EX-99.1 2 ex99_1.htm EXHIBIT 99.1

Exhibit 99.1
 
 First Quarter 2016 Earnings PresentationMay 13, 2016 
 

 This presentation contains forward-looking statements. These forward-looking statements include, but are not limited to, all statements other than statements of historical facts contained in this presentation, including, without limitation, those regarding our future financial position and results of operations, our strategy, plans, objectives, goals and targets, future developments in the markets in which we operate or are seeking to operate or anticipated regulatory changes in the markets in which we operate or intend to operate. In some cases, you can identify forward-looking statements by terminology such as “aim,” “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “guidance,” “intend,” “is likely to,” “may,” “plan,” “potential,” “predict,” “projected,” “should” or “will” or the negative of such terms or other similar expressions or terminology. Such statements reflect the current views of the Company with respect to future events and are subject to risks, uncertainties and assumptions about the Company and its subsidiaries and investments, including, among other things, the development of its business, trends in its operating industry, and future capital expenditures. In light of these risks, uncertainties and assumptions, the events or circumstances referred to in the forward-looking statements may not occur. None of the future projections, expectations, estimates or prospects in this presentation should be taken as forecasts or promises nor should they be taken as implying any indication, assurance or guarantee that the assumptions on which such future projections, expectations, estimates or prospects have been prepared are correct or exhaustive or, in the case of the assumptions, fully stated in the presentation. Abengoa Yield plc undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or developments or otherwise.Many factors could cause the actual results, performance or achievements of the Company to be materially different from any future results, performance or achievements that may be expressed or implied by such forward-looking statements, including, among others: changes in general economic, political, governmental and business conditions globally and in the countries in which the Company does business; decreases in government expenditure budgets, reductions in government subsidies or adverse changes in laws affecting the Company’s businesses and growth plan; challenges in achieving growth and making acquisitions; inability to identify and/or consummate future acquisitions; legal challenges to regulations, subsidies and incentives that support renewable energy sources; extensive governmental regulation in a number of different jurisdictions; changes in prices, including increases in the cost of energy, natural gas, oil and other operating costs; counterparty credit risk and failure of counterparties to the Company’s offtake agreements to fulfill their obligations; inability to replace expiring or terminated offtake agreements with similar agreements; new technology or changes in industry standards; inability to manage exposure to credit, interest rate, exchange rate, supply and commodity price risks; reliance on third-party contractors and suppliers; failure to maintain safe work environments; insufficient insurance coverage and increases in insurance cost; litigation and other legal proceedings; reputational risk; revocation or termination of the Company’s concession agreements; variations in market electricity prices; unexpected loss of senior management and key personnel; changes to our relationship with Abengoa, S.A.; developments at Abengoa S.A.; weather conditions; failure of newly constructed assets to perform as expected; failure to receive dividends from assets; changes in our tax position; unanticipated outages at our generation facilities; the condition of capital markets generally and our ability to access capital markets; adverse results in current and future litigation and our ability to maintain and grow our quarterly dividends. Furthermore, any dividends are subject to available capital, market conditions, and compliance with associated laws and regulations. These factors should be considered in conjunction with information regarding risks and uncertainties that may affect the Company’s results included in the Company’s filings with the U.S. Securities and Exchange Commission at www.sec.govShould one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or targeted.This presentation includes certain non-GAAP (Generally Accepted Accounting Principles) financial measures which have not been subject to a financial audit for any period. We present non-GAAP financial measures because we believe that they and other similar measures are widely used by certain investors, securities analysts and other interested parties as supplemental measures of performance and liquidity. The non-GAAP financial measures may not be comparable to other similarly titled measures of other companies and have limitations as analytical tools and should not be considered in isolation or as a substitute for analysis of our operating results as reported under IFRS as issued by the IASB. Non-GAAP financial measures and ratios are not measurements of our performance or liquidity under IFRS as issued by the IASB and should not be considered as alternatives to operating profit or profit for the year or any other performance measures derived in accordance with IFRS as issued by the IASB or any other generally accepted accounting principles or as alternatives to cash flow from operating, investing or financing activities.The CAFD and other guidance included in this presentation are estimates as of May 13, 2016. These estimates are based on assumptions believed to be reasonable as of that date. Abengoa Yield plc. disclaims any current intention to update such guidance, except as required by law. References in this presentation to Atlantica Yield refer to Abengoa Yield plc. Atlantica Yield is the new brand for Abengoa Yield plc, and the change in name was approved at the Shareholders’ General Meeting on May 11, 2016.The change to Atlantica Yield plc will become effective after the necessary filings have been made with the Register of the Company in the United Kingdom.  DISCLAIMER 
 

