VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
HEHawaiian Electric Industries, Inc.
$13.57$2.3B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksHECash Flow

Hawaiian Electric Industries, Inc. (HE) Cash Flow Statement

30Y historyFree accessUpdated daily

Liquidity remains defensive and volatile, with cash balances fluctuating from $1.2 billion in 2024Q4 to $452.8 million in 2026Q1, highlighting the difficulty in maintaining consistent cash flow amid ongoing legal proceedings.

HE Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations402.44M391.07M465.73M551.47M327.93M375.67M429.41M512.47M499.31M420.44M495.25M355.88M301.48M327.15M234.54M250.37M340.72M284.47M257.92M217.34M293.58M215.58M246.58M234.89M243.68M198.75M276.01M213.7M230.6M173.4M158.4M
Operating CF Growth %60.24%-16.03%-15.55%68.17%-12.71%-12.51%-16.21%2.64%18.76%-15.11%39.16%18.04%-7.85%39.48%-6.32%-26.52%19.77%10.29%18.67%-25.97%36.18%-12.57%4.98%-3.61%22.61%-27.99%29.16%-7.33%32.99%9.47%-25.49%
Operating CF / Revenue %13.03%12.67%14.46%16.77%9.59%13.18%16.65%17.83%17.45%16.45%20.8%13.67%9.31%10.1%6.95%7.72%12.78%12.32%8.01%8.57%11.93%9.73%12.82%13.19%14.74%15.48%16.06%14.03%15.53%11.85%11.23%
Net Income129.59M126.28M-1.22B147.77M190.92M248.06M199.71M219.77M203.66M167.19M250.15M161.77M170.21M163.41M140.55M140.12M115.42M84.9M90.28M84.78M108M126.69M107.74M118.05M118.22M89.38M45.74M96.9M84.8M86.4M78.7M
Depreciation & Amortization289.7M260.02M282.97M254.99M260.74M278.7M290.78M278.11M255.63M222M204.75M195.59M181.24M164.73M158.35M167.47M159.13M156.67M156.06M147.88M141.18M142.16M141.53M150.4M140.99M113.45M120.94M0000
Deferred Taxes-4.97M-10.63M-481.62M9.35M-41.41M-5.4M-1.71M-15.09M-9.37M37.84M47.12M41.43M59.18M80.4M90.85M79.44M97.79M12.79M5.13M-34.62M-12.95M43K12.35M2.84M35.2M8.56M-33.83M-4.9M-3.8M-1.7M6.1M
Other Non-Cash Items-11.72M33.33M-27.29M124.69M-26.05M-28.39M13.53M3.63M2.29M7.94M-5.09M13.08M-7.5M19.19M-13.63M-2.38M-345.65M35.22M-11.34M18.05M4.78M131.1M124.15M145.85M-24.27M-19.73M242.37M135.5M137.6M99.9M83.1M
Working Capital Changes-4.58M-17.93M1.92B14.68M-66.64M-126.43M-78.72M16.05M39.3M-19.92M-6.45M-62.53M-107.51M-99.41M-194.39M-158.55M-78.29M-37.46M409K10.06M45.03M-42.25M2.34M-31.84M-36.06M8.85M21.72M-13.8M12M-11.2M-9.5M
Capital Expenditures-358.2M-341.2M-329.48M-442.73M-329.46M-1.18B-1.41B-457.52M-537.37M-815.3M-736.47M-705.72M-568.51M-563.76M-325.48M-235.12M-278.73M-602.63M1.08B-218.3M-210.53M-223.68M-540.38M-322.14M-601.27M-115.54M-338.02M-427.6M-166.7M-147.3M-407.9M
CapEx / Revenue %11.55%11.05%10.23%13.47%9.63%41.38%54.8%15.92%18.78%31.9%30.94%27.11%17.55%17.41%9.64%7.25%10.46%26.09%33.46%8.61%8.55%10.1%28.09%18.08%36.36%9%19.66%28.07%11.22%10.06%28.92%
CapEx / D&A1.23x1.31x1.16x1.74x1.26x4.23x4.86x1.65x2.10x3.67x3.60x3.61x3.14x3.42x2.06x1.40x1.75x3.85x6.90x1.48x1.49x1.57x3.82x2.14x4.26x1.02x2.79x----
CapEx Coverage (OCF/CapEx)1.13x1.15x1.41x1.25x1.00x0.32x0.30x1.12x0.93x0.52x0.67x0.50x0.53x0.58x0.72x1.06x1.22x0.47x0.24x1.00x1.39x0.96x0.46x0.73x0.41x1.72x0.82x0.50x1.38x1.18x0.39x
Cash from Investing-345.59M-322.18M-317.63M-257.4M-324.08M-1.18B-1.41B-541.71M-792.06M-815.3M-736.47M-705.72M-568.51M-563.76M-427.05M-326.79M-278.73M441.63M1.08B-222.13M-140.68M-201.95M-540.38M-322.14M-601.27M-104.58M-338.02M-427.6M-233.2M-207.9M-407.9M
Acquisitions013.78M00-25.71M314.52M383.89M457.52M537.37M-76.32M330.04M363.8M339.72M353.88M-313.73M-211.47M-92.16M0000624K1.62M7.73M12.01M0-87.5M0000
