11/06/2025 | Press release | Distributed by Public on 11/06/2025 10:58
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussions should be read in conjunction with the Notes contained herein and Management's Discussion and Analysis of Financial Condition and Results of Operations appearing in our 2024 Annual Report on Form 10-K.
Executive Summary
We are a customer-focused energy solutions provider with a mission of Improving Life with Energyfor more than 1.35 million customers and 800+ communities we serve. Our aspiration is to be the trusted energy partner across our growing eight-state footprint, including Arkansas, Colorado, Iowa, Kansas, Montana, Nebraska, South Dakota, and Wyoming. Our strategy is centered on four priorities: People & Culture-build a team that wins together, Operational Excellence-relentlessly deliver on our commitment to serve our customers, Transformation-be a simple and connected company and Growth-grow to be a dominant long-term energy provider.
We conduct our business operations through two operating segments: Electric Utilities and Gas Utilities. Certain unallocated corporate expenses that support our operating segments are presented as Corporate and Other. We conduct our utility operations under the name Black Hills Energy predominantly in rural areas of the Rocky Mountains and Midwestern states. We consider ourselves a domestic electric and natural gas utility company.
We have provided energy and served customers for 141 years, since the 1883 gold rush days in Deadwood, South Dakota. Throughout our history, the common thread that unites the past to the present is our commitment to serve our customers and communities. By being responsive and service focused, we can help our customers and communities thrive while meeting rapidly changing customer expectations.
Recent Developments
Pending Merger with NorthWestern
On August 18, 2025, we entered into the Merger Agreement with NorthWestern and Merger Sub. See Note 14of the Condensed Notes to Consolidated Financial Statements for further discussion about the pending Merger.
One Big Beautiful Bill Act
See Note 11of the Condensed Notes to Consolidated Financial Statements for discussion surrounding the OBBBA.
Trade Tariffs
Trade tariffs have been enacted over the last several months through presidential executive orders affecting products exported by several U.S. trading partners, and retaliatory tariffs have been imposed by some of these trading partners. While some tariffs scheduled to take effect were temporarily suspended, broad tariffs remain in effect with the possibility of additional tariffs being imposed. We are currently unable to predict the impact that recently imposed and possible future tariffs may have on our business. Trade tariffs have not had a material impact on our operations or financial performance to date. We are closely monitoring the impacts of trade tariffs and the potential effect they may have on our financial position, results of operations, or cash flows.
Business Segment Recent Developments
Electric Utilities
Gas Utilities
Corporate and Other
Results of Operations
Certain lines of business in which we operate are highly seasonal, and revenue from, and certain expenses for, such operations may fluctuate significantly among quarterly periods. Demand for electricity and natural gas is sensitive to seasonal cooling, heating and industrial load requirements. In particular, the normal peak usage season for our Electric Utilities is June through August while the normal peak usage season for our Gas Utilities is November through March. Significant earnings variances can be expected between the Gas Utilities segment's peak and off-peak seasons. Due to this seasonal nature, our results of operations for the three and nine months ended September 30, 2025, and 2024, and our financial condition as of September 30, 2025, and December 31, 2024, are not necessarily indicative of the results of operations and financial condition to be expected as of or for any other period or for the entire year.
All amounts are presented on a pre-tax basis unless otherwise indicated. Minor differences in amounts may result due to rounding.
