☐ |
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☒ |
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐ |
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Singapore
|
4911
|
Not Applicable
|
(State or other jurisdiction of
incorporation or organization)
|
(Primary Standard Industrial
Classification Code Number)
|
(I.R.S. Employer
Identification No.)
|
Title of Each Class
|
Name of Each Exchange on Which Registered
|
Ordinary Shares, no par value
|
The New York Stock Exchange
|
U.S. GAAP
☐
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
☒
|
Other
☐
|
1
|
||
1
|
||
A.
|
Directors and Senior Management
|
1
|
B.
|
Advisers
|
1
|
C.
|
Auditors
|
1
|
1
|
||
1
|
||
A.
|
Selected Financial Data
|
1
|
B.
|
Capitalization and Indebtedness
|
9
|
C.
|
Reasons for the Offer and Use of Proceeds
|
9
|
D.
|
Risk Factors
|
9
|
64
|
||
A.
|
History and Development of the Company
|
64
|
B.
|
Business Overview
|
64
|
C.
|
Organizational Structure
|
163
|
D.
|
Property, Plants and Equipment
|
164
|
164
|
||
164
|
||
A.
|
Operating Results
|
185
|
B.
|
Liquidity and Capital Resources
|
206
|
C.
|
Research and Development, Patents and Licenses, Etc.
|
230
|
D.
|
Trend Information
|
230
|
E.
|
Off-Balance Sheet Arrangements
|
231
|
F.
|
Tabular Disclosure of Contractual Obligations
|
231
|
G.
|
Safe Harbor
|
233
|
233
|
||
A.
|
Directors and Senior Management
|
233
|
B.
|
Compensation
|
235
|
C.
|
Board Practices
|
235
|
D.
|
Employees
|
237
|
E.
|
Share Ownership
|
238
|
238
|
||
A.
|
Major Shareholders
|
238
|
B.
|
Related Party Transactions
|
239
|
C.
|
Interests of Experts and Counsel
|
240
|
240
|
||
A.
|
Consolidated Statements and Other Financial Information
|
240
|
B.
|
Significant Changes
|
241
|
241
|
||
A.
|
Offer and Listing Details.
|
241
|
B.
|
Plan of Distribution
|
242
|
C.
|
Markets
|
242
|
D.
|
Selling Shareholders
|
242
|
E.
|
Dilution.
|
242
|
F.
|
Expenses of the Issue
|
242
|
242
|
||
A.
|
Share Capital
|
242
|
B.
|
Constitution
|
242
|
C.
|
Material Contracts
|
254
|
D.
|
Exchange Controls
|
254
|
E.
|
Taxation
|
254
|
F.
|
Dividends and Paying Agents
|
258
|
G.
|
Statement by Experts
|
258
|
H.
|
Documents on Display
|
258
|
I.
|
Subsidiary Information
|
258
|
258
|
||
259
|
||
A.
|
Debt Securities
|
259
|
B.
|
Warrants and Rights
|
259
|
C.
|
Other Securities
|
259
|
D.
|
American Depositary Shares
|
259
|
260
|
||
260
|
||
260
|
||
260
|
||
261
|
||
261
|
||
261
|
||
261
|
||
261
|
||
261
|
||
262
|
||
262
|
||
262
|
||
263
|
||
263
|
||
263
|
||
263
|
· |
I.C. Power Asia Development Ltd. (“ICP”), formerly I.C. Power Ltd., an Israeli holding company with electricity generation and distribution operations in Latin America, the Caribbean and Israel, in which Kenon has an indirect 100% interest;
|
· |
IC Power Ltd. (“IC Power”), formerly IC Power Pte. Ltd, a Singaporean holding company, in which Kenon has a direct 100% interest. IC Power holds a direct 100% interest in ICP;
|
· |
Qoros Automotive Co., Ltd. (“Qoros”), a Chinese automotive company based in China, in which Kenon has a 50% interest;
|
· |
ZIM Integrated Shipping Services, Ltd. (“ZIM”), an Israeli global container shipping company, in which Kenon has a 32% interest; and
|
· |
Primus Green Energy, Inc. (“Primus”), a New Jersey corporation which is an innovative developer of an alternative fuel technology, in which Kenon, through IC Green, has a 91% interest.
|
· |
“Ansonia” means Ansonia Holdings Singapore B.V., a company organized under the laws of Singapore, which owns approximately 58% of the outstanding shares of Kenon;
|
· |
“HelioFocus” means HelioFocus Ltd., an Israeli corporation, in which Kenon, through IC Green, has a 70% interest, and which is currently in a liquidation process;
|
· |
“IC” means Israel Corporation Ltd., an Israeli corporation traded on the Tel Aviv Stock Exchange, or the “TASE,” and Kenon’s former parent;
|
· |
“IC Green” means IC Green Energy Ltd., an Israeli corporation, which holds Kenon’s equity interests in Primus and HelioFocus;
|
· |
“Petrotec” means Petrotec AG, a German company listed on the Frankfurt Stock Exchange, which IC Green sold in December 2014;
|
· |
“Quantum” means Quantum (2007) LLC, a Delaware limited liability company, which is the direct owner of our 50% interest in Qoros;
|
· |
“our businesses” shall refer to each of our subsidiaries and associated companies, collectively, as the context may require;
|
· |
“spin-off” shall refer to (i) IC’s January 7, 2015 contribution to Kenon of its interests in each of IC Power, Qoros, ZIM, Tower, Primus, HelioFocus and REG, as well as other intermediate holding companies related to these entities, and (ii) IC’s January 9, 2015 distribution of Kenon’s issued and outstanding ordinary shares, via a dividend-in-kind, to IC’s existing shareholders; and
|
· |
“Tower” means Tower Semiconductor Ltd., an Israeli specialty foundry semiconductor manufacturer, listed on the NASDAQ stock exchange, or “NASDAQ,” and the TASE.
|
· |
IC Power’s Operating Companies, Assets under Development, Pipeline Projects and Other Relevant Businesses:
|
· |
“Acter Holdings” means Inkia Holdings (Acter) Limited, a Cayman Islands corporation through which IC Power held its interest in Southern Cone Power Perú S.A.;
|
· |
“Agua Clara” means IC Power DR Operations S.A.S., a Dominican Republic corporation;
|
· |
“Amayo I” means Consorcio Eólico Amayo S.A., a Panamanian corporation;
|
· |
“Amayo II” means Consorcio Eólico Amayo (Fase II) S.A., a Panamanian corporation;
|
· |
“CDA” means Cerro del Águila S.A., a Peruvian corporation;
|
· |
“Cenérgica” means Cenérgica, S.A. de C.V., a Salvadorian corporation;
|
· |
“Central Cardones” means Central Cardones S.A., a Chilean corporation;
|
· |
“CEPP” means Compañía de Electricidad de Puerto Plata S.A., a Dominican Republic corporation;
|
· |
“COBEE” means Compañía Boliviana de Energía Eléctrica S.A., a Canadian corporation;
|
· |
“Colmito” means Termoeléctrica Colmito Ltda., a Chilean corporation;
|
· |
“Corinto” means Empresa Energética Corinto Ltd., a Cayman Islands corporation;
|
· |
“DEOCSA” means Distribuidora de Electricidad de Occidente, S.A., a Guatemalan corporation;
|
· |
“DEORSA” means Distribuidora de Electricidad de Oriente, S.A., a Guatemalan corporation;
|
· |
“Enel Generación Perú” means Enel Generación Perú S.A.A. Enel Generación Perú previously operated under the name Edegel;
|
· |
“Energuate” means DEORSA and DEOCSA, collectively. Energuate is the trade name of IC Power’s Guatemalan distribution businesses DEORSA and DEOCSA. Energuate is not a legal entity;
|
· |
“Generandes” means Generandes Perú S.A., a Peruvian corporation through which IC Power held its indirect interest in Enel Generación Perú;
|
· |
“Guatemel” means Comercializadora Guatemalteca Mayorista de Electricidad, S.A., a Guatemalan corporation;
|
· |
“Hadera Paper” means Hadera Paper Ltd., an Israeli corporation;
|
· |
“ICPDH” means IC Power Distribution Holdings Pte. Ltd., a Singaporean corporation;
|
· |
“ICPI” means IC Power Israel Ltd., an Israeli corporation;
|
· |
“ICPNH” means IC Power Nicaragua Holdings, a Cayman Islands corporation, formerly known as AEI Nicaragua Holdings Ltd., or AEI Nicaragua;
|
· |
“Inkia” means Inkia Energy Limited, a Bermudian corporation;
|
· |
“JPPC” means Jamaica Private Power Company Ltd., a Jamaican corporation;
|
· |
“Kallpa” means Kallpa Generación S.A., a Peruvian corporation;
|
· |
“Kanan” means Kanan Overseas I. Inc., a Panamanian corporation;
|
· |
“Nejapa” means Nejapa Power Company S. de R.L., a Panamanian corporation;
|
· |
“OIP” means Overseas Investments Peru S.A., a Peruvian corporation;
|
· |
“OPC-Rotem” means O.P.C. Rotem Ltd., an Israeli corporation;
|
· |
“OPC-Hadera” is the trade name of Advanced Integrated Energy Ltd., an Israeli corporation;
|
· |
“Pedregal” means Pedregal Power Company S.de.R.L, a Panamanian corporation;
|
· |
“Puerto Quetzal” means Puerto Quetzal Power L.L.C., a Delaware limited liability company;
|
· |
“RECSA” means Redes Eléctricas de Centroamérica, S.A., a Guatemalan corporation;
|
· |
“Samay I” means Samay I S.A., a Peruvian corporation;
|
· |
“Surpetroil” means Surpetroil S.A.S., a Colombian corporation; and
|
· |
“Tipitapa Power” means Tipitapa Power Company Ltd., a Cayman Islands corporation.
|
· |
IC Power’s Regulatory Bodies and Electricity System Coordination Entities
|
· |
“AMM” means Wholesale Market Administrator (
Administrador del Mercado Mayorista
), a private entity that coordinates the operation of the generation facilities and international interconnections and transmission lines that form Guatemalan National Electricity System;
|
· |
“ANA” means the National Water Authority of Peru
(Autoridad Nacional del Agua
);
|
· |
“CND” means the National Dispatch Center of Panama (
Centro Nacional de Despacho
);
|
· |
“CNDC” means, as applicable, (i) the National Dispatch Committee of Bolivia (
Comité Nacional de Despacho de Carga
), a governmental entity responsible for planning and coordinating the operation of the generation, transmission and distribution systems that form the SIN in Bolivia or (ii) the National Dispatch Center of Nicaragua (
Centro Nacional de Despacho de Cargo
), a governmental entity responsible for the management of Nicaragua’s electricity market and national interconnected electrical system;
|
· |
“CNEE” means the National Electric Energy Commission of Guatemala (
Comisión Nacional de Energia Electrica
), which was established pursuant to the General Electricity Law of 1996, Decree 93-96, or General Electricity Law (
Ley General de Electricidad
) and acts as a technical arm of the MEM and which determines the transmission and distribution tariffs and is responsible for ensuring compliance with Guatemalan electricity laws;
|
· |
“COES” means the Committee for the Economic Operation of the System (
Comité de Operación Económica del Sistema Interconectado Nacional
), an independent and private Peruvian entity composed of qualified participants undertaking activities in SEIN which is responsible for planning and coordinating the operation of the generation, transmission and distribution systems that form the SEIN;
|
· |
“EA” means the Electricity Authority in Israel, which was established pursuant to the Electricity Sector Law to regulate and supervise, among other things, the provision of essential electric services in Israel and electricity tariffs and, which replaced the previous regulator, Israel’s Public Utilities Authority (Electricity), or the PUAE, on January 1, 2016;
|
· |
“Guatemalan National Electricity System” means the Guatemalan national electricity system, which comprises the set of premises, facilities, power plants, transmission lines, substations, distribution grids, electric equipment, loading centers, including all of the electric infrastructure used to supply electricity, whether or not interconnected, within which electric power is transmitted among the country’s several regions;
|
· |
“IEC” means Israel Electric Corporation, a government-owned entity, which generates and supplies the majority of electricity in Israel, transmits and distributes all of the electricity in Israel, acts as the system operator of Israel’s electricity system, determines the dispatch order of generation units, grants interconnection surveys, and sets spot prices, among other roles;
|
· |
“INDECOPI” means the National Institute for the Defense of Competition and Intellectual Property Protection (
Instituto Nacional de Defensa de la Competencia y de la Protección de la Propiedad Intelectual
), the Peruvian antitrust and intellectual property regulator;
|
· |
“INDE” means the National Electrification Institute of Guatemala (
Instituto Nacional de Electrificación
), a state entity in charge of development of local power production pursuant to the INDE Statutory Law (
Ley Orgánica del Instituto Nacional de Electrificación
) and consequently in accordance with the General Electricity Law. This entity operates through its three divisions:
Empresa de Generación de Energía Eléctrica
(EGEE), which is responsible for power generation,
Empresa de Transporte y Control de Energía Eléctrica
(ETCEE), which is responsible for transmission and
Empresa de Comercialización de Energía
(ECOE), which is responsible for trading;
|
· |
“MEM” means the Ministry of Energy and Mines of Guatemala (
Ministerio de Energía y Minas
), which is responsible for enforcing the General Electricity Law and the related regulations and for the coordination of policies between CNEE and the AMM and overseeing energy and mining sectors in Guatemala;
|
· |
“MINEM” means the Ministry of Energy and Mines of Peru (
Ministerio de Energía y Minas
), which is responsible for, among other things, setting national energy policy, proposing and adopting laws and regulations to supervise the energy sector and granting concessions and authorizations to entities who wish to operate in power generation, transmission or distribution in Peru;
|
· |
“OC” means the Coordinating Body (
Organismo Coordinador
), a Dominican governmental authority whose function is to plan and coordinate the operations of the generation, transmission and distribution systems that form the national interconnected electrical system of the Dominican Republic (
Sistema Eléctrico Nacional Interconectado
);
|
· |
“OEFA” means the Organization of Supervision and Environmental Assessment (
Organismo de Evaluacióny Fiscalización Ambiental
), the Peruvian governmental body responsible for the power plants’ compliance with environmental regulations;
|
· |
“OSINERGMIN” means the Supervisory Body of Investment in Energy and Mining (
Organismo Supervisor de la Inversión en Energía y Minería
), a Peruvian governmental authority which is responsible for, among other things, ensuring that companies comply with the rules and regulations applicable to the energy industry in Peru and for setting the tariffs to be charged to regulated customers;
|
· |
“PUAE” means Israel’s Public Utilities Authority (Electricity), which, prior to January 1, 2016, regulated and supervised, among other things, the provision of essential electric services in Israel and electricity tariffs. The PUAE was replaced by the EA on January 1, 2016;
|
· |
“Salvadorian CNE” means the National Energy Commission of El Salvador (
Comisión Nacional de Energía
), a governmental entity which is responsible for proposing and adopting policies and regulations for the Salvadorian energy sector;
|
· |
“SEIN” means the national interconnected electrical system of Peru (
Sistema Eléctrico Interconectado Nacional
);
|
· |
“SENACE” means the National Service for Environmental Certification of Sustainable Investments of Peru (
Servicio Nacional de Certificación Ambiental para las Inversiones Sostenibles
), a Peruvian specialized technical governmental agency in charge of reviewing and approving detailed environmental impact assessments related to projects involving activities, works or services that may cause significant impacts to the environment;
|
· |
“SIC” means the national interconnected electrical system of Chile (
Sistema Interconectado Central
);
|
· |
“SIEPAC” means Central American Electrical Interconnection System (
Sistema de Interconexión Eléctrica de los Países de América Central
) that connects the transmission systems of Nicaragua, Panama, Costa Rica, Honduras, El Salvador and Guatemala through a 230 KW transmission line;
|
· |
“SIGET” means the General Superintendency of Electricity and Telecommunications (
Superintendencia General de Electricidad y Telecomunicaciones
), a Salvadorian entity which is responsible for ensuring that companies comply with the rules and regulations passed by the Salvadorian CNE, as well as other laws that are applicable to the energy industry in El Salvador;
|
· |
“SIN” means a national system formed by generation plants, the interconnected grid, regional transmission lines, distribution lines and consumer loads (
Sistema Interconectado Nacional
) in each of Bolivia, Colombia and Guatemala;
|
· |
“SING” means the Interconnected System of Norte Grande of Chile (
Sistema Interconectado Norte Grande
); and
|
· |
“UPME” means the Mining and Energy Planning Unit (
Unidad de Planeación Minero Energética
), a special administrative unit of the Ministry of Mines and Energy of Colombia.
|
· |
Industry and Other Terms Relevant to IC Power’s Operations
|
· |
“availability factor” means the percentage of hours a power generation unit is available for generation of electricity in the relevant period, whether or not the unit is actually dispatched or used for generating power;
|
· |
“Btu” means British thermal units;
|
· |
“CAGR” means compound annual growth rate;
|
· |
“COD” means the commercial operation date of a development project;
|
· |
“distribution” refers to the transfer of electricity from the transmission lines at grid supply points and its delivery to consumers at lower voltages through a distribution system;
|
· |
“EPC” means engineering, procurement and construction;
|
· |
“firm capacity” means the amount of energy available for production that, pursuant to applicable regulations, must be guaranteed to be available at a given time for injection to a certain power grid;
|
· |
“greenfield projects” means projects constructed on unused land with no need to demolish or remodel existing structures;
|
· |
“GWh” means gigawatt hours (one GWh is equal to 1,000 MWh);
|
· |
“Heat rate” means the number of British thermal units, or Btus, of energy contained in the fuel required to produce a kilowatt-hour of energy (btu/kWh) for thermal plants;
|
· |
“HFO” means heavy fuel oil;
|
· |
“hydro” means hydroelectric;
|
· |
“IC Power’s capacity” or “IC Power’s installed capacity” means, with respect to each asset, 100% of the capacity of such asset, regardless of IC Power’s ownership interest in the entity that owns such asset;
|
· |
“proportionate capacity” means, with respect to each asset, the proportionate capacity of such asset, as determined by IC Power’s ownership interest in the entity that owns such asset;
|
· |
“installed capacity” means the intended full-load sustained output of energy that a generation unit is designed to produce (also referred to as name-plate capacity);
|
· |
“IPP” means independent power producer, excluding co-generators and generators for self-consumption;
|
· |
“kWh” means kilowatts per hour;
|
· |
“MW” means megawatts (one MW is equal to 1,000 kilowatts or KW);
|
· |
“MWh” means megawatt per hour;
|
· |
“OEM” means original equipment manufacturer;
|
· |
“PPA” means power purchase agreement;
|
· |
“transmission” refers to the bulk transfer of electricity from generating facilities to the distribution system at load center station in which the electricity is stabilized by means of the transmission grid;
|
· |
“VAD” means the Value Added by Distribution (
Valor Agregado de Distribución
) charge that is set by the CNEE;
|
· |
“VNR” means variable transmission revenue and VNR of transmission system is the estimated cost of replicating a “model” transmission system including an estimated return on capital;
|
· |
“VNR of the transmission system” means the estimated cost of replacing a “model” transmission system, including an estimated return on capital; and
|
· |
“weighted average availability” refers to the number of hours that a generation facility is available to produce electricity divided by the total number of hours in a year.
|
RMB/U.S. Dollar
|
||||||||||||||||
Year
|
Period end
1
|
Average rate
2
|
High
|
Low
|
||||||||||||
2012
|
6.2301
|
6.2990
|
6.3879
|
6.2221
|
||||||||||||
2013
|
6.0537
|
6.1412
|
6.2438
|
6.0537
|
||||||||||||
2014
|
6.2046
|
6.1701
|
6.2591
|
6.0402
|
||||||||||||
2015
|
6.4778
|
6.2869
|
6.4896
|
6.1870
|
||||||||||||
2016
|
6.9430
|
6.6549
|
6.9580
|
6.4480
|
1. |
Represents the closing exchange rate on the last business day of the applicable period.
|
2. |
Represents the average of the closing exchange rates on the last business day of each month during the relevant one-year periods.
|
RMB/U.S. Dollar
|
||||||||
Month
|
High
|
Low
|
||||||
October 2016
|
6.7819
|
6.6685
|
||||||
November 2016
|
6.9195
|
6.7534
|
||||||
December 2016
|
6.9580
|
6.8771
|
||||||
January 2017
|
6.9575
|
6.8360
|
||||||
February 2017
|
6.8821
|
6.8517
|
||||||
March 2017
|
6.9132
|
6.8687
|
||||||
April 2017 (through April 14)
|
6.8988
|
6.8832
|
· |
our goals and strategies;
|
· |
our capital commitments and/or intentions with respect to each of our businesses;
|
· |
our ability to implement, successfully or at all, our strategies for us and for each of our businesses;
|
· |
our capital allocation principles, as set forth in “
Item 4.B Business Overview
”;
|
· |
the funding requirements, strategies, and business plans of our businesses;
|
· |
the potential listing, offering, distribution or monetization of our businesses and the anticipated timing thereof;
|
· |
expected trends in the industries in which each of our businesses operate, including trends relating to the growth of a particular market;
|
· |
our expected tax status and treatment;
|
· |
our intention to borrow funds from our businesses, and the amount and the timing of such borrowings;
|
· |
fluctuations in the availability and prices of commodities purchased by, or in competition with, our businesses;
|
· |
statements relating to litigation and/or regulatory proceedings;
|
· |
the expected effect of new accounting standards on Kenon;
|
· |
with respect to IC Power:
|
· |
expected supply and demand trends in the Peruvian power market;
|
· |
the expected cost and timing of commencement and completion of construction and development projects, as well as the anticipated installed capacities and business results of such acquisitions or projects;
|
· |
its strategy to source and finance new, development and acquisition projects;
|
· |
expected macroeconomic trends in certain of the countries in which IC Power currently operates;
|
· |
its strategy to source and enter into long-term PPAs, and turnkey agreements and the amounts to be paid under such agreements, and the expected effect of such PPAs on IC Power’s results of operations;
|
· |
expected increased demand in certain of the power generation markets where IC Power currently operates or may operate in the future;
|
· |
expected trends in energy consumption, particularly in Latin America;
|
· |
the expected stages of the Samay I plant;
|
· |
its anticipated capital expenditures, including the expected sources of funding for capital expenditures;
|
· |
its strategy to improve service standards, reduce interruptions and improve customer service for its distribution business;
|
· |
the expected revenues under its PPAs;
|
· |
the expected effect of fluctuations in exchange rates and currency on IC Power’s results;
|
· |
its strategy to acquire additional generation and distribution businesses;
|
· |
the expected cash flows from its distribution businesses;
|
· |
future subsidies available to IC Power’s businesses and distribution customers;
|
· |
expected trends in electrification levels in Guatemala;
|
· |
the competitive landscape within Energuate’s service areas;
|
· |
its expected ability to enter into or renew its PPAs;
|
· |
expected coverage under its insurance policies;
|
· |
the expected water supply for IC Power’s hydroelectric plants;
|
· |
its strategy to extend the final maturity of or refinance existing indebtedness;
|
· |
the expected use of the proceeds of its indebtedness;
|
· |
the expected impairment of IC Power’s Colombian assets;
|
· |
the price and volume of gas available to OPC-Rotem and other IPPs in Israel; and
|
· |
the potential nationalization of operating assets;
|
· |
with respect to Qoros:
|
· |
Qoros’ expectation to renew or refinance its working capital facilities to support its continued operations and development;
|
· |
Qoros’ strategy to increase its sales volumes;
|
· |
Qoros’ expected sales volumes;
|
· |
expected growth in the Chinese passenger vehicle market, particularly within the C-segment, C-segment SUV and New Energy Vehicle, or NEV, markets;
|
· |
expected pricing trends in the Chinese passenger vehicle market;
|
· |
Qoros’ liquidity position and Qoros’ expected use of proceeds of funds it may receive;
|
· |
Qoros’ strategy to develop its dealer network;
|
· |
the assumptions used in Qoros’ impairment analysis, including assumptions related to future sales volumes and price, operating expenses, and the availability of funding, including certain subsidies from local Chinese governments during the projection period;
|
· |
expected increase in environmental regulations and the expected effect of such regulations on Qoros’ business;
|
· |
Qoros’ agreement to have certain principal payments deferred;
|
· |
Qoros’ ability to increase its production capacity;
|
· |
the terms of any shareholder loans which Kenon may provide Qoros;
|
· |
the potential investment by Yibin into Qoros, including the use of the proceeds and the terms of such investment;
|
· |
Qoros’ ability to launch new models using its existing platform, to the extent that demand for its vehicles increases; and
|
· |
the expected development of the NEV market in China, including expected trends regarding government subsidies for the purchase of NEVs and the growth of NEV infrastructure.