  Key messages    Excellent operating results in terms of Revenue (+74%), Further Adjusted EBITDA (over $150M$, +47%) and Cash Generation at the project companies (over $80M)       CAFD in line with expectations taking into account seasonality in distributions      Continuous progress in gaining autonomy and managing sponsor related risks      Intrinsic value of the portfolio not fully reflected in current share price      On track to meet 2016 guidance    Comparisons made between Q1 2016 and Q1 2015 results 
 

 1. Financial results  2. Strategic update and value proposition review  3. Q&A  AGENDA   Appendix 
 

 1. Financial results 
 

     ∆ YoY %  +74%  +47%          HIGHLIGHTSGood financial results for the first quarter considering seasonality  Revenue  Further Adjusted EBITDA incl. unconsolidated affiliates(1)  Margin  Q12016  206.4  154.9  75%  Q12015  118.3  105.2  89%  (51%)  CAFD(2)  18.7  38.5  (1) Further Adjusted EBITDA including unconsolidated affiliates includes the dividend from our preferred equity investment in Brazil ($0M for the three-month period ended March 31, 2016 and $4.6M for the three-month period ended March 31, 2015) and our share in EBITDA of unconsolidated affiliates ($2.3M related to Honaine for the three-month period ended March 31, 2016 and $2.4M related to Honaine and $3.1M related to Helioenergy for the three-month period ended March 31, 2015).(2) Includes the impact of a one-time partial refinancing of ATN2 amounting to $14.9M for the three-month period ended March 31, 2016.  Additional $18 million CAFD generated in April 2016  US $ in millions  
 

                  HIGHLIGHTSGood results across all segments  US $ in millions  Revenue  Further Adjusted EBITDA incl. unconsolidated affiliates(1)  Q1 2016  65.2  Q1 2015   ∆  55.9  17%  51.2  50.9  1%  141.2  102.2  Revenue              Q1 2016  29.0  Q1 2015   ∆  24.4  19%  SOUTH AMERICA  24.1  25.0  -4%              Q1 2016  112.1  Q1 2015   ∆  38.0  195%  79.6  29.3  171%  Q1 2016       63.7  52.8  Q1 2015       122%  93%   ∆       35.2  27.1  Q1 2016       31.3  27.0  Q1 2015       13%  1%   ∆       23.5  19.4  Q1 2016       19.2  20.5  Q1 2015       22%  -5%   ∆       6.5  6.2  Q1 2016       4.1  4.9  Q1 2015       59%  27%   ∆    EMEA    NORTH AMERICA    RENEWABLES    CONVENTIONAL    TRANSMISSION    WATER    (1) Further Adjusted EBITDA including unconsolidated affiliates includes the dividend from our preferred equity investment in Brazil ($0M for the three-month period ended March 31, 2016 and $4.6M for the three-month period ended March 31, 2015) and our share in EBITDA of unconsolidated affiliates ($2.3M related to Honaine for the three-month period ended March 31, 2016 and $2.4M related to Honaine and $3.1M related to Helioenergy for the three-month period ended March 31, 2015).  Further Adjusted EBITDA incl. unconsolidated affiliates(1)  Margin  Margin  79%  91%  83%  103%  71%  77%  72%  83%  77%  86%  83%  107%  95%  120%  US $ in millions 
 

     KEY OPERATIONAL METRICSOperating performance in line with expectations      GWh produced  Q1 2016  514  Q1 2015  319          GWh produced  Electric availability  Q1 2016  529  Q1 2015  628  87.5%(2)  101.7%          Availability  Q1 2016  Q1 2015  99.9%  99.9%          Availability  Q1 2016  101.5%  Q1 2015  96.8%  RENEWABLES    TRANSMISSION    WATER    CONVENTIONAL    MW in operation  300  300  Mft3 in operation  10.5  10.5  Miles in operation  1,099  1,018  MW in operation  1,441  991  Availability refers to actual availability divided by contracted levels.Conventional availability was impacted by a scheduled production stop in February 2016 which occurs periodically.  (1)  (1)  (1) 
 

