Quarterly Report • Nov 28, 2018
Quarterly Report
Open in ViewerOpens in native device viewer
Washington, D.C. 20549
November 28, 2018
Commission File Number 001-36761
1 Temasek Avenue #36-01 Millenia Tower Singapore 039192 (Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes ☐ No ☒
If ''Yes'' is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b):
EXHIBITS 99.1 AND 99.2 TO THIS REPORT ON FORM 6-K ARE INCORPORATED BY REFERENCE IN THE REGISTRATION STATEMENT ON FORM S-8 (FILE NO. 333-201716) OF KENON HOLDINGS LTD. AND IN THE PROSPECTUSES RELATING TO SUCH REGISTRATION STATEMENT.
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: November 28, 2018 By: /s/ Robert L. Rosen
Name: Robert L. Rosen
Title: Chief Executive Officer
Exhibit 99.1

Singapore, November 28, 2018. Kenon Holdings Ltd. (NYSE: KEN, TASE: KEN) ("Kenon") announces its results for Q3 2018 and additional updates to its businesses.
Revenue in Q3 2018 amounted to \$94 million, as compared to \$97 million in Q3 2017.
Net profit in Q3 2018 was \$11 million, as compared to a net profit of \$10 million in Q3 2017.
EBITDA1 in Q3 2018 increased to \$29 million, as compared to \$25 million in Q3 2017.
Revenue in Q3 2018 increased to approximately \$223 million, as compared to approximately \$45 million in Q3 2017.
On November 27, Kenon announced a cash dividend of \$1.86 per share (approximately \$100 million) for the year ending December 31, 2018 to Kenon's shareholders.
Kenon's consolidated results of operations from its operating companies essentially comprise the consolidated results of OPC Energy Ltd. ("OPC"). The results of Qoros Automotive Co., Ltd. ("Qoros") and ZIM Integrated Shipping Ltd. ("ZIM") are reflected under results from associates.
See Exhibit 99.2 of Kenon's Form 6-K dated November 28, 2018 for summary Kenon consolidated financial information; summary OPC consolidated financial information; summary Qoros financial information; a reconciliation of OPC's EBITDA (which is a non-IFRS measure) to net profit; summary operational information of OPC's generation businesses; and a reconciliation of Qoros' Adjusted EBITDA (which is a non-IFRS measure) to net loss.
1 EBITDA is a non-IFRS measure. See Exhibit 99.2 of Kenon's Form 6-K dated November 28, 2018 for the definition of OPC's EBITDA and a reconciliation to its net profit for the applicable period.
The following discussion of OPC's results of operations is based on OPC's consolidated financial statements presented in USD as included within Kenon's consolidated financial statements. OPC's consolidated financial statements presented in NIS for Q3 2018 were furnished to the SEC by Kenon on a Form 6-K on November 14, 2018.
| For the 3 months ended September 30, |
|||
|---|---|---|---|
| 2018 | 2017 | ||
| (\$ millions) | |||
| Revenue | 94 97 |
||
| Cost of sales (excluding depreciation and amortization) | 61 70 |
||
| Finance expenses, net | 6 4 |
||
| Net profit | 11 10 |
||
| EBITDA | 29 25 |
||
Revenue
| For the 3 months ended September 30, |
|||
|---|---|---|---|
| 2018 | 2017 | ||
| \$ millions | |||
| Revenue from energy generated by OPC and sold to private customers | 61 | 63 | |
| Revenue from energy purchased by OPC and sold to private customers | 7 | 6 | |
| Revenue from private customers in respect of infrastructures services | 21 | 25 | |
| Revenue from energy sold to the System Administrator | 1 | - | |
| Revenue from sale of steam | 4 | 3 | |
| Total | 94 | 97 |
OPC's revenue from the sale of electricity to private customers derives from electricity sold at the generation component tariffs, as published by Israeli's Electricity Authority ("EA"), with some discount. The weighted-average generation component tariff for 2018, as published by the EA in January 2018, is NIS 0.2816 per KW hour. In 2017, the weighted-average generation component tariff was NIS 0.264 per KW hour. This change in the weighted-average generation component tariff is attributed to the mix of consumption in the market, which generally affects the customers of OPC-Rotem and OPC-Hadera. OPC's revenues from sale of steam are linked partly to the price of gas and partly to the Israeli Consumer Price Index (CPI).
Revenue from energy generated by OPC and sold to private customers – decreased by \$2 million in Q3 2018, as compared to Q3 2017. As OPC's revenue is denominated in NIS, translation of its revenue to US Dollars had a negative impact of \$2 million. Excluding the impact of exchange rate fluctuations on the translation of OPC's revenues, OPC's revenues remained the same as in Q3 2017, primarily as a result of a \$3 million increase in revenues due to an increase in the generation component, offset by lower availability (as a result of planned maintenance that commenced in September 2018) and lower consumption by OPC's customers.
Revenue from energy purchased by OPC and sold to private customers – increased by \$1 million in Q3 2018, as compared to Q3 2017, primarily as a result of higher revenues from sale of energy purchased from Israel Electric Company (IEC) due to the maintenance at Rotem in September 2018.

