Hawaiian Electric Industries, Inc. (HE) Cash Flow Statement
Where HE’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $391.1M −16.0% vs 2024
- Capital expenditures
- $341.2M 11.1% of revenue
- Free cash flow
- $49.9M 1.6% margin
- Returned to shareholders
- $37.3M 75% of free cash flow
- Change in cash
- −$262.1M cash at year-end $980.7M
Drawn to scale: where the cash came from and how it was used. Hover for values.
HE operating cash flow, capex and free cash flow
HE cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $495.3M2016 | $391.1M2025 | −2.6%/yr | |
| Capital expenditures | $330.0M2016 | $341.2M2025 | +0.4%/yr | |
| Free cash flow | $165.2M2016 | $49.9M2025 | −12.5%/yr | |
| Free cash flow margin | 6.9%2016 | 1.6%2025 | −5.3 pts | |
| Operating cash flow / net income | 1.982016 | 3.102025 | +1.12 | |
| Stock-based compensation | $4.8M2016 | $3.4M2025 | −3.7%/yr | |
| Dividends paid | $117.3M2016 | $1.9M2025 | −36.8%/yr | |
| Share buybacks (net) | $2.4M2016 | $35.4M2025 | +34.7%/yr | |
| Capex / revenue | 13.9%2016 | 11.1%2025 | −2.8 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
HE cash flow by activity
HE net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
HE cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $126.3M | −$1.22B | $147.8M | $243.0M | $248.1M | $199.7M | $219.8M | $203.7M | $167.2M | $250.1M |
| Depreciation & amortization | $260.0M | $283.0M | $282.3M | $294.8M | $278.7M | $290.8M | $278.1M | $255.6M | $222.0M | $204.7M |
| Stock-based compensation | $3.4M | $3.6M | $10.5M | $10.4M | $9.1M | $5.8M | $10.0M | $7.8M | $5.4M | $4.8M |
| Change in working capital | −$17.9M | $1.92B | $14.7M | −$43.6M | −$126.4M | −$78.7M | $16.1M | $39.3M | −$19.9M | −$6.5M |
| Other non-cash items | $19.3M | −$512.5M | $96.2M | −$50.1M | −$33.8M | $11.8M | −$11.5M | −$7.1M | $45.8M | $42.0M |
| Cash from operating activities | $391.1M | $465.7M | $551.5M | $454.5M | $375.7M | $429.4M | $512.5M | $499.3M | $420.4M | $495.3M |
| Investing activities | ||||||||||
| Capital expenditures | −$341.2M | −$329.5M | −$442.7M | −$344.0M | −$314.5M | −$383.9M | −$457.5M | −$537.4M | −$495.2M | −$330.0M |
| Investments (net) | — | −$317.6M | −$1.24B | −$324.1M | −$849.0M | −$1.03B | −$111.6M | −$285.3M | −$298.5M | −$440.0M |
| Acquisitions & other investing | $19.0M | $329.5M | $1.42B | −$460.6M | −$16.1M | $734,000 | $27.4M | $30.6M | −$21.6M | $33.5M |
| Cash from investing activities | −$322.2M | −$317.6M | −$257.4M | −$1.13B | −$1.18B | −$1.41B | −$541.7M | −$792.1M | −$815.3M | −$736.5M |
| Financing activities | ||||||||||
| Dividends paid | −$1.9M | −$28.0M | −$75.8M | −$155.1M | −$150.5M | −$146.0M | −$141.4M | −$136.9M | −$136.8M | −$117.3M |
| Share repurchases & issuance (net) | −$35.4M | $556.6M | −$2.4M | −$3.2M | −$2.0M | −$5.7M | −$997,000 | −$996,000 | −$3.8M | −$2.4M |
| Net borrowing (repayment) | −$273.6M | −$35.1M | $158.9M | $730.9M | $128.1M | $210.8M | $113.8M | $152.1M | $185.3M | −$63.1M |
| Shares issued | $0 | $270,000 | $1.2M | $13.1M | $54.4M | $34.0M | $0 | $0 | $0 | $0 |
