| | |
Page
|
| |||
Prospectus Supplement | | | | | | | |
| | | | 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 | | |
(in thousands, except per share amounts)
|
| |
As of and for the
six months ended June 30, |
| |
As of and for the years ended
December 31, |
| ||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||
Consolidated Statements of Income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Electric Utility
|
| | | $ | 1,580,909 | | | | | $ | 1,624,552 | | | | | $ | 3,269,521 | | | | | $ | 3,408,587 | | | | | $ | 2,539,636 | | |
Bank
|
| | | | 207,087 | | | | | | 190,742 | | | | | | 394,663 | | | | | | 321,068 | | | | | | 306,398 | | |
Other
|
| | | | 6,522 | | | | | | 8,628 | | | | | | 17,982 | | | | | | 12,330 | | | | | | 4,345 | | |
Total revenues
|
| | | | 1,794,518 | | | | | | 1,823,922 | | | | | | 3,682,166 | | | | | | 3,741,985 | | | | | | 2,850,379 | | |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Electrical Utility
|
| | | | 3,161,994 | | | | | | 1,475,052 | | | | | | 2,967,363 | | | | | | 3,109,396 | | | | | | 2,260,078 | | |
Bank
|
| | | | 238,941 | | | | | | 142,354 | | | | | | 317,051 | | | | | | 219,550 | | | | | | 178,195 | | |
Other
|
| | | | 36,139 | | | | | | 20,019 | | | | | | 45,148 | | | | | | 31,966 | | | | | | 26,040 | | |
Total expenses
|
| | | | 3,437,074 | | | | | | 1,637,425 | | | | | | 3,329,562 | | | | | | 3,360,912 | | | | | | 2,464,313 | | |
Operating income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Electrical Utility
|
| | | | (1,581,085) | | | | | | 149,500 | | | | | | 302,158 | | | | | | 299,191 | | | | | | 279,558 | | |
Bank
|
| | | | (31,854) | | | | | | 48,388 | | | | | | 77,612 | | | | | | 101,518 | | | | | | 128,203 | | |
Other
|
| | | | (29,617) | | | | | | (11,391) | | | | | | (27,166) | | | | | | (19,636) | | | | | | (21,695) | | |
Total operating income
|
| | | | (1,642,556) | | | | | | 186,497 | | | | | | 352,604 | | | | | | 381,073 | | | | | | 386,066 | | |
Retirement defined benefits credit – other than service costs
|
| | | | 2,563 | | | | | | 2,305 | | | | | | 4,768 | | | | | | 4,411 | | | | | | 5,848 | | |
Interest expense, net – other than on deposit liabilities and other bank borrowings
|
| | | | (63,991) | | | | | | (58,630) | | | | | | (125,532) | | | | | | (103,402) | | | | | | (94,363) | | |
Allowance for borrowed funds used during construction
|
| | | | 2,730 | | | | | | 2,426 | | | | | | 5,201 | | | | | | 3,416 | | | | | | 3,250 | | |
Allowance for equity funds used during construction
|
| | | | 6,976 | | | | | | 7,073 | | | | | | 15,164 | | | | | | 10,574 | | | | | | 9,534 | | |
Interest income
|
| | | | 6,267 | | | | | | — | | | | | | 9,105 | | | | | | — | | | | | | — | | |
(in thousands, except per share amounts)
|
| |
As of and for the
six months ended June 30, |
| |
As of and for the years ended
December 31, |
| ||||||||||||||||||||||||
|
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||||
Gain (loss) on sales of investment securities, net and equity-method investment
|
| | | | — | | | | | | — | | | | | | (15,609) | | | | | | 8,123 | | | | | | 528 | | |
Income (loss) before income taxes
|
| | | | (1,688,011) | | | | | | 139,671 | | | | | | 245,701 | | | | | | 304,195 | | | | | | 310,863 | | |
Income tax expense (benefit)
|
| | | | (435,595) | | | | | | 29,394 | | | | | | 44,573 | | | | | | 61,167 | | | | | | 62,807 | | |
Net income (loss)
|
| | | | (1,252,416) | | | | | | 110,277 | | | | | | 201,128 | | | | | | 243,028 | | | | | | 248,056 | | |
Preferred stock dividends of
subsidiaries |
