Hawaiian Electric Industries Inc
NYSE:HE
Income Statement
Earnings Waterfall
Hawaiian Electric Industries Inc
Revenue
|
3.7B
USD
|
Cost of Revenue
|
-3.3B
USD
|
Gross Profit
|
352.6m
USD
|
Operating Expenses
|
0
USD
|
Operating Income
|
352.6m
USD
|
Other Expenses
|
-153.4m
USD
|
Net Income
|
199.2m
USD
|
Income Statement
Hawaiian Electric Industries Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 234
N/A
|
3 236
+0%
|
3 240
+0%
|
3 276
+1%
|
3 240
-1%
|
3 094
-5%
|
2 919
-6%
|
2 769
-5%
|
2 603
-6%
|
2 516
-3%
|
2 458
-2%
|
2 387
-3%
|
2 381
0%
|
2 421
+2%
|
2 487
+3%
|
2 515
+1%
|
2 556
+2%
|
2 610
+2%
|
2 663
+2%
|
2 758
+4%
|
2 861
+4%
|
2 877
+1%
|
2 907
+1%
|
2 910
+0%
|
2 874
-1%
|
2 890
+1%
|
2 783
-4%
|
2 654
-5%
|
2 580
-3%
|
2 545
-1%
|
2 617
+3%
|
2 732
+4%
|
2 850
+4%
|
2 993
+5%
|
3 208
+7%
|
3 493
+9%
|
3 742
+7%
|
3 885
+4%
|
3 885
+0%
|
3 745
-4%
|
3 682
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 923)
|
(2 904)
|
(2 905)
|
(2 939)
|
(2 907)
|
(2 781)
|
(2 617)
|
(2 462)
|
(2 280)
|
(2 194)
|
(2 124)
|
(2 044)
|
(2 025)
|
(2 065)
|
(2 138)
|
(2 159)
|
(2 209)
|
(2 262)
|
(2 314)
|
(2 422)
|
(2 528)
|
(2 537)
|
(2 574)
|
(2 578)
|
(2 515)
|
(2 549)
|
(2 444)
|
(2 311)
|
(2 268)
|
(2 196)
|
(2 237)
|
(2 354)
|
(2 464)
|
(2 605)
|
(2 836)
|
(3 116)
|
(3 361)
|
(3 510)
|
(3 504)
|
(3 390)
|
(3 330)
|
|
Gross Profit |
311
N/A
|
332
+7%
|
335
+1%
|
337
+1%
|
333
-1%
|
313
-6%
|
302
-3%
|
308
+2%
|
323
+5%
|
322
0%
|
335
+4%
|
343
+2%
|
356
+4%
|
357
+0%
|
349
-2%
|
355
+2%
|
346
-3%
|
348
+1%
|
349
+0%
|
336
-4%
|
333
-1%
|
339
+2%
|
333
-2%
|
332
0%
|
359
+8%
|
341
-5%
|
340
0%
|
343
+1%
|
312
-9%
|
350
+12%
|
380
+9%
|
378
-1%
|
386
+2%
|
387
+0%
|
372
-4%
|
377
+1%
|
381
+1%
|
375
-2%
|
382
+2%
|
355
-7%
|
353
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
311
N/A
|
332
+7%
|
335
+1%
|
337
+1%
|
333
-1%
|
313
-6%
|
302
-3%
|
308
+2%
|
323
+5%
|
322
0%
|
335
+4%
|
343
+2%
|
356
+4%
|
357
+0%
|
349
-2%
|
355
+2%
|
346
-3%
|
348
+1%
|
349
+0%
|
336
-4%
|
333
-1%
|
339
+2%
|
333
-2%
|
332
0%
|
359
+8%
|
330
-8%
|
329
0%
|
332
+1%
|
312
-6%
|
350
+12%
|
380
+9%
|
378
-1%
|
386
+2%
|
387
+0%
|
372
-4%
|
377
+1%
|
381
+1%
|
375
-2%
|
382
+2%
|
355
-7%
|
353
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(66)
|
(66)
|
(68)
|
(65)
|
(67)
|
(67)
|
(65)
|
(65)
|
(68)
|
(68)
|
(66)
|