| Other financing | −$20.2M | −$565.8M | $113.7M | −$18.0M | $726.4M | $1.02B | $116.3M | $185.8M | $333.6M | $401.5M |
| Cash from financing activities | −$331.0M | −$72.0M | $195.6M | $567.7M | $756.4M | $1.12B | $87.7M | $200.1M | $378.3M | $218.8M |
| Summary | ||||||||||
| Net change in cash | −$262.1M | $76.1M | $54.2M | −$111.6M | −$53.4M | $113.7M | $58.5M | −$92.7M | −$16.6M | −$22.0M |
| Cash at end of period | $980.7M | $184.1M | $259.1M | $199.9M | $305.6M | $341.4M | $227.7M | $169.2M | $261.9M | $278.5M |
| Free cash flow | $49.9M | $136.3M | $108.7M | $110.4M | $61.1M | $45.5M | $55.0M | −$38.1M | −$74.7M | $165.2M |
| Free cash flow margin | 1.6% | 4.2% | 3.3% | 3.2% | 2.1% | 1.8% | 1.9% | −1.3% | −2.9% | 6.9% |
| Capex / revenue | 11.1% | 10.2% | 13.5% | 10.1% | 11.0% | 14.9% | 15.9% | 18.8% | 19.4% | 13.9% |
| Operating cash flow / net income | 3.10 | — | 3.73 | 1.87 | 1.51 | 2.15 | 2.33 | 2.45 | 2.51 | 1.98 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $123.2M | $30.4M | $46.1M | $30.7M | $26.6M | $27.1M | $29.6M | −$122.7M | −$1.25B | $21.7M | $46.0M | $41.1M |
| Depreciation & amortization | $75.4M | $66.5M | $64.1M | $74.0M | $66.0M | $65.8M | $56.8M | $65.4M | $65.5M | $73.6M | $54.3M | $78.6M |
| Stock-based compensation | $2.6M | $1.2M | $754,000 | −$600,000 | $2.8M | $754,000 | — | −$3.1M | $1.8M | $842,000 | $2.3M | $2.4M |
| Change in working capital | −$676.4M | −$34.8M | −$4.7M | −$1.5M | $36.4M | −$61.3M | $50.5M | $215.2M | $1.66B | $29.0M | −$80.7M | −$71.6M |
| Other non-cash items | $63.8M | −$2.4M | $136,001 | −$2.4M | $3.1M | $17.3M | −$381,000 | $2.6M | −$412.2M | −$547,000 | $54.5M | $53.0M |
| Cash from operating activities | −$411.4M | $61.0M | $106.4M | $100.3M | $134.8M | $49.7M | $136.6M | $157.5M | $68.8M | $124.6M | $76.3M | $103.5M |
| Investing activities | ||||||||||||
| Capital expenditures | −$138.6M | −$103.5M | −$85.8M | −$94.0M | −$75.0M | −$86.5M | −$85.6M | −$78.0M | −$80.0M | −$99.5M | −$100.4M | −$106.5M |
| Investments (net) | — | — | — | −$92.9M | −$76.3M | −$78.5M | −$76.0M | −$275.1M | $39.1M | −$5.6M | −$103.3M | $65.6M |
| Acquisitions & other investing | $400,000 | $1.6M | $930,000 | $102.0M | $77.3M | $86.5M | $444.0M | $295.5M | $80.0M | $99.5M | $315.9M | −$45.9M |
| Cash from investing activities | −$138.2M | −$101.9M | −$84.8M | −$84.9M | −$74.0M | −$78.5M | $282.4M | −$57.6M | $39.1M | −$5.6M | $112.2M | −$86.8M |
| Financing activities | ||||||||||||
| Dividends paid | −$21.0M | −$10.0M | −$473,000 | −$471,000 | −$473,000 | −$473,000 | −$473,000 | −$471,000 | −$473,000 | −$473,000 | −$38.5M | −$34.1M |
| Share repurchases & issuance (net) | $128,000 | −$128,000 | −$35.4M | $178,000 | — | −$178,000 | $556.6M | $1.1M | −$4,000 | −$1.1M | −$15,000 | $2.20B |
| Net borrowing (repayment) | −$140.0M | −$5.0M | −$550.9M | $405.0M | −$29.6M | −$98.1M | −$29.2M | −$2.1M | — | — | — | $326.9M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $17.6M | $7.1M | $518.7M | −$29.8M | −$505.6M | −$3.5M | −$524.0M | $508.1M | −$43.4M | −$309.3M | −$137.7M | −$2.14B |
