EX-99.1 3 exhibit_99-2.htm EXHIBIT 99.2


Exhibit 99.2
 
Financial Information for the Three Months Ended March 31, 2024 and 2023 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)

   
March 31,
   
December 31,
 
   
2024
   
2023
 
   
$ millions
 
Current assets
           
Cash and cash equivalents
   
677
     
697
 
Short-term deposits and restricted cash
   
1
     
1
 
Trade receivables
   
67
     
68
 
Short-term derivative instruments
   
4
     
3
 
Other investments
   
192
     
216
 
Other current assets
   
102
     
111
 
Total current assets
   
1,043
     
1,096
 
Non-current assets
               
Investment in ZIM (associated company)
   
-
     
-
 
Investment in OPC’s associated companies
   
700
     
703
 
Long-term restricted cash
   
16
     
16
 
Long-term derivative instruments
   
16
     
14
 
Deferred taxes, net
   
9
     
16
 
Property, plant and equipment, net
   
1,731
     
1,715
 
Intangible assets, net
   
311
     
321
 
Long-term prepaid expenses and other non-current assets
   
56
     
52
 
Right-of-use assets, net
   
171
     
175
 
Total non-current assets
   
3,010
     
3,012
 
Total assets
   
4,053
     
4,108
 
Current liabilities
               
Current maturities of loans from banks and others
   
107
     
170
 
Trade and other payables
   
179
     
182
 
Dividend payable
   
201
     
-
 
Short-term derivative instruments
   
2
     
2
 
Current maturities of lease liabilities
   
7
     
5
 
Total current liabilities
   
496
     
359
 
Non-current liabilities
               
Long-term loans from banks and others
   
907
     
906
 
Debentures
   
474
     
454
 
Deferred taxes, net
   
132
     
137
 
Other non-current liabilities
   
113
     
110
 
Long-term derivative instruments
   
13
     
16
 
Long-term lease liabilities
   
55
     
56
 
Total non-current liabilities
   
1,694
     
1,679
 
Total liabilities
   
2,190
     
2,038
 
Equity
               
Share capital
   
50
     
50
 
Translation reserve
   
(5
)
   
(4
)
Capital reserve
   
66
     
70
 
Accumulated profit
   
895
     
1,087
 
Equity attributable to owners of the Company
   
1,006
     
1,203
 
Non-controlling interests
   
857
     
867
 
Total equity
   
1,863
     
2,070
 
Total liabilities and equity
   
4,053
     
4,108
 

 
2

Kenon Holdings Ltd. and its subsidiaries
Consolidated Statements of Profit or Loss (Unaudited)
 
   
For the three months ended March 31,
 
   
2024
   
2023
 
   
$ millions
 
Revenue
   
174
     
147
 
Cost of sales and services (excluding depreciation and amortization)
   
(117
)
   
(103
)
Depreciation and amortization
   
(20
)
   
(14
)
Gross profit
   
37
     
30
 
Selling, general and administrative expenses
   
(23
)
   
(23
)
Other expenses, net
   
(8
)
   
-
 
Operating profit
   
6
     
7
 
Financing expenses
   
(21
)
   
(14
)
Financing income
   
12
     
13
 
Financing expenses, net
   
(9
)
   
(1
)
Share in profit/(losses) of associated companies, net
               
-          ZIM
   
-
     
(12
)
-          OPC’s associated companies
   
20
     
24
 
Profit before income taxes
   
17
     
18
 
Income tax expense
   
(7
)
   
(13
)
Profit for the period
   
10
     
5
 
Attributable to:
               
Kenon’s shareholders
   
8
     
(8
)
Non-controlling interests
   
2
     
13
 
Profit for the period
   
10
     
5
 
                 
Basic/diluted profit/(loss) per share attributable to Kenon’s shareholders (in dollars):
               
Basic/diluted profit/(loss) per share
   
0.15
     
(0.14
)
 
3

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

 
   
For the three months ended March 31,
 
   
2024
   
2023
 
   
$ millions
 
Cash flows from operating activities
           
Profit for the period
   
10
     
5
 
Adjustments:
               