|
· |
with respect to ZIM:
|
· |
the assumptions used in Kenon’s and ZIM’s impairment analysis with respect to Kenon’s investment in ZIM, and ZIM’s assets, respectively, including with respect to expected fuel price, freight rates, demand trends;
|
· |
ZIM’s strategy with respect to its debt obligations;
|
· |
modifications with respect to its and other shipping companies’ operating fleet and lines, including the utilization of larger vessels within certain trade zones and modifications made in light of environmental regulations; and
|
· |
trends related to the global container shipping industry, including with respect to fluctuations in container supply, industry consolidation, demand, bunker prices and charter/freights rates;
|
· |
with respect to Primus:
|
· |
its strategy;
|
· |
its plans to raise capital;
|
· |
Primus’ potential customers;
|
· |
its project pipeline; and
|
· |
its potential sources of revenue.
|
Year Ended December 31,
|
||||||||||||||||||||
2016
|
2015
|
2014
|
2013
1
|
2012
1
|
||||||||||||||||
(in millions of USD, except share data)
|
||||||||||||||||||||
Statements of Profit and Loss Data
2
|
||||||||||||||||||||
Revenues from sale of electricity
|
$
|
1,874
|
$
|
1,289
|
$
|
1,372
|
$
|
873
|
$
|
577
|
||||||||||
Cost of sales and services (excluding depreciation)
|
(1,359
|
)
|
(863
|
)
|
(981
|
)
|
(594
|
)
|
(395
|
)
|
||||||||||
Depreciation
|
(160
|
)
|
(111
|
)
|
(100
|
)
|
(70
|
)
|
(51
|
)
|
||||||||||
Gross profit
|
$
|
355
|
$
|
315
|
$
|
291
|
$
|
209
|
$
|
131
|
||||||||||
Selling, general and administrative expenses
|
(147
|
)
|
(104
|
)
|
(131
|
)
|
(73
|
)
|
(69
|
)
|
||||||||||
Gain from distribution of dividend in kind
|
—
|
210
|
—
|
—
|
—
|
|||||||||||||||
Gain from disposal of investees
|
—
|
—
|
157
|
—
|
5
|
|||||||||||||||
Gain on bargain purchase
|
—
|
—
|
68
|
1
|
—
|
|||||||||||||||
Impairment of assets and investments
|
(72
|
)
|
(6
|
)
|
(48
|
)
|
—
|
—
|
||||||||||||
Dilution gains from reduction in equity interest held in associates
|
—
|
33
|
—
|
—
|
—
|
|||||||||||||||
Other expenses
|
(5
|
)
|
(7
|
)
|
(14
|
)
|
(5
|
)
|
—
|
|||||||||||
Other income
|
21
|
15
|
51
|
5
|
12
|
|||||||||||||||
Operating profit from continuing operations
|
$
|
152
|
$
|
456
|
$
|
374
|
$
|
137
|
$
|
79
|
||||||||||
Financing expenses
|
(190
|
)
|
(124
|
)
|
(110
|
)
|
(69
|
)
|
(39
|
)
|
||||||||||
Financing income
|
19
|
13
|
16
|
5
|
3
|
|||||||||||||||
Financing expenses, net
|
$
|
(171
|
)
|
$
|
(111
|
)
|
$
|
(94
|
)
|
$
|
(64
|
)
|
$
|
(36
|
)
|
|||||
Provision of financial guarantee
|
(130
|
)
|
—
|
—
|
—
|
—
|
||||||||||||||
Share in losses of associated companies, net of tax
3
|
(186
|
)
|
(187
|
)
|
(171
|
)
|
(127
|
)
|
(52
|
)
|
||||||||||
Profit / (loss) from continuing operations before income taxes
|
$
|
(335
|
)
|
$
|
158
|
$
|
109
|
$
|
(54
|
)
|
$
|
(9
|
)
|
|||||||
Income taxes
|
(59
|
)
|
(62
|
)
|
(103
|
)
|
(49
|
)
|
(20
|
)
|
||||||||||
Profit / (loss) for the year from continuing operations
|
(394
|
)
|
$
|
96
|
$
|
6
|
$
|
(103
|
)
|
$
|
(29
|
)
|
||||||||
Profit / (loss) for the year from discontinued operations (after taxes)
4
|
—
|
—
|
$
|
471
|
$
|
(513
|
)
|
$
|
(409
|
)
|
||||||||||
Profit / (loss) for the year
|
$
|
(394
|
)
|
$
|
96
|
$
|
477
|
$
|
(616
|
)
|
$
|
(438
|
)
|
|||||||
Attributable to:
|
||||||||||||||||||||
Kenon’s shareholders
|
$
|
(412
|
)
|
$
|
73
|
$
|
458
|
$
|
(631
|
)
|
$
|
(450
|
)
|
|||||||
Non-controlling interests
|
18
|
23
|
19
|
15
|
12
|
|||||||||||||||
Profit / (loss) for the year attributable to Kenon’s shareholders derived from:
|
||||||||||||||||||||
IC Power
|
$
|
3
|
$
|
63
|
$
|
199
|
$
|
61
|
$
|
59
|
||||||||||
Qoros
|
(143
|
)
|
(196
|
)
|
(175
|
)
|
(127
|
)
|
(54
|
)
|
||||||||||
ZIM
|
(54
|
)
|
1
|
(142
|
)
|
(533
|
)
|
(432
|
)
|
|||||||||||
Gain from ZIM in light of deconsolidation and change to associated company
|
—
|
—
|
609
|
—
|
—
|
|||||||||||||||
Tower
|
—
|
(1
|
)
|
10
|
(27
|
)
|
(21
|
)
|
||||||||||||
Impairment of ZIM
|
(72
|
)
|
—
|
—
|
—
|
—
|
||||||||||||||
Provision of financial guarantee
|
(130
|
)
|
—
|
—
|
—
|
—
|
||||||||||||||
Gain from distribution of dividend in kind
|
—
|
210
|
—
|
—
|
—
|
|||||||||||||||
Other
5
|
(16
|
)
|
(4
|
)
|
(43
|
)
|
(5
|
)
|
(2
|
)
|
||||||||||
Total profit / (loss) for the year attributable to Kenon’s shareholders
|
$
|
(412
|
)
|
$
|
73
|
$
|
458
|
$
|
(631
|
)
|
$
|
(450
|
)
|
|||||||
Basic/diluted (loss)/profit per share attributable to Kenon’s shareholders (in dollars):
|
||||||||||||||||||||
Basic/diluted profit/(loss) per share
|
(7.67
|
)
|
1.36
|
8.58
|
(11.82
|
)
|
(8.43
|
)
|
||||||||||||
Basic/diluted profit/(loss) per share from continuing operations
|
(7.67
|
)
|
1.36
|
(0.23
|
)
|
(2.13
|
)
|
(0.77
|
)
|
|||||||||||
Basic/diluted profit/(loss) per share from discontinued operations
|
—
|
—
|
8.81
|
(9.69
|
)
|
(7.66
|
)
|
|||||||||||||
Cash and cash equivalents
|
$
|
327
|
$
|
384
|
$
|
610
|
$
|
671
|
$
|
414
|
||||||||||
Short-term investments and deposits
|
90
|
309
|
227
|
30
|
89
|
|||||||||||||||
Trade receivables, net
|
284
|
124
|
181
|
358
|
323
|
|||||||||||||||
Other current assets, including derivatives
|
50
|
45
|
59
|
98
|
83
|
|||||||||||||||
Income tax receivable
|
11
|
4
|
4
|
7
|
15
|
|||||||||||||||
Inventories
|
92
|
51
|
55
|
150
|
174
|
|||||||||||||||
Total current assets
|
854
|
916
|
1,136
|
$
|
1,314
|
$
|
1,098
|
|||||||||||||
Total non-current assets
6
|
4,284
|
3,567
|
3,184
|
4,671
|
4,880
|
|||||||||||||||
Total assets
|
$
|
5,138
|
$
|
4,483
|
$
|
4,320
|
$
|
5,985
|
$
|
5,978
|
||||||||||
Total current liabilities
|
1,045
|
653
|
$
|
497
|
$
|
2,925
|
$
|
1,172
|
||||||||||||
Total non-current liabilities
|
$
|
3,199
|
$
|
2,566
|
$
|
2,385
|
$
|
2,113
|
$
|
3,357
|
||||||||||
Equity attributable to the owners of the Company
|
681
|
1,061
|
1,230
|
710
|
1,214
|
|||||||||||||||
Share capital
|
$
|
1,267
|
$
|
1,267
|
—
|
—
|
—
|
|||||||||||||
Total equity
|
$
|
894
|
$
|
1,264
|
$
|
1,438
|
$
|
947
|
$
|
1,449
|
||||||||||
Total liabilities and equity
|
$
|
5,138
|
$
|
4,483
|
$
|
4,320
|
$
|
5,985
|
$
|
5,978
|
||||||||||
Basic/Diluted weighted average common shares outstanding used in calculating profit/(loss) per share (thousands)
|
53,720
|
53,649
|
53,383
|
7
|
53,383
|
7
|
53,383
|
7
|
||||||||||||
Statements of Cash Flow Data
|
||||||||||||||||||||
Net cash provided by operating activities
|
$
|
162
|
$
|
290
|
$
|
410
|
$
|
257
|
$
|
169
|
||||||||||
Net cash used in investing activities
|
(400
|
)
|
(737
|
)
|
(883
|
)
|
(278
|
)
|
(320
|
)
|
||||||||||
Net cash provided by financing activities
|
175
|
233
|
430
|
281
|
122
|
|||||||||||||||
(Decrease) / increase in cash and cash equivalents
|
(63
|
)
|
(214
|
)
|
(42
|
)
|
260
|
(29
|
)
|
1. |
Results during these periods have been reclassified to reflect the discontinued operations of ZIM and Petrotec. For further information, see Note 28 to our financial statements included in this annual report.
|
2. |
Consists of the consolidated results of IC Power and Primus for 2012 through 2013 and, from June 30, 2014, the consolidated results of HelioFocus; prior to this date, Kenon did not consolidate HelioFocus’ results of operations.
|
3. |
Includes Kenon’s share in ZIM’s loss for the six months ended December 31, 2014 and the years ended December 31, 2015 and 2016. As from July 1, 2014, Kenon accounted for ZIM’s results of operations pursuant to the equity method of accounting.
|
4. |
Consists of (i) ZIM’s results of operations for 2012 through 2013 and the six months ended June 30, 2014 and (ii) Petrotec’s results of operations for 2012 through 2014.
|
5. |
Consists of the elimination of intercompany finance income until 2014, Kenon’s general and administrative expenses, finance expenses, the results of Primus and gain from reductions in equity invested. From June 30, 2014, also includes the consolidated results of HelioFocus.
|
6. |
Includes Kenon’s associated companies: (i) Qoros, (ii) Tower (until June 30, 2015), (iii) from June 30, 2014, ZIM; and (iv) prior to June 30, 2014, HelioFocus.
|
7. |
Based on 53,383,015 shares which were issued as of January 7, 2015, the date of our spin-off from IC.
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||
IC Power
Generation
|
IC Power Distribution
|
Qoros
1
|
Other
2
|
Adjustments
3
|
Consolidated Results
|
|||||||||||||||||||
(in millions of USD, unless otherwise indicated) | ||||||||||||||||||||||||
Sales
|
$
|
1,365
|
$
|
509
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
1,874
|
||||||||||||
Depreciation and amortization
|
(157
|
)
|
(15
|
)
|
—
|
—
|
—
|
(172
|
)
|
|||||||||||||||
Impairment of assets and investments
|
—
|
—
|
—
|
(72
|
)
|
—
|
(72
|
)
|
||||||||||||||||
Financing income
|
10
|
4
|
—
|
17
|
(12
|
)
|
19
|
|||||||||||||||||
Financing expenses
|
(166
|
)
|
19
|
—
|
17
|
(12
|
)
|
190
|
||||||||||||||||
Share in (losses) income of associated companies
|
1
|
—
|
(143
|
)
|
(44
|
)
|
—
|
(186
|
)
|
|||||||||||||||
Provision of financial guarantee
|
—
|
—
|
—
|
(130
|
)
|
—
|
(130
|
)
|
||||||||||||||||
Income (loss) before taxes
|
$
|
31
|
$
|
47
|
$
|
(143
|
)
|
$
|
(270
|
)
|
$
|
—
|
$
|
(335
|
)
|
|||||||||
Income taxes
|
(45
|
)
|
(12
|
)
|
—
|
(2
|
)
|
—
|
(59
|
)
|
||||||||||||||
Income (loss) from continuing operations
|
$
|
(14
|
)
|
$
|
35
|
$
|
(143
|
)
|
$
|
(272
|
)
|
$
|
—
|
$
|
(394
|
)
|
||||||||
Attributable to:
|
||||||||||||||||||||||||
Kenon’s shareholders
|
(29
|
)
|
32
|
(143
|
)
|
(272
|
)
|
—
|
(412
|
)
|
||||||||||||||
Non-controlling interests
|
15
|
3
|
—
|
—
|
—
|
18
|
||||||||||||||||||
Segment assets
4
|
$
|
4,217
|
$
|
600
|
$
|
—
|
$
|
113
|
5
|
$
|
—
|
$
|
4,930
|
|||||||||||
Investments in associated companies
|
8
|
—
|
118
|
82
|
—
|
208
|
||||||||||||||||||
Segment liabilities
|
3,462
|
542
|
—
|
240
|
6
|
—
|
4,244
|
|||||||||||||||||
Capital expenditure
7
|
262
|
28
|
—
|
—
|
—
|
290
|
||||||||||||||||||
Adjusted EBITDA
|
$
|
343
|
8
|
$
|
77
|
9
|
$
|
—
|
$
|
(24
|
)
10
|
$
|
—
|
$
|
396
|
|||||||||
Percentage of consolidated revenues
|
73
|
%
|
27
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
100
|
%
|
||||||||||||
Percentage of consolidated assets
|
82
|
%
|
12
|
%
|
2
|
%
|
4
|
%
|
—
|
%
|
100
|
%
|
||||||||||||
Percentage of consolidated assets excluding associated companies
|
86
|
%
|
12
|
%
|
—
|
%
|
2
|
%
|
—
|
%
|
100
|
%
|
||||||||||||
Percentage of consolidated Adjusted EBITDA
|
87
|
%
|
19
|
%
|
—
|
%
|
(6
|
)%
|
—
|
%
|
100
|
%
|
1. |
Associated company.
|
2. |
Includes the results of Primus and HelioFocus; 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.
|
4. |
Excludes investments in associates.
|
5. |
Includes Kenon’s and IC Green’s assets.
|
6. |
Includes Kenon’s and IC Green’s liabilities.
|
7. |
Includes the additions of Property, Plant and Equipment, or PP&E, and intangibles based on an accrual basis.
|
8. |
With respect to IC Power Generation’s Adjusted EBITDA for the year ended December 31, 2016, Kenon defines “Adjusted EBITDA” as net income for the period before depreciation and amortization, finance expenses, net, and income tax expense,
excluding
share in (income) of associate. 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 income 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 by us 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 net income, such as financial expenses, taxes, depreciation, capital expenses and other related charges. The following table sets forth a reconciliation of IC Power Generation’s net income to its Adjusted EBITDA for the period presented. Other companies may calculate EBITDA differently, and therefore this presentation of Adjusted EBITDA may not be comparable to other similarly titled measures used by other companies.
|
Year Ended December 31,
|
||||
2016
|
||||
($ millions)
|
||||
Net income for the period
|
$
|
(14
|
)
|
|
Depreciation and amortization
|
157
|
|||
Financing expenses, net
|
156
|
|||
Income tax expense
|
45
|
|||
Share in (income) of associate
|
(1
|
)
|
||
Adjusted EBITDA
|
$
|
343
|
9. |
With respect to IC Power Distribution’s Adjusted EBITDA for the year ended December 31, 2016, Kenon defines “Adjusted EBITDA” as net income for the period before depreciation and amortization, finance expenses, net, and income tax expense. 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 income 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 by us 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 net income, such as financial expenses, taxes, depreciation, capital expenses and other related charges. The following table sets forth a reconciliation of IC Power Distribution’s net income to its Adjusted EBITDA, as reported by Kenon, for the periods presented. Other companies may calculate EBITDA differently, and therefore this presentation of Adjusted EBITDA may not be comparable to other similarly titled measures used by other companies.
|
Year Ended December 31,
|
||||
2016
|
||||
($ millions)
|
||||
Net income for the period
|
$
|
35
|
||
Depreciation and amortization
|
15
|
|||
Financing expenses, net
|
15
|
|||
Income tax expense
|
12
|
|||
Adjusted EBITDA
|
$
|
77
|
10. |
With respect to its “Other” reporting segment, Kenon defines “Adjusted EBITDA” as net income (loss) for the period before finance expenses, net, depreciation and amortization, impairment of assets and investments, provision of financial guarantees and income tax expense,
excluding
gain from distribution of dividend in kind and share in (income) loss of associated companies, net of tax. 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 income 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 by us 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 net income, such as financial expenses, taxes, depreciation, capital expenses and other related charges. The following table sets forth a reconciliation of our “Other” reporting segment’s income (loss) to its Adjusted EBITDA for the periods presented. Other companies may calculate EBITDA differently, and therefore this presentation of Adjusted EBITDA may not be comparable to other similarly titled measures used by other companies.
|
Year Ended December 31,
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
(in millions of USD)
|
||||||||||||
Net income (loss) for the period
|
$
|
(272
|
)
|
$
|
205
|
$
|
(41
|
)
|
||||
Finance expenses, net
|
—
|
7
|
(29
|
)
|
||||||||
Depreciation and amortization
|
—
|
1
|
—
|
|||||||||
Impairment of assets and investments
|
72
|
7
|
13
|
|||||||||
Provision of financial guarantees
|
130
|
—
|
—
|
|||||||||
Income tax expense
|
2
|
—
|
4
|
|||||||||
Gain from distribution of dividend in kind
|
—
|
(210
|
)
|
—
|
||||||||
Share in (income) loss from associated companies, net of tax
|
44
|
(9
|
)
|
10
|
||||||||
Adjusted EBITDA
|
$
|
(24
|
)
|
$
|
1
|
$
|
(43
|
)
|
Year Ended December 31, 2015
|
||||||||||||||||||||
IC Power
|
Qoros
1
|
Other
2
|
Adjustments
3
|
Consolidated Results
|
||||||||||||||||
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
Sales
|
$
|
1,294
|
$
|
—
|
$
|
—
|
$
|
(5
|
)
|
$
|
1,289
|
|||||||||
Depreciation and amortization
|
(119
|
)
|
—
|
(1
|
)
|
—
|
(120
|
)
|
||||||||||||
Asset impairment
|
—
|
—
|
(7
|
)
|
—
|
(7
|
)
|
|||||||||||||
Financing income
|
10
|
—
|
3
|
—
|
13
|
|||||||||||||||
Financing expenses
|
(115
|
)
|
—
|
(9
|
)
|
—
|
(124
|
)
|
||||||||||||
Share in (losses) income of associated companies
|
—
|
(196
|
)
|
9
|
—
|
(187
|
)
|
|||||||||||||
Gain from distribution of dividend in kind
|
—
|
—
|
210
|
—
|
210
|
|||||||||||||||
Income (loss) before taxes
|
$
|
149
|
$
|
(196
|
)
|
$
|
205
|
$
|
—
|
$
|
158
|
|||||||||
Income taxes
|
(62
|
)
|
—
|
—
|
—
|
(62
|
)
|
|||||||||||||
Income (loss) from continuing operations
|
$
|
87
|
4
|
$
|
(196
|
)
|
$
|
205
|
$
|
—
|
$
|
96
|
||||||||
Attributable to:
|
||||||||||||||||||||
Kenon’s shareholders
|
63
|
(196
|
)
|
206
|
—
|
73
|
||||||||||||||
Non-controlling interests
|
24
|
—
|
(1
|
)
|
—
|
23
|
||||||||||||||
Segment assets
5
|
$
|
4,069
|
$
|
—
|
$
|
45
|
6
|
$
|
—
|
$
|
4,114
|
|||||||||
Investments in associated companies
|
9
|
159
|
201
|
—
|
369
|
|||||||||||||||
Segment liabilities
|
3,063
|
—
|
156
|
7
|
—
|
3,219
|
||||||||||||||
Capital expenditure
8
|
533
|
—
|
—
|
—
|
533
|
|||||||||||||||
Adjusted EBITDA
|
$
|
372
|
4,9
|
$
|
—
|
$
|
1
|
10
|
$
|
—
|
$
|
373
|
||||||||
Percentage of consolidated revenues
|
100
|
%
|
—
|
—
|
—
|
100
|
%
|
|||||||||||||
Percentage of consolidated assets
|
91
|
%
|
4
|
%
|
5
|
%
|
—
|
100
|
%
|
|||||||||||
Percentage of consolidated assets excluding associated companies
|
99
|
%
|
—
|
1
|
%
|
—
|
100
|
%
|
||||||||||||
Percentage of consolidated Adjusted EBITDA
|
100
|
%
|
—
|
—
|
—
|
100
|
%
|
1. |
Associated company.
|
2. |
Includes the results of Primus and HelioFocus; the results of ZIM and Tower (up to June 30, 2015), as associated companies; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
3. |
“Adjustments” includes inter-segment sales.
|
4. |
IC Power’s net income and Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2015, differ from the amounts reported by IC Power for the same period as a result of the adjustment of certain provisions at IC Power, which were adjusted in IC Power’s 2014 financial statements, but were adjusted in 2015 for Kenon. For further information, see “
Item 5. Operating and Financial Review and Prospects—Material Factors Affecting Results of Operations—IC Power—Decisions by the EA Regarding System Management Charges
.
”
|
5. |
Excludes investments in associates.
|
6. |
Includes Kenon’s and IC Green’s assets.
|
7. |
Includes Kenon’s and IC Green’s liabilities.
|
8. |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
9. |
Kenon defines IC Power’s “Adjusted EBITDA” as net income for the period before depreciation and amortization, finance expenses, net, asset impairment and income tax expense,
excluding
share in (income) of associated companies, gain on bargain purchase and gain from disposal of investees. 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 income 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 by us 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 net income, such as financial expenses, taxes, depreciation, capital expenses and other related charges. The following table sets forth a reconciliation of IC Power’s net income (loss), as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the periods presented. Other companies may calculate EBITDA differently, and therefore this presentation of Adjusted EBITDA may not be comparable to other similarly titled measures used by other companies.
|
10. |
Adjusted EBITDA is a non-IFRS measure. For a reconciliation of our “Other” reporting segment’s income (loss) to its Adjusted EBITDA, see footnote 10 to the preceding table setting forth the selected financial data for the year ended December 31, 2015.
|
Year Ended December 31,
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
($ millions)
|
||||||||||||
Net income for the period
|
$
|
21
|
$
|
87
|
$
|
222
|
||||||
Depreciation and amortization
|
172
|
119
|
108
|
|||||||||
Financing expenses, net
|
171
|
104
|
123
|
|||||||||
Asset impairment
|
—
|
—
|
35
|
|||||||||
Income tax expense
|
57
|
62
|
99
|
|||||||||
Share in (income) of associated companies
|
(1
|
)
|
—
|
(14
|
)
|
|||||||
Gain on bargain purchase
|
—
|
—
|
(68
|
)
|
||||||||
Gain from disposal of investees
|
—
|
—
|
(157
|
)
|
||||||||
Adjusted EBITDA
|
$
|
420
|
$
|
372
|
348
|
Year Ended December 31, 2014
1
|
||||||||||||||||||||
IC Power
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Combined Carve-Out Results
|
||||||||||||||||
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
Sales
|
$
|
1,358
|
$
|
—
|
$
|
—
|
$
|
14
|
$
|
1,372
|
||||||||||
Depreciation and amortization
|
(108
|
)
|
—
|
—
|
—
|
(108
|
)
|
|||||||||||||
Financing income
|
9
|
—
|
39
|
(32
|
)
|
16
|
||||||||||||||
Financing expenses
|
(132
|
)
|
—
|
(10
|
)
|
32
|
(110
|
)
|
||||||||||||
Share in (losses) income of associated companies
|
14
|
(175
|
)
|
(10
|
)
|
—
|
(171
|
)
|
||||||||||||
Asset impairment
|
(35
|
)
|
—
|
(13
|
)
|
—
|
(48
|
)
|
||||||||||||
Gain from disposal of investee
|
157
|
—
|
—
|
—
|
157
|
|||||||||||||||
Gain from bargain purchase
|
68
|
—
|
—
|
—
|
68
|
|||||||||||||||
Income (loss) before taxes
|
$
|
321
|
$
|
(175
|
)
|
$
|
(37
|
)
|
$
|
—
|
$
|
109
|
||||||||
Income taxes
|
(99
|
)
|
—
|
(4
|
)
|
—
|
(103
|
)
|
||||||||||||
Income (loss) from continuing operations
|
$
|
222
|
5
|
$
|
(175
|
)
|
$
|
(41
|
)
|
$
|
—
|
$
|
6
|
|||||||
Attributable to:
|
||||||||||||||||||||
Kenon’s shareholders
|
197
|
(175
|
)
|
(34
|
)
|
—
|
(12
|
)
|
||||||||||||
Non-controlling interests
|
25
|
—
|
(7
|
)
|
—
|
18
|
||||||||||||||
Segment assets
6
|
$
|
3,832
|
$
|
—
|
$
|
837
|
7
|
$
|
(785
|
)
|
$
|
3,884
|
||||||||
Investments in associated companies
|
10
|
221
|
205
|
—
|
436
|
|||||||||||||||
Segment liabilities
|
2,860
|
—
|
806
|
8
|
(785
|
)
|
2,881
|
|||||||||||||
Capital expenditure
9
|
593
|
—
|
12
|
—
|
605
|
|||||||||||||||
Adjusted EBITDA
|
$
|
348
|
5,10
|
$
|
—
|
$
|
(43
|
)
11
|
$
|
—
|
$
|
305
|
||||||||
Percentage of combined revenues
|
99
|
%
|
—
|
—
|
1
|
%
|
100
|
%
|
||||||||||||
Percentage of combined assets
|
89
|
%
|
—
|
23
|
%
|
(12
|
)%
|
100
|
%
|
|||||||||||
Percentage of combined assets excluding associated companies
|
99
|
%
|
—
|
21
|
%
|
(20
|
)%
|
100
|
%
|
|||||||||||
Percentage of combined Adjusted EBITDA
|
114
|
%
|
—
|
(14
|
)%
|
—
|
100
|
%
|
1. |
During 2015, an immaterial error was identified with respect to the deferred tax calculation relating to the effect of foreign exchange rate on non-monetary assets in previous years in IC Power. Kenon’s and IC Power’s financial information for 2014, 2013 and 2012 has been revised to correct this immaterial error.
|
2. |
Associated company.
|
3. |
Includes financing income from former parent company loans to Kenon’s subsidiaries; the results of Primus, HelioFocus (from June 30, 2014) and ZIM (up to June 30, 2014); the results of ZIM (from June 30, 2014), Tower and HelioFocus (up to June 30, 2014), as associated companies; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
4. |
“Adjustments” includes inter-segment sales, and the consolidation entries. For the purposes of calculating the “percentage of combined assets” and the “percentage of combined assets excluding associated companies,” “Adjustments” has been combined with “Other.”
|
5. |
IC Power’s net income and Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2014, differ from the amounts reported by IC Power for the same period as a result of the adjustment of certain provisions at IC Power, which were adjusted in IC Power’s 2014 financial statements, but were adjusted in 2015 for Kenon. For further information, see “
Item 5. Operating and Financial Review and Prospects—Material Factors Affecting Results of Operations—IC Power—Decisions by the EA Regarding System Management Charges
.”
|
6. |
Excludes investments in associates.
|
7. |
Includes Kenon’s and IC Green’s assets.
|
8. |
Includes Kenon’s and IC Green’s liabilities.
|
9. |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
10. |
For a reconciliation of IC Power’s net income, as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2014, see footnote 9 to the preceding table setting forth selected financial data for the year ended December 31, 2014.
|
11. |
Adjusted EBITDA is a non-IFRS measure. For a reconciliation of our “Other” reporting segment’s income (loss) to its Adjusted EBITDA, see footnote 10 to the preceding table setting forth the selected financial data for the year ended December 31, 2014.
|
IC Power Ltd. (formerly known as IC Power Pte. Ltd.)
|
I.C. Power Asia Development Ltd.
