Hawaiian Electric Industries, Inc. (FRA:HWI)
Germany · Delayed Price · Currency is EUR 12.93
-0.27 (-2.01%)
At close: Jan 30, 2026
FRA:HWI Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,064 | 3,207 | 3,270 | 3,409 | 2,846 | 2,579 |
Other Revenue | 15.8 | 13.15 | 17.98 | 12.33 | 4.35 | 0.94 |
| 3,080 | 3,220 | 3,288 | 3,421 | 2,850 | 2,580 | |
Revenue Growth (YoY) | 3.28% | -2.06% | -3.90% | 20.02% | 10.49% | -10.24% |
Selling, General & Admin | - | - | - | - | 24.45 | 21.57 |
Other Operating Expenses | 2,855 | 3,013 | 3,008 | 3,138 | 2,434 | 2,250 |
Total Operating Expenses | 2,855 | 3,013 | 3,008 | 3,138 | 2,458 | 2,271 |
Operating Income | 225.43 | 206.99 | 279.01 | 283.24 | 391.91 | 308.28 |
Interest Expense | -120.7 | -129.1 | -127.42 | -105.29 | -96.25 | -90.58 |
Interest Income | 36.6 | 19.36 | 9.11 | - | - | - |
Net Interest Expense | -84.11 | -109.74 | -118.32 | -105.29 | -96.25 | -90.58 |
Allowance for Equity Funds for Construction | 14.62 | 13.79 | 15.16 | 10.57 | 9.53 | 8.77 |
Allowance for Borrowed Funds for Construction | 5.79 | 5.47 | 5.2 | 3.42 | 3.25 | 2.99 |
EBT Excluding Unusual Items | 161.73 | 116.52 | 181.05 | 191.94 | 308.45 | 229.46 |
Gain (Loss) on Sale of Investments | - | - | -0.64 | 8.12 | 0.53 | 9.28 |
Asset Writedown | - | -35 | - | - | - | - |
Other Unusual Items | - | -1,875 | - | - | - | - |
Pretax Income | 149.36 | -1,793 | 180.41 | 200.06 | 308.97 | 238.73 |
Income Tax Expense | 36.69 | -470.96 | 34.53 | 38.92 | 62.81 | 40.91 |
Earnings From Continuing Ops. | 112.67 | -1,323 | 145.88 | 161.15 | 246.17 | 197.82 |
Earnings From Discontinued Ops. | -97.41 | -103.49 | 53.36 | 79.99 | - | - |
Net Income | 15.26 | -1,426 | 199.24 | 241.14 | 246.17 | 197.82 |
Net Income to Common | 15.26 | -1,426 | 199.24 | 241.14 | 246.17 | 197.82 |
Net Income Growth | - | - | -17.38% | -2.04% | 24.44% | -9.21% |
Shares Outstanding (Basic) | 173 | 127 | 110 | 109 | 109 | 109 |
Shares Outstanding (Diluted) | 173 | 127 | 110 | 110 | 110 | 109 |
Shares Change (YoY) | 55.40% | 15.35% | 0.24% | 0.18% | 0.21% | -0.05% |
EPS (Basic) | 0.09 | -11.23 | 1.82 | 2.20 | 2.25 | 1.81 |
EPS (Diluted) | 0.09 | -11.24 | 1.82 | 2.20 | 2.25 | 1.81 |
EPS Growth | - | - | -17.42% | -2.28% | 24.31% | -9.04% |
Free Cash Flow | 78.46 | 143.23 | 108.74 | 115.14 | 61.15 | 45.51 |
Free Cash Flow Per Share | 0.45 | 1.13 | 0.99 | 1.05 | 0.56 | 0.42 |
Dividend Per Share | - | - | 1.080 | 1.400 | 1.360 | 1.320 |
Dividend Growth | - | - | -22.86% | 2.94% | 3.03% | 3.13% |
Profit Margin | 0.50% | -44.29% | 6.06% | 7.05% | 8.64% | 7.67% |
Free Cash Flow Margin | 2.55% | 4.45% | 3.31% | 3.37% | 2.15% | 1.76% |
EBITDA | 525.44 | 500.53 | 561.31 | 553.65 | 670.62 | 599.06 |
EBITDA Margin | 17.06% | 15.54% | 17.07% | 16.18% | 23.53% | 23.22% |
D&A For EBITDA | 300.01 | 293.53 | 282.31 | 270.41 | 278.7 | 290.78 |
EBIT | 225.43 | 206.99 | 279.01 | 283.24 | 391.91 | 308.28 |
EBIT Margin | 7.32% | 6.43% | 8.49% | 8.28% | 13.75% | 11.95% |
Effective Tax Rate | 24.56% | - | 19.14% | 19.45% | 20.33% | 17.14% |
Revenue as Reported | 3,080 | 3,220 | 3,288 | 3,421 | 2,850 | 2,580 |
Source: S&P Global Market Intelligence. Utility template. Financial Sources.