Consolidated Summary and Overview
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||
|
2025 |
2024 |
2025 vs 2024 Variance |
2025 |
2024 |
2025 vs 2024 Variance |
|||||||||||||
|
(in millions, except per share amounts) |
||||||||||||||||||
|
Operating income (loss): |
||||||||||||||||||
|
Electric Utilities |
$ |
62.4 |
$ |
65.1 |
$ |
(2.7 |
) |
$ |
165.7 |
$ |
176.0 |
$ |
(10.3 |
) |
||||
|
Gas Utilities |
20.8 |
10.9 |
9.9 |
207.7 |
164.6 |
43.1 |
||||||||||||
|
Corporate and Other (a) |
(4.5 |
) |
(0.2 |
) |
(4.3 |
) |
(7.3 |
) |
(0.8 |
) |
(6.5 |
) |
||||||
|
Operating income |
78.7 |
75.8 |
2.9 |
366.1 |
339.8 |
26.3 |
||||||||||||
|
Interest expense, net |
(49.4 |
) |
(45.2 |
) |
(4.2 |
) |
(149.6 |
) |
(131.9 |
) |
(17.7 |
) |
||||||
|
Other income (expense), net |
0.6 |
(1.3 |
) |
1.9 |
1.1 |
(1.7 |
) |
2.8 |
||||||||||
|
Income tax (expense) |
(4.0 |
) |
(2.9 |
) |
(1.1 |
) |
(26.5 |
) |
(23.6 |
) |
(2.9 |
) |
||||||
|
Net income |
25.9 |
26.4 |
(0.5 |
) |
191.1 |
182.6 |
8.5 |
|||||||||||
|
Net income attributable to non-controlling interest |
(1.0 |
) |
(2.0 |
) |
1.0 |
(4.5 |
) |
(7.6 |
) |
3.1 |
||||||||
|
Net income available for common stock |
$ |
24.9 |
$ |
24.4 |
$ |
0.5 |
$ |
186.6 |
$ |
175.0 |
$ |
11.6 |
||||||
|
Weighted average common shares outstanding, Diluted |
72.9 |
70.6 |
2.3 |
72.4 |
69.3 |
3.1 |
||||||||||||
|
Total earnings per share of common stock, Diluted |
$ |
0.34 |
$ |
0.35 |
$ |
(0.01 |
) |
$ |
2.58 |
$ |
2.52 |
$ |
0.06 |
|||||
Three Months Ended September 30, 2025, Compared to the Three Months Ended September 30, 2024
Nine Months Ended September 30, 2025, Compared to the Nine Months Ended September 30, 2024:
Segment Operating Results
A discussion of operating results from our business segments follows. Unless otherwise indicated, segment information does not include inter-segment eliminations.
Non-GAAP Financial Measures
The following discussion includes financial information prepared in accordance with GAAP and a "non-GAAP financial measure", Electric and Gas Utility margin. Generally, a non-GAAP financial measure is a numerical measure of a company's financial performance, financial position or cash flows that excludes (or includes) amounts that are included in (or excluded from) the most directly comparable measure calculated and presented in accordance with GAAP. We define Electric and Gas Utility margin as operating revenue less cost of fuel, purchased power and cost of natural gas sold. Electric and Gas Utility margin is a non-GAAP financial measure due to the exclusion of operation and maintenance expenses determined to be directly attributable to revenue-producing activities, depreciation and amortization expenses, and taxes other than income taxes from the measure.
We believe that Gas and Electric Utility margin provides a useful basis for evaluating our segment operating results since our Utilities have regulatory mechanisms that allow them to pass prudently incurred costs of energy through to the customer in current rates. As a result, management uses Gas and Electric Utility margin internally when assessing the financial performance of our operating segments as this measure excludes the majority of revenue fluctuations caused by changes in these costs of energy. Similarly, the presentation of Gas and Electric Utility margin is intended to supplement investors' understanding of operating performance.