Depreciation and amortization
   
22
     
15
 
Financing expenses, net
   
9
     
1
 
Share in profit of associated companies, net
   
(20
)
   
(12
)
Share-based payments
   
2
     
3
 
Other expenses, net
   
15
     
-
 
Income tax expense
   
7
     
13
 
     
45
     
25
 
Change in trade and other receivables
   
11
     
26
 
Change in trade and other payables
   
9
     
(25
)
Cash generated from operating activities
   
65
     
26
 
Dividend received from associate companies, net
   
5
     
-
 
Net cash provided by operating activities
   
70
     
26
 

4

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

   
For the three months ended March 31,
 
   
2024
   
2023
 
   
$ millions
 
Cash flows from investing activities
           
Short-term deposits and restricted cash, net
   
(1
)
   
39
 
Short-term collaterals deposits, net
   
3
     
20
 
Investment in associated companies, less cash acquired
   
(3
)
   
(1
)
Acquisition of subsidiary, less cash acquired
   
-
     
(75
)
Acquisition of property, plant and equipment
   
(69
)
   
(53
)
Acquisition of intangible assets
   
-
     
(4
)
Proceeds from distribution from associated company
   
-
     
2
 
Proceeds from sale of other investments
   
27
     
90
 
Purchase of other investments
   
-
     
(50
)
Long-term advance deposits and prepaid expenses
   
-
     
(6
)
Interest received
   
8
     
5
 
Proceeds from transactions in derivatives, net
   
-
     
2
 
Net cash used in investing activities
   
(35
)
   
(31
)
                 
Cash flows from financing activities
               
Repayment of long-term loans, debentures and lease liabilities
   
(48
)
   
(106
)
Investments of holders of non-controlling interests in the capital of a subsidiary
   
-
     
129
 
Investment of non-controlling interest in subsidiary
   
-
     
45
 
Proceeds from issuance of debentures, less issuance expenses
   
52
     
-
 
Proceeds from long-term loans
   
13
     
162
 
Proceeds from derivative financial instruments, net
   
1
     
-
 
Costs paid in advance in respect of taking out of loans
   
-
     
(1
)
Repayment of short-term loans
   
(55
)
   
-
 
Interest paid
   
(19
)
   
(9
)
Net cash (used in)/provided by financing activities
   
(56
)
   
220
 
                 
(Decrease)/increase in cash and cash equivalents
   
(21
)
   
215
 
Cash and cash equivalents at beginning of the year
   
697
     
535
 
Effect of exchange rate fluctuations on balances of cash and cash equivalents
   
1
     
-
 
Cash and cash equivalents at end of the period
   
677
     
750
 

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, 2024
 
   
OPC Israel
   
CPV Group
   
ZIM
   
Other
   
Consolidated Results
 
$ millions
 
Revenue
   
145
     
29
     
-
     
-
     
174
 
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
 

 
 
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 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
 

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,
 
 
 
2024
   
2023
 
 
 
$ millions
 
Revenue
   
174
     
147
 
Cost of sales (excluding depreciation and amortization)
   
(117
)
   
(103
)
Depreciation and amortization
   
(20
)
   
(14
)
Gross profit
   
37
     
30
 
Selling, general and administrative expenses
   
(21
)
   
(21
)
Other expenses, net
   
(8
)
   
-
 
Operating profit
   
8
     
9
 
Financing expenses
   
(21
)
   
(12
)
Financing income
   
4
     
7
 
Financing expenses, net
   
(17
)
   
(5
)
Share in profit of associated companies, net
   
20
     
24
 
Profit before income taxes
   
11
     
28
 
Income tax expense
   
(7
)
   
(6
)
Profit for the period
   
4
     
22
 
                 
Attributable to:
               
Equity holders of the company
   
5
     
18
 
Non-controlling interest
   
(1
)
   
4
 
Profit for the period
   
4
     
22
 
 

7

 
 
Summary Data from OPC’s Consolidated Statement of Cash Flows (Unaudited)
 
 
 
For the three months ended
March 31,
 
 
 
