EX-99.2 3 exhibit_99-2.htm EXHIBIT 99.2

Exhibit 99.2
 
Financial Information for the Three Months Ended March 31, 2025 and 2024 of Kenon and OPC and
Reconciliation of Certain non-IFRS Financial Information

Table of Contents

Appendix A: Summary of Kenon’s consolidated financial information

Appendix B: Summary of OPC’s consolidated financial information

Appendix C: Definition of OPC’s Adjusted EBITDA and non-IFRS reconciliation



Appendix A

Summary Kenon consolidated financial information

Kenon Holdings Ltd. and its subsidiaries
Consolidated Statements of Financial Position (Unaudited)

   
March 31,
   
December 31,
 
   
2025
   
2024
 
   
$ millions
 
Current assets
           
Cash and cash equivalents
   
987
     
1,016
 
Short-term deposits and restricted cash
   
1
     
-
 
Trade receivables
   
77
     
80
 
Short-term derivative instruments
   
-
     
-
 
Other investments
   
131
     
143
 
Other current assets
   
24
     
24
 
Total current assets
   
1,220
     
1,263
 
Non-current assets
               
Investment in OPC’s associated companies
   
1,537
     
1,459
 
Long-term restricted cash
   
16
     
16
 
Long-term derivative instruments
   
20
     
28
 
Deferred taxes, net
   
3
     
3
 
Property, plant and equipment, net
   
1,121
     
1,156
 
Intangible assets, net
   
71
     
72
 
Long-term prepaid expenses and other non-current assets
   
40
     
41
 
Right-of-use assets, net
   
175
     
175
 
Total non-current assets
   
2,983
     
2,950
 
Total assets
   
4,203
     
4,213
 
Current liabilities
               
Current maturities of loans from banks and others
   
89
     
85
 
Trade and other payables
   
132
     
94
 
Current maturities of lease liabilities
   
3
     
4
 
Total current liabilities
   
224
     
183
 
Non-current liabilities
               
Long-term loans from banks and others
   
745
     
727
 
Debentures
   
413
     
456
 
Deferred taxes, net
   
150
     
148
 
Other non-current liabilities
   
3
     
31
 
Long-term lease liabilities
   
9
     
9
 
Total non-current liabilities
   
1,320
     
1,371
 
Total liabilities
   
1,544
     
1,554
 
Equity
               
Share capital
   
50
     
50
 
Translation reserve
   
-
     
3
 
Capital reserve
   
59
     
64
 
Accumulated profit
   
1,493
     
1,491
 
Equity attributable to owners of the Company
   
1,602
     
1,608
 
Non-controlling interests
   
1,057
     
1,051
 
Total equity
   
2,659
     
2,659
 
Total liabilities and equity
   
4,203
     
4,213
 

2


Kenon Holdings Ltd. and its subsidiaries
Consolidated Statements of Profit or Loss (Unaudited)
 
   
For the three months
ended March 31,
 
   
2025
   
2024
 
   
$ millions
 
Revenue
   
183
     
174
 
Cost of sales and services (excluding depreciation and amortization)
   
(139
)
   
(117
)
Depreciation and amortization
   
(17
)
   
(20
)
Gross profit
   
27
     
37
 
Selling, general and administrative expenses
   
(18
)
   
(23
)
Other expenses, net
   
-
     
(8
)
Operating profit
   
9
     
6
 
Financing expenses
   
(23
)
   
(21
)
Financing income
   
12
     
12
 
Financing expenses, net
   
(11
)
   
(9
)
Share in profit of OPC’s associated companies, net
   
38
     
20
 
Profit before income taxes
   
36
     
17
 
Income tax expense
   
(9
)
   
(7
)
Profit for the year
   
27
     
10
 
Attributable to:
               
Kenon’s shareholders
   
12
     
8
 
Non-controlling interests
   
15
     
2
 
Profit for the period
   
27
     
10
 
                 
Basic/diluted profit per share attributable to Kenon’s shareholders (in dollars):
               
Basic/diluted profit per share
   
0.22
     
0.15
 
 
3


Kenon Holdings Ltd. and its subsidiaries
Consolidated Statements of Cash Flows (Unaudited)

 
   
For the three months
ended March 31,
 
   
2025
   
2024
 
   
$ millions
 
Cash flows from operating activities
           
Profit for the period
   
27
     
10
 
Adjustments:
               