(formerly known as I.C. Power Ltd.) |
|||||||||||||||||||
Year Ended December 31,
|
||||||||||||||||||||
2016
|
2015
|
2014
1
|
2013
1
|
2012
1
|
||||||||||||||||
($ millions, except as otherwise indicated)
|
||||||||||||||||||||
Net income from continuing operations
2
|
21
|
49
|
128
|
45
|
39
|
|||||||||||||||
Net income for the period
|
21
|
52
|
3
|
256
|
3
|
74
|
68
|
|||||||||||||
Adjusted EBITDA
4
|
420
|
326
|
3
|
395
|
3
|
247
|
154
|
|||||||||||||
Net Debt
5
|
2,764
|
1,903
|
1,557
|
1,143
|
1,001
|
|||||||||||||||
Installed capacity of operating companies and associated companies at end of period (MW)
|
3,945
|
2,665
|
2,642
|
2,070
|
1,572
|
|||||||||||||||
Proportionate capacity of operating companies and associated companies at end of period (MW)
|
3,152
|
2,170
|
2,108
|
1,608
|
1,198
|
|||||||||||||||
Weighted average availability during the period (%)
|
84
|
95
|
%
|
94
|
%
|
94
|
%
|
93
|
%
|
|||||||||||
Gross energy generated (GWh)
|
14,208
|
13,109
|
13,156
|
8,820
|
6,339
|
|||||||||||||||
Energy sold under PPAs (GWh)
|
14,582
|
13,748
|
14,220
|
9,217
|
5,365
|
1. |
During 2015, an immaterial error was identified with respect to the deferred tax calculation relating to the effect of foreign exchange rate on non-monetary assets in previous years in ICP. ICP’s financial information for 2014, 2013 and 2012 has been revised to correct this immaterial error.
|
2. |
The share in net income attributable to non-controlling interests held by third parties in IC Power’s subsidiaries was $18 million, $17 million, $29 million, $13 million and $10 million for the years ended December 31, 2016, 2015, 2014, 2013 and 2012, respectively.
|
3. |
IC Power’s Adjusted EBITDA and net income, as reported by Kenon, for the years ended December 31, 2015 and 2014 differ from the amounts reported by IC Power for the same period as a result of the adjustment of certain provisions at IC Power, which were adjusted in IC Power’s 2014 financial statements, but were adjusted in 2015 for Kenon. For further information, see “
Item 5. Operating and Financial Review and Prospects—Material Factors Affecting Results of Operations—IC Power—Decisions by the EA Regarding System Management Charges.
”
|
4. |
IC Power defines “Adjusted EBITDA” for each period as net income (loss) for the period before depreciation and amortization, financing expenses, net, income tax expense and asset write-off, excluding share in (income) loss of associated companies, gain on bargain purchase, capital gains (excluding capital gains from sales of fixed assets), and net income from discontinued operations, net of tax (excluding dividends received from discontinued operations).
|
IC Power Ltd. (formerly known as
IC Power Pte. Ltd.) |
I.C. Power Asia Development Ltd.
(formerly known as I.C. Power Ltd.) |
|||||||||||||||||||||||||||||||
Year Ended December 31,
|
||||||||||||||||||||||||||||||||
2016
|
2015
|
2014
(i)
|
2013
(i)
|
2012
(i)
|
2011
|
2010
(ii)
|
2009
(ii)
|
|||||||||||||||||||||||||
($ millions)
|
||||||||||||||||||||||||||||||||
Net income (loss) for the period
|
$
|
21
|
$
|
52
|
$
|
256
|
$
|
74
|
$
|
68
|
$
|
73
|
$
|
36
|
$
|
66
|
||||||||||||||||
Depreciation and amortization
(iii)
|
172
|
119
|
108
|
76
|
55
|
41
|
28
|
26
|
||||||||||||||||||||||||
Financing expenses, net
|
171
|
104
|
119
|
80
|
44
|
36
|
24
|
18
|
||||||||||||||||||||||||
Income tax expense
|
57
|
50
|
63
|
48
|
18
|
16
|
6
|
8
|
||||||||||||||||||||||||
Asset write-off
|
—
|
—
|
35
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Share in (income) loss of associated companies
|
(1
|
)
|
—
|
(2
|
)
|
(2
|
)
|
(2
|
)
|
(2
|
)
|
(1
|
)
|
(1
|
)
|
|||||||||||||||||
Gain on bargain purchase
|
—
|
—
|
(71
|
) (iv) |
(1
|
)
|
—
|
(24
|
)
|
—
|
—
|
|||||||||||||||||||||
Capital gains (excluding capital gains from sales of fixed assets)
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
(35
|
)
|
|||||||||||||||||||||||
Net (income) loss from discontinued operations, net of tax (excluding dividends received from discontinued operations)
|
—
|
—
|
(v)
|
(113
|
) (vi) |
(28
|
)
|
(29
|
)
|
(20
|
)
|
(11
|
)
|
(17
|
)
|
|||||||||||||||||
Adjusted EBITDA
|
$
|
420
|
$
|
326
|
$
|
395
|
$
|
247
|
$
|
154
|
$
|
120
|
$
|
82
|
$
|
65
|
(i) |
During 2015, an immaterial error was identified with respect to the deferred tax calculation relating to the effect of foreign exchange rate on non-monetary assets in previous years in ICP. ICP’s financial information for 2014, 2013 and 2012 has been revised to correct this immaterial error.
|
(ii) |
IC Power was incorporated in January 2010. Financial data for the year ended December 31, 2010 reflects the consolidated results of Inkia and OPC-Rotem from April 1, 2010 and June 30, 2010, respectively, the time of their transfer to IC Power.
|
(iii) |
Includes depreciation and amortization expenses from cost of sales and general, selling and administrative expenses.
|
(iv) |
Includes $68 million of income from gain on bargain purchase and $3 million of income from the measurement of fair value.
|
(v) |
Excludes $4 million received from Enel Generación Perú post-equity method accounting, which is reflected as “dividends received post-equity accounting” in IC Power’s discontinued operations for that period, but is included in net income (loss) for the period, so is therefore included in Adjusted EBITDA for the period.
|
(vi) |
Excludes $15 million received from Enel Generación Perú post-equity method accounting, which is reflected as “other income” in IC Power’s discontinued operations for that period, but is included in net income (loss) for the period, so is therefore included in Adjusted EBITDA for the period.
|
5. |
Net Debt is calculated as total debt, excluding debt owed to Kenon, minus cash and short term deposits and restricted cash. Net Debt is not a measure recognized under IFRS. The table below sets forth a reconciliation of IC Power’s total debt to net debt.
|
IC Power Ltd.
(formerly known as
IC Power Pte. Ltd.) |
I.C. Power Asia Development Ltd.
(formerly known as I.C. Power Ltd.) |
|||||||||||||||||||
As of December 31,
|
||||||||||||||||||||
2016
|
2015
|
2014
|
2013
|
2012
|
||||||||||||||||
($ millions)
|
||||||||||||||||||||
Total debt
(i)
|
$
|
3,072
|
$
|
2,565
|
$
|
2,348
|
$
|
1,669
|
$
|
1,266
|
||||||||||
Cash
(ii)
|
308
|
662
|
791
|
526
|
265
|
|||||||||||||||
Net Debt
|
$
|
2,764
|
$
|
1,903
|
$
|
1,557
|
$
|
1,143
|
$
|
1,001
|
(i) |
Total debt comprises loans from banks and third parties and debentures, excluding liabilities of disposal group classified as held for sale and loans owed to Kenon, and includes long term and short term debt.
|
(ii) |
Includes short-term deposits and restricted cash of $106 million, $302 million, $208 million, $9 million and $81 million at December 31, 2016, 2015, 2014, 2013 and 2012, respectively.
|
6. |
Figure is derived from IC Power’s audited statements of financial position as of December 31, 2016.
|
|
Year Ended December 31, 2016
|
|||||||||||||||||||||||||||
|
Generation
|
Distribution
|
Adjustments
|
Consolidated
Results |
||||||||||||||||||||||||
|
Peru
|
Israel
|
Central
America |
Other
1
|
Guatemala
|
|||||||||||||||||||||||
|
($ millions, except as otherwise indicated)
|
|||||||||||||||||||||||||||
Sales
|
528
|
356
|
326
|
157
|
509
|
(2
|
)
|
1,874
|
||||||||||||||||||||
Cost of Sales
|
(323
|
)
|
(282
|
)
|
(252
|
)
|
(101
|
)
|
(403
|
)
|
2
|
(1,359
|
)
|
|||||||||||||||
Operating income (loss)
|
129
|
40
|
21
|
(15
|
)
|
63
|
10
|
248
|
||||||||||||||||||||
Operating margins
|
24
|
%
|
11
|
%
|
6
|
%
|
(10
|
)%
|
12
|
%
|
(500
|
)%
|
13
|
%
|
||||||||||||||
Financing expenses, net
|
(63
|
)
|
(16
|
)
|
(12
|
)
|
(65
|
)
|
(15
|
)
|
-
|
(171
|
)
|
|||||||||||||||
Net income (loss) for the period
|
33
|
24
|
4
|
(84
|
)
|
35
|
9
|
21
|
||||||||||||||||||||
|
||||||||||||||||||||||||||||
Installed capacity of operating companies and associated companies at end of period (MW)
|
2,189
|
458
|
596
|
651
|
-
|
-
|
3,945
|
|||||||||||||||||||||
Proportionate capacity of operating companies at end of period (MW)
|
1,735
|
418
|
531
|
601
|
-
|
-
|
3,152
|
|||||||||||||||||||||
Gross energy generated (GWh)
|
6,811
|
3,589
|
1,898
|
1,910
|
-
|
-
|
14,208
|
|||||||||||||||||||||
Energy sold under PPAs (GWh)
|
6,691
|
3,996
|
2,815
|
1,080
|
-
|
-
|
14,582
|
1. |
In addition to the results of certain of its generation assets, IC Power’s Other segment also includes expenses and other adjustments relating to its headquarters and intermediate holding companies, including purchase price allocations recorded in connection with our acquisition of Energuate, which allocations were recorded by Inkia, one of its intermediate holding companies. However, as IC Power’s Other segment is primarily composed of the financial results of certain of its generation assets and their related holding companies, IC Power analyzes the results of its Other segment within discussion of the results of its generation business.
|
|
Year Ended December 31, 2015
|
|||||||||||||||||||||||
|
Peru
|
Israel
|
Central
America |
Other
1
|
Adjustments
|
Consolidated
Results |
||||||||||||||||||
|
($ millions, except as otherwise indicated)
|
|||||||||||||||||||||||
Sales
|
$
|
448
|
$
|
326
|
$
|
337
|
$
|
178
|
—
|
$
|
1,289
|
|||||||||||||
Cost of Sales
|
(279
|
)
|
(242
|
)
|
(265
|
)
|
(123
|
)
|
—
|
(909
|
)
|
|||||||||||||
Operating income
|
102
|
53
|
39
|
(1
|
)
|
10
|
203
|
|||||||||||||||||
Operating margins
|
23
|
%
|
16
|
%
|
12
|
%
|
—
|
—
|
16
|
%
|
||||||||||||||
Financing expenses, net
|
(42
|
)
|
(23
|
)
|
(10
|
)
|
(29
|
)
|
—
|
(104
|
)
|
|||||||||||||
Net income (loss) for the period
|
$
|
31
|
$
|
22
|
$
|
23
|
$
|
(31
|
)
|
$
|
8
|
$
|
52
|
|||||||||||
|
||||||||||||||||||||||||
Installed capacity of operating companies and associated companies at end of period (MW)
|
1,063
|
458
|
504
|
640
|
—
|
2,665
|
||||||||||||||||||
Proportionate capacity of operating companies at end of period (MW)
|
797
|
370
|
436
|
567
|
—
|
2,170
|
||||||||||||||||||
Gross energy generated (GWh)
|
5,166
|
3,837
|
2,208
|
1,898
|
—
|
13,109
|
||||||||||||||||||
Energy sold under PPAs (GWh)
|
6,327
|
3,976
|
2,450
|
995
|
—
|
13,748
|
1. |
In addition to the results of certain of its generation assets, IC Power’s Other segment also includes expenses and other adjustments relating to its headquarters and intermediate holding companies.
|
|
Year Ended December 31, 2014
|
|||||||||||||||||||||||
|
Peru
|
Israel
|
Central
America |
Other
1
|
Adjustments
|
Consolidated
Results |
||||||||||||||||||
|
($ millions, except as otherwise indicated)
|
|||||||||||||||||||||||
Sales
|
$
|
437
|
$
|
413
|
$
|
308
|
$
|
214
|
—
|
$
|
1,372
|
|||||||||||||
Cost of Sales
|
(270
|
)
|
(252
|
)
|
(260
|
)
|
(154
|
)
|
—
|
(936
|
)
|
|||||||||||||
Operating income
|
108
|
127
|
21
|
43
|
9
|
308
|
||||||||||||||||||
Operating margins
|
25
|
%
|
31
|
%
|
7
|
%
|
20
|
%
|
—
|
22
|
%
|
|||||||||||||
Financing expenses, net
|
(34
|
)
|
(30
|
)
|
(8
|
)
|
(46
|
)
|
(1
|
)
|
(119
|
)
|
||||||||||||
Net income for the period
|
$
|
45
|
$
|
71
|
$
|
9
|
$
|
124
|
$
|
7
|
$
|
256
|
||||||||||||
|
||||||||||||||||||||||||
Installed capacity of operating companies and associated companies at end of
period (MW) |
1,063
|
440
|
504
|
635
|
—
|
2,642
|
||||||||||||||||||
Proportionate capacity of operating companies at end of period (MW)
|
797
|
352
|
395
|
564
|
—
|
2,108
|
||||||||||||||||||
Gross energy generated (GWh)
|
5,920
|
3,465
|
1,965
|
1,806
|
—
|
13,156
|
||||||||||||||||||
Energy sold under PPAs (GWh)
|
6,324
|
3,973
|
2,694
|
1,229
|
—
|
14,220
|
1. |
In addition to the results of certain of its generation assets, IC Power’s Other segment also includes expenses and other adjustments relating to its headquarters and intermediate holding companies.
|
· |
limits on the ratio of debt to EBITDA;
|
· |
minimum required ratios of EBITDA to interest expense;
|
· |
minimum equity;
|
· |
limits on the incurrence of liens or the pledging of certain assets;
|
· |
limits on the incurrence of subsidiary debt;
|
· |
limits on the ability to enter into transactions with affiliates, including us;
|
· |
minimum liquidity and fixed charge cover ratios;
|
· |
limits on the ability to pay dividends to shareholders, including us;
|
· |
limits on our ability to sell assets, including interests in subsidiaries and associated companies; and
|
· |
other non-financial covenants and limitations and various reporting obligations.
|
· |
Transaction Risk
—exists where sales or purchases are denominated in overseas currencies and the exchange rate changes
after
our entry into a purchase or sale commitment but
prior to
the completion of the underlying transaction itself;
|
· |
Translation Risk
—exists where the currency in which the results of a business are reported differs from the underlying currency in which the business’ operations are transacted;
|
· |
Economic Risk
—exists where the manufacturing cost base of a business is denominated in a currency different from the currency of the market into which the business’ products are sold; and
|
· |
Reinvestment Risk
—exists where our ability to reinvest earnings from operations in one country to fund the capital needs of operations in other countries becomes limited.
|
· |
heightened economic volatility;
|
· |
difficulty in enforcing agreements, collecting receivables and protecting assets;
|
· |
the possibility of encountering unfavorable circumstances from host country laws or regulations;
|
· |
fluctuations in revenues, operating margins and/or other financial measures due to currency exchange rate fluctuations and restrictions on currency and earnings repatriation;
|
· |
unfavorable changes in regulated electricity tariffs;
|
· |
trade protection measures, import or export restrictions, licensing requirements and local fire and security codes and standards;
|
· |
increased costs and risks of developing, staffing and simultaneously managing a number of foreign operations as a result of language and cultural differences;
|
· |
issues related to occupational safety, work hazard, and adherence to local labor laws and regulations;
|
· |
potentially adverse tax developments;
|
· |
changes in the general political, social and/or economic conditions in the countries where we operate, particularly in emerging markets;
|
· |
the threat of nationalization and expropriation;
|
· |
the presence of corruption in certain countries;
|
· |
fluctuations in available municipal funding in those instances where a project is government-financed;
|
· |
terrorist activities; and
|
· |
cyber-attacks.
|
· |
heightened economic volatility;
|
· |
difficulty in enforcing agreements, collecting receivables and protecting assets;
|
· |
difficulty in obtaining authorizations, permits and licenses required for the operation of its assets;
|
· |
the possibility of encountering unfavorable circumstances from host country laws or regulations;
|
· |
fluctuations in revenues, operating margins and/or other financial measures due to currency exchange rate fluctuations and restrictions on currency and earnings repatriation;
|
· |
trade protection measures, import or export restrictions, licensing requirements and environmental, local fire and security codes and standards;
|
· |
increased costs and risks of developing, staffing and simultaneously managing a number of foreign operations as a result of language and cultural differences;
|
· |
issues related to occupational safety, work hazard, and adherence to local labor laws and regulations;
|
· |
potentially adverse tax developments or interpretations;
|
· |
changes in political, social and/or economic conditions;
|
· |
the threat of nationalization and expropriation;
|
· |
the presence of corruption in certain countries;
|
· |
fluctuations in the availability of funding;
|
· |
a potential deterioration in IC Power’s relationships with the different stakeholders in the communities surrounding its facilities;
|
· |
terrorist or other hostile activities; and
|
· |
changes in the regulatory and environmental legal framework, including the costs of complying with environmental and energy regulations.
|
· |
high interest rates;
|
· |
abrupt changes in currency values;
|
· |
high levels of inflation;
|
· |
exchange controls;
|
· |
wage and price controls and increased employment-related regulations;
|
· |
regulations on imports of equipment and other necessities (goods and services) relevant to operations;
|
· |
changes in governmental, economic or tax policies;
|
· |
social and political tensions, and
|
· |
any of which could have a material adverse effect on its financial condition, results of operations or liquidity.
|
· |
increasing IC Power’s vulnerability to general adverse economic and industry conditions;
|
· |
limiting IC Power’s flexibility in planning for, or reacting to, changes in its business and the industry;
|
· |
limiting IC Power’s ability to enter into long-term power sales or fuel purchases which require credit support;
|
· |
limiting IC Power’s ability to adjust to changing market conditions and placing IC Power at a competitive disadvantage compared to its competitors that are not as highly leveraged;
|
· |
limiting IC Power’s ability to distribute dividends or other payments to its shareholders without leading to a downgrade of its outstanding indebtedness or long-term corporate ratings, if at all; and
|
· |
limiting, along with the financial and other restrictive covenants relating to such indebtedness, among other things, IC Power’s ability to borrow additional funds for working capital including collateral postings, capital expenditures, acquisitions and general corporate or other purposes.
|
· |
IC Power’s financial condition, or the financial condition of its relevant subsidiaries, at the time of the proposed refinancing;
|
· |
the amount of financing outstanding and lender requirements outstanding at the time of the proposed refinancing;
|
· |
restrictions in any of IC Power’s credit agreements, indentures, or other outstanding indebtedness; and
|
· |
other factors, including the condition of the financial markets.
|
· |
acquired businesses may not perform as expected;
|
· |
IC Power may incur unforeseen obligations or liabilities, which may entail significant expense;
|
· |
the fuel supply needed to operate an acquired generation business at full capacity may not be available;
|
· |
acquired businesses may not generate sufficient cash flow to support the indebtedness existing at acquisition, the indebtedness incurred to acquire them or the capital expenditures needed to operate them;
|
· |
the rate of return from acquired businesses may be lower than anticipated in IC Power’s decision to invest its capital to acquire them;
|
· |
any benefits gained may not outweigh the management and personnel resources which will need to be diverted from IC Power’s operations to achieve those benefits; and
|
· |
IC Power may not be able to expand as planned, manage the acquired company’s activities and achieve the economies of scale and any expected efficiency or other gains IC Power had planned, which often drive such acquisition decisions.
|
· |
During periods of drought, thermal plants are used more frequently. Operating costs of thermal plants can be considerably higher than those of hydroelectric plants. IC Power’s operating expenses may increase during these periods.
|
· |
IC Power’s thermal plants require water for cooling and a drought not only reduces the availability of water, but also increases the concentration of chemicals, such as sulfates in the water. The high concentration of chemicals in the water IC Power uses for cooling increases the risk of damaging the equipment at its thermal plants as well as the risk of violating relevant environmental regulations. As a result, IC Power may have to purchase water from areas that are also experiencing shortages of water. These water purchases may increase IC Power’s operating costs, as well as the costs relating to its social responsibility commitments.
|
· |
Thermal power plants burning gas generate emissions such as sulfur dioxide (SO2) and nitrogen oxide (NOx) gases. When operating with diesel, they also release particulate matter into the atmosphere. Therefore, greater use of thermal plants during periods of drought increases the risk of unsatisfactory performance of the abatement equipment used to control pollutant emissions.
|
· |
During excessive rainfall periods, hydroelectric plants increase their generation, which reduces the spot prices in the system, and also reduces the dispatch of thermal power plants. As a result, IC Power’s thermal plants selling energy to the spot market may face a reduction in their margins due to their lower dispatch or due to sales occurring at the lower spot prices.
|
• |
operation and maintenance of generation, transmission or distribution facilities, including the receipt of provisional and/or permanent operational licenses;
|
• |
the regulatory and environmental legal framework, including the costs of complying with environmental and energy regulations;
|
• |
other political, social and economic developments in or affecting the countries in which its operating companies are based.
|
· |
unanticipated cost overruns;
|
· |
claims from contractors;
|
· |
an inability to obtain financing at affordable rates or at all;
|
· |
delays in obtaining necessary permits and licenses, including environmental permits;
|
· |
design, engineering, equipment manufacturing, environmental and geological problems and defects;
|
· |
adverse changes in the political and regulatory environment in the country in which the project is located;
|
· |
opposition by political, environmental and other local groups;
|
· |
shortages or increases in the price of equipment, materials or labor;
|
· |
work stoppages or other labor disputes;
|
· |
adverse weather conditions, natural disasters, accidents or other unforeseen events; and
|
· |
an inability to perform under PPAs as a result of any delays in the plants becoming operational or material defects to the plants after reaching COD.