Purchase of Investments0000-540.79M-1.86B-1.55B-223.75M-370.31M-593.27M-541.73M-430.86M-183.78M-112.65M-243.63M-181.08M-714.55M0-489.26M-402.07M-343.93M-790.64M-2.34B-2.16B-1.61B0-433.17M-847.7M-722.1M-864.2M-208.9M
Sale of Investments0000528.99M865.95M734.51M405.42M252.69M224.61M243.5M213.49M193.82M229.93M194.8M430.73M584.33M1.03B1.92B689.11M603.83M789.75M1.97B2.1B1.26B0324.17M565.2M792.1M272.7M309.4M
Other Investing11.09M5.25M11.85M185.33M42.87M-182.16M-603.07M-723.38M-674.44M124.87M-438.24M-488.36M-578.55M-681.03M261M-129.84M125.77M16.92M-73.81M-290.87M-190.05M21.99M43.06M-114.78M-139.59M10.96M-6.94M-10.7M-136.5M530.9M-302.8M
Cash from Financing-236.85M-331M-72.03M195.57M-19.86M756.4M1.12B87.72M200.07M378.29M218.78M474.78M222.53M236.99M141.9M16.04M-235.25M-405.61M-1.36B-42.66M-104.55M21.69M187.44M122.71M151.29M-93.84M77.14M1.5M161M191.4M216.1M
Dividends Paid-946K-1.89M-28M-75.85M-127.89M-150.53M-145.99M-139.46M-136.88M-136.76M-117.27M-133.66M-128.35M-98.38M-98.09M-108.7M-94.92M-98.73M-83.6M-81.49M-100.67M-100.24M-93.86M-75.12M-73.41M-37.39M-68.62M-79.8M-79.4M-61.8M-55.3M
Dividend Payout Ratio %---37.12%52.21%60.38%72.84%64.01%66.28%80.67%46.88%81.45%74.3%60.21%68.45%76.23%80.6%116.66%92.61%96.12%93.21%79.12%85.6%65.79%62.1%41.83%150.02%82.35%93.63%71.53%70.27%
Debt Issuance (Net)-4M-1000K-1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K-1000K1000K-1000K1000K1000K1000K1000K1000K
Stock Issued00270K1.22M13.1M54.4M34M997K0013.22M104.44M26.9M55.09M23.61M15.98M22.71M15.33M136.44M21.07M5.48M3.69M110.02M29.82M32.45M014.08M3.4M58.2M173M19.8M
Share Repurchases-35.37M-35.37M00000-997K-996K-3.83M0000000000000000-16.04M-63.1M-15.3M-3.2M-2.8M
Other Financing430M-20.18M-9.19M-15.07M-364K725.77M1.07B108.33M-2.6M393.27M-43.82M439.91M-9.64M140.39M-39.88M10.2M-62.58M-128.32M-200.32M72.47M20.97M274.75M290.2M369.27M77.97M-8.92M121.24M-249.3M85.4M-10.4M-14.9M
Net Change in Cash-180.01M-262.11M76.07M54.19M-16.02M-53.43M113.74M58.48M-92.67M-16.57M-22.03M124.94M-44.49M374K-50.6M-60.39M-173.27M320.49M-26.42M-47.45M48.35M35.32M-106.36M35.46M-206.3M324K15.13M-212.4M158.4M156.8M-33.4M
Exchange Rate Effect-100-435.45M0-5.91M-17.56M0000000000000000000000-100K0
Cash at Beginning980.75M1.24B108.08M204.93M55.26M358.98M227.69M169.21M261.88M278.45M300.48M175.54M220.04M219.66M270.26M330.65M503.92M183.44M209.85M257.3M208.95M173.63M279.99M244.53M450.83M1.53M199.91M412.3M253.9M97.1M130.8M
Cash at End931.81M980.75M184.15M259.12M39.24M305.55M341.42M227.69M169.21M261.88M278.45M300.48M175.54M220.04M219.66M270.26M330.65M503.92M183.44M209.85M257.3M208.95M173.63M279.99M244.53M1.86M215.03M199.9M412.3M253.9M97.4M
Free Cash Flow44.24M49.87M136.25M108.74M-1.53M-803.92M-984.24M54.95M-38.06M-394.86M-241.21M-349.84M-267.03M-236.61M-90.94M15.25M61.98M-318.16M1.33B-956K83.05M-8.09M-293.79M-87.25M-357.59M83.21M-62.01M-213.9M63.9M26.1M-249.5M
FCF Growth %-90.18%-63.4%25.3%7221.41%99.81%18.32%-1891.16%244.39%90.36%-63.7%31.05%-31.01%-12.85%-160.19%-696.31%-75.4%119.48%-123.83%139737.76%-101.15%1126.11%97.25%-236.73%75.6%-529.75%234.18%71.01%-434.74%144.83%110.46%7.21%
FCF Margin %1.43%1.62%4.23%3.31%-0.04%-28.2%-38.15%1.91%-1.33%-15.45%-10.13%-13.44%-8.24%-7.31%-2.69%0.47%2.33%-13.78%41.47%-0.04%3.37%-0.37%-15.27%-4.9%-21.62%6.48%-3.61%-14.04%4.3%1.78%-17.69%
FCF / Net Income %34.14%39.49%-9.57%54.58%-0.63%-326.58%-497.53%25.22%-18.69%-236.18%-96.43%-216.26%-156.88%-144.8%-64.7%10.88%53.7%-383.27%1478.7%-1.13%76.9%-6.39%-267.93%-76.41%-302.48%93.1%-135.56%-220.74%75.35%30.21%-317.03%

