HEI Reports Second Quarter 2025 Results
- Utility Continues to Improve the Safety, Reliability and Resilience of Service to Our Communities Through Advancement of Wildfire Safety Strategy
- Legislation Signed Into Law by Governor Green Appropriates Funds for the State’s Contribution to the Maui Wildfire Tort Litigation Settlement, Directs the Public Utilities Commission to Establish an Aggregate Liability Cap for Economic Damages from Future Wildfires, Authorizes Securitization for Infrastructure Resilience Investments and Supports Reliable, Affordable Clean Energy Procurement
-
Continued Progress Toward a Simpler, More Focused Business With Sale of Pacific Current’s Solar and Battery Storage Assets
-
Quarter’s Results Reflect
Earnings Impact from Asset Impairment and Tax Credit Recapture Related to Sale$5 Million
-
Quarter’s Results Reflect
“Our core operations performed as expected in the second quarter, with the utility progressing measures to protect our communities against the risks posed by extreme weather events. We’ve also continued to make the changes necessary to move forward as a simpler, more focused company best positioned to serve our communities for the long term. This includes our sale of Pacific Current’s solar and battery storage assets and the expected divestiture of our remaining stake in American Savings Bank over the next year,� said Scott Seu, HEI president and CEO.
“Last month, Governor Josh Green signed legislation passed by the Hawaii State Legislature directing the Public Utilities Commission to establish a liability cap for future wildfires, and authorizing securitization to finance
___________________ Note: Throughout this release, per share values are calculated based on diluted shares. 1 |
Measures described as “Core� for the periods in this news release are non-GAAP measures which exclude |
HAWAIIAN ELECTRIC COMPANY (HAWAIIAN ELECTRIC) EARNINGS
Hawaiian Electric’s net income for the second quarter of 2025 was
-
The
loss recorded in the second quarter of 2024 due to the accrual of estimated wildfire liabilities related to tort-related legal claims and cross claims as of June 30, 2024;$1,712 million -
in higher revenues, primarily from the annual revenue adjustment mechanism, but also including$7 million of demand response revenues (offset by expenses included in O&M); and$1 million -
impact from better heat rate performance.$4 million
These items were partially offset by the following:
-
in higher O&M, driven by$11 million in higher wildfire mitigation program expenses,$7 million of higher legal and consulting costs (which were previously deferred),$4 million in higher property and general liability insurance costs and$2 million in higher demand response expenses (offset by demand response revenues). Higher O&M expenses were partially offset by the absence of costs related to the settlement of indemnification claims asserted by the state (recorded in 2024).$1 million
Hawaiian Electric’s Core net income for the second quarter of 2025 was
Utility Dividend Update
The Hawaiian Electric Board of Directors declared a
HOLDING AND OTHER COMPANIES
The holding and other companies� net loss was
EARNINGS RELEASE, WEBCAST AND CONFERENCE CALL TO DISCUSS EARNINGS
HEI will conduct a webcast and conference call to review its second quarter 2025 consolidated financial results today at 10:30 a.m.
To listen to the conference call, dial 1-888-660-6377 (
A replay will be available online and via phone. The online replay will be available on HEI’s website about two hours after the event. The audio replay will also be available about two hours after the event through August 14, 2025. To access the audio replay, dial 1-800-770-2030 (
HEI and Hawaiian Electric Company, Inc. (Hawaiian Electric) intend to continue to use HEI’s website, , as a means of disclosing additional information; such disclosures will be included in the Investor Relations section of the website. Accordingly, investors should routinely monitor the Investor Relations section of HEI’s website, in addition to following HEI’s and Hawaiian Electric’s press releases, HEI’s and Hawaiian Electric’s Securities and Exchange Commission (SEC) filings and HEI’s public conference calls and webcasts. Investors may sign up to receive e-mail alerts via the “Investor Relations� section of the website. The information on HEI’s website is not incorporated by reference into this document or into HEI’s and Hawaiian Electric’s SEC filings unless, and except to the extent, specifically incorporated by reference.
