EX-99.1 2 d40969dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Kenon Holdings Reports Third Quarter 2015 Results and Additional Updates

Singapore, December 1, 2015. Kenon Holdings Ltd. (NYSE: KEN, TASE: KEN) announces its results for the third quarter in 2015 as well as additional updates.

Key Highlights

IC Power

 

    IC Power’s net income attributable to Kenon for the nine months and three months ended September 30, 2015 was $41 million and $8 million, respectively.1

 

    IC Power’s Adjusted EBITDA for the nine months and three months ended September 30, 2015 was $254 million and $79 million, respectively.1

 

    IC Power’s results of operations for the third quarter were impacted by lower profit margins at OPC compared to 2014 due in part to the lower tariffs published by the Israel Public Utilities Authority (Electricity) (“PUAE”) in January 2015 and in August 2015.

 

    IC Power continued to develop its key development projects, CDA (a 510 MW hydro project in Peru), Samay I (a 600 MW thermoelectric project in Peru) and Kanan (a 92 MW thermal generation project in Panama), with commercial operations at each of the plants targeted to commence between the end of 2015 and mid-2016.

 

    In August 2015, IC Power acquired AIE from Hadera Paper Ltd. for NIS 60 million (approximately $16 million); AIE currently operates an 18 MW steam turbine and holds conditional licenses for the construction of a 120 MW cogeneration natural gas power plant.

 

    On November 2, 2015, IC Power Pte. Ltd. filed Amendment No. 1 to its Registration Statement on Form F-1 with the Securities and Exchange Commission, following its initial filing on August 31, 2015.

Qoros

 

    In November 2015, Kenon and its JV partner Chery announced additional loans to Qoros and guarantees related to certain of its bank debt.

 

    In November 2015, Qoros debuted the Qoros 5 SUV at the Guangzhou Auto Show in China. The Qoros 5 SUV is expected to commence commercial sales in early 2016.

 

 

1  IC Power’s net income attributable to Kenon and Adjusted EBITDA for the nine months ended September 30, 2015, as reported by Kenon, differs from the amount reported by IC Power for the same period due to the timing of IC Power’s and Kenon’s accounting for revisions of certain provisions at IC Power. For further information, see “Business Developments – Decisions by the PUAE (Israel’s Power Regulator)” in Kenon’s Form 6-K, dated September 8, 2015, which reported Kenon’s Q2 2015 results.

 

1


Discussion of Results for the Three Months Ended September 30, 2015

Set forth below is a discussion of Kenon’s results of operations. Kenon’s consolidated results of operations from its operating assets essentially comprise the consolidated results of I.C. Power Ltd. (“IC Power”). The results of Qoros Automotive Co., Ltd. (“Qoros”) and ZIM Integrated Shipping Ltd. (“ZIM”) are reflected under results from associates. For a summary of the net income contribution from Kenon’s subsidiaries and associated companies, see Appendix A.

IC Power

IC Power has identified the following reportable segments for its consolidated financial statements: Peru, Israel, Central America (which consists of Nicaragua, Guatemala, El Salvador and Panama) and Other (which consists of Bolivia, Chile, the Dominican Republic, Jamaica and Colombia) and IC Power’s share in income from associated companies and holding company results.

See Appendix B for IC Power’s consolidated financial information. See Appendix C for the definition of IC Power’s Adjusted EBITDA, which is a non-IFRS financial measure, and for a reconciliation to net income. See Appendix D for summary operational information regarding each of IC Power’s operating companies. See Appendix E for summary financial information of IC Power’s operating companies. See Appendix F for summary financial information of IC Power’s segments.

The following discussion of IC Power’s results of operations below is derived from IC Power’s consolidated financial statements.

Revenues

IC Power’s revenues were $336 million for the three months ended September 30, 2015, as compared to $373 million for the three months ended September 30, 2014, reflecting a 10% decrease. See below a discussion of revenues by segment.

 

    Peru – $114 million, compared to $105 million in the three months ended September 30, 2014, reflecting a 9% increase, primarily as a result of an increase in the volume of energy sold by Kallpa in the quarter to 1,575 GWh from 1,459 GWh in the three months ended September 30, 2014 and an increase in Kallpa’s revenue from transmission tolls by $6 million;

 

    Israel – $89 million, compared to $117 million in the three months ended September 30, 2014, reflecting a 24% decrease, primarily resulting from declines in Israel’s PUAE generation component tariff in January 2015 and August 2015, which forms the basis of

 

2


 

OPC’s energy prices, and the strengthening of the U.S. Dollar against the New Israeli Shekel. OPC’s average price of energy sold decreased from $114 per MWh in the three months ended September 30, 2014 to $87 per MWh in the three months ended September 30, 2015. AIE, which was acquired and consolidated in August 2015, contributed $3 million in revenue in the quarter;

 

    Central America – $92 million, compared to $83 million in the three months ended September 30, 2014, reflecting an 11% increase, primarily a result of the acquisition and consolidation of Puerto Quetzal (Guatemala) in September 2014, which increased its revenue contribution to $31 million in the quarter from $4 million in the three months ended September 30, 2014. This increase was substantially offset by (i) a decline in Nejapa’s (El Salvador) sales from $37 million in the three months ended September 30, 2014 to $26 million in the three months ended September 30, 2015, primarily as a result of a decline in heavy fuel oil (“HFO”) prices, to which Nejapa’s sales prices are linked and (ii) a decline in sales of ICPNH (Nicaragua) from $40 million in the three months ended September 30, 2014 to $29 million in the three months ended September 30, 2015, primarily as a result of a decline in HFO prices, to which sales prices are linked; and

 

    Other – $41 million, compared to $68 million in the three months ended September 30, 2014, reflecting a 40% decrease, primarily as a result of (i) a $11 million decline in revenues due to the expiration of a PPA of CEPP (Dominican Republic), which reduced CEPP’s volumes and the prices at which it sold its energy and (ii) a decline in sales of JPPC (Jamaica) from $20 million in the three months ended September 30, 2014 to $11 million in the three months ended September 30, 2015, primarily due to a decline in HFO prices which decreased sales prices.

Cost of Sales

IC Power’s cost of sales (excluding depreciation and amortization) was $242 million for the three months ended September 30, 2015, as compared to $263 million in the three months ended September 30, 2014, reflecting an 8% decrease. See below a discussion of cost of sales by segment.

 

    Peru – $71 million, compared to $61 million in the three months ended September 30, 2014, reflecting a 16% increase, primarily as a result of a $4 million increase in spot energy purchases to address higher consumption by Kallpa’s customers and a $6 million increase in transmission charges as a result of higher tariffs during the quarter, as compared to the previous year, with such increase in cost of sales corresponding to increased revenue of $6 million from transmission tolls;

 

   

Israel – $68 million, compared to $81 million in the three months ended September 30, 2014, reflecting a 16% decrease, primarily as a result of (i) $13 million in diesel oil surcharge provisions in the three months ended September 30, 2014 (as compared to none in the three months ended September 30, 2015), (ii) an $11 million decline in

 

3


 

energy purchases due to an increase in OPC’s generation and (iii) the strengthening of the U.S. Dollar against the New Israeli Shekel. These reductions were partially offset by a $10 million increase in transmission costs as a result of higher system management service charges and by $3 million in cost of sales at AIE as a result of the acquisition and consolidation of AIE in August 2015;

 

    Central America – $74 million, compared to $72 million for the three months ended September 30, 2014, reflecting a 3% increase, primarily as a result of (i) the acquisition of Puerto Quetzal in September 2014, which had cost of sales of $28 million in the three months ended September 30, 2015, compared to $4 million in the three months ended September 30, 2014 and (ii) a $4 million increase in the cost of sales of Cenergica (El Salvador), primarily due to an increase in its energy purchases as a result of higher energy trading. These increases were partially offset by a $16 million and $10 million decline in ICPNH’s and Nejapa’s cost of sales, respectively, primarily as a result of a decline in HFO prices; and

 

    Other – $29 million, compared to $49 million for the three months ended September 30, 2014, reflecting a 41% decrease, primarily as a result of (i) an $8 million decline in CEPP’s cost of sales as a result of a decrease in spot energy purchases and fuel costs, (ii) a $7 million decline in JPPC’s cost of sales primarily as a result of a decline in HFO prices and (iii) a $4 million decline in cost of sales of Colmito (Chile) as a result of a decline in the cost of its energy purchases due to reduced spot market prices than in the three months ended September 30, 2014.

Adjusted EBITDA

IC Power’s Adjusted EBITDA was $79 million for the three months ended September 30, 2015, as compared to $108 million for the three months ended September 30, 2014, reflecting a 27% decrease. Set forth below is a discussion by segment.

 

    Peru – $39 million for both the three months ended September 30, 2015 and 2014, as higher revenues in the three months ended September 30, 2015, primarily due to higher volumes of energy sold by Kallpa, were offset by higher cost of sales, primarily due to spot energy purchases to satisfy the higher volumes of energy sold;

 

   

Israel – $20 million, compared to $34 million in the three months ended September 30, 2014, primarily reflecting a $31 million decline in OPC´s revenues and a $16 million decline in OPC’s cost of sales in the three months ended September 30, 2015. IC Power’s results of operations for the third quarter were impacted by lower profit margins at OPC due in part to the lower power generation component published by the Israel Public Utilities Authority (Electricity) (“PUAE”) in January 2015 which were further reduced in September 2015. The PUAE power generation component forms the basis for OPC’s prices under its PPAs, so the decline in prices resulted in a decline in revenues. The price OPC pays for natural gas under its gas supply agreement is indexed to the PUAE’s generation component tariff, but due to a floor mechanism in the gas supply agreement, the decreases in the PUAE tariff did not result in a corresponding

 

4


 

decrease in gas prices for OPC, which reduced margins in the third quarter of 2015, as compared to the prior year. OPC also incurred higher system management service charges in the quarter following a decision by the PUAE in August 2015. A strengthening of the U.S. Dollar against the New Israeli Shekel also affected Adjusted EBITDA in the quarter as compared to the three months ended September 30, 2014;

 

    Central America – $17 million, compared to $8 million in the three months ended September 30, 2014, primarily as a result of the acquisition of Puerto Quetzal, which increased Adjusted EBITDA by $4 million, and ICPNH, which increased Adjusted EBITDA by $4 million; and

 

    Other - $2 million, compared to $27 million in the three months ended September 30, 2014, primarily as a result of a $15 million post-sale dividend received in respect of its sale of Generandes in the three months ended September 30, 2014, with the remaining decline due to a decline in Adjusted EBITDA for CEPP from the expiration of a PPA, JPPC from a decline in HFO prices and Inkia from higher legal expenses.

Net Income

IC Power’s net income was $13 million for the three months ended September 30, 2015, as compared to $135 million in the three months ended September 30, 2014, reflecting a 90% decrease, primarily as a result of the factors discussed above and the following:

 

    $121 million in net income from discontinued operations, net of tax in the three months ended September 30, 2014 (none in the three months ended September 30, 2015), as a result of the sale of Edegel, which occurred in September 2014;

 

    a $20 million gain on bargain purchase recognized by IC Power from the acquisition of Puerto Quetzal in the three months ended September 30, 2014; and

 

    a $35 million impairment charge in the three months ended September 30, 2014.

