| | |
页面
|
| |||
招股说明书补充文件 | | | | | | | |
| | | | 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 | | |
(以千为单位,每股数据除外)
|
| |
截至和为
六个月的结束 6月30日 |
| |
截至年度结束时和截至年度结束时
12月31日, |
| ||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||
收入综合表: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
电力公用事业
|
| | | $ | 1,580,909 | | | | | $ | 1,624,552 | | | | | $ | 3,269,521 | | | | | $ | 3,408,587 | | | | | $ | 2,539,636 | | |
*LSEG数据的预测
|
| | | | 207,087 | | | | | | 190,742 | | | | | | 394,663 | | | | | | 321,068 | | | | | | 306,398 | | |
其他
|
| | | | 6,522 | | | | | | 8,628 | | | | | | 17,982 | | | | | | 12,330 | | | | | | 4,345 | | |
总收益
|
| | | | 1,794,518 | | | | | | 1,823,922 | | | | | | 3,682,166 | | | | | | 3,741,985 | | | | | | 2,850,379 | | |
费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
电力公用事业
|
| | | | 3,161,994 | | | | | | 1,475,052 | | | | | | 2,967,363 | | | | | | 3,109,396 | | | | | | 2,260,078 | | |
*LSEG数据的预测
|
| | | | 238,941 | | | | | | 142,354 | | | | | | 317,051 | | | | | | 219,550 | | | | | | 178,195 | | |
其他
|
| | | | 36,139 | | | | | | 20,019 | | | | | | 45,148 | | | | | | 31,966 | | | | | | 26,040 | | |
总费用
|
| | | | 3,437,074 | | | | | | 1,637,425 | | | | | | 3,329,562 | | | | | | 3,360,912 | | | | | | 2,464,313 | | |
业务利润(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
电力公用事业
|
| | | | (1,581,085) | | | | | | 149,500 | | | | | | 302,158 | | | | | | 299,191 | | | | | | 279,558 | | |
*LSEG数据的预测
|
| | | | (31,854) | | | | | | 48,388 | | | | | | 77,612 | | | | | | 101,518 | | | | | | 128,203 | | |
其他
|
| | | | (29,617) | | | | | | (11,391) | | | | | | (27,166) | | | | | | (19,636) | | | | | | (21,695) | | |
经营总收入
|
| | | | (1,642,556) | | | | | | 186,497 | | | | | | 352,604 | | | | | | 381,073 | | | | | | 386,066 | | |
养老福利定义信用 – 其他而非服务成本
|
| | | | 2,563 | | | | | | 2,305 | | | | | | 4,768 | | | | | | 4,411 | | | | | | 5,848 | | |
利息支出净额-存款负债以及其他银行借款之外的利息支出
|
| | | | (63,991) | | | | | | (58,630) | | | | | | (125,532) | | | | | | (103,402) | | | | | | (94,363) | | |
用于在施工期间使用借款资金的津贴
|
| | | | 2,730 | | | | | | 2,426 | | | | | | 5,201 | | | | | | 3,416 | | | | | | 3,250 | | |
施工期间用于股票基金的津贴
|
| | | | 6,976 | | | | | | 7,073 | | | | | | 15,164 | | | | | | 10,574 | | | | | | 9,534 | | |
利息收入
|
| | | | 6,267 | | | | | | — | | | | | | 9,105 | | | | | | — | | | | | | — | | |
(以千为单位,每股数据除外)
|
| |
截至和为
六个月结束 6月30日 |
| |
截至年度结束时和截至年度结束时
12月31日, |
| ||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||
投资证券净利润(损失)和股权法投资
|
| | | | — | | | | | | — | | | | | | (15,609) | | | | | | 8,123 | | | | | | 528 | | |
税前收益(亏损)
|
| | | | (1,688,011) | | | | | | 139,671 | | | | | | 245,701 | | | | | | 304,195 | | | | | | 310,863 | | |
所得税费用(效益)
|