|
· |
levels of exploration, drilling, reserves and production of natural gas in the Camisea fields and other areas in Peru and the price of such natural gas;
|
· |
accessibility of the Camisea fields and other gas production areas in Peru, which may be affected by weather, natural disasters, geographic and geological conditions, environmental restrictions and regulations, activities of terrorist group or other impediments to access;
|
· |
the availability, price and quality of natural gas from alternative sources;
|
· |
market conditions for the renewal of such agreements before their expiration and IC Power’s ability to renew such agreements and the terms of any renewal; and
|
· |
the regulatory environment in Peru.
|
· |
the continued development of the Qoros brand;
|
· |
customer acceptance of new models, including the Qoros 5 SUV and Qoros 3 GT, which both launched in 2016;
|
· |
successful development and launch of new vehicle models;
|
· |
expansion of its dealer network;
|
· |
build-up of its aftersales and services infrastructure;
|
· |
achieving material cost reductions;
|
· |
managing its procurement, manufacturing and supply processes;
|
· |
establishing effective, and continuing to improve, customer service processes; and
|
· |
securing additional financing to support its operating and capital expenses and further its growth and development.
|
· |
global and regional economic and geopolitical trends, including armed conflicts, terrorist activities, embargoes and strikes;
|
· |
the supply of and demand for commodities and industrial products globally and in certain key markets, such as China;
|
· |
developments in international trade, including trade protectionism;
|
· |
currency exchange rates;
|
· |
prices of energy resources;
|
· |
environmental and other regulatory developments;
|
· |
changes in seaborne and other transportation patterns;
|
· |
changes in the shipping industry, including mergers and acquisitions, restructurings and alliances;
|
· |
changes in the infrastructure and capabilities of ports and terminals; and
|
· |
weather conditions.
|
· |
Minimum liquidity, fixed charge coverage ratio and total leverage covenants; and
|
· |
Other non-financial covenants and limitations such as restrictions on dividend distribution, asset sales, investments and incurrence of debt, as well as various reporting obligations.
|
· |
commence projects on the current, or any revised, schedule in compliance with the budget;
|
· |
secure necessary capital;
|
· |
successfully negotiate with government agencies, vendors, customers, feedstock suppliers or other third parties;
|
· |
effectively manage rapid growth in personnel or operations;
|
· |
successfully manage its existing, or enter into new, strategic relationships and partnerships;
|
· |
recruit and retain key personnel;
|
· |
adequately protect its intellectual property; and
|
· |
develop technology, products or processes that complement existing business strategies or address changing market conditions.
|
· |
a 100% interest in
IC Power
, a leading owner, developer and operator of power generation and distribution facilities located in key energy markets in Latin America, the Caribbean and Israel;
|
· |
a 50% interest in
Qoros
, a China-based automotive company;
|
· |
a 32% interest in
ZIM
, a large provider of global container shipping services; and
|
· |
a 91% interest in
Primus
,
an innovative developer and owner of a proprietary natural gas-to-liquids technology process.
|
· |
ZIM
—A large provider of global container shipping services, which, as of December 31, 2016 operated 72 (owned and chartered) vessels with a total container capacity of 322,566 TEUs, and in which we have a 32% equity interest; and
|
· |
Primus
, an innovative developer and owner of a proprietary natural gas-to-liquid technology process, in which we have a 91% equity interest.
|
Segment
|
Country
|
Entity
|
Ownership
Percentage (Rounded) |
Fuel
|
Installed
Capacity (MW) 1 |
Proportionate
Capacity 2 |
Type of Asset
|
Weighted
Average Remaining Life of Significant PPAs Based on Firm Capacity (Years) |
LTM
Energy Sales Under PPAs
(GWh)
3
|
|||||||||
Peru
|
Peru
|
Kallpa
|
75%
|
Natural Gas
|
1,063
|
797
|
Greenfield
|
7
|
6,182
|
|||||||||
|
Peru
|
Samay I
|
75%
|
Diesel and Natural Gas
|
632
|
473
|
Greenfield
|
19
|
—
|
|||||||||
Peru
|
CDA
|
75%
|
Hydroelectric
|
545
|
409
|
Greenfield
|
12
|
509
|
||||||||||
Israel
|
Israel
|
OPC-Rotem
|
80%
|
Natural Gas
and Diesel |
440
|
352
|
Greenfield
|
6
4
|
3,908
|
|||||||||
Israel
|
OPC-Hadera
|
100%
|
Natural Gas
|
18
|
18
|
Acquired
|
9
|
88
|
||||||||||
Central
America
|
Nicaragua
|
Corinto
|
65%
|
HFO
|
71
|
46
|
Acquired
|
2
|
356
|
|||||||||
Nicaragua
|
Tipitapa
Power |
65%
|
HFO
|
51
|
33
|
Acquired
|
2
|
364
|
||||||||||
Nicaragua
|
Amayo I
|
61%
|
Wind
|
40
|
24
|
Acquired
|
8
|
142
|
||||||||||
Nicaragua
|
Amayo II
|
61%
|
Wind
|
23
|
14
|
Acquired
|
8
|
95
|
||||||||||
Guatemala
|
Puerto Quetzal
|
100%
|
HFO
|
179
|
179
|
Acquired
|
—
|
528
|
||||||||||
El Salvador
|
Nejapa
|
100%
|
HFO
|
140
|
140
|
Original Inkia Asset
|
1
|
807
|
||||||||||
Panama
|
Kanan
|
100%
|
HFO
|
92
|
92
|
Greenfield
|
4
|
523
|
||||||||||
]
|
||||||||||||||||||
Other
|
Bolivia
|
COBEE
|
100%
|
Hydroelectric,
Natural Gas |
228
|
228
|
Original Inkia Asset
|
1
|
275
|
|||||||||
Chile
|
Central
Cardones |
87%
|
Diesel
|
153
|
133
|
Acquired
|
—
|
—
|
||||||||||
Chile
|
Colmito
|
100%
|
Natural Gas
and Diesel |
58
|
58
|
Acquired
|
1
|
254
|
||||||||||
Dominican
Republic |
CEPP
|
97%
|
HFO
|
67
|
65
|
Original Inkia
Asset |
3
|
88
|
||||||||||
Jamaica
|
JPPC
|
100%
|
HFO
|
60
|
60
|
Original Inkia Asset
|
1
|
390
|
||||||||||
Colombia
|
Surpetroil
|
60%
|
Natural Gas
|
31
|
19
|
Acquired / Greenfield / Acquired
|
1
|
73
|
||||||||||
Panama
|
Pedregal
5
|
21%
|
HFO
|
54
|
11
|
Original Inkia Asset
|
1
|
289
|
Total Operating Capacity
|
3,945
|
3,152
|
1. |
Reflects 100% of the capacity of each of IC Power’s assets, regardless of ownership interest in the entity that owns each such asset.
|
2. |
Reflects the proportionate capacity of each of IC Power’s assets, as determined by IC Power’s ownership interest in the entity that owns each such asset.
|
3. |
Reflects energy sales under PPAs for the year ended December 31, 2016.
|
4. |
Reflects the weighted average remaining life of OPC-Rotem’s PPAs with end users based on OPC-Rotem’s firm capacity. The IEC PPA (as defined below), which extends for an 18-year term and covers OPC-Rotem’s entire firm capacity, provides OPC-Rotem with the option to allocate and sell the generated electricity of the power station directly to end users. OPC-Rotem has exercised this option and sells all of its energy and capacity directly to 28 end users, as of December 31, 2016. For further information on the IEC PPA, see “
—Regulatory, Environmental and Compliance Matters—Regulation of the Israeli Electricity Sector.
”
|
5. |
Although Pedregal is located in Central America, it is a minority investment. Therefore, from an income statement perspective, it is not part of the Central America segment and Pedregal is only reflected in IC Power’s share in income of associate.
|
Installed Capacity by Generation Technology
|
Installed Capacity by Fuel Source
|
|
|
|
Energy Sales
|
|||||||
|
Under PPAs
|
|||||||
Year Ended December 31,
|
Distribution
|
Non-regulated
|
||||||
|
(GWh)
|
|||||||
2012
|
18,961
|
14,661
|
||||||
2013
|
19,880
|
15,841
|
||||||
2014
|
20,663
|
16,465
|
||||||
2015
|
21,988
|
17,521
|
||||||
2016
|
23,924
|
19,064
|
|
Capacity as of December 31, 2016
|
|||||||||||||||||||||||||||||||||||
|
Hydro
|
Combined
Cycle- Natural Gas |
Open-
Cycle Natural Gas |
Dual Fuel
|
HFO
|
Coal
|
Other
|
Total
|
Percentage
of Installed Capacity |
|||||||||||||||||||||||||||
|
(MW)
|
(%)
|
||||||||||||||||||||||||||||||||||
Engie Energía Perú S.A. (formerly EnerSur S.A.)
|
254
|
920
|
—
|
—
|
1,214
|
142
|
—
|
2,530
|
21
|
|||||||||||||||||||||||||||
Edegel
1
|
787
|
479
|
292
|
230
|
189
|
—
|
—
|
1,977
|
16
|
|||||||||||||||||||||||||||
Kallpa
|
—
|
870
|
193
|
—
|
—
|
—
|
—
|
1,063
|
9
|
|||||||||||||||||||||||||||
CDA
2
|
545
|
|
—
|
—
|
—
|
—
|
—
|
—
|
545
|
5
|
||||||||||||||||||||||||||
Samay I
|
—
|
—
|
—
|
—
|
632
|
—
|
—
|
632
|
5
|
|||||||||||||||||||||||||||
Electroperú
|
898
|
—
|
—
|
—
|
16
|
—
|
—
|
914
|
8
|
|||||||||||||||||||||||||||
Other generation companies
|
2,205
|
565
|
530
|
—
|
574
|
—
|
575
|
4,449
|
36
|
|||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Total
|
4,689
|
2,834
|
1,015
|
230
|
2,624
|
142
|
575
|
12,110
|
100
|
|
Regulated “Generation Component” Tariff
|
|||||||||||
|
Winter
|
Transition
|
Summer
|
|||||||||
|
(NIS per MWh)
|
|||||||||||
Peak
|
663
|
276
|
696
|
|||||||||
Shoulder
|
380
|
214
|
267
|
|||||||||
Off-Peak
|
196
|
168
|
165
|
|||||||||
Weighted tariff
|
264
|
|
Hours per Consumption Block
1
|
|||||||||||
|
Winter
|
Transition
|
Summer
|
|||||||||
|
(Hours)
|
|||||||||||
Peak
|
410
|
1,932
|
315
|
|||||||||
Shoulder
|
206
|
946
|
315
|
|||||||||
Off-Peak
|
1,544
|
2,234
|
858
|
1. |
The hours per consumption block may vary due to changes in the dates of weekdays, weekends and public holidays.
|
Energy Sales
|
||||
Year Ended December 31,
|
Distribution
|
|||
|
(GWh)
|
|||
2011
|
53,100
|
|||
2012
|
57,900
|
|||
2013
|
56,900
|
|||
2014
|
58,296
|
|||
2015
|
60,376
|
|
Capacity Sales
|
Energy Sales
|
||||||||||||||
Year Ended December 31,
|
Under PPAs
|
Spot Market
|
Under PPAs
|
Spot Market
|
||||||||||||
|
(MW)
|
(GWh)
|
||||||||||||||
2012
|
728
|
72
|
3,536
|
91
|
||||||||||||
2013
|
740
|
72
|
3,695
|
133
|
||||||||||||
2014
|
749
|
72
|
3,933
|
140
|
||||||||||||
2015
|
736
|
79
|
4,051
|
185
|
||||||||||||
2016
|
742
|
115
|
4,202
|
213
|
|
Capacity Sales
|
Energy Sales
|
||||||||||
Year Ended December 31,
|
Under PPAs
|
Under PPAs
|
Spot Market
|
|||||||||
|
(MW)
|
(GWh)
|
||||||||||
2012
|
1,533
|
7,500
|
1,056
|
|||||||||
2013
|
1,564
|
7,394
|
1,785
|
|||||||||
2014
|
1,635
|
8,223
|
1,899
|
|||||||||
2015
|
1,672
|
8,984
|
1,502
|
|||||||||
2016
|
1,702
|
10,624
|
790
|
|
Capacity Sales
|
Energy Sales
|
||||||||||||||
Year Ended December 31,
|
Under PPAs
|
Spot Market
|
Under PPAs
|
Spot Market
|
||||||||||||
|
(MW)
|
(GWh)
|
||||||||||||||
2012
|
655
|
332
|
3,122
|
2,761
|
||||||||||||
2013
|
715
|
285
|
3,823
|
2,177
|
||||||||||||
2014
|
764
|
271
|
4,176
|
1,891
|
||||||||||||
2015
|
515
|
581
|
3,828
|
2,482
|
||||||||||||
2016
|
687
|
398
|
2,946
|
3,405
|
|
Energy Sales
|
|||||||
Year Ended December 31,
|
Under PPAs
|
Spot Market
|
||||||
|
(GWh)
|
|||||||
2012
|
7,217
|
1,884
|
||||||
2013
|
7,359
|
2,615
|
||||||
2014
|
7,542
|
3,193
|
||||||
2015
|
8,858
|
2,656
|
||||||
2016
|
10,034
|
2,828
|
|
Capacity Sales
|
Energy Sales
|
||||||||||||||
|
Under PPAs
|
Spot Market
|
Under PPAs
|
Spot Market
|
||||||||||||
Year Ended December 31,
|
Non-regulated
|
Non-regulated
|
||||||||||||||
|
(MW)
|
(GWh)
|
||||||||||||||
2012
|
43
|
1,060
|
369
|
6,236
|
||||||||||||
2013
|
47
|
1,119
|
368
|
6,645
|
||||||||||||
2014
|
44
|
1,254
|
357
|
7,121
|
||||||||||||
2015
|
47
|
1,317
|
360
|
7,583
|
||||||||||||
2016
|
42
|
1,391
|
367
|
8,011
|
|
Capacity Sales
|
Energy Sales
|
||||||||||||||
Year Ended December 31,
|
Regulated
customers
|
Non regulated customers
|
Regulated
customers
|
Non regulated customers
|
||||||||||||
|
(MW)
|
(GWh)
|
||||||||||||||
2012
|
4,422
|
1,967
|
32,031
|
14,251
|
||||||||||||
2013
|
4,765
|
2,029
|
33,511
|
14,266
|
||||||||||||
2014
|
4,923
|
2,157
|
34,057
|
14,920
|
||||||||||||
2015
|
4,935
|
2,172
|
34,410
|
15,142
|
||||||||||||
2016
|
5,313
|
2,443
|
34,564
|
15,893
|
|
Capacity Sales
|
Energy Sales
|
||||||||||||||||||||||
|
Under PPAs
|
Spot
Market |
Under PPAs
|
Spot
Market |
||||||||||||||||||||
Year Ended December 31,
|
Distribution
|
Other
Non-regulated |
Distribution
|
Other
Non-regulated |
||||||||||||||||||||
|
(MW)
|
(GWh)
|
||||||||||||||||||||||
2012
|
1,429
|
238
|
634
|
11,084
|
1,792
|
2,657
|
||||||||||||||||||
2013
|
1,676
|
212
|
569
|
10,929
|
2,164
|
3,114
|
||||||||||||||||||
2014
|
1,453
|
163
|
822
|
10,045
|
1,389
|
4,109
|
||||||||||||||||||
2015
|
1,110
|
183
|
1,010
|
9,411
|
1,557
|
4,268
|
||||||||||||||||||
2016
|
881
|
184
|
1,258
|
9,166
|
1,623
|
5,359
|
|
Capacity Sales
|
Energy Sales
|
||||||
Year Ended December 31,
|
Under PPAs
|
Under PPAs
|
||||||
|
(MW)
|
(GWh)
|
||||||
2012
|
854
|
4,135
|
||||||
2013
|
854
|
4,142
|
||||||
2014
|
938
|
4,107
|
||||||
2015
|
935
|
4,209
|
||||||
2016
|
1,017
|
4,344
|
|
Energy Sales
|
Energy Consumption
|
||||||||||||||
Year Ended December 31,
|
Under PPAs
|
Spot Market
|
Regulated
|
Non-regulated
|
||||||||||||
|
(GWh)
|
(GWh)
|
||||||||||||||
2012
|
67,183
|
17,016
|
39,175
|
19,800
|
||||||||||||
2013
|
71,375
|
14,948
|
40,282
|
20,237
|
||||||||||||
2014
|
69,846
|
15,544
|
42,323
|
20,867
|
||||||||||||
2015
|
71,549
|
16,905
|
44,629
|
21,187
|
||||||||||||
2016
|
65,669
|
20,143
|
45,029
|
20,806
|
Installed Capacity by Energy Source
(December 31, 2016)
1
|
|
3,945 MW
2
|
1. |
IC Power’s dual-fueled assets, COBEE, OPC-Rotem, Samay I and Colmito, are categorized as hydroelectric, natural gas, diesel and natural gas, respectively.
|
2. |
Does not include the 140 MW cogeneration power station which OPC-Hadera began constructing in June 2016 as a greenfield project. COD is expected by early 2019.
|
Installed Capacity by Segment
(December 31, 2016)
|
|
3,945 MW
1
|
1. |
Does not include the 140 MW cogeneration power station which OPC-Hadera began constructing in June 2016 as a greenfield project. COD is expected by early 2019.
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||||||
Entity
|
Ownership
Interest (%) |
Sales
|
Cost of Sales
|
Net Income
/(Loss) |
Adjusted EBITDA
|
Outstanding Debt
2
|
Net Debt
3
|
|||||||||||||||||||||
($ millions)
|
||||||||||||||||||||||||||||
GENERATION
|
||||||||||||||||||||||||||||
Peru segment
|
||||||||||||||||||||||||||||
Kallpa
|
75
|
$
|
438
|
$
|
293
|
$
|
32
|
$
|
139
|
$
|
414
|
$
|
393
|
|||||||||||||||
CDA
|
75
|
50
|
14
|
—
|
31
|
593
|
556
|
|||||||||||||||||||||
Samay I
|
75
|
40
|
16
|
1
|
19
|
339
|
321
|
|||||||||||||||||||||
Israel segment
|
||||||||||||||||||||||||||||
OPC-Rotem
|
80
|
311
|
239
|
24
|
65
|
365
|
328
|
|||||||||||||||||||||
OPC-Hadera
|
100
|
45
|
43
|
—
|
2
|
—
|
(1
|
)
|
||||||||||||||||||||
Central America segment
|
||||||||||||||||||||||||||||
ICPNH
4
|
61-65
|
90
|
59
|
8
|
28
|
88
|
79
|
|||||||||||||||||||||
Puerto Quetzal
|
100
|
55
|
52
|
(2
|
)
|
5
|
18
|
13
|
||||||||||||||||||||
Nejapa
|
100
|
83
|
67
|
6
|
12
|
4
|
3
|
|||||||||||||||||||||
Cenérgica
|
100
|
24
|
15
|
3
|
4
|
—
|
(1
|
)
|
||||||||||||||||||||
Kanan
|
100
|
67
|
55
|
(8
|
)
|
11
|
46
|
44
|
||||||||||||||||||||
Guatemel
|
100
|
7
|
4
|
—
|
—
|
—
|
(1
|
)
|
||||||||||||||||||||
Other segment
|
||||||||||||||||||||||||||||
COBEE
|
100
|
40
|
14
|
9
|
20
|
88
|
51
|
|||||||||||||||||||||
Central Cardones
|
87
|
13
|
1
|
2
|
9
|
35
|
32
|
|||||||||||||||||||||
Colmito
|
100
|
21
|
17
|
—
|
3
|
17
|
16
|
|||||||||||||||||||||
CEPP
|
97
|
29
|
24
|
—
|
3
|
11
|
9
|
|||||||||||||||||||||
JPPC
|
100
|
42
|
35
|
(1
|
)
|
4
|
1
|
(2
|
)
|
|||||||||||||||||||
Surpetroil
|
60
|
8
|
8
|
(1
|
)
|
—
|
2
|
1
|
||||||||||||||||||||
Recsa
|
100
|
1
|
—
|
—
|
—
|
5
|
3
|
|||||||||||||||||||||
Holdings
5
|
||||||||||||||||||||||||||||
IC Power Distribution Holdings
|
100
|
—
|
—
|
(8
|
)
|
—
|
119
|
119
|
||||||||||||||||||||
Inkia & Other
6
|
100
|
1
|
—
|
(48
|
)
|
(5
|
)
|
448
|
394
|
|||||||||||||||||||
IC Power, ICPI & Other
7
|
100
|
—
|
—
|
(31
|
)
|
(12
|
)
|
162
|
106
|
|||||||||||||||||||
DISTRIBUTION
|
||||||||||||||||||||||||||||
DEORSA
|
93
|
225
|
177
|
19
|
36
|
125
|
118
|
|||||||||||||||||||||
DEOCSA
|
91
|
284
|
226
|
16
|
46
|
192
|
183
|
|||||||||||||||||||||
TOTAL
|
$
|
1,874
|
$
|
1,359
|
$
|
21
|
$
|
420
|
$
|
3,072
|
$
|
2,764
|
1. |
“Adjusted EBITDA” for each entity for the period is defined as net income (loss) before depreciation and amortization, finance expenses, net and income tax expense (benefit),
excluding
share in income of associate.
|
|
Kallpa
|
CDA
|
Samay I
|
OPC-Rotem
|
OPC-Hadera
|
ICPNH
|
Puerto
Quetzal |
|||||||||||||||||||||
|
($ millions)
|
|||||||||||||||||||||||||||
Net income (loss)
|
$
|
32
|
$
|
—
|
$
|
1
|
$
|
24
|
$
|
—
|
$
|
8
|
$
|
(2
|
)
|
|||||||||||||
Depreciation and amortization
|
45
|
7
|
8
|
25
|
2
|
11
|
3
|
|||||||||||||||||||||
Finance expenses, net
|
37
|
17
|
9
|
16
|
—
|
8
|
2
|
|||||||||||||||||||||
Income tax expense (benefit)
|
25
|
7
|
1
|
—
|
—
|
1
|
2
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||
Adjusted EBITDA
|
$
|
139
|
$
|
31
|
$
|
19
|
$
|
6
5
|
$
|
2
|
$
|
28
|
$
|
5
|
|
Nejapa
|
Cenérgica
|
Kanan
|
Guatemel
|
COBEE
|
Central
Cardones |
Colmito
|
|||||||||||||||||||||
|
($ millions)
|
|||||||||||||||||||||||||||
Net income (loss)
|
$
|
6
|
$
|
3
|
$
|
(8
|
)
|
$
|
—
|
$
|
9
|
$
|
2
|
$
|
—
|
|||||||||||||
Depreciation and amortization
|
3
|
—
|
18
|
—
|
4
|
5
|
1
|
|||||||||||||||||||||
Finance expenses, net
|
—
|
—
|
2
|
—
|
4
|
1
|
2
|
|||||||||||||||||||||
Income tax expense
|
3
|
1
|
(1
|
)
|
—
|
3
|
1
|
—
|
||||||||||||||||||||
Adjusted EBITDA
|
$
|
12
|
$
|
4
|
$
|
11
|
$
|
—
|
$
|
20
|
$
|
9
|
$
|
3
|
|
DEOCSA
|
DEORSA
|
IC Power
Total |
|||||||||
|
($ millions)
|
|||||||||||
Net income (loss)
|
$
|
19
|
$
|
16
|
$
|
21
|
||||||
Depreciation and amortization
|
11
|
8
|
172
|
|||||||||
Finance expenses, net
|
9
|
6
|
171
|
|||||||||
Share in income of associate
|
—
|
—
|
(1
|
)
|
||||||||
Income tax expense
|
7
|
6
|
57
|
|||||||||
Adjusted EBITDA
|
$
|
46
|
$
|
36
|
$
|
420
|
2. |
Includes short-term and long-term debt and excludes loans and notes owed to a parent company.
|
3. |
Net Debt is defined as total debt attributable to each of the companies, excluding debt owed to a parent company, and the cash and short term deposits and restricted cash of the relevant company. Net Debt is not a measure recognized under IFRS. The tables below set forth a reconciliation of total debt to net debt for IC Power and its subsidiaries.