Capital Expenditures

IC Power’s capital expenditures were $100 million in the three months ended September 30, 2015, primarily relating to the expenditures of CDA ($22 million), Samay I ($38 million), Kanan ($11 million) and the acquisition of AIE ($16 million, including $9 million of business combination expenses).

Qoros

Kenon recognizes 50% of Qoros’ results under “share in income from associates.” The discussion below reflects 100% of Qoros’ financial results and contains conversions of certain RMB amounts into U.S. Dollars at a rate of 6.4 RMB/U.S. Dollar.

See Appendix G for a summary of Qoros’ consolidated financial information.

Revenues

Qoros had revenues of RMB393 million ($61 million) for the three months ended September 30, 2015, as compared to RM236 million ($37 million) for the three months ended September 30, 2014, reflecting a 67% increase. Qoros sold 3,667 vehicles during the quarter, compared to 1,849 vehicles sold in the three months ended September 30, 2014, representing a 98% increase.

 

5


Cost of Sales

Qoros’ cost of sales were RMB445 million ($70 million) for the three months ended September 30, 2015, as compared to RMB315 million ($49 million) for the three months ended September 30, 2014, reflecting a 41% increase, as a result of the increase in the number of vehicles sold.

Research and Development Expenses

Qoros continues to invest in the research and development of its next vehicle model, the Qoros 5 SUV, which is scheduled for launch in early 2016, and the 2016 model year versions of the Qoros 3 Sedan, the Qoros 3 Hatch and the Qoros 3 City SUV. Qoros’ research and development expenses increased to RMB51 million ($8 million) in the three months ended September 30, 2015 from RMB8 million ($1 million) in the three months ended September 30, 2014, due to the capitalization of certain research and development costs incurred in the three months ended September 30, 2014.

Selling and Distribution Expenses

Qoros had selling and distribution expenses of RMB108 million ($17 million) in the three months ended September 30, 2015, as compared to RMB267 million ($42 million) in the three months ended September 30, 2014, reflecting a 60% decrease, due to different marketing strategies employed by Qoros in 2014 and 2015, which resulted in differences in the timing of selling and distribution expenses in 2014, as compared to 2015, as most such expenses for 2015 are expected to be incurred in the fourth quarter.

Administration Expenses

Qoros had administration expenses of RMB160 million ($25 million) in the three months ended September 30, 2015, as compared to RMB157 million ($25 million) in the three months ended September 30, 2014, reflecting a 2% increase.

Finance Costs, Net

Qoros had finance costs, net, of RMB136 million ($21 million) in the three months ended September 30, 2015, as compared to RMB67 million ($10 million) in the three months ended September 30, 2014 primarily due to an increase in total debt outstanding.

Loss for the Period

As a result of the above, Qoros had a loss of RMB502 million ($78 million) in the three months ended September 30, 2015, as compared to RMB590 million ($92 million) in the three months ended September 30, 2014.

Capital Expenditures

Qoros continues to invest in its new vehicle models, and had capital expenditures of RMB544 million ($85 million) in the three months ended September 30, 2015, compared to RMB1,283 million ($200 million) in the three months ended September 30, 2014. In the three months ended September 30, 2015, Qoros made investments in its new SUV model and the 2016 model year versions of the Qoros 3 Sedan, the Qoros 3 Hatch, and the Qoros 3 City SUV.

 

6


ZIM

ZIM had revenues of $749 million in the three months ended September 30, 2015, as compared to $854 million in the three months ended September 30, 2014, reflecting a 12% decrease, primarily as a result of a decline in ZIM’s average revenue per TEU (twenty foot equivalent unit). ZIM recorded operating income and net income attributable to the owners of ZIM of $34 million and $11 million, respectively, as compared to an operating loss and net loss attributable to the owners of ZIM of $251 million and $65 million, respectively, in the three months ended September 30, 2014. ZIM’s improved results, following its restructuring in July 2014, are primarily the result of a decrease in operating expenses (resulting, in part, from a decrease in bunker expenses) and an increase in other operating income, net. The increase in other operating income, net was mainly attributable to a capital gain on investment in associated company during the three months ended September 30, 2015 and an impairment of vessels and a capital loss, mainly on vessels as a result of the restructuring, which were recorded during the three months ended September 30, 2014.

Freight rates fell sharply in most of the trade zones due to excess capacity, with most of the declines experienced during the third quarter of 2015. The impact from the decline in freight rates was partially compensated by the current relatively low price of bunker, one of the most significant costs for the company, which also decreased during the third quarter.

ZIM publishes its results on its website. For more information, see www.ZIM.com. This website, and any information referenced therein, is not incorporated by reference herein.

Tower

On July 23, 2015, Kenon completed the pro rata distribution of 18,030,041 ordinary shares of Tower, marking one of the key steps in the implementation of Kenon’s strategy. The 18,030,041 ordinary shares distributed by Kenon represented all of the shares in Tower owned by Kenon, excluding the 1,669,795 shares in Tower underlying certain warrants held by Kenon.

As a result of this distribution, the Kenon group recognized a $210 million gain, reflecting the fair value of Tower on the date of distribution.

Liquidity and Capital Resources

Kenon (Unconsolidated)

As of September 30, 2015, cash, gross debt, and net debt (a non-IFRS financial measure, which is defined as gross debt minus cash) at Kenon (parent company) were $16 million, $116 million and $100 million, respectively.

As of September 30, 2015, the total drawings outstanding under Kenon’s $200 million credit facility from Israel Corporation Ltd. were $110 million. Kenon expects that a substantial portion of its remaining liquidity will be used to support the development of Qoros and its commitments with respect to Qoros, as discussed below.

 

7


As announced in November 2015, Kenon has agreed to provide a shareholder loan to Qoros of RMB 275 million ($43 million) and to provide guarantees of certain of Qoros’ bank debt. Kenon intends to fund such loans to Qoros through cash on hand and drawdowns under its credit facility with Israel Corporation Ltd.

Set forth below is an overview of all of the guarantees provided by Kenon in respect of Qoros’ debt to date, including the guarantee announced in November 2015:

 

Date Granted

  

Qoros Credit

Facility

  

Kenon Guarantee Amount

Spin-Off / November 2015    RMB3 billion credit facility    RMB750 million ($117 million)1
May 2015   

RMB700 million EXIM Bank loan facility

   RMB175 million ($27 million), plus interest and fees of up to RMB30 million ($5 million)2
November 2015      

 

RMB175 million ($27 million), plus interest and fees of up to RMB30 million ($5 million)2

     
Total       RMB 1,160 million ($181 million)

 

1. In the event that Chery’s liability under its guarantee exceeds RMB1.5 billion ($234 million), Kenon has committed to negotiate with Chery in good faith to find a solution so that Kenon’s and Chery’s liabilities for the indebtedness of Qoros under this credit facility are equal in proportion.
2. In the event that Chery is obligated under its guarantee of the EXIM Bank loan facility to make payments that exceed Kenon’s obligations under the guarantee, Kenon and Chery have agreed to discuss the matter and to try to find an acceptable solution, but without any obligation on Kenon to be liable for more than the amounts set forth in the table above.

IC Power

As of September 30, 2015, IC Power had cash, cash equivalents and short term deposits, including restricted cash, of $610 million, interest bearing financial liabilities of $2,444 million, and net interest bearing financial liabilities (a non-IFRS financial measure, which is defined as interest bearing financial liabilities minus cash and short-term deposits and restricted cash) of $1,834 million.

Qoros

As of September 30, 2015, Qoros had cash and cash equivalents and pledged deposits of RMB364 million ($57 million), total loans and borrowings (excluding shareholder loans) of RMB5.6 billion ($875 million), and net loans and borrowings (excluding shareholder loans) (a non-IFRS financial measure, which is defined as total loans and borrowings (excluding shareholder loans) minus cash and cash equivalents and pledged deposits) of RMB5.2 billion ($813 million).

 

8


As of September 30, 2015, Qoros had current liabilities (excluding shareholder loans) of RMB4.3 billion ($672 million), including trade payables of RMB2.7 billion ($422 million), and current assets of RMB1.7 billion ($266 million), including cash and cash equivalents of RMB230 million ($36 million). Qoros has short-term and working capital credit facilities, but amounts available under such facilities are limited. Qoros actively manages its trade payables, accrued expenses and other operating expenses in connection with the management of its liquidity requirements and available resources.

Qoros commenced commercial operations at the end of 2013. In the year ended December 31, 2014 and the nine months ended September 30, 2015, Qoros incurred a net loss of RMB2.2 billion ($344 million) and RMB1.4 billion ($219 million), respectively. Qoros is continuing to experience losses and negative operating cash flow and expects that this will continue until it achieves significantly higher levels of sales.

In November 2015, Kenon agreed to make an additional shareholder loan of RMB275 million ($43 million) to Qoros (Chery agreed to make a loan in equal amount) and to guarantee up to RMB175 million ($27 million), plus interest and fees, in respect of drawings under a Qoros loan facility, with Chery having equal guarantee obligations with respect to such facility. These guarantees are intended to support drawings of up to RMB350 million ($55 million) under Qoros’ bank loan facility; such drawings are needed by Qoros to support its immediate liquidity needs, including to meet its trade payable obligations.

Qoros’ operating expenses, debt service requirements, capital expenditures and other liquidity requirements are significant. Until Qoros experiences a significant increase in sales, it will continue to require significant additional external financing in the near future to meet these expenses and requirements, and there is no assurance that Qoros will experience an increase in sales in the near-term, if at all. Furthermore, Qoros is exploring potential financing from external sources, but there is no assurance of any such financing, and any such financing may dilute Kenon’s interest in Qoros.

To the extent that Qoros is unable to obtain such external financing, Qoros may be unable to meet its operating expenses, debt service requirements and other liquidity requirements and therefore may be unable to continue its business operations. As a result, Kenon may not recoup its investment in Qoros and may be required to make payments under its guarantees of Qoros’ debt.

Business Developments

IC Power

Assets Under Construction and Potential Projects

 

  Set forth below is an update on assets in advanced stages of construction:

CDA

 

    As of September 30, 2015, CDA has invested an aggregate $802 million in the project and has completed 85% of the project, with 96% of the dam construction and 100% of the tunnel drilling completed.

 

    CDA is expected to commence commercial operation by the middle of 2016 and has an estimated construction cost of $954 million. The CDA plant has three turbines, which each have a separate commercial operation date, with the first commercial operation date expected to be in early 2016.

 

    As of September 30, 2015, CDA has received proceeds of $547 million from the $591 million available debt facilities for this project.

 

9


Samay I

 

    As of September 30, 2015, Samay I has invested an aggregate $305 million in the project and has completed 91% of the project.

 

    Samay I is expected to commence commercial operation by the middle of 2016 and has an estimated construction cost of $380 million.