Investors may also wish to refer to the Public Utilities Commission of the
ABOUT HEI
The HEI family of companies provides the energy services that empower much of the economic and community activity of
NON-GAAP MEASURES
Measures described as “Core� are non-GAAP measures which exclude
This release may contain “forward-looking statements,� which include statements that are predictive in nature, depend upon or refer to future events or conditions, and usually include words such as “will,� “expects,� “anticipates,� “intends,� “plans,� “believes,� “predicts,� “estimates� or similar expressions. In addition, any statements concerning future financial performance, ongoing business strategies or prospects or possible future actions are also forward-looking statements. Forward-looking statements are based on current expectations and projections about future events and are subject to risks, uncertainties and the accuracy of assumptions concerning HEI and its subsidiaries, the performance of the industries in which they do business and economic, political and market factors, among other things. These forward-looking statements are not guarantees of future performance.
Forward-looking statements in this release should be read in conjunction with the “Cautionary Note Regarding Forward-Looking Statements� and “Risk Factors� discussions (which are incorporated by reference herein) set forth in HEI’s Annual Report on Form 10-K for the year ended December 31, 2024 and HEI’s other SEC periodic reports and filings that discuss important factors that could cause HEI’s results to differ materially from those anticipated in such statements. These forward-looking statements speak only as of the date of the report, presentation or filing in which they are made. Except to the extent required by the federal securities laws, HEI, Hawaiian Electric, and their subsidiaries undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries CONSOLIDATED STATEMENTS OF INCOME DATA (Unaudited) |
||||||||||||||||
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
(in thousands, except per share amounts) |
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Revenues |
|
|
|
|
|
|
|
|
||||||||
Electric utility |
|
$ |
742,482 |
|
|
$ |
792,331 |
|
|
$ |
1,480,848 |
|
|
$ |
1,580,909 |
|
Other |
|
|
3,910 |
|
|
|
3,086 |
|
|
|
9,614 |
|
|
|
6,522 |
|
Total revenues |
|
|
746,392 |
|
|
|
795,417 |
|
|
|
1,490,462 |
|
|
|
1,587,431 |
|
Expenses |
|
|
|
|
|
|
|
|
||||||||
Electric utility (includes |
|
|
677,938 |
|
|
|
2,436,771 |
|
|
|
1,340,367 |
|
|
|
3,161,994 |
|
Other |
|
|
14,707 |
|
|
|
20,235 |
|
|
|
33,928 |
|
|
|
36,139 |
|
Total expenses |
|
|
692,645 |
|
|
|
2,457,006 |
|
|
|
1,374,295 |
|
|
|
3,198,133 |
|
Operating income (loss) |
|
|
|
|
|
|
|
|
||||||||
Electric utility |
|
|
64,544 |
|
|
|
(1,644,440 |
) |
|
|
140,481 |
|
|
|
(1,581,085 |
) |
