EX-99.2 3 exhibit_99-2.htm EXHIBIT 99.2

Exhibit 99.2
 
Financial Information for the Three Months Ended March 31, 2023 and 2022 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,
 
   
2023
   
2022
 
   
$ millions
 
Current assets
           
Cash and cash equivalents
   
750
     
535
 
Short-term deposits and restricted cash
   
6
     
46
 
Trade receivables
   
53
     
74
 
Short-term derivative instruments
   
3
     
3
 
Other investments
   
309
     
345
 
Other current assets
   
206
     
59
 
Total current assets
   
1,327
     
1,062
 
Non-current assets
               
Investment in ZIM (associated company)
   
260
     
427
 
Investment in OPC’s associated companies
   
669
     
652
 
Long-term restricted cash
   
15
     
15
 
Long-term derivative instruments
   
16
     
16
 
Deferred taxes, net
   
5
     
6
 
Property, plant and equipment, net
   
1,483
     
1,223
 
Intangible assets, net
   
245
     
221
 
Long-term prepaid expenses and other non-current assets
   
55
     
51
 
Right-of-use assets, net
   
98
     
99
 
Total non-current assets
   
2,846
     
2,710
 
Total assets
   
4,173
     
3,772
 
Current liabilities
               
Current maturities of loans from banks and others
   
82
     
39
 
Trade and other payables
   
206
     
134
 
Dividend payable
   
150
     
-
 
Short-term derivative instruments
   
1
     
1
 
Current tax liabilities
   
1
     
1
 
Deferred taxes
   
-
     
1
 
Current maturities of lease liabilities
   
17
     
17
 
Total current liabilities
   
457
     
193
 
Non-current liabilities
               
Long-term loans from banks and others
   
726
     
610
 
Debentures
   
477
     
513
 
Deferred taxes, net
   
130
     
98
 
Other non-current liabilities
   
43
     
42
 
Long-term lease liabilities
   
20
     
20
 
Total non-current liabilities
   
1,396
     
1,283
 
Total liabilities
   
1,853
     
1,476
 
Equity
               
Share capital
   
50
     
50
 
Translation reserve
   
(1
)
   
1
 
Capital reserve
   
72
     
42
 
Accumulated profit
   
1,349
     
1,505
 
Equity attributable to owners of the Company
   
1,470
     
1,598
 
Non-controlling interests
   
850
     
698
 
Total equity
   
2,320
     
2,296
 
Total liabilities and equity
   
4,173
     
3,772
 

2

Kenon Holdings Ltd. and its subsidiaries
Consolidated Statements of Profit or Loss (Unaudited)
 
   
For the three months ended March 31,
 
   
2023
   
2022
 
   
$ millions
 
Revenue
   
147
     
146
 
Cost of sales and services (excluding depreciation and amortization)
   
(103
)
   
(98
)
Depreciation and amortization
   
(14
)
   
(12
)
Gross profit
   
30
     
36
 
Selling, general and administrative expenses
   
(23
)
   
(22
)
Operating profit
   
7
     
14
 
Financing expenses
   
(14
)
   
(12
)
Financing income
   
13
     
6
 
Financing expenses, net
   
(1
)
   
(6
)
Gains related to ZIM
   
-
     
205
 
Share in (losses)/profit of associated companies, net
               
-          ZIM
   
(12
)
   
430
 
-          OPC’s associated companies
   
24
     
30
 
Profit before income taxes
   
18
     
673
 
Income tax expense
   
(13
)
   
(16
)
Profit for the period
   
5
     
657
 
Attributable to:
               
Kenon’s shareholders
   
(8
)
   
639
 
Non-controlling interests
   
13
     
18
 
Profit for the period
   
5
     
657
 
                 
Basic/diluted (loss)/profit per share attributable to Kenon’s shareholders (in dollars):
               
Basic/diluted (loss)/profit per share
   
(0.14
)
   
11.86
 
 
3

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

   
For the three months ended March 31,
 
   
2023
   
2022
 
   
$ millions
 
Cash flows from operating activities
           
Profit for the period
   
5
     
657
 
Adjustments:
               
Depreciation and amortization
   
15
     
14
 
Financing expenses, net
   
1
     
6
 
Share in profit of associated companies, net
   
(12
)
   