2024
   
2023
 
 
 
$ millions
 
Cash flows provided by operating activities
   
72
     
28
 
Cash flows used in investing activities
   
(68
)
   
(74
)
Cash flows (used in)/provided by financing activities
   
(55
)
   
221
 
(Decrease)/increase in cash and cash equivalents
   
(51
)
   
175
 
Cash and cash equivalents at end of the period
   
228
     
416
 

Summary Data from OPC’s Consolidated Statement of Financial Position (Unaudited)
 
 
 
As at
 
 
 
March 31, 2024
   
December 31, 2023
 
 
 
$ millions
 
Total financial liabilities1
   
1,488
     
1,530
 
Total monetary assets2
   
244
     
278
 
Investment in associated companies
   
700
     
703
 
Total equity attributable to the owners
   
1,056
     
1,061
 
Total assets
   
3,418
     
3,479
 
 

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 (including 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’s EBITDA is defined for each period as net profit before depreciation and amortization, financing expenses, net, share of depreciation and amortization and financing expenses, net, included within share of profit of associated companies, net and income tax expense. OPC’s Adjusted EBITDA is defined as net profit before depreciation and amortization, financing expenses, net, share of depreciation and amortization and financing expenses, net, included within share of profit of associated companies, net, income tax expense, changes in net expenses, not in the ordinary course of business and/or of a non-recurring nature, other income/(expenses) and share of changes in fair value of derivative financial instruments. 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 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,
 
 
 
2024
   
2023
 
 
 
$ millions
 
Profit for the period
   
4
     
22
 
Depreciation and amortization
   
22
     
15
 
Financing expenses, net
   
17
     
5
 
Share of depreciation and amortization and financing expenses, net, included within share of profit of associated companies, net
   
30
     
27
 
Income tax expense
   
7
     
6
 
EBITDA
   
80
     
75
 
Changes in net expenses, not in the ordinary course of business and/or of a non-recurring nature
   
15
     
-
 
Adjusted EBITDA
   
95
     
75
 

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, 2024 and December 31, 2023 (in $ millions):

 As at March 31, 2024
 
OPC Energy
   
OPC-Rotem
   
OPC-Hadera
   
OPC-Tzomet
   
OPC-Gat
   
CPV Keenan
   
Others
   
Total
 
 
                                               
Debt (including accrued interest)
   
2
     
-
     
164
     
301
     
118
     
76
     
171
     
832
 
Cash and cash equivalents (including restricted cash used for debt service)
   
20
     
10
     
19
     
12
     
10
     
1
     
70
     
142
 
Derivative financial instruments for hedging principal and/or interest
   
-
     
-
     
11
     
-
     
-
     
5
     
2
     
18
 
Net debt*
   
(17
)
   
(10
)
   
134
     
289
     
108
     
70
     
100
     
674
 


 As at December 31, 2023
 
OPC Energy
   
OPC-Rotem
   
OPC-Hadera
   
OPC-Tzomet
   
OPC-Gat
   
CPV Keenan
   
Others
   
Total
 
 
                                               
Debt (including accrued interest)
   
56
     
-
     
177
     
306
     
120
     
79
     
161
     
899
 
Cash and cash equivalents (including restricted cash used for debt service)
   
44
     
2
     
27
     
26
     
3
     
-
     
93
     
195
 
Derivative financial instruments for hedging principal and/or interest
   
-
     
-
     
10
     
-
     
-
     
5
     
(1
)
   
14
 
Net debt*
   
12
     
(2
)
   
140
     
280
     
116
     
73
     
69
     
688
 

*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 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 profit/(loss) to Adjusted EBITDA for the periods presented(*).

   
For the three months ended March 31,
 
 
 
2024
   
2023
 
 
 
$ millions
 
Profit/(loss) for the period
   
92
     
(58
)
Depreciation and amortization
   
261
     
387
 
Financing expenses, net
   
70
     
51
 
Income tax expense/(benefits)
   
4
     
(7
)
EBITDA
   
427
     
373
 
                 
Adjusted EBITDA
   
427
     
373
 

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

11