   CASH FLOWSeasonality in EBITDA and CAFD affects first quarter results    ESTIMATED CAFD SEASONALITY (1)  Q1  Q2  Q3  Q4  5-15%  15-25%  30-45%  25-35%    Some seasonality in operating results in solar and wind assetsAvailability based contracts provide stability to our EBITDA  ESTIMATED EBITDA SEASONALITY (1)  Q1  Q2  Q3  Q4  18-22%  27-31%  29-33%  18-22%  Seasonality in EBITDA and CAFD is estimated based on internal future projections.  CAFD defined as cash distributed from project companies to Atlantica Yield holding company, less holding company expenses, including interest.CAFD seasonality driven mainly by specific timing of distributions according to project financing agreementsIn quarters with lower distributions, cash generated is accumulated at the project companies 
 

 CASH FLOWSolid operating cash-flow in the quarter           Net change in cash  OPERATING CASH FLOW  US $ in millions   Q1 2016  Q1 2015  Further Adjusted EBITDA incl. unconsolidated affiliates  (5.5)  (2.3)  Share in EBITDA of unconsolidated affiliates  Interest paid  Variations in working capital     Non monetary adjustments and other  ACQUISITIONS AND OTHER  FINANCING CASH FLOW   105.2  154.9  (18.1)  (27.4)  (20.7)  (19.5)  (23.5)  (21.2)  37.4  84.5  (91.2)  (24.1)  (18.6)  0.6  (72.4)  45.4  FINANCIAL INVESTMENTS  (15.6)  - 
 

     LIQUIDITYHigher liquidity      US $ in millions  Corporate cash at Atlantica Yield  45.4  Cash at project companies   - Restricted - Unrestricted  STFI(1) at project companies  529.4  210.4319.0  As of March 31,2016  92.5    667.3  STFI stands for Short Term Financial Investments (restricted).  CASH POSITION   TOTAL LIQUIDITY    45.5  469.2  191.3277.9  As of December 31,2015  77.1    591.8 
 

 LIQUIDITYCorporate cash remains constant after paying for a pending acquisition  Cash generated at project companies  87.5    45.5  US $ in millions     45.4  G&A and corporate interest  41.1  Closing of the acquisition of 13% stake in Solacor 1/2 (2)  ATN2 Refinancing (1)  19.1  MAR 16  DEC 15  Cash position as at December 31, 2015  Cash position as at March 31, 2016  A subordinated tranche of ATN2 has been successfully refinanced with a project bond in Peru Previously announced in Q3 2015 earnings presentation     Net CAFD including ATN2 refinancing  Available cash variations at project companies  14.9  8.1  34.2  8.1  Restricted cash variations at project companies 
 

 FINANCINGConservative leverage at holding company level        US $ in millions  Net corporate debt (1)  624.5  Net project debt (1)  Net corporate debt / CAFD pre corporate debt service(2)  5,137.4  As of March 31,2016  2.9x  DEBT POSITION    619.0  5,001.4  As of December 31,2015  2.9x  Increase in net project debt is mainly related to translation differences in our euro-denominated project debt resulting from the appreciation of € vs $.  Net debt corresponds to gross debt including accrued interest less cash and cash equivalents.Based on mid-point of guidance for CAFD pre corporate debt service for the year 2016. 
 

 2. Strategic update and value proposition review 
 

 2016 STRATEGIC OBJECTIVESContinued progress on Key Initiatives    FOCUS REMAINS ON EXECUTION    Progress on waiversPreferred equity investment in BrazilOther    Achieve complete autonomy from AbengoaSeparation of back-office in advanced stageIT split expected to be completed by year endChange of legal name to Atlantica Yield plc approved by our shareholders  Mitigate risks from current sponsor  1  Achieve full autonomy  2     Last part of the year  Grow  3 
 

   DIVIDENDQ1 2016 dividend decision postponed  Considering the ongoing uncertainties caused by our sponsor situation, the Board of Directors has decided: To postpone the decision on Q1 2016 dividend until we have obtained greater clarity on cross default and change of control issues.Not to declare a dividend in respect to Q4 2015.Our dividend guidance for 2016 includes the declaration of 4 quarterly dividends corresponding to the respective quarters of 2016. 
 