| | | | (435,595) | | | | | | 29,394 | | | | | | 44,573 | | | | | | 61,167 | | | | | | 62,807 | | |
|
| | | | (1,252,416) | | | | | | 110,277 | | | | | | 201,128 | | | | | | 243,028 | | | | | | 248,056 | | |
优先股 送转
子公司 |
| | | | 946 | | | | | | 946 | | | | | | 1,890 | | | | | | 1,890 | | | | | | 1,890 | | |
普通股的净利润(损失)
|
| | | $ | (1,253,362) | | | | | $ | 109,331 | | | | | $ | 199,238 | | | | | $ | 241,138 | | | | | $ | 246,166 | | |
每股基本收益(亏损)
股份 |
| | | $ | (11.37) | | | | | $ | 1.00 | | | | | $ | 1.82 | | | | | $ | 2.20 | | | | | $ | 2.25 | | |
每股摊薄收益(亏损)
|
| | | $ | (11.37) | | | | | $ | 1.00 | | | | | $ | 1.81 | | | | | $ | 2.20 | | | | | $ | 2.25 | | |
加权平均股本数
|
| | | | 110,260 | | | | | | 109,544 | | | | | | 109,739 | | | | | | 109,434 | | | | | | 109,282 | | |
考虑稀释后的加权平均股份
|
| | | | 110,260 | | | | | | 109,870 | | | | | | 110,038 | | | | | | 109,778 | | | | | | 109,580 | | |
合并资产负债表数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
总资产
|
| | | $ | 17,055,414 | | | | | | | | | | | $ | 17,243,821 | | | | | $ | 16,284,244 | | | | | | | | |
总负债
|
| | | | 15,935,848 | | | | | | | | | | | | 14,864,687 | | | | | | 14,047,452 | | | | | | | | |
子公司的优先股-不受强制赎回限制
|
| | | | 34,293 | | | | | | | | | | | | 34,293 | | | | | | 34,293 | | | | | | | | |
总股东权益
|
| | | | 1,085,273 | | | | | | | | | | | | 2,344,841 | | | | | | 2,202,499 | | | | | | | | |
总负债和股东的
股东权益 |
| | | | 17,055,414 | | | | | | | | | | | | 17,243,821 | | | | | | 16,284,244 | | | | | | | | |
其他数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非GAAP(核心)净利润(1)
|
| | | $ | 98,334 | | | | | | | | | | | $ | 224,264 | | | | | $ | 234,962 | | | | | | | | |
非通用会计净每股收益(核心)(1)
|
| | | $ | 0.89 | | | | | | | | | | | $ | 2.04 | | | | | $ | 2.14 | | | | | | | | |
| | |
截至六个月
6月30日 |
| |
截至年末
12月31日, |
| ||||||||||||
(以千为单位,每股数据除外)
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
毛伊岛野火相关费用 | | | | | | | | | | | | | | | | | | | |
税前费用: | | | | | | | | | | | | | | | | | | | |
法律费用
|
| | | $ | 40,027 | | | | | $ | 34,876 | | | | | $ | — | | |
外部服务费用
|
| | | | 4,525 | | | | | | 14,822 | | | | | | — | | |
信用损失准备
|
| | | | (2,300) | | | | | | 5,900 | | | | | | — | | |
野火引起的侵权索赔
|
| | | | 1,712,000 | | | | | | — | | | | | | — | | |
One ‘Ohana Initiative Contribution
|
| | | | — | | | | | | 75,000 | | | | | | — | | |
其他支出
|
| | | | 15,950 | | | | | | 5,185 | | | | | | — | | |
利息支出
|
| | | | 8,211 | | | | | | 2,600 | | | | | | — | | |
税前支出
|
| | | | 1,778,413 | | | | | | 138,383 | | | | | | — | | |
保险索赔
|
| | | | (31,452) | | | | | | (104,580) | | | | | | — | | |
费用的延期
|
| | | | (15,554) | | | | | | (14,692) | | | | | | — | | |
除了保险赔偿之外的与野火相关的费用,
递延 |
| | | | 1,731,407 | | | | | | 19,111 | | | | | | — | | |
出售投资证券的税前损失
|
| | | | — | | | | | | 14,965 | | | | | | — | | |
太平洋电流股权方法投资出售收益
