EX-99.2 3 exhibit_99-2.htm EXHIBIT 99.2


Exhibit 99.2
 
Financial Information for the Year Ended December 31, 2019 of Kenon and OPC and
 
Reconciliation of Certain non-IFRS Financial Information

Table of Contents








Appendix A

Summary Kenon consolidated financial information
 
Kenon Holdings Ltd and subsidiaries
Consolidated Statements of Financial Position as at December 31, 2019 and 2018
 
   
As at December 31
 
   
2019
   
2018
 
   
$ millions
 
Current assets
           
Cash and cash equivalents
   
147
     
131
 
Short-term deposits and restricted cash
   
33
     
50
 
Trade receivables
   
39
     
35
 
Short-term derivative instruments
   
-
     
1
 
Other current assets
   
40
     
41
 
Asset held for sale
   
70
     
70
 
Total current assets
   
329
     
328
 
Non-current assets
               
Investments in associated companies
   
120
     
161
 
Long-term deposits and restricted cash
   
77
     
49
 
Long-term prepaid expenses
   
30
     
23
 
Long-term derivative instruments
   
2
     
-
 
Other non-current assets
   
58
     
68
 
Deferred payment receivable
   
204
     
189
 
Deferred taxes, net
   
2
     
1
 
Property, plant and equipment, net
   
668
     
635
 
Intangible assets, net
   
1
     
1
 
Right-of-use assets, net
   
17
     
-
 
Total non-current assets
   
1,179
     
1,127
 
Total assets
   
1,508
     
1,455
 
Current liabilities
               
Current maturities of loans from banks and others
   
46
     
23
 
Trade payables
   
36
     
48
 
Short-term derivative instruments
   
6
     
-
 
Current tax liabilities
   
-
     
7
 
Other current liabilities
   
16
     
12
 
Current maturities of lease liabilities
   
1
     
-
 
Total current liabilities
   
105
     
90
 
Non-current liabilities
               
Long-term loans from banks and others
   
504
     
488
 
Debentures
   
73
     
75
 
Deferred taxes, net
   
79
     
59
 
Non-current tax liabilities
   
29
     
27
 
Other non-current liabilities
   
1
     
-
 
Long-term lease liabilities
   
5
     
-
 
Total non-current liabilities
   
691
     
649
 
Total liabilities
   
796
     
739
 
Equity
               
Share capital
   
602
     
602
 
Translation reserve
   
18
     
1
 
Capital reserve
   
14
     
17
 
Accumulated (loss)/profit
   
(11
)
   
29
 
Equity attributable to owners of the Company
   
623
     
649
 
Non-controlling interests
   
89
     
67
 
Total equity
   
712
     
716
 
Total liabilities and equity
   
1,508
     
1,455
 

1

 
Kenon Holdings Ltd and subsidiaries
Consolidated Statements of Profit & Loss for the years ended December 31, 2019 and 2018
 
   
For the year ended December 31,
 
   
2019
   
2018
 
   
$ millions
 
Revenue
   
373
     
364
 
Cost of sales and services (excluding depreciation)
   
(256
)
   
(259
)
Depreciation
   
(31
)
   
(30
)
Gross profit
   
86
     
75
 
Selling, general and administrative expenses
   
(36
)
   
(34
)
Other expenses
   
-
     
(1
)
Other income
   
6
     
2
 
Financing expenses
   
(30
)
   
(30
)
Financing income
   
18
     
28
 
Financing expenses, net
   
(12
)
   
(2
)
Gain on third party investment in Qoros
   
-
     
504
 
Fair value loss on put option
   
(19
)
   
(40
)
Recovery of financial guarantee
   
11
     
63
 
Share in losses of associated companies, net of tax
   
(41
)
   
(105
)
(Loss)/profit before income taxes
   
(5
)
   
462
 
Income taxes
   
(17
)
   
(11
)
(Loss)/profit for the year from continuing operations
   
(22
)
   
451
 
Profit/(loss) for the year from discontinued operations
               
-Recovery of retained claims, net
   
25
     
4
 
-Other
   
(1
)
   
(10
)
     
24
     
(6
)
Profit for the year
   
2
     
445
 
Attributable to:
               
Kenon's shareholders
   
(14
)
   
434
 
Non-controlling interests
   
16
     
11
 
Profit for the year
   
2
     
445
 
                 
Basic/diluted profit/(loss) per share attributable to Kenon's shareholders (in dollars):
               
Basic/diluted (loss)/profit per share
   
(0.25
)
   