Other |
|
|
(10,797 |
) |
|
|
(17,149 |
) |
|
|
(24,314 |
) |
|
|
(29,617 |
) |
Total operating income (loss) |
|
|
53,747 |
|
|
|
(1,661,589 |
) |
|
|
116,167 |
|
|
|
(1,610,702 |
) |
Retirement defined benefits credit—other than service costs |
|
|
919 |
|
|
|
1,001 |
|
|
|
1,836 |
|
|
|
2,002 |
|
Interest expense, net |
|
|
(27,256 |
) |
|
|
(32,400 |
) |
|
|
(61,468 |
) |
|
|
(63,991 |
) |
Allowance for borrowed funds used during construction |
|
|
1,462 |
|
|
|
1,344 |
|
|
|
2,879 |
|
|
|
2,730 |
|
Allowance for equity funds used during construction |
|
|
3,702 |
|
|
|
3,336 |
|
|
|
7,287 |
|
|
|
6,976 |
|
Interest income |
|
|
7,579 |
|
|
|
3,134 |
|
|
|
20,202 |
|
|
|
6,267 |
|
Loss on sale of a subsidiary and impairment loss on assets held for sale |
|
|
(178 |
) |
|
|
� |
|
|
|
(13,389 |
) |
|
|
� |
|
Income (loss) from continuing operations before income taxes |
|
|
39,975 |
|
|
|
(1,685,174 |
) |
|
|
73,514 |
|
|
|
(1,656,718 |
) |
Income tax expense (benefit) |
|
|
13,417 |
|
|
|
(435,950 |
) |
|
|
19,812 |
|
|
|
(429,155 |
) |
Income (loss) from continuing operations |
|
|
26,558 |
|
|
|
(1,249,224 |
) |
|
|
53,702 |
|
|
|
(1,227,563 |
) |
Preferred stock dividends of subsidiaries |
|
|
473 |
|
|
|
473 |
|
|
|
946 |
|
|
|
946 |
|
Income (loss) from continuing operations for common stock |
|
|
26,085 |
|
|
|
(1,249,697 |
) |
|
|
52,756 |
|
|
|
(1,228,509 |
) |
Loss from discontinued operations |
|
|
� |
|
|
|
(45,787 |
) |
|
|
� |
|
|
|
(24,853 |
) |
Net income (loss) for common stock |
|
$ |
26,085 |
|
|
$ |
(1,295,484 |
) |
|
$ |
52,756 |
|
|
$ |
(1,253,362 |
) |
Continuing operations - Basic earnings (loss) per common share |
|
$ |
0.15 |
|
|
$ |
(11.33 |
) |
|
$ |
0.31 |
|
|
$ |
(11.14 |
) |
Discontinued operations - Basic loss per common share |
|
|
� |
|
|
|
(0.42 |
) |
|
|
� |
|
|
|
(0.23 |
) |
Basic earnings (loss) per common share |
|
$ |
0.15 |
|
|
$ |
(11.74 |
) |
|
$ |
0.31 |
|
|
$ |
(11.37 |
) |
Continuing operations - Diluted earnings (loss) per common share |
|
$ |
0.15 |
|
|
$ |
(11.33 |
) |
|
$ |
0.31 |
|
|
$ |
(11.14 |
) |
Discontinued operations - Diluted loss per common share |
|
|
� |
|
|
|
(0.42 |
) |
|
|
� |
|
|
|
(0.23 |
) |
Diluted earnings (loss) per common share |
|
$ |
0.15 |
|
|
$ |
(11.74 |
) |
|
$ |
0.31 |
|
|
$ |
(11.37 |
) |
Weighted-average number of common shares outstanding |
|
|
172,496 |
|
|
|
110,303 |
|
|
|
172,487 |
|
|
|
110,260 |
|
Weighted-average shares assuming dilution |
|
|
172,655 |
|
|
|
110,303 |
|
|
|
172,832 |
|
|
|
110,260 |
|
Income (loss) from continuing operations for common stock by segment |
|
|
|
|
|
|
|
|
||||||||
Electric utility |
|
$ |
39,150 |
|
|
$ |
(1,229,394 |
) |
|
$ |
86,966 |
|
|
$ |
(1,190,173 |
) |
Other |
|
|
(13,065 |
) |
|
|
(20,303 |
) |
|
|
(34,210 |
) |
|
|
(38,336 |
) |
Income (loss) from continuing operations for common stock |
|
$ |