 Operating performanceAutonomy from Abengoa  In US $  VALUATIONCurrent stock price does not fully reflect intrinsic value of our portfolio  CURRENT PRICE (1)  INTRINSIC VALUE INCLUDING GROWTH  INTRINSIC VALUE OF THE EXISTING PORTFOLIO    16.1  Growth      1  2  (1) Share price as of May 12, 2016 
 

     VALUATIONCurrent Share Price below Equity Book Value       Current Market Capitalization is 60% of Equity Book Value(2) of the existing portfolio    As of March 31, 2016US $ in millions (except per share values)  Total Equity Book Value (1)  1,987  Non-controlling interest(1)  ITC cash grants already collected(1)  (130)  827  EQUITY BOOK VALUE  Equity Book Value including cash grants   2,684  Number of shares  100,217,260  Equity Book Value(2) per share  26.8  Market Cap as of 05/12/2016  1,613  Share Price  16.1  (1) Amounts obtained from consolidated financial statements as of March 31, 2016. (2) Equity book value including cash grants. 
 

   VALUATIONRun-rate CAFD(1) estimated as $205-215M resulting in a 12.7-13.4% CAFD yield without growth  INTRINSIC VALUE OF THE EXISTING PORTFOLIO  TOTAL FAIR VALUE  ACCRETIVE GROWTH  + ROFO/s+ Acquisitions+ Other  RUN-RATE CAFD  Additional disclosure in Appendix to facilitate analysisDiscount rates to be used in valuation CAFD sensitivitiesOther breakdowns  $205-215M     13%  CAFD yield without growth  (1) Run rate CAFD represents our expected CAFD when all the existing assets in the portfolio have reached their expected production level. Run rate CAFD is not expected to be reached in the year 2016. 
 

 3. Q&A 
 

 Appendix 
 

 RECONCILIATIONEBITDA to CAFD reconciliation          ATN2 refinancing  CASH GENERATED AT PROJECT COMPANIES  US $ in millions   Q1 2016  Q1 2015  (5.5)  (2.3)  Share in EBITDA of unconsolidated affiliates  Interest and income tax paid  Change in other assets and liabilities  Principal amortization of indebtedness  Further Adjusted EBITDA incl. unconsolidated affiliates  105.2  154.9  (19.3)  (27.6)  (28.0)  (13.2)  (8.8)  (14.3)  22.2  44.9  -  14.9  Deposits in/withdrawals from restricted accounts  (0.2)  (34.2)  (21.2)  (18.4)  Non-monetary adjustments  Change in non-restricted cash at project companies  16.3  (41.1)  CAFD (1)  38.5  18.7  (1) Includes the impact of a one-time partial refinancing of ATN2 amounting to $14.9 M for the three-month period ended March 31, 2016. 
 

