EX-99.2 3 exhibit_99-2.htm EXHIBIT 99.2

Exhibit 99.2
 
Financial Information for the Year Ended December 31, 2020 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, 2020 and 2019
 
   
As at December 31
 
   
2020
   
2019
 
   
$ millions
 
Current assets
           
Cash and cash equivalents
   
286
     
147
 
Short-term deposits and restricted cash
   
564
     
33
 
Trade receivables
   
48
     
39
 
Other current assets
   
22
     
40
 
Asset held for sale
   
-
     
70
 
Total current assets
   
920
     
329
 
Non-current assets
               
Investments in associated companies
   
297
     
120
 
Long-term investment
   
235
     
-
 
Long-term deposits and restricted cash
   
72
     
77
 
Long-term prepaid expenses
   
45
     
30
 
Long-term derivative instruments
   
-
     
2
 
Other non-current assets
   
-
     
58
 
Deferred payment receivable
   
-
     
204
 
Deferred taxes, net
   
7
     
2
 
Property, plant and equipment, net
   
819
     
668
 
Intangible assets, net
   
1
     
1
 
Right-of-use assets, net
   
86
     
17
 
Total non-current assets
   
1,562
     
1,179
 
Total assets
   
2,482
     
1,508
 
Current liabilities
               
Current maturities of loans from banks and others
   
47
     
46
 
Trade and other payables
   
128
     
52
 
Short-term derivative instruments
   
39
     
6
 
Current maturities of lease liabilities
   
14
     
1
 
Total current liabilities
   
228
     
105
 
Non-current liabilities
               
Long-term loans from banks and others
   
576
     
504
 
Debentures
   
296
     
73
 
Deferred taxes, net
   
94
     
79
 
Non-current tax liabilities
   
-
     
29
 
Other non-current liabilities
   
1
     
1
 
Long-term derivative instruments
   
7
     
-
 
Long-term lease liabilities
   
4
     
5
 
Total non-current liabilities
   
978
     
691
 
Total liabilities
   
1,206
     
796
 
Equity
               
Share capital
   
602
     
602
 
Translation reserve
   
16
     
18
 
Capital reserve
   
(11
)
   
14
 
Accumulated profit/(loss)
   
460
     
(11
)
Equity attributable to owners of the Company
   
1,067
     
623
 
Non-controlling interests
   
209
     
89
 
Total equity
   
1,276
     
712
 
Total liabilities and equity
   
2,482
     
1,508
 

2

Kenon Holdings Ltd. and subsidiaries
Consolidated Statements of Profit & Loss for the years ended December 31, 2020 and 2019
 
   
For the year ended December 31,
 
   
2020
   
2019
 
   
$ millions
 
Revenue
   
386
     
373
 
Cost of sales and services (excluding depreciation and amortization)
   
(282
)
   
(256
)
Depreciation and amortization
   
(33
)
   
(31
)
Gross profit
   
71
     
86
 
Selling, general and administrative expenses
   
(50
)
   
(36
)
Write back of impairment of investment
   
44
     
-
 
Other income
   
2
     
6
 
Operating profit
   
67
     
56
 
Financing expenses
   
(51
)
   
(30
)
Financing income
   
14
     
18
 
Financing expenses, net
   
(37
)
   
(12
)
Net gains/(losses) related to Qoros
   
310
     
(8
)
Share in profit/(losses) of associated companies, net of tax
   
161
     
(41
)
Profit/(loss) before income taxes
   
501
     
(5
)
Income taxes
   
(5
)
   
(17
)
Profit/(loss) for the year from continuing operations
   
496
     
(22
)
Gain/(loss) for the year from discontinued operations
               
-Recovery of retained claims, net
   
8
     
25
 
-Other
   
-
     
(1
)
     
8
     
24
 
Profit for the year
   
504
     
2
 
Attributable to:
               
Kenon’s shareholders
   
507
     
(14
)
Non-controlling interests
   
(3
)
   
16
 
Profit for the year
   
504
     
2
 
                 
Basic/diluted profit/(loss) per share attributable to Kenon’s shareholders (in dollars):
               