| Cash from financing activities | −$143.3M | −$8.1M | −$68.0M | $374.9M | −$535.7M | −$102.2M | $2.9M | $506.6M | −$43.8M | −$310.9M | −$176.3M | $346.2M |
| Summary | ||||||||||||
| Net change in cash | −$692.9M | −$48.9M | −$46.5M | $390.3M | −$474.9M | −$131.0M | $69.6M | $606.5M | $64.1M | $243.6M | −$423.2M | $362.9M |
| Cash at end of period | $238.9M | $931.8M | $980.7M | $1.03B | $636.9M | $1.11B | $1.24B | $1.17B | $566.8M | $502.7M | $259.1M | $682.3M |
| Free cash flow | −$550.0M | −$42.5M | $20.7M | $6.3M | $59.8M | −$36.9M | $51.0M | $79.5M | −$11.2M | $25.1M | −$24.0M | −$3.0M |
| Free cash flow margin | −58.5% | −5.7% | 2.6% | 0.8% | 8.0% | −5.0% | 10.5% | 8.5% | −1.4% | 3.2% | −4.3% | −0.3% |
| Capex / revenue | 14.7% | 13.9% | 10.6% | 11.9% | 10.0% | 11.6% | 17.6% | 8.3% | 10.1% | 12.6% | 17.9% | 11.8% |
| Operating cash flow / net income | −3.34 | 2.00 | 2.31 | 3.26 | 5.07 | 1.83 | 4.61 | — | — | 5.75 | 1.66 | 2.52 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
HE cash generation
In fiscal 2025 (ended December 31, 2025), Hawaiian Electric Industries generated $391.1 million of cash from operations (down 16.0%) and spent $341.2 million on capital expenditures, leaving free cash flow of $49.9 million, 1.6% of revenue. It returned $37.3 million to shareholders through dividends ($1.9 million) and net share buybacks ($35.4 million). Cash and equivalents fell by $262.1 million over the year.
Related: HE income statement, HE balance sheet. See the HE stock overview for the latest quote and news.
HE cash flow FAQ
What is Hawaiian Electric Industries's free cash flow?
Hawaiian Electric Industries's free cash flow was $49.9 million in fiscal 2025: $391.1 million of operating cash flow minus $341.2 million of capital expenditures It was $136.3 million a year earlier..
How much cash does Hawaiian Electric Industries generate from operations?
Hawaiian Electric Industries generated $391.1 million of cash from operating activities in fiscal 2025, 3.10 times its net income of $126.3 million.
How much does Hawaiian Electric Industries spend on capital expenditures?
Hawaiian Electric Industries spent $341.2 million on capital expenditures in fiscal 2025, 11.1% of revenue, compared with $329.5 million the year before.
How much stock does Hawaiian Electric Industries buy back?
Hawaiian Electric Industries spent $35.4 million on net share repurchases in fiscal 2025.
How much does Hawaiian Electric Industries pay in dividends?
Hawaiian Electric Industries paid $1.9 million in dividends in fiscal 2025, 3.8% of free cash flow.
Utilities - Regulated Electric: cash flow
- KEPKorea Electric Power
- EDNEmpresa Distribuidora y Comercializadora Norte Sociedad Anónima
- CEPUCentral Puerto
- CIGCompanhia Energética de Minas Gerais
- CIG.CEnergy of Minas Gerais Co DRC
- DUKDuke Energy
- SOSouthern Company
- SOMNSouthern
- NEENextEra Energy
- ELPCCompanhia Paranaense de Energia - COPEL
- PCGPG&E
- EXCExelon