← BKH Overview

Black Hills Corp Liquidation Value Calculator

Black Hills Corp

Current Price: N/A

Loading calculator data...

Advanced: All 192 XBRL Tags

Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.

Balance Sheet

TagValueUnit
accounts_payable
Accounts Payable Current total
AccountsPayableCurrent
$311.70M USD
accounts_receivable
Accounts Receivable Net Current total
AccountsReceivableNetCurrent
$389.00M USD
cash
Cash And Cash Equivalents At Carrying Value total
CashAndCashEquivalentsAtCarryingValue
$182.80M USD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents total
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
$190.40M USD
current_liabilities
Accrued Liabilities Current total
AccruedLiabilitiesCurrent
$322.60M USD
Employee Related Liabilities Current total
EmployeeRelatedLiabilitiesCurrent
$92.80M USD
Interest Payable Current total
InterestPayableCurrent
$57.20M USD
Long Term Debt Current total
LongTermDebtCurrent
$0 USD
Other Accrued Liabilities Current total
OtherAccruedLiabilitiesCurrent
$58.80M USD
inventory
Inventory Net total
InventoryNet
$172.40M USD
liabilities_current
Liabilities Current total
LiabilitiesCurrent
$740.00M USD
long_term_debt
Long Term Debt Noncurrent fact
LongTermDebtNoncurrent
$4.70B USD
long_term_investments
Investments total $16.90M USD
shares_outstanding
Common Stock Shares Outstanding total
CommonStockSharesOutstanding
75.5M shares
Unmapped Tags (175)
Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
$223.30MUSD
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
$2.11BUSD
Additional Paid In Capital
AdditionalPaidInCapital
$2.42BUSD
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
$2.40MUSD
Allowance For Doubtful Accounts Receivable Recoveries
AllowanceForDoubtfulAccountsReceivableRecoveries
$3.90MUSD
Allowance For Doubtful Accounts Receivable Write Offs
AllowanceForDoubtfulAccountsReceivableWriteOffs
$10.80MUSD
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
$1.20MUSD
Asset Retirement Obligation Liabilities Incurred
AssetRetirementObligationLiabilitiesIncurred
$0USD
Asset Retirement Obligation Liabilities Settled
AssetRetirementObligationLiabilitiesSettled
$0USD
Assets
Assets
$10.87BUSD
Assets Current
AssetsCurrent
$995.90MUSD
Assets Noncurrent Other Than Noncurrent Investments And Property Plant And Equipment
AssetsNoncurrentOtherThanNoncurrentInvestmentsAndPropertyPlantAndEquipment
$1.64BUSD
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
$118.80MUSD
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
$3USD/shares
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
$1USD/shares
Common Stock Shares Authorized
CommonStockSharesAuthorized
$100.00Mshares
Common Stock Shares Issued
CommonStockSharesIssued
$75.52Mshares
Common Stock Value
CommonStockValue
$75.50MUSD
Deferred Finance Costs Net
DeferredFinanceCostsNet
$26.10MUSD
Deferred Tax Assets Investments
DeferredTaxAssetsInvestments
$9.90MUSD
Deferred Tax Assets Net
DeferredTaxAssetsNet
$318.70MUSD
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
$79.80MUSD
Deferred Tax Assets Operating Loss Carryforwards State And Local
DeferredTaxAssetsOperatingLossCarryforwardsStateAndLocal
$8.10MUSD
Deferred Tax Assets Other
DeferredTaxAssetsOther
$40.20MUSD
Deferred Tax Assets Regulatory Assets And Liabilities
DeferredTaxAssetsRegulatoryAssetsAndLiabilities
$68.50MUSD
Deferred Tax Assets Tax Credit Carryforwards
DeferredTaxAssetsTaxCreditCarryforwards
$104.10MUSD
Deferred Tax Assets Tax Credit Carryforwards Other
DeferredTaxAssetsTaxCreditCarryforwardsOther
$8.10MUSD
Deferred Tax Liabilities
DeferredTaxLiabilities
$697.90MUSD
Deferred Tax Liabilities Goodwill And Intangible Assets Goodwill
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsGoodwill
$84.00MUSD
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
$50.20MUSD
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
$753.70MUSD
Defined Benefit Plan Plan Assets Target Allocation Percentage
DefinedBenefitPlanPlanAssetsTargetAllocationPercentage
$1pure
Derivative Liabilities Current
DerivativeLiabilitiesCurrent
$5.80MUSD
Dividends Common Stock Cash
DividendsCommonStockCash
$197.90MUSD