Basic/diluted profit/(loss) per share
   
9.41
     
(0.25
)
Basic/diluted profit/(loss) per share from continuing operations
   
9.25
     
(0.71
)
Basic/diluted profit per share from discontinued operations
   
0.16
     
0.46
 
 
3

Kenon Holdings Ltd. and subsidiaries
Consolidated Statements of Cash Flows
For the years ended December 31, 2020 and 2019
 
   
For the year ended December 31
 
   
2020
   
2019
 
   
$ millions
 
Cash flows from operating activities
           
Profit for the year
   
504
     
2
 
Adjustments:
               
Depreciation and amortization
   
34
     
32
 
Write back of impairment of investment
   
(44
)
   
-
 
Financing expenses, net
   
37
     
12
 
Share in (profit)/losses of associated companies, net
   
(161
)
   
41
 
(Gains)/losses on disposal of property, plant and equipment, net
   
(1
)
   
-
 
Net (gains)/losses related to changes of interest in Qoros
   
(310
)
   
8
 
Recovery of retained claims
   
(10
)
   
(30
)
Share-based payments
   
1
     
2
 
Income taxes
   
7
     
22
 
     
57
     
89
 
Change in trade and other receivables
   
(10
)
   
4
 
Change in trade and other payables
   
45
     
(5
)
Cash generated from operating activities
   
92
     
88
 
Income taxes paid, net
   
-
     
(2
)
Net cash provided by operating activities
   
92
     
86
 

4

Kenon Holdings Ltd. and subsidiaries
Consolidated Statement of Cash Flows, continued
For the years ended December 31, 2020 and 2019
 
   
For the year ended December 31
 
   
2020
   
2019
 
   
$ millions
 
Cash flows from investing activities
           
Short-term deposits and restricted cash, net
   
(503
)
   
20
 
Investment in long-term deposits, net
   
8
     
(25
)
Sale of subsidiary, net of cash disposed off
   
-
     
1
 
Income tax paid
   
(32
)
   
(6
)
Acquisition of property, plant and equipment
   
(74
)
   
(34
)
Payment of long-term deposits
   
-
     
(3
)
Interest received
   
1
     
2
 
Deferred consideration in respect of acquisition of subsidiary
   
(14
)
   
-
 
Long-term advance deposits and prepaid expenses
   
(58
)
   
-
 
Payment of transactions in derivatives, net
   
(4
)
   
(1
)
Proceeds from sale of interest in Qoros
   
220
     
-
 
Proceeds from deferred payment
   
218
     
-
 
Receipt from recovery of financial guarantee
   
6
     
11
 
Recovery of retained claims
   
10
     
30
 
Net cash used in investing activities
   
(222
)
   
(5
)
                 
Cash flows from financing activities
               
Dividends paid to holders of non-controlling interests
   
(12
)
   
(33
)
Dividends paid
   
(120
)
   
(65
)
Costs paid in advance in respect of taking out of loans
   
(9
)
   
(2
)
Payment of early redemption commission with respect to the debentures (Series A)
   
(11
)
   
-
 
Proceeds from issuance of share capital by a subsidiary to non-controlling interests
   
217
     
76
 
Proceeds from long-term loans
   
73
     
-
 
Proceeds from issuance of debentures, less issuance expenses
   
281
     
-
 
Repayment of long-term loans and debentures, derivative financial instruments and lease liabilities
   
(130
)
   
(28
)
Acquisition of non-controlling interests
   
(8
)
   
(1
)
Interest paid
   
(25
)
   
(21
)
Net cash provided by/(used in) financing activities
   
256
     
(74
)
                 
Increase in cash and cash equivalents
   
126
     
7
 
Cash and cash equivalents at beginning of the year
   
147
     
131
 
Effect of exchange rate fluctuations on balances of cash and cash equivalents
   
13
     
9
 
Cash and cash equivalents at end of the year
   
286
     
147
 

5

Information regarding reportable segments
 
Information regarding activities of the reportable segments are set forth in the following table.