Our Electric and Gas Utility margin measure may not be comparable to other companies' Electric and Gas Utility margin measures. The following table includes a reconciliation of Electric and Gas Utility margin to Gross margin, the most directly comparable GAAP measure:
|
Electric Utilities |
Gas Utilities |
|||||||||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||
|
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
|||||||||||||||||
|
(in millions) |
||||||||||||||||||||||||
|
Revenue |
$ |
249.7 |
$ |
232.5 |
$ |
706.3 |
$ |
659.8 |
$ |
184.4 |
$ |
173.6 |
$ |
979.9 |
$ |
884.2 |
||||||||
|
Fuel, purchased power and cost of natural gas sold |
(69.8 |
) |
(54.9 |
) |
(192.2 |
) |
(155.7 |
) |
(42.3 |
) |
(39.7 |
) |
(403.7 |
) |
(362.9 |
) |
||||||||
|
Operations and maintenance (a) |
(44.4 |
) |
(38.0 |
) |
(130.1 |
) |
(116.5 |
) |
(42.0 |
) |
(44.3 |
) |
(129.0 |
) |
(129.5 |
) |
||||||||
|
Depreciation and amortization |
(38.3 |
) |
(38.0 |
) |
(113.0 |
) |
(108.9 |
) |
(33.2 |
) |
(31.3 |
) |
(97.6 |
) |
(92.8 |
) |
||||||||
|
Taxes other than income taxes |
(9.4 |
) |
(9.4 |
) |
(27.6 |
) |
(28.7 |
) |
(7.8 |
) |
(6.9 |
) |
(22.4 |
) |
(21.3 |
) |
||||||||
|
Gross margin (GAAP) |
$ |
87.8 |
$ |
92.2 |
$ |
243.4 |
$ |
250.0 |
$ |
59.1 |
$ |
51.4 |
$ |
327.2 |
$ |
277.7 |
||||||||
|
Operations and maintenance (a) |
44.4 |
38.0 |
130.1 |
116.5 |
42.0 |
44.3 |
129.0 |
129.5 |
||||||||||||||||
|
Depreciation and amortization |
38.3 |
38.0 |
113.0 |
108.9 |
33.2 |
31.3 |
97.6 |
92.8 |
||||||||||||||||
|
Taxes other than income taxes |
9.4 |
9.4 |
27.6 |
28.7 |
7.8 |
6.9 |
22.4 |
21.3 |
||||||||||||||||
|
Electric and Gas Utility margin (non-GAAP) |
$ |
179.9 |
$ |
177.6 |
$ |
514.1 |
$ |
504.1 |
$ |
142.1 |
$ |
133.9 |
$ |
576.2 |
$ |
521.3 |
||||||||
Electric Utilities
Operating results for the Electric Utilities were as follows:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||
|
2025 |
2024 |
2025 vs 2024 Variance |
2025 |
2024 |
2025 vs 2024 Variance |
|||||||||||||
|
(in millions) |
||||||||||||||||||
|
Revenue |
$ |
249.7 |
$ |
232.5 |
$ |
17.2 |
$ |
706.3 |
$ |
659.8 |
$ |
46.5 |
||||||
|
Fuel and purchased power |
69.8 |
54.9 |
14.9 |
192.2 |
155.7 |
36.5 |
||||||||||||
|
Electric Utility margin (non-GAAP) (a) |
179.9 |
177.6 |
2.3 |
514.1 |
504.1 |
10.0 |
||||||||||||
|
Operations and maintenance |
69.8 |
65.1 |
4.7 |
207.8 |
190.5 |
17.3 |
||||||||||||
|
Depreciation and amortization |
38.3 |
38.0 |
0.3 |
113.0 |
108.9 |
4.1 |
||||||||||||
|
Taxes other than income taxes |
9.4 |
9.4 |
- |
27.6 |
28.7 |
(1.1 |
) |
|||||||||||
|
117.5 |
112.5 |
5.0 |
348.4 |
328.1 |
20.3 |
|||||||||||||
|
Operating income |
$ |
62.4 |
$ |
65.1 |
$ |
(2.7 |
) |
$ |
165.7 |
$ |
176.0 |
$ |
(10.3 |
) |
||||
Three Months Ended September 30, 2025, Compared to the Three Months Ended September 30, 2024:
|
(in millions) |
|||
|
New rates and rider recovery |
$ |
6.8 |
|
|
Prior year unplanned outages |
1.4 |
||
