66.5M $70.7M $80.5M $89.8M $106.4M
Current Portion Of Long-Term Debt $8.4M -- $525M $600M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $27.1M $19M $52.6M $105.4M $98.3M
Total Current Liabilities $696.5M $901.7M $1.7B $1.2B $763.4M
 
Long-Term Debt $3.5B $4.1B $3.6B $3.8B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $6.2B $6.5B $6.3B $6.4B
 
Common Stock $62.8M $64.8M $66.1M $68.3M $71.7M
Other Common Equity Adj -$27.3M -$20.1M -$15.6M -$14.8M -$9.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $101.3M $100M $95M $90.5M $83.7M
Total Equity $2.7B $2.9B $3.1B $3.3B $3.6B
 
Total Liabilities and Equity $8.1B $9.1B $9.6B $9.6B $10B
Cash and Short Terms $6.4M $8.9M $21.4M $86.6M $16.1M
Total Debt $3.8B $4.5B $4.7B $4.4B $4.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $242.8M $251.2M $270.8M $276M $283.7M
Depreciation & Amoritzation -- -- $250.9M $256.8M $270.1M
Stock-Based Compensation $5.4M $9.7M $8.6M $7M $10.6M
Change in Accounts Receivable -$10.8M -$43.2M -$184.5M $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) $13.7M $10.7M $13.8M $27M $93M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.9M $3.1M $13.2M $66M -$69.6M
Ending Cash (CF) $10.7M $13.8M $27M $93M $23.4M
 
Levered Free Cash Flow -$225.5M -$742.1M -$19.6M $388.8M -$24.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $80.5M $74.3M $76.1M $83.3M $101.1M
Depreciation & Amoritzation -- -- -- $256.8M $270.1M
Stock-Based Compensation $2.7M $2.5M $1.8M $2.4M $2.4M
Change in Accounts Receivable -$86.8M -$140.5M -$248.8M -$98.3M -$149.6M
Change in Inventories $13.7M -$5.8M $13M $7.9M $2.3M
Cash From Operations $122.4M $80.2M $90.5M $188.4M $153.2M
 
Capital Expenditures $231.4M $179.7M $138.1M $133.8M $213.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$231.9M -$180.1M -$137.6M -$132.9M -$214M
 
Dividends Paid (Ex Special Dividend) -$35.4M -$38M -$40.9M -$42.7M -$46.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- -$17.5M
Long-Term Debt Repaid $263.7M $36K -- $10.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.7M -$6.8M -$6.5M -$6.2M -$5M
Cash From Financing $109.1M $98.8M $57M -$563M $64.6M
 
Beginning Cash (CF) $11.2M $14.9M $17.1M $600.5M $19.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$473K -$1.1M $9.9M -$507.5M $3.8M
Ending Cash (CF) $10.7M $13.8M $27M $93M $23.4M
 
Levered Free Cash Flow -$109M -$99.5M -$47.6M $54.6M -$60.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $242.8M $251.2M $270.8M $276M $283.7M
Depreciation & Amoritzation -- -- -- $256.8M $270.1M
Stock-Based Compensation $5.4M $9.7M $8.6M $7M $10.6M
Change in Accounts Receivable -$10.8M -$43.2M -$184.5M $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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.9M $3.1M $13.2M $66M -$69.6M
Ending Cash (CF) -- -- -- -- --
 
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 $251.2M $270.8M $276M $283.7M --
Depreciation & Amoritzation -- -- $256.8M $270.1M --
Stock-Based Compensation $9.7M $8.6M $7M $10.6M --
Change in Accounts Receivable -$43.2M -$184.5M $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 --
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) $49.3M $67.6M $831.2M $874M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $13.2M $66M -$69.6M --
Ending Cash (CF) $52.4M $80.8M $897.2M $804.4M --
 
Levered Free Cash Flow -$742.1M -$19.6M $388.8M -$24.9M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Buy
80
CORT alert for Apr 1

Corcept Therapeutics [CORT] is down 7.87% over the past day.

Sell
47
RGC alert for Apr 1

Regencell Bioscience Holdings [RGC] is down 0.85% over the past day.

Buy
74
COOP alert for Apr 1

Mr. Cooper Group [COOP] is up 1.51% over the past day.

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

Show me the best stock