|
|
Kallpa
|
CDA
|
Samay I
|
OPC-Rotem
|
OPC-Hadera
|
ICPNH
|
Puerto
Quetzal |
Nejapa
|
Cenérgica
|
Kanan
|
||||||||||||||||||||||||||||||
|
($ millions)
|
|||||||||||||||||||||||||||||||||||||||
Total debt
|
$
|
414
|
$
|
593
|
$
|
339
|
$
|
365
|
$
|
—
|
$
|
88
|
$
|
18
|
$
|
4
|
$
|
—
|
$
|
46
|
||||||||||||||||||||
Cash
|
21
|
37
|
18
|
37
|
1
|
9
|
5
|
1
|
1
|
2
|
||||||||||||||||||||||||||||||
Net Debt
|
$
|
393
|
$
|
556
|
$
|
321
|
$
|
328
|
$
|
(1
|
)
|
$
|
7
9
|
$
|
13
|
$
|
3
|
$
|
(1
|
)
|
$
|
44
|
|
Guatemel
|
COBEE
|
Central
Cardones |
Colmito
|
CEPP
|
JPPC
|
Surpetroil
|
Recsa
|
IC Power
Distribution Holdings |
Inkia &
Other |
||||||||||||||||||||||||||||||
|
($ millions)
|
|||||||||||||||||||||||||||||||||||||||
Total debt
|
$
|
—
|
$
|
88
|
$
|
35
|
$
|
17
|
$
|
11
|
$
|
1
|
$
|
2
|
$
|
5
|
$
|
119
|
$
|
448
|
||||||||||||||||||||
Cash
|
1
|
37
|
3
|
1
|
2
|
3
|
1
|
2
|
—
|
54
|
||||||||||||||||||||||||||||||
Net Debt
|
$
|
(1
|
)
|
$
|
51
|
$
|
32
|
$
|
16
|
$
|
9
|
$
|
(2
|
)
|
$
|
1
|
$
|
3
|
$
|
119
|
$
|
394
|
|
IC Power, ICPI
& Other |
DEOCSA
|
DEORSA
|
Total IC
Power |
||||||||||||
|
($ millions)
|
|||||||||||||||
Total debt
|
$
|
162
|
$
|
192
|
$
|
125
|
$
|
3,072
|
||||||||
Cash
|
56
|
9
|
7
|
308
|
||||||||||||
Net Debt
|
$
|
106
|
$
|
183
|
$
|
118
|
$
|
2,764
|
4. |
Through ICPNH, IC Power indirectly holds 65% interests in Corinto and Tipitapa Power and 61% interests in Amayo I and Amayo II.
|
5 |
In addition to the results of certain of IC Power’s generation assets, IC Power’s Other segment also includes expenses and other adjustments relating to its headquarters and intermediate holding companies, including purchase price allocations recorded in connection with IC Power’s acquisition of Energuate, which allocations were recorded by Inkia, one of IC Power’s intermediate holding companies.
|
6. |
Outstanding debt includes $448 million for Inkia.
|
7. |
Includes $12 million of IC Power’s outstanding debt, $52 million of ICPI’s debt and $97 million of Overseas Investment Peru’s debt.
|
Year Ended December 31, 2015
|
||||||||||||||||||||||||||||
Entity
|
Ownership
Interest (%) |
Sales
|
Cost of Sales
|
Net Income
/(Loss) |
Adjusted EBITDA
|
Outstanding Debt
2
|
Net Debt
3
|
|||||||||||||||||||||
($ millions)
|
||||||||||||||||||||||||||||
Peru segment
|
||||||||||||||||||||||||||||
Kallpa
|
75
|
$
|
448
|
$
|
279
|
$
|
43
|
$
|
152
|
$
|
416
|
$
|
388
|
|||||||||||||||
Assets in advance stages of construction
|
||||||||||||||||||||||||||||
CDA
|
75
|
—
|
—
|
(8
|
)
|
—
|
536
|
519
|
||||||||||||||||||||
Samay I
|
75
|
—
|
—
|
(4
|
)
|
—
|
285
|
253
|
||||||||||||||||||||
Israel segment
|
||||||||||||||||||||||||||||
OPC-Rotem
|
80
|
318
|
235
|
20
|
79
|
383
|
255
|
|||||||||||||||||||||
OPC-Hadera
|
100
|
8
|
7
|
2
|
—
|
—
|
—
|
|||||||||||||||||||||
Central America segment
|
||||||||||||||||||||||||||||
ICPNH
4
|
61-65
|
111
|
73
|
17
|
36
|
99
|
76
|
|||||||||||||||||||||
Puerto Quetzal
|
100
|
109
|
94
|
2
|
10
|
15
|
7
|
|||||||||||||||||||||
Nejapa
|
100
|
100
|
85
|
4
|
12
|
6
|
(3
|
)
|
||||||||||||||||||||
Cenergica
|
100
|
17
|
13
|
2
|
4
|
1
|
(1
|
)
|
||||||||||||||||||||
Assets in advance stages of construction
|
||||||||||||||||||||||||||||
Kanan
|
100
|
—
|
—
|
—
|
—
|
—
|
(3
|
)
|
||||||||||||||||||||
Other segment
|
||||||||||||||||||||||||||||
COBEE
|
100
|
43
|
18
|
10
|
21
|
69
|
50
|
|||||||||||||||||||||
Central Cardones
|
87
|
14
|
2
|
3
|
10
|
44
|
39
|
|||||||||||||||||||||
Colmito
|
100
|
28
|
25
|
1
|
3
|
16
|
15
|
|||||||||||||||||||||
CEPP
|
97
|
39
|
31
|
3
|
6
|
13
|
8
|
|||||||||||||||||||||
JPPC
|
100
|
45
|
41
|
(2
|
)
|
2
|
5
|
1
|
||||||||||||||||||||
Surpetroil
|
60
|
8
|
6
|
(1
|
)
|
1
|
3
|
2
|
||||||||||||||||||||
Holdings
|
||||||||||||||||||||||||||||
Inkia & Other
5
|
100
|
1
|
—
|
(32
|
)
|
(4
|
)
|
565
|
273
|
|||||||||||||||||||
IC Power, ICPI & Other
6
|
100
|
—
|
—
|
(7
|
)
|
(6
|
)
|
109
|
24
|
|||||||||||||||||||
Total
|
$
|
1,289
|
$
|
909
|
$
|
53
|
$
|
326
|
$
|
2,565
|
$
|
1,903
|
1. |
“Adjusted EBITDA” for each entity for the period is defined as income (loss) before depreciation and amortization, finance expenses, net and income tax expense (benefit).
|
2. |
Includes short-term and long-term debt.
|
3. |
Net Debt is defined as total debt attributable to each of IC Power’s subsidiaries, minus the cash and short term deposits and restricted cash of such companies. Net Debt is not a measure of liabilities in accordance with IFRS. The tables below set forth a reconciliation of net debt to total debt for IC Power’s subsidiaries.
|
4. |
Through ICPNH, IC Power indirectly holds 65% interests in Corinto and Tipitapa Power and 61% interests in Amayo I and Amayo II.
|
5. |
Outstanding debt includes Inkia for $448 million and $117 million for ICPDH.
|
6. |
Includes $12 million of outstanding IC Power debt and $97 million of ICPI debt.
|
Kallpa
|
CDA
|
Samay I
|
OPC-Rotem
|
OPC- Hadera
|
ICPNH
|
Puerto Quetzal
|
||||||||||||||||||||||
($ millions)
|
||||||||||||||||||||||||||||
Income (loss)
|
$
|
43
|
$
|
(8
|
)
|
$
|
(4
|
)
|
$
|
20
|
$
|
2
|
$
|
17
|
$
|
2
|
||||||||||||
Depreciation and amortization
|
50
|
—
|
—
|
26
|
—
|
10
|
3
|
|||||||||||||||||||||
Finance expenses, net
|
36
|
3
|
3
|
26
|
(3
|
)
|
9
|
2
|
||||||||||||||||||||
Income tax expense (benefit)
|
23
|
5
|
1
|
7
|
1
|
—
|
3
|
|||||||||||||||||||||
Adjusted EBITDA
|
$
|
152
|
$
|
—
|
$
|
—
|
$
|
79
|
$
|
—
|
$
|
36
|
$
|
10
|
Nejapa
|
Cenérgica
|
Kanan
|
COBEE
|
Central Cardones
|
Colmito
|
|||||||||||||||||||
($ millions)
|
||||||||||||||||||||||||
Income (loss)
|
$
|
4
|
$
|
2
|
$
|
—
|
$
|
10
|
$
|
3
|
$
|
1
|
||||||||||||
Depreciation and amortization
|
4
|
1
|
—
|
4
|
4
|
1
|
||||||||||||||||||
Finance expenses, net
|
—
|
—
|
—
|
5
|
2
|
1
|
||||||||||||||||||
Income tax expense (benefit)
|
4
|
1
|
—
|
2
|
1
|
—
|
||||||||||||||||||
Adjusted EBITDA
|
$
|
12
|
$
|
4
|
$
|
—
|
$
|
21
|
$
|
10
|
$
|
3
|
Kallpa
|
CDA
|
Samay I
|
OPC-Rotem
|
OPC
Hadera
|
ICPNH
|
Puerto Quetzal
|
Nejapa
|
Cenérgica
|
||||||||||||||||||||||||||||
($ millions)
|
||||||||||||||||||||||||||||||||||||
Total debt
|
$
|
416
|
$
|
536
|
$
|
285
|
$
|
383
|
$
|
—
|
$
|
99
|
$
|
15
|
$
|
6
|
$
|
1
|
||||||||||||||||||
Cash
|
28
|
17
|
32
|
128
|
—
|
23
|
8
|
9
|
2
|
|||||||||||||||||||||||||||
Net Debt
|
$
|
388
|
$
|
519
|
$
|
253
|
$
|
255
|
$
|
—
|
$
|
76
|
$
|
7
|
$
|
(3
|
)
|
$
|
(1
|
)
|
Year Ended December 31, 2014
|
||||||||||||||||||||||||||||
Entity
|
Ownership
Interest (%) |
Sales
|
Cost of Sales
|
Net Income
/(Loss) |
Adjusted EBITDA
1
|
Outstanding Debt
2
|
Net Debt
3
|
|||||||||||||||||||||
($ millions)
|
||||||||||||||||||||||||||||
Peru segment
|
||||||||||||||||||||||||||||
Kallpa
|
75
|
$
|
437
|
$
|
270
|
$
|
50
|
$
|
154
|
$
|
453
|
$
|
428
|
|||||||||||||||
Assets in advanced stages of construction
|
||||||||||||||||||||||||||||
CDA
|
75
|
—
|
—
|
(5
|
)
|
—
|
444
|
338
|
||||||||||||||||||||
Samay I
|
75
|
—
|
—
|
—
|
—
|
145
|
11
|
|||||||||||||||||||||
Israel segment
|
||||||||||||||||||||||||||||
OPC-Rotem
|
80
|
413
|
252
|
71
|
153
|
419
|
231
|
|||||||||||||||||||||
Central America segment
|
||||||||||||||||||||||||||||
ICPNH
4
|
61-65
|
125
|
98
|
6
|
22
|
108
|
92
|
|||||||||||||||||||||
Puerto Quetzal
|
100
|
33
|
29
|
(1
|
)
|
3
|
32
|
14
|
||||||||||||||||||||
Nejapa
|
71
|
132
|
119
|
4
|
11
|
—
|
(23
|
)
|
||||||||||||||||||||
Cenérgica
|
100
|
18
|
14
|
2
|
4
|
—
|
(4
|
)
|
||||||||||||||||||||
Assets in advanced stages of construction
|
||||||||||||||||||||||||||||
Kanan
|
100
|
—
|
—
|
—
|
—
|
—
|
(4
|
)
|
||||||||||||||||||||
Other
|
||||||||||||||||||||||||||||
COBEE
|
100
|
41
|
18
|
9
|
19
|
85
|
43
|
|||||||||||||||||||||
Central Cardones
|
87
|
11
|
2
|
(1
|
)
|
7
|
48
|
44
|
||||||||||||||||||||
Colmito
|
100
|
38
|
36
|
—
|
2
|
20
|
19
|
|||||||||||||||||||||
CEPP
|
97
|
73
|
56
|
9
|
16
|
30
|
22
|
|||||||||||||||||||||
JPPC
|
100
|
41
|
39
|
(2
|
)
|
1
|
8
|
4
|
||||||||||||||||||||
Surpetroil
|
60
|
9
|
3
|
2
|
5
|
3
|
2
|
|||||||||||||||||||||
Inkia & Other
5
|
100
|
1
|
—
|
131
|
1
|
447
|
262
|
|||||||||||||||||||||
IC Power, ICPI & Other
6
|
100
|
—
|
—
|
(19
|
)
|
(3
|
)
|
106
|
78
|
|||||||||||||||||||
Total
|
$
|
1,372
|
$
|
936
|
$
|
256
|
$
|
395
|
$
|
2,348
|
$
|
1,557
|
1. |
“Adjusted EBITDA” for each entity for the period is defined as net income (loss) before depreciation and amortization, financing expenses, net, income tax expense (benefit) and asset write-off, excluding share in income (loss) from associates, gain on bargain purchase, measurement to fair value of pre-existing share and net income from discontinued operations, net of tax (excluding dividends received from discontinued operations).
|
2. |
Includes short-term and long-term debt.
|
3. |
Net Debt is defined as total debt attributable to each of IC Power’s subsidiaries, minus the cash and short term deposits and restricted cash of such companies. Net Debt is not a measure of liabilities in accordance with IFRS. The tables below set forth a reconciliation of net debt to total debt for IC Power’s subsidiaries.
|
4. |
Through ICPNH, IC Power indirectly holds 65% interests in Corinto and Tipitapa Power and 61% interests in Amayo I and Amayo II.
|
5. |
Outstanding debt includes Inkia for $447 million.
|
6. |
Includes $12 million of outstanding IC Power debt and $94 million of ICPI debt.
|
Nejapa
|
Cenérgica
|
COBEE
|
Central Cardones
|
Colmito
|
||||||||||||||||
($ millions)
|
||||||||||||||||||||
Net income (loss) for the year
|
$
|
4
|
$
|
2
|
$
|
9
|
$
|
(1
|
)
|
$
|
—
|
|||||||||
Depreciation and amortization
|
5
|
1
|
4
|
4
|
1
|
|||||||||||||||
Financing expenses, net
|
—
|
—
|
4
|
2
|
1
|
|||||||||||||||
Income tax expense
|
2
|
1
|
2
|
2
|
—
|
|||||||||||||||
Adjusted EBITDA
|
$
|
11
|
$
|
4
|
$
|
19
|
$
|
7
|
$
|
2
|
CEPP
|
JPPC
|
Surpetroil
|
Inkia & Other
|
IC Power, ICPI & Other
|
Total
|
|||||||||||||||||||
($ millions)
|
||||||||||||||||||||||||
Net income (loss) for the year
|
$
|
9
|
$
|
(2
|
)
|
$
|
2
|
$
|
131
|
$
|
(19
|
)
|
$
|
256
|
||||||||||
Depreciation and amortization
|
3
|
3
|
1
|
6
|
—
|
108
|
||||||||||||||||||
Financing expenses, net
|
1
|
1
|
1
|
23
|
12
|
119
|
||||||||||||||||||
Income tax expense (benefit)
|
3
|
(1
|
)
|
1
|
(8
|
)
|
4
|
63
|
||||||||||||||||
Asset write-off
|
—
|
—
|
—
|
35
|
—
|
35
|
||||||||||||||||||
Share in income (loss) from associates
|
—
|
—
|
—
|
(2
|
)
|
—
|
(2
|
)
|
||||||||||||||||
Gain on bargain purchase
|
—
|
—
|
—
|
(68
|
)
|
—
|
(68
|
)
|
||||||||||||||||
Measurement to fair value of pre-existing share
|
—
|
—
|
—
|
(3
|
)
|
—
|
(3
|
)
|
||||||||||||||||
Net income from discontinued operations, net of tax, excluding dividends received from discontinued operations
|
—
|
—
|
—
|
(113
|
)
|
—
|
(113
|
)
|
||||||||||||||||
Adjusted EBITDA
|
$
|
16
|
$
|
1
|
$
|
5
|
$
|
1
|
$
|
(3
|
)
|
$
|
395
|
Kallpa
|
CDA
|
Samay I
|
OPC-Rotem
|
ICPNH
|
Puerto Quetzal
|
Nejapa
|
Cenérgica
|
Kanan
|
COBEE
|
|||||||||||||||||||||||||||||||
($ millions)
|
||||||||||||||||||||||||||||||||||||||||
Total debt
|
$
|
453
|
$
|
444
|
$
|
145
|
$
|
419
|
$
|
108
|
$
|
32
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
85
|
||||||||||||||||||||
Cash
|
25
|
106
|
134
|
188
|
16
|
18
|
23
|
4
|
4
|
42
|
||||||||||||||||||||||||||||||
Net Debt
|
$
|
428
|
$
|
338
|
$
|
11
|
$
|
231
|
$
|
92
|
$
|
14
|
$
|
(23
|
)
|
$
|
(4
|
)
|
$
|
(4
|
)
|
$
|
43
|
Central Cardones
|
Colmito
|
CEPP
|
JPPC
|
Surpetroil
|
Inkia & Other
|
IC Power, ICPI & Other
|
Total
|
|||||||||||||||||||||||||
($ millions)
|
||||||||||||||||||||||||||||||||
Total debt
|
$
|
48
|
$
|
20
|
$
|
30
|
$
|
8
|
$
|
3
|
$
|
447
|
$
|
106
|
$
|
2,348
|
||||||||||||||||
Cash
|
4
|
1
|
8
|
4
|
1
|
185
|
28
|
791
|
||||||||||||||||||||||||
Net Debt
|
$
|
44
|
$
|
19
|
$
|
22
|
$
|
4
|
$
|
2
|
$
|
262
|
$
|
78
|
$
|
1,557
|
|
Year Ended December 31, 2016
|
|||||||||||||||||||||||||||
Entity
|
Installed
Capacity
(MW) 1 |
Proportionate
Capacity 2 |
Gross
energy generated (GWh) |
Availability
factor (%) |
Average heat
rate 3 |
Average
sales price ($ per MWh) 4 |
Average
fuel cost ($ per MWh) |
|||||||||||||||||||||
|
Operating Companies
|
|||||||||||||||||||||||||||
Peru segment
|
||||||||||||||||||||||||||||
Kallpa
|
1,063
|
797
|
6,015
|
96
|
%
|
7,675
|
74
|
26
|
||||||||||||||||||||
Samay I
|
632
|
473
|
103
|
33
|
%
|
10,240
|
426
|
106
|
||||||||||||||||||||
CDA
|
545
|
409
|
693
|
33
|
%
|
-
|
73
|
—
|
||||||||||||||||||||
Israel segment
|
||||||||||||||||||||||||||||
OPC-Rotem
|
440
|
352
|
3,487
|
91
|
%
|
6,759
|
91
|
37
|
||||||||||||||||||||
OPC-Hadera
|
18
|
18
|
102
|
95
|
%
|
4,258
|
511
|
65
|
||||||||||||||||||||
Central America segment
|
||||||||||||||||||||||||||||
ICPNH
|
185
|
117
|
978
|
88
|
%
|
5,845
|
95
|
41
|
||||||||||||||||||||
Puerto Quetzal
|
179
|
179
|
364
|
95
|
%
|
9,088
|
159
|
49
|
||||||||||||||||||||
Nejapa
|
140
|
140
|
387
|
97
|
%
|
9,621
|
217
|
65
|
||||||||||||||||||||
Kanan
|
92
|
92
|
169
|
69
|
%
|
9,939
|
409
|
61
|
||||||||||||||||||||
Other
|
||||||||||||||||||||||||||||
COBEE
|
228
|
228
|
889
|
92
|
%
|
13,594
|
47
|
—
|
||||||||||||||||||||
Central Cardones
|
153
|
133
|
1
|
98
|
%
|
—
|
—
|
—
|
||||||||||||||||||||
Colmito
|
58
|
58
|
9
|
99
|
%
|
9,252
|
2,625
|
125
|
||||||||||||||||||||
CEPP
|
67
|
65
|
264
|
78
|
%
|
9,550
|
113
|
51
|
||||||||||||||||||||
JPPC
|
60
|
60
|
408
|
85
|
%
|
8,166
|
108
|
59
|
||||||||||||||||||||
Surpetroil
|
31
|
19
|
75
|
97
|
%
|
12,606
|
107
|
27
|
||||||||||||||||||||
Pedregal
|
54
|
11
|
264
|
97
|
%
|
8,832
|
134
|
50
|
||||||||||||||||||||
Total
|
3,945
|
3,152
|
14,208
|
1. |
Reflects 100% of the capacity of each of IC Power’s assets, regardless of the ownership interest in the entity that owns each such asset.
|
2. |
Reflects the proportionate capacity of each of IC Power’s assets, as determined by the ownership interest in the entity that owns each such asset.
|
3. |
Heat rate is defined as the number of Btus of energy contained in the fuel required to produce a kilowatt-hour of energy (btu/kWh) for thermal plants.
|
4. |
Includes revenues from energy and capacity sales. Average sales prices are generally higher for IC Power’s generation businesses which generate a higher percentage of their total revenues through capacity sales.
|
Year Ended December 31, 2015
|
||||||||||||||||||||||||||||
Entity
|
Installed Capacity (MW)
1
|
Proportionate Capacity
2
|
Gross energy generated (GWh)
|
Availability factor (%)
|
Average heat rate
|
Average sales price ($ per MWh)
3
|
Average
fuel cost ($ per MWh)
|
|||||||||||||||||||||
Operating Companies
|
||||||||||||||||||||||||||||
Peru segment
|
||||||||||||||||||||||||||||
Kallpa
|
1,063
|
797
|
5,166
|
97
|
7,868
|
57
|
28
|
|||||||||||||||||||||
Israel segment
|
||||||||||||||||||||||||||||
OPC-Rotem
|
440
|
352
|
3,811
|
99
|
6,730
|
80
|
36
|
|||||||||||||||||||||
OPC-Hadera
|
18
|
18
|
26
|
4
|
58
|
4,630
|
53
|
40
|
||||||||||||||||||||
Central America segment
|
||||||||||||||||||||||||||||
ICPNH
|
185
|
117
|
1,095
|
90
|
8,926
|
99
|
51
|
|||||||||||||||||||||
Puerto Quetzal
|
179
|
179
|
673
|
94
|
9,107
|
113
|
74
|
|||||||||||||||||||||
Nejapa
|
140
|
140
|
440
|
96
|
9,591
|
117
|
83
|
|||||||||||||||||||||
Other
|
||||||||||||||||||||||||||||
COBEE
|
228
|
228
|
1,081
|
89
|
13,594
|
39
|
16
|
|||||||||||||||||||||
Central Cardones
|
153
|
133
|
4
|
97
|
11,241
|
217
|
229
|
|||||||||||||||||||||
Colmito
|
58
|
58
|
27
|
99
|
9,221
|
95
|
114
|
|||||||||||||||||||||
CEPP
|
67
|
65
|
298
|
81
|
9,470
|
125
|
73
|
|||||||||||||||||||||
JPPC
|
60
|
60
|
445
|
86
|
7,989
|
101
|
69
|
|||||||||||||||||||||
Surpetroil
|
20
|
12
|
43
|
96
|
13,829
|
104
|
38
|
|||||||||||||||||||||
Pedregal
|
54
|
11
|
356
|
94
|
8,859
|
107
|
71
|
|||||||||||||||||||||
Total
|
2,665
|
2,170
|
13,465
|
1. |
Reflects 100% of the capacity of each of IC Power’s assets, regardless of the ownership interest in the entity that owns each such asset.
|
2. |
Reflects the proportionate capacity of each of IC Power’s assets, as determined by the ownership interest in the entity that owns each such asset.
|
3. |
Includes revenues from energy and capacity sales. Average sales prices are generally higher for IC Power’s generation businesses which generate a higher percentage of their total revenues through capacity sales.
|
4. |
Reflects gross energy generated (GWh) since IC Power acquired OPC-Hadera in August 2015.
|
Year Ended December 31, 2014
|
||||||||||||||||||||||||||||
Entity
1
|
Installed Capacity (MW)
2
|
Proportionate Capacity
3
|
Gross energy generated (GWh)
|
Availability factor (%)
|
Average heat rate
|
Average sales price ($ per MWh)
4
|
Average
fuel cost ($ per MWh)
|
|||||||||||||||||||||
Operating Companies
|
||||||||||||||||||||||||||||
Peru segment
|
||||||||||||||||||||||||||||
Kallpa
|
1,063
|
797
|
5,920
|
97
|
7,105
|
55
|
24
|
|||||||||||||||||||||
Israel segment
|
||||||||||||||||||||||||||||
OPC-Rotem
|
440
|
352
|
3,465
|
90
|
6,754
|
104
|
40
|
|||||||||||||||||||||
Central America segment
|
||||||||||||||||||||||||||||
ICPNH
|
185
|
117
|
1,099
|
95
|
9,011
|
143
|
96
|
|||||||||||||||||||||
Puerto Quetzal
|
179
|
179
|
490
|
97
|
9,182
|
126
|
137
|
|||||||||||||||||||||
Nejapa
|
140
|
99
|
376
|
97
|
9,597
|
178
|
158
|
|||||||||||||||||||||
Other
|
||||||||||||||||||||||||||||
COBEE
|
228
|
228
|
1,085
|
91
|
13,786
|
40
|
15
|
|||||||||||||||||||||
Central Cardones
|
153
|
133
|
—
|
97
|
12,238
|
—
|
||||||||||||||||||||||
Colmito
|
58
|
58
|
6
|
95
|
8,521
|
148
|
241
|
|||||||||||||||||||||
CEPP
|
67
|
65
|
242
|
89
|
9,539
|
227
|
146
|
|||||||||||||||||||||
JPPC
|
60
|
60
|
425
|
85
|
8,306
|
182
|
137
|
|||||||||||||||||||||
Surpetroil
|
15
|
9
|
48
|
84
|
14,900
|
140
|
21
|
|||||||||||||||||||||
Pedregal
|
54
|
11
|
405
|
93
|
8,800
|
196
|
129
|
|||||||||||||||||||||
Total
|
2,642
|
2,108
|
13,561
|
1. |
Does not include Enel Generación Perú, which IC Power sold in September 2014.