(460
)
Gains related to ZIM
   
-
     
(205
)
Share-based payments
   
3
     
5
 
Income tax expense
   
13
     
16
 
     
25
     
33
 
Change in trade and other receivables
   
26
     
5
 
Change in trade and other payables
   
(25
)
   
(20
)
Cash generated from operating activities
   
26
     
18
 
Net cash provided by operating activities
   
26
     
18
 

4

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

   
For the three months ended March 31,
 
   
2023
   
2022
 
   
$ millions
 
Cash flows from investing activities
           
Short-term deposits and restricted cash, net
   
39
     
(4
)
Short-term collaterals deposits, net
   
20
     
-
 
Investment in long-term deposits, net
   
-
     
4
 
Investment in associated companies, less cash acquired
   
(1
)
   
-
 
Acquisition of subsidiary, less cash acquired
   
(75
)
   
-
 
Acquisition of property, plant and equipment
   
(53
)
   
(85
)
Acquisition of intangible assets
   
(4
)
   
(2
)
Proceeds from sale of interest in ZIM
   
-
     
464
 
Proceeds from distribution from associated company
   
2
     
3
 
Proceeds from sale of other investments
   
90
     
-
 
Purchase of other investments
   
(50
)
   
-
 
Long-term advance deposits and prepaid expenses
   
(6
)
   
(2
)
Interest received
   
5
     
-
 
Proceeds from/(payments of) transactions in derivatives, net
   
2
     
(1
)
Net cash (used in)/provided by investing activities
   
(31
)
   
377
 
                 
Cash flows from financing activities
               
Repayment of long-term loans, debentures and lease liabilities
   
(106
)
   
(15
)
Investments of holders of non-controlling interests in the capital of a subsidiary
   
129
     
12
 
Investment of non-controlling interest in subsidiary
   
45
     
-
 
Proceeds from long-term loans
   
162
     
52
 
Costs paid in advance in respect of taking out of loans
   
(1
)
   
(1
)
Dividends paid
   
-
     
(189
)
Interest paid
   
(9
)
   
(9
)
Net cash provided by/(used in) financing activities
   
220
     
(150
)
                 
Increase in cash and cash equivalents
   
215
     
245
 
Cash and cash equivalents at beginning of the year
   
535
     
475
 
Effect of exchange rate fluctuations on balances of cash and cash equivalents
   
-
     
(6
)
Cash and cash equivalents at end of the period
   
750
     
714
 

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, 2023
 
   
OPC Israel
   
CPV Group
   
ZIM
   
Other
   
Consolidated Results
 

  $ millions  
Revenue          
   
131
     
16
     
-
     
-
     
147
 
Depreciation and amortization
   
(12
)
   
(3
)
   
-
     
-
     
(15
)
Financing income          
   
6
     
1
     
-
     
6
     
13
 
Financing expenses          
   
(10
)
   
(2
)
   
-
     
(2
)
   
(14
)
Share in profit/(loss) of associated companies
   
-
     
24
     
(12
)
   
-
     
12
 
Profit/(loss) before taxes
   
14
     
14
     
(12
)
   
2
     
18
 
Income tax expense          
   
(2
)
   
(4
)
   
-
     
(7
)
   
(13
)
Profit/(loss) for the period
   
12
     
10
     
(12
)
   
(5
)
   
5
 


 
 
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
 

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,
 
 
 
2023
   
2022
 
 
 
$ millions
 
Revenue
   
147
     
146
 
Cost of sales (excluding depreciation and amortization)
   
(103
)
   
(98
)
Depreciation and amortization
   
(14
)
   
(12
)
Gross profit
   
30
     
36
 
Selling, general and administrative expenses
   
(21
)
   
(18
)
Operating profit
   
9
     
18
 
Financing expenses
   
(12
)
   
(12
)
Financing income
   
7
     
6
 
Financing expenses, net
   
(5
)
   
(6
)
Share in profit of associated companies, net
   
24
     
30
 
Profit before income taxes
   
28
     
42
 
Income tax expense
   
(6
)
   
(9
)
Profit for the period
   
22
     
33
 
                 
Attributable to:
               