Revenue from private customers in respect of infrastructures services – decreased by \$4 million in Q3 2018, as compared to Q3 2017, primarily as a result of (i) a \$3 million decrease in the infrastructure tariffs in 2018, and (ii) a \$1 million decrease due to lower consumption of OPC's customers.
Revenue from energy sold to the System Administrator – increased by \$1 million in Q3 2018, as compared to Q3 2017, primarily as a result of lower consumption by OPC's private customers.
Revenue from sale of steam – increased by \$1 million in Q3 2018, as compared to Q3 2017, primarily as of a result of higher steam consumption and a change in the steam price formula.
| For the 3 months ended September 30, |
|||
|---|---|---|---|
| 2018 | 2017 | ||
| \$ millions | |||
| Natural gas and diesel oil consumption | 29 | 32 | |
| Payment to IEC for infrastructure services and purchase of electricity | 27 | 31 | |
| Natural gas transmission | 2 | 3 | |
| Operating expenses | 3 | 4 | |
| Total | 61 | 70 |
Natural gas and diesel oil consumption – decreased by \$3 million in Q3 2018, as compared to Q3 2017, primarily due to a \$5 million decrease in diesel oil cost, as a result of (i) reimbursement from IEC for diesel oil cost in prior years and (ii) a decrease in consumption of diesel oil, as in Q3 2017 OPC generated more energy using diesel oil due to a shortage of natural gas. The decrease was partially offset by a \$1 million increase in natural gas costs due to the full availability of natural gas in Q3 2018, as well as exchange rate fluctuations over the price of natural gas purchased.
Payment to IEC for infrastructures services and purchase of electricity –decreased by \$4 million in Q3 2018, as compared to Q3 2017, primarily as a result of a \$4 million decrease due to lower infrastructure service tariffs in 2018. The decrease was partially offset by a \$1 million increase in consumption of infrastructure services, as a result of the maintenance of Rotem plant in September 2018.
Financing expenses, net increased by \$2 million in Q3 2018, as compared to Q3 2017. The increase was primarily due to CPI indexation of Rotem's senior debt.
Net profit increased by \$1 million in Q3 2018 to \$11 million, as compared to a net profit of \$10 million in Q3 2017, primarily as a result of the reasons discussed above.
EBITDA increased by \$4 million in Q3 2018 to \$29 million, as compared to \$25 million in Q3 2017, primarily as a result of the reasons discussed above.
As of September 30, 2018, OPC had cash, cash equivalents and short-term deposits of \$157 million, restricted cash of \$72 million, and consolidated indebtedness of \$609 million, consisting of \$23 million of short-term indebtedness and \$586 million of long-term indebtedness.
OPC-Hadera is constructing a 148 MW co-generation power plant in Israel. OPC expects that the total cost of completing the OPC-Hadera plant will be approximately NIS 1 billion (approximately \$276 million).
Construction of the OPC-Hadera plant began in June 2016. As of September 30, 2018, OPC-Hadera had invested an aggregate of NIS 760 million (approximately \$210 million) in the construction of the Hadera power plant and related infrastructure.
Tzomet Energy Ltd. ("Tzomet") is developing an open-cycle natural gas-fired power station with capacity of approximately 396 MW in Israel. In March 2018, OPC completed the acquisition of 95% of the shares of Tzomet. The total consideration for the acquisition is estimated to be approximately \$23 million (not including project development costs), subject to certain adjustments, of which \$7.2 million has been paid to date.
Tzomet still requires (among other requirements) a license for the project from the EA. For a discussion of this license and the related correspondence with the Israel Concentration Committee, see Kenon's Annual Report on Form 20-F for the year ended December 31, 2017.
In September 2018, Tzomet signed a planning, procurement and construction agreement with PW Power Systems LLC ("PW") for construction of the Tzomet project. The agreement is a "lumpsum turnkey" agreement. Pursuant to this agreement, PW committed to provide certain maintenance services in connection with the power station's main equipment for a period of 20 years commencing from the start date of the commercial operation. Pursuant to the agreement, PW undertook to complete the construction work of the Tzomet project, including the acceptance tests, within a period of about two and a half years from the date of receipt of the work commencement order from Tzomet, subject to certain exceptions set out in the agreement. Tzomet is not required to submit a work commencement order and is permitted to conclude the agreement in each of its stages, subject to circumstances stipulated in the agreement. The aggregate consideration payable over the term of the agreement is approximately \$300 million, and is payable based on the achievement of milestones.
OPC's long-term service agreement with Mitsubishi for Rotem includes timetables for performance of the maintenance work, and in particular the first "major overhaul" maintenance, which is to be executed every six years. On September 25, 2018, the major overhaul maintenance work was commenced as planned. During the maintenance, the Rotem plant's operations were halted along with the related energy generation activities. Supply of electricity to Rotem's private customers continued as usual using energy purchased by OPC, in accordance with the standards published by the EA and Rotem's PPA agreement with the IEC. On November 10, 2018, the maintenance work was completed as planned. Performing such maintenance work, including halting operations, impacts the financial results of OPC during the maintenance period. The main impact is expected in the fourth quarter of 2018.
Qoros sold approximately 17,500 cars in the third quarter of 2018, which included orders from a leasing company introduced by the new majority owner of Qoros (the "New Qoros Investor"), in accordance with the investment agreement pursuant to which the New Qoros Investor became the controlling shareholder of Qoros.