Energy Related Inventory Natural Gas In Storage
EnergyRelatedInventoryNaturalGasInStorage
$48.70MUSD
Finitelived Intangible Assets Acquired1
FinitelivedIntangibleAssetsAcquired1
$0USD
Goodwill
Goodwill
$1.30BUSD
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
$6.40MUSD
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
$117.30MUSD
Investment Income Interest
InvestmentIncomeInterest
$6.80MUSD
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
$10.87BUSD
Liabilities Other Than Longterm Debt Noncurrent
LiabilitiesOtherThanLongtermDebtNoncurrent
$1.52BUSD
Minority Interest Decrease From Distributions To Noncontrolling Interest Holders
MinorityInterestDecreaseFromDistributionsToNoncontrollingInterestHolders
$9.80MUSD
Other Assets Current
OtherAssetsCurrent
$81.10MUSD
Other Assets Noncurrent
OtherAssetsNoncurrent
$78.80MUSD
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
$213.40MUSD
Pension And Other Postretirement Defined Benefit Plans Liabilities Noncurrent
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent
$123.40MUSD
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
$25.00Mshares
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
$0shares
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
$10.34BUSD
Property Plant And Equipment Gross Period Increase Decrease
PropertyPlantAndEquipmentGrossPeriodIncreaseDecrease
$889.80MUSD
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
$8.23BUSD
Ratio Of Indebtedness To Net Capital1
RatioOfIndebtednessToNetCapital1
$1pure
Regulatory Assets
RegulatoryAssets
$394.70MUSD
Regulatory Liabilities
RegulatoryLiabilities
$588.20MUSD
Restricted Cash And Investments Current
RestrictedCashAndInvestmentsCurrent
$7.60MUSD
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
$1.34BUSD
Stockholders Equity
StockholdersEquity
$3.82BUSD
Stockholders Equity Including Portion Attributable To Noncontrolling Interest
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest
$3.91BUSD
Treasury Stock Common Shares
TreasuryStockCommonShares
$43,167shares
Treasury Stock Value
TreasuryStockValue
$2.60MUSD
Unbilled Receivables Current
UnbilledReceivablesCurrent
$168.10MUSD
Adjustments To Additional Paid In Capital Stock Issued Issuance Costs
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts
$2.40MUSD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
$167.00MUSD
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
$54.30MUSD
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
$1.02BUSD
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
$697.90MUSD
Depreciation And Amortization
DepreciationAndAmortization
$283.80MUSD
Employee Service Share Based Compensation Nonvested Awards Total Compensation Cost Not Yet Recognized
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized
$14.90MUSD
Increase Decrease In Accounts Receivable And Other Operating Assets
IncreaseDecreaseInAccountsReceivableAndOtherOperatingAssets
$45.00MUSD
Increase Decrease In Inventories
IncreaseDecreaseInInventories
$17.80MUSD
Increase Decrease In Other Accounts Payable And Accrued Liabilities
IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
$24.00MUSD
Increase Decrease In Other Operating Capital Net
IncreaseDecreaseInOtherOperatingCapitalNet
$18.80MUSD
Lessor Operating Lease Payments To Be Received
LessorOperatingLeasePaymentsToBeReceived
$65.70MUSD
Lessor Operating Lease Payments To Be Received Five Years
LessorOperatingLeasePaymentsToBeReceivedFiveYears
$2.40MUSD
Lessor Operating Lease Payments To Be Received Four Years
LessorOperatingLeasePaymentsToBeReceivedFourYears
$2.50MUSD
Lessor Operating Lease Payments To Be Received Next Twelve Months
LessorOperatingLeasePaymentsToBeReceivedNextTwelveMonths
$3.90MUSD
Lessor Operating Lease Payments To Be Received Thereafter
LessorOperatingLeasePaymentsToBeReceivedThereafter
$52.00MUSD
Lessor Operating Lease Payments To Be Received Three Years
LessorOperatingLeasePaymentsToBeReceivedThreeYears
$2.50MUSD
Lessor Operating Lease Payments To Be Received Two Years
LessorOperatingLeasePaymentsToBeReceivedTwoYears
$2.40MUSD
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
$321.80MUSD
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