|
Weather |
(2.6 |
) |
|
|
Retail customer usage |
(1.1 |
) |
|
|
Transmission services |
(1.1 |
) |
|
|
Other |
(1.1 |
) |
|
|
$ |
2.3 |
||
Nine Months Ended September 30, 2025, Compared to the Nine Months Ended September 30, 2024:
|
(in millions) |
|||
|
New rates and rider recovery |
$ |
15.5 |
|
|
Retail customer growth and usage |
2.1 |
||
|
Current year and prior year unplanned outages |
1.8 |
||
|
Transmission services |
(3.9 |
) |
|
|
Weather |
(2.2 |
) |
|
|
Off-system excess energy sales |
(0.8 |
) |
|
|
Other |
(2.5 |
) |
|
|
$ |
10.0 |
||
Operating Statistics
|
Revenue |
Quantities Sold |
|||||||||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||
|
By Customer Class |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
||||||||||||||||
|
(in millions) |
(in GWh) |
|||||||||||||||||||||||
|
Retail Revenue - |
||||||||||||||||||||||||
|
Residential |
$ |
68.8 |
$ |
66.1 |
$ |
189.3 |
$ |
179.4 |
393.5 |
411.1 |
1,120.9 |
1,123.4 |
||||||||||||
|
Commercial |
74.6 |
70.7 |
210.3 |
199.9 |
561.6 |
571.9 |
1,578.5 |
1,590.6 |
||||||||||||||||
|
Industrial (a) |
49.8 |
41.6 |
147.3 |
126.8 |
639.1 |
531.5 |
1,912.8 |
1,643.4 |
||||||||||||||||
|
Municipal |
4.6 |
4.4 |
13.4 |
12.8 |
41.4 |
41.4 |
110.1 |
111.7 |
||||||||||||||||
|
Other Retail |
3.5 |
3.5 |
10.3 |
10.5 |
- |
- |
- |
- |
||||||||||||||||
|
Subtotal Retail Revenue - Electric |
201.3 |
186.3 |
570.6 |
529.4 |
1,635.6 |
1,555.9 |
4,722.3 |
4,469.1 |
||||||||||||||||
|
Wholesale |
5.5 |
6.1 |
16.9 |
21.1 |
110.5 |
124.4 |
366.7 |
459.2 |
||||||||||||||||
|
Market - off-system sales |
16.3 |
10.7 |
38.3 |
22.8 |
267.0 |
227.0 |
660.6 |
506.8 |
||||||||||||||||
|
Transmission |
11.1 |
13.6 |
33.3 |
39.1 |
- |
- |
- |
- |
||||||||||||||||
|
Other (b) |
15.5 |
15.8 |
47.2 |
47.4 |
- |
- |
- |
- |
||||||||||||||||
|
Total Revenue and Quantities Sold |
$ |
249.7 |
$ |
232.5 |
$ |
706.3 |
$ |
659.8 |
$ |
2,013.1 |
$ |
1,907.3 |
5,749.6 |
5,435.1 |
||||||||||
|
Other Uses, Losses, or Generation, net (c) |
112.9 |
110.7 |
332.4 |
237.5 |
||||||||||||||||||||
|
Total Energy |
2,126.0 |
2,018.0 |
6,082.0 |
5,672.6 |
||||||||||||||||||||
|
Revenue |
Quantities Sold |
|||||||||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||
|
By Business Unit |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
||||||||||||||||
|
(in millions) |
(in GWh) |
|||||||||||||||||||||||
|
Colorado Electric |
$ |
79.6 |
$ |
74.9 |
$ |
218.3 |
$ |
208.7 |
621.3 |
675.4 |
1,677.7 |
1,816.8 |
||||||||||||
|
South Dakota Electric |
90.6 |
86.0 |
255.5 |
242.5 |
711.8 |
669.8 |
2,032.7 |
1,882.3 |
||||||||||||||||
|
Wyoming Electric |
68.6 |
60.3 |
200.0 |
176.7 |
659.9 |
537.1 |
1,970.9 |
1,661.8 |
||||||||||||||||
|
Integrated Generation |
10.9 |
11.3 |
32.5 |
31.9 |
20.1 |
25.0 |
68.3 |
74.2 |
||||||||||||||||
|
Total Revenue and Quantities Sold |
$ |
249.7 |
$ |
232.5 |
$ |
706.3 |
$ |
659.8 |
2,013.1 |
1,907.3 |
5,749.6 |
5,435.1 |
||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
|
Quantities Generated and Purchased by Fuel Type |
2025 |
2024 |
2025 |
2024 |
||||||||
|
(in GWh) |
||||||||||||
|
Generated: |
||||||||||||
|
Coal (a) |
556.8 |
645.7 |
1,614.1 |
1,804.5 |
||||||||
|
