EX-99.2 3 exhibit_99-2.htm EXHIBIT 99.2


Exhibit 99.2

Financial Information for the Three Months Ended March 31, 2022 and 2021 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 D: Summary of financial information of OPC’s subsidiaries

Appendix E: Definition of ZIM’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,
 
   
2022
   
2021
 
   
$ millions
 
Current assets
           
Cash and cash equivalents
   
714
     
475
 
Short-term deposits and restricted cash
   
4
     
-
 
Trade receivables
   
52
     
63
 
Short-term derivative instruments
   
1
     
1
 
Dividend receivable from ZIM
   
478
     
-
 
Other current assets
   
42
     
43
 
Total current assets
   
1,291
     
582
 
Non-current assets
               
Investment in ZIM (associated company)
   
1,021
     
1,354
 
Investment in OPC’s associated companies
   
590
     
545
 
Long-term deposits and restricted cash
   
25
     
21
 
Long-term derivative instruments
   
16
     
12
 
Deferred taxes, net
   
41
     
49
 
Property, plant and equipment, net
   
1,162
     
1,126
 
Intangible assets, net
   
223
     
225
 
Long-term prepaid expenses and other non-current assets
   
56
     
57
 
Right-of-use assets, net
   
95
     
98
 
Total non-current assets
   
3,229
     
3,487
 
Total assets
   
4,520
     
4,069
 
Current liabilities
               
Current maturities of loans from banks and others
   
41
     
38
 
Trade and other payables
   
126
     
171
 
Short-term derivative instruments
   
4
     
9
 
Deferred taxes
   
3
     
21
 
Dividend payable
   
-
     
189
 
Current maturities of lease liabilities
   
19
     
19
 
Total current liabilities
   
193
     
447
 
Non-current liabilities
               
Long-term loans from banks and others
   
630
     
597
 
Debentures
   
562
     
575
 
Deferred taxes, net
   
129
     
125
 
Other non-current liabilities
   
31
     
29
 
Long-term lease liabilities
   
14
     
15
 
Total non-current liabilities
   
1,366
     
1,341
 
Total liabilities
   
1,559
     
1,788
 
Equity
               
Share capital
   
602
     
602
 
Translation reserve
   
20
     
26
 
Capital reserve
   
36
     
26
 
Accumulated profit
   
1,778
     
1,140
 
Equity attributable to owners of the Company
   
2,436
     
1,794
 
Non-controlling interests
   
525
     
487
 
Total equity
   
2,961
     
2,281
 
Total liabilities and equity
   
4,520
     
4,069
 

A - 1

 
Kenon Holdings Ltd. and its subsidiaries
Consolidated Statements of Profit or Loss (Unaudited)
 
   
For the three months ended March 31,
 
   
2022
   
2021
 
   
$ millions
 
Revenue
   
146
     
115
 
Cost of sales and services (excluding depreciation and amortization)
   
(98
)
   
(79
)
Depreciation and amortization
   
(12
)
   
(13
)
Gross profit
   
36
     
23
 
Selling, general and administrative expenses
   
(22
)
   
(10
)
Operating profit
   
14
     
13
 
Financing expenses
   
(12
)
   
(12
)
Financing income
   
6
     
6
 
Financing expenses, net
   
(6
)
   
(6
)
Loss related to Qoros
   
-
     
(2
)
Gains related to ZIM
   
205
     
10
 
Share in profit/(losses) of associated companies, net
               
-          ZIM
   
430
     
172
 
-          OPC’s associated companies
   
30
     
(11
)
Profit before income taxes
   
673
     
176
 
Income tax (expense)/benefit
   
(16
)
   
2
 
Profit for the period
   
657
     
178
 
Attributable to:
               
Kenon’s shareholders
   
639
     
180
 
Non-controlling interests
   
18
     
(2
)
Profit for the period
   
657
     
178
 
                 
Basic/diluted profit per share attributable to Kenon’s shareholders (in dollars):
               
Basic/diluted profit per share
   
11.86
     
3.34
 
 
A - 2

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

 
   
For the three months ended March 31,
 
   
2022
   
2021
 
   
$ millions
 
Cash flows from operating activities
           
Profit for the period
   
657
     
178
 
Adjustments:
               
Depreciation and amortization
   
14
     
13
 
Financing expenses, net
   
6
     
6
 
Share in profit of associated companies, net
   
(460
)
   
(161
)
Loss related to Qoros
           
2
 
Gains related to ZIM
   
(205
)
   
