| | |
每股
|
| |
總
|
| ||||||
公開發行價格
|
| | | $ | 9.25 | | | | | $ | 499,999,999.50 | | |
承銷折扣和佣金(1)
|
| | | $ | 0.2775 | | | | | $ | 14,999,999.99 | | |
Proceeds before offering expenses, to us
|
| | | $ | 8.9725 | | | | | $ | 484,999,999.52 | | |
| 富國證券 | | |
巴克萊銀行
|
|
|
古根海姆證券
|
|
| | |
頁面
|
| |||
招股說明書補充文件 | | | | | | | |
| | | | s-ii | | | |
| | | | s-iii | | | |
| | | | s-iii | | | |
| | | | s-v | | | |
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-6 | | | |
| | | | S-7 | | | |
| | | | S-8 | | | |
| | | | S-9 | | | |
| | | | S-13 | | | |
| | | | S-20 | | | |
| | | | S-20 | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 16 | | | |
| | | | | 24 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 37 | | | |
| | | | | 37 | | |
(以千爲單位,每股數據除外)
|
| |
截至和爲
六個月的結束 6月30日 |
| |
截至年度結束時和截至年度結束時
12月31日, |
| ||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||
收入綜合表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
電力公用事業
|
| | | $ | 1,580,909 | | | | | $ | 1,624,552 | | | | | $ | 3,269,521 | | | | | $ | 3,408,587 | | | | | $ | 2,539,636 | | |
*LSEG數據的預測
|
| | | | 207,087 | | | | | | 190,742 | | | | | | 394,663 | | | | | | 321,068 | | | | | | 306,398 | | |
其他
|
| | | | 6,522 | | | | | | 8,628 | | | | | | 17,982 | | | | | | 12,330 | | | | | | 4,345 | | |
總收益
|
| | | | 1,794,518 | | | | | | 1,823,922 | | | | | | 3,682,166 | | | | | | 3,741,985 | | | | | | 2,850,379 | | |
費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
電力公用事業
|
| | | | 3,161,994 | | | | | | 1,475,052 | | | | | | 2,967,363 | | | | | | 3,109,396 | | | | | | 2,260,078 | | |
*LSEG數據的預測
|
| | | | 238,941 | | | | | | 142,354 | | | | | | 317,051 | | | | | | 219,550 | | | | | | 178,195 | | |
其他
|
| | | | 36,139 | | | | | | 20,019 | | | | | | 45,148 | | | | | | 31,966 | | | | | | 26,040 | | |
總費用
|
| | | | 3,437,074 | | | | | | 1,637,425 | | | | | | 3,329,562 | | | | | | 3,360,912 | | | | | | 2,464,313 | | |
業務利潤(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
電力公用事業
|
| | | | (1,581,085) | | | | | | 149,500 | | | | | | 302,158 | | | | | | 299,191 | | | | | | 279,558 | | |
*LSEG數據的預測
|
| | | | (31,854) | | | | | | 48,388 | | | | | | 77,612 | | | | | | 101,518 | | | | | | 128,203 | | |
其他
|
| | | | (29,617) | | | | | | (11,391) | | | | | | (27,166) | | | | | | (19,636) | | | | | | (21,695) | | |
經營總收入
|
| | | | (1,642,556) | | | | | | 186,497 | | | | | | 352,604 | | | | | | 381,073 | | | | | | 386,066 | | |
養老福利定義信用 – 其他而非服務成本
|
| | | | 2,563 | | | | | | 2,305 | | | | | | 4,768 | | | | | | 4,411 | | | | | | 5,848 | | |
利息支出淨額-存款負債以及其他銀行借款之外的利息支出
|
| | | | (63,991) | | | | | | (58,630) | | | | | | (125,532) | | | | | | (103,402) | | | | | | (94,363) | | |
用於在施工期間使用借款資金的津貼
|
| | | | 2,730 | | | | | | 2,426 | | | | | | 5,201 | | | | | | 3,416 | | | | | | 3,250 | | |
施工期間用於股票基金的津貼
|
| | | | 6,976 | | | | | | 7,073 | | | | | | 15,164 | | | | | | 10,574 | | | | | | 9,534 | | |
利息收入
|
| | | | 6,267 | | | | | | — | | | | | | 9,105 | | | | | | — | | | | | | — | | |
(以千計,每股金額除外)
|
| |
從那時起
