Huaneng Power International, Inc. (HNP)
Growth
Revenue 5Y11.72%
Revenue 3Y5.52%
EPS 5Y3.86%
EPS 3Y141.58%
Dividend 5Y-17.61%
Dividend 3Y21.86%
Capital Efficiency
ROIC7.05%
ROE1.88%
ROA0.47%
ROTA0.47%
Capital Structure
Market Cap15.84B
EV297.19B
Cash16.35B
Current Ratio0.50
Debt/Equity0.73
Net Debt/EBITDA18.56
HNP
Income Statement
Select a metric from the list below to chart it
Dec '95
Dec '01
Dec '07
Dec '11
Dec '17
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19,733.5 | 18,491.1 | 19,006.9 | 16,781.8 | 22,480.0 | 25,000.1 | 25,657.5 | 24,984.7 | 30,168.8 | 22,281.3 | |
| Revenue % Chg. | -0.1% | -6.3% | 2.8% | -11.7% | 34.0% | 11.2% | 2.6% | -2.6% | 20.7% | 15.8% | |
| Cost of Revenue | 12,203.1 | 10,865.3 | 9,955.9 | 9,461.1 | 14,887.6 | 16,942.6 | 15,856.6 | 14,830.6 | 24,009.5 | 14,597.7 | |
| Cost of Revenue % Chg. | -10.5% | -11.0% | -8.4% | -5.0% | 57.4% | 13.8% | -6.4% | -6.5% | 61.9% | 68.4% | |
| Gross Profit | 7,530.5 | 7,625.8 | 9,051.0 | 7,320.7 | 7,592.4 | 8,057.5 | 9,800.9 | 10,154.1 | 6,159.3 | 7,683.5 | |
| Gross Profit % Chg. | 23.0% | 1.3% | 18.7% | -19.1% | 3.7% | 6.1% | 21.6% | 3.6% | -39.3% | -27.4% | |
| Gross Profit Margin | 38.2% | 41.2% | 47.6% | 43.6% | 33.8% | 32.2% | 38.2% | 40.6% | 20.4% | 34.5% | |
| Gross Profit Margin % Chg. | 23.1% | 8.1% | 15.5% | -8.4% | -22.6% | -4.6% | 18.5% | 6.4% | -49.8% | -37.3% | |
| R&D Expenses | - | - | - | - | - | - | - | 98.4 | 195.3 | - | |
| R&D Expenses % Chg. | - | - | - | - | - | - | - | - | 98.4% | - | |
| Selling, General, & Admin Expenses | 849.7 | 923.0 | 1,143.0 | 1,186.0 | 1,561.5 | 1,746.6 | 1,992.7 | 2,283.1 | 2,540.3 | 12,050.4 | |
| Selling, General, & Admin Expenses % Chg. | 12.7% | 8.6% | 23.8% | 3.8% | 31.7% | 11.9% | 14.1% | 14.6% | 11.3% | 773.5% | |
| Other Expenses | 3,125.6 | 2,976.1 | 3,610.9 | 3,424.9 | 4,676.8 | 4,819.6 | 5,983.1 | 4,577.0 | 4,559.1 | - | |
| Other Expenses % Chg. | 9.0% | -4.8% | 21.3% | -5.2% | 36.6% | 3.1% | 24.1% | -23.5% | -0.4% | - | |
| Operating Income | 3,555.2 | 3,726.7 | 4,297.1 | 2,709.8 | 1,354.1 | 1,491.3 | 1,825.1 | 1,757.3 | -1,086.3 | 3,269.4 | |
| Operating Income % Chg. | 42.2% | 4.8% | 15.3% | -36.9% | -50.0% | 10.1% | 22.4% | -3.7% | - | -26.8% | |
| Operating Income Margin | 18.0% | 20.2% | 22.6% | 16.1% | 6.0% | 6.0% | 7.1% | 7.0% | -3.6% | 14.7% | |
| Operating Income Margin % Chg. | 42.3% | 11.9% | 12.2% | -28.6% | -62.7% | -1.0% | 19.2% | -1.1% | - | -36.8% | |
| Total Other Income/Expenses Net | -986.2 | -917.9 | -912.0 | -673.0 | -941.0 | -1,200.4 | -1,365.1 | -1,053.4 | -1,143.2 | -2,384.7 | |
| Total Other Income/Expenses Net % Chg. | 17.2% | 6.9% | 0.6% | 26.2% | 39.8% | 27.6% | 13.7% | 22.8% | 8.5% | 22.2% | |
| Income Before Tax | 2,569.0 | 2,808.8 | 3,385.1 | 2,036.7 | 413.1 | 290.9 | 460.0 | 703.9 | -2,229.5 | 884.7 | |
| Income Before Tax % Chg. | 96.3% | 9.3% | 20.5% | -39.8% | -79.7% | -29.6% | 58.1% | 53.0% | - | -64.8% | |
| Income Before Tax Margin | 13.0% | 15.2% | 17.8% | 12.1% | 1.8% | 1.2% | 1.8% | 2.8% | -7.4% | 4.0% | |