(10
)
Share-based payments
   
5
     
1
 
Income tax expense/(benefit)
   
16
     
(2
)
     
33
     
27
 
Change in trade and other receivables
   
5
     
-
 
Change in trade and other payables
   
(20
)
   
(8
)
Cash generated from operating activities
   
18
     
19
 
Dividends received from associated companies
   
-
     
3
 
Net cash provided by operating activities
   
18
     
22
 

 
A - 3

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

 
   
For the three months ended March 31,
 
   
2022
   
2021
 
   
$ millions
 
Cash flows from investing activities
           
Short-term deposits and restricted cash, net
   
(4
)
   
545
 
Investment in long-term deposits, net
   
4
     
16
 
Acquisition of subsidiary, less cash acquired
   
-
     
(656
)
Acquisition of property, plant and equipment
   
(85
)
   
(45
)
Acquisition of intangible assets
   
(2
)
   
-
 
Reimbursement of right-of-use asset
   
-
     
2
 
Proceeds from sale of investment in associated company
   
-
     
41
 
Proceeds from sale of interest in ZIM
   
464
     
-
 
Proceeds from distribution from associated company
   
3
     
-
 
Long-term advance deposits and prepaid expenses
   
(2
)
   
(1
)
Payment of transactions in derivatives, net
   
(1
)
   
-
 
Net cash provided by/(used in) investing activities
   
377
     
(98
)
                 
Cash flows from financing activities
               
Repayment of long-term loans, debentures and lease liabilities
   
(15
)
   
(56
)
Investments of holders of non-controlling interests in the capital of a subsidiary
   
12
     
167
 
Proceeds from issuance of share capital by a subsidiary to non-controlling interests, net of issuance expenses
   
-
     
105
 
Proceeds from long-term loans
   
52
     
52
 
Payment in respect of derivative financial instruments, net
   
-
     
(2
)
Costs paid in advance in respect of taking out of loans
   
(1
)
   
(1
)
Dividends paid
   
(189
)
   
-
 
Interest paid
   
(9
)
   
(11
)
Net cash (used in)/provided by financing activities
   
(150
)
   
254
 
                 
Increase in cash and cash equivalents
   
245
     
178
 
Cash and cash equivalents at beginning of the year
   
475
     
286
 
Effect of exchange rate fluctuations on balances of cash and cash equivalents
   
(6
)
   
(9
)
Cash and cash equivalents at end of the period
   
714
     
455
 
                 

A - 4

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, 2022
 
   
OPC Israel
   
CPV Group
   
ZIM
   
Other
   
Consolidated Results
 

 
$ millions
 
Revenue          
   
134
     
12
     
-
     
-
     
146
 
Depreciation and amortization
   
(11
)
   
(3
)
   
-
     
-
     
(14
)
Financing income          
   
3
     
3
     
-
     
-
     
6
 
Financing expenses          
   
(10
)
   
(2
)
   
-
     
-
     
(12
)
Gains related to ZIM
   
-
     
-
     
205
     
-
     
205
 
Share in profit of associated companies
   
-
     
30
     
430
     
-
     
460
 
Profit/(loss) before taxes
   
19
     
23
     
635
     
(4
)
   
673
 
Income tax expense          
   
(5
)
   
(4
)
   
-
     
(7
)
   
(16
)
Profit/(loss) for the period
   
14
     
19
     
635
     
(11
)
   
657
 

 
 
For the three months ended March 31, 2021
 
   
OPC Israel
   
CPV Group
   
ZIM
   
Other
   
Consolidated Results
 
   
$ millions
 
Revenue          
   
107
     
8
     
-
     
-
     
115
 
Depreciation and amortization
   
(11
)
   
(2
)
   
-
     
-
     
(13
)
Financing income          
   
3
     
3
     
-
     
-
     
6
 
Financing expenses          
   
(10
)
   
(2
)
   
-
     
-
     
(12
)
Losses related to Qoros
   
-
     
-
     
-
     
(2
)
   
(2
)
Gains related to ZIM
   
-
     
-
     
10
     
-
     
10
 
Share in (losses)/profit of associated companies
   
-
     
(11
)
   
172
     
-
     
161
 
Profit/(loss) before taxes
   
11
     
(13
)
   
181
     
(3
)
   
176
 
Income tax (expense)/benefit
   
(3
)
   
5
     
-
     
-
     
2
 
Profit/(loss) for the period
   
8
     
(8
)
   