Key Metrics

Growth RegimeMixed
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Catastrophic wildfire litigation liability

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Operating Cash Flow Volatility Persists

As reported in recent financial statements, Hawaiian Electric's operating cash flow has exhibited extreme volatility, ranging from a low of $49.7 million in 2025Q1 to a peak of $157.5 million in 2024Q3, reflecting significant instability in the utility's core cash-generating capacity amid ongoing legal and operational challenges.

The erratic nature of operating cash flow suggests that the utility's ability to cover fixed obligations is currently compromised by external pressures rather than operational efficiency. Investors should monitor whether the recent fluctuations in cash generation indicate a permanent erosion of the utility's ability to self-fund basic maintenance requirements.

Capital Expenditure Outpacing Internal Generation

Based on the provided quarterly data, the company's CapEx/OCF ratio reached a high of 174.2% in 2025Q1, indicating that the utility is consistently spending significantly more on infrastructure investment than it generates from its core regulated operations, a trend that necessitates heavy reliance on external financing sources.

While high capital intensity is standard for regulated utilities, the current ratio suggests that the company is struggling to balance necessary grid investments with its constrained liquidity position. This persistent over-spending relative to cash flow may indicate that the utility is forced to prioritize essential infrastructure upgrades despite the lack of internal funding.

Financing Capacity Constrained by Litigation

According to recent SEC filings, the company has faced significant pressure on its financing capacity, evidenced by the suspension of common stock dividends and the necessity of drawing down on revolving credit facilities to manage liquidity during the ongoing wildfire-related legal proceedings and operational uncertainty.

The shift toward defensive liquidity management suggests that traditional capital market access may be restricted or prohibitively expensive for the company at this time. Investors should remain cautious, as the reliance on credit facilities rather than equity issuance may indicate a lack of confidence from capital markets in the company's near-term recovery.

Hidden Liabilities Obscure Cash Reality

Analysis of the provided cash flow data suggests that the reported figures may mask significant unfunded liabilities, as the company's net income swings and credit facility drawdowns imply that future decommissioning and wildfire-related remediation costs are not yet fully reflected in the current cash flow statement.

The disconnect between operational cash flow and the massive legal liabilities suggests that the company's true financial health is likely more strained than the headline cash flow figures imply. This warrants further investigation into the potential for future capital calls or asset divestitures to address the looming funding gap.

HE — Frequently Asked Questions

Quick answers to the most common questions about buying HE stock.

How much cash does Hawaiian Electric Industries, Inc. (HE) generate from operations?

Hawaiian Electric Industries, Inc. (HE) generated $391.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Hawaiian Electric Industries, Inc.'s free cash flow?

Hawaiian Electric Industries, Inc. (HE) generated $49.9M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Hawaiian Electric Industries, Inc.'s capital expenditure (CapEx)?

Hawaiian Electric Industries, Inc. (HE) spent $341.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Hawaiian Electric Industries, Inc. distribute cash to shareholders?

In 2025, Hawaiian Electric Industries, Inc. (HE) returned $1.9M to shareholders via cash dividends and spent $35.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.