|
2. |
Reflects 100% of the capacity of each of IC Power’s assets, regardless of IC Power’s ownership interest in the entity that owns each such asset.
|
3. |
Reflects the proportionate capacity of each of IC Power’s assets, as determined by the ownership interest in the entity that owns each such asset.
|
4. |
Includes revenues from energy and capacity sales. Average sales prices are generally higher for IC Power’s generation businesses which generate a higher percentage of their total revenues through capacity sales.
|
As of |
Years Ended December 31,
|
|||||||||||||||||||||||||||||
December 31,
2016
|
201
6
|
2015
|
2014
|
|||||||||||||||||||||||||||
Turbine
|
Year of Commission
|
Installed Capacity
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
||||||||||||||||||||||
(MW)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
||||||||||||||||||||||||
Kallpa I
1
|
2007
|
186
|
1,314
|
98
|
954
|
91
|
1,243
|
96
|
||||||||||||||||||||||
Kallpa II
1
|
2009
|
195
|
1,109
|
84
|
1,126
|
99
|
1,266
|
97
|
||||||||||||||||||||||
Kallpa III
1
|
2010
|
197
|
1,257
|
99
|
1,218
|
99
|
1,262
|
96
|
||||||||||||||||||||||
Kallpa IV
2
|
2012
|
292
|
2,016
|
99
|
1,759
|
95
|
2,027
|
98
|
||||||||||||||||||||||
Las Flores
|
2014
|
193
|
319
|
99
|
109
|
100
|
122
|
96
|
||||||||||||||||||||||
Total
|
1,063
|
6,015
|
5,166
|
5,920
|
1. |
Reflects the effective capacity of the turbine at its COD.
|
2. |
Reflects the installed capacity. Kallpa IV is the steam turbine built to convert the Kallpa plant to combined cycle, which reached its COD in August 2012.
|
As of
Year Ended December 31,
|
||||||||||||||||||||||||||||
December 31, 2016
|
2016
|
2015
|
2014
|
|||||||||||||||||||||||||
Plant
|
Installed
Capacity
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
|||||||||||||||||||||
(MW)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
||||||||||||||||||||||
OPC-Rotem
|
440
|
3,487
|
91
|
%
|
3,811
|
99
|
%
|
3,465
|
90
|
%
|
· |
Corinto has commitments for 70% of its available energy in every year up to December 2018;
|
· |
Tipitapa Power has commitments for 100% of its available energy in every year up to December 2018;
|
· |
Amayo I has commitments for 100% of its available energy in every year up to March 2024; and
|
· |
Amayo II has commitments for 100% of its available energy in every year up to March 2025.
|
As of |
Years Ended December 31,
|
|||||||||||||||||||||||||||||
December 31, |
2016
|
2015
|
2014
|
|||||||||||||||||||||||||||
Plant
|
Year of Commission
|
2016
Installed Capacity
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
||||||||||||||||||||||
(MW)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
||||||||||||||||||||||||
Puerto Quetzal
|
1993
|
179
|
364
|
95
|
673
|
94
|
490
|
97
|
As of |
Years Ended December 31,
|
|||||||||||||||||||||||||||||||||
December 31, 2016
|
2016
|
2015
|
2014
|
|||||||||||||||||||||||||||||||
Plant
|
Year of Commission
|
Elevation
|
Installed
Capacity
|
Gross
Energy Generated
|
Availability Factor
|
Gross
Energy Generated
|
Availability Factor
|
Gross
Energy Generated
|
Availability Factor
|
|||||||||||||||||||||||||
(meters)
|
(MW)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
|||||||||||||||||||||||||||
Zongo Valley plants:
|
||||||||||||||||||||||||||||||||||
Zongo
|
1997
|
4,264
|
11
|
9
|
96
|
10
|
98
|
9
|
99
|
|||||||||||||||||||||||||
Tiquimani
|
1997
|
3,889
|
9
|
7
|
100
|
13
|
98
|
11
|
99
|
|||||||||||||||||||||||||
Botijlaca
|
1938
|
3,492
|
7
|
27
|
98
|
39
|
99
|
34
|
97
|
|||||||||||||||||||||||||
Cutichucho
|
1942
|
2,697
|
23
|
94
|
97
|
128
|
95
|
91
|
80
|
|||||||||||||||||||||||||
Santa Rosa
|
2006
|
2,572
|
18
|
67
|
96
|
86
|
97
|
84
|
98
|
|||||||||||||||||||||||||
Sainani
1
|
1956
|
2,210
|
10
|
54
|
96
|
24
|
34
|
15
|
17
|
|||||||||||||||||||||||||
Chururaqui
|
1966
|
1,830
|
25
|
107
|
98
|
139
|
96
|
127
|
95
|
|||||||||||||||||||||||||
Harca
|
1969
|
1,480
|
26
|
125
|
96
|
162
|
95
|
156
|
95
|
|||||||||||||||||||||||||
Cahua
|
1974
|
1,195
|
28
|
130
|
95
|
163
|
94
|
163
|
95
|
|||||||||||||||||||||||||
Huaji
|
1999
|
945
|
30
|
162
|
96
|
180
|
92
|
198
|
96
|
|||||||||||||||||||||||||
Miguillas Valley plants
|
||||||||||||||||||||||||||||||||||
Miguillas
|
1931
|
4,140
|
4
|
7
|
99
|
9
|
91
|
9
|
99
|
|||||||||||||||||||||||||
Angostura
|
1936
|
3,827
|
6
|
17
|
94
|
19
|
92
|
19
|
99
|
|||||||||||||||||||||||||
Choquetanga
|
1939
|
3,283
|
6
|
30
|
95
|
37
|
95
|
37
|
98
|
|||||||||||||||||||||||||
Carabuco
|
1958
|
2,874
|
6
|
36
|
97
|
42
|
94
|
43
|
97
|
|||||||||||||||||||||||||
El Alto-Kenko
2
|
1995
|
4,050
|
19
|
17
|
46
|
30
|
50
|
90
|
93
|
|||||||||||||||||||||||||
Total
|
228
|
889
|
1,081
|
1,086
|
1. |
Plant was temporarily out of service due to damages sustained as a result of landslides in March 2014. The plant, which cost approximately $5 million to repair, came back on-line in August 2015. The company maintains insurance which covers the loss of revenue as a result of property damage and business interruption for up to 12 months.
|
2. |
Reflects the effective capacity of El Alto—Kenko, which is comprised of two open-cycle turbines. The turbines have an installed capacity of 29 MW. However, as a result of the high altitude of the turbines (which are located at 4,050 meters above sea level), the installed capacity of these turbines are de-rated, resulting in an effective capacity of 19 MW.
|
As of |
Years Ended December 31,
|
|||||||||||||||||||||||||||||
December 31, 2016
|
2016
|
2015
|
2014
|
|||||||||||||||||||||||||||
Plant
|
Year of Commission
|
Installed Capacity
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
||||||||||||||||||||||
(MW)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
||||||||||||||||||||||||
Central Cardones
|
2009
|
153
|
—
|
98
|
4
|
97
|
—
|
97
|
As of |
Years Ended December 31,
|
|||||||||||||||||||||||||||||
December 31, 2016
|
2016
|
2015
|
2014
|
|||||||||||||||||||||||||||
Plant
|
Year of Commission
|
Installed Capacity
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
||||||||||||||||||||||
(MW)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
||||||||||||||||||||||||
Colmito
|
2008
|
58
|
8
|
99
|
27
|
99
|
6
|
95
|
As of |
Years Ended December 31,
|
|||||||||||||||||||||||||||||
December 31, 2016
|
2016
|
2015
|
201
4
|
|||||||||||||||||||||||||||
Plant
|
Year of Commission
|
Installed Capacity
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
||||||||||||||||||||||
(MW)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
||||||||||||||||||||||||
CEPP I
|
1990
|
16
|
54
|
75
|
67
|
34
|
51
|
34
|
||||||||||||||||||||||
CEPP II
|
1994
|
51
|
210
|
79
|
231
|
42
|
191
|
42
|
||||||||||||||||||||||
Total
|
67
|
264
|
298
|
242
|
As of
|
Years Ended December 31,
|
|||||||||||||||||||||||||||||
December 31,
2016
|
2016
|
2015
|
2014
|
|||||||||||||||||||||||||||
Plant
|
Year of Commission
|
Installed
Capacity
|
Gross Energy
Generated
|
Availability
Factor
|
Gross Energy
Generated
|
Availability
Factor
|
Gross Energy
Generated
|
Availability
Factor
|
||||||||||||||||||||||
(MW)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
||||||||||||||||||||||||
JPPC
|
1998
|
60
|
408
|
85
|
445
|
86
|
425
|
85
|
As of |
Years Ended December 31,
|
||||||||||||||||||||||||||||||
December 31, 2016
|
2016
|
2015
|
2014
|
||||||||||||||||||||||||||||
Plant
|
Year of Commission
|
Installed Capacity
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
Gross Energy Generated
|
Availability Factor
|
|||||||||||||||||||||||
(MW)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
(GWh)
|
(%)
|
|||||||||||||||||||||||||
La Hocha
|
2011
|
2
|
1
|
25
|
10
|
84
|
47
|
98
|
|||||||||||||||||||||||
Purificación
|
2014
|
10
|
2
|
3.8
|
19
|
100
|
1
|
1
|
1
|
||||||||||||||||||||||
Entrerios
|
2015
|
3
|
15
|
98
|
12
|
98
|
—
|
—
|
|||||||||||||||||||||||
Geopark
|
2015-2016
|
16
|
56
|
99
|
2
|
100
|
—
|
—
|
|||||||||||||||||||||||
31
|
74
|
43
|
48
|
1. |
As a result of gas unavailability during December 2014.
|
· |
Energuate, the trade name for IC Power’s Guatemalan electricity distribution businesses, which consists of:
|
· |
DEORSA, in which IC Power holds a 93% interest; the remaining 7% interest is held by private minority shareholders; and
|
· |
DEOCSA, in which IC Power holds a 91% interest; the remaining 9% interest is held by private minority shareholders.
|
· |
Residential (some of whom receive subsidies for their purchase of electricity);
|
· |
Commercial (small- to medium-sized enterprises, such as local hospitals, gas stations, irrigation pumps and small-sized agricultural facilities);
|
· |
Industrial (large-sized enterprises, such as hotel and resort complexes, commercial malls and large-scale agricultural facilities); and
|
· |
Other (which includes certain government entities, such as municipalities).
|
|
Year Ended December 31,
|
|||||||||||
|
2016
|
2015
|
2014
|
|||||||||
Energy purchased (GWh)
|
2,882
|
2,785
|
2,631
|
|||||||||
Total electricity losses (%)
|
19.6
|
%
|
16.9
|
%
|
17.0
|
%
|
||||||
Energy distributed (GWh)
|
2,316
|
2,315
|
2,184
|
|||||||||
To regulated customers
|
2,216
|
2,159
|
2,011
|
|||||||||
Residential
|
1,663
|
1,612
|
1,499
|
|||||||||
Commercial
|
253
|
246
|
234
|
|||||||||
Industrial
|
37
|
35
|
27
|
|||||||||
Other customers
|
262
|
266
|
251
|
|||||||||
To unregulated customers
1
|
101
|
157
|
174
|
|||||||||
Number of customers
|
1,679,446
|
1,634,773
|
1,579,725
|
|||||||||
Regulated customers
|
1,679,331
|
1,634,616
|
1,579,555
|
|||||||||
Residential
|
1,674,916
|
1,630,204
|
1,575,204
|
|||||||||
Commercial
|
4,036
|
4,037
|
3,991
|
|||||||||
Industrial
|
81
|
79
|
65
|
|||||||||
Other customers
|
298
|
296
|
295
|
|||||||||
Unregulated customers
1
|
115
|
157
|
170
|
1. |
Unregulated customers consist of end users with a demand exceeding 100 kW, consisting principally of industrial and commercial customers.
|
· |
a social tariff available to customers with a demand of up to 300 kWh per month;
|
· |
a regular tariff, available to all customers that purchase electricity at low voltage;
|
· |
a low voltage peak tariff available to customers that purchase energy and capacity at low voltage (less than 1,000 volts), with a demand capacity between 11 kW and 100 kW, for no less than 60% of the month, who are primarily commercial and industrial customers;
|
· |
a low voltage off-peak tariff available to customers that purchase energy and capacity at low voltage (less than 1,000 volts), with a demand capacity between 11 kW and 100 kW, for less than 60% of the month, who are primarily commercial and industrial customers;
|
· |
a medium voltage peak tariff available to customers that purchase energy and capacity at medium voltage (greater than 1,000 volts and equal to or less than 60,000 volts), with a demand capacity between 11 kW and 100 kW, for no less than 60% of the month, who are primarily commercial and industrial customers;
|
· |
a medium tension off-peak tariff available to customers that purchase energy and capacity at medium voltage (greater than 1,000 volts and equal to or less than 60,000 volts), with a demand capacity between 11 kW and 100 kW, for less than 60% of the month, who are primarily commercial and industrial customers; and
|
· |
a tariff available to municipalities that purchase electricity for public lighting.
|
|
Year ended December 31,
|
|||||||||||
|
2016
|
2015
|
2014
|
|||||||||
|
(GWh)
|
|||||||||||
Tariff
|
||||||||||||
Social tariff
|
1,205
|
1,175
|
1,102
|
|||||||||
Regular tariff
|
459
|
437
|
397
|
|||||||||
Low voltage peak tariff
|
108
|
100
|
74
|
|||||||||
Low voltage off-peak tariff
|
145
|
147
|
160
|
|||||||||
Medium voltage peak tariff
|
18
|
14
|
2
|
|||||||||
Medium voltage off-peak tariff
|
19
|
20
|
25
|
|||||||||
Public lighting tariff
|
262
|
266
|
250
|
|||||||||
Energy distributed
|
2,216
|
2,159
|
2,011
|
· |
an electricity charge, updated quarterly and designed to reimburse the distribution company for the cost of electricity and capacity that it purchases and transmission tolls to the interconnection point with Energuate’s grid. The electricity charge consists of a base tariff and an electricity adjustment surcharge. Under the General Electricity Law and the regulations of the CNEE, the base tariff is adjusted annually each year on May 1 to reflect anticipated changes in the cost of electricity to be purchased by Energuate during the following year. The electricity adjustment surcharge is adjusted quarterly to reflect variations in the actual cost of electricity purchased by Energuate against the projected cost; and
|
· |
a VAD charge designed to permit a model efficient distribution company to cover its operating expenses, complete its capital expenditure plans and recover its cost of capital.
|
Supplier
|
Contracted Capacity
(MW) |
Expiration Date
|
||
Jaguar Energy Guatemala LLC
|
200
|
April 2030
|
||
INDE
|
162
|
April 2017 –April 2032
|
||
Energía del Caribe
|
60
|
April 2030
|
||
Renace, S.A.
|
55
|
April 2030 –April 2033
|
||
Eólico San Antonio El Sitio, S.A.
|
50
|
April 2030 –April 2032
|
· |
24-hour emergency services, including call center, fault response, building security and personal security services;
|
· |
building new connections and installations;
|
· |
providing connection and disconnection services; and
|
· |
maintaining and repairing installations and equipment, including substations, transformers and meeting stations.
|
1. |
Where a range is presented, contracted capacity varies monthly for the duration of the PPA.
|
2. |
Kallpa executed 14 PPAs, two PPAs with each of the following seven entities: (i) Enel Distribución Perú S.A.A., (ii) Luz del Sur S.A.A., (iii) Edecañete S.A., (iv) Electrosur S.A., (v) Electro Sur Este S.A.A., (vi) Sociedad Eléctrica del Sur Oeste S.A. and (vii) Electro Puno S.A.A. Each of Electrosur S.A. and Electro Puno S.A.A. assigned their PPAs to Hidrandina S.A. in August 2012 and in October 2012, respectively. The 350 MW capacity represents the aggregate contracted capacity among these 14 PPAs.
|
3. |
Kallpa executed 12 PPAs, two PPAs with each of the following six entities: (i) Enel Distribución Perú S.A.A., (ii) Luz del Sur S.A.A., (iii) Electrosur S.A., (iv) Electro Sur Este S.A.A., (v) Electro Puno S.A.A. and (vi) Sociedad Eléctrica del Sur Oeste S.A. Electro Puno S.A.A. assigned its PPAs to Hidrandina S.A. in October 2012. The 210 MW capacity represents the aggregate contracted capacity among these 12 PPAs.
|
4. |
Contracted capacity will be determined during the first six months of supply after the client begins operations. Minimum of 70 MW and maximum of 85 MW.
|
5. |
Represents capacity under three separate PPAs.
|
6. |
The terms of the IEC PPA provide OPC-Rotem with the option to allocate and sell the generated electricity of the power station directly to end users. OPC-Rotem has exercised this option and sold all of its energy and capacity directly to 28 end users as of December 31, 2016, who primarily consist of Israeli industrial companies, such as Granit Group. OPC-Rotem has entered into PPAs with end users which cover a range of 4 MW to 107 MW of capacity, with each PPA covering, on average, 23 MW of capacity. As of December 31, 2016, the weighted average remaining life of OPC-Rotem’s PPAs with end users based on firm capacity is approximately six years. For further information on the IEC PPA, see “—
Regulatory, Environmental and Compliance Matters—Regulation of the Israeli Electricity Sector
.”
|
7. |
The contracted capacity of the PPA with Hadera Paper will increase to 40 MW upon the completion of the OPC-Hadera project, which is expected to commence commercial operations in early 2019.
|
Periods
|
Firm
|
Interruptible
|
||
Initial Date of Dispatch up to pipeline expansion
|
3,474,861
|
1,329,593
|
||
April 22, 2016 - March 20, 2020
|
4,854,312
|
764,463
|
||
March 20, 2020 - January 1, 2021
|
4,655,000
|
764,463
|
||
January 2, 2021 - March 31, 2030
|
4,655,000
|
530,000
|
||
April 1, 2030 - March 31, 2033
|
3,883,831
|
1,301,169
|
||
April 1, 2033 - December 31, 2033
|
2,948,831
|
1,301,169
|
|
Gross Energy Generation
|
|||||||||||||||||||||||
|
For the Year Ended December 31,
|
|||||||||||||||||||||||
|
2016
|
2015
|
2014
|
|||||||||||||||||||||
Company
|
(GWh)
|
Market
Share (%) |
(GWh)
|
Market
Share (%) |
(GWh)
|
Market
Share (%) |
||||||||||||||||||
IC Power (Kallpa, Samay I and CDA)
|
6,811
|
14.09
|
5,166
|
11.60
|
5,920
|
14.17
|
||||||||||||||||||
Enel Generación Perú S.A.A.
1
|
8,832
|
18.28
|
8,370
|
18.79
|
8,848
|
21.17
|
||||||||||||||||||
Engie Energía Perú S.A. (formerly EnerSur S.A.)
|
8,182
|
16.93
|
7,172
|
16.10
|
7,098
|
16.98
|
||||||||||||||||||
Electroperú S.A. (a state-owned generation company)
|
6,644
|
13.75
|
7,172
|
16.10
|
7,041
|
16.85
|
||||||||||||||||||
Orazul Energy Egenor
2
|
2,423
|
5.01
|
2,648
|
5.95
|
2,534
|
6.06
|
||||||||||||||||||
Other generation companies
|
15,434
|
31.94
|
14,012
|
31.46
|
10,351
|
24.77
|
||||||||||||||||||
Total
|
48,326
|
100
|
44,540
|
100.0
|
41,792
|
100.0
|
||||||||||||||||||
|
1. |
Includes Enel Generación Perú and Chinango S.A.C.
|
2. |
Includes Egenor and Termoselva S.R.L.
|
|
Gross Energy Generation
|
|||||||||||||||||||||||
|
For the Year Ended December 31,
|
|||||||||||||||||||||||
|
2016
|
2015
|
2014
|
|||||||||||||||||||||
Company
|
(GWh)
|
Market
Share (%) |
(GWh)
|
Market
Share (%) |
(GWh)
|
Market
Share (%) |
||||||||||||||||||
ICPNH
|
978
|
21.39
|
1,095
|
24.88
|
1,099
|
26.71
|
||||||||||||||||||
ALBA de Nicaragua, S.A. (ALBANISA)
|
837
|
18.31
|
886
|
20.13
|
745
|
18.11
|
||||||||||||||||||
PENSA Proyecto Eléctrico de Nicaragua, S.A.
|
476
|
10.42
|
451
|
10.24
|
430
|
10.45
|
||||||||||||||||||
Enel SpA
|
385
|
8.43
|
283
|
6.42
|
354
|
8.60
|
||||||||||||||||||
Generadora de Occidente, Ltda.
|
372
|
8.14
|
370
|
8.42
|
266
|
6.47
|
||||||||||||||||||
Other generation companies
|
1,522
|
33.31
|
1,316
|
29.91
|
1,220
|
29.65
|
||||||||||||||||||
Total
|
4,574
|
100.0
|
4,401
|
100.0
|
4,114
|
100.0
|
|
Gross Energy Generation
|
|||||||||||||||||||||||
|
For the Year Ended December 31,
|
|||||||||||||||||||||||
|
2016
|
2015
|
2014
|
|||||||||||||||||||||
Company
|
(GWh)
|
Market
Share (%) |
(GWh)
|
Market
Share (%) |
(GWh)
|
Market
Share (%) |
||||||||||||||||||
Puerto Quetzal
|
364
|
3.35
|
673
|
6.53
|
490
|
4.67
|
||||||||||||||||||
El Instituto Nacional de Electrificación (INDE)
|
1,537
|
14.13
|
1,969
|
19.11
|
3,159
|
30.09
|
||||||||||||||||||
Energías San José, S. A.
|
1,163
|
10.69
|
1,045
|
10.14
|
970
|
9.24
|
||||||||||||||||||
Orazul Energy Guatemala y Cia S.C.A.
|
696
|
6.40
|
675
|
6.55
|
872
|
8.31
|
||||||||||||||||||
Other generation companies
|
7,131
|
65.55
|
5,940
|
57.66
|
5,007
|
47.69
|
||||||||||||||||||
Total
|
10,891
|
100.0
|
10,302
|
100.0
|
10,498
|
100.0
|
|
Gross Energy Generation
|
|||||||||||||||||||||||
|
For the Year Ended December 31,
|
|||||||||||||||||||||||
|
2016
|
2015
|
2014
|
|||||||||||||||||||||
Company
|
(GWh)
|
Market
Share (%) |
(GWh)
|
Market
Share (%) |
(GWh)
|
Market
Share (%) |
||||||||||||||||||
Nejapa
|
387
|
7.07
|
440
|
7.97
|
376
|
6.08
|
||||||||||||||||||
Comisión Ejecutiva Hidroeléctrica del Río Lempa
|
1,258
|
22.94
|
1,349
|
24.43
|
1,718
|
27.76
|
||||||||||||||||||
LaGeo S.A. de C.V.
|
1,467
|
26.77
|
1,432
|
25.93
|
1,558
|
25.17
|
||||||||||||||||||
Orazul Energy
|
1,002
|
18.29
|
853
|
15.43
|
821
|
13.26
|
||||||||||||||||||
Inversiones Energéticas, S.A. de C.V.
|
440
|
8.03
|
491
|
8.89
|
574
|
9.27
|
||||||||||||||||||
Termopuerto, S.A. de C.V.
|
463
|
8.45
|
493
|
8.93
|
476
|
7.69
|
||||||||||||||||||
Other generation companies
|
464
|
8.45
|
465
|
8.42
|
667
|
10.77
|
||||||||||||||||||
Total
|
5,481
|
100.0
|
5,523
|
100.0
|
6,190
|
100.0
|
Gross Energy Generation
|
||||||||||||||||||||||||
For the Year Ended December 31,
|
||||||||||||||||||||||||
2016
|
2015
|
2014
|
||||||||||||||||||||||
Company
|
(GWh)
|
Market Share (%)
|
(GWh)
|
Market Share (%)
|
(GWh)
|
Market
Share (%) |
||||||||||||||||||
IC Power (Kanan and Pedregal)
|
433
|
4.06
|
356
|
3.31
|
405
|
4.40
|
||||||||||||||||||
ACP
|
723
|
6.77
|
828
|
7.70
|
1,029
|
11.18
|
||||||||||||||||||
AES Panamá, S.R.L.