$-828.20MUSD
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
$673.40MUSD
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
$8.40MUSD
Payments Of Dividends
PaymentsOfDividends
$197.90MUSD
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
$819.80MUSD
Payments To Minority Shareholders
PaymentsToMinorityShareholders
$9.80MUSD
Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
$219.20MUSD
Proceeds From Issuance Of Long Term Debt
ProceedsFromIssuanceOfLongTermDebt
$450.00MUSD
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
$-5.90MUSD
Repayments Of Long Term Debt
RepaymentsOfLongTermDebt
$0USD
Share Based Compensation
ShareBasedCompensation
$11.80MUSD
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Available For Grant
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant
$1.83Mshares
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
$9.50MUSD
Accrual For Taxes Other Than Income Taxes Current
AccrualForTaxesOtherThanIncomeTaxesCurrent
$54.80MUSD
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
$-9.70MUSD
Asset Retirement Obligation Accretion Expense
AssetRetirementObligationAccretionExpense
$4.20MUSD
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
$291.30MUSD
Comprehensive Income Net Of Tax Including Portion Attributable To Noncontrolling Interest
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest
$299.50MUSD
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
$12.40MUSD
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
$10.60MUSD
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
$-1.80MUSD
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
$-52.80MUSD
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
$-1.50MUSD
Earnings Per Share Basic
EarningsPerShareBasic
$4USD/shares
Earnings Per Share Diluted
EarningsPerShareDiluted
$4USD/shares
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
$0pure
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
$0pure
Effective Income Tax Rate Reconciliation Nondeductible Expense
EffectiveIncomeTaxRateReconciliationNondeductibleExpense
$0pure
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
$-0pure
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
$0pure
Effective Income Tax Rate Reconciliation Tax Credit Energy Related Amount
EffectiveIncomeTaxRateReconciliationTaxCreditEnergyRelatedAmount
$-15.30MUSD
Effective Income Tax Rate Reconciliation Tax Credit Energy Related Percent
EffectiveIncomeTaxRateReconciliationTaxCreditEnergyRelatedPercent
$-0pure
Effective Income Tax Rate Reconciliation Tax Credits Other
EffectiveIncomeTaxRateReconciliationTaxCreditsOther
$0pure
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
$1.20MUSD
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
$343.50MUSD
Income Taxes Paid Net
IncomeTaxesPaidNet
$-8.80MUSD
Income Taxes Receivable
IncomeTaxesReceivable
$23.30MUSD
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
$43.70MUSD
Income Tax Paid Federal After Refund Received
IncomeTaxPaidFederalAfterRefundReceived
$12.50MUSD
Income Tax Paid State And Local After Refund Received
IncomeTaxPaidStateAndLocalAfterRefundReceived
$-3.70MUSD
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
$72.10MUSD
Income Tax Reconciliation Nondeductible Expense
IncomeTaxReconciliationNondeductibleExpense
$3.20MUSD
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
$-6.20MUSD
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
$2.80MUSD
Income Tax Reconciliation Tax Credits Other
IncomeTaxReconciliationTaxCreditsOther
$-2.20MUSD
Interest Expense
InterestExpense
$200.10MUSD
Liability For Unpaid Claims And Claims Adjustment Expense Net
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpenseNet
$2.10MUSD
Net Income Loss
NetIncomeLoss
$291.60MUSD
Net Income Loss Attributable To Noncontrolling Interest
NetIncomeLossAttributableToNoncontrollingInterest
$8.20MUSD
Nonoperating Income Expense
NonoperatingIncomeExpense
$-194.00MUSD
Operating Expenses
OperatingExpenses
$1.77BUSD
Operating Income Loss
OperatingIncomeLoss
$537.50MUSD
Other Comprehensive Income Defined Benefit Plans Net Unamortized Gain Loss Arising During Period Net Of Tax
