EX-99.2 3 exhibit_99-2.htm EXHIBIT 99.2

Exhibit 99.2
 
Financial Information for the Three Months and Nine Months Ended September 30, 2023 and 2022 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 its subsidiaries
Consolidated Statements of Financial Position (Unaudited)

   
September 30,
   
December 31,
 
   
2023
   
2022
 
   
$ millions
 
Current assets
           
Cash and cash equivalents
   
633
     
535
 
Short-term deposits and restricted cash
   
16
     
46
 
Trade receivables
   
80
     
74
 
Short-term derivative instruments
   
4
     
3
 
Other investments
   
236
     
345
 
Other current assets
   
41
     
59
 
Total current assets
   
1,010
     
1,062
 
Non-current assets
               
Investment in ZIM (associated company)
   
-
     
427
 
Investment in OPC’s associated companies
   
696
     
652
 
Long-term restricted cash
   
15
     
15
 
Long-term derivative instruments
   
19
     
16
 
Deferred taxes, net
   
9
     
6
 
Property, plant and equipment, net
   
1,643
     
1,223
 
Intangible assets, net
   
285
     
221
 
Long-term prepaid expenses and other non-current assets
   
111
     
51
 
Right-of-use assets, net
   
128
     
99
 
Total non-current assets
   
2,906
     
2,710
 
Total assets
   
3,916
     
3,772
 
Current liabilities
               
Current maturities of loans from banks and others
   
114
     
39
 
Trade and other payables
   
231
     
134
 
Short-term derivative instruments
   
1
     
1
 
Current tax liabilities
   
-
     
1
 
Deferred taxes
   
-
     
1
 
Current maturities of lease liabilities
   
16
     
17
 
Total current liabilities
   
362
     
193
 
Non-current liabilities
               
Long-term loans from banks and others
   
821
     
610
 
Debentures
   
431
     
513
 
Deferred taxes, net
   
137
     
98
 
Other non-current liabilities
   
41
     
42
 
Long-term lease liabilities
   
57
     
20
 
Total non-current liabilities
   
1,487
     
1,283
 
Total liabilities
   
1,849
     
1,476
 
Equity
               
Share capital
   
50
     
50
 
Translation reserve
   
(8
)
   
1
 
Capital reserve
   
75
     
42
 
Accumulated profit
   
1,083
     
1,505
 
Equity attributable to owners of the Company
   
1,200
     
1,598
 
Non-controlling interests
   
867
     
698
 
Total equity
   
2,067
     
2,296
 
Total liabilities and equity
   
3,916
     
3,772
 

2

 
Kenon Holdings Ltd. and its subsidiaries
Consolidated Statements of Profit or Loss (Unaudited)
 
   
For the nine months
ended September 30,
   
For the three months
ended September 30,
 
   
2023
   
2022
   
2023
   
2022
 
   
$ millions
   
$ millions
 
Revenue
   
541
     
429
     
229
     
163
 
Cost of sales and services (excluding depreciation and amortization)
   
(382
)
   
(313
)
   
(151
)
   
(116
)
Depreciation and amortization
   
(57
)
   
(39
)
   
(25
)
   
(14
)
Gross profit
   
102
     
77
     
53
     
33
 
Selling, general and administrative expenses
   
(71
)
   
(67
)
   
(25
)
   
(23
)
Other income
   
3
     
4
     
4
     
4
 
Operating profit
   
34
     
14
     
32
     
14
 
Financing expenses
   
(55
)
   
(39
)
   
(23
)
   
(12
)
Financing income
   
35
     
38
     
11
     
7
 
Financing expenses, net
   
(20
)
   
(1
)
   
(12
)
   
(5
)
(Losses)/gains related to ZIM
   
(1
)
   
202
     
-
     
-
 
Share in (losses)/profit of associated companies, net
                               
-          ZIM
   
(266
)
   
947
     
(223
)
   
241
 
-          OPC’s associated companies
   
49
     
57
     
22
     
37
 
(Loss)/profit before income taxes
   
(204
)
   
1,219
     
(181
)
   
287
 
Income tax expense
   
(19
)
   
(34
)
   
(9
)
   
(16
)
(Loss)/profit for the period
   
(223
)
   
1,185
     
(190
)
   
271
 
Attributable to:
                               
Kenon’s shareholders
   
(243
)
   
1,155
     
(205
)
   
251
 
Non-controlling interests
   
20
     
30
     
15
     
20
 
(Loss)/profit for the period
   
(223
)
   