 

    As of September 30, 2015, Samay I has received $252 million in proceeds from the $311 million financing facility for this project.

Kanan

 

    As of September 30, 2015, Kanan has invested an aggregate $72 million in the project out of an estimated construction cost of $78 million (including $40 million of intercompany expenses relating to Puerto Quetzal’s and CEPP’s sale of the barges to Kanan) and has completed 85% of the project. Kanan is expected to commence commercial operation by the end of 2015.

 

  AIE: On August 10, 2015, IC Power acquired AIE from Hadera Paper Ltd. for NIS 60 million (approximately $16 million); AIE currently operates an 18 MW steam turbine. AIE also holds conditional licenses for the construction of a 120 MW cogeneration natural gas power plant. The project is in the advanced development stage and construction is expected to commence in early 2016. IC Power expects that the total cost of completing the AIE plant (including the consideration for the acquisition of AIE and the construction cost of the power station) will be approximately $250 million, based upon a plant with 135 MW of capacity. The AIE plant is expected to commence commercial operations in the second half of 2018.

 

  Project pipeline: IC Power is currently assessing various projects in Israel and various Latin American countries, such as Chile, Colombia, Guatemala, Mexico, Peru, Panama, the Dominican Republic, and Nicaragua. These potential projects range in size from small-scale power facilities (e.g., less than 40 MW) to large-scale power facilities (e.g., approximately 550 MW) and utilize different fuels and technologies, including natural gas, hydroelectric, wind, and stranded gas. IC Power is also considering acquiring companies and assets in power generation and related businesses (e.g., transmission and distribution companies or assets). There is no guarantee that IC Power will complete any of the above-mentioned projects.

Regulatory Developments

Decisions by Israel’s Power Regulator (the PUAE)

In August 2015, the PUAE published a decision that independent power producers (“IPPs”) in Israel would be obligated to pay system management service charges, retroactively from June 1, 2013. According to the PUAE decision, as amended in September 2015, the amount of system management service charges that would be payable by OPC from the effective date of June 1, 2013 to June 2015 is approximately NIS 159 million (approximately $41 million), not including interest rate and linkage costs. The amount deemed payable by OPC is based upon the “average rate” of the system management service charges. However, as the rate of the new system management service charges, like other rates of the PUAE, varies by season (e.g., summer and winter) and by demand period (peak, shoulder and off-peak), the PUAE’s final calculation of the amount payable by OPC will be based upon the applicable “time of use” rates. IC Power is considering the implications of this decision and may contest it.

In September, 2015, the PUAE confirmed a reduction in the PUAE generation component tariff by approximately 12% (as initially announced in August 2015), following a reduction of approximately 10% in the tariff in January 2015.

The PUAE power generation component tariff forms the basis for OPC’s prices under its PPAs. In addition, the price at which OPC purchases its natural gas is predominantly indexed (in excess of 70%) to changes in the PUAE’s generation component tariff. As a result, changes in this tariff have a related effect on OPC’s revenues, as well as its cost of sales and margins. However, the natural gas price formula in OPC’s gas supply agreement is subject to a floor. As a result of previous declines in the PUAE generation component tariff, OPC began to pay the ultimate floor price as of November 2015. Therefore, any further declines in the PUAE generation component tariff will lead to a greater decline in OPC’s margins.

 

10


Trend Information

Fluctuations in Oil Prices and Currency Exchange Rates

Many of IC Power’s PPAs contain an adjustment mechanism such that prices under IC Power’s PPAs are adjusted to reflect (among other things) changes in the price of oil or the underlying fuel, the relevant producer price index (“PPI”) or changes in the local currency to U.S. Dollar exchange rate. In addition, for most of IC Power’s gas and other fuel supply agreements, the price IC Power pays is subject to adjustment based on changes in oil prices, the price of the underlying fuel, and currency exchange rates.

These adjustments under IC Power’s PPAs and supply agreements are made on a periodic basis and may also be subject to minimum deviation thresholds. Accordingly, although changes in oil, or other fuel, prices, inflation rates and foreign exchange rates can affect IC Power’s revenues, there is generally not a corresponding effect on IC Power’s margins. However, these adjustments do not fully hedge IC Power’s margins against changes in fuel prices and such other factors. In addition, IC Power remains subject to variations in oil, or other fuel, prices, inflation and currency exchange rates in the short- to medium-term until such adjustments are made and to the extent of variations below the threshold. Further, IC Power makes sales in the spot market and is therefore subject to spot market prices, and is also subject to changes in market rates (which are influenced by fuel prices and inflation and exchange rates) when it renews its PPAs. Therefore, a significant change in fuel costs, the PPI or currency exchange rates (even where fuel costs and sales prices under PPAs are fully indexed) can result in an increase or decrease in IC Power’s margins. IC Power expects that current trends in oil and other fuel prices and exchange rates will negatively affect its revenues and margins in the short- to medium-term.

Peru Power Market

As a result of the completion of various plants under construction in Peru, IC Power expects the generation capacity in Peru to increase at a faster rate than the demand for such electricity, resulting in an oversupply of capacity and a downward pressure on energy and capacity prices. Although a significant majority of IC Power’s Peruvian energy and capacity is sold pursuant to PPAs, IC Power also sells energy and capacity on the spot market in Peru and is therefore exposed to any declines in spot market rates. IC Power also expects to enter into, and renegotiate, PPAs during this expected period of oversupply and downward pressure on energy prices, which may negatively impact the long-term rates IC Power is able to negotiate with its customers and its revenues, margins or results of operations.

 

11


Qoros

Car Sales

In the three months ended September 30, 2015, Qoros sold approximately 3,667 vehicles, as compared to approximately 3,256 vehicles sold in the three months ended June 30, 2015 and approximately 1,849 vehicles in the three months ended September 30, 2014, representing an increase of 13% and 98%, respectively.

In the nine months ended September 30, 2015, Qoros sold approximately 9,411 vehicles, as compared to approximately 4,410 vehicles sold in the nine months ended September 30, 2014, representing an increase of 113%.

In October 2015, Qoros sold approximately 1,403 vehicles.

SUV and New Models Launch

In November 2015, Qoros debuted the Qoros 5 SUV at the Guangzhou Auto Show in China. The Qoros 5 SUV is expected to commence commercial sales in early 2016 at a price range of RMB150,000 to RMB220,000. Qoros also launched the new 2016 model year versions of the Qoros 3 City SUV. The SUV segment is becoming increasingly popular in the Chinese automotive market. In the third quarter of 2015 and October 2015, within the C-segment, sales in the SUV segment increased by 35% and 53%, respectively.

Qoros also launched the new 2016 model year versions of the Qoros 3 Sedan, the Qoros 3 Hatch. Two additional trims are also being offered for each of the Qoros 3 Sedan and the Qoros 3 Hatch, which has extended Qoros’ pricing range to the RMB100,000 entry price.

 

12


Dealerships

As of September 30, 2015, there were 73 operational Qoros dealerships, 12 dealerships under construction, and Memorandums of Understanding signed with respect to the development of 20 additional dealerships.

Qoros Marketing Activities

On August 19, 2015, Qoros held a Qoros Brand Day in its Changshu plant with approximately 120 media personnel and 100 car owners and Key Opinion Leaders. The Qoros Brand Day event served as the kick-off for a series of Qoros marketing campaigns focusing on its brand positioning and product line updates.

Awards

Qoros continued to achieve industry recognition in the second half of 2015. In July 2015, Qoros received a Connected Service Award at the 2015 China Auto Customer Care Award in recognition of the QorosQloud. Qoros was the only Chinese brand among the eight brands that received a 2015 China Auto Customer Care Award in July.

In August 2015, Qoros received a Compact SUV Award (primarily based upon consumer votes and expert review) at the 5th China Car Public Praise by Huaxi Metropolis Daily at the Chengdu Auto Show.

In September 2015, Qoros received a Chinese Crossover Award by Tencent Car for the Qoros 3 City SUV.

In October 2015, Qoros received a Road Pioneer Award and a China Auto Safety Award from the CATRAC and Global NCAP.

In November 2015, Qoros received “Model of the Year” and “Beauty of the Year” awards by Automotive Observer for the performance in manufacturing quality, safety features, and appearance design of the Qoros 3 Sedan at the 10th 2015 Chinese Car Annual Election ceremony at the Guangzhou International Automobile Show.

Guarantees and Other Commitments to Qoros

As Qoros’ liquidity requirements are significant, until Qoros experiences a significant increase in sales, Qoros will continue to require significant additional external financing in the near future to meet its liquidity requirements. In November 2015, Chery provided a RMB200 million ($31 million) shareholder loan to Qoros and Kenon restored a RMB750 million ($117 million) back-to-back guarantee to Chery in respect of Qoros’ RMB3 billion ($469 million) credit facility. Chery’s RMB200 million ($31 million) shareholder loan to Qoros and Kenon’s restoration of its RMB750 million ($117 million) back-to-back guarantee satisfied Chery’s and Kenon’s obligations under their equality agreement.

Additionally, in November 2015, Kenon and Chery each agreed to provide a RMB275 million ($43 million) shareholder loan to Qoros. Kenon also agreed to provide a back-to-back guarantee to Chery for RMB175 million ($28 million), plus up to RMB 30 million ($5 million) of related fees, so as to have equal guarantee obligations with Chery in respect of Qoros’ RMB700 million ($109 million) loan facility. The additional guarantee which Kenon has provided is intended to support Qoros’ drawing of the remaining RMB350 million ($55 million) under the facility.

 

13


Voluntary Recall of Certain Vehicle Models

As announced in July 2015, Qoros voluntarily recalled 6,736 vehicles in connection with information discovered during testing done on frontal impact crashes of new Qoros models under development. As of the date of this report, Qoros has completed the repairs of 62% of the outstanding recalls. Qoros’ completion schedule is in line with regulatory guidelines, which require Qoros to complete 90% of the outstanding recalls within a twelve-month period. As of the date of this release, Qoros has not received any field incidences or customer complaints related to this defect across any of its vehicles in the market.

China Vehicle Market Conditions

Cumulative passenger vehicle wholesales in the first three quarters of 2015 totaled 13 million units, representing an increase of 5%, with most of the sales increase taking place in the first quarter. The first and second quarters of 2015 experienced an 11% and 3% growth rate, respectively. After a slowdown in the second quarter, the overall passenger vehicle market in China remained flat in the third quarter of 2015, with 4.1 million units sold during this period, representing a 1% increase.

In September 2015 and October 2015, wholesale sales reached 1.6 million and 1.8 million units, respectively, representing a 7% and 14% increase compared to the same periods in 2014, respectively. These increases are attributable to increased incentives offered by dealers and OEMs and a newly initiated tax policy, as discussed below. Qoros believes these price reductions will continue, and potentially increase, during the fourth quarter of 2015, as OEMs work to reach annual targets in the last three months of the year (which tends to be the peak car sales season in China). Additionally, the SUV segment is becoming increasingly popular as compared to other segments. In the third quarter of 2015, within the C-segment, sales in the SUV segment increased by 35%, while sales in the Sedan and Hatch segments declined by 11% and 29%, respectively. In October 2015, within the C segment, sales in the SUV segment increased by 53%, while sales in the Sedan segment increased by 8% and sales in the hatchback segment decreased by 10%, as compared to October 2014.