|
| | | | — | | | | | | — | | | | | | (8,123) | | |
税前商誉减值
|
| | | | 82,190 | | | | | | — | | | | | | — | | |
所得税(收益)(a)
|
| | | | (461,901) | | | | | | (9,050) | | | | | | 1,947 | | |
税后调整
|
| | | $ | 1,351,696 | | | | | $ | 25,026 | | | | | $ | (6,176) | | |
HEI综合净利润(损失) | | | | | | | | | | | | | | | | | | | |
|
| | | $ | (1,253,362) | | | | | $ | 199,238 | | | | | $ | 241,138 | | |
法律费用
|
| | | | 29,711 | | | | | | 25,886 | | | | | | — | | |
外部服务费用
|
| | | | 3,338 | | | | | | 10,976 | | | | | | — | | |
野火相关索赔
|
| | | | 1,271,160 | | | | | | — | | | | | | — | | |
一个'Ohana计划的捐款
|
| | | | — | | | | | | 55,688 | | | | | | — | | |
信用损失准备
|
| | | | (1,683) | | | | | | 4,319 | | | | | | — | | |
其他支出
|
| | | | 11,845 | | | | | | 3,832 | | | | | | — | | |
利息支出
|
| | | | 6,097 | | | | | | 1,931 | | | | | | — | | |
税后费用
|
| | | | 1,320,468 | | | | | | 102,632 | | | | | | — | | |
保险赔偿
|
| | | | (23,353) | | | | | | (77,651) | | | | | | — | | |
成本的推迟
|
| | | | (11,549) | | | | | | (10,909) | | | | | | — | | |
毛伊岛大火相关费用,扣除保险赔偿和经批准的推迟处理(税后)
|
| | | | 1,285,566 | | | | | | 14,072 | | | | | | — | | |
投资证券出售损失(税后)
|
| | | | — | | | | | | 10,954 | | | | | | — | | |
股权法投资出售收益(税后)
|
| | | | — | | | | | | — | | | | | | (6,176) | | |
商誉减值(税后)
|
| | | | 66,130 | | | | | | — | | | | | | — | | |
非GAAP(核心)净利润(b)
|
| | | $ | 98,334 | | | | | $ | 224,264 | | | | | $ | 234,962 | | |
根据通用会计准则计算的每股稀释收益(损失)
|
| | | $ | (11.37) | | | | | $ | 1.81 | | | | | $ | 2.20 | | |
非通用会计净每股收益(核心)(b)
|
| | | $ | 0.89 | | | | | $ | 2.04 | | | | | $ | 2.14 | | |
| | |
截至2024年6月30日
|
| |||||||||
(数字单位为千,除股份数量外)
|
| |
实际情况
|
| |
按调整后
|
| ||||||
现金及现金等价物(1)
|
| | | $ | 550,408 | | | | | $ | 1,034,758 | | |
长期负债净额-除银行外
|
| | | $ | 2,838,224 | | | | | $ | 2,838,224 | | |
子公司优先股 – 不受强制赎回约束
|
| | | | 34,293 | | | | | | 34,293 | | |
股本: | | | | | | | | | | | | | |
优先股, 无面值, 授权发行10,000,000股; 已发行: 无
|
| | | | — | | | | | | — | | |
普通股,无面值,授权200,000,000股,实际发行和流通110,303,446股,调整后发行和流通155,882,297股(2)
|
| | | | 1,709,472 | | | | | | 2,209,472 | | |
未分配收益(累计亏损)
|
| | | | (326,642) | | | | | | (326,642) | | |
其他综合损失累计额
|
| | | | (297,557) | | | | | | (297,557) | | |
总股本
|
| | | | 1,085,273 | | | | | | 1,585,273 | | |
总市值
|
| | | $ | 3,957,790 | | | | | $ | 4,457,790 | | |
名称
|
| |
Michael J. Escalante
假设本说明书所涵盖的所有普通股均已出售完成,在2023年11月29日发行和流通的普通股数量的基础之上,假设所有股票均购买,假定销售股东将拥有的所有已发行普通股的百分比 |
|
富国证券有限责任公司
|
| |
|
|
BNP Paribas Securities Corp.
|
| | | |
古根海姆证券, LLC
|
| | | |
总
|
| | | |
| | |
无
购买选择权以购买 额外的股票 行使 |
| |
在全部
购买选项 额外的股票 行使 |
| ||||||
每股
|
| | | $ | | | | | $ | | | ||
总
|
| | | $ | | | | | $ | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 16 | | | |
| | | | | 24 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 37 | | | |
| | | | | 37 | | |