六個月已結束 6月30日 |
| |
截至和截至年底的年份
十二月三十一日 |
| ||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||
投資證券銷售收益(虧損)、淨額和股票法投資
|
| | | | — | | | | | | — | | | | | | (15,609) | | | | | | 8,123 | | | | | | 528 | | |
所得稅前收入(虧損)
|
| | | | (1,688,011) | | | | | | 139,671 | | | | | | 245,701 | | | | | | 304,195 | | | | | | 310,863 | | |
所得稅支出(福利)
|
| | | | (435,595) | | | | | | 29,394 | | | | | | 44,573 | | | | | | 61,167 | | | | | | 62,807 | | |
淨收益(虧損)
|
| | | | (1,252,416) | | | | | | 110,277 | | | | | | 201,128 | | | | | | 243,028 | | | | | | 248,056 | | |
的優先股股息
子公司 |
| | | | 946 | | | | | | 946 | | | | | | 1,890 | | | | | | 1,890 | | | | | | 1,890 | | |
普通股的淨收益(虧損)
|
| | | $ | (1,253,362) | | | | | $ | 109,331 | | | | | $ | 199,238 | | | | | $ | 241,138 | | | | | $ | 246,166 | | |
普通股基本收益(虧損)
分享 |
| | | $ | (11.37) | | | | | $ | 1.00 | | | | | $ | 1.82 | | | | | $ | 2.20 | | | | | $ | 2.25 | | |
普通股每股攤薄收益(虧損)
|
| | | $ | (11.37) | | | | | $ | 1.00 | | | | | $ | 1.81 | | | | | $ | 2.20 | | | | | $ | 2.25 | | |
已發行普通股的加權平均數
|
| | | | 110,260 | | | | | | 109,544 | | | | | | 109,739 | | | | | | 109,434 | | | | | | 109,282 | | |
假設攤薄後的加權平均股票
|
| | | | 110,260 | | | | | | 109,870 | | | | | | 110,038 | | | | | | 109,778 | | | | | | 109,580 | | |
合併資產負債表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
總資產
|
| | | $ | 17,055,414 | | | | | | | | | | | $ | 17,243,821 | | | | | $ | 16,284,244 | | | | | | | | |
負債總額
|
| | | | 15,935,848 | | | | | | | | | | | | 14,864,687 | | | | | | 14,047,452 | | | | | | | | |
子公司的優先股——不受強制贖回限制
|
| | | | 34,293 | | | | | | | | | | | | 34,293 | | | | | | 34,293 | | | | | | | | |
股東權益總額
|
| | | | 1,085,273 | | | | | | | | | | | | 2,344,841 | | | | | | 2,202,499 | | | | | | | | |
負債和股東總額
公正 |
| | | | 17,055,414 | | | | | | | | | | | | 17,243,821 | | | | | | 16,284,244 | | | | | | | | |
其他數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非公認會計准則(核心)淨收益(1)
|
| | | $ | 98,334 | | | | | | | | | | | $ | 224,264 | | | | | $ | 234,962 | | | | | | | | |
非公認會計准則(核心)攤薄後每股收益(1)
|
| | | $ | 0.89 | | | | | | | | | | | $ | 2.04 | | | | | $ | 2.14 | | | | | | | | |
| | |
六個月已結束
6月30日 |
| |
歲月已結束
十二月三十一日 |
| ||||||||||||
(以千計,每股金額除外)
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
毛伊島野火相關費用 | | | | | | | | | | | | | | | | | | | |
稅前費用: | | | | | | | | | | | | | | | | | | | |
法律費用
|
| | | $ | 40,027 | | | | | $ | 34,876 | | | | | $ | — | | |
外部服務費用
|
| | | | 4,525 | | | | | | 14,822 | | | | | | — | | |
信貸損失準備金
|
| | | | (2,300) | | | | | | 5,900 | | | | | | — | | |
與野火侵權相關的索賠
|
| | | | 1,712,000 | | | | | | — | | | | | | — | | |
一項 「Ohana 倡議」 捐款
|
| | | | — | | | | | | 75,000 | | | | | | — | | |
其他開支
|
| | | | 15,950 | | | | | | 5,185 | | | | | | — | | |
利息支出
|
| | | | 8,211 | | | | | | 2,600 | | | | | | — | | |
稅前費用
|
| | | | 1,778,413 | | | | | | 138,383 | | | | | | — | | |
保險追償
|
| | | | (31,452) | | | | | | (104,580) | | | | | | — | | |
延期支付費用
|
| | | | (15,554) | | | | | | (14,692) | | | | | | — | | |
與野火相關的費用,不包括保險賠償和
延期 |