   
OPC
   
Quantum1
   
ZIM
   
Other
   
Total
 
         
$ millions
       
2020
                             
Revenue
   
386
     
-
     
-
     
-
     
386
 
                                         
Adjusted EBITDA2
   
75
     
-
     
-
     
(18
)
   
57
 
Depreciation and amortization
   
(34
)
   
-
     
-
     
-
     
(34
)
Financing income
   
-
     
-
     
-
     
14
     
14
 
Financing expenses
   
(50
)
   
-
     
-
     
(1
)
   
(51
)
Other items:
                                       
Net gains related to Qoros
   
-
     
310
     
-
     
-
     
310
 
Share in (losses)/profit of associated companies
   
-
     
(6
)
   
167
     
-
     
161
 
Write back of impairment of investment
   
-
     
-
     
44
     
-
     
44
 
(Loss)/profit before taxes
   
(9
)
   
304
     
211
     
(5
)
   
501
 
Income Taxes
   
(4
)
   
-
     
-
     
(1
)
   
(5
)
(Loss)/profit from continuing operations
   
(13
)
   
304
     
211
     
(6
)
   
496
 
                                         
Segment assets
   
1,724
     
235
     
-
     
226
     
2,185
 
Investments in associated companies
   
-
     
-
     
297
     
-
     
297
 
                                     
2,482
 
Segment liabilities
   
1,200
     
-
     
-
     
6
     
1,206
 

1 Quantum (2007) LLC, which is wholly-owned by Kenon, owns our 12% interest in Qoros Automotive Ltd.
2 Adjusted EBITDA is defined as EBITDA adjusted for net gains related to Qoros, share in (losses)/profit of associated companies and write back of impairment of investment.

6


   
OPC
   
Quantum
   
ZIM
   
Other
   
Total
 
         
$ millions
       
2019
                             
Revenue
   
373
     
-
     
-
     
-
     
373
 
                                         
Adjusted EBITDA1
   
105
     
-
     
-
     
(18
)
   
87
 
Depreciation and amortization
   
(31
)
   
-
     
-
     
-
     
(31
)
Financing income
   
2
     
-
     
-
     
16
     
18
 
Financing expenses
   
(28
)
   
-
     
-
     
(2
)
   
(30
)
Other items:
                                       
Net losses related to Qoros
   
-
     
(8
)
   
-
     
-
     
(8
)
Share in losses of associated companies
   
-
     
(37
)
   
(4
)
   
-
     
(41
)
Profit /(loss) before taxes
   
48
     
(45
)
   
(4
)
   
(4
)
   
(5
)
Income Taxes
   
(14
)
   
-
     
-
     
(3
)
   
(17
)
Profit/(loss) from continuing operations
   
34
     
(45
)
   
(4
)
   
(7
)
   
(22
)
                                         
Segment assets
   
1,000
     
72
     
-
     
246
     
1,318
 
Investments in associated companies
   
-
     
106
     
84
     
-
     
190
 
                                     
1,508
 
Segment liabilities
   
762
     
-
     
-
     
34
     
796
 

1 Adjusted EBITDA is defined as EBITDA adjusted for net losses related to Qoros and share of losses of associated companies.
7

Information regarding associated companies

 
 
Asset held for sale
   
Carrying amounts of investment in
associated companies
   
Equity in the net earnings / (losses) of associated companies
 
 
 
as at
   
as at
   
for the year ended
 
 
 
December 31, 2019
   
December 31,
2020
   
December 31,
2019
   
December 30,
2020
   
December 31,
2019
 
                               
 
 
$ millions
   
$ millions
   
$ millions
 
ZIM
   
-
     
297
     
84
     
167
     
(4
)
Qoros*
   
70
     
-
     
36
     
(6
)
   
(37
)
 
                                       
 
   
70
     
297
     
120
     
161
     
(41
)

*Qoros was accounted for as an associated company until April 2020, when we reduced our interest in Qoros from 24% to 12%
 
8

Appendix B
 
Summary of OPC consolidated financial information
 
OPC’s Consolidated Statement of Profit & Loss
 
 
 
For the year ended December 31,
 
 
 
2020
   
2019
 
 
 
$ millions
   
$ millions
 
             
Revenue
   
386
     
373
 
Cost of sales (excluding depreciation and amortization)
   
(282
)
   