| | | | 946 | | | | | | 946 | | | | | | 1,890 | | | | | | 1,890 | | | | | | 1,890 | | |
Net income (loss) for common stock
|
| | | $ | (1,253,362) | | | | | $ | 109,331 | | | | | $ | 199,238 | | | | | $ | 241,138 | | | | | $ | 246,166 | | |
Basic earnings (loss) per common
share |
| | | $ | (11.37) | | | | | $ | 1.00 | | | | | $ | 1.82 | | | | | $ | 2.20 | | | | | $ | 2.25 | | |
Diluted earnings (loss) per common share
|
| | | $ | (11.37) | | | | | $ | 1.00 | | | | | $ | 1.81 | | | | | $ | 2.20 | | | | | $ | 2.25 | | |
Weighted-average number of common shares outstanding
|
| | | | 110,260 | | | | | | 109,544 | | | | | | 109,739 | | | | | | 109,434 | | | | | | 109,282 | | |
Weighted-average shares assuming dilution
|
| | | | 110,260 | | | | | | 109,870 | | | | | | 110,038 | | | | | | 109,778 | | | | | | 109,580 | | |
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 17,055,414 | | | | | | | | | | | $ | 17,243,821 | | | | | $ | 16,284,244 | | | | | | | | |
Total liabilities
|
| | | | 15,935,848 | | | | | | | | | | | | 14,864,687 | | | | | | 14,047,452 | | | | | | | | |
Preferred stock of subsidiaries – not subject to mandatory redemption
|
| | | | 34,293 | | | | | | | | | | | | 34,293 | | | | | | 34,293 | | | | | | | | |
Total shareholders’ equity
|
| | | | 1,085,273 | | | | | | | | | | | | 2,344,841 | | | | | | 2,202,499 | | | | | | | | |
Total liabilities and shareholders’
equity |
| | | | 17,055,414 | | | | | | | | | | | | 17,243,821 | | | | | | 16,284,244 | | | | | | | | |
Other Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-GAAP (core) net income(1)
|
| | | $ | 98,334 | | | | | | | | | | | $ | 224,264 | | | | | $ | 234,962 | | | | | | | | |
Non-GAAP (core) diluted earnings per share(1)
|
| | | $ | 0.89 | | | | | | | | | | | $ | 2.04 | | | | | $ | 2.14 | | | | | | | | |
| | |
Six months ended
June 30, |
| |
Years ended
December 31, |
| ||||||||||||
(in thousands, except per share amounts)
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
Maui wildfire-related costs | | | | | | | | | | | | | | | | | | | |
Pretax expenses: | | | | | | | | | | | | | | | | | | | |
Legal expenses
|
| | | $ | 40,027 | | | | | $ | 34,876 | | | | | $ | — | | |
Outside services expenses
|
| | | | 4,525 | | | | | | 14,822 | | | | | | — | | |
Provision for credit losses
|
| | | | (2,300) | | | | | | 5,900 | | | | | | — | | |
Wildfire tort-related claims
|
| | | | 1,712,000 | | | | | | — | | | | | | — | | |
One ‘Ohana Initiative Contribution
|
| | | | — | | | | | | 75,000 | | | | | | — | | |
Other expenses
|
| | | | 15,950 | | | | | | 5,185 | | | | | | — | | |
Interest expenses
|
| | | | 8,211 | | | | | | 2,600 | | | | | | — | | |
Pretax expenses
|
| | | | 1,778,413 | | | | | | 138,383 | | | | | | — | | |
Insurance recoveries
|
| | | | (31,452) | | | | | | (104,580) | | | | | | — | | |
Deferral of cost
|
| | | | (15,554) | | | | | | (14,692) | | | | | | — | | |
Wildfire-related expenses, excluding insurance recoveries and
deferral |
| | | | 1,731,407 | | | | | | 19,111 | | | | | | — | | |
Pretax loss on sale of investment securities
|
| | | | — | | | | | | 14,965 | | | | | | — | | |
Gain on sale of equity method investment at Pacific Current
|
| | | | — | | | | | | — | | | | | | (8,123) | | |
Pretax goodwill impairment
|
| | | | 82,190 | | | | | | — | | | | | | — | | |
Income taxes (benefits)(a)
|
| | | | (461,901) | | | | | | (9,050) | | | | | | 1,947 | | |
After-tax adjustments
|
| | | $ | 1,351,696 | | | | | $ | 25,026 | | | | | $ | (6,176) | | |