| | | | 1,731,407 | | | | | | 19,111 | | | | | | — | | |
出售投資證券的稅前虧損
|
| | | | — | | | | | | 14,965 | | | | | | — | | |
出售太平洋電信股權法投資的收益
|
| | | | — | | | | | | — | | | | | | (8,123) | | |
稅前商譽減值
|
| | | | 82,190 | | | | | | — | | | | | | — | | |
所得稅(福利)(a)
|
| | | | (461,901) | | | | | | (9,050) | | | | | | 1,947 | | |
稅後調整
|
| | | $ | 1,351,696 | | | | | $ | 25,026 | | | | | $ | (6,176) | | |
HEI 合併淨收益(虧損) | | | | | | | | | | | | | | | | | | | |
淨收益(虧損)
|
| | | $ | (1,253,362) | | | | | $ | 199,238 | | | | | $ | 241,138 | | |
法律費用
|
| | | | 29,711 | | | | | | 25,886 | | | | | | — | | |
外部服務費用
|
| | | | 3,338 | | | | | | 10,976 | | | | | | — | | |
與野火侵權相關的索賠
|
| | | | 1,271,160 | | | | | | — | | | | | | — | | |
一項 「Ohana 倡議」 捐款
|
| | | | — | | | | | | 55,688 | | | | | | — | | |
信貸損失準備金
|
| | | | (1,683) | | | | | | 4,319 | | | | | | — | | |
其他開支
|
| | | | 11,845 | | | | | | 3,832 | | | | | | — | | |
利息支出
|
| | | | 6,097 | | | | | | 1,931 | | | | | | — | | |
稅後支出
|
| | | | 1,320,468 | | | | | | 102,632 | | | | | | — | | |
保險追償
|
| | | | (23,353) | | | | | | (77,651) | | | | | | — | | |
延期支付費用
|
| | | | (11,549) | | | | | | (10,909) | | | | | | — | | |
毛伊島野火相關費用,扣除保險賠償金和批准的延期待遇(稅後)
|
| | | | 1,285,566 | | | | | | 14,072 | | | | | | — | | |
出售投資證券的虧損(稅後)
|
| | | | — | | | | | | 10,954 | | | | | | — | | |
出售權益法投資的收益(稅後)
|
| | | | — | | | | | | — | | | | | | (6,176) | | |
商譽減值(稅後)
|
| | | | 66,130 | | | | | | — | | | | | | — | | |
非公認會計准則(核心)淨收益(b)
|
| | | $ | 98,334 | | | | | $ | 224,264 | | | | | $ | 234,962 | | |
GAAP 攤薄後每股收益(虧損)(如報告)
|
| | | $ | (11.37) | | | | | $ | 1.81 | | | | | $ | 2.20 | | |
非公認會計准則(核心)攤薄後每股收益(b)
|
| | | $ | 0.89 | | | | | $ | 2.04 | | | | | $ | 2.14 | | |
| | |
截至2024年6月30日
|
| |||||||||
(數字單位爲千,除股份數量外)
|
| |
實際情況
|
| |
按調整後
|
| ||||||
現金及現金等價物(1)
|
| | | $ | 550,408 | | | | | $ | 1,034,758 | | |
長期負債淨額-除銀行外
|
| | | $ | 2,838,224 | | | | | $ | 2,838,224 | | |
子公司優先股 – 不受強制贖回約束
|
| | | | 34,293 | | | | | | 34,293 | | |
股本: | | | | | | | | | | | | | |
優先股, 無面值, 授權發行10,000,000股; 已發行: 無
|
| | | | — | | | | | | — | | |
普通股,無面值,已授權 2 億股,實際發行和流通股份爲 1 億 1030 萬 3446 股,調整後發行和流通股份爲 1 億 6435 萬 7500 股(2)
|
| | | | 1,709,472 | | | | | | 2,209,472 | | |
未分配收益(累計虧損)
|
| | | | (326,642) | | | | | | (326,642) | | |
其他綜合損失累計額
|
| | | | (297,557) | | | | | | (297,557) | | |
總股本
|
| | | | 1,085,273 | | | | | | 1,585,273 | | |
總市值
|
| | | $ | 3,957,790 | | | | | $ | 4,457,790 | | |
名稱
|
| |
Michael J. Escalante
假設本說明書所涵蓋的所有普通股均已出售完成,在2023年11月29日發行和流通的普通股數量的基礎之上,假設所有股票均購買,假定銷售股東將擁有的所有已發行普通股的百分比 |
| |||
富國證券有限責任公司
|
| | | | 24,324,326 | | |
BNP Paribas Securities Corp.
|
| | | | 18,918,918 | | |
古根海姆證券, LLC
|
| | | | 10,810,810 | | |
總
|
| | | | 54,054,054 | | |
| | |
無
購買選項 額外的股票 行使 |
| |
在全部
購買選項 額外的股票 行使 |
| ||||||
每股
|
| | | $ | 0.2775 | | | | | $ | 0.2775 | | |
總
|
| | | $ | 14,999,999.99 | | | | | $ | 17,249,999.96 | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 16 | | | |
| | | | | 24 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 37 | | | |
| | | | | 37 | | |