26,085 |
|
|
$ |
(1,249,697 |
) |
|
$ |
52,756 |
|
|
$ |
(1,228,509 |
) |
Comprehensive income (loss) attributable to HEI |
|
$ |
25,779 |
|
|
$ |
(1,293,890 |
) |
|
$ |
51,990 |
|
|
$ |
(1,261,569 |
) |
This information should be read in conjunction with the consolidated financial statements and the notes thereto in HEI filings with the SEC. Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year. |
||||||||||||||||
Hawaiian Electric Company, Inc. (Hawaiian Electric) and Subsidiaries CONSOLIDATED STATEMENTS OF INCOME DATA (Unaudited) |
||||||||||||||||
|
|
Three months ended
|
|
Six months ended
|
||||||||||||
($ in thousands, except per barrel amounts) |
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
Revenues |
|
$ |
742,482 |
|
|
$ |
792,331 |
|
|
$ |
1,480,848 |
|
|
$ |
1,580,909 |
|
Expenses |
|
|
|
|
|
|
|
|
||||||||
Fuel oil |
|
|
210,587 |
|
|
|
258,652 |
|
|
|
449,308 |
|
|
|
542,948 |
|
Purchased power |
|
|
174,963 |
|
|
|
181,328 |
|
|
|
321,680 |
|
|
|
341,145 |
|
Other operation and maintenance |
|
|
158,217 |
|
|
|
147,561 |
|
|
|
301,325 |
|
|
|
291,451 |
|
Wildfire tort-related claims |
|
|
� |
|
|
|
1,712,000 |
|
|
|
� |
|
|
|
1,712,000 |
|
Depreciation |
|
|
63,974 |
|
|
|
62,812 |
|
|
|
127,993 |
|
|
|
125,624 |
|
Taxes, other than income taxes |
|
|
70,197 |
|
|
|
74,418 |
|
|
|
140,061 |
|
|
|
148,826 |
|
Total expenses |
|
|
677,938 |
|
|
|
2,436,771 |
|
|
|
1,340,367 |
|
|
|
3,161,994 |
|
Operating income (loss) |
|
|
64,544 |
|
|
|
(1,644,440 |
) |
|
|
140,481 |
|
|
|
(1,581,085 |
) |
Allowance for equity funds used during construction |
|
|
3,702 |
|
|
|
3,336 |
|
|
|
7,287 |
|
|
|
6,976 |
|
Retirement defined benefits credit—other than service costs |
|
|
1,052 |
|
|
|
1,072 |
|
|
|
2,103 |
|
|
|
2,144 |
|
Interest expense and other charges, net |
|
|
(21,706 |
) |
|
|
(21,417 |
) |
|
|
(44,158 |
) |
|
|
(41,402 |
) |
Allowance for borrowed funds used during construction |
|
|
1,462 |
|
|
|
1,344 |
|
|
|
2,879 |
|
|
|
2,730 |
|
Interest income |
|
|
1,215 |
|
|
|
1,452 |
|
|
|
3,196 |
|
|
|
2,884 |
|
Income (loss) before income taxes |
|
|
50,269 |
|
|
|
(1,658,653 |
) |
|
|
111,788 |
|
|
|
(1,607,753 |
) |
Income tax expense (benefit) |
|
|
10,620 |
|
|
|
(429,758 |
) |
|
|
23,824 |
|
|
|
(418,578 |
) |
Net income (loss) |
|
|
39,649 |
|
|
|
(1,228,895 |
) |
|
|
87,964 |
|
|
|
(1,189,175 |
) |
Preferred stock dividends of subsidiaries |
|
|
229 |
|
|
|
229 |
|
|
|
458 |
|
|
|
458 |
|
Net income (loss) attributable to Hawaiian Electric |
|
|
39,420 |
|
|
|
(1,229,124 |
) |
|
|
87,506 |
|
|
|
(1,189,633 |
) |
Preferred stock dividends of Hawaiian Electric |
|
|
270 |
|
|
|
270 |
|
|
|
540 |
|
|
|
540 |
|
Net income (loss) for common stock |
|
$ |
39,150 |
|
|
$ |
(1,229,394 |
) |
|
$ |
86,966 |
|
|
$ |
(1,190,173 |
) |
Comprehensive income (loss) attributable to Hawaiian Electric |
|
$ |