Depreciation and amortization
   
19
     
22
 
Financing expenses, net
   
11
     
9
 
Share in profit of associated companies, net
   
(38
)
   
(20
)
Share-based payments
   
-
     
7
 
Other expenses, net
   
3
     
15
 
Income tax expense
   
9
     
7
 
     
31
     
45
 
Change in trade and other receivables
   
3
     
11
 
Change in trade and other payables
   
12
     
9
 
Cash generated from operating activities
   
46
     
65
 
Dividends received from associate companies, net
   
16
     
5
 
Net cash provided by operating activities
   
62
     
70
 

4

 
 
Kenon Holdings Ltd. and its subsidiaries
Consolidated Statements of Cash Flows (Unaudited), continued

   
For the three months
ended March 31,
 
   
2025
   
2024
 
   
$ millions
 
Cash flows from investing activities
           
Short-term deposits and restricted cash, net
   
-
     
(1
)
Short-term collaterals deposits, net
   
-
     
3
 
Investment in associated companies, less cash acquired
   
(77
)
   
(3
)
Acquisition of property, plant and equipment
   
(13
)
   
(69
)
Proceeds from sale of other investments
   
14
     
27
 
Interest received
   
11
     
8
 
Net cash used in investing activities
   
(65
)
   
(35
)
                 
Cash flows from financing activities
               
Repayment of long-term loans, debentures and lease liabilities
   
(44
)
   
(48
)
Investments of holders of non-controlling interests in the capital of a subsidiary
   
5
     
-
 
Proceeds from issuance of debentures, less issuance expenses
   
-
     
52
 
Proceeds from long-term loans
   
43
     
13
 
Proceeds from derivative financial instruments, net
   
-
     
1
 
Repurchased of own shares
   
(10
)
   
-
 
Repayment of short-term loans
   
-
     
(55
)
Interest paid
   
(16
)
   
(19
)
Net cash used in financing activities
   
(22
)
   
(56
)
                 
Decrease in cash and cash equivalents
   
(25
)
   
(21
)
Cash and cash equivalents at beginning of the year
   
1,016
     
697
 
Effect of exchange rate fluctuations on balances of cash and cash equivalents
   
(4
)
   
1
 
Cash and cash equivalents at end of the period
   
987
     
677
 

5


Information regarding reportable segments
 
Information regarding activities of the reportable segments are set forth in the following table.
 
   
For the three months ended March 31, 2025
 
   
OPC Israel
   
CPV Group
   
Other
   
Consolidated Results
 
   
$ millions
 
Revenue          
   
146
     
37
     
-
     
183
 
Cost of sales (excluding depreciation and amortization)
   
(105
)
   
(34
)
   
-
     
(139
)
Depreciation and amortization
   
(19
)
   
-
     
-
     
(19
)
Financing income          
   
1
     
2
     
9
     
12
 
Financing expenses          
   
(14
)
   
(2
)
   
(7
)
   
(23
)
Share in profit of associated companies
   
-
     
38
     
-
     
38
 
Profit before taxes          
   
5
     
28
     
3
     
36
 
Income tax expense          
   
(2
)
   
(5
)
   
(2
)
   
(9
)
Profit for the period
   
3
     
23
     
1
     
27
 

   
For the three months ended March 31, 2024
 
   
OPC Israel
   
CPV Group
   
Other
   
Consolidated Results
 
   
$ millions
 
Revenue          
   
145
     
29
     
-
     
174
 
Cost of sales (excluding depreciation and amortization)
   
(101
)
   
(16
)
   
-
     
(117
)
Depreciation and amortization
   
(16
)
   
(6
)
   
-
     
(22
)
Financing income          
   
3
     
1
     
8
     
12
 
Financing expenses          
   
(15
)
   
(6
)
   
-
     
(21
)
Share in profit of associated companies
   
-
     
20
     
-
     
20
 
Profit before taxes          
   
4
     
7
     
6
     
17
 
Income tax expense          
   
(6
)
   
(1
)
   
-
     
(7
)
(Loss)/profit for the period
   
(2
)
   