8.07
 
Basic/diluted (loss)/profit per share from continuing operations
   
(0.71
)
   
8.17
 
Basic/diluted profit/(loss) per share from discontinued operations
   
0.46
     
(0.10
)
 
2


Kenon Holdings Ltd and subsidiaries
Consolidated Statements of Cash Flows
For the years ended December 31, 2019 and 2018
 
   
For the year ended December 31
 
   
2019
   
2018
 
   
$ millions
 
Cash flows from operating activities
           
Profit for the year
   
2
     
445
 
Adjustments:
               
Depreciation and amortization
   
31
     
30
 
Impairment of assets and investments
   
-
     
5
 
Financing expenses, net
   
12
     
2
 
Share in losses of associated companies, net
   
41
     
105
 
Net change in fair value of derivative financial instruments
   
-
     
1
 
Recovery of financial guarantee
   
(11
)
   
(63
)
Gain on third party investment in Qoros
   
-
     
(504
)
Fair value loss on put option
   
19
     
40
 
Write down of other payables
   
-
     
1
 
Retained claim
   
(30
)
   
-
 
Share-based payments
   
2
     
2
 
Income taxes
   
23
     
16
 
     
89
     
80
 
Change in trade and other receivables
   
4
     
9
 
Change in trade and other payables
   
(5
)
   
(35
)
Cash generated from operating activities
   
88
     
54
 
Income taxes paid, net
   
(2
)
   
(2
)
Net cash provided by operating activities
   
86
     
52
 

3

Kenon Holdings Ltd and subsidiaries
Consolidated Statement of Cash Flows, continued
For the years ended December 31, 2019 and 2018
 
   
For the year ended December 31
 
   
2019
   
2018
 
   
$ millions
 
Cash flows from investing activities
           
Short-term deposits and loans, net
   
20
     
(29
)
Investment in long-term deposits, net
   
(25
)
   
(14
)
Cash paid for asset acquisition, less cash acquired
   
-
     
(2
)
Proceeds from sale of subsidiary less cash sold
   
1
     
-
 
Income tax paid
   
(6
)
   
(170
)
Investment in associates
   
-
     
(90
)
Acquisition of property, plant and equipment
   
(34
)
   
(69
)
(Payment of)/proceeds from realization of long-term deposits
   
(3
)
   
18
 
Interest received
   
2
     
13
 
Payment of transactions in derivatives, net
   
(1
)
   
-
 
Proceeds from dilution of third party investment in Qoros
   
-
     
260
 
Receipt from recovery of financial guarantee
   
11
     
18
 
Payment of transaction cost for sale of subsidiaries
   
-
     
(48
)
Insurance claim received
   
30
     
-
 
Net cash used in investing activities
   
(5
)
   
(113
)
                 
Cash flows from financing activities
               
Dividend paid to non-controlling interests
   
(33
)
   
(8
)
Dividends paid
   
(65
)
   
(100
)
Capital distribution
   
-
     
(665
)
Proceeds from issuance of shares to holders of non-controlling interests in subsidiaries
   
76
     
-
 
Receipt of long-term loans and issuance of debentures
   
-
     
34
 
Repayment of long-term loans and debentures, derivative financial instrument and lease liabilities
   
(30
)
   
(376
)
Short-term credit from banks and others, net
   
-
     
(77
)
Purchase of non-controlling interest
   
(1
)
   
-
 
Interest paid
   
(21
)
   
(25
)
Net cash used in by financing activities
   
(74
)
   
(1,217
)
                 
Increase/(decrease) in cash and cash equivalents
   
7
     
(1,278
)
Cash and cash equivalents at beginning of the year
   
131
     
1,417
 
Effect of exchange rate fluctuations on balances of cash and cash equivalents
   
9
     
(8
)
Cash and cash equivalents at end of the year
   
147
     
131
 
                 


4

Information regarding reportable segments
 
Information regarding activities of the reportable segments are set forth in the following table.
 