Equity holders of the company
   
18
     
25
 
Non-controlling interest
   
4
     
8
 
Profit for the period
   
22
     
33
 
 
7

Summary Data from OPC’s Consolidated Statement of Cash Flows (Unaudited)
 
 
 
For the three months ended
March 31,
 
 
 
2023
   
2022
 
 
 
$ millions
 
Cash flows provided by operating activities
   
28
     
28
 
Cash flows used in investing activities
   
(74
)
   
(86
)
Cash flows provided by financing activities
   
221
     
38
 
Increase/(decrease) in cash and cash equivalents
   
175
     
(20
)
Cash and cash equivalents at end of the period
   
416
     
210
 

Summary Data from OPC’s Consolidated Statement of Financial Position (Unaudited)
 
 
 
As at
 
 
 
March 31, 2023
   
December 31, 2022
 
 
 
$ millions
 
Total financial liabilities1
   
1,285
     
1,163
 
Total monetary assets2
   
422
     
287
 
Investment in associated companies
   
669
     
652
 
Total equity attributable to the owners
   
1,054
     
997
 
Total assets
   
3,121
     
2,709
 


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 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 EBITDA is defined for each period as net profit before depreciation and amortization, financing expenses, net, and income tax expense and Adjusted EBITDA is defined as net profit before depreciation and amortization, financing expenses, net, income tax expense and share of profits 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 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 are reconciliations of OPC’s net profit to Adjusted EBITDA and share of net profit or losses 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,
 
 
 
2023
   
2022
 
 
 
$ millions
 
Profit for the period
   
22
     
33
 
Depreciation and amortization
   
15
     
14
 
Financing expenses, net
   
5
     
6
 
Share in profit of associated companies, net
   
(24
)
   
(30
)
Income tax expense
   
6
     
9
 
Adjusted EBITDA
   
24
     
32
 
Proportionate share of EBITDA of associated companies
   
51
     
43
 

   
For the three months ended
March 31,
 
 
 
2023
   
2022
 
 
 
$ millions
 
Share in profit of associated companies, net
   
24
     
30
 
Share of depreciation and amortization
   
11
     
11
 
Share of financing expenses, net
   
16
     
2
 
Proportionate share of EBITDA of associated companies
   
51
     
43
 

9

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, 2023 and December 31, 2022 (in $ millions):

 As at March 31, 2023
 
OPC Energy
   
OPC-Rotem
   
OPC-Hadera
   
OPC-Tzomet
   
CPV Keenan
   
Others
   
Total
 
 
                                         
Debt (including accrued interest)
   
502
     
-
      187      
189
     
83
      1      
962
 
Cash and cash equivalents
   
43
     
15
     
13
     
19
     
1
     
94
     
185
 
Restricted cash
    (including debt service reserves)
   
-
     
-
     
13
     
-
     
-
     
-
     
13
 
Net debt*
   
458
     
(15
)
   
162
      170       82      
(93
)
   
764
 

 As at December 31, 2022
 
OPC Energy
   
OPC-Rotem
   
OPC-Hadera
   
OPC-Tzomet
   
CPV Keenan
   
Others
   
Total
 
 
                                         
Debt (including accrued interest)
   
527
     
-
     
190
     
237
     
88
     
1
     
1,043
 
Cash and cash equivalents
   
166
     
7
     
2
     
3
     
1
     
98
     
277
 
Restricted cash
    (including debt service reserves)
   
-
     
-
     
14
     
-
     
-
     
-
     
14
 
Net debt*
   
361
     
(7
)
   
174
     
234
     
87
     
(97
)
   
752
 

*Net debt is defined as debt minus cash and cash equivalents and deposits and restricted cash.

10

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 (benefits)/expense and non-cash charter hire expenses. 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,
 
 
 
2023
   
2022
 
 
 
$ millions
 
(Loss)/profit for the period
   
(58
)
   
1,711
 
Depreciation and amortization
   
387
     
290
 
Financing expenses, net
   
51
     
24
 
Income tax (benefits)/expense
   
(7
)
   
508
 
EBITDA
   
373
     
2,533
 
Non-cash charter hire expenses
   
-
*
   
-
*
Adjusted EBITDA
   
373
     
2,533
 

* Amount less than $1 million.

11