Furthermore, in the third quarter of 2015, China’s central government initiated a tax policy to incentivize domestic vehicle sales by reducing invoice prices by approximately 4.25%. From October 1, 2015 to December 31, 2016, passenger vehicles with engines that are 1.6L or smaller, which includes all Qoros vehicles, will be eligible for this tax cut; unlike many of its SUV competitors, the Qoros 3 City SUV and the Qoros 5 SUV (which is expected to commence commercial sales in early 2016) will be eligible for this tax cut.

The current financial market and economic conditions in China may have an impact on Qoros’ business and operating results. Qoros is continuing to evaluate appropriate measures to address the above market conditions. Qoros is also seeking to optimize its cost structure, and may undertake cost-cutting measures.

 

14


Investors’ Conference Call

Kenon’s management will host a conference call for investors and analysts on December 1, 2015. To participate, please call one of the following teleconferencing numbers:

 

US:

   1-888-668-9141

UK:

   0-800-917-5108

Israel:

   03- 918-0609

International:

   972-3-918-0609

The call will commence at 9:00am Eastern Time, 6:00am Pacific Time, 2:00pm UK Time, 4:00pm Israel Time and 10:00pm Singapore Time.

About Kenon

Kenon is a holding company that operates dynamic, primarily growth-oriented businesses. The companies it owns, in whole or in part, are at various stages of development, ranging from established, cash-generating businesses to early stage development companies. Kenon’s businesses consist of:

 

    IC Power (100% interest) – a leading owner, developer and operator of power generation facilities in the Latin American, Caribbean and Israeli power generation markets;

 

    Qoros (50% interest) – a China-based automotive company;

 

    ZIM (32% interest) – an international shipping company; and

 

    Primus Green Energy, Inc. (91% interest) – an early stage developer of alternative fuel technology.

Kenon’s primary focus is to grow and develop its primary businesses, IC Power and Qoros. Following the growth and development of its primary businesses, Kenon intends to provide its shareholders with direct access to these businesses, when we believe it is in the best interests of its shareholders for it to do so based on factors specific to each business, market conditions and other relevant information. Kenon intends to support the development of its non-primary businesses, and to act to realize their value for its shareholders by distributing its interests in its non-primary businesses to its shareholders or selling its interests in its non-primary businesses, rationally and expeditiously. For further information on Kenon’s businesses and strategy, see Kenon’s publicly available filings, which can be found on the SEC’s website at www.sec.gov. Please also see http://www.kenon-holdings.com for additional information.

 

15


Caution Concerning Forward-Looking Statements

This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to,(i) with respect to IC Power, statements about tariffs and charges published by the PUAE and the expected impact on OPC, the impact of recent PUAE decisions on IC Power’s operations and financial results, the expected cost and expected timing of completion of IC Power’s construction projects, including CDA, Samay, Kanan and AIE, IC Power’s project pipeline, statements relating to material trends in the power generation market, including statements about trends affecting IC Power, including the Peruvian power generation market and statements about the effects of fluctuations in oil and other fuel prices and currency exchange rates on IC Power’s results of operations, (ii) with respect to ZIM, statements about expected trends in the container shipping industry, and (iii) with respect to Qoros, statements about Qoros’ liquidity requirements and sources of funding, statements about its plans to seek external financing, statements about Kenon and Chery’s obligations and commitments with respect to one another as it relates to Qoros, statements about trends in China’s vehicle market, and other non-historical matters. These statements are based on Kenon’s management’s current expectations or beliefs, and are subject to uncertainty and changes in circumstances. These forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond Kenon’s control, which could cause the actual results to differ materially from those indicated in such forward-looking statements. Such risks include (i) with respect to IC Power, risks relating to IC Power’s failure to complete the construction of its various power plants under construction on a timely basis, within expected budget or at all, develop or acquire any of the assets within its project pipeline, future developments in the power generation markets in which IC Power operates, (ii) with respect to ZIM, developments in the container shipping industry and freight rates, and (iii) with respect to Qoros, China’s financial market and economic conditions and Qoros’ ability to secure the funding it requires to meet its expenses and liquidity requirements, whether or not it is able to obtain external financing, and other risks and factors, including those risks set forth under the heading “Risk Factors” in Kenon’s Annual Report on Form 20-F filed with the SEC, and other filings. Except as required by law, Kenon undertakes no obligation to update these forward-looking statements, whether as a result of new information, future events, or otherwise.

Contact Info

Kenon Holdings Ltd.

 

Barak Cohen

VP Business Development and IR

barakc@kenon-holdings.com

Tel: +65 6351 1780

  

Karen Koh

Director, Investor Relations and BD

karenk@kenon-holdings.com

Tel: +65 6351 1794

 

16


Zongda Huang

Associate Director, Business Development & IR

huangz@kenon-holdings.com

Tel: +65 6351 1780

External Investor Relations

Ehud Helft / Kenny Green

GK Investor Relations

kenon@gkir.com

Tel: +1 646 201 9246

 

17


Kenon Holdings Ltd

Unaudited condensed consolidated statements of financial position

 

     September 30
2015
     December 31
2014
 
     $ Thousands  

Current assets

     

Cash and cash equivalents

     485,785         610,056   

Short-term investments and deposits

     160,765         226,830   

Trade receivables, net

     129,847         181,358   

Other current assets

     48,759         59,064   

Income tax receivable

     3,757         3,418   

Inventories

     55,158         55,335   
  

 

 

    

 

 

 

Total current assets

     884,071         1,136,061   
  

 

 

    

 

 

 

Non-current assets

     

Investments in associated companies

     436,268         435,783   

Deposits, loans and other receivables, including financial instruments

     95,309         74,658   

Deferred taxes, net

     25,020         42,609   

Property, plant and equipment, net

     2,878,437         2,502,787   

Intangible assets

     150,182         144,671   
  

 

 

    

 

 

 

Total non-current assets

     3,585,216         3,200,508   
  

 

 

    

 

 

 

Total assets

     4,469,287         4,336,569   
  

 

 

    

 

 

 

 

18


Kenon Holdings Ltd

Unaudited condensed consolidated statements of financial position, continued

 

     September 30
2015
    December 31
2014
 
     $ Thousands  

Current liabilities

    

Loans and debentures

     146,251        161,486   

Trade payables

     152,670        144,488   

Other payables, including derivative

     119,699        114,165   

Provisions

     38,745        69,882   

Income tax payable

     3,924        6,766   
  

 

 

   

 

 

 

Total current liabilities

     461,289        496,787   
  

 

 

   

 

 

 

Non-current liabilities

    

Loans

     1,750,330        1,528,930   

Debentures

     676,057        686,942   

Derivative instruments

     46,590        21,045   

Deferred taxes, net

     127,494        130,983   

Employee benefits

     6,250        6,219   

Other non-current liabilities

     12,294        10,072   
  

 

 

   

 

 

 

Total non-current liabilities

     2,619,015        2,384,191   
  

 

 

   

 

 

 

Total liabilities

     3,080,304        2,880,978   
  

 

 

   

 

 

 

Equity

    

Share capital

     1,267,211        —    

Parent company investment

     —         1,240,727   

Translation reserve

     (10,934     28,440   

Capital reserve

     (4,723     (25,274

Retained earnings

     (69,461     —    
  

 

 

   

 

 

 

Equity attributable to owners of the Company

     1,182,093        1,243,893   

Non-controlling interests

     206,890        211,698   
  

 

 

   

 

 

 

Total equity

     1,388,983        1,455,591   
  

 

 

   

 

 

 

Total liabilities and equity

     4,469,287        4,336,569   
  

 

 

   

 

 

 

 

19


Kenon Holdings Ltd

Unaudited condensed consolidated statements of profit or loss 

 

     For the Nine Months ended     For the Three Months ended  
     September 30
2015
    September 30
2014
    September 30
2015
    September 30
2014
 
     $ Thousands     $ Thousands  

Revenue

     991,656        1,033,785        336,409        372,442   

Cost of sales and services (excluding depreciation)

     (654,195     (732,366     (241,944     (264,089

Depreciation

     (82,012     (73,924     (27,891     (25,746
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     255,449        227,495        66,574        82,607   

Other income

     6,557        178,166        17        171,648   

Gain from distribution of dividend in kind

     209,710        —          209,710        —     

Gain from bargain purchase

     —          68,210        —          20,443   

Dilution gains from reductions in equity interest held in associates

     32,829        14,842        —          8,251   

Selling, general and administrative expenses

     (72,883     (83,399     (25,396     (32,029

Other expenses

     (2,214     (36,140     (266     (35,181
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating profit from continuing operations

     429,448        369,174        250,639        215,739   
  

 

 

   

 

 

   

 

 

   

 

 

 

Financing expenses

     (92,955     (85,534     (39,658     (38,777

Financing income

     7,731        6,097        2,477        4,445   
  

 

 

   

 

 

   

 

 

   

 

 

 

Financing expenses, net

     (85,224     (79,437     (37,181     (34,332
  

 

 

   

 

 

   

 

 

   

 

 

 

Share in net losses of associated companies, net of tax

     (97,533     (119,141     (34,155     (67,139
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit from continuing operations before income taxes

     246,691        170,596        179,303        114,268   

Tax expenses

     (43,101     (90,698     (9,741     (55,950
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the period from continuing operations

     203,590        79,898        169,562        58,318   

Profit for the period from discontinued operations

     —         478,410        —         608,479   
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the period

     203,590        558,308        169,562        666,797   
  

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to:

        

Kenon’s shareholders

     182,165        537,273        164,947        660,908   

Non-controlling interests

     21,425        21,035        4,615        5,889   
  

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the period

     203,590        558,308        169,562        666,797   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic/Diluted profit per share attributable to Kenon’s shareholders (in dollars):

        

Basic/Diluted profit per share

     3.44        10.06        3.07        12.38   

Basic/Diluted profit per share from continuing operations

     3.44        1.16        3.07        0.98   

Basic/Diluted profit per share from discontinued operations

     —         8.90        —         11.40   

 

20


Kenon Holdings Ltd

Unaudited condensed consolidated statements of cash flows

 

     For the Nine Months ended  
     September 30, 2015     September 30, 2014  
     $ Thousands  

Cash flows from operating activities

    

Profit for the period

     203,590        558,308   

Adjustments:

    

Depreciation and amortization

     88,801        158,453   

Gain on bargain purchase

     —         (68,210

Financing expenses, net

     85,224        180,918   

Share in losses of associated companies, net of tax

     97,533        113,691   

Gain from changes in interest held in associates

     (32,829     —    

Gain from distribution of dividend in kind

     (209,710     —    

Other capital loss/(gains), net

     2,340        (744,200

Share-based payments

     76        3,329   

Taxes on income

     43,101        100,240   
  

 

 

   

 

 