Qoros' revenue increased in Q3 2018 to RMB1,531 million (approximately \$223 million), as compared to RMB306 million (approximately \$45 million) in Q3 2017, primarily due to the increase in car sales.
Qoros' cost of sales increased in Q3 2018 to RMB1,831 million (approximately \$267 million), as compared to RMB397 million (approximately \$58 million) in Q3 2017, mainly as a result of the increase in car production and the related increase in depreciation and amortization (approximately \$40 million in Q3 2018 compared to approximately \$13 million in Q3 2017).
Qoros' net loss for Q3 2018 was RMB621 million (approximately \$90 million), as compared to RMB285 million (approximately \$41 million) in Q3 2017 primarily due to the factors above.
Qoros' Adjusted EBITDA3 decreased from negative RMB115 million (approximately negative \$17 million) in Q3 2017 to negative RMB279 million (approximately negative \$41 million) in Q3 2018, due to the factors described above.
ZIM carried approximately 730 thousand TEUs in Q3 2018, representing a 6.1% increase as compared to Q3 2017, in which ZIM carried approximately 688 thousand TEUs. ZIM's revenue increased by 3% in Q3 2018 to \$841 million, as compared to \$817 million in Q3 2017, primarily due to the increase in carried quantities. ZIM's operating expenses increased by 10% to \$768 million in Q3 2018, as compared to \$699 million in Q3 2017, primarily as a result of (i) a \$49 million increase in bunker expense, (ii) a \$30 million increase in lease expense of vessels and containers, offset by (iii) a \$7 million decrease in port expenses, and (iv) a \$3 million decrease in cargo handling expenses.
In September 2018, ZIM commenced a strategic operational cooperation with the "2M" (Maersk and MSC) alliance. According to this cooperation, ZIM and the parties of the 2M alliance operate together certain lines between Asia and the US East-Coast, enabling ZIM to provide its customers improved port coverage and transit time, while generating cost efficiencies.
3 Adjusted EBITDA is a non-IFRS measure. See Exhibit 99.2 of Kenon's Form 6-K dated November 28, 2018 for the definition of Qoros' Adjusted EBITDA and a reconciliation to its net loss for the applicable period.

2 Convenience translations of RMB amounts into US Dollars use a rate of 6.87: 1.
On November 27, 2018, Kenon announced that its board of directors approved a dividend of \$1.86 per share (approximately \$100 million) for the year ending December 31, 2018 to Kenon's shareholders of record as of the close of trading on December 7, 2018, for payment on December 17, 2018.
As of September 30, 2018, Kenon's cash balance was \$142 million. There is no remaining debt at the Kenon level.
Following Kenon's payment of the Dividend as discussed above, Kenon will retain cash of approximately \$40 million.
Kenon is the beneficiary of a four-year deferred payment agreement in the amount of \$175 million, reflecting deferred consideration from the sale of its Inkia power businesses, accruing 8% interest starting from December 31, 2017, payable in kind (principal is \$186 million including accrued interest as of September 30, 2018) . The deferred payment is subject to tax.
Kenon's management will host a conference call for investors and analysts on November 28, 2018, starting at 9:00 am Eastern Time. Kenon's and OPC's management will host the call and will be available to answer questions after presenting the results. To participate, please call one of the following teleconferencing numbers:
| Singapore: | 31583851 |
|---|---|
| US: | 1-888-407-2553 |
| Israel: | 03-9180610 |
| UK: | 0-800-917-9141 |
| International: | +65-31583851 |
At: 9:00 am Eastern Time, 6:00 am Pacific Time, 2:00 pm UK Time, 4:00 pm Israel Time and 10:00 pm Singapore Time.
For those unable to participate, the teleconference will be available for replay on Kenon's website at http://www.kenon-holdings.com beginning 24 hours after the call.
Kenon is a holding company that operates dynamic, primarily growth-oriented businesses. The companies it owns, in whole or in part, are at various stages of development, ranging from established, cash-generating businesses to early stage development companies. Kenon's businesses consist of:
OPC Energy (76% interest) – a leading owner, developer and operator of power generation facilities in the Israeli power market;
Qoros (24% interest) – a China-based automotive company;
ZIM (32% interest) – an international shipping company; and
Primus Green Energy, Inc. (91% interest) – an early stage developer of alternative fuel technology.
Kenon remains committed to its strategy to realize the value of its businesses for its shareholders. In connection with this strategy, Kenon may provide its shareholders with direct access to its businesses, which may include spin-offs, listings, offerings, distributions or monetization of its businesses. Kenon is actively exploring various ways to materialize this strategy in a rational and expeditious manner. For further information on Kenon's businesses and strategy, see Kenon's publicly available filings, which can be found on the SEC's website at www.sec.gov. Please also see http://www.kenon-holdings.com for additional information.