(66)
|
(64)
|
(63)
|
(65)
|
(63)
|
(62)
|
(62)
|
(64)
|
(69)
|
(73)
|
(75)
|
(77)
|
(75)
|
(74)
|
(74)
|
(65)
|
(67)
|
(68)
|
(69)
|
(79)
|
(80)
|
(81)
|
(74)
|
(75)
|
(78)
|
(81)
|
(93)
|
(96)
|
(100)
|
(112)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
82
|
80
|
79
|
(13)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
0
|
2
|
5
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
5
|
|
Pre-Tax Income |
246
N/A
|
266
+8%
|
267
+1%
|
271
+1%
|
266
-2%
|
246
-7%
|
237
-4%
|
242
+2%
|
255
+5%
|
254
0%
|
268
+6%
|
367
+37%
|
374
+2%
|
374
+0%
|
363
-3%
|
279
-23%
|
277
-1%
|
278
+1%
|
278
N/A
|
260
-6%
|
255
-2%
|
259
+2%
|
252
-3%
|
254
+1%
|
271
+7%
|
253
-7%
|
261
+3%
|
261
+0%
|
241
-8%
|
281
+17%
|
304
+8%
|
303
0%
|
311
+3%
|
318
+2%
|
302
-5%
|
303
+1%
|
304
+0%
|
287
-6%
|
290
+1%
|
259
-11%
|
246
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(83)
|
(90)
|
(91)
|
(96)
|
(96)
|
(90)
|
(88)
|
(90)
|
(93)
|
(91)
|
(97)
|
(119)
|
(124)
|
(122)
|
(117)
|
(100)
|
(96)
|
(92)
|
(84)
|
(61)
|
(60)
|
(60)
|
(56)
|
(60)
|
(52)
|
(46)
|
(47)
|
(46)
|
(41)
|
(51)
|
(58)
|
(59)
|
(63)
|
(65)
|
(60)
|
(63)
|
(61)
|
(59)
|
(60)
|
(50)
|
(45)
|
|
Income from Continuing Operations |
164
|
176
|
176
|
176
|
170
|
156
|
150
|
153
|
162
|
162
|
171
|
248
|
250
|
252
|
247
|
179
|
181
|
187
|
194
|
200
|
194
|
200
|
196
|
194
|
220
|
208
|
214
|
216
|
200
|
231
|
246
|
244
|
248
|
253
|
242
|
240
|
243
|
229
|
231
|
210
|
201
|
|
Net Income (Common) |
162
N/A
|
174
+7%
|
174
+0%
|
174
0%
|
168
-3%
|
154
-8%
|
148
-4%
|
151
+2%
|
160
+6%
|
160
+0%
|
170
+6%
|
246
+45%
|
248
+1%
|
250
+1%
|
245
-2%
|
178
-27%
|
165
-7%
|
171
+4%
|
179
+4%
|
185
+3%
|
202
+9%
|
207
+3%
|
204
-2%
|
201
-1%
|
218
+8%
|
206
-6%
|
212
+3%
|
214
+1%
|
198
-7%
|
229
+16%
|
244
+7%
|
242
-1%
|
246
+2%
|
251
+2%
|
240
-5%
|
238
-1%
|
241
+1%
|
227
-6%
|
229
+1%
|
208
-9%
|
199
-4%
|
|
EPS (Diluted) |
1.62
N/A
|
1.69
+4%
|
1.73
+2%
|
1.68
-3%
|
1.63
-3%
|
1.5
-8%
|
1.37
-9%
|
1.4
+2%
|
1.5
+7%
|
1.49
-1%
|
1.57
+5%
|
2.27
+45%
|
2.29
+1%
|
2.3
+0%
|
2.25
-2%
|
1.63
-28%
|
1.51
-7%
|
1.57
+4%
|
1.64
+4%
|
1.69
+3%
|
1.84
+9%
|
1.89
+3%
|
1.86
-2%
|
1.83
-2%
|
1.99
+9%
|
1.88
-6%
|
1.94
+3%
|
1.95
+1%
|
1.81
-7%
|
2.09
+15%
|
2.22
+6%
|
2.21
0%
|
2.25
+2%
|
2.29
+2%
|
2.19
-4%
|
2.18
0%
|
2.2
+1%
|
2.07
-6%
|
2.09
+1%
|
1.89
-10%
|
1.81
-4%
|