1,185
     
(190
)
   
271
 
                                 
Basic/diluted (loss)/profit per share attributable to Kenon’s shareholders (in dollars):
                               
Basic/diluted (loss)/profit per share
   
(4.53
)
   
21.43
     
(3.83
)
   
4.65
 
 
3

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

   
For the nine months ended September 30,
 
   
2023
   
2022
 
   
$ millions
 
Cash flows from operating activities
           
(Loss)/profit for the period
   
(223
)
   
1,185
 
Adjustments:
               
Depreciation and amortization
   
66
     
44
 
Financing expenses, net
   
20
     
1
 
Losses/(gains) related to ZIM
   
1
     
(202
)
Share in losses/(profit) of associated companies, net
   
217
     
(1,004
)
Share-based payments
   
7
     
9
 
Other income
   
(5
)
   
-
 
Income tax expense
   
19
     
34
 
     
102
     
67
 
Change in trade and other receivables
   
30
     
(11
)
Change in trade and other payables
   
(18
)
   
9
 
Cash generated from operating activities
   
114
     
65
 
Income taxes paid, net
   
(2
)
   
-
 
Dividends received from associated companies
               
-          ZIM
   
151
     
658
 
-          OPC’s associated companies
   
2
     
-
 
Net cash provided by operating activities
   
265
     
723
 

4

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

   
For the nine months ended September 30,
 
   
2023
   
2022
 
   
$ millions
 
Cash flows from investing activities
           
Short-term deposits and restricted cash, net
   
30
     
(10
)
Short-term collaterals deposits, net
   
30
     
(15
)
Investment in long-term deposits, net
   
-
     
13
 
Investment in associated companies, less cash acquired
   
(7
)
   
(2
)
Acquisition of subsidiary, less cash acquired
   
(248
)
   
-
 
Acquisition of property, plant and equipment
   
(199
)
   
(216
)
Acquisition of intangible assets
   
(7
)
   
(9
)
Proceeds from sale of interest in ZIM
   
-
     
464
 
Proceeds from distribution from associated company
   
3
     
4
 
Proceeds from sale of other investments
   
169
     
313
 
Purchase of other investments
   
(50
)
   
(672
)
Long-term advance deposits and prepaid expenses
   
(34
)
   
(5
)
Long-term loans to an associate
   
(24
)
   
-
 
Interest received
   
20
     
2
 
Proceeds from transactions in derivatives, net
   
3
     
-
 
Net cash used in investing activities
   
(314
)
   
(133
)
                 
Cash flows from financing activities
               
Repayment of long-term loans, debentures and lease liabilities
   
(145
)
   
(35
)
Proceed from short-term loans from banking corporations
   
8
     
-
 
Proceed from Veridis transaction
   
129
     
-
 
Proceeds from issuance of share capital by a subsidiary to non-controlling interests, net of issuance expenses
   
-
     
193
 
Investments of holders of non-controlling interests in the capital of a subsidiary
   
64
     
23
 
Receipt from long-term loans
   
322
     
87
 
Proceeds from/(payment) in respect of derivative financial instruments, net
   
2
     
(2
)
Repurchase of shares
   
(25
)
   
-
 
Costs paid in advance in respect of taking out of loans
   
(19
)
   
(2
)
Cash distribution and dividends paid
   
(150
)
   
(741
)
Interest paid
   
(28
)
   
(21
)
Net cash provided by/(used in) financing activities
   
158
     
(498
)
                 
Increase in cash and cash equivalents
   
109
     
92
 
Cash and cash equivalents at beginning of the year
   
535
     
475
 
Effect of exchange rate fluctuations on balances of cash and cash equivalents
   
(11
)
   
(17
)
Cash and cash equivalents at end of the period
   
633
     
550
 

5

Information regarding reportable segments
 
Information regarding activities of the reportable segments are set forth in the following table.
 