This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, statements about (i) with respect to OPC, statements with respect to the OPC-Hadera and Tzomet projects, including expected installed capacity and cost, and statements with respect to the pursuit of a licence from the EA for the Tzomet project, statements with respect to the EPC contract with PW for the Tzomet project and statements about the planned maintenance at Rotem and the financial impact of such maintenance, (ii) with respect to ZIM, statements with respect to the 2M alliance and its expected benefits, and (iii) statements with respect to the dividend, including the timing of the dividend and Kenon's expected cash on hand following the dividend and other non-historical matters. These statements are based on Kenon's management's current expectations or beliefs, and are subject to uncertainty and changes in circumstances. These forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond Kenon's control, which could cause the actual results to differ materially from those indicated in such forward-looking statements. Such risks include (i) with respect to OPC, risks relating to a failure to complete the development of the OPC-Hadera and Tzomet projects on a timely basis, within the expected budget, or at all, including risks related to obtaining the EA license and other approvals required to proceed with the Tzomet project and risks relating to the EPC contract for Tzomet and maintenance of Rotem, (ii) with respect to ZIM, risks relating to the 2M alliance, including the risk that ZIM is unable to obtain the benefits of such alliance, (iii) with respect to Kenon, risks relating to the dividend, including the risk that Kenon is unable to distribute the dividend as expected, and (iv) other risks and factors, including those risks set forth under the heading "Risk Factors" in Kenon's Annual Report on Form 20-F filed with the SEC and other filings. Except as required by law, Kenon undertakes no obligation to update these forward-looking statements, whether as a result of new information, future events, or otherwise.
Kenon Holdings Ltd. Jonathan Fisch Director, Investor Relations [email protected] Tel: +65 6351 1780

Exhibit 99.2
Financial Information for the Three and Nine Months Ended September 30, 2018 of Kenon, OPC and Qoros and
Appendix G: Definition of Qoros' Adjusted EBITDA and non-IFRS Reconciliation
Summary Kenon consolidated financial information
| As of September 30, |
As of December 31, |
|
|---|---|---|
| 2018 | 2017 | |
| \$ millions | ||
| Current assets | ||
| Cash and cash equivalents | 275 | 1,417 |
| Short-term investments and deposits | 28 | 7 |
| Trade receivables, net | 43 | 44 |
| Other current assets, including derivatives | 21 | 36 |
| Total current assets | 367 | 1,504 |
| Non-current assets | ||
| Investments in associated companies | 262 | 122 |
| Deposits, loans and other receivables, including derivative instruments | 216 | 107 |
| Deferred payment receivable | 186 | 175 |
| Deferred taxes, net | 1 | - |
| Property, plant and equipment, net | 627 | 616 |
| Intangible assets, net | 2 | 2 |
| Total non-current assets | 1,294 | 1,022 |
| Total assets | 1,661 | 2,526 |
| Current liabilities | ||
| Loans and debentures | 23 | 448 |
| Trade payables | 65 | 59 |
| Other payables, including derivative instruments | 10 | 83 |
| Provisions | - | 44 |
| Income tax payable | 7 | 173 |
| Total current liabilities | 105 | 807 |
| Non-current liabilities | ||
| Loans, excluding current portion | 506 | 504 |
| Debentures, excluding current portion | 79 | 85 |
| Deferred taxes, net | 61 | 52 |
| Income tax payable | 27 | 27 |
| Total non-current liabilities | 673 | 668 |
| Total liabilities | 778 | 1,475 |
| Equity | ||
| Share capital | 602 | 1,267 |
| Shareholder transaction reserve | - | 4 |
| Translation reserve | 4 | (2) |
| Capital reserve | 16 | 19 |
| Accumulated profit / (loss) | 191 | (305) |
| Equity attributable to owners of the Company | 813 | 983 |
| Non-controlling interests | 70 | 68 |
| Total equity | 883 | 1,051 |
| Total liabilities and equity | 1,661 | 2,526 |
| For the nine months ended September 30, |
For the three months ended September 30, |
|||
|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | |
| \$ millions | \$ millions | |||
| Revenue | 279 | 274 | 94 | 97 |
| Cost of sales and services (excluding depreciation) | (188) | (200) | (61) | (69) |
| Depreciation | (23) | (23) | (8) | (7) |
| Gross profit | 68 | 51 | 25 | 21 |
| Selling, general and administrative expenses | (18) | (33) | (6) | (11) |
| Other income | 1 | - | - | - |
| Other expenses | (1) | - | - | - |
| Operating profit | 50 | 18 | 19 | 10 |
| Financing expenses | (24) | (59) | (7) | (15) |
| Financing income | 23 | 4 | 11 | - |
| Financing (expenses) / income, net | (1) | (55) | 4 | (15) |
| Gain on third party investment in Qoros | 504 | - | - | - |
| Fair value loss on derivative asset | (21) | - | (8) | - |
| Write back of financial guarantee | 63 | - | - | - |
| Share in losses of associated companies, net of tax | (72) | (33) | (22) | (11) |
| Profit / (loss) before income taxes | 523 | (70) | (7) | (16) |
| Income taxes | (11) | (8) | (4) | (4) |