|
2,777
|
26.02
|
2,497
|
23.22
|
1,993
|
21.66
|
||||||||||||||||||
Celsia SA ESP
|
1,477
|
13.84
|
1,444
|
13.43
|
1,565
|
17.00
|
||||||||||||||||||
Enel Fortuna, S.A.
|
1,353
|
12.68
|
1,658
|
15.42
|
1,130
|
12.28
|
||||||||||||||||||
Other hydros
|
2,223
|
20.83
|
1,777
|
16.53
|
1,473
|
16.00
|
||||||||||||||||||
Other thermal
|
971
|
9.10
|
1,047
|
9.74
|
1,311
|
14.25
|
||||||||||||||||||
Solar & wind
|
688
|
6.44
|
428
|
3.97
|
189
|
2.05
|
||||||||||||||||||
EOR
|
28
|
0.26
|
17
|
0.16
|
108
|
1.17
|
||||||||||||||||||
Total
|
10,673
|
100.0
|
10,052
|
100.0
|
9,203
|
100.0
|
Gross Energy Generation
|
||||||||||||||||||||||||
For the Year Ended December 31,
|
||||||||||||||||||||||||
2016
|
2015
|
2014
|
||||||||||||||||||||||
Company
|
(GWh)
|
Market Share (%)
|
(GWh)
|
Market Share (%)
|
(GWh)
|
Market Share (%)
|
||||||||||||||||||
COBEE
|
889
|
10.1
|
1,081
|
12.97
|
1,086
|
13.86
|
||||||||||||||||||
Guaracachi
|
1,721
|
19.6
|
1,999
|
23.98
|
2,078
|
26.52
|
||||||||||||||||||
Valle Hermoso
|
1,787
|
13.5
|
1,070
|
12.84
|
1,457
|
18.59
|
||||||||||||||||||
Corani
|
580
|
6.6
|
938
|
11.25
|
923
|
11.78
|
||||||||||||||||||
Other generation companies
|
4,382
|
50.0
|
3,247
|
38.96
|
2,292
|
29.25
|
||||||||||||||||||
Total
|
9,359
|
100.0
|
8,335
|
100.0
|
7,83
6
|
100.0
|
Gross Energy Generation
|
||||||||||||||||||||||||
For the Year Ended December 31,
|
||||||||||||||||||||||||
2016
|
2015
|
2014
|
||||||||||||||||||||||
Company
|
(GWh)
|
Market Share (%)
|
(GWh)
|
Market Share (%)
|
(GWh)
|
Market Share (%)
|
||||||||||||||||||
IC Power (Colmito and Central Cardones)
|
8
|
0.02
|
31
|
0.06
|
6
|
0.01
|
||||||||||||||||||
Endesa S.A.
|
13,460
|
24.97
|
11,759
|
22.23
|
12,312
|
23.58
|
||||||||||||||||||
Colbún S.A.
|
10,141
|
18.81
|
11,805
|
22.32
|
12,170
|
23.31
|
||||||||||||||||||
AES Gener S.A.
|
5,774
|
10.71
|
5,047
|
9.54
|
5,296
|
10.14
|
||||||||||||||||||
Empresa Eléctrica Guacolda S.A.
|
4,775
|
8.86
|
4,548
|
8.60
|
4,889
|
9.36
|
||||||||||||||||||
Empresa Eléctrica Pehuenche S.A.
|
2.365
|
4.39
|
2,980
|
5.63
|
3,006
|
5.76
|
||||||||||||||||||
Other generation companies
|
17,382
|
32.24
|
16,731
|
31.63
|
14,531
|
27.83
|
||||||||||||||||||
Total
|
53,905
|
100.0
|
52,901
|
100.0
|
52,210
|
100.0
|
Gross Energy Generation
|
||||||||||||||||||||||||
For the Year Ended December 31,
|
||||||||||||||||||||||||
2016
|
2015
|
2014
|
||||||||||||||||||||||
Company
|
(GWh)
|
Market Share (%)
|
(GWh)
|
Market Share (%)
|
(GWh)
|
Market Share (%)
|
||||||||||||||||||
CEPP
|
264
|
1.71
|
298
|
1.99
|
242
|
1.80
|
||||||||||||||||||
Affiliates of AES Corp.
|
5,727
|
37.12
|
5,311
|
35.48
|
5,443
|
40.40
|
||||||||||||||||||
Empresa de Generación Hidroeléctrica Dominicana
|
1,545
|
10.01
|
2,688
|
17.96
|
1,260
|
9.35
|
||||||||||||||||||
Empresa Generadora de Electricidad Haina, S.A.
|
2,766
|
17.92
|
1,006
|
6.72
|
2,731
|
20.27
|
||||||||||||||||||
Compañía de Electricidad de San Pedro de Macorís
|
1,116
|
7.23
|
934
|
6.23
|
113
|
0.84
|
||||||||||||||||||
Gas Natural SDG, S.A. (Gas Natural Fenosa)
|
989
|
6.41
|
1,012
|
6.76
|
919
|
6.82
|
||||||||||||||||||
Transcontinental Capital Corp. (Bermuda) Ltd (Seaboard)
|
888
|
5.76
|
842
|
5.62
|
1,006
|
7.47
|
||||||||||||||||||
Consorcio Laesa Ltd
|
583
|
3.78
|
612
|
4.09
|
471
|
3.50
|
||||||||||||||||||
Other generation companies
|
1,552
|
10.06
|
2,287
|
15.28
|
1,285
|
9.54
|
||||||||||||||||||
Total
|
15,430
|
100.0
|
14,990
|
100.0
|
13,470
|
100.0
|
Gross Energy Generation
|
||||||||||||||||||||||||
For the Year Ended December 31,
|
||||||||||||||||||||||||
2016
|
2015
|
2014
|
||||||||||||||||||||||
Company
|
(GWh)
|
Market Share (%)
|
(GWh)
|
Market Share (%)
|
(GWh)
|
Market Share (%)
|
||||||||||||||||||
Surpetroil
1
|
2
|
—
|
43
|
0.06
|
23
|
0.04
|
||||||||||||||||||
Empresas Públicas de Medellín E.S.P
|
13,409
|
20.33
|
13,994
|
21.03
|
13,626
|
21.18
|
||||||||||||||||||
Emgesa E.SP
|
15,005
|
22.75
|
13,749
|
20.66
|
13,691
|
21.28
|
||||||||||||||||||
Isagen S.A. E.SP
|
11,392
|
17.28
|
12,821
|
19.27
|
10,609
|
16.49
|
||||||||||||||||||
Generadora y Comercializadora de Energía del Caribe S.A. E.S.P.
|
3,181
|
4.83
|
6,972
|
10.48
|
7,508
|
11.67
|
||||||||||||||||||
Other generation companies
|
22,953
|
34.81
|
18,970
|
28.51
|
18,871
|
29.34
|
||||||||||||||||||
Total
|
65,942
|
100.0
|
66,549
|
100.0
|
64,328
|
100.0
|
1. |
Reflects energy sales in the Colombian interconnected system.
|
Company/Plant
|
Location
|
Installed Capacity
|
Fuel Type
|
|||
|
|
(MW)
|
|
|||
Operating Companies
|
||||||
Peru Segment
|
|
|
|
|||
Kallpa:
|
|
|
|
|||
Kallpa I, II, III and IV
|
Chilca district, Peru
|
870
|
Natural gas (combined cycle)
|
|||
Las Flores
|
Chilca district, Peru
|
193
|
Natural gas
|
|||
|
|
|
|
|||
Kallpa Total
|
|
1,063
|
|
|||
|
|
|
|
|||
Samay I
|
Mollendo, Peru
|
632
|
Diesel and natural gas
|
|||
CDA
|
Huancavelica, Peru
|
545
|
Hydroelectric
|
|||
|
|
|
|
|||
Israel Segment
|
|
|
|
|||
OPC-Rotem
|
Mishor Rotem, Israel
|
440
|
Natural gas and diesel (combined cycle)
|
|||
OPC-Hadera
1
|
Hadera, Israel
|
18
|
Natural gas
|
Company/Plant
|
Location
|
Installed Capacity
|
Fuel Type
|
|||
|
|
(MW)
|
Central America Segment
|
|
|
|
|||
ICPNH
|
|
|
|
|||
Corinto
2
|
Chinandega, Nicaragua
|
71
|
HFO
|
|||
Tipitapa Power
|
Managua, Nicaragua
|
51
|
HFO
|
|||
Amayo I
|
Rivas, Nicaragua
|
40
|
Wind
|
|||
Amayo II
3
|
Rivas, Nicaragua
|
23
|
Wind
|
|||
|
|
|
|
|||
ICPNH Total
|
|
185
|
|
|||
|
|
|
|
|||
Puerto Quetzal
|
Escuintla, Guatemala
|
179
|
HFO
|
|||
|
|
|
|
|||
Nejapa
|
Nejapa, El Salvador
|
140
|
HFO
|
|||
|
|
|
|
|||
Kanan
4
|
Colon, Panama
|
92
|
HFO
|
|||
Other Segment
|
|
|
|
|||
CEPP
|
Puerto Plata, Dominican Republic
|
67
|
HFO
|
|||
|
|
|
|
|||
COBEE:
|
|
|
|
|||
Zongo Valley plants:
|
|
|
|
|||
Zongo
|
Zongo Valley, Bolivia
|
11
|
Hydroelectric
|
|||
Tiquimani
|
Zongo Valley, Bolivia
|
9
|
Hydroelectric
|
|||
Botijlaca
|
Zongo Valley, Bolivia
|
7
|
Hydroelectric
|
|||
Cutichucho
|
Zongo Valley, Bolivia
|
23
|
Hydroelectric
|
|||
Santa Rosa
|
Zongo Valley, Bolivia
|
18
|
Hydroelectric
|
|||
Sainani
|
Zongo Valley, Bolivia
|
10
|
Hydroelectric
|
|||
Chururaqui
|
Zongo Valley, Bolivia
|
25
|
Hydroelectric
|
|||
Harca
|
Zongo Valley, Bolivia
|
26
|
Hydroelectric
|
|||
Cahua
|
Zongo Valley, Bolivia
|
28
|
Hydroelectric
|
|||
Huaji
|
Zongo Valley, Bolivia
|
30
|
Hydroelectric
|
|||
|
|
|
|
|||
|
|
187
|
|
|||
|
|
|
|
|||
Miguillas Valley plants:
|
|
|
|
|||
Miguillas
|
Miguillas Valley, Bolivia
|
4
|
Hydroelectric
|
|||
Angostura
|
Miguillas Valley, Bolivia
|
6
|
Hydroelectric
|
|||
Choquetanga
|
Miguillas Valley, Bolivia
|
6
|
Hydroelectric
|
|||
Carabuco
|
Miguillas Valley, Bolivia
|
6
|
Hydroelectric
|
|||
|
|
|
|
|||
|
|
22
|
|
|||
|
|
|
|
|||
El Alto-Kenko
|
La Paz, Bolivia
|
19
|
Natural gas
|
|||
|
|
|
|
|||
COBEE Total
|
|
228
|
|
|||
|
|
|
|
|||
Central Cardones
|
Copiapó, Chile
|
153
|
Diesel
|
|||
|
|
|
|
|||
Colmito
|
Concón, Chile
|
58
|
Natural gas and diesel
|
|||
|
|
|
|
|||
JPPC
|
Kingston, Jamaica
|
60
|
HFO
|
|||
|
|
|
|
|||
Surpetroil
|
|
|
|
|||
La Hocha
|
Huila, Colombia
|
2
|
Natural gas
|
|||
Purificación
|
Tolima, Colombia
|
10
|
Natural gas
|
|||
Entrerios
|
Casanare, Colombia
|
3
|
Natural gas
|
|||
Geopark
|
Casanare, Colombia
|
16
|
Natural gas
|
|||
|
|
|
|
|||
Surpetroil Total
|
|
31
|
|
|||
|
|
|
|
1. |
OPC-Hadera also holds a conditional license for the construction of a cogeneration power station in Israel, based upon a plant with 140 MW of capacity. Construction commenced in June 2016 and COD is expected by early 2019.
|
2. |
In March 2016, a unit of ICPNH’s barge-mounted power plant (Corinto) sustained damage in connection with a machinery breakdown. The relevant unit has an installed capacity of 18 MW, and represents 25% of all IC Power’s installed capacity at the Corinto plant. This event is covered by insurance. The relevant unit came back on-line in February 2017.
|
3. |
Wind farm complex sustained damage in December 2014 in connection with a blackout in the Nicaragua’s National Interconnection System, which left one wind turbine collapsed and another two wind turbines with severe damage. In early 2016, the three damaged turbines, which represented 10% of all of IC Power’s installed capacity at its Amayo I and Amayo II plants, were replaced and re-commenced commercial operations.
|
4. |
In April 2017, Kanan experienced a fire, and as a result of the fire, both its 55 MW and 37 MW barges were placed off-line. For further information on the incident, see “
Item 5. Operating and Financial Review and Prospects—Recent Developments—IC Power—Fire at Kanan Plant
.”
|
· |
Cenérgica owns three fuel storage tanks on site with an aggregate capacity of 240,000 barrels and maintains a fuel depot and marine terminal located on a 6.5 hectare site that IC Power leases in Acajutla, El Salvador;
|
· |
IC Power was awarded a tender published by the Chilean government for a lease of land in Northern Chile, which is intended for the construction of a power station with a capacity of at least 350 MW; and
|
· |
IC Power was awarded a tender published by the Israel Land Authority to lease an approximately 592,000 square foot plot adjacent to the OPC-Rotem site, which can be utilized to extend OPC-Rotem’s capacity in Israel.
|
As of December 31,
|
||||||||||||
2016
|
2015
1
|
2014
1
|
||||||||||
Number of employees by category of activity:
|
||||||||||||
Plant operation and maintenance
|
1,489
|
879
|
842
|
|||||||||
Administrative support
|
484
|
317
|
310
|
|||||||||
Corporate management, budget and finance
|
48
|
38
|
33
|
|||||||||
Other, including project management
|
48
|
72
|
50
|
|||||||||
Total
|
2,069
|
1,306
|
1,235
|
|||||||||
Number of employees by segment:
|
||||||||||||
Generation
|
1,309
|
1,306
|
1,235
|
|||||||||
Peru
|
250
|
230
|
182
|
|||||||||
Israel
|
82
|
66
|
61
|
|||||||||
Central America
|
385
|
386
|
443
|
|||||||||
Other
|
592
|
624
|
549
|
|||||||||
Distribution
|
760
|
—
|
—
|
|||||||||
Total
|
2,069
|
1,306
|
1,235
|
1 |
Does not include Energuate’s employees, as we acquired Energuate in January 2016. For further information on Energuate’s employees, see “—
Distribution Operations—Employees
.”
|
· |
generation, transmission, and distribution and trading of electricity;
|
· |
operation of the energy market; and
|
· |
generation prices, capacity prices and other tariffs.
|
· |
a projection of demand for the next 24 months, considering generation and transmission facilities scheduled to start operations during such period. The projection assumes, as a constant, the cross-border (
i.e.
, Ecuador) supply and demand based on historical data of transactions in the last year;
|
· |
an operations program that minimizes the operation and rationing costs for the period taking into account the hydrology, reservoirs, fuel costs and a rate of return (
Tasa de Actualización
) of 12% annual. The evaluation period includes a projection of the next 24 months and the 12 months precedent to March 31 of each year considering historic data;
|
· |
a forecast of the short-term marginal costs of the expected operations program, adapted to the hourly blocks (
bloques horarios
) established by OSINERGMIN;
|
· |
determination of the basic price of energy (
precio básico de la energía
) for the hourly blocks of the evaluation period, as a weighted average of the marginal costs previously calculated and the electricity demand, updated to March 31 of the corresponding year;
|
· |
determination of the most efficient type of generation unit to supply additional power to the system during the hour of maximum peak demand during the year (
demanda máxima anual
) and the annual investment costs, considering a rate of return of 12% on an annual basis;
|
· |
the base price of capacity in peak hours (
precio básico de la potencia de punta
) is determined following the procedure established in the general electric laws of Peru, considering as a cap the annual investment costs (which include connection and operation and maintenance costs). An additional margin to the basic price shall be included if the reserve of the system is insufficient;
|
· |
calculation of the nodal factors of energy (
factores nodales de energía
) for each bar of the system. The factor shall be equal to 1.00 for the bar where the basic price is set;
|
· |
the capacity price in peak hours (precio de la potencia de punta en barra) is calculated for each bar of the system, adding to the basic price of capacity in peak hours the unit values of the Transmission Toll and the Connection Toll referred to in Article 60 of Law 25844; and
|
· |
the bus bar price of energy (
precio de energía en barra
) is calculated for each bar of the system, multiplying the nodal basic price of energy (
precio básico de la energía nodal
) of each hourly block by the respective nodal factor of energy.
|
· |
develop a diversified energy matrix, based on renewable energy resources and efficiency. The government, among other measures, will prioritize the development of efficient hydroelectric projects for electricity generation;
|
· |
competitive energy supply. One of the main guidelines is to promote private investment in energy projects. The Peruvian government has a subsidiary role in the economy as mandated by the Peruvian Constitution;
|
· |
universal access to energy supply. Among other guidelines, the Peruvian government shall develop plans to ensure the supply of power and hydrocarbons;
|
· |
promote a more efficient supply chain and efficient energy use. Comprises promoting the automation of the energy market through technological repowering;
|
· |
achieve energy self-sufficiency. For such purpose, the Peruvian government will promote the use of energy resources located in the country;
|
· |
develop an energy sector with minimal environmental impact and low carbon in a sustainable development framework. Promote the use of renewable energy and eco-friendly technologies that avoid environmental damage and promote obtaining Certified Emission Reductions by the energy projects developed;
|
· |
strengthen the institutional framework of the energy sector. Maintain a legal stability intended to promote development of the sector in the long term. Likewise, simplification and optimization of administrative and institutional structure of the sector will be promoted;
|
· |
regional market integration for a long-term development. Regional interconnection agreements will permit the development of infrastructure for energy uses; and
|
· |
developing the natural gas industry and its use in household activities, transportation, commerce and industry as well as efficient power generation.
|
1. |
Capacity and Energy to IEC
: according to the IEC PPA, OPC-Rotem is obligated to allocate its full capacity to IEC. In return, IEC shall pay OPC-Rotem a monthly payment for each available MW, net, that was available to IEC.
|
2. |
Sale of energy to end users
: OPC-Rotem is allowed to inform IEC, subject to an advanced notice, that it is releasing itself in whole or in part from the allocation of capacity to IEC, and extract (in whole or in part) the capacity allocated to IEC, in order to sell electricity to private customers pursuant to the Electricity Sector Law. OPC-Rotem may, subject to an advanced notice, re-include the excluded capacity (in whole or in part) as capacity sold to IEC.
|
1. |
At peak and shoulder times, one of the following shall apply:
|
2. |
At low demand times, IPPs with units with an installed capacity of up to 175 MW, may sell electrical energy produced by it with a capacity of up to 35 MW, calculated annually (in accordance with the duration applicable to the IPP with respect to peak and shoulder time, as set forth above).
|
· |
Determine transmission and distribution tariffs;
|
· |
Enforce the sector’s laws and regulations and impose fines and penalties as legally prescribed;
|
· |
Supervise compliance by the holders of any kind of authorization to carry on business in the electricity sector, protect the rights of end-users, and prevent anti-competitive, abusive and discriminatory activities;
|
· |
Conduct arbitration proceedings and exercise powers of review in case of controversy among any parties subject to the General Electricity Law and its regulations;
|
· |
Issue technical rules and performance standards for the electricity sector and enforce accepted international practices; and
|
· |
Issue regulations and rules to secure access to and use of the transmission lines and distribution grids.
|
· |
generators with an installed capacity of more than 5 MW;
|
· |
distribution companies with 15,000 or more customers;
|
· |
transmission companies with a system connected to plants with capacity of more than 10 MW;
|
· |
electricity brokers buying or selling 5 MW or more, including importers and exporters; and
|
· |
unregulated customers.
|
· |
a social tariff available to customers that demand up to 300 kWh per month;
|
· |
a regular tariff, available to all customers that purchase electricity at low voltage;
|
· |
three additional tariffs available to customers that purchase electricity for delivery at low voltages (of which two are applicable to Energuate’s customers);
|
· |
three tariffs available to customers that purchase electricity for delivery at medium voltage (of which two are applicable to Energuate’s customers); and
|
· |
a tariff available to municipalities that purchase electricity for public lighting.
|
· |
customers that purchase capacity and electricity only during hours of peak demand which are between 6:00 p.m. and 10:00 p.m.;
|
· |
customers that purchase capacity and electricity only during off-peak hours (between 10:00 p.m. and 6:00 a.m.); and
|
· |
customers that purchase capacity and electricity during any time of the day.
|
· |
an allowance for electricity losses as determined by the CNEE;
|
· |
administrative costs; and
|
· |
costs of maintaining and operating the distribution systems, including the cost of capital.
|
· |
International Quality:
Qoros has engaged global companies in both the automotive and non-automotive industries to facilitate the development and design of its vehicle platform. As evidence of Qoros’ successful engineering efforts, the Qoros 3 Sedan has been recognized for its outstanding vehicle safety according to European standards, having received the Euro NCAP’s maximum five-star rating. In 2016, the Qoros 3 Sedan was awarded a China Eco-Car Assessment Programme (C-ECAP) Gold Medal Rating by the China Automotive Technology & Research Center based on a comprehensive assessment of the vehicle’s performance indicators, including cabin air quality, fuel economy and emissions.
|
· |
Expressive Design:
Qoros has designed its vehicles to reflect the preferences of the Chinese C-segment consumers. In 2016, Qoros continued to earn recognition for its design. For example, the Qoros 3 City SUV won an honorable mention for the Red Dot Award and the Qoros 5 SUV won a design award at the 2016 Automotive Brand Concept. In addition, Qoros' concept vehicles, including NEV concept vehicles and the Qoros 3 City SUV QamFree, won design awards in 2016.
|
· |
Innovative Customer Experience:
All of Qoros’ vehicles are equipped with a MMH, including a touch screen with swipe gestured control HMI, and most Qoros vehicles are equipped with the “QorosQloud,” a cutting-edge telematics and cloud-based entertainment and services system that delivers a variety of free (e.g., cloud-enhanced navigation, car care, and social sharing) and premium (e.g., real-time traffic, parking information, cloud-enabled map update, and safe drive monitoring) connectivity features. Qoros believes that the features and the services provided by the QorosQloud integrates Qoros’ vehicle into the driver’s lifestyle, by virtually connecting the vehicle, the driver and the driver’s digital world.
|
Category
|
Vehicle category
|
Wheel base (millimeter)
|
Length of vehicles (millimeter)
|
Engine displacement (liter) (excluding turbo)
|
||||
Mini
|
A
|
2,000 – 2,300
|
Below 4,000
|
Below 1.0
|
||||
Small-size
|
B
|
2,300 – 2,500
|
4,000 – 4,300
|
1.0 – 1.5
|
||||
Compact
|
C
|
2,500 – 2,700
|
4,200 – 4,600
|
1.6 – 2.0
|
||||
Mid-size
|
D
|
2,700 – 2,900
|
4,500 – 4,900
|
1.8 – 2.4
|
||||
Mid- to large-size
|
E
|
2,800 – 3,000
|
4,800 – 5,000
|
Above 2.4
|
||||
Large-size
|
E
|
Above 3,000
|
Above 5,000
|
Above 3.0
|
Segment
|
Examples of Brands
|
|
Joint venture Brands
|
||
Premium
|
Mercedes Benz, BMW, Audi, Cadillac
|
|
Mid- to High-end
|
Volkswagen, Nissan, Buick, Toyota, Honda, Hyundai
|
|
Economy
|
Suzuki
|
|
Local Chinese Brands
|
||
Mid- to High-end
|
Roewe, Senova, MG
|
|
Economy
|
BYD, Geely, Great Wall
|
· |
Qoros 3 Sedan
–launched in December 2013;
|
· |
Qoros 3 Hatch
–launched in June 2014;
|
· |
Qoros 3 City SUV
–launched in December 2014;
|
· |
Qoros 5 SUV
–launched in March 2016; and
|
· |
Qoros 3GT
–launched in November 2016.
|
· |
convenience
: Qoros provides its customers with a variety of free services designed to simplify navigation and car care, including offering trip planning, navigation services which, after parking, can continue to provide the user with directions via the use of mobile devices, and smart points of interest. Qoros also provides its customers with real-time monitoring of car service maintenance and driving behavior to enhance passenger safety. Qoros has developed a web-based customer communication platform, which enables Qoros to leverage vehicle usage data to provide targeted messages to Qoros drivers;
|
· |
social and fun
: Qoros provides its customers with free services to connect Qoros drivers with their friends and other Qoros drivers, offering check-in, shared trips and other social networking features. For example, the QorosQloud includes the “Pick Me Up” feature, which provides navigation services to Qoros drivers who have offered rides to their friends on the WeChat messaging and calling app; and
|
· |
access to Qoros World
: The QorosQloud is integrated with the WeChat messaging and calling app, allowing Qoros drivers to access QorosQloud functions through their WeChat account.