181
     
(3
)
   
178
 


A - 5


Information regarding associated companies

 
 
Carrying amounts of investment in
associated companies
   
Equity in the net profit / (losses)
of associated companies
 
 
 
as at
   
for the period ended
 
 
 
March 31,
   
December 31,
   
March 31,
   
March 31,
 
 
 
2022
   
2021
   
2022
   
2021
 
 
 
$ millions
   
$ millions
 
CPV Fairview LLC
   
182
     
173
     
8
     
(2
)
CPV Maryland LLC
   
60
     
61
     
(2
)
   
-
 
CPV Shore Holdings LLC
   
84
     
75
     
5
     
-
 
CPV Towantic LLC
   
119
     
112
     
3
     
3
 
CPV Valley Holdings LLC
   
76
     
58
     
16
     
(12
)
CPV Three Rivers LLC
   
67
     
64
     
-
     
-
 
Others
   
2
     
2
     
-
     
-
 
     
590
     
545
     
30
     
(11
)
ZIM
   
1,021
     
1,354
     
430
     
172
 
 
                               
 
   
1,611
     
1,899
     
460
     
161
 
 
A - 6

 

Appendix B
 
Summary of OPC consolidated financial information
 
OPC’s Consolidated Statements of Profit or Loss (Unaudited)
 
 
 
For the three months ended
March 31,
 
 
 
2022
   
2021
 
 
 
$ millions
 
Revenue
   
146
     
115
 
Cost of sales (excluding depreciation and amortization)
   
(98
)
   
(79
)
Depreciation and amortization
   
(12
)
   
(13
)
Gross profit
   
36
     
23
 
Selling, general and administrative expenses
   
(18
)
   
(8
)
Operating profit
   
18
     
15
 
Financing expenses
   
(12
)
   
(12
)
Financing income
   
6
     
6
 
Financing expenses, net
   
(6
)
   
(6
)
Share in profit/(losses) of associated companies, net
   
30
     
(11
)
Profit/(loss) before income taxes
   
42
     
(2
)
Income tax (expense)/benefit
   
(9
)
   
2
 
Profit for the period
   
33
     
-
 
                 
Attributable to:
               
Equity holders of the company
   
25
     
(2
)
Non-controlling interest
   
8
     
(2
)
Profit for the period
   
33
     
-
 
 
B - 1

Summary Data from OPC’s Consolidated Statement of Cash Flows (Unaudited)
 
 
 
For the three months ended
March 31,
 
 
 
2022
   
2021
 
 
 
$ millions
 
Cash flows provided by operating activities
   
28
     
24
 
Cash flows used in investing activities
   
(86
)
   
(98
)
Cash flows provided by financing activities
   
38
     
254
 
(Decrease)/increase in cash and cash equivalents
   
(20
)
   
180
 
Cash and cash equivalents at end of the period
   
210
     
233
 

Summary Data from OPC’s Consolidated Statement of Financial Position (Unaudited)
 
 
 
As at
 
 
 
March 31, 2022
   
December 31, 2021
 
 
 
$ millions
 
Total financial liabilities1
   
1,234
     
1,215
 
Total monetary assets2
   
241
     
264
 
Investment in associated companies
   
590
     
545
 
Total equity attributable to the owners
   
759
     
730
 
Total assets
   
2,520
     
2,488
 
 
                                                  
1.
Including loans from banks and others and debentures
2.
Including cash and cash equivalents, term deposits and restricted cash
 
B - 2

Appendix C
 
Definition of OPC’s Adjusted EBITDA and share of EBITDA of its associated companies and non-IFRS reconciliation
This press release, including the financial tables, presents OPC’s Adjusted EBITDA and share of EBITDA of its associated companies, which are non-IFRS financial measures.
 
OPC defines EBITDA as for each period as net profit before depreciation and amortization, financing expenses, net, and income tax expense, and Adjusted EBITDA as for each period as net profit before depreciation and amortization, financing expenses, net, income tax expense and share of losses of associated companies, net. EBITDA and Adjusted EBITDA are 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 and Adjusted EBITDA 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 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 Adjusted EBITDA and share of EBITDA of its associated companies provide transparent and useful information to investors and financial analysts in their review of the company’s, or its subsidiaries’, or 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 are reconciliations of OPC’s net profit to Adjusted EBITDA and share of net profit to share of EBITDA of its associated companies for the periods presented. Other companies may calculate EBITDA and Adjusted EBITDA differently, and therefore this presentation of EBITDA and Adjusted EBITDA may not be comparable to other similarly titled measures used by other companies.