| Profit / (loss) for the period from continuing operations | 512 | (78) | (11) | (20) |
| Profit / (loss) for the period from discontinued operations (after tax) | (4) | 66 | (4) | (3) |
| Profit / (loss) for the period | 508 | (12) | (15) | (23) |
| Attributable to: | ||||
| Kenon's shareholders | 496 | (34) | (20) | (23) |
| Non-controlling interests | 12 | 22 | 5 | - |
| Profit / (loss) for the period | 508 | (12) | (15) | (23) |
| Basic/diluted (loss)/profit per share attributable to Kenon's shareholders (in dollars): | ||||
| Basic/diluted profit/(loss) per share | 9.22 | (0.64) | (0.38) | (0.43) |
| Basic/diluted profit/(loss) per share from continuing operations | 9.29 | (1.53) | (0.31) | (0.42) |
| Basic/diluted profit per share from discontinued operations | (0.07) | 0.89 | (0.07) | (0.01) |
| For the nine months ended September 30, |
For the nine months ended September 30, |
||
|---|---|---|---|
| 2018 | 2017 | ||
| \$ millions | |||
| Cash flows from operating activities | |||
| Profit / (loss) for the period | 508 | (12) | |
| Adjustments: | |||
| Depreciation and amortization | 23 | 135 | |
| Financing expenses, net | 1 | 204 | |
| Share in losses of associated companies, net | 72 | 33 | |
| Write back of financial guarantee | (63) | - | |
| Gain on third party investment in Qoros | (504) | - | |
| Fair value loss on derivative asset | 21 | - | |
| Net change in fair value of derivative financial instruments | 1 | - | |
| Write back of other payables | (3) | - | |
| Impairment of assets | - | 20 | |
| Bad debt expense | - | 5 | |
| Other capital gains, net | - | (7) | |
| Share-based payments | 1 | 1 | |
| Income taxes | 15 | 61 | |
| 72 | 440 | ||
| Change in inventories | - | 8 | |
| Change in trade and other receivables | 3 | (119) | |
| Change in trade and other payables | (15) | (42) | |
| Changes in provisions and employee benefits | - | (2) | |
| 60 | 285 | ||
| Income taxes paid, net | (171) | (43) | |
| Net cash (used in)/provided by operating activities | (111) | 242 |
For the nine months ended September 30, 2018 and 2017
| For the nine months ended September 30, |
|||
|---|---|---|---|
| 2018 | 2017 | ||
| \$ millions | |||
| Cash flows from investing activities | |||
| Proceeds from sale of property, plant and equipment | - | 5 | |
| Short-term deposits and loans, net | (27) | (3) | |
| Investment in long term deposits, net | 3 | - | |
| Cash paid for businesses purchased, less cash acquired | (2) | - | |
| Acquisition of property, plant and equipment | (39) | (156) | |
| Acquisition of intangible assets | - | (3) | |
| Interest received | 10 | 5 | |
| Proceeds from dilution of third party investment in Qoros | 260 | - | |
| Receipt/(payment) to release financial guarantee | 18 | (72) | |
| Payment of transaction cost for sales of subsidiaries | (49) | - | |
| Energuate purchase adjustment | - | 10 | |
| Sale of subsidiary, net | - | 1 | |
| Insurance claim | - | 40 | |
| Payment of investment obligation to Qoros | (90) | - | |
| Net cash provided by/(used in) investing activities | 84 | (173) | |
| Cash flows from financing activities | |||
| Dividend paid to non-controlling interests in a subsidiary | (8) | (17) | |
| Proceeds from issuance of shares to holders of non-controlling interests in subsidiaries | - | 110 | |
| Capital distribution | (665) | - | |
| Receipt of long-term loans and issuance of debentures | 28 | 1,314 | |
| Repayment of long-term loans and debentures | (126) | (1,004) | |
| Repayment of short-term credit from banks and others, net | (319) | (116) | |
| Payment of deferred expenses | (1) | - | |
| Bond issuance expenses | - | (20) | |
| Equity issuance expenses | - | (9) | |
| Payment of consent fee and early prepayment fee | - | (32) | |
| Interest paid | (18) | (137) | |
| Net cash (used in)/provided by financing activities | (1,109) | 89 | |
| (Decrease)/Increase in cash and cash equivalents | (1,136) | 158 | |
| Cash and cash equivalents at beginning of the period | 1,417 | 327 | |
| Effect of exchange rate fluctuations on balances of cash and cash equivalents | (6) | 13 | |
| Cash and cash equivalents at end of the period | 275 | 498 |
____________________________________
____________________________________
The following table sets forth selected financial data for Kenon's reportable segments for the periods presented:
| Consolidated | ||||||
|---|---|---|---|---|---|---|
| OPC | Quantum1 | Other2 | Adjustments3 | Results | ||
| (in millions of USD, unless otherwise indicated) | ||||||
| Sales | 279 | - | - | - | 279 | |
| Depreciation and amortization | (23) | - | - | - | (23) | |
| Financing income | 1 | 9 | 45 | (32) | 23 | |
| Financing expenses | (21) | (2) | (33) | 32 | (24) | |
| Write back of financial guarantee | - | 63 | - | - | 63 | |
| Gain on third party investment in Qoros | - | 504 | - | - | 504 | |
| Fair value loss on derivative asset | - | (21) | - | - | (21) | |
| Share in losses of associated companies | - | (49) | (23) | - | (72) | |
| Profit / (Loss) before taxes | 37 | 503 | (17) | - | 523 | |
| Income taxes | (10) | - | (1) | - | (11) | |
| Profit / (Loss) from continuing operations | 27 | 503 | (18) | - | 512 |
(1) Quantum is a wholly-owned subsidiary of Kenon and holds Kenon's interest in Qoros.