 
     278,126        302,529   

Change in inventories

     178        8,900   

Change in trade and other receivables

     31,691        (13,588

Change in trade and other payables

     (11,936     24,831   

Change in provisions and employee benefits

     (34,468     41,885   
  

 

 

   

 

 

 
     263,591        364,557   

Income taxes paid

     (27,809     (53,274

Dividend received from investments in associates

     4,487        30,641   
  

 

 

   

 

 

 

Net cash provided by operating activities

     240,269        341,924   
  

 

 

   

 

 

 

 

21


Kenon Holdings Ltd

Unaudited condensed consolidated statements of cash flows, continued

 

     For the Nine Months ended  
     September 30, 2015     September 30, 2014  
     $ Thousands  

Cash flows from investing activities

    

Proceeds from sale of property, plant and equipment

     376        17,349   

Deposits and loans, net

     58,953        (210,895

Business combinations less cash acquired

     (9,441     (61,272

Investment in associated company

     (129,240     (322,226

Proceeds from sale of associated company, net

     —         249,013   

Sale of securities held for trade and available for sale, net

     6,694        —    

Acquisition of property, plant and equipment*

     (418,403     (299,474

Acquisition of intangible assets

     (12,546     (10,271

Interest received

     7,114        3,246   

Payment of consideration retained

     (2,800     —    

Payments for derivative investments used for hedging, net

     —         (212

Settlement of derivatives

     —         2,395   
  

 

 

   

 

 

 

Net cash used in investing activities

     (499,293     (632,347
  

 

 

   

 

 

 

Cash flows from financing activities

    

Dividend paid to non-controlling interests

     (7,923     (13,264

Proceeds from issuance of shares to holders of non-controlling interests in subsidiaries

     5,310        18,863   

Receipt of long-term loans and issuance of debentures

     297,169        368,552   

Repayment of long-term loans and debentures

     (85,304     (152,192

Purchase of non-controlling interest

     (20,000     —    

Payment of consent fee

     (400     (1,012

Short-term credit from banks and others, net

     (12,210     (79,420

Contribution from parent company

     34,271        342,890   

Payments to parent company

     —         (300,047

Proceeds from transactions in derivatives for hedging, net

     —         209   

Interest paid

     (66,660     (141,557
  

 

 

   

 

 

 

Net cash provided by financing activities

     144,253        43,022   
  

 

 

   

 

 

 

Decrease in cash and cash equivalents

     (114,771     (247,401

Cash and cash equivalents at beginning of the period

     610,056        670,910   

Effect of exchange rate fluctuations on balances of cash and cash equivalents

     (9,500     (11,746
  

 

 

   

 

 

 

Cash and cash equivalents at end of the period

     485,785        411,763   
  

 

 

   

 

 

 

Significant non-cash investing transactions:

    

Acquisition of fixed assets under lease contract

     —         (107,688

Purchase of fixed assets on credit and others

     (29,855     (5,336

Significant non-cash investing and financing activity during the period ended September 30, 2015 relating to transfer of certain business interests to Kenon Holdings Ltd. from Israel Corporation Ltd and the issuance of common stock and reclassification of parent company investment in connection with the spin-off.

 

* Mainly assets acquired by I.C. Power for the construction of projects in Cerro del Aguila and Samay facilities during the period ended September 30, 2015.

 

22


Segment Information

 

     I.C.
Power*
    Qoros**     Other     Adjustments      Total  
     $ Thousands  

For the nine months ended September 30, 2015:

           

Sales to external customers

     986,316        —         225        —          986,541   

Intersegment sales

     5,115        —         —         —          5,115   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
     991,431        —         225        —          991,656   

Elimination of intersegment sales

     (5,115     —         —         5,115         —    
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total sales

     986,316        —         225        5,115         991,656   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

EBITDA

     299,990        —         8,549        —          308,539   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Depreciation and amortization

     88,296        —         505        —          88,801   

Financing income

     (6,787     —         (944     —          (7,731

Financing expenses

     85,609        —         7,346        —          92,955   

Other items:

           

Gain from distribution of dividend in kind

     —         —         (209,710     —          (209,710

Share in (income)/losses of associated companies

     (229     113,671        (15,909     —          97,533   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 
     166,889        113,671        (218,712     —          61,848   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Profit/(loss) before taxes

     133,101        (113,671     227,261        —          246,691   

Taxes on income

     43,090        —         11        —          43,101   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Profit/(loss) for the period from continuing operations

     90,011        (113,671     227,250        —          203,590   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

* The total assets and liabilities of I.C. Power are $3,986,904 thousands and $2,954,948 thousands at September 30, 2015, respectively.
** Associated company.

 

23


     I.C.
Power*
    Qoros**     Other     Adjustments     Total  
     $ Thousands  

For the nine months ended September 30, 2014:

          

Sales to external customers

     1,022,877        —         —         —          1,022,877   

Intersegment sales

     10,908        —         —         —          10,908   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     1,033,785        —         —         —          1,033,785   

Elimination of intersegment sales

     (10,908     —         —         10,908        —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total sales

     1,022,877        —         —         10,908        1,033,785   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     397,420        —         (18,343     —          379,077   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization

     77,898        —         215        —          78,113   

Financing income

     (6,246     —         (6,379     6,528        (6,097

Financing expenses

     89,734        —         2,328        (6,528     85,534   

Other items:

          

Share in (income)/losses of associated companies

     (13,451     116,281        16,311        —          119,141   

Gain on bargain purchase

     (68,210     —         —          —          (68,210
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     79,725        116,281        12,475        —          208,481   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit/(loss) before taxes

     317,695        (116,281     (30,818     —          170,596   

Taxes on income

     90,698        —         —          —          90,698   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit/(loss) for the period from continuing operations

     226,997        (116,281     (30,818     —          79,898   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loss for the period from discontinued operations

     —         —         478,410        —          478,410   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

* The total assets and liabilities of I.C. Power are $4,009,703 thousands and $2,975,747 thousands at September 30, 2014, respectively.
** Associated company.

 

24


     I.C.
Power
    Qoros**     Other     Adjustments     Total  
     $ Thousands  

For the three months ended September 30, 2015:

          

Total sales

     336,409        —          —          —          336,409   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     78,479        —          (7,286     —          71,193   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization

     29,978        —          286        —          30,264   

Financing income

     (2,472     —          (5     —          (2,477

Financing expenses

     28,355        —          11,303        —          39,658   

Other items:

          

Gain from distribution of dividend in kind

     —          —          (209,710     —          (209,710

Share in (income)/losses of associated companies

     (113     39,807        (5,539     —          34,155   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     55,748        39,807        (203,665     —          (108,110
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit/(loss) before taxes

     22,731        (39,807     196,379        —          179,303   

Taxes on income

     9,730        —          11        —          9,741   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit/(loss) for the period from continuing operations

     13,001        (39,807     196,368        —          169,562   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

**     Associated company

          
     I.C.
Power
    Qoros**     Other     Adjustments     Total  
     $ Thousands  

For the three months ended September 30, 2014:

          

Sales to external customers

     368,101        —          —          —          368,101   

Intersegment sales

     4,341        —          —          —          4,341   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     372,442        —          —          —          372,442   

Elimination of intersegment sales

     (4,341     —          —          4,341        —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total sales

     368,101        —          —          4,341        372,442   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA

     226,534        —          (4,119     —          222,415   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization

     27,470        —          (351     —          27,119   

Financing income

     (4,527     —          —          82        (4,445

Financing expenses

     34,087        —          4,772        (82     38,777   

Other items:

          

Share in (income)/losses of associated companies

     (400     47,868        19,671        —          67,139   

Gain on bargain purchase

     (20,443     —          —          —          (20,443
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     36,187        47,868        24,092        —          108,147   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit/(loss) before taxes

     190,347        (47,868     (28,211     —          114,268   

Taxes on income

     55,820        —          130        —          55,950   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit/(loss) for the period from continuing operations

     134,527        (47,868     (28,341     —          58,318   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Profit for the period from discontinued operations

     —          —          608,479        —          608,479   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

** Associated company

 

25


Information Regarding Associated Companies

 

  A. Carrying amounts of investments in associated companies

 

     As at
September 30,
2015
     As at
December 31,
2014
 
     $ Thousands  

ZIM

     207,582         191,069   

Tower

     —           14,061   

Qoros

     219,733         221,038   

Others

     8,953         9,615   
  

 

 

    

 

 

 
     436,268         435,783   
  

 

 

    

 

 

 

 

  B. Equity in the net earnings (losses) of associate companies

 

     For the nine months ended      For the three months ended  
     September 30, 2015      September 30, 2014      September 30, 2015      September 30, 2014  
     $ Thousands  

ZIM

     16,906         (14,008      5,474         (14,008

Tower

     (798      (658 )      —           (5,446

Qoros

     (113,671      (116,281      (39,807      (47,868

Others

     30         11,806         178         183   
  

 

 

    

 

 

    

 

 

    

 

 

 
     (97,533      (119,141      (34,155      (67,139
  

 

 

    

 

 

    

 

 

    

 

 

 

 

26


Appendix A

Contribution of Principal Operations to Profit (attributable to Kenon’s shareholders)

 

    

Nine Months Ended

September 30,

   

Three Months

Ended September 30,

 
     2015     2014     2015     2014  
     (in millions of USD)  

Profit attributable to Kenon’s shareholders

     182        537        165        660   

Contributions to Kenon’s income (loss) for the period

        

IC Power

     68 *      205 **      8        125 ** 

Qoros

     (114     (116     (40     (48

ZIM

     17        (145     6        (14

Tower

     —          (1     1        (4

Gain from ZIM’s deconsolidation and change to associated company

     —          609        —          609   

Gain from distribution of dividend-in-kind as per market value of Tower

     210        —          210        —     

Other

     1        (15     (20     (8

 

* Includes $4 million capital gain from the sale of Edegel.
** Includes $110 million capital gain from the sale of Edegel.