(256
)
Depreciation and amortization
   
(33
)
   
(31
)
Gross profit
   
71
     
86
 
Selling, general and administrative expenses
   
(30
)
   
(18
)
Other income
   
-
     
6
 
Operating profit
   
41
     
74
 
Financing expenses
   
(50
)
   
(28
)
Financing income
   
-
     
2
 
Financing expenses, net
   
(50
)
   
(26
)
(Loss)/profit before income taxes
   
(9
)
   
48
 
Income taxes
   
(4
)
   
(14
)
Net (loss)/profit for the period
   
(13
)
   
34
 
                 
Attributable to:
               
Equity holders of the company
   
(17
)
   
25
 
Non-controlling interest
   
4
     
9
 
Net (loss)/profit for the period
   
(13
)
   
34
 
 
9

Summary Data from OPC’s Consolidated Statement of Cash Flows
 
 
 
Year ended December 31,
 
 
 
2020
   
2019
 
 
 
$ millions
 
Cash flows provided by operating activities
   
105
     
109
 
Cash flows used in investing activities
   
(644
)
   
(41
)
Cash flows provided by/(used in) financing activities
   
478
     
(54
)
(Decrease)/increase in cash and cash equivalents
   
(61
)
   
14
 
Cash and cash equivalents at end of the period
   
62
     
111
 
 
Summary Data from OPC’s Consolidated Statement of Financial Position
 
 
 
As at
 
 
 
December 31, 2020
   
December 31, 2019
 
 
 
$ millions
 
Total financial liabilities1
   
921
     
622
 
Total monetary assets2
   
608
     
152
 
Total equity attributable to the owners
   
520
     
228
 
Total assets
   
1,734
     
1,011
 
 

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)
 
10

Appendix C
 
Definition of OPC’s EBITDA and non-IFRS reconciliation
This press release, including the financial tables, presents OPC’s EBITDA, which is 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, and depreciation and amortization.
 
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, 2020
 
   
$ millions
 
       
   
Total
 
Net loss for the period
   
(13
)
Depreciation and amortization
   
34
 
Financing expenses, net
   
50
 
Income tax expense
   
4
 
EBITDA
   
75
 

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

11

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, 2020 and 2019 (in $ millions):

 As at December 31, 2020
 
OPC Energy
   
OPC-Rotem
   
OPC-Hadera
   
Other
   
Total
 
 
                             
Debt (including accrued interest)
   
305
     
341
     
217
     
58
     
921
 
Cash and cash equivalents and short-term deposits
   
511
     
38
     
1
     
12
     
562
 
Debt service reserves (out of restricted cash)1
   
8
     
24
     
14
     
-
     
46
 

 As at December 31, 2019
 
OPC Energy
   
OPC-Rotem
   
OPC-Hadera
   
Other
   
Total
 
 
                             
Debt (including accrued interest)
   
82
     
346
     
194
     
-
     
622
 
Cash and cash equivalents and short-term deposits
   
74
     
33
     
3
     
1
     
111
 
Debt service reserves (out of restricted cash)1
   
19
     
40
     
-
     
-
     
59
 

1 Including reserves used for guarantees of debt.

12

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,
 
 
 
2020
   
2019
 
Sales to private customers
   
4,191
     
3,928
 
Sales to the system administrator
   
153
     
102
 
Total sales
   
4,344
     
4,030
 

 
 
For the year ended
December 31,
 
 
 
2020
   
2019
 
Net generation of electricity
   
3,925
     
3,811
 
Purchase of electricity from the system administrator
   
419
     
219
 
Total volume of electricity generated and purchases from the system administrator
   
4,344
     
4,030
 

 
 
For the year ended
December 31,
 
 
 
2020
   
2019
 
Net generation of electricity and purchases during dispatch reduction – OPC Rotem
   
3,494
     
3,727
 
Net generation – OPC Hadera (energy center)
   
431
     
84
 
Total volume of electricity generated and purchases from the system administrator
   
3,925
     
3,811
 

 
 
For the year ended
December 31,
 
 
 
2020
   
2019
 
   
In thousands of tonnes
 
Steam Generation
   
720
     
745
 

13