(2) Includes the results of Primus; the results of ZIM, as an associated company; as well as Kenon's and IC Green's holding company and general and administrative expenses.
(3) "Adjustments" includes inter-segment financing income and expenses.
| For the nine months ended September 30, 20171 | ||||||
|---|---|---|---|---|---|---|
| OPC | Quantum2 | Other3 | Adjustments4 | Consolidated Results |
||
| (in millions of USD, unless otherwise indicated) | ||||||
| Sales | 274 | - | - | - | 274 | |
| Depreciation and amortization | (23) | - | - | - | (23) | |
| Financing income | 1 | - | 11 | (8) | 4 | |
| Financing expenses | (27) | (9) | (31) | 8 | (59) | |
| Share in (losses) / profits of associated companies | - | (45) | 12 | - | (33) | |
| Profit / (Loss) before taxes | 17 | (54) | (33) | - | (70) | |
| Income taxes | (7) | - | (1) | - | (8) | |
| Profit / (Loss) from continuing operations | 10 | (54) | (34) | - | (78) |
(1) Results during this period have been reclassified to reflect the results of the Inkia power generation and distribution business (which was sold on December 31, 2017) as discontinued operations.
(2) Quantum is a wholly-owned subsidiary of Kenon and holds Kenon's interest in Qoros.
(3) Includes the results of Primus; the results of ZIM, as an associated company; as well as Kenon's and IC Green's holding company and general and administrative expenses.
(4) "Adjustments" includes inter-segment financing income and expenses.
| OPC | Quantum1 | Other2 | Adjustments3 | Consolidated Results |
|
|---|---|---|---|---|---|
| (in millions of USD, unless otherwise indicated) | |||||
| Sales | 94 | - | - | - | 94 |
| Depreciation and amortization | (8) | - | - | - | (8) |
| Financing income | - | 8 | 6 | (3) | 11 |
| Financing expenses | (6) | - | (4) | 3 | (7) |
| Fair value loss on derivative asset | - | (8) | - | - | (8) |
| Share in losses of associated companies | - | (21) | (1) | - | (22) |
| Profit / (Loss) before taxes | 15 | (22) | - | - | (7) |
| Income taxes | (4) | - | - | - | (4) |
| Profit / (Loss) from continuing operations | 11 | (22) | - | - | (11) |
(1) Quantum is a wholly-owned subsidiary of Kenon and holds Kenon's interest in Qoros.
(2) Includes the results of Primus; the results of ZIM, as an associated company; as well as Kenon's and IC Green's holding company and general and administrative expenses.
(3) "Adjustments" includes inter-segment financing income and expenses.
____________________________________
____________________________________
| For the three months ended September 30, 20171 | |||||
|---|---|---|---|---|---|
| OPC | Quantum2 | Other3 | Adjustments4 | Consolidated Results |
|
| Sales | 97 | - | (in millions of USD, unless otherwise indicated) - |
- | 97 |
| Depreciation and amortization | (7) | - | - | - | (7) |
| Financing income | 1 | - | 1 | (2) | - |
| Financing expenses | (5) | (2) | (10) | 2 | (15) |
| Share in losses of associated companies | - | (22) | 11 | - | (11) |
| Profit / (Loss) before taxes | 14 | (24) | (6) | - | (16) |
| Income taxes | (4) | - | - | - | (4) |
| Profit / (Loss) from continuing operations | 10 | (24) | (6) | - | (20) |
(1) Results during this period have been reclassified to reflect the results of the Inkia power generation and distribution business (which was sold on December 31, 2017) as discontinued operations.
(2) Quantum is a wholly-owned subsidiary of Kenon and holds Kenon's interest in Qoros.
(3) Includes the results of Primus; the results of ZIM, as an associated company; as well as Kenon's and IC Green's holding company and general and administrative expenses.
(4) "Adjustments" includes inter-segment financing income and expenses.