39,103 |
|
|
$ |
(1,229,440 |
) |
|
$ |
86,872 |
|
|
$ |
(1,190,268 |
) |
OTHER ELECTRIC UTILITY INFORMATION |
|
|
|
|
|
|
|
|
||||||||
Kilowatthour sales (millions) |
|
|
|
|
|
|
|
|
||||||||
Hawaiian Electric |
|
|
1,509 |
|
|
|
1,470 |
|
|
|
2,962 |
|
|
|
2,882 |
|
Hawaii Electric Light |
|
|
257 |
|
|
|
254 |
|
|
|
512 |
|
|
|
508 |
|
Maui Electric |
|
|
266 |
|
|
|
247 |
|
|
|
523 |
|
|
|
487 |
|
|
|
|
2,032 |
|
|
|
1,971 |
|
|
|
3,997 |
|
|
|
3,877 |
|
Average fuel oil cost per barrel |
|
$ |
100.40 |
|
|
$ |
120.12 |
|
|
$ |
102.56 |
|
|
$ |
121.01 |
|
Return on average common equity (%) (twelve months ended)1 |
|
|
|
|
|
|
3.7 |
|
|
|
NM |
|
||||
1 Simple average. |
||||||||||||||||
NM Not meaningful. |
||||||||||||||||
This information should be read in conjunction with the consolidated financial statements and the notes thereto in Hawaiian Electric filings with the SEC. Results of operations for interim periods are not necessarily indicative of results to be expected for future interim periods or the full year. |
||||||||||||||||
Explanation of HEI’s Use of Certain Unaudited Non-GAAP Measures
HEI management uses certain non-GAAP measures to evaluate the performance of HEI. Management believes these non-GAAP measures provide useful information and are a better indicator of the companies� core operating activities. Core earnings and other financial measures as presented here may not be comparable to similarly titled measures used by other companies. The accompanying tables provide a reconciliation of reported GAAP1 earnings to non-GAAP Core earnings.
The reconciling adjustments from GAAP earnings to Core earnings are limited to the costs related to the
Reconciliation of GAAP1 to non-GAAP Measures Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries Unaudited |
|||||||||||||||
|
Three months ended
|
|
Six months ended
|
||||||||||||
(in thousands) |
|
2025 |
|
|
|
20242 |
|
|
|
2025 |
|
|
|
20242 |
|
|
|
|
|
|
|
|
|
||||||||
Pretax expenses: |
|
|
|
|
|
|
|
||||||||
Legal expenses |
$ |
5,888 |
|
|
$ |
24,181 |
|
|
$ |
14,738 |
|
|
$ |
39,125 |
|
Outside services expense |
|
11 |
|
|
|
1,396 |
|
|
|
135 |
|
|
|
2,518 |
|
Wildfire tort-related claims |
|
� |
|
|
|
1,712,000 |
|
|
|
� |
|
|
|
1,712,000 |
|
Other expense |
|
5,859 |
|
|
|
6,880 |
|
|
|
11,787 |
|
|
|
16,216 |
|
Interest expense |
|
870 |
|
|
|
3,386 |
|
|
|
2,901 |
|
|
|
8,211 |
|
Pretax expenses |
|
12,628 |
|
|
|
1,747,843 |
|
|
|
29,561 |
|
|
|
1,778,070 |
|
Insurance recoveries3 |
|
2,418 |
|
|
|
(18,875 |
) |
|
|
(4,304 |
) |
|
|
(31,452 |
) |
Deferral of cost |
|
(9,889 |
) |
|
|
(7,656 |
) |
|
|
(15,572 |
) |
|
|
(15,554 |
) |
Total |
|
5,157 |
|
|
|
1,721,312 |
|
|
|
9,685 |
|
|
|
1,731,064 |
|
Pretax loss on sale of a subsidiary |
|
� |
|
|
|
� |
|
|
|
13,211 |
|
|
|
� |
|
Pretax asset impairment |
|
178 |
|
|
|
� |
|
|
|
178 |
|
|
|
� |
|