           3Q14  4Q14  1Q15  2Q15  3Q15  4Q15  1Q16    FY 2015      99,505   93,380   118,304   190,265   267,345   214,967   206,376       Revenues                    790,881   F.A. EBITDA margin (%)    89.7%  87.4%  88.9%  83.9%  81.8%  71.2%  75.0%    80.5%  Further Adj. EBITDA incl. unconsolidated affiliates    89,253   81,598   105,186   159,600   218,650   153,074   154,879    636,510   ABY pro-rata share of EBITDA from unconsolidated affiliates     -   -  (5,477)  (1,622)  (2,121)  (3,071)  (2,332)    (12,291)  Further Adjusted EBITDA    89,253   81,598   99,709   157,978   216,529   150,003   152,547    624,219   Dividends from unconsolidated affiliates     -   -   -   -  4,163   254   -    4,417   Non-monetary items    (8,631)  (9,748)  (21,229)  (23,741)  (21,447)  (24,993)  (18,356)    (91,410)  Interest and income tax paid    (15,078)  (67,886)  (19,291)  (113,023)  (46,161)  (131,759)  (27,613)    (310,234)  Principal amortization of indebtedness net of new indebtedness at project level    (10,058)  (11,556)  (8,790)  (41,873)  (38,573)  (86,153)  (14,254)    (175,389)  Deposits into/withdrawals from debt service accounts    (10,572)  (884)  (211)  (6,352)  (10,090)  (183)  (43,155)    (16,837)  Change in available cash at project companies    (16,748)  29,139   16,255   47,092   (62,285)  71,155   (17,196)    72,217   Dividends paid to non-controlling interests     -   -   -   -  (4,665)  (3,642)  -    (8,307)  Changes in other assets and liabilities    (38)  7,738   (27,944)  24,516   21,105   62,143   (13,237)    79,821   Asset refinancing    -  -  -  -  -  -  14,893    -  Cash Available For Distribution (CAFD)    28,127   28,401   38,500   44,595   58,576   36,825   18,736(3)    178,496                          Dividends declared (1)    23,696   20,736   34,074  40,087  43,093    -  -    117,254  # of shares at the end of the period    80,000,000   80,000,000   80,000,000   100,217,260   100,217,260   100,217,260   100,217,260     100,217,260   DPS (in $ per share)    0.2962   0.2592   0.3400   0.4000   0.4300    -  -    1.1700                                              Project debt    2,487.1   3,823.1   3,796.7   5,241.2   6,042.6   5,470.7   5,666.8    5,470.7   Project cash    (178.9)   (198.8)   (182.5)  (373.3)   (618.9)  (469.2)   (529.4)    (469.2)   Net project debt    2,308.2   3,624.3   3,614.1   4,867.9   5,423.7   5,001.5   5,137.4    5,001.5   Corporate debt     -  378.5   376.1   377.1   668.7   664.5   669.9    664.5   Corporate cash    (86.2)   (155.4)   (84.9)   (154.8)   (43.6)   (45.5)   (45.4)    (45.5)   Net corporate debt    (86.2)  223.1   291.2   222.3   625.1   619.0   624.5    619.0                         Total net debt    2,222.0   3,847.4   3,905.3   3,090.2   6,048.8   5,620.5   5,761.9    5,620.5   Net Corporate Debt/CAFD pre corporate interests(2)    na  2.2x  1.8x  1.3x  2.2x  2.9x  2.9x    2.9x                        Dividends are paid to shareholders in the quarter after they are declared; (2) Ratios presented are the ratios shown on each quarter’s earnings presentations; (3) Includes the impact of a one-time partial refinancing of ATN2.  Debt details  Key Financials  US $ in thousands  HISTORICAL FINANCIAL REVIEWKey financials by quarter  US $ in millions 
 

       3Q14  4Q14  1Q15  2Q15  3Q15  4Q15  1Q16    FY 2015  by Geography                              NORTH AMERICA     50,040   48,646   55,943   94,214   109,654   68,328   65,232    328,139    SOUTH AMERICA     24,322   23,014   24,405   26,227   29,617   32,231   29,008    112,480   EMEA     25,143   21,720   37,956   69,824   128,074   114,408   112,135    350,262   by Business Sector                               RENEWABLES     51,599   40,791   63,680   129,747   204,412   145,173   141,166    543,012   CONVENTIONAL     28,073   33,556   31,330   34,009   34,676   38,702   35,179    138,717   TRANSMISSION     19,833   19,033   19,159   20,079   22,046   25,109   23,530    86,393   WATER      -   -  4,136   6,429   6,211   5,983   6,501    22,759   Total Revenue     99,505   93,380   118,304   190,265   267,345   214,967   206,376    790,881                             3Q14  4Q14  1Q15  2Q15  3Q15  4Q15  1Q16    FY 2015  by Geography                              NORTH AMERICA     49,014   42,697   50,941   86,356   94,739   47,523   51,212    279,559       97.9%  87.8%  91.1%  91.7%  86.4%  69.6%  78.5%    85.2%   SOUTH AMERICA     24,323   23,399   24,998   26,625   29,171   30,111   24,062    110,905       100.0%  101.7%  102.4%  101.5%  98.5%  93.4%  82.9%    98.6%  EMEA     15,916   15,502   29,247   46,619   94,739   75,441   79,605    246,046       63.3%  71.4%  77.1%  66.8%  74.0%  65.9%  71.0%    70.2%  by Business Sector                               RENEWABLES     44,114   33,131   52,760   106,404   162,971   95,022   102,170    417,157       85.5%  81.2%  82.9%  82.0%  79.7%  65.5%  72.4%    76.8%  CONVENTIONAL     24,834   28,511   26,961   26,358   26,937   27,415   27,079    107,671       88.5%  85.0%  86.1%  77.5%  77.7%  70.8%  77.0%    77.6%  TRANSMISSION     20,305   19,956   20,529   21,326   22,885   24,307   19,410    89,047       102.4%  104.8%  107.2%  106.2%  103.8%  96.8%  82.5%    103.1%  WATER      -   -  4,936   5,512   5,856   6,331   6,220    22,635           119.4%  85.7%  94.3%  105.8%  95.7%    99.5%  Total Further Adj. EBITDA incl. unconsolidated affiliates    89,253   81,598   105,186   159,600   218,649   153,075   154,879    636,510       89.7%  87.4%  88.9%  83.9%  81.8%  71.2%  75.0%    80.5%  US $ in thousands  Revenue  Further Adj. EBITDA incl. unconsolidated affiliates                              HISTORICAL FINANCIAL REVIEWSegment financials by quarter 
 