| Carrying amounts of investment in associated companies as at |
Equity in the net (losses) / earnings of associated companies | ||||||
|---|---|---|---|---|---|---|---|
| For the nine months ended | For the three months ended | ||||||
| September 30, 2018 |
December 31, 2017 |
September 30, 2018 |
September 30, 2017 |
September 30, 2018 |
September 30, 2017 |
||
| \$ millions | \$ millions | \$ millions | |||||
| ZIM | 95 | 120 | (23) | 12 | (1) | 11 | |
| Qoros | 167 | 2 | (49) | (45) | (21) | (22) | |
| 262 | 122 | (72) | (33) | (22) | (11) | ||
| For the nine months ended September 30, |
For the three months ended September 30, |
||||
|---|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | ||
| (in millions of USD) | (in millions of USD) | ||||
| Sales | 279 | 274 | 94 | 97 | |
| Cost of sales (excluding depreciation and amortization) | (188) | (200) | (61) | (70) | |
| Depreciation and amortization | (23) | (23) | (8) | (7) | |
| Gross profit | 68 | 51 | 25 | 20 | |
| General, selling and administrative expenses | (11) | (8) | (4) | (2) | |
| Operating profit | 57 | 43 | 21 | 18 | |
| Financing expenses | (21) | (27) | (6) | (5) | |
| Financing income | 1 | 1 | - | 1 | |
| Financing expenses, net | (20) | (26) | (6) | (4) | |
| Profit before taxes | 37 | 17 | 15 | 14 | |
| Taxes on income | (10) | (7) | (4) | (4) | |
| Net profit for the period | 27 | 10 | 11 | 10 | |
| Attributable to: | |||||
| Equity holders of the company | 21 | 4 | 9 | 5 | |
| Non-controlling interest | 6 | 6 | 2 | 5 | |
| Net profit for the period ______ |
27 | 10 | 11 | 10 |
(1) Translations of NIS amounts into US Dollars use a rate of 3.56:1 for 2018 and 3.58:1 for 2017
| For the nine months ended September 30, |
For the three months ended September 30, |
|||
|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | |
| (in millions of USD) | (in millions of USD) | |||
| Cash flows provided by operating activities | 86 | 70 | 20 | 20 |
| Cash flows used in investing activities | (74) | (90) | (35) | (28) |
| Cash flows (used in) / provided by financing activities | (23) | 173 | 10 | 71 |
| (Decrease) / Increase in cash and cash equivalents | (11) | 153 | (5) | 63 |
| Effect of exchange rate fluctuations on balances of cash and cash equivalents | (6) | 3 | 2 | 7 |
| Cash and cash equivalents at end of the period | 129 | 179 | 129 | 179 |
| Investments in property, plant and equipment | (39) | (61) | (10) | (23) |
| Total depreciation and amortization | 23 | 23 | 8 | 7 |
| As of | |||
|---|---|---|---|
| September 30, 2018 |
December 31, 2017 |
||
| (in millions of USD) | |||
| Total financial liabilities1 | 609 | 618 | |
| Total monetary assets2 | 229 | 223 | |
| Total equity attributable to the owners | 187 | 173 | |
| Total assets ______ |
955 | 941 | |
Including loans from banks and others and debentures
Including cash and cash equivalents, short-term deposits and restricted cash.
This press release, including the financial tables, presents EBITDA, which is considered to be a non-IFRS financial measure.
OPC defines EBITDA as for each period as net profit before depreciation and amortization, financing expenses, net, and income tax expense. 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. 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 EBITDA as a measure 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, depreciation, capital expenses and other related items.
OPC believes that the disclosure of EBITDA provides transparent and useful information to investors and financial analysts in their review of the company's, or its subsidiaries' 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 EBITDA for the periods presented. Other companies may calculate EBITDA differently, and therefore this presentation of EBITDA may not be comparable to other similarly titled measures used by other companies.
| For the nine months ended September |
|||
|---|---|---|---|
| 2018 | 2017 | ||
| (in USD millions) | |||
| Net profit for the period | 27 | 10 | |
| Depreciation and amortization | 23 | 23 | |
| Financing expenses, net | 20 | 26 | |
| Income tax expense | 10 | 7 | |
| EBITDA | 80 | 66 |
| For the three months ended September 30, |
|||
|---|---|---|---|
| 2018 2017 (in USD millions) |
|||
| Net profit for the period | 11 | 10 | |
| Depreciation and amortization | 8 | 7 | |
| Financing expenses, net | 6 | 4 | |
| Income tax expense | 4 | 4 | |
| EBITDA | 29 | 25 |
The tables below set forth debt, cash and cash equivalents, deposits and restricted cash for OPC's subsidiaries as of September 30, 2018:
| OPC Energy | |||||
|---|---|---|---|---|---|
| OPC-Rotem | OPC-Hadera | Tzomet | & Others | Total OPC | |
| Debt (excluding accrued interest) | 354 | 171 | 84 | - | 609 |
| Cash and cash equivalents and short term deposits | 39 | 27 | 91 | - | 157 |
| Restricted cash (including debt service reserves) | 48 | 2 | 22 | - | 72 |
| Debt service reserves | 26 | - | 12 | - | 38 |
The tables below set forth debt, cash and cash equivalents, deposits and restricted cash for OPC's subsidiaries as of December 31, 2017:
| OPC Energy | |||||
|---|---|---|---|---|---|
| OPC-Rotem | OPC-Hadera | & Others | Total OPC | ||
| Debt (excluding accrued interest) | 383 | 144 | 91 | 618 | |
| Cash and cash equivalents and short term deposits | 38 | 30 | 79 | 147 | |
| Rrestricted cash (including debt service reserves) | 48 | 2 | 26 | 76 | |
| Debt service reserves | 26 | - | 5 | 31 |
The tables below set forth details of sales, generation and purchases of electricity by OPC and availability and net generation of OPC split by the Rotem plant and the Hadera energy center (kWh in millions):