   
OPC
   
Quantum
   
Other
   
Total
 
   
$ millions
 
2019
                       
Revenue
   
373
     
-
     
-
     
373
 
                                 
Adjusted EBITDA
   
105
     
-
     
(18
)
   
87
 
Depreciation and amortization
   
(31
)
   
-
     
-
     
(31
)
Financing income
   
2
     
-
     
16
     
18
 
Financing expenses
   
(28
)
   
-
     
(2
)
   
(30
)
Other items:
                               
Fair value loss on put option
   
-
     
(19
)
   
-
     
(19
)
Share in losses of associated companies
   
-
     
(37
)
   
(4
)
   
(41
)
Recovery of financial guarantee
   
-
     
11
     
-
     
11
 
Profit / (Loss) before taxes
   
48
     
(45
)
   
(8
)
   
(5
)
Income Taxes
   
(14
)
   
-
     
(3
)
   
(17
)
Profit / (Loss) from continuing operations
   
34
     
(45
)
   
(11
)
   
(22
)
                                 
Segment assets
   
1,000
     
72
     
246
     
1,318
 
Investments in associated companies
   
-
     
106
     
84
     
190
 
                             
1,508
 
Segment liabilities
   
762
     
-
     
34
     
796
 

5


   
OPC
   
Quantum
   
Other
   
Adjustments
   
Total
 
   
$ millions
 
2018
                             
Revenue
   
363
     
-
     
1
     
-
     
364
 
                                         
Adjusted EBITDA
   
91
     
-
     
(19
)
   
-
     
72
 
Depreciation and amortization
   
(30
)
   
-
     
(1
)
   
-
     
(31
)
Financing income
   
2
     
10
     
48
     
(32
)
   
28
 
Financing expenses
   
(27
)
   
(2
)
   
(33
)
   
32
     
(30
)
Other items:
                                       
Gain on third party investment in Qoros
   
-
     
504
     
-
     
-
     
504
 
Fair value loss on derivative asset
   
-
     
(40
)
   
-
     
-
     
(40
)
Share in losses of associated companies
   
-
     
(78
)
   
(27
)
   
-
     
(105
)
Write back of financial guarantee
   
-
     
63
     
-
     
-
     
63
 
Profit / (Loss) before taxes
   
36
     
457
     
(31
)
   
-
     
462
 
Income Taxes
   
(10
)
   
-
     
(1
)
   
-
     
(11
)
Profit / (Loss) from continuing operations
   
26
     
457
     
(32
)
   
-
     
451
 
                                         
Segment assets
   
893
     
92
     
239
     
-
     
1,224
 
Investments in associated companies
           
139
     
92
     
-
     
231
 
                                     
1,455
 
Segment liabilities
   
700
     
-
     
39
     
-
     
739
 
 

6

 
Information regarding associated companies
 
 
 
Asset held for sale
   
Carrying amounts of investment in
associated companies
   
Equity in the net (losses) / earnings of associated companies
 
 
 
as at
   
as at
   
for the year ended
 
 
 
December 31,
   
December 31,
   
December 31,
   
December 31,
   
December 31,
   
December 31,
 
 
 
2019
   
2018
   
2019
   
2018
   
2019
   
2018
 
 
 
$ millions
   
$ millions
   
$ millions
 
ZIM
   
-
     
-
     
84
     
92
     
(4
)
   
(27
)
Qoros
   
70
     
70
     
36
     
69
     
(37
)
   
(78
)
 
   
70
     
70
     
120
     
161
     
(41
)
   
(105
)
 
7

Appendix B
 
Summary OPC consolidated financial information
 
OPC’s Consolidated Statement of Profit & Loss
 
 
 
For the year ended December 31,
 
 
 
2019
   
2018
 
 
 
US$ million
   
US$ million
 
Continuing Operations
           
Revenue
   
373
     
363
 
Cost of sales (excluding depreciation and amortization)
   
(256
)
   
(258
)
Depreciation and amortization
   
(31
)
   
(30
)
Gross profit
   
86
     
75
 
Selling, general and administrative expenses
   
(18
)
   
(14
)
Other income
   
6
     
-
 
Financing expenses
   
(28
)
   
(27
)
Financing income
   
2
     
2
 
Financing expenses, net
   
(26
)
   
(25
)
Profit before taxes
   
48
     
36
 
Income taxes
   
(14
)
   
(10
)
Net profit for the period
   
34
     
26
 
                 
Attributable to:
               
Equity holders of the company
   
25
     
20
 
Non-controlling interest
   
9
     
6
 
Net profit for the period
   
34
     
26
 
 
8


Summary Data from OPC’s Consolidated Statement of Cash Flows
 
 
 
Year ended December 31,
 
 
 
2019
   
2018
 
 
 
US$ million
 
Cash flows provided by operating activities
   
109
     
86
 
Cash flows used in investing activities
   
(41
)
   
(102
)
Cash flows used in financing activities
   
(54
)
   