 

27


Appendix B

IC Power’s Consolidated Statement of Income (Unaudited)

 

     For the nine months     For the three months  
     ended     ended  
     September 30,
2015
    September 30,
2014
    September 30,
2015
    September 30,
2014
 
     US$ million     US$ million     US$ million     US$ million  

Continuing Operations

        

Sales

     991        1,034        336        373   

Cost of sales (excluding depreciation and amortization)

     (700     (731     (242     (263

Depreciation and amortization

     (82     (75     (28     (27
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     209        228        66        83   

General, selling and administrative expenses

     (49     (49     (18     (19

Asset write-off

     —         (35     —          (35

Gain on bargain purchase

     —         68        —          20   

Measurement to fair value of pre-existing share

     —         3        —          —     

Other expenses

     (1     (1     —          —     

Other income

     3        3        1        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     162        217        49        49   
  

 

 

   

 

 

   

 

 

   

 

 

 

Financing expenses

     86        87        29        31   

Finance expenses on IC capital notes settlement

     —          13        —          —     

Financing income

     (7     (5     (3     (3
  

 

 

   

 

 

   

 

 

   

 

 

 

Financing expenses, net

     79        95        26        28   
  

 

 

   

 

 

   

 

 

   

 

 

 

Share in income of companies, net of tax

     —          2        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes from continuing operations

     83        124        23        21   
  

 

 

   

 

 

   

 

 

   

 

 

 

Taxes on income

     (31     (38     (10     (7
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations

     52        86        13        14   
  

 

 

   

 

 

   

 

 

   

 

 

 

Discontinued operations

        

Net income from discontinued operations, net of tax

     4        128        —          121   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income for the period

     56        214        13        135   
  

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to:

        

Equity holders of the company

     41        195        8        129   

Non-controlling interest

     15        19        5        6   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income for the period

     56        214        13        135   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

28


Summary Data from IC Power’s Consolidated Statement of Cash Flows (Unaudited)

 

     Nine months ended
September 30,
    Three months ended
September 30,
 
     2015     2014     2015     2014  
     (in millions of USD)     (in millions of USD)  

Cash flows provided by operating activities

     264        320        133        143   

Cash flows used in investing activities

     (377     (176     (36     91   

Cash flows provided by (used in) financing activities

     —          (264     (63     (175
  

 

 

   

 

 

   

 

 

   

 

 

 

Increase (decrease) in cash and cash equivalents

     (113     (120     34        59   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of the period

     461        386        461        386   

Investments in property, plant and equipment

     (431     (287     (98     (110

Total depreciation and amortization

     88        80        30        29   

Summary Data from IC Power’s Consolidated Statement of Financial Position (Unaudited)

 

     As at  
     September 30, 2015      September 30, 2014  
     (in millions of USD)  

Total financial liabilities1

     2,444         2,019   

Total monetary assets2

     610         574   

Total equity attributable to the owners

     838         784   

Total assets

     4,000         3,559   

 

1. Including loans from banks and others and debentures
2. Including cash and cash equivalents, short-term deposits and restricted cash

 

29


Appendix C

IC Power’s Non-IFRS Financial Measures

This press release, including the financial tables, presents Adjusted EBITDA, net debt and net financial liabilities, which are financial metrics considered to be “non-IFRS financial measures.” Non-IFRS financial measures should be evaluated in conjunction with, and are not a substitute for, IFRS financial measures. The non-IFRS financial information presented herein should not be considered in isolation from or as a substitute for operating income, net income or per share data prepared in accordance with IFRS.

IC Power defines “Adjusted EBITDA” as for each period for each entity as net income, excluding net income from discontinued operations, net of tax (excluding dividends received from discontinued operations), before depreciation and amortization, financing expenses, net, income tax expense and asset write-off, and excluding share in income from associated companies, and negative goodwill. Adjusted EBITDA is not recognized under IFRS or any other generally accepted accounting principles as measures of financial performance and should not be considered as a substitute for net income or loss, cash flow from operations or other measures of operating performance or liquidity determined in accordance with IFRS. Adjusted EBITDA is not intended to represent funds available for dividends or other discretionary uses because those funds may be required for debt service, capital expenditures, working capital and other commitments and contingencies. Adjusted EBITDA presents limitations that impair its use as a measure of our profitability since it does not take into consideration certain costs and expenses that result from our business that could have a significant effect on our net income, such as financial expenses, taxes, depreciation, capital expenses and other related charges.

Set forth below is a reconciliation of IC Power’s net income to Adjusted EBITDA for the periods presented. Other companies may calculate Adjusted EBITDA differently, and therefore this presentation of Adjusted EBITDA may not be comparable to other similarly titled measures used by other companies.

 

     Nine Months Ended
September 30,
    Three Months Ended
September 30,
 
     2015      2014     2015      2014  
     (in USD millions)  

Net income for the period

     56         214        13         135   

Depreciation and amortization1

     88         80        30         29   

Financing expenses, net

     79         95        26         28   

Income tax expense

     31         38        10         7   

Asset write-off

     —           35        —           35   

Share in income of associated companies

     —           (2     —           —     

Recognized negative goodwill

     —           (71 )2      —           (20

Net income from discontinued operations, net of tax, excluding dividends received from discontinued operations3

     —           (113     —           (106
  

 

 

    

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

     254         276        79         108   
  

 

 

    

 

 

   

 

 

    

 

 

 

 

1. Includes depreciation and amortization expenses from cost of sales and general, selling and administrative expenses.
2. Includes $68 million of income recognized from recognition of negative goodwill and $3 million of income recognized from the measurement of fair value.
3. Excludes $4 million and $15 million received from Edegel post-equity method accounting, which is reflected as “other income” in IC Power’s discontinued operations for the nine months ended September 30, 2015 and 2014, respectively.

 

30


Appendix D

The following table sets forth summary operational information regarding each of IC Power’s operating companies as of September 30, 2015 by segment.

 

Segment

  Country   Entity   Ownership
Percentage
(Rounded)
    Fuel   Installed
Capacity
(MW)1
    Type of Asset

Peru

  Peru   Kallpa     75   Natural Gas     1,063      Greenfield2

Israel

  Israel   OPC     80   Natural Gas
and Diesel
    440      Greenfield
  Israel   AIE     100   Natural Gas     18      Acquired

Central

America

  Nicaragua   Corinto     65   HFO     71      Acquired
  Nicaragua   Tipitapa
Power
    65   HFO     51      Acquired
  Nicaragua   Amayo I     61   Wind     40      Acquired
  Nicaragua   Amayo II     61   Wind     23      Acquired
  Guatemala   Puerto
Quetzal
    100   HFO     179      Acquired
  El Salvador   Nejapa     100   HFO     140      Original Inkia
Asset

Other

  Bolivia   COBEE     100   Hydroelectric,
Natural Gas
    228      Original Inkia
Asset
  Chile   Central
Cardones
    87   Diesel     153      Acquired
  Chile   Colmito     100   Natural Gas
and Diesel
    58      Acquired
  Dominican
Republic
  CEPP     97   HFO     67      Original Inkia
Asset
  Jamaica   JPPC     100   HFO     60      Original Inkia
Asset
  Colombia   Surpetroil     60   Natural Gas     15      Acquired
  Panama   Pedregal3     21 %4    HFO     54      Original Inkia
Asset
         

 

 

   
 

Total Operating Capacity

        2,660     
         

 

 

   

 

1. Reflects 100% of the capacity of each of IC Power’s assets, regardless of its ownership interest in the entity that owns each such asset.
2. Kallpa’s plants were developed as greenfield projects in four different stages between 2005 and 2012, resulting in 870 MW of installed capacity. In addition, Kallpa acquired Las Flores’ power plant in 2014, adding 193 MW to Kallpa’s capacity.
3. Although Pedregal is located in Central America, it is a minority investment. Therefore, from an income statement perspective, it is not part of the Central America segment and Pedregal is only reflected in IC Power’s share in income of associated companies.
4. Although IC Power has a non-controlling interest in Pedregal, it is party to a management services agreement, which designates it as the administrator responsible for the day-to-day management of Pedregal.

 

31


Appendix E

Summary Financial Information of IC Power’s Subsidiaries and Associated Company

(Unaudited)

 

Nine Months Ended September 30, 2015   

Entity

   Ownership
Interest (%)
     Revenues      Cost of Sales      Adjusted
EBITDA1
    Outstanding
Debt2
     Net debt3  
(in millions of USD, unless otherwise stated)  

Peru segment

                

Kallpa

     75         339         210         117        419         393   

Assets in advance stages of construction

                

CDA

     75         —           —           —          535         481   

Samay I

     75         —           —           —          246         225   

Israel segment

                

OPC

     80         243         177         63        402         179   

AIE

     100         3         3         —          —           —     

Central America segment

                

ICPNH4

     61-65         86         56         27        101         83   

Puerto Quetzal5

     100         91         82         8        19         10   

Nejapa6

     100         79         68         9        —           (28

Cenergica

     100         11         8         3        —           (3

Assets in advance stages of construction

                

Kanan

     100         —           —           —          —           —     

Other segment

                

COBEE

     100         30         13         14        72         52   

Central Cardones

     87         11         2         8        44         43   

Colmito

     100         25         21         2        17         15   

CEPP

     97         31         25         5        25         (5

JPPC7

     100         35         32         3        6         —     

Surpetroil8

     60         6         3         1        2         2   

Inkia & Other9

     100         1         —           (3     447         305   

IC Power & Other10

     100         —           —           (3     109         82   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

Total

     —           991         700         254        2,444         1,834   

Pedregal

     21         33         27         4        12         4   

Total (Associated company)

     —           33         27         4        12         4   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

 

 

1. “Adjusted EBITDA” for each entity is defined as net income (loss), excluding net income from discontinued operations, net of tax (excluding dividends received from discontinued operations), before depreciation and amortization, finance expenses, net, income tax expense (benefit) and asset write-off, and excluding share in income from associates, measurement to fair value of our existing share, and negative goodwill.

Adjusted EBITDA is not recognized under IFRS or any other generally accepted accounting principles as a measure of financial performance and should not be considered as a substitute for net income or loss, cash flow from operations or other measures of operating performance or liquidity determined in accordance with IFRS. Adjusted EBITDA is not intended to represent funds available for

 

32


dividends or other discretionary uses because those funds may be required for debt service, capital expenditures, working capital and other commitments and contingencies. Adjusted EBITDA presents limitations that impair its use as a measure of profitability since it does not take into consideration certain costs and expenses that result from each business that could have a significant effect on its net income, such as financial expenses, taxes, depreciation, capital expenses and other related charges.

The following table sets forth a reconciliation of net income (loss) to Adjusted EBITDA for IC Power’s subsidiaries and associated company for the nine months ended September 30, 2015:

 

     Kallpa      CDA     Samay I     OPC      AIE      ICPNH      Puerto
Quetzal
 
     (in millions of USD)  

Income (loss) for the year

     37         (2     (2     18         —           10         1   

Depreciation and amortization

     38         —          —          18         —           9         3   

Finance expenses, net

     26         2        2        20         —           7         2   

Income tax expense (benefit)

     16         —          —          7         —           1         2   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     117         —          —          63         —           27         8   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

 

     Nejapa      Cenérgica      COBEE      Central
Cardones
     Colmito  
     (in millions of USD)  

Income (loss) for the year

     4         2         6         2         —     

Depreciation and amortization

     3         —           3         3         1   

Finance expenses, net

     —           —           4         2         1   

Income tax expense (benefit)

     2         1         1         1         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     9         3         14         8         2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     CEPP     JPPC     Surpetroil     Inkia &
Other
    IC Power &
Others
    Total      Pedregal  
     (in millions of USD)  

Income (loss) for the year

     3        (1     (2     (15     (5     56         1   

Depreciation and amortization

     2        3        2        3        —          88         3   

Finance expenses, net

     (1     1        1        12        —          79         —     

Income tax expense

     1        —          —          (3     2        31         —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

     5        3        1        (3     (3     254         4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

2. Includes short-term and long-term debt.
3. Net debt is defined as total debt attributable to each of our subsidiaries, minus the cash and short term deposits and restricted cash of such companies. Net debt is not a measure of liabilities in accordance with IFRS. The tables below set forth a reconciliation of net debt to total debt for IC Power’s subsidiaries.