This feature enables drivers to plan and schedule car maintenance and access Qoros' emergency assistance services.
|
· |
generate demand for Qoros’ vehicles and drive leads to Qoros’ dealerships and sales teams;
|
· |
build long-term brand awareness and develop and manage Qoros’ reputation;
|
· |
employ effective marketing strategies in a cost-efficient manner; and
|
· |
use Qoros’ web-based customer communication platform as part of its customer relationship management initiative.
|
2016
|
2015
|
2014
|
||||||||||||
Business Unit
|
Description of Business Unit
|
TEU Transported (%)
|
TEU Transported (%)
|
TEU Transported (%)
|
||||||||||
Pacific
|
The Pacific BU consists of the Trans-Pacific trade zone, which covers trade between Asia (mainly China) and the east coast and west coast of the U.S., Canada, Central America and the Caribbean
|
33.6
|
34.7
|
31.0
|
||||||||||
Cross Suez
|
The Cross Suez BU consists of the Asia-Europe trade zone, which covers trade between Asia and Europe through the Suez Canal, primarily through the Asia-Black Sea/Mediterranean Sea sub-trade zone
|
16.5
|
15.4
|
21.6
|
||||||||||
Intra-Asia
|
The Intra-Asia BU consists primarily of the Intra-Asia trade zone, which covers trade within regional ports in Asia, as well as trade between Asia and Africa
|
20.3
|
18.5
|
18.4
|
||||||||||
Atlantic
|
The Atlantic BU consists of the Trans-Atlantic trade zone, which covers the trade between the Mediterranean to US east and west coasts and the Caribbean, as well as Intra trades which include the East Mediterranean, West Mediterranean and North Europe and the Mediterranean to West Africa trade
|
21.4
|
22.4
|
21.7
|
||||||||||
Latin America
|
The Latin America BU consists of the Intra-America trade zone, which covers trade within regional ports in the Americas as well as trade between South American east coast and Asia and the Mediterranean to South America east coast via the Atlantic Ocean
|
8.3
|
9.0
|
7.3
|
||||||||||
Total
|
100.0
|
100.0
|
100.0
|
Container Vessels
|
||||||||||||||||
Number
|
Capacity (TEU)
|
Other
Vessels
|
Total
|
|||||||||||||
Vessels owned by ZIM
|
7
|
32,023
|
-
|
7
|
||||||||||||
Vessels chartered from parties related to ZIM
|
||||||||||||||||
Periods up to 1 year (from December 31, 2016)
|
3
|
15,592
|
2
|
1
|
5
|
|||||||||||
Periods between 1 to 5 years (from December 31, 2016)
|
2
|
10,600
|
-
|
2
|
||||||||||||
Periods over 5 years (from December 31, 2016)
|
2
|
8,442
|
-
|
2
|
||||||||||||
Vessels chartered from third parties
|
||||||||||||||||
Periods up to 1 year (from December 31, 2016)
|
33
|
118,470
|
-
|
33
|
||||||||||||
Periods between 1 to 5 years (from December 31, 2016)
|
17
|
87,820
|
-
|
17
|
||||||||||||
Periods over 5 years (from December 31, 2016)
|
6
|
49,619
|
-
|
6
|
||||||||||||
Total
|
70
|
322,566
|
2
|
1
|
72
|
1. |
Vehicle transport vessels.
|
· |
59 vessels were chartered under a “time charter,” which consists of chartering the vessel capacity for a given period of time against a daily charter fee, with the crewing and technical operation of the vessel handled by its owner, including 9 vessels chartered under a time charter from parties related to ZIM;
|
· |
1 vessel was charted under a “bareboat charter,” which consists of the chartering of a vessel for a given period of time against a charter fee, with the operation of the vessel handled by the charterer; and
|
· |
5 vessels were chartered under financial lease agreements.
|
· |
ZIM must be, at all times, a company incorporated and registered in Israel, whose headquarters and registered main office are domiciled in Israel;
|
· |
at least a majority of the members of ZIM’s board of directors, including the Chairman of the board, as well as the Chief Executive Officer or the person serving as its Chief Business Officer, whatever his/her title may be, must be Israeli citizens;
|
· |
any transfer of vessels shall be invalid vis-à-vis ZIM, its shareholders and any third party if, as a result thereof, the minimum fleet target mandated by the State of Israel will not be maintained and the holder of the Special State Share has not given prior written consent thereto;
|
· |
any holding and/or transfer of shares and/or allocation that confers possession of shares in ZIM at 35% or more of its issued share capital, or that vests the holder thereof with control over ZIM, including as a result of a voting agreement, shall be invalid vis-à-vis ZIM, its shareholders and any third party, if the holder of the Special State Share has not given prior written consent thereto; and
|
· |
any transfer of shares granting the owner a holding exceeding 24% but not exceeding 35%, shall require prior notice to the State of Israel, including full information regarding the transferor and the transferee, the percentage of the shares held by the transferee after the transaction will be completed, and the relevant information about the transaction, including voting agreements and agreements for the appointment of directors (if applicable). In any case, if the State of Israel determines that a transfer of such shares shall constitute potential harm to the State of Israel’s security, or any of its vital interests, or that it has not received the relevant information in order to make a decision, the State of Israel shall be entitled to notify the parties within 30 days that it opposes the transaction, and will be obligated to justify its opposition. In such a situation, the requestor of the transaction shall be entitled to transfer this matter to the competent court, which shall hear and rule on the subject in question.
|
· |
Methanol Production
. Primus intends to own, operate and develop, or license the technology for the operation and development of, methanol production plants to service local users of methanol who are located far from larger-scale methanol plants.
|
· |
Gasoline Production
. Primus intends to provide its STG+ process to convert natural gas into high octane gasoline for industrial and chemical plant owners who have spare syngas capacity.
|
· |
Gas Flaring Solutions
. Primus offers gas flaring solutions to convert natural gas that would otherwise be flared into gasoline. Primus intends to provide technology licenses and collect gasoline production royalties from operators seeking to remain in compliance with strict anti-flaring regulations and monetize natural gas that would otherwise be flared.
|
· |
ZIM
—A large provider of global container shipping services, which, as of December 31, 2016 operated 72 (owned and chartered) vessels with a total container capacity of 322,566 TEUs, and in which we have a 32% equity interest; and
|
· |
Primus
, an innovative developer and owner of a proprietary natural gas-to-liquid technology process, in which we have a 91% equity interest.
|
Years Ended December 31, 2015 and 2016
|
||||||
Ownership Percentage
|
Method of Accounting
|
Treatment in Consolidated
Financial Statements
|
||||
IC Power
1
|
100%
|
Consolidated
2
|
Consolidated
|
|||
Qoros
|
50%
|
Equity
|
Share in losses of associated companies, net of tax
|
|||
ZIM
|
32%
|
Equity
|
Share in losses of associated companies, net of tax
|
|||
Other
|
||||||
Primus
|
91%
|
Consolidated
|
Consolidated
|
1. |
Kenon's segments for the periods after December 31, 2015 include IC Power (Generation) and IC Power (Distribution), as a result of Kenon’s acquisition of its distribution business in January 2016.
|
2. |
IC Power’s consolidated results of operations include income/loss from associated companies relating to IC Power’s non-controlling interests in Pedregal, which IC Power accounts for pursuant to the equity method of accounting.
|
Six Months Ended December 31, 2014
|
All Periods Prior to June 30, 2014
|
||||||||||
Ownership Percentage
|
Method of Accounting
|
Treatment in Combined Carve-Out Financial Statements
|
Ownership Percentage
|
Method of Accounting
|
Treatment in Combined Carve-Out Financial Statements
|
||||||
IC Power
|
100%
|
Consolidated
1
|
Consolidated
|
100%
|
Consolidated
1
|
Consolidated
|
|||||
Qoros
|
50%
|
Equity
|
Share in losses of associated companies, net of tax
|
50%
|
Equity
|
Share in losses of associated companies, net of tax
|
|||||
ZIM
2
|
32%
|
Equity
|
Share in losses of associated companies, net of tax
3
|
99.7%
2
|
Consolidated—Discontinued Operations
|
Income (loss) for the year from discontinued operations (after taxes)
|
|||||
Tower
|
29%
|
Equity
|
Share in income of associated companies, net of tax
|
29%
|
Equity
|
Share in losses of associated companies, net of tax
4
|
|||||
Other
|
|||||||||||
Primus
|
91%
|
Consolidated
|
Consolidated
|
91%
|
Consolidated
|
Consolidated
|
|||||
Petrotec
|
—
3
|
Equity— Discontinued Operations
|
Income (loss) for the year from discontinued operations (after taxes)
|
69%
|
Consolidated— Discontinued Operations
|
Income (loss) for the year from discontinued operations (after taxes)
|
|||||
HelioFocus
|
70%
|
Consolidated
|
Consolidated
|
70%
4
|
Equity
|
Share in losses of associated companies, net of tax
|
1. |
IC Power’s consolidated results of operations for the year ended December 31, 2014, as reported by Kenon, included income/loss from IC Power’s associated companies (Generandes and Pedregal), which were accounted for pursuant to the equity method of accounting.
|
2. |
On July 16, 2014, ZIM completed the restructuring of its outstanding indebtedness, which resulted in IC, and consequently, Kenon, owning 32% of the restructured ZIM as compared to IC’s previous interest in ZIM of approximately 99.7%. As a result of the restructuring, ZIM’s results of operations for all periods prior to June 30, 2014 are reflected as discontinued in Kenon’s results of operations. ZIM’s results of operations for all periods subsequent to June 30, 2014 are reflected in Kenon’s share in losses of associated companies, net of tax.
|
3. |
For further information on Kenon’s December 2014 sale of its equity interest in Petrotec, see “
Item 4.B Business Overview—Our Businesses—Remaining Businesses—Petrotec
.”
|
4. |
Notwithstanding our majority equity interest in HelioFocus, as a result of veto rights held by HelioFocus’ other major shareholder until May 31, 2014, we did not consolidate HelioFocus’ results with our own until June 30, 2014.
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||
IC Power
Generation
|
IC Power Distribution
|
Qoros
1
|
Other
2
|
Adjustments
3
|
Consolidated Results
|
|||||||||||||||||||
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||||||
Sales
|
$
|
1,365
|
$
|
509
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
1,874
|
||||||||||||
Depreciation and amortization
|
(157
|
)
|
(15
|
)
|
—
|
—
|
—
|
(172
|
)
|
|||||||||||||||
Impairment of assets and investments
|
—
|
—
|
—
|
(72
|
)
|
—
|
(72
|
)
|
||||||||||||||||
Financing income
|
10
|
4
|
—
|
17
|
(12
|
)
|
19
|
|||||||||||||||||
Financing expenses
|
(166
|
)
|
(19
|
)
|
—
|
(17
|
)
|
12
|
(190
|
)
|
||||||||||||||
Share in (losses) income of associated companies
|
1
|
—
|
(143
|
)
|
(44
|
)
|
—
|
(186
|
)
|
|||||||||||||||
Provision of financial guarantee
|
—
|
—
|
—
|
(130
|
)
|
—
|
(130
|
)
|
||||||||||||||||
Income (loss) before taxes
|
$
|
31
|
$
|
47
|
$
|
(143
|
)
|
$
|
(270
|
)
|
$
|
—
|
$
|
(335
|
)
|
|||||||||
Income taxes
|
(45
|
)
|
(12
|
)
|
—
|
(2
|
)
|
—
|
(59
|
)
|
||||||||||||||
Income (loss) from continuing operations
|
$
|
(14
|
)
|
$
|
35
|
$
|
(143
|
)
|
$
|
(272
|
)
|
$
|
—
|
$
|
(394
|
)
|
||||||||
Attributable to:
|
||||||||||||||||||||||||
Kenon’s shareholders
|
(29
|
)
|
32
|
(143
|
)
|
(272
|
)
|
—
|
(412
|
)
|
||||||||||||||
Non-controlling interests
|
15
|
3
|
—
|
—
|
—
|
18
|
||||||||||||||||||
Segment assets
4
|
$
|
4,217
|
$
|
600
|
$
|
—
|
$
|
113
|
5
|
$
|
—
|
$
|
4,930
|
|||||||||||
Investments in associated companies
|
8
|
—
|
118
|
82
|
—
|
208
|
||||||||||||||||||
Segment liabilities
|
3,462
|
542
|
—
|
240
|
6
|
—
|
4,244
|
|||||||||||||||||
Capital expenditure
7
|
262
|
28
|
—
|
—
|
—
|
290
|
||||||||||||||||||
Adjusted EBITDA
|
$
|
343
|
8
|
$
|
77
|
9
|
$
|
—
|
$
|
(24
|
)
10
|
$
|
—
|
$
|
396
|
|||||||||
Percentage of consolidated revenues
|
73
|
%
|
27
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
100
|
%
|
||||||||||||
Percentage of consolidated assets
|
82
|
%
|
12
|
%
|
2
|
%
|
4
|
%
|
—
|
%
|
100
|
%
|
||||||||||||
Percentage of consolidated assets excluding associated companies
|
86
|
%
|
12
|
%
|
—
|
%
|
2
|
%
|
—
|
%
|
100
|
%
|
||||||||||||
Percentage of consolidated Adjusted EBITDA
|
87
|
%
|
19
|
%
|
—
|
%
|
(6
|
)%
|
—
|
%
|
100
|
%
|
1. |
Associated company.
|
2. |
Includes the results of Primus and HelioFocus; 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.
|
4. |
Excludes investments in associates.
|
5. |
Includes Kenon’s and IC Green’s assets.
|
6. |
Includes Kenon’s and IC Green’s liabilities.
|
7. |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
8. |
For a reconciliation of IC Power Generation’s net income, as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2016, see “
Item 3.A Selected Financial Data
.”
|
9. |
For a reconciliation of IC Power Distribution’s net income, as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2016, see “
Item 3.A Selected Financial Data
.”
|
10. |
For a reconciliation of our “Other” reporting segment’s income (loss) to its Adjusted EBITDA, see “
Item 3.A Selected Financial Data
.”
|
Year Ended December 31, 2015
|
||||||||||||||||||||
IC Power
|
Qoros
1
|
Other
2
|
Adjustments
3
|
Consolidated Results
|
||||||||||||||||
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
Sales
|
$
|
1,294
|
$
|
—
|
$
|
—
|
$
|
(5
|
)
|
$
|
1,289
|
|||||||||
Depreciation and amortization
|
(119
|
)
|
—
|
(1
|
)
|
—
|
(120
|
)
|
||||||||||||
Asset impairment
|
—
|
—
|
(7
|
)
|
—
|
(7
|
)
|
|||||||||||||
Financing income
|
10
|
—
|
3
|
—
|
13
|
|||||||||||||||
Financing expenses
|
(115
|
)
|
—
|
(9
|
)
|
—
|
(124
|
)
|
||||||||||||
Share in (losses) income of associated companies
|
—
|
(196
|
)
|
9
|
—
|
(187
|
)
|
|||||||||||||
Gain from distribution of dividend in kind
|
—
|
—
|
210
|
—
|
210
|
|||||||||||||||
Income (loss) before taxes
|
$
|
149
|
$
|
(196
|
)
|
$
|
205
|
$
|
—
|
$
|
158
|
|||||||||
Income taxes
|
(62
|
)
|
—
|
—
|
—
|
(62
|
)
|
|||||||||||||
Income (loss) from continuing operations
|
$
|
87
|
4
|
$
|
(196
|
)
|
$
|
205
|
$
|
—
|
$
|
96
|
||||||||
Attributable to:
|
||||||||||||||||||||
Kenon’s shareholders
|
63
|
(196
|
)
|
206
|
—
|
73
|
||||||||||||||
Non-controlling interests
|
24
|
—
|
(1
|
)
|
—
|
23
|
||||||||||||||
Segment assets
5
|
$
|
4,069
|
$
|
—
|
$
|
45
|
6
|
$
|
—
|
$
|
4,114
|
|||||||||
Investments in associated companies
|
9
|
159
|
201
|
—
|
369
|
|||||||||||||||
Segment liabilities
|
3,063
|
—
|
156
|
7
|
—
|
3,219
|
||||||||||||||
Capital expenditure
8
|
533
|
—
|
—
|
—
|
533
|
|||||||||||||||
Adjusted EBITDA
|
$
|
372
|
4,9
|
$
|
—
|
$
|
1
|
10
|
$
|
—
|
$
|
373
|
||||||||
Percentage of consolidated revenues
|
100
|
%
|
—
|
—
|
—
|
100
|
%
|
|||||||||||||
Percentage of consolidated assets
|
91
|
%
|
4
|
%
|
5
|
%
|
—
|
100
|
%
|
|||||||||||
Percentage of consolidated assets excluding associated companies
|
99
|
%
|
—
|
1
|
%
|
—
|
100
|
%
|
||||||||||||
Percentage of consolidated Adjusted EBITDA
|
100
|
%
|
—
|
—
|
—
|
100
|
%
|
1. |
Associated company.
|
2. |
Includes the results of Primus and HelioFocus; the results of ZIM and Tower (up to June 30, 2015), as associated companies; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
3. |
“Adjustments” includes inter-segment sales.
|
4. |
IC Power’s net income and Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2015, differ from the amounts reported by IC Power for the same period as a result of the adjustment of certain provisions at IC Power, which were adjusted in IC Power’s 2014 financial statements, but were adjusted in 2015 for Kenon. For further information, see “
Item 5. Operating and Financial Review and Prospects—Material Factors Affecting Results of Operations—IC Power—Decisions by the EA Regarding System Management Charges
.
”
|
5. |
Excludes investments in associates.
|
6. |
Includes Kenon’s and IC Green’s assets.
|
7. |
Includes Kenon’s and IC Green’s liabilities.
|
8. |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
9. |
For a reconciliation of IC Power’s net income, as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2015, see “
Item 3.A Selected Financial Data
.”
|
10. |
For a reconciliation of our “Other” reporting segment’s income (loss) to its Adjusted EBITDA, see “
Item 3.A Selected Financial Data
.”
|
Year Ended December 31, 2014
1
|
||||||||||||||||||||
IC Power
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Combined Carve-Out Results
|
||||||||||||||||
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
Sales
|
$
|
1,358
|
$
|
—
|
$
|
—
|
$
|
14
|
$
|
1,372
|
||||||||||
Depreciation and amortization
|
(108
|
)
|
—
|
—
|
—
|
(108
|
)
|
|||||||||||||
Financing income
|
9
|
—
|
39
|
(32
|
)
|
16
|
||||||||||||||
Financing expenses
|
(132
|
)
|
—
|
(10
|
)
|
32
|
(110
|
)
|
||||||||||||
Share in (losses) income of associated companies
|
14
|
(175
|
)
|
(10
|
)
|
—
|
(171
|
)
|
||||||||||||
Asset impairment
|
(35
|
)
|
—
|
(13
|
)
|
—
|
(48
|
)
|
||||||||||||
Gain from disposal of investee
|
157
|
—
|
—
|
—
|
157
|
|||||||||||||||
Gain from bargain purchase
|
68
|
—
|
—
|
—
|
68
|
|||||||||||||||
Income (loss) before taxes
|
$
|
321
|
$
|
(175
|
)
|
$
|
(37
|
)
|
$
|
—
|
$
|
109
|
||||||||
Income taxes
|
(99
|
)
|
—
|
(4
|
)
|
—
|
(103
|
)
|
||||||||||||
Income (loss) from continuing operations
|
$
|
222
|
5
|
$
|
(175
|
)
|
$
|
(41
|
)
|
$
|
—
|
$
|
6
|
|||||||
Attributable to:
|
||||||||||||||||||||
Kenon’s shareholders
|
197
|
(175
|
)
|
(34
|
)
|
—
|
(12
|
)
|
||||||||||||
Non-controlling interests
|
25
|
—
|
(7
|
)
|
—
|
18
|
||||||||||||||
Segment assets
6
|
$
|
3,832
|
$
|
—
|
$
|
837
|
7
|
$
|
(785
|
)
|
$
|
3,884
|
||||||||
Investments in associated companies
|
10
|
221
|
205
|
—
|
436
|
|||||||||||||||
Segment liabilities
|
2,860
|
—
|
806
|
8
|
(785
|
)
|
2,881
|
|||||||||||||
Capital expenditure
9
|
593
|
—
|
12
|
—
|
605
|
|||||||||||||||
Adjusted EBITDA
|
$
|
348
|
5,10
|
$
|
—
|
$
|
(43
|
)
11
|
$
|
—
|
$
|
305
|
||||||||
Percentage of combined revenues
|
99
|
%
|
—
|
—
|
1
|
%
|
100
|
%
|
||||||||||||
Percentage of combined assets
|
89
|
%
|
—
|
23
|
%
|
(12
|
)%
|
100
|
%
|
|||||||||||
Percentage of combined assets excluding associated companies
|
99
|
%
|
—
|
21
|
%
|
(20
|
)%
|
100
|
%
|
|||||||||||
Percentage of combined Adjusted EBITDA
|
114
|
%
|
—
|
(14
|
)%
|
—
|
100
|
%
|
1. |
During 2015, an immaterial error was identified with respect to the deferred tax calculation relating to the effect of foreign exchange rate on non-monetary assets in previous years in IC Power. Kenon’s and IC Power’s financial information for 2014, 2013 and 2012 has been revised to correct this immaterial error.
|
2. |
Associated company.
|
3. |
Includes financing income from former parent company loans to Kenon’s subsidiaries; the results of Primus, HelioFocus (from June 30, 2014) and ZIM (up to June 30, 2014); the results of ZIM (from June 30, 2014), Tower and HelioFocus (up to June 30, 2014), as associated companies; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
4. |
“Adjustments” includes inter-segment sales, and the consolidation entries. For the purposes of calculating the “percentage of combined assets” and the “percentage of combined assets excluding associated companies,” “Adjustments” has been combined with “Other.”
|
5. |
IC Power’s net income and Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2014, differ from the amounts reported by IC Power for the same period as a result of the adjustment of certain provisions at IC Power, which were adjusted in IC Power’s 2014 financial statements, but were adjusted in 2015 for Kenon. For further information, see “
Item 5. Operating and Financial Review and Prospects—Material Factors Affecting Results of Operations—IC Power—Decisions by the EA Regarding System Management Charges
.
”
|
6. |
Excludes investments in associates.
|
7. |
Includes Kenon’s and IC Green’s assets.
|
8. |
Includes Kenon’s and IC Green’s liabilities.
|
9. |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
10. |
For a reconciliation of IC Power’s net income, as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2014, see “
Item 3.A Selected Financial Data
.”
|
11. |
For a reconciliation of our “Other” reporting segment’s income (loss) to its Adjusted EBITDA, see “
Item 3.A Selected Financial Data
.”
|
Year Ended December 31, 2016
|
||||||||||||||||
Qoros
|
ZIM
|
Other
|
Total
|
|||||||||||||
(in millions of USD)
|
||||||||||||||||
Income (loss) (100% of results)
|
$
|
(285
|
)
|
$
|
(168
|
)
|
$
|
—
|
$
|
(437
|
)
|
|||||
Share of Income (loss) from Associates
|
(143
|
)
|
(44
|
)
|
1
|
(186
|
)
|
|||||||||
Book Value
|
118
|
82
|
8
|
208
|
Year Ended December 31, 2015
|
||||||||||||||||||||
Qoros
|
ZIM
|
Tower
1
|
Other
|
Total
|
||||||||||||||||
(in millions of USD)
|
||||||||||||||||||||
Income (loss) (100% of results)
|
$
|
(392
|
)
|
$
|
2
|
$
|
(1
|
)
|
$
|
—
|
$
|
(391
|
)
|
|||||||
Share of Income (loss) from Associates
|
(196
|
)
|
10
|
(1
|
)
|
—
|
(187
|
)
|
||||||||||||
Book Value
|
159
|
201
|
—
|
9
|
369
|
1. |
Reflects Tower’s results of operations up to June 30, 2015. As a result of our distribution in specie of substantially all of our interest in Tower, representing 23% of the then currently outstanding Tower shares on July 23, 2015, Tower’s results of operations for all periods subsequent to June 30, 2015 are not reflected in our consolidated financial statements.
|
Year Ended December 31, 2014
|
||||||||||||||||||||
Qoros
|
ZIM
1
|
Tower
|
Other
|
Total
|
||||||||||||||||
(in millions of USD)
|
||||||||||||||||||||
Income (loss) (100% of results)
|
$
|
(350
|
)
|
$
|
(73
|
)
|
$
|
25
|
$
|
—
|
$
|
(398
|
)
|
|||||||
Share of Income (loss) from Associates
|
(175
|
)
|
(13
|
)
|
18
|
(1
|
)
|
(171
|
)
|
|||||||||||
Book Value
|
221
|
191
|
14
|
10
|
436
|
|||||||||||||||
Market Capitalization
|
—
|
—
|
$
|
774
|
2
|
—
|
774
|
|||||||||||||
Kenon Share of Market Capitalization
|
—
|
—