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax
$0USD
Other Comprehensive Income Defined Benefit Plans Net Unamortized Gain Loss Arising During Period Tax
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodTax
$0USD
Other Comprehensive Income Loss Derivative Excluded Component Increase Decrease After Adjustments Tax
OtherComprehensiveIncomeLossDerivativeExcludedComponentIncreaseDecreaseAfterAdjustmentsTax
$2.70MUSD
Other Comprehensive Income Loss Net Of Tax
OtherComprehensiveIncomeLossNetOfTax
$-300,000USD
Other Comprehensive Income Loss Reclassification Adjustment From AOCI Pension And Other Postretirement Benefit Plans For Net Gain Loss Net Of Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetGainLossNetOfTax
$600,000USD
Other Comprehensive Income Loss Reclassification Adjustment From AOCI Pension And Other Postretirement Benefit Plans Tax
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansTax
$-200,000USD
Other Noncash Income Expense
OtherNoncashIncomeExpense
$-900,000USD
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
$6.10MUSD
Pension And Other Postretirement Benefit Expense
PensionAndOtherPostretirementBenefitExpense
$11.60MUSD
Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
$2.29BUSD
Revenues
Revenues
$2.31BUSD
Unrecognized Tax Benefits Income Tax Penalties And Interest Accrued
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued
$400,000USD
Unrecognized Tax Benefits Income Tax Penalties And Interest Expense
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense
$400,000USD
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
$9.70MUSD
Asset Retirement Obligation
AssetRetirementObligation
$104.60MUSD
Asset Retirement Obligation Revision Of Estimate
AssetRetirementObligationRevisionOfEstimate
$-300,000USD
Collateral Already Posted Aggregate Fair Value
CollateralAlreadyPostedAggregateFairValue
$2.90MUSD
Defined Contribution Plan Employers Matching Contribution Annual Vesting Percentage
DefinedContributionPlanEmployersMatchingContributionAnnualVestingPercentage
$0pure
Defined Contribution Plan Maximum Annual Contributions Per Employee Percent
DefinedContributionPlanMaximumAnnualContributionsPerEmployeePercent
$0pure
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
$283.80MUSD
Guarantee Obligations Maximum Exposure
GuaranteeObligationsMaximumExposure
$569.90MUSD
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
$200,000shares
Interest Costs Incurred
InterestCostsIncurred
$206.90MUSD
Interest Paid Net
InterestPaidNet
$196.40MUSD
Liability For Uncertain Tax Positions Noncurrent
LiabilityForUncertainTaxPositionsNoncurrent
$9.10MUSD
Noncontrolling Interest In Variable Interest Entity
NoncontrollingInterestInVariableInterestEntity
$82.10MUSD
Number Of Reportable Segments
NumberOfReportableSegments
$2Segment
Profit Loss
ProfitLoss
$299.80MUSD
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
$7.20MUSD
Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
$221.60MUSD
Taxes Excluding Income And Excise Taxes
TaxesExcludingIncomeAndExciseTaxes
$67.40MUSD
Unrecognized Tax Benefits Decreases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions
$200,000USD
Unrecognized Tax Benefits Increases Resulting From Current Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions
$700,000USD
Unrecognized Tax Benefits Increases Resulting From Prior Period Tax Positions
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions
$800,000USD
Unrecognized Tax Benefits That Would Impact Effective Tax Rate
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate
$8.80MUSD
DeferredTaxLiabilitiesRegulatoryAssets
DeferredTaxLiabilitiesRegulatoryAssets
$39.80MUSD
EnergyRelatedInventoryOtherFossilFuel
EnergyRelatedInventoryOtherFossilFuel
$6.40MUSD
IncreaseDecreaseInOtherRegulatoryAssets
IncreaseDecreaseInOtherRegulatoryAssets
$-59.10MUSD
RegulatoryAssetsCurrent
RegulatoryAssetsCurrent
$139.70MUSD
RegulatoryAssetsNoncurrent
RegulatoryAssetsNoncurrent
$255.00MUSD
RegulatoryLiabilityCurrent
RegulatoryLiabilityCurrent
$99.90MUSD
RegulatoryLiabilityNoncurrent
RegulatoryLiabilityNoncurrent
$488.30MUSD

Showing balance sheet tags only. Liquidation analysis uses balance sheet data.

Comments