       3Q14  4Q14  1Q15  2Q15  3Q15  4Q15  1Q16    FY 2015                               RENEWABLES (MW)     430   891  991   1,241   1,441   1,441   1,441    1,441   CONVENTIONAL (electric MW)     300   300   300   300   300   300   300    300   TRANSMISSION (Miles)     1,018   1,018   1,018   1,099   1,099   1,099   1,099    1,099   WATER (Mft3/day)      -   -  10.5   10.5   10.5   10.5   10.5    10.5                                 RENEWABLES (GWh)     300  184  319   764  958  495  514    2,536    (GWh)     640  629  628   616  601  620  529    2,465    (availability %)     104.6%  101.0%  101.7%  101.9%  101.7%  101.5%  87.5%    101.7%  TRANSMISSION2 (availability %)     100.0%  100.0%  99.9%  99.8%  99.3%  100.0%  99.9%    99.9%  WATER2 (availability %)      -   -  96.8%  103.2%  101.6%  102.5%  101.5%    101.5%                  CONVENTIONAL1  Capacity in operation(at the end of the period)  Production / Availability  Conventional availability refers to operational MW over contracted MW with Pemex.Availability for transmission lines is calculated over contracted levels and availability for water refers to availability over target levels.  HISTORICAL FINANCIAL REVIEWKey performance indicators 
 

       3Q14  4Q14  1Q15  2Q15  3Q15  4Q15  1Q16      FY 2015                                  US     28.1%  14.4%  14.3%  33.7%  34.5%  17.1%  17.3%      24.9%   Spain     34.3%  8.1%  15.1%  30.6%  31.3%  8.6%  14.2%      21.0%   Kaxu            26.0%  31.1%  42.2%      29.3%(2)                          WIND (Uruguay)     42.8%  38.0%  27.3%  34.4%  41.9%  39.3%  31.6%      35.8%  SOLAR                                                                                                                      Historical Capacity Factors (1)  HISTORICAL FINANCIAL REVIEWCapacity factors  Historical Capacity Factors calculated since the entry into operation or the acquisition of each asset. Some capacity factors are not indicative of a full period of operations.Average capacity factor in Kaxu for 2015 calculated since August 1, 2015. 
 

 STABLE CASH FLOWSLong-dated contracts with creditworthy counterparties  LONG-TERM CONTRACTS  HIGH QUALITY OFFTAKERS  21  Weighted average years remaining (2)  +95  Investment grade offtakers (1)  LOW DEPENDENCE ON NATURAL RESOURCES    PRODUCTION-BASED  36%    AVAILABILITY-BASED  64%  %  Note: All amounts based on run-rate CAFD excluding Brazil (ACBH) and no acquisitions.Based on Moody’s rating. Offtakers for Quadra 1&2, Honaine, Skikda and ATN2 are unrated. Offtaker for ATN and ATS is the Ministry of Energy of the Government of Peru, for Spanish assets is the Government of Spain and for Kaxu is the Republic of South Africa.Represents weighted average years remaining as of March 31, 2016.  
 