(34
)
Increase/(decrease) in cash and cash equivalents
   
14
     
(50
)
Cash and cash equivalents at end of the period
   
111
     
88
 
Total depreciation and amortization
   
31
     
30
 
 
Summary Data from OPC’s Consolidated Statement of Financial Position
 
 
 
As at
 
 
 
December 31, 2019
   
December 31, 2018
 
 
 
US$ million
 
Total financial liabilities1
   
622
     
586
 
Total liquid assets2
   
152
     
141
 
Total equity attributable to the owners
   
228
     
181
 
Total assets
   
1,011
     
905
 
 
                                                             
1.
Including loans from banks and others and debentures
2.
Including cash and cash equivalents, short-term deposits and debt service reserves (out of restricted cash)
 
9


Appendix C
 
Definition of OPC’s EBITDA and non-IFRS reconciliation
This press release, including the financial tables, presents EBITDA, which is considered to be a non-IFRS financial measure.
 
OPC defines EBITDA as for each period as net profit before depreciation and amortization, financing expenses, net, and income tax expense. 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 profit or loss, cash flow from operations or other measures of operating performance determined in accordance with IFRS. 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. There are limitations that impair the use of EBITDA as a measure of OPC's profitability since it does not take into consideration certain costs and expenses that result from OPC's business that could have a significant effect on net profit, such as financial expenses, taxes, depreciation, capital expenses and other related items.
 
OPC believes that the disclosure of EBITDA provides transparent and useful information to investors and financial analysts in their review of the company’s, or its subsidiaries’ operating performance and in the comparison of such operating performance to the operating performance of other companies in the same industry or in other industries that have different capital structures, debt levels and/or income tax rates.
 
Set forth below is a reconciliation of OPC’s net profit to EBITDA for the periods presented. Other companies may calculate EBITDA differently, and therefore this presentation of EBITDA may not be comparable to other similarly titled measures used by other companies.

   
Year Ended December 31, 2019
 
   
US$ million
 
   
Total
 
Net profit for the period
   
34
 
Depreciation and amortization
   
31
 
Financing expenses, net
   
26
 
Income tax expense
   
14
 
EBITDA
   
105
 

   
Year Ended December 31, 2018
 
   
US$ million
 
   
Total
 
Net profit for the period
   
26
 
Depreciation and amortization
   
30
 
Financing expenses, net
   
25
 
Income tax expense
   
10
 
EBITDA
   
91
 

10


Appendix D
 
Summary Financial Information of OPC’s Subsidiaries
 
The tables below set forth debt, cash and cash equivalents, and debt service reserves for OPC’s subsidiaries as at December 31, 2019 and 2018 (in US$ millions):

 As at December 31, 2019
 
OPC-Rotem
   
OPC-Hadera
   
OPC Energy
   
Other
   
Total
 
 
                             
      Debt (including accrued interest)
   
346
     
194
     
82
     
-
     
622
 
      Cash and cash equivalents and short-term deposits
   
33
     
3
     
74
     
1
     
111
 
      Debt service reserves (out of the restricted cash)
   
22
     
-
     
19
     
-
     
41
 

 As at December 31, 2018
 
OPC-Rotem
   
OPC-Hadera
   
OPC Energy
   
Total
 
 
                       
      Debt (including accrued interest)
   
336
     
172
     
78
     
586
 
      Cash and cash equivalents and short-term deposits
   
26
     
12
     
77
     
115
 
      Debt service reserves (out of the restricted cash)
   
14
     
-
     
12
     
26
 

11

 
Appendix E
 
Summary Operational Information of OPC
 
The tables below set forth details of sales, generation and purchases of electricity by OPC and availability and net generation of OPC split by the OPC-Rotem plant and the Hadera energy center (kWh in millions):

 
 
For the year ended
December 31,
 
 
 
2019
   
2018
 
Sales to private customers
   
3,928
     
3,849
 
Sales to the system administrator
   
102
     
116
 
Total sales
   
4,030
     
3,965
 

 
 
For the year ended
December 31,
 
 
 
2019
   
2018
 
Net generation of electricity
   
3,811
     
3,383
 
Purchase of electricity from the system administrator
   
219
     
582
 
Total volume of electricity generated and purchases from the system administrator
   
4,030
     
3,965
 

 
 
For the year ended December 31,
 
 
 
2019
   
2018
 
 
 
Availability
(%)
   
Net generation
(kWh in millions)
   
Availability
(%)
   
Net generation
(kWh in millions)
 
OPC-Rotem
   
99
%
   
3,727
     
87
%
   
3,299
 
OPC-Hadera
   
94
%
   
84
     
94
%
   
84
 

12