| Income Before Tax Margin % Chg. | 96.5% | 16.7% | 17.2% | -31.9% | -84.9% | -36.7% | 54.0% | 57.2% | - | -69.6% | |
| Income Tax Expense | 666.9 | 809.1 | 840.3 | 510.9 | 179.5 | 94.8 | 296.6 | 319.0 | -284.5 | 398.4 | |
| Income Tax Expense % Chg. | 80.2% | 21.3% | 3.9% | -39.2% | -64.9% | -47.2% | 212.7% | 7.6% | - | -45.1% | |
| Net Income | 1,537.3 | 1,586.2 | 2,013.0 | 1,256.3 | 232.9 | 108.3 | 113.0 | 350.6 | -1,568.3 | 345.9 | |
| Net Income % Chg. | 89.1% | 3.2% | 26.9% | -37.6% | -81.5% | -53.5% | 4.3% | 210.3% | - | -75.2% | |
| Net Income Margin | 7.8% | 8.6% | 10.6% | 7.5% | 1.0% | 0.4% | 0.4% | 1.4% | -5.2% | 1.6% | |
| Net Income Margin % Chg. | 89.3% | 10.1% | 23.5% | -29.3% | -86.2% | -58.2% | 1.7% | 218.6% | - | -78.6% | |
| Weighted Avg. Shares Out | 351.4 | 352.1 | 362.1 | 380.0 | 380.0 | 382.1 | 392.5 | 392.5 | 392.5 | 386.7 | |
| Weighted Avg. Shares Out % Chg. | - | 0.2% | 2.8% | 4.9% | - | 0.5% | 2.7% | - | - | 28.3% | |
| EPS | 4.4 | 4.5 | 5.5 | 3.3 | 0.6 | 0.2 | 0.1 | 0.2 | -4.0 | 1.4 | |
| EPS % Chg. | 89.7% | 2.7% | 23.7% | -40.4% | -82.1% | -70.0% | -66.7% | 300.0% | - | -70.8% | |
| Weighted Avg. Shares Out Dil | 351.4 | 352.1 | 362.1 | 380.0 | 380.0 | 382.1 | 392.5 | 392.5 | 392.5 | 386.7 | |
| Weighted Avg. Shares Out Dil % Chg. | - | 0.2% | 2.8% | 4.9% | - | 0.5% | 2.7% | - | - | 28.3% | |
| EPS Diluted | 4.4 | 4.5 | 5.5 | 3.3 | 0.6 | 0.2 | 0.1 | 0.2 | -4.0 | 1.4 | |
| EPS Diluted % Chg. | 89.7% | 2.7% | 23.7% | -40.4% | -82.1% | -70.0% | -66.7% | 300.0% | - | -70.8% | |
| Interest Income | 25.2 | 23.5 | 23.7 | 21.7 | 29.3 | 34.6 | 39.0 | 43.2 | 42.5 | - | |
| Interest Income % Chg. | -2.7% | -6.5% | 0.7% | -8.5% | 35.3% | 17.9% | 12.8% | 10.6% | -1.5% | - | |
| Interest Expense | 1,148.3 | 1,152.2 | 1,171.6 | 1,005.2 | 1,437.5 | 1,546.2 | 1,587.0 | 1,356.6 | 1,297.3 | -108.8 | |
| Interest Expense % Chg. | -12.5% | 0.3% | 1.7% | -14.2% | 43.0% | 7.6% | 2.6% | -14.5% | -4.4% | - | |
| EBIT | 1,445.9 | 1,680.2 | 2,237.3 | 1,053.2 | -995.0 | -1,220.7 | -1,088.0 | -609.6 | -3,484.3 | 993.5 | |
| EBIT % Chg. | 6222.7% | 16.2% | 33.2% | -52.9% | - | 22.7% | 10.9% | 44.0% | 471.6% | -22.3% | |
| EBIT Margin | 7.3% | 9.1% | 11.8% | 6.3% | -4.4% | -4.9% | -4.2% | -2.4% | -11.5% | 4.5% | |
| EBIT Margin % Chg. | 6229.1% | 24.0% | 29.5% | -46.7% | - | 10.3% | 13.2% | 42.5% | 373.4% | -32.9% | |
| Depreciation & Amortization | 1,685.8 | 1,736.9 | 2,156.4 | 2,217.8 | 3,025.9 | 3,068.5 | 3,224.0 | 3,265.5 | 3,283.8 | - | |
| Depreciation & Amortization % Chg. | 2.4% | 3.0% | 24.2% | 2.8% | 36.4% | 1.4% | 5.1% | 1.3% | 0.6% | - | |
| EBITDA | 3,131.7 | 3,417.1 | 4,393.7 | 3,271.0 | 2,030.9 | 1,847.8 | 2,136.0 | 2,655.9 | -200.6 | 993.5 | |
| EBITDA % Chg. | 87.6% | 9.1% | 28.6% | -25.6% | -37.9% | -9.0% | 15.6% | 24.3% | - | -22.3% | |
| EBITDA Margin | 15.9% | 18.5% | 23.1% | 19.5% | 9.0% | 7.4% | 8.3% | 10.6% | -0.7% | 4.5% | |
| EBITDA Margin % Chg. | 87.8% | 16.4% | 25.1% | -15.7% | -53.7% | -18.2% | 12.6% | 27.7% | - | -32.9% |