Income tax expense (benefit)4 |
|
3,936 |
|
|
|
(443,238 |
) |
|
|
(632 |
) |
|
|
(445,749 |
) |
After-tax adjustments |
$ |
9,271 |
|
|
$ |
1,278,074 |
|
|
$ |
22,442 |
|
|
$ |
1,285,315 |
|
1 Accounting principles generally accepted in |
|||||||||||||||
2 Excludes |
|||||||||||||||
3 Includes adjustments related to costs that are no longer probable of recovery under the insurance policies. For the three and six months ended June 30, 2025, adjustments amount to |
|||||||||||||||
4 Current year composite statutory tax rate of |
|||||||||||||||
Note: Other segment (Holding and Other Companies) wildfire-related expenses (legal, outside services and other) are included in “Expenses-Other� and interest expense is included in “Interest expense, net� on the HEI and subsidiaries� Consolidated Statements of Income Data. See Electric Utilities� and Holding and Other Companies� tables below for more detail. |
|||||||||||||||
Reconciliation of GAAP to non-GAAP Measures (continued) Hawaiian Electric Industries, Inc. (HEI) and Subsidiaries Unaudited |
|||||||||||||||
|
Three months ended
|
|
Six months ended
|
||||||||||||
(in thousands) |
|
2025 |
|
|
|
20241 |
|
|
|
2025 |
|
|
|
20241 |
|
HEI Consolidated - Continuing Operations |
|
|
|
|
|
|
|
||||||||
GAAP2 income (loss) - continuing operations (as reported) |
$ |
26,085 |
|
|
$ |
(1,249,697 |
) |
|
$ |
52,756 |
|
|
$ |
(1,228,509 |
) |
Excluding special items related to the |
|
|
|
|
|
|
|
||||||||
Legal expenses |
|
4,372 |
|
|
|
17,955 |
|
|
|
10,943 |
|
|
|
29,051 |
|
Outside services expense |
|
8 |
|
|
|
1,035 |
|
|
|
100 |
|
|
|
1,868 |
|
Wildfire tort-related claims |
|
� |
|
|
|
1,271,160 |
|
|
|
� |
|
|
|
1,271,160 |
|
Other expense |
|
4,350 |
|
|
|
5,109 |
|
|
|
8,752 |
|
|
|
12,041 |
|
Interest expense |
|
646 |
|
|
|
2,515 |
|
|
|
2,154 |
|
|
|
6,097 |
|
After tax expenses |
|
9,376 |
|
|
|
1,297,774 |
|
|
|
21,949 |
|
|
|
1,320,217 |
|
Insurance recoveries4 |
|
1,795 |
|
|
|
(14,015 |
) |
|
|
(3,196 |
) |
|
|
(23,353 |
) |
Deferral of cost |
|
(7,342 |
) |
|
|
(5,685 |
) |
|
|
(11,562 |
) |
|
|
(11,549 |
) |
Total |
|
3,829 |
|
|
|
1,278,074 |
|
|
|
7,191 |
|
|
|
1,285,315 |
|
Loss on sale of a subsidiary (after tax)3 |
|
� |
|
|
|
� |
|
|
|
9,809 |
|
|
|
� |
|
Asset impairment (after tax)3 |
|
5,442 |
|
|
|
� |
|
|
|
5,442 |
|
|
|
� |
|
Non-GAAP (Core) income - continuing operations |
$ |
35,356 |
|
|
$ |
28,377 |
|
|
$ |
75,198 |
|
|
$ |
56,806 |
|
GAAP Diluted earnings (loss) per share - continuing operations (as reported) |
$ |
0.15 |
|
|
$ |
(11.33 |
) |
|
$ |
0.31 |
|
|
$ |
(11.14 |
) |
Non-GAAP (Core) Diluted earnings per share - continuing operations |
$ |
0.20 |
|
|
$ |
0.26 |
|
|
$ |
0.44 |
|
|
$ |
0.52 |
|
1 Excludes |
|||||||||||||||
2 Accounting principles generally accepted in |
|||||||||||||||
3 Current year composite statutory tax rate of |
|||||||||||||||