 
 
For the nine months ended September 30, 2023
 
   
OPC Israel
   
CPV Group
   
ZIM
   
Other
   
Consolidated Results
 

 
$ millions
 
Revenue
   
488
     
53
     
-
     
-
     
541
 
Depreciation and amortization
   
(50
)
   
(16
)
   
-
     
-
     
(66
)
Financing income
   
10
     
5
     
-
     
20
     
35
 
Financing expenses
   
(44
)
   
(10
)
   
-
     
(1
)
   
(55
)
Losses related to ZIM
   
-
     
-
     
(1
)
   
-
     
(1
)
Share in profit/(loss) of associated companies
   
-
     
49
     
(266
)
   
-
     
(217
)
Profit/(loss) before taxes
   
33
     
18
     
(267
)
   
12
     
(204
)
Income tax expense
   
(5
)
   
(6
)
   
-
     
(8
)
   
(19
)
Profit/(loss) for the period
   
28
     
12
     
(267
)
   
4
     
(223
)

 
 
For the nine months ended September 30, 2022
 
   
OPC Israel
   
CPV Group
   
ZIM
   
Other
   
Consolidated Results
 

 
$ millions
 
Revenue
   
386
     
43
     
-
     
-
     
429
 
Depreciation and amortization
   
(35
)
   
(9
)
   
-
     
-
     
(44
)
Financing income
   
8
     
25
     
-
     
5
     
38
 
Financing expenses
   
(33
)
   
(6
)
   
-
     
-
     
(39
)
Gains related to ZIM
   
-
     
-
     
202
     
-
     
202
 
Share in profit of associated companies
   
-
     
57
     
947
     
-
     
1,004
 
Profit/(loss) before taxes
   
18
     
54
     
1,149
     
(2
)
   
1,219
 
Income tax expense
   
(7
)
   
(10
)
   
-
     
(17
)
   
(34
)
Profit/(loss) for the period
   
11
     
44
     
1,149
     
(19
)
   
1,185
 

6


 
 
For the three months ended September 30, 2023
 
   
OPC Israel
   
CPV Group
   
ZIM
   
Other
   
Consolidated Results
 

 
$ millions
 
Revenue
   
210
     
19
     
-
     
-
     
229
 
Depreciation and amortization
   
(20
)
   
(8
)
   
-
     
-
     
28
 
Financing income
   
2
     
2
     
-
     
7
     
11
 
Financing expenses
   
(19
)
   
(4
)
   
-
     
-
     
(23
)
Share in profit/(loss) of associated companies
   
-
     
22
     
(223
)
   
-
     
(201
)
Profit/(loss) before taxes
   
25
     
11
     
(223
)
   
6
     
(181
)
Income tax expense
   
(5
)
   
(4
)
   
-
     
-
     
(9
)
Profit/(loss) for the period
   
20
     
7
     
(223
)
   
6
     
(190
)

 
 
For the three months ended September 30, 2022
 
   
OPC Israel
   
CPV Group
   
ZIM
   
Other
   
Consolidated Results
 

 
$ millions
 
Revenue
   
147
     
16
     
-
     
-
     
163
 
Depreciation and amortization
   
(12
)
   
(3
)
   
-
     
-
     
(15
)
Financing income
   
1
     
3
     
-
     
3
     
7
 
Financing expenses
   
(10
)
   
(2
)
   
-
     
-
     
(12
)
Share in profit of associated companies
   
-
     
37
     
241
     
-
     
278
 
Profit before taxes
   
13
     
29
     
241
     
4
     
287
 
Income tax expense
   
(4
)
   
(5
)
   
-
     
(7
)
   
(16
)
Profit/(loss) for the period
   
9
     
24
     
241
     
(3
)
   
271
 

7

Appendix B
 
Summary of OPC consolidated financial information
 
OPC’s Consolidated Statements of Profit or Loss (Unaudited)
 
   
For the nine months
ended September 30,
   
For the three months
ended September 30,
 
   
2023
   
2022
   
2023
   
2022
 
   
$ millions
   
$ millions
 
Revenue
   
541
     
429
     
229
     
163
 
Cost of sales (excluding depreciation and amortization)
   
(382
)
   
(313
)
   
(151
)
   
(116
)
Depreciation and amortization
   
(56
)
   
(39
)
   
(25
)
   
(14
)
Gross profit
   
103
     
77
     
53
     
33
 
Selling, general and administrative expenses
   
(64
)
   
(57
)
   
(22
)
   
(21
)
Other income
   
2
     
1
     
3
     
1
 
Operating profit
   
41
     
21
     
34
     
13
 
Financing expenses
   
(54
)
   
(39
)
   
(23
)
   
(12
)
Financing income
   
15
     
33
     
4
     
4
 
Financing expenses, net
   
(39
)
   
(6
)
   
(19
)
   
(8
)
Share in profit of associated companies, net
   
49
     
57
     
21
     
37
 
Profit before income taxes
   
51
     
72
     
36
     
42
 
Income tax expense
   
(11
)
   