 

     Kallpa      CDA      Samay I      OPC      AIE      ICPNH      Puerto
Quetzal
     Nejapa     Cenérgica     Kanan  
     (in millions of USD)  

Total debt

     419         535         246         402         —           101         19         —          —          —     

Cash

     26         54         21         223         —           18         9         28        3        —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Net Debt

     393         481         225         179         —           83         10         (28     (3     —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

     COBEE      Central
Cardones
     Colmito      CEPP     JPPC      Surpetroil      Inkia &
Other
     ICP &
Others
     Total      Pedregal  

Total debt

     72         44         17         25        6         2         447         109         2,444         12   

Cash

     20         1         2         30        6         —           142         27         610         8   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Debt

     52         43         15         (5     —           2         305         82         1,834         4   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

4. Through ICPNH, IC Power indirectly holds 65% interests in Corinto and Tipitapa Power and 61% interests in Amayo I and Amayo II.
5. Figures include Puerto Quetzal and Poliwatt Limited (an IC Power subsidiary that performs administrative functions and maintains certain licenses on behalf of Puerto Quetzal).
6. Figures include amounts related to Nejapa’s branch and main office.
7. Figures include JPPC and Private Power Operator Ltd. (an IC Power subsidiary that employs JPPC’s employees and performs administrative-related functions).

 

33


8. Figures include Surpetroil and Surenergy S.A.S ESP (an IC Power subsidiary that performs administrative functions and maintains certain licenses on behalf of Surpetroil).
9. Outstanding debt includes Inkia for $447 million.
10. Includes $12 million of outstanding IC Power debt and $97 million of ICPI debt.

 

34


Nine Months Ended September 30, 2014

 

  

Entity

   Ownership
Interest (%)
     Revenues      Cost of Sales      Adjusted
EBITDA1
     Outstanding
Debt2
     Net debt3  
(in millions of USD, unless otherwise stated)  

Peru segment

                 

Kallpa

     75         330         206         114         468         431   

Assets in advance stages of construction

                 

CDA

     75         —           —           —           231         219   

Samay I

     75         —           —           —           —           (12

Israel segment

                 

OPC

     80         319         222         90         446         277   

Central America segment

                 

ICPNH4

     61-65         93         74         18         107         88   

Puerto Quetzal5

     100         4         4         (1      40         27   

Nejapa6

     71         106         94         9         —           (16

Cenergica

     100         16         13         3         —           (2

Assets in advance stages of construction

                 

Kanan

     100         —           —           —           —           —     

Other segment

                 

COBEE

     100         30         13         13         61         46   

Central Cardones

     87         8         2         5         48         47   

Colmito

     100         32         30         2         20         17   

CEPP

     97         62         46         14         41         35   

JPPC7

     100         27         24         3         9         5   

Surpetroil8

     60         6         3         2         4         3   

Inkia & Other9

     100         1         —           7         447         211   

IC Power & Other10

     100         —           —           (3      97         69   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —           1,034         731         276         2,019         1,445   

Pedregal

     21         65         49         15         16         5   

Total (Associated company)11

     —           65         49         15         16         5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1. The following table sets forth a reconciliation of net income to Adjusted EBITDA for our subsidiaries and associated company for the nine months ended September 30, 2014:

 

     Kallpa      CDA     OPC      ICPNH      Puerto
Quetzal
 
     (in millions of USD)         

Income (loss) for the year

     37         (1     34         5         (1

Depreciation and amortization

     34         —          20         7         —     

Finance expenses, net

     25         1        24         5         —     

Income tax expense (benefit)

     18         —          12         1         —     
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     114         —          90         18         (1
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

     Nejapa      Cenérgica      COBEE      Central
Cardones
    Colmito  
     (in millions of USD)  

Income (loss) for the year

     4         2         6         (1     —     

Depreciation and amortization

     4         —           3         3        1   

Finance expenses, net

     —           —           3         1        1   

Income tax expense (benefit)

     1         1         1         2        —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Adjusted EBITDA

     9         3         13         5        2   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

35


     CEPP      JPPC      Surpetroil      Inkia &
Other
    IC Power &
Others
    Total     Pedregal  
            (in millions of USD)  

Income (loss) for the year

     7         1         —           140        (19     214        8   

Depreciation and amortization

     2         1         1         4        —          80        3   

Finance expenses, net

     1         1         1         20        12        95        1   

Income tax expense

     4         —           —           (6     4        38        3   

Share in income of associated companies

     —           —           —           (2     —          (2     —     

Recognized negative goodwill

     —           —           —           (68     —          (68     —     

Asset write-off

     —           —           —           35        —          35        —     

Measurement to fair value of pre-existing share

     —           —           —           (3     —          (3     —     

Net income from discontinued operations, net of tax, excluding dividends received from discontinued operations

     —           —           —           (113     —          (113     —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     14         3         2         7        (3     276        15   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

2. Includes short-term and long-term debt.
3. Net debt is defined as total debt attributable to each of our subsidiaries, minus the cash and short term deposits and restricted cash of such companies. Net debt is not a measure of liabilities in accordance with IFRS. The tables below set forth a reconciliation of net debt to total debt for IC Power’s subsidiaries.

 

     Kallpa      CDA      Samay I     OPC      ICPNH      Puerto
Quetzal
     Nejapa     Cenérgica  
     (in millions of USD)  

Total debt

     468         231         —          446         107         40         —          —     

Cash

     37         12         12        169         19         13         16        2   
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net Debt

     431         219         (12     277         88         27         (16     (2
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

     COBEE      Central
Cardones
     Colmito      CEPP      JPPC      Surpetroil      Inkia &
Other
     IC Power
& Others
     Total      Pedregal  
     (in millions of USD)  

Total debt

     61         48         20         41         9         4         447         97         2,019         16   

Cash

     15         1         3         6         4         1         236         28         574         11   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net Debt

     46         47         17         35         5         3         211         69         1,445         5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

4. Through ICPNH, IC Power indirectly holds 65% interests in Corinto and Tipitapa Power and 61% interests in Amayo I and Amayo II.
5. Figures include Puerto Quetzal and Poliwatt Limited (an IC Power subsidiary that performs administrative functions and maintains certain licenses on behalf of Puerto Quetzal).
6. Figures include amounts related to Nejapa’s branch and main office.
7. Figures include JPPC and Private Power Operator Ltd. (an IC Power subsidiary that employs JPPC’s employees and performs administrative-related functions).
8. Figures include Surpetroil and Surenergy S.A.S ESP (an IC Power subsidiary that performs administrative functions and maintains certain licenses on behalf of Surpetroil).
9. Outstanding debt includes Inkia for $447 million.
10. Includes $97 million of outstanding ICPI debt.
11. Excludes IC Power’s interest in Edegel, which IC Power sold in September 2014.

 

36


Three Months Ended September 30, 2015

 

  

Entity

   Ownership
Interest
(%)
     Revenues      Cost of
Sales
     Adjusted
EBITDA1
 
(in millions of USD, unless otherwise stated)  

Peru segment

           

Kallpa

     75         114         71         39   

Assets in advance stages of construction

           

CDA

     75         —           —           —     

Samay I

     75         —           —           —     

Israel segment

           

OPC

     80         86         65         20   

AIE

     100         3         3         —     

Central America segment

           

ICPNH2

     61-65         29         19         9   

Puerto Quetzal3

     100         31         28         3   

Nejapa4

     100         26         22         3   

Cenergica

     100         6         5         2   

Assets in advance stages of construction

           

Kanan

     100         —           —           —     

Other segment

           

COBEE

     100         8         5         3   

Central Cardones

     87         3         —           2   

Colmito

     100         5         4         —     

CEPP

     97         11         8         2   

JPPC5

     100         11         11         1   

Surpetroil6

     60         2         1         —     

Inkia & Other

     100         1         —           (3

IC Power & Other

     100         —           —           (2
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —           336         242         79   

Pedregal

     21         10         8         2   

Total (Associated company)

     —           10         8         2   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1. The following table sets forth a reconciliation of net income (loss) to Adjusted EBITDA for IC Power’s subsidiaries for the three months ended September 30, 2015:

 

     Kallpa      CDA     Samay I     OPC      AIE      ICPNH      Puerto
Quetzal
 
     (in millions of USD)  

Income (loss) for the year

     13         (1     (1     5         —           2         —     

Depreciation and amortization

     13         —          —          6         —           4         1   

Finance expenses, net

     8         1        1        7         —           3         1   

Income tax expense (benefit)

     5         —          —          2         —           —           1   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     39         —          —          20         —           9         3   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

 

     Nejapa      Cenérgica      COBEE      Central
Cardones
     Colmito  
     (in millions of USD)  

Income (loss) for the year

     2         1         1         —           (1

Depreciation and amortization

     —           —           1         1         1   

Finance expenses, net

     —           —           1         1         —     

Income tax expense (benefit)

     1         1         —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

     3         2         3         2         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

37


     CEPP      JPPC     Surpetroil     Inkia &
Other
    IC Power &
Others
    Total      Pedregal  
     (in millions of USD)  

Income (loss) for the year

     1         (1     (1     (4     (3     13         1   

Depreciation and amortization

     1         1        1        —          —          30         1   

Finance expenses, net

     —           1        —          2        —          26         —     

Income tax expense

     —           —          —          (1     1        10         —     
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Adjusted EBITDA

     2         1        —          (3     (2     79         2   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

2. Through ICPNH, IC Power indirectly holds 65% interests in Corinto and Tipitapa Power and 61% interests in Amayo I and Amayo II.
3. Figures include Puerto Quetzal and Poliwatt Limited (an IC Power subsidiary that performs administrative functions and maintains certain licenses on behalf of Puerto Quetzal).
4. Figures include amounts related to Nejapa’s branch and main office.
5. Figures include JPPC and Private Power Operator Ltd. (an IC Power subsidiary that employs JPPC’s employees and performs administrative-related functions).
6. Figures include Surpetroil and Surenergy S.A.S ESP (an IC Power subsidiary that performs administrative functions and maintains certain licenses on behalf of Surpetroil).