4 Includes adjustments related to costs that are no longer probable of recovery under the insurance policies |
|||||||||||||||
Reconciliation of GAAP to non-GAAP Measures (continued) Hawaiian Electric Company, Inc. and Subsidiaries Unaudited |
|||||||||||||||
|
Three months ended
|
|
Six months ended
|
||||||||||||
(in thousands) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
Pretax expenses: |
|
|
|
|
|
|
|
||||||||
Legal expenses |
$ |
4,304 |
|
|
$ |
17,613 |
|
|
$ |
8,153 |
|
|
$ |
28,348 |
|
Outside services expense |
|
� |
|
|
|
997 |
|
|
|
� |
|
|
|
1,781 |
|
Wildfire tort-related claims |
|
� |
|
|
|
1,712,000 |
|
|
|
� |
|
|
|
1,712,000 |
|
Other expense |
|
5,792 |
|
|
|
5,741 |
|
|
|
11,487 |
|
|
|
14,882 |
|
Interest expense |
|
660 |
|
|
|
2,524 |
|
|
|
2,412 |
|
|
|
6,431 |
|
Pretax expenses |
|
10,756 |
|
|
|
1,738,875 |
|
|
|
22,052 |
|
|
|
1,763,442 |
|
Insurance recoveries1 |
|
3,620 |
|
|
|
(16,379 |
) |
|
|
556 |
|
|
|
(26,348 |
) |
Deferral of cost |
|
(9,889 |
) |
|
|
(7,656 |
) |
|
|
(15,572 |
) |
|
|
(15,554 |
) |
Total |
|
4,487 |
|
|
|
1,714,840 |
|
|
|
7,036 |
|
|
|
1,721,540 |
|
Income tax benefits2 |
|
(1,156 |
) |
|
|
(441,572 |
) |
|
|
(1,812 |
) |
|
|
(443,297 |
) |
After-tax adjustments |
$ |
3,331 |
|
|
$ |
1,273,268 |
|
|
$ |
5,224 |
|
|
$ |
1,278,243 |
|
|
|
|
|
|
|
|
|
||||||||
Hawaiian Electric consolidated net income |
|
|
|
|
|
|
|
||||||||
GAAP3 net income (loss) (as reported) |
$ |
39,150 |
|
|
$ |
(1,229,394 |
) |
|
$ |
86,966 |
|
|
$ |
(1,190,173 |
) |
Excluding special items related to the |
|
|
|
|
|
|
|
||||||||
Legal expenses |
|
3,195 |
|
|
|
13,078 |
|
|
|
6,053 |
|
|
|
21,049 |
|
Outside services expense |
|
� |
|
|
|
740 |
|
|
|
� |
|
|
|
1,322 |
|
Wildfire tort-related claims |
|
� |
|
|
|
1,271,160 |
|
|
|
� |
|
|
|
1,271,160 |
|
Other expense |
|
4,300 |
|
|
|
4,263 |
|
|
|
8,529 |
|
|
|
11,050 |
|
Interest expense |
|
490 |
|
|
|
1,874 |
|
|
|
1,791 |
|
|
|
4,775 |
|
After tax expenses |
|
7,985 |
|
|
|
1,291,115 |
|
|
|
16,373 |
|
|
|
1,309,356 |
|
Insurance recoveries (after tax)1 |
|
2,688 |
|
|
|
(12,162 |
) |
|
|
413 |
|
|
|
(19,564 |
) |
Deferral of cost (after tax) |
|
(7,342 |
) |
|
|
(5,685 |
) |
|
|
(11,562 |
) |
|
|
(11,549 |
) |
Total |
|
3,331 |
|
|
|
1,273,268 |
|
|
|
5,224 |
|
|
|
1,278,243 |
|
Non-GAAP (Core) net income |
$ |
42,481 |
|
|
$ |
43,874 |
|
|
$ |
92,190 |
|
|
$ |
88,070 |
|
1 Pretax insurance recoveries includes adjustments related to costs that are no longer probable of recovery under the insurance policies. For the three and six months ended June 30, 2025, adjustments amount to |
|||||||||||||||
2 Current year composite statutory tax rate of |
|||||||||||||||
3 Accounting principles generally accepted in |
|||||||||||||||