   
For the three months ended March 31,
 
 
 
2022
   
2021
 
 
 
$ millions
 
Profit for the period
   
33
     
-
 
Depreciation and amortization
   
14
     
13
 
Financing expenses, net
   
6
     
6
 
Share in (profit)/losses of associated companies, net
   
(30
)
   
11
 
Income tax expense/(benefit)
   
9
     
(2
)
Adjusted EBITDA
   
32
     
28
 
Proportionate share of EBITDA of associated companies
   
43
     
18
 

   
For the three months ended March 31,
 
 
 
2022
   
2021
 
 
 
$ millions
 
Share in profit/(losses) of associated companies, net
   
30
     
(11
)
Share of depreciation and amortization
   
11
     
8
 
Share of financing expenses, net
   
2
     
21
 
Proportionate share of EBITDA of associated companies
   
43
     
18
 

C - 1


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 of March 31, 2022 and December 31, 2021 (in $ millions):

 As at March 31, 2022
 
OPC Energy
   
OPC-Rotem
   
OPC-Hadera
   
OPC-Tzomet
   
CPV Keenan
   
Others
   
Total
 
 
                                         
Debt (including accrued interest)
   
571
     
-
     
213
     
215
     
95
     
2
     
1,096
 
Debt from non-controlling interests (including interest payable)
   
1
     
67
     
-
     
-
     
-
     
70
     
138
 
Cash and cash equivalents
   
50
     
17
     
15
     
21
     
1
     
108
     
212
 
Debt service reserves (out of restricted cash)
   
-
     
-
     
14
     
-
     
-
     
-
     
14
 
Other restricted cash
   
-
     
-
     
2
     
-
     
-
     
13
     
15
 

 As at December 31, 2021
 
OPC Energy
   
OPC-Rotem
   
OPC-Hadera
   
OPC-Tzomet
   
CPV Keenan
   
Others
   
Total
 
 
                                         
Debt (including accrued interest)
   
587
     
-
     
219
     
170
     
98
     
2
     
1,076
 
Debt from non-controlling interests (including interest payable)
   
1
     
73
     
-
     
-
     
-
     
65
     
139
 
Cash and cash equivalents
   
86
     
17
     
7
     
24
     
1
     
99
     
234
 
Debt service reserves (out of restricted cash)
   
-
     
-
     
14
     
-
     
-
     
-
     
14
 
Other restricted cash
   
5
     
-
     
2
     
-
     
-
     
9
     
16
 

D - 1


Appendix E
 
Definition of ZIM’s Adjusted EBITDA and non-IFRS reconciliation

This press release, including the financial tables, presents ZIM’s Adjusted EBITDA, which is a non-IFRS financial measure.
 
ZIM defines Adjusted EBITDA as for each period as net profit before depreciation and amortization, financing expenses, net, income tax expense, and non-recurring expenses, which may include impairment of assets, non-cash charter hire expenses, capital gains/losses beyond the ordinary course of business and expenses related to legal contingencies. 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 profit or loss, cash flow from operations or other measures of operating performance 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. There are limitations that impair the use of Adjusted EBITDA as a measure of ZIM’s profitability since it does not take into consideration certain costs and expenses that result from ZIM’s business that could have a significant effect on net profit, such as financial expenses, taxes, and depreciation and amortization.
 
ZIM believes that the disclosure of Adjusted EBITDA enables the comparison of operating performance between periods on a consistent basis. This measure should not be considered in isolation, or as a substitute for operating income, any other performance measure, or cash flow data, which were prepared in accordance with IFRS as measures of profitability or liquidity. In addition, non-IFRS financial measures may not be comparable to similarly titled measures reported by other companies, due to differences in the way these measures are calculated.
 
Set forth below is a reconciliation of ZIM’s net profit to Adjusted EBITDA for the periods presented.

   
For the three months ended March 31,
 
 
 
2022
   
2021
 
 
 
$ millions
 
Profit for the period
   
1,711
     
590
 
Depreciation and amortization
   
290
     
134
 
Financing expenses, net
   
24
     
39
 
Income tax expense
   
508
     
54
 
EBITDA
   
2,533
     
817
 
Non-recurring expenses
   
-
     
4
 
Adjusted EBITDA
   
2,533
     
821
 


E - 1