Natural Gas and Oil |
718.7 |
714.4 |
1,816.1 |
1,689.3 |
||||||||
|
Wind |
115.7 |
141.8 |
426.5 |
477.5 |
||||||||
|
Total Generated |
1,391.2 |
1,501.9 |
3,856.7 |
3,971.3 |
||||||||
|
Purchased: |
||||||||||||
|
Coal, Natural Gas, Oil, and Other Market Purchases |
458.9 |
223.5 |
1,305.4 |
863.0 |
||||||||
|
Wind and Solar |
275.9 |
292.6 |
919.9 |
838.3 |
||||||||
|
Total Purchased (b) |
734.8 |
516.1 |
2,225.3 |
1,701.3 |
||||||||
|
Total Generated and Purchased |
2,126.0 |
2,018.0 |
6,082.0 |
5,672.6 |
||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||
|
Quantities Generated and Purchased by Business Unit |
2025 |
2024 |
2025 |
2024 |
||||||||
|
(in GWh) |
||||||||||||
|
Generated: |
||||||||||||
|
Colorado Electric |
228.1 |
275.3 |
595.5 |
659.9 |
||||||||
|
South Dakota Electric (a) |
453.8 |
549.1 |
1,377.6 |
1,503.5 |
||||||||
|
Wyoming Electric |
236.9 |
227.9 |
676.3 |
630.9 |
||||||||
|
Integrated Generation |
472.4 |
449.6 |
1,207.3 |
1,177.0 |
||||||||
|
Total Generated |
1,391.2 |
1,501.9 |
3,856.7 |
3,971.3 |
||||||||
|
Purchased: |
||||||||||||
|
Colorado Electric |
72.8 |
67.2 |
269.5 |
330.1 |
||||||||
|
South Dakota Electric (a) |
294.7 |
161.8 |
738.6 |
425.4 |
||||||||
|
Wyoming Electric (b) |
357.7 |
269.0 |
1,173.5 |
894.5 |
||||||||
|
Integrated Generation |
9.6 |
18.1 |
43.7 |
51.3 |
||||||||
|
Total Purchased |
734.8 |
516.1 |
2,225.3 |
1,701.3 |
||||||||
|
Total Generated and Purchased |
2,126.0 |
2,018.0 |
6,082.0 |
5,672.6 |
||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||
|
2025 |
2024 |
2025 |
2024 |
|||||
|
Degree Days |
Actual |
Variance from Normal |
Actual |
Variance from Normal |
Actual |
Variance from Normal |
Actual |
Variance from Normal |
|
Heating Degree Days: |
||||||||
|
Colorado Electric |
(15)% |
(57)% |
3,390 |
8% |
3,050 |
(8)% |
||
|
South Dakota Electric |
(41)% |
(71)% |
4,432 |
--- |
4,080 |
(12)% |
||
|
Wyoming Electric |
--- |
(35)% |
4,382 |
2% |
4,135 |
(8)% |
||
|
Combined (a) |
(24)% |
(58)% |
3,952 |
3% |
3,624 |
(10)% |
||
|
Cooling Degree Days: |
||||||||
|
Colorado Electric |
(13)% |
5% |
1,005 |
(14)% |
1,247 |
10% |
||
|
South Dakota Electric |
10% |
57% |
15% |
48% |
||||
|
Wyoming Electric |
(31)% |
(6)% |
(30)% |
6% |
||||
|
Combined (a) |
(8)% |
17% |
(8)% |
19% |
||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||
|
Contracted generating facilities Availability(a) by fuel type |
2025 |
2024 |
2025 |
2024 |
|
Coal |
77.3% |
90.7% |
80.6% |
87.3% |
|
Natural gas and diesel oil |
97.9% |
98.0% |
94.2% |
95.4% |
|
Wind |
82.8% |
92.3% |
82.6% |
91.6% |
|
Total Availability (b) |
89.9% |
95.1% |
88.7% |
92.5% |
|
Wind Capacity Factor (a) |
26.1% |
32.0% |
32.4% |
36.2% |
Gas Utilities
Operating results for the Gas Utilities were as follows:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||
|
2025 |
2024 |
2025 vs 2024 Variance |
2025 |
2024 |
2025 vs 2024 Variance |
|||||||||||||
|
(in millions) |
||||||||||||||||||
|
Revenue |
$ |
184.4 |
$ |
173.6 |
$ |
10.8 |
$ |
979.9 |
$ |
884.2 |
$ |
95.7 |
||||||
|
Cost of natural gas sold |
42.3 |
39.7 |
2.6 |
403.7 |
362.9 |
40.8 |
||||||||||||
|
Gas Utility margin (non-GAAP) (a) |
142.1 |
133.9 |