 SIZEABLE AND DIVERSIFIED ASSET PORTFOLIOPortfolio breakdown  CURRENCY(1)  SECTOR  GEOGRAPHY  Note: All amounts based on run-rate CAFD excluding Brazil (ACBH) and no acquisitions. Including the effect of the currency swap agreement signed with Abengoa.     of long term interest rate in projects is fixed or hedged  ~ 90%  93  Denominatedin USD  %  44% North America37% Europe10% South America9% RoW          73% Renewable18% Conventional 6% Transmission 3% Water         
 

 TAIL PERIODSRemaining project life after debt amortization    PPAs with predefined prices for 21 years on average Additionally, “second life” (merchant or additional PPA) after existing PPA in all assets excluding ATN and ATS     PPA expiration year      Contract term(1)  Project debt term  Year  (1) Regulation in the case of Spain. 
 

         - 5%MWh  - $20M  +5%MWh  +$20M  - 10% ZAR/USD  - $2M  +10% ZAR/USD  +$2M  - 10%MWh  - $3M  +10%MWh  +$3M    $0M  VALUATIONCAFD sensitivity  PRODUCTION SENSITIVITY WIND  PRODUCTION SENSITIVITY SOLAR  CURRENCY SENSITIVITY SOUTH AFRICA  GAS PRICE & EUR/USD SENSITIVITY   €/$ 
 

    AVERAGE 50MW SPANISH PLANT  $M   % Total Revenues  Regulated Revenues (Investment)   22.8  72%  Regulated Revenues (Operation)  3.9  12%  Pool Revenues  5.2  16%  Total Revenues    31.9   100%     SOLAR SPAIN        Numbers reflect the breakdown of a 50 MW solar parabolic trough type facility  VALUATIONSpanish solar revenue breakdown  Fx EUR/USD: 1.1  
 

   2016  2017  2018  2019  2020  Thereafter  Total(1)  NORTH AMERICA  52.6  54.3  60.3  70.0  80.2  1,569.8  1,887.2  SOUTH AMERICA  15.5  19.7  21.3  23.8  26.6  771.4  878.3  EMEA  106.9  117.0  128.0  136.1  141.1  2,055.4  2,684.5  Total  175.0  191.0  209.6  229.9  247.9  4,396.6  5,450.0  US $ in millions        PROJECT DEBT Repayment schedule as of December 31, 2015     2016  2017  2018  2019  2020  Thereafter  Total(1)  RENEWABLES  131.7  146.3  172.4  184.0  192.7  3,268.9  4,096.0  CONVENTIONAL  26.5  26.1  16.8  23.2  30.1  492.4  615.1  TRANSMISSION  12.0  13.6  15.2  17.3  19.5  613.9  691.5  WATER  4.8  5.0  5.2  5.4  5.6  21.4  47.4  Total  175.0  191.0  209.6  229.9  247.9  4,396.6  5,450.0          Does not include $20.7M of accrued interest. Exchange rates as of December 31, 2015: (EUR/USD = 1.0862) 
 

         CORPORATE DEBT DETAILS  US $ in millions  2019 Notes  Credit Facility Tranche A Tranche B  Maturity  November 2019  Amount  258.9  Total  669.9  December 2018  123.5  December 2017  287.5 
 

     Offtaker Risk  +  Operating Risk Premium  =  Ke                                Solana      3.07%          Mojave      2.40%          ACT      5.22%          ATN     3.19%          ATS     3.19%           ATN2     8.61%          Quadra 1&2     7.99%          Palmatir     3.41%          Cadonal     3.41%          Solar Spain    1.42%          Kaxu      9.12%          Honaine    9.15%          Skikda     9.15%          Offtaker Risk estimated as the yield of listed bonds issued by our offtakers with a maturity similar to approximately half of the remaining life of our PPA.ATN 2 and Quadra 1&2 offtaker risk estimated as the yield of bonds issued by similar companies, as they do not have listed bonds. Skikda and Honaine offtaker risk estimated as the yield of listed bonds issued by countries with a rating similar to Algeria. (Source: Political Risk Service).  VALUATIONDiscount rates        NORTH AMERICA  SOUTH AMERICA  EMEA 
 