HEI consolidated net income (loss) | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (1,253,362) | | | | | $ | 199,238 | | | | | $ | 241,138 | | |
Legal expenses
|
| | | | 29,711 | | | | | | 25,886 | | | | | | — | | |
Outside services expenses
|
| | | | 3,338 | | | | | | 10,976 | | | | | | — | | |
Wildfire tort-related claims
|
| | | | 1,271,160 | | | | | | — | | | | | | — | | |
One ‘Ohana Initiative Contribution
|
| | | | — | | | | | | 55,688 | | | | | | — | | |
Provision for credit losses
|
| | | | (1,683) | | | | | | 4,319 | | | | | | — | | |
Other expenses
|
| | | | 11,845 | | | | | | 3,832 | | | | | | — | | |
Interest expenses
|
| | | | 6,097 | | | | | | 1,931 | | | | | | — | | |
After tax expenses
|
| | | | 1,320,468 | | | | | | 102,632 | | | | | | — | | |
Insurance recoveries
|
| | | | (23,353) | | | | | | (77,651) | | | | | | — | | |
Deferral of cost
|
| | | | (11,549) | | | | | | (10,909) | | | | | | — | | |
Maui wildfire-related expenses, net of insurance recoveries and approved deferral treatment (after tax)
|
| | | | 1,285,566 | | | | | | 14,072 | | | | | | — | | |
Loss on sale of investment securities (after tax)
|
| | | | — | | | | | | 10,954 | | | | | | — | | |
Gain on sale of equity method investment (after tax)
|
| | | | — | | | | | | — | | | | | | (6,176) | | |
Goodwill impairment (after-tax)
|
| | | | 66,130 | | | | | | — | | | | | | — | | |
Non-GAAP (core) net income(b)
|
| | | $ | 98,334 | | | | | $ | 224,264 | | | | | $ | 234,962 | | |
GAAP Diluted earnings (loss) per share (as reported)
|
| | | $ | (11.37) | | | | | $ | 1.81 | | | | | $ | 2.20 | | |
Non-GAAP (core) Diluted earnings per share(b)
|
| | | $ | 0.89 | | | | | $ | 2.04 | | | | | $ | 2.14 | | |
| | |
As of June 30, 2024
|
| |||||||||
(in thousands, except share amounts)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents(1)
|
| | | $ | 550,408 | | | | | $ | 1,034,758 | | |
Long-term debt, net – other than bank
|
| | | $ | 2,838,224 | | | | | $ | 2,838,224 | | |
Preferred stock of subsidiaries – not subject to mandatory redemption
|
| | | | 34,293 | | | | | | 34,293 | | |
Equity: | | | | | | | | | | | | | |
Preferred stock, no par value, authorized 10,000,000 shares; issued: none
|
| | | | — | | | | | | — | | |
Common stock, no par value, 200,000,000 shares authorized, 110,303,446 shares issued and outstanding, actual and 155,882,297 shares issued and outstanding, as adjusted(2)
|
| | | | 1,709,472 | | | | | | 2,209,472 | | |
Retained earnings (accumulated deficit)
|
| | | | (326,642) | | | | | | (326,642) | | |
Accumulated other comprehensive loss
|
| | | | (297,557) | | | | | | (297,557) | | |
Total equity
|
| | | | 1,085,273 | | | | | | 1,585,273 | | |
Total capitalization
|
| | | $ | 3,957,790 | | | | | $ | 4,457,790 | | |
Name
|
| |
Number of
Shares |
|
Wells Fargo Securities, LLC
|
| |
|
|
Barclays Capital Inc.
|
| | | |
Guggenheim Securities, LLC
|
| | | |
Total
|
| | | |
| | |
Without
option to purchase additional shares exercise |
| |
With full
option to purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
Preferred Stock
Senior Debt Securities
Senior Subordinated Debt Securities
Junior Subordinated Debt Securities
Warrants
Rights
Stock Purchase Contracts
Stock Purchase Units
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 9 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 16 | | | |
| | | | | 24 | | | |
| | | | | 29 | | | |
| | | | | 31 | | | |
| | | | | 32 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 37 | | | |
| | | | | 37 | | |
AND SENIOR SUBORDINATED DEBT SECURITIES
| Wells Fargo Securities | | |
Barclays
|
|