6
     
6
     
10
 

6

 
Appendix B
 
Summary of OPC consolidated financial information
 
OPC’s Consolidated Statements of Profit or Loss
 
   
For the three months
ended March 31,
 
   
2025
   
2024
 
   
$ millions
 
Revenue
   
183
     
174
 
Cost of sales (excluding depreciation and amortization)
   
(139
)
   
(117
)
Depreciation and amortization
   
(17
)
   
(20
)
Gross profit
   
27
     
37
 
Selling, general and administrative expenses
   
(16
)
   
(21
)
Other expenses, net
   
(3
)
   
(8
)
Operating profit
   
8
     
8
 
Financing expenses
   
(16
)
   
(21
)
Financing income
   
3
     
4
 
Financing expenses, net
   
(13
)
   
(17
)
Share in profit of associated companies, net
   
38
     
20
 
Profit before income taxes
   
33
     
11
 
Income tax expense
   
(7
)
   
(7
)
Profit for the period
   
26
     
4
 
                 
Attributable to:
               
Equity holders of the company
   
19
     
5
 
Non-controlling interest
   
7
     
(1
)
Profit for the period
   
26
     
4
 
 
7


Summary Data from OPC’s Consolidated Statement of Cash Flows
 
   
For the three months
ended March 31,
 
   
2025
   
2024
 
   
$ millions
 
Cash flows provided by operating activities
   
65
     
72
 
Cash flows used in investing activities
   
(87
)
   
(68
)
Cash flows provided by financing activities
   
(12
)
   
(55
)
Decrease in cash and cash equivalents
   
(34
)
   
(51
)
Cash and cash equivalents at beginning of the period
   
263
     
278
 
Effect of exchange rate fluctuations on balances of cash and cash equivalents
   
(4
)
   
1
 
Cash and cash equivalents at end of the period
   
225
     
228
 

Summary Data from OPC’s Consolidated Statement of Financial Position
 
 
 
As at
 
 
 
March 31,
2025
   
December 31,
2024
 
 
 
$ millions
 
Total financial liabilities1
   
1,247
     
1,267
 
Total monetary assets2
   
242
     
280
 
Investment in associated companies
   
1,537
     
1,459
 
Total equity attributable to the owners
   
1,306
     
1,303
 
Total assets
   
3,306
     
3,309
 
                                                    
1.
Including loans from banks and others and debentures
2.
Including cash and cash equivalents, term deposits and restricted cash
 
8


Appendix C
 
Definition of OPC’s EBITDA and Adjusted EBITDA including proportionate share of associated companies and non-IFRS reconciliation

This press release presents OPC’s Adjusted EBITDA including proportionate share of associated companies, which is a non-IFRS financial measure.
 
OPC’s EBITDA is defined for each period as net profit/(loss) before depreciation and amortization, financing expenses, net, and income tax expense. OPC’s Adjusted EBITDA, including proportionate shares in associated companies, is defined as EBITDA as further adjusted for expenses not in the ordinary course of business and/or of a non-recurring nature and share of depreciation and amortization, financing expenses and income tax expenses (if any) of associated companies.  EBITDA and Adjusted EBITDA including proportionate share of associated companies are not recognized under IFRS 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 and Adjusted EBITDA including proportionate share of associated companies are 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 and Adjusted EBITDA including proportionate share of associated companies as measures 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 and Adjusted EBITDA including proportionate share of associated companies provides useful information to investors and financial analysts in their review of the company’s, its subsidiaries’, and its associated companies’ 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 and Adjusted EBITDA including proportionate share of associated companies for the periods presented. Other companies may calculate EBITDA and Adjusted EBITDA including proportionate share of associated companies differently, and therefore this presentation of EBITDA and Adjusted EBITDA including proportionate share of associated companies may not be comparable to other similarly titled measures used by other companies.

   
For the three months ended March 31,
 
 
 
2025
   
2024
 
 
 
$ millions
 
Profit for the period
   
26
     
4
 
Depreciation and amortization
   
19
     
22
 
Financing expenses, net
   
13
     
17
 
Income tax expense
   
7
     
7
 
EBITDA
   
65
     
50
 
Share of depreciation and amortization and financing expenses included within share of profit of associated companies, net
   
42
     
30
 
Changes in net expenses, not in the ordinary course of business and/or of a non-recurring nature
   
3
     
15
 
Adjusted EBITDA including proportionate share of associated companies
   
110
     
95
 

9