 

Three Months Ended September 30, 2014

 

  

Entity

   Ownership
Interest
(%)
     Revenues      Cost of
Sales
     Adjusted
EBITDA1
 
(in millions of USD, unless otherwise stated)  

Peru segment

           

Kallpa

     75         105         61         39   

Assets in advance stages of construction

           

CDA

     75         —           —           —     

Samay I

     75         —           —           —     

Israel segment

           

OPC

     80         117         81         34   

Central America segment

           

ICPNH2

     61-65         40         35         5   

Puerto Quetzal3

     100         4         4         (1

Nejapa4

     100         37         32         3   

Cenergica

     100         2         1         1   

Assets in advance stages of construction

           

Kanan

     100         —           —           —     

Other segment

           

COBEE

     100         9         4         4   

Central Cardones

     87         3         1         2   

Colmito

     100         9         8         —     

CEPP

     97         22         16         6   

JPPC5

     100         20         18         3   

Surpetroil6

     60         4         2         1   

Inkia & Other

     100         1         —           14   

IC Power & Other

     100         —           —           (3
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     —           373         263         108   

Pedregal

     21         20         16         4   

Total (Associated company)7

     —           20         16         4   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

38


1. The following table sets forth a reconciliation of net income to Adjusted EBITDA for our subsidiaries for the three months ended September 30, 2014:

 

     Kallpa      CDA      OPC      ICPNH     Puerto
Quetzal
 
     (in millions of USD)  

Income (loss) for the year

     12         —           13         (1     (1

Depreciation and amortization

     12         —           7         4        —     

Finance expenses, net

     9         —           9         2        —     

Income tax expense (benefit)

     6         —           5         —          —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Adjusted EBITDA

     39         —           34         5        (1
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

     Nejapa      Cenérgica      COBEE      Central
Cardones
    Colmito  
     (in millions of USD)  

Income (loss) for the year

     2         1         2         (1     —     

Depreciation and amortization

     1         —           1         1        —     

Finance expenses, net

     —           —           1         —          —     

Income tax expense (benefit)

     —           —           —           2        —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Adjusted EBITDA

     3         1         4         2        —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

     CEPP      JPPC      Surpetroil     Inkia &
Other
    IC Power &
Others
    Total     Pedregal  
                   (in millions of USD)  

Income (loss) for the year

     2         1         —          104        1        135        1   

Depreciation and amortization

     1         1         1        —          —          29        1   

Finance expenses, net

     1         1         1        7        (3     28        1   

Income tax expense

     2         —           (1     (6     (1     7        1   

Share in income of associated companies

     —           —           —          —          —          —          —     

Recognized negative goodwill

     —           —           —          (20     —          (20     —     

Asset write-off

     —           —           —          35        —          35        —     

Measurement to fair value of pre-existing share

     —           —           —          —          —          —          —     

Net income from discontinued operations, net of tax, excluding dividends received from discontinued operations

     —           —           —          (106     —          (106     —     
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     6         3         1        14        (3     108        4   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

2. Through ICPNH, IC Power indirectly holds 65% interests in Corinto and Tipitapa Power and 61% interests in Amayo I and Amayo II.
3. Figures include Puerto Quetzal and Poliwatt Limited (an IC Power subsidiary that performs administrative functions and maintains certain licenses on behalf of Puerto Quetzal).
4. Figures include amounts related to Nejapa’s branch and main office.
5. Figures include JPPC and Private Power Operator Ltd. (an IC Power subsidiary that employs JPPC’s employees and performs administrative-related functions).
6. Figures include Surpetroil and Surenergy S.A.S ESP (an IC Power subsidiary that performs administrative functions and maintains certain licenses on behalf of Surpetroil).
7. Excludes IC Power’s interest in Edegel, which IC Power sold in September 2014.

 

39


Appendix F

IC Power’s Segment Information (Unaudited)

 

                 Central     All other              
     Peru     Israel     America     Segments     Adjustments     Total  
     (in millions of USD)  

For the nine months ended September 30, 2015

            

Continuing Operations

            

Sales

     339        246        267        139        —          991   

Cost of Sales

     (210     (180     (214     (96     —          (700

Depreciation and amortization

     (37     (18     (16     (18     7        (82
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     92        48        37        25        7        209   

General, selling and administrative expenses

     (13     (4     (9     (23     —          (49

Other income, net

     —          1        1        —          —          2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     79        45        29        2        7        162   

Financing expenses, net

     (30     (20     (8     (21     —          (79
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes from continuing operations

     49        25        21        (19     7        83   

Taxes on income

     (16     (7     (5     (2     (1     (31
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations

     33        18        16        (21     6        52   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                 Central     All other              
    

Peru

    Israel     America     Segments     Adjustments     Total  
     (in millions of USD)  

For the nine months ended September 30, 2014

            

Continuing Operations

            

Sales

     330        319        219        166        —          1,034   

Cost of Sales

     (206     (222     (185     (118     —          (731

Depreciation and amortization

     (33     (20     (12     (17     7        (75
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     91        77        22        31        7        228   

General, selling and administrative expenses

     (13     (6     (6     (24     —          (49

Gain on bargain purchase

     —          —          —          68        —          68   

Asset write-off

     —          —          —          (35     —          (35

Measurement to fair value of pre-existing share

     —          —          —          3        —          3   

Other income, net

     5        —          1        (4     —          2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     83        71        17        39        7        217   

Financing expenses, net

     (27     (25     (5     (38     —          (95

Share in losses (income) of associated companies

     —          —          —          2        —          2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income before taxes from continuing operations

     56        46        12        3        7        124   

Taxes on income

     (18     (12     (3     (4     (1     (38
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations

     38        34        9        (1     6        86   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

40


                 Central     All other               
     Peru     Israel     America     Segments     Adjustments      Total  
     (in millions of USD)  

For the three months ended September 30, 2015

             

Continuing Operations

             

Sales

     114        89        92        41        —          336   

Cost of Sales

     (71     (68     (74     (29     —          (242

Depreciation and amortization

     (12     (6     (5     (7     2         (28
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Gross profit

     31        15        13        5        2         66   

General, selling and administrative expenses

     (5     (1     (3     (9     —          (18

Other income, net

     1        —          —          —          —           1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Operating income

     27        14        10        (4     2         49   

Financing expenses, net

     (10     (7     (3     (6            (26
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Income before taxes from continuing operations

     17        6        8        (10     2         23   

Taxes on income

     (6     (2     (2     —         —          (10
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net income from continuing operations

     11        5        6        (11     2         13   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

                 Central     All other               
     Peru     Israel     America     Segments     Adjustments      Total  
     (in millions of USD)  

For the three months ended September 30, 2014

             

Continuing Operations

             

Sales

     105        117        83        68        —           373   

Cost of Sales

     (61     (81     (72     (49     —           (263

Depreciation and amortization

     (12     (6     (5     (6     2         (27
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Gross profit

     32        30        6        13        2         83   

General, selling and administrative expenses

     (4     (3     (2     (10     —           (19

Asset write-off

     —          —          —          (35     —           (35

Gain on bargain purchase

     —          —          —          20        —           20   

Other income (loss), net

     2        —          —          (2     —           —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Operating income

     30        27        4        (14     2         49   

Financing expenses, net

     (10     (9     (2     (7     —           (28

Share in losses (income) of associated companies

     —          —          —          —          —           —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Income before taxes from continuing operations

     20        18        2        (21     2         21   

Taxes on income

     (6     (5     (1     5        —           (7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Net income from continuing operations

     14        13        1        (16     2         14   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

41


Appendix G

Qoros’ Condensed Consolidated Statement of Profit or Loss and Other Comprehensive Income (Unaudited)

 

In thousands of RMB    For the nine months ended     For the three months ended  
    

30 September

2015

   

30 September

2014

   

30 September

2015

   

30 September

2014

 

Revenue

     1,054,419        570,479        393,231        235,975   

Cost of sales

     (1,130,491     (615,300     (444,861     (314,969
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     (76,072     (44,821     (51,630     (78,994
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income

     33,682        34,364        24,824        4,521   

Research and development expenses

     (201,438     (170,086     (50,787     (7,701

Selling and distribution expenses

     (358,319     (650,543     (108,369     (267,043

Administrative expenses

     (410,485     (443,589     (160,183     (157,547

Other expenses

     (60,668     (39,086     (19,418     (16,674
  

 

 

   

 

 

   

 

 

   

 

 

 

Results from operating activities

     (1,073,300     (1,313,761     (365,563     (523,438
  

 

 

   

 

 

   

 

 

   

 

 

 

Finance income

     9,980        16,221        2,693        3,717   

Finance costs

     (321,517     (137,055     (138,976     (70,277
  

 

 

   

 

 

   

 

 

   

 

 

 

Net finance cost

     (311,537     (120,834     (136,283     (66,560
  

 

 

   

 

 

   

 

 

   

 

 

 

Share of gain of equity-accounted investee, net of nil tax

     165        —          224        —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss before income tax

     (1,384,672     (1,434,595     (501,622     (589,998

Income tax expenses

     (435     (303     (159     (153
  

 

 

   

 

 

   

 

 

   

 

 

 

Loss for the period

     (1,385,107     (1,434,898     (501,781     (590,151
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income

        

Items that are or may be reclassified subsequently to profit or loss:

        

Foreign operations – foreign currency translation differences, net of nil tax

     (96     (66     83        (78
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income for the period, net of nil tax

     (96     (66     83        (78
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income for the period

     (1,385,203     (1,434,964     (501,698     (590,229
  

 

 

   

 

 

   

 

 

   

 

 

 

 

42


Qoros’ Condensed Consolidated Statement of Financial Position (Unaudited)

 

In thousands of RMB    At 30 September 2015      At 31 December 2014  

Assets

     

Property, plant and equipment

     4,191,030         4,039,948   

Intangible assets

     4,807,864         4,638,364   

Prepayments for purchase of equipment

     71,290         117,922   

Lease prepayments

     204,819         208,128   

Trade and other receivables

     92,363         96,533   

Equity-accounted investees

     2,105         2,025   
  

 

 

    

 

 

 

Non-current assets

     9,369,471         9,102,920   
  

 

 

    

 

 

 

Inventories

     370,518         197,522   

Trade and other receivables

     888,840         729,906   

Prepayments

     77,841         154,655   

Pledged deposits

     133,945         290,840   

Cash and cash equivalents

     230,141         752,088   
  

 

 

    

 

 

 

Current assets

     1,701,285         2,125,011   
  

 

 

    

 

 

 

Total assets

     11,070,756         11,227,931   
  

 

 

    

 

 

 

 

43


Qoros’ Condensed Consolidated Statement of Financial Position (Continued) (Unaudited)

 

In thousands of RMB    At 30 September 2015     At 31 December 2014  

Equity

    

Paid-in capital

     6,531,840        6,531,840   

Reserves

     (121     (26

Accumulated losses

     (7,045,649     (5,660,541
  

 

 

   

 

 

 

Total equity

     (513,930     871,273   
  

 

 

   

 

 

 

Liabilities

    

Loans and borrowings

     4,309,718        3,928,224   

Finance lease liabilities

     —          479   

Deferred income

     172,042        179,982   

Provision

     29,416        12,971   
  

 

 

   

 

 

 

Non-current liabilities

     4,511,176        4,121,656   
  

 

 

   

 

 

 

Loans and borrowings

     4,309,970        3,374,660   

Trade and other payables

     2,737,695        2,833,459   

Finance lease liabilities

     873        1,541   

Deferred income

     24,972        25,342   
  

 

 

   

 

 

 

Current liabilities

     7,073,510        6,235,002   
  

 

 

   

 

 

 

Total liabilities

     11,584,686        10,356,658   
  

 

 

   

 

 

 

Total equity and liabilities

     11,070,756        11,227,931   
  

 

 

   

 

 

 

 

44