Note: Legal, outside services and other are included in “Other operation and maintenance� and interest expense is included in “Interest expense and other charges, net� on the Hawaiian Electric and subsidiaries� Consolidated Statements of Income Data. |
|||||||||||||||
Reconciliation of GAAP to non-GAAP Measures (continued) Holding and Other Companies Unaudited |
|||||||||||||||
|
Three months ended
|
|
Six months ended
|
||||||||||||
(in thousands) |
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
|
|
|
||||||||
Pretax expenses: |
|
|
|
|
|
|
|
||||||||
Legal expenses |
$ |
1,584 |
|
|
$ |
6,568 |
|
|
$ |
6,585 |
|
|
$ |
10,777 |
|
Outside services expense |
|
11 |
|
|
|
399 |
|
|
|
135 |
|
|
|
737 |
|
Other expense |
|
67 |
|
|
|
1,139 |
|
|
|
300 |
|
|
|
1,334 |
|
Interest expense |
|
210 |
|
|
|
862 |
|
|
|
489 |
|
|
|
1,780 |
|
Pretax expenses |
|
1,872 |
|
|
|
8,968 |
|
|
|
7,509 |
|
|
|
14,628 |
|
Insurance recoveries |
|
(1,202 |
) |
|
|
(2,496 |
) |
|
|
(4,860 |
) |
|
|
(5,104 |
) |
Total |
|
670 |
|
|
|
6,472 |
|
|
|
2,649 |
|
|
|
9,524 |
|
Pretax loss on sale of a subsidiary |
|
� |
|
|
|
� |
|
|
|
13,211 |
|
|
|
� |
|
Pretax asset impairment |
|
178 |
|
|
|
� |
|
|
|
178 |
|
|
|
� |
|
Income tax expense (benefits)1 |
|
5,092 |
|
|
|
(1,666 |
) |
|
|
1,180 |
|
|
|
(2,452 |
) |
After-tax adjustments |
$ |
5,940 |
|
|
$ |
4,806 |
|
|
$ |
17,218 |
|
|
$ |
7,072 |
|
|
|
|
|
|
|
|
|
||||||||
Holding and Other Companies net loss |
|
|
|
|
|
|
|
||||||||
GAAP2 net loss (as reported) |
$ |
(13,065 |
) |
|
$ |
(20,303 |
) |
|
$ |
(34,210 |
) |
|
$ |
(38,336 |
) |
Excluding special items related to the |
|
|
|
|
|
|
|
||||||||
Legal expenses |
|
1,177 |
|
|
|
4,877 |
|
|
|
4,890 |
|
|
|
8,002 |
|
Outside services expense |
|
8 |
|
|
|
295 |
|
|
|
100 |
|
|
|
546 |
|
Other expense |
|
50 |
|
|
|
846 |
|
|
|
223 |
|
|
|
991 |
|
Interest expense |
|
156 |
|
|
|
641 |
|
|
|
363 |
|
|
|
1,322 |
|
|
|
1,391 |
|
|
|
6,659 |
|
|
|
5,576 |
|
|
|
10,861 |
|
Insurance recoveries (after tax) |
|
(893 |
) |
|
|
(1,853 |
) |
|
|
(3,609 |
) |
|
|
(3,789 |
) |
Total |
|
498 |
|
|
|
4,806 |
|
|
|
1,967 |
|
|
|
7,072 |
|
Loss on sale of a subsidiary (after tax)1 |
|
� |
|
|
|
� |
|
|
|
9,809 |
|
|
|
� |
|
Asset impairment (after tax)1 |
|
5,442 |
|
|
|
� |
|
|
|
5,442 |
|
|
|
� |
|
Non-GAAP (Core) net loss |
$ |
(7,125 |
) |
|
$ |
(15,497 |
) |
|
$ |
(16,992 |
) |
|
$ |
(31,264 |
) |
1 Current year composite statutory tax rate of |
|||||||||||||||
2 Accounting principles generally accepted in |
|||||||||||||||
Note: Holding and Other Companies wildfire-related expenses (legal, outside services and other) are included in “Expenses-Other� and interest expense is included in “Interest expense, net� on the HEI and subsidiaries� Consolidated Statements of Income Data. |
View source version on businesswire.com:
Mateo Garcia
Director, Investor Relations
Telephone: (808) 543-7300
E-mail: [email protected]
Source: Hawaiian Electric Industries, Inc.