(17
)
   
(9
)
   
(9
)
Profit for the period
   
40
     
55
     
27
     
33
 
                                 
Attributable to:
                               
Equity holders of the company
   
35
     
44
     
24
     
24
 
Non-controlling interest
   
5
     
11
     
3
     
9
 
Profit for the period
   
40
     
55
     
27
     
33
 
 
8

Summary Data from OPC’s Consolidated Statement of Cash Flows (Unaudited)
 
   
For the nine months
ended September 30,
   
For the three months
ended September 30,
 
   
2023
   
2022
   
2023
   
2022
 
   
$ millions
   
$ millions
 
Cash flows provided by operating activities
   
121
     
82
     
76
     
58
 
Cash flows used in investing activities
   
(445
)
   
(239
)
   
(76
)
   
(80
)
Cash flows provided by financing activities
   
333
     
282
     
26
     
222
 
Increase in cash and cash equivalents
   
9
     
125
     
26
     
200
 
Cash and cash equivalents at end of the period
   
239
     
342
     
239
     
342
 

Summary Data from OPC’s Consolidated Statement of Financial Position (Unaudited)
 
 
 
As at
 
 
 
September 30, 2023
   
December 31, 2022
 
 
 
$ millions
 
Total financial liabilities1
   
1,367
     
1,163
 
Total monetary assets2
   
271
     
287
 
Investment in associated companies
   
696
     
652
 
Total equity attributable to the owners
   
1,061
     
997
 
Total assets
   
3,292
     
2,709
 
 

1.
Including loans from banks and others and debentures
2.
Including cash and cash equivalents, term deposits and restricted cash
 
9

Appendix C
 
Definition of OPC’s Adjusted EBITDA and non-IFRS reconciliation
This press release, including the financial tables, presents OPC’s Adjusted EBITDA, 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 is defined as net profit/(loss) before depreciation and amortization, financing expenses, net, share of depreciation and amortization and financing expenses, net, income tax expense, share of changes in fair value of derivative financial instruments, changes in net expenses, not in the ordinary course of business and/or of a non-recurring nature and other income/(expenses).  EBITDA and Adjusted EBITDA 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 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 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 Adjusted EBITDA 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 September 30,
 
 
 
2023
   
2022
 
 
 
$ millions
 
Profit for the period
   
27
     
33
 
Depreciation and amortization
   
28
     
15
 
Financing expenses, net
   
19
     
8
 
Share of depreciation and amortization and financing expenses, net, included within share of profit of associated companies, net
   
24
     
17
 
Income tax expense
   
9
     
9
 
EBITDA
   
107
     
82
 
Other income
   
(3
)
       
Share of changes in fair value of derivative financial instruments
   
-
     
(4
)
Adjusted EBITDA
   
104
     
78
 

10


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 September 30, 2023 and December 31, 2022 (in $ millions):

 As at September 30, 2023
 
OPC Energy
   
OPC-Rotem
   
OPC-Hadera
   
OPC-Tzomet
   
CPV Keenan
   
Others
   
Total
 
 
                                         
Debt (including accrued interest)
   
-
     
-
     
171
     
281
     
83
     
240
     
775
 
Cash and cash equivalents (including restricted cash used for debt service)
   
12
     
8
     
23
     
14
     
3
     
33
     
93
 
Net debt*
   
(12
)
   
(8
)
   
147
     
267
     
79
     
207
     
680
 


 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 (including restricted cash used for debt service)
   
166
     
7
     
16
     
3
     
1
     
98
     
291
 
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.

11


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 for each period as net profit/(loss) adjusted to exclude financial expenses/(income), net, income taxes, depreciation and amortization in order to reach EBITDA, and further adjusted to exclude impairments 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 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 (loss)/profit to Adjusted EBITDA for the periods presented (*).

   
For the three months ended September 30,
 
 
 
2023
   
2022
 
 
 
$ millions
 
(Loss)/profit for the period
   
(2,270
)
   
1,166
 
Depreciation and amortization
   
424
     
380
 
Financing expenses, net
   
66
     
30
 
Income tax (benefits)/expense
   
(71
)
   
348
 
EBITDA
   
(1,852
)
   
1,924
 
Impairment of assets
   
2,063
     
-
 
Expenses related to legal contingencies
   
-
     
10
 
Adjusted EBITDA
   
211
     
1,934
 

 (*) The table above may contain slight summation differences due to rounding.

12