8.2 |
576.2 |
521.3 |
54.9 |
||||||||||||
|
Operations and maintenance |
80.3 |
84.8 |
(4.5 |
) |
248.5 |
242.6 |
5.9 |
|||||||||||
|
Depreciation and amortization |
33.2 |
31.3 |
1.9 |
97.6 |
92.8 |
4.8 |
||||||||||||
|
Taxes other than income taxes |
7.8 |
6.9 |
0.9 |
22.4 |
21.3 |
1.1 |
||||||||||||
|
121.3 |
123.0 |
(1.7 |
) |
368.5 |
356.7 |
11.8 |
||||||||||||
|
Operating income |
$ |
20.8 |
$ |
10.9 |
$ |
9.9 |
$ |
207.7 |
$ |
164.6 |
$ |
43.1 |
||||||
Three Months Ended September 30, 2025, Compared to the Three Months Ended September 30, 2024:
|
(in millions) |
|||
|
New rates and rider recovery |
$ |
12.5 |
|
|
Weather |
(3.7 |
) |
|
|
Other |
$ |
(0.6 |
) |
|
$ |
8.2 |
||
Nine Months Ended September 30, 2025, Compared to the Nine Months Ended September 30, 2024:
|
(in millions) |
|||
|
New rates and rider recovery |
$ |
46.4 |
|
|
Weather |
8.4 |
||
|
Transport and transmission |
3.3 |
||
|
Retail customer growth |
3.2 |
||
|
Retail customer usage |
(6.1 |
) |
|
|
Other |
(0.3 |
) |
|
|
$ |
54.9 |
||
Operating Statistics
|
Revenue |
Quantities Sold and Transported |
|||||||||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||
|
By Customer Class |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
||||||||||||||||
|
(in millions) |
(Dth in millions) |
|||||||||||||||||||||||
|
Retail Revenue - |
||||||||||||||||||||||||
|
Residential |
$ |
86.0 |
$ |
76.2 |
$ |
543.4 |
$ |
476.5 |
3.6 |
3.5 |
41.5 |
38.2 |
||||||||||||
|
Commercial |
30.0 |
27.2 |
206.3 |
183.9 |
2.5 |
2.4 |
20.5 |
19.3 |
||||||||||||||||
|
Industrial |
8.2 |
7.6 |
21.3 |
18.5 |
2.0 |
2.4 |
4.4 |
5.1 |
||||||||||||||||
|
Other Retail (a) |
4.4 |
6.5 |
26.0 |
28.9 |
- |
- |
- |
- |
||||||||||||||||
|
Subtotal Retail Revenue - Gas |
128.6 |
117.5 |
797.0 |
707.8 |
8.1 |
8.3 |
66.4 |
62.6 |
||||||||||||||||
|
Transportation |
43.6 |
43.2 |
143.4 |
130.9 |
36.2 |
35.8 |
122.8 |
117.0 |
||||||||||||||||
|
Other (b) |
12.2 |
12.9 |
39.5 |
45.5 |
- |
- |
- |
- |
||||||||||||||||
|
Total Revenue and Quantities Sold |
$ |
184.4 |
$ |
173.6 |
$ |
979.9 |
$ |
884.2 |
44.3 |
44.1 |
189.2 |
179.6 |
||||||||||||
|
Revenue |
Quantities Sold and Transported |
|||||||||||||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||||||
|
By Business Unit |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
||||||||||||||||
|
(in millions) |
(Dth in millions) |
|||||||||||||||||||||||
|
Arkansas Gas |
$ |
31.0 |
$ |
25.4 |
$ |
196.5 |
$ |
167.2 |
4.9 |
4.5 |
23.4 |
21.5 |
||||||||||||
|
Colorado Gas |
27.9 |
31.5 |
182.7 |
191.5 |
3.5 |
3.3 |
21.9 |
21.3 |
||||||||||||||||
|
Iowa Gas |
21.7 |
21.0 |
138.6 |
110.4 |
6.1 |
5.8 |
28.1 |
26.4 |
||||||||||||||||
|
Kansas Gas |
23.7 |
19.6 |
114.9 |
90.8 |
8.6 |
8.5 |
27.9 |
26.1 |
||||||||||||||||
|
Nebraska Gas |
57.2 |
54.2 |
245.4 |
218.9 |
15.6 |
16.5 |
61.7 |
58.1 |
||||||||||||||||
|
Wyoming Gas |
22.9 |
21.9 |
101.8 |
105.4 |
5.6 |
5.5 |
26.2 |
26.2 |
||||||||||||||||
|
Total Revenue and Quantities Sold |
$ |
184.4 |
$ |
173.6 |
$ |
979.9 |
$ |
884.2 |
44.3 |
44.1 |
189.2 |
179.6 |
||||||||||||
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||
|
2025 |
2024 |
2025 |
2024 |
|||||
|
Heating Degree Days |
Actual |