 SIZEABLE AND DIVERSIFIED ASSET PORTFOLIO     ASSET  TYPE  STAKE  LOCATION  GROSSCAPACITY  OFFTAKER  RATING (2)  YEARSCONTRACT LLEFT  CCV  RENEWABLE ENERGY  Solana    100% (1)  USA (Arizona)  280 MW  APS  A-/A2/A  28  USD    Mojave    100%  USA (California)  280 MW  PG&E  BBB/Baa1/BBB+  24  USD    Solaben 2/3    70%  Spain  2x50 MW  Kingdom of Spain  BBB+/Baa2/BBB+  22/21  USD (6)    Solacor 1/2    87%  Spain  2x50 MW  Kingdom of Spain  BBB+/Baa2/BBB+  21  USD (6)    PS 10/20    100%  Spain  31 MW  Kingdom of Spain  BBB+/Baa2/BBB+  16/18  USD (6)    Helioenergy 1/2    100%  Spain  2x50 MW  Kingdom of Spain  BBB+/Baa2/BBB+  22  USD (6)    Helios 1/2    100%  Spain  2x50 MW  Kingdom of Spain  BBB+/Baa2/BBB+  21/22  USD (6)    Solnova 1/3/4    100%  Spain  3x50 MW  Kingdom of Spain  BBB+/Baa2/BBB+  19/19/20  USD (6)    Solaben 1/6    100%  Spain  2x50 MW  Kingdom of Spain  BBB+/Baa2/BBB+  23  USD (6)    Kaxu    51%  South Africa  100 MW  Eskom  BBB-/Baa2/BBB- (4)  19  ZAR    Palmatir    100%  Uruguay  50 MW  UTE  BBB/Baa2/BBB- (4)  18  USD    Cadonal    100%  Uruguay  50 MW  UTE  BBB/Baa2/BBB- (4)  19  USD  Liberty Interactive Corporation holds $300M in Class A membership interests in exchange for a share of the dividends and the taxable loss generated by Solana.Reflects the counterparty’s issuer credit ratings issued by Standard & Poor’s Ratings Services, or S&P, Moody’s Investors Service Inc., or Moody’s, and Fitch Ratings Ltd, or Fitch, respectively.USD denominated but payable in local currency. Kaxu refers to the credit rating of the Republic of South Africa, and for Palmatir and Cadonal it refers to the credit rating of Uruguay, as UTE is unrated. During the initial 5-year period, we have the right to receive, in four quarterly installments, a preferred dividend of $18.4 million per year.Gross cash received in Euros are dollarized through a currency swap contract with Abengoa S.A.   
 

 SIZEABLE AND DIVERSIFIED ASSET PORTFOLIO      ASSET  TYPE  STAKE  LOCATION  GROSSCAPACITY  OFFTAKER  RATING (2)  YEARSCONTRACT LLEFT  CCY  CONVENTIONALPOWER  ACT    100%  Mexico  300 MW  Pemex  BBB+/Baa3/BBB+  17  USD (3)  ELECTRICAL TRANSMISSION  ATN    100%  Peru  362 miles  Peru  BBB+/A3/BBB+  25  USD (3)    ATS    100%  Peru  569 miles  Peru  BBB+/A3/BBB+  28  USD (3)    ATN 2    100%  Peru  81 miles  Las Bambas  Not rated  17  USD (3)    Quadra 1&2    100%  Chile  81 miles  Sierra Gorda  Not rated  19  USD (3)    Palmucho    100%  Chile  6 miles  Endesa Chile  BBB+/Baa2/BBB+  22  USD (3)  WATER  Skikda    34%  Algeria  3.5 Mft3/day  Sonatrach & ADE  Not rated  18  USD (3)    Honaine    26%  Algeria  7 Mft3/day  Sonatrach & ADE  Not rated  22  USD (3)  PREFERRED INSTRUMENT  Exchangeable Preferred Equity in ACBH    -  Brazil  $18.4 M p.a. (5)  -  N/A; dividend subordination  -  USD  Liberty Interactive Corporation holds $300M in Class A membership interests in exchange for a share of the dividends and the taxable loss generated by Solana.Reflects the counterparty’s issuer credit ratings issued by Standard & Poor’s Ratings Services, or S&P, Moody’s Investors Service Inc., or Moody’s, and Fitch Ratings Ltd, or Fitch, respectively.USD denominated but payable in local currency. For Kaxu is the credit rating of the Republic of South Africa, and for Palmatir and Cadonal it refers to the credit rating of Uruguay, as UTE is unrated. During the initial 5-year period, we have the right to receive, in four quarterly installments, a preferred dividend of $18.4 million per year.Gross cash in Euros dollarized through a currency swap contract with Abengoa         
 

 Great West House, GW1, 17th floor,Great West RoadBrentford TW8 9DFLondon (United Kingdom)