| For the nine months ended September 30, |
For the three months ended September 30, |
||||
|---|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | ||
| Sales to private customers | 2,915 | 2,907 | 942 | 975 | |
| Sales to the system administrator | 70 | 73 | 23 | 11 | |
| Total sales | 2,985 | 2,980 | 965 | 986 |
| For the nine months ended September 30, |
For the three months ended September 30, |
|||
|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | |
| Net generation of electricity | 2,808 | 2,692 | 878 | 902 |
| Purchase of electricity from the system administrator | 177 | 288 | 87 | 84 |
| Total volume of electricity generated and purchases from the system administrator | 2,985 | 2,980 | 965 | 986 |
| For the nine months ended September 30, | ||||
|---|---|---|---|---|
| 2018 | 2017 | |||
| Availability (%) |
Net generation (kWh in millions) |
Availability (%) |
Net generation (kWh in millions) |
|
| Rotem | 98% | 2,746 | 93% | 2,632 |
| Hadera | 97% | 62 | 92% | 61 |
| For the three months ended September 30, | ||||
|---|---|---|---|---|
| 2018 | 2017 | |||
| Availability (%) |
Net generation (kWh in millions) |
Availability (%) |
Net generation (kWh in millions) |
|
| Rotem | 93% | 858 | 99% | 887 |
| Hadera | 99% | 20 | 84% | 16 |
Summary of Qoros' Unaudited Condensed Consolidated Financial Information
| In millions of RMB | For the nine months ended September 30, |
For the three months ended September 30, |
||
|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | |
| Revenue | 4,417 | 984 | 1,531 | 306 |
| Cost of sales | (5,051) | (1,248) | (1,831) | (397) |
| Gross loss | (634) | (264) | (300) | (91) |
| Other income | 36 | 313 | 8 | 4 |
| Research and development expenses | (82) | (81) | (17) | (1) |
| Selling, general and administrative expenses | (499) | (316) | (241) | (115) |
| Other expenses | (2) | (11) | (1) | (2) |
| Loss from operation | (1,181) | (359) | (551) | (205) |
| Finance income | 29 | 8 | 10 | 2 |
| Finance costs | (210) | (259) | (80) | (82) |
| Net finance cost | (181) | (251) | (70) | (80) |
| Loss for the period | (1,362) | (610) | (621) | (285) |
| As of September 30, |
As of December 31, |
|
|---|---|---|
| In millions of RMB | 2018 | 2017 |
| Assets | ||
| Property, plant and equipment | 3,694 | 3,875 |
| Intangible assets | 3,757 | 4,011 |
| Prepayments | 31 | 22 |
| Lease prepayments | 191 | 195 |
| Trade and other receivables | 92 | 91 |
| Equity-accounted investees | 1 | 2 |
| Non-current assets | 7,766 | 8,196 |
| Inventories | 547 | 389 |
| VAT recoverable | 570 | 828 |
| Trade and other receivables | 2,076 | 38 |
| Prepayments | 298 | 173 |
| Pledged deposits | 410 | 26 |
| Cash and cash equivalents | 552 | 77 |
| Current assets | 4,453 | 1,531 |
| Total assets | 12,219 | 9,727 |
| Equity | ||
| Paid-in capital | 16,925 | 10,425 |
| Reserves | - | 54 |
| Accumulated losses | (13,081) | (11,645) |
| Total equity/(deficit) | 3,844 | (1,166) |
| Liabilities | ||
| Loans and borrowings | 3,393 | 4,228 |
| Deferred income | 153 | 161 |
| Trade and other payables | 67 | 1,208 |
| Provisions | 108 | 65 |
| Non-current liabilities | 3,721 | 5,662 |
| Loans and borrowings | 1,527 | 2,511 |
| Trade and other payables | 3,095 | 2,704 |
| Deferred income | 32 | 16 |
| Current liabilities | 4,654 | 5,231 |
| Total liabilities | 8,375 | 10,893 |
| Total equity and liabilities | 12,219 | 9,727 |
This press release presents the Adjusted EBITDA of Qoros, which is a financial metric considered to be a non-IFRS financial measure. Non-IFRS financial measures should be evaluated in conjunction with, and are not a substitute for, IFRS financial measures. The non-IFRS financial information presented herein should not be considered in isolation from or as a substitute for operating profit, net profit or per share data prepared in accordance with IFRS.
Qoros defines Adjusted EBITDA for each period as net loss for the period, excluding net finance costs, depreciation and amortization and Other Income-license rights. 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 or liquidity 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. Adjusted EBITDA presents limitations that impair its use as a measure of our profitability since it does not take into consideration certain costs and expenses that result from our business that could have a significant effect on our net profit, such as financial expenses, taxes, depreciation, capital expenses and other related charges.
Qoros believes that the disclosure of Adjusted EBITDA provides transparent and useful information to investors and financial analysts in their review of Qoros' 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 Qoros' net loss to Adjusted EBITDA for the periods presented. Other companies may calculate Adjusted EBITDA differently, and therefore this presentation of Adjusted EBITDA may not be comparable to other similarly titled measures used by other companies.
| In millions of RMB | For the nine months ended September 30, |
For the three months ended September 30, |
|||
|---|---|---|---|---|---|
| 2018 | 2017 | 2018 | 2017 | ||
| Net loss for the period | (1,362) | (610) | (621) | (285) | |
| Net finance costs | 181 | 251 | 70 | 80 | |
| Depreciation and Amortization | 660 | 293 | 272 | 90 | |
| Other income – license rights | - | (270) | - | - | |
| Adjusted EBITDA | (521) | (336) | (279) | (115) |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.