Variance from Normal |
Actual |
Variance from Normal |
Actual |
Variance from Normal |
Actual |
Variance from Normal |
|
Arkansas Gas (a) |
(92)% |
(40)% |
2,151 |
(3)% |
1,925 |
(18)% |
||
|
Colorado Gas |
(7)% |
(29)% |
3,758 |
--- |
3,613 |
(5)% |
||
|
Iowa Gas |
2% |
(47)% |
4,003 |
(1)% |
3,450 |
(19)% |
||
|
Kansas Gas (a) |
(20)% |
(26)% |
3,001 |
7% |
2,576 |
(11)% |
||
|
Nebraska Gas |
(23)% |
(65)% |
3,633 |
--- |
3,281 |
(12)% |
||
|
Wyoming Gas |
(22)% |
(37)% |
4,586 |
--- |
4,384 |
(6)% |
||
|
Combined (b) |
(11)% |
(43)% |
3,811 |
(1)% |
3,502 |
(11)% |
||
Corporate and Other
Corporate and Other operating results, including inter-segment eliminations, were as follows:
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||
|
2025 |
2024 |
2025 vs 2024 Variance |
2025 |
2024 |
2025 vs 2024 Variance |
|||||||||||||
|
(in millions) |
||||||||||||||||||
|
Operating income (loss) |
$ |
(4.5 |
) |
$ |
(0.2 |
) |
$ |
(4.3 |
) |
$ |
(7.3 |
) |
$ |
(0.8 |
) |
$ |
(6.5 |
) |
Three Months Ended September 30, 2025, Compared to the Three Months Ended September 30, 2024:
Nine Months Ended September 30, 2025, Compared to the Nine Months Ended September 30, 2024:
Consolidated Interest Expense, Other Income and Income Tax Expense
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||||
|
2025 |
2024 |
2025 vs 2024 Variance |
2025 |
2024 |
2025 vs 2024 Variance |
|||||||||||||
|
(in millions) |
||||||||||||||||||
|
Interest expense, net |
$ |
(49.4 |
) |
$ |
(45.2 |
) |
$ |
(4.2 |
) |
$ |
(149.6 |
) |
$ |
(131.9 |
) |
$ |
(17.7 |
) |
|
Other income (expense), net |
0.6 |
(1.3 |
) |
1.9 |
1.1 |
(1.7 |
) |
2.8 |
||||||||||
|
Income tax (expense) |
(4.0 |
) |
(2.9 |
) |
(1.1 |
) |
(26.5 |
) |
(23.6 |
) |
(2.9 |
) |
||||||
Three Months Ended September 30, 2025, Compared to the Three Months Ended September 30, 2024:
Nine Months Ended September 30, 2025, Compared to the Nine Months Ended September 30, 2024:
Liquidity and Capital Resources
The following table provides an informational summary of our liquidity and capital structure as of:
|
September 30, 2025 |
December 31, 2024 |
|||||
|
(dollars in millions) |
||||||
|
Cash and cash equivalents |
$ |
21.1 |
$ |
16.1 |
||
|
Available capacity under Revolving Credit Facility and CP Program (a) |
620.9 |
612.7 |
||||
|
Available liquidity |
$ |
642.0 |
$ |
628.8 |
||
|
Capital structure |
||||||
|
Short-term debt |
$ |
126.0 |
$ |
133.8 |
||
|
Long-term debt (b) |
4,252.8 |
4,250.2 |
||||
|
Total debt |
4,378.8 |
4,384.0 |
||||
|
Total stockholders' equity (excludes non-controlling interest) |
3,768.0 |
3,501.5 |
||||
|
Total capitalization |
$ |
8,146.8 |
$ |
7,885.5 |
||
|
Debt to capitalization |
53.7 |
% |
55.6 |
% |
||
|
Long-term debt to total debt |
97.1 |
% |
96.9 |
% |
||
Future Financing Plans
We plan to fund our capital plan and strategic objectives by using cash generated from operating activities and various financing alternatives, which could include our Revolving Credit Facility, our CP Program, and the issuance of common stock under our ATM or in a secondary offering. We plan to repay our $300 million, 3.95%, senior unsecured notes due January 2026, at or before the maturity date.
CASH FLOW ACTIVITIES
The following tables summarize our cash flows for the nine months ended September 30, 2025:
Operating Activities:
|
Nine Months Ended September 30, |
|||||||||
|
2025 |
2024 |
2025 vs 2024 Variance |
|||||||
|
(in millions) |
|||||||||
|
Net income |
$ |
191.1 |
$ |
182.6 |
$ |
8.5 |
|||
|
Non-cash adjustments to Net income |
278.0 |
264.9 |
13.1 |
||||||
|
Total earnings |
$ |
469.1 |
$ |
447.5 |
$ |
21.6 |
|||
|
Changes in certain operating assets and liabilities: |
|||||||||
|
Materials, supplies and fuel, Accounts receivable and other current assets |
71.8 |
134.8 |
(63.0 |
) |
|||||
|
Accounts payable and other current liabilities |
(70.4 |
) |
(61.8 |
) |
(8.6 |
) |
|||
|
Regulatory assets |
47.1 |
61.6 |
(14.5 |
) |
|||||
|
Net inflow (outflow) from changes in certain operating assets and liabilities |
$ |
48.5 |
$ |
134.6 |
$ |
(86.1 |
) |
||
|
Other operating activities |
(12.3 |
) |
(16.0 |
) |
3.7 |
||||
|
Net cash provided by operating activities |
$ |
505.3 |
$ |
566.1 |
$ |
(60.8 |
) |
||
Nine Months Ended September 30, 2025, Compared to the Nine Months Ended September 30, 2024
Investing Activities:
|
Nine Months Ended September 30, |
|||||||||
|
2025 |
2024 |
2025 vs 2024 Variance |
|||||||
|
(in millions) |
|||||||||
|
Capital expenditures |
$ |
(550.2 |
) |
$ |
(530.5 |
) |
$ |
(19.7 |
) |
|
Other investing activities |
(6.2 |
) |
(1.5 |
) |
(4.7 |
) |
|||
|
Net cash (used in) investing activities |
$ |
(556.4 |
) |
$ |
(532.0 |
) |
$ |
(24.4 |
) |
Nine Months Ended September 30, 2025, Compared to the Nine Months Ended September 30, 2024
Financing Activities:
|
Nine Months Ended September 30, |
|||||||||
|
2025 |
2024 |
2025 vs 2024 Variance |
|||||||
|
(in millions) |
|||||||||
|
Dividends paid on common stock |
$ |
(146.8 |
) |
$ |
(135.8 |
) |
$ |
(11.0 |
) |
|
Common stock issued |
219.2 |
181.6 |
37.6 |
||||||
|
Short-term and long-term debt borrowings (repayments), net |
(7.8 |
) |
(132.5 |
) |
124.7 |
||||
|
Distributions to non-controlling interests |
(5.2 |
) |
(12.5 |
) |
7.3 |
||||
|
Other financing activities |
(2.6 |
) |
(8.3 |
) |
5.7 |
||||
|
Net cash provided by (used in) financing activities |
$ |
56.8 |
$ |
(107.5 |
) |
$ |
164.3 |
||
Nine Months Ended September 30, 2025, Compared to the Nine Months Ended September 30, 2024
CAPITAL RESOURCES
See Note 5of the Condensed Notes to Consolidated Financial Statements for recent financing updates and financial covenants information.
CREDIT RATINGS
The following table represents the credit ratings and outlook and risk profile of BHC as of the date of this report:
|
Rating Agency |
Senior Unsecured Rating |
Outlook |
|
S&P (a) |
BBB+ |
Stable |
|
Moody's (b) |
Baa2 |
Stable |
The following table represents the credit rating of South Dakota Electric as of the date of this report:
|
Rating Agency |
Senior Secured Rating |
|
S&P |
A |
CAPITAL REQUIREMENTS
Capital Expenditures
|
Actual (a) |
Forecasted (b) |
||||||||||||||||
|
Capital Expenditures by Segment |
Nine Months Ended |
2025 (c) |
2026 |
2027 |
2028 |
2029 |
|||||||||||
|
(in millions) |
|||||||||||||||||
|
Electric Utilities |
$ |
$ |
550 |
$ |
432 |
$ |
383 |
$ |
615 |
$ |
435 |
||||||
|
Gas Utilities |
431 |
386 |
412 |
447 |
447 |
||||||||||||
|
Corporate and Other |
21 |
41 |
27 |
27 |
27 |
||||||||||||
|
$ |
$ |
1,002 |
$ |
859 |
$ |
822 |
$ |
1,089 |
$ |
909 |
|||||||
Common Stock Dividends
Dividends paid on our common stock totaled $146.8 million for the nine months ended September 30, 2025, or $0.676 per share. On October 28, 2025, our board of directors declared a quarterly dividend of $0.676 per share payable December 1, 2025, equivalent to an annual dividend of $2.704 per share. The amount of any future cash dividends to be declared and paid, if any, will depend upon, among other things, our financial condition, funds from operations, the level of our capital expenditures, restrictions under our Revolving Credit Facility, and our future business prospects.
Critical Accounting Estimates
A summary of our critical accounting estimates is included in our 2024 Annual Report on Form 10-K. There were no material changes made as of September 30, 2025.
New Accounting Pronouncements
See Note 1of the Condensed Notes to Consolidated Financial Statements for a description of recent accounting pronouncements, if any, and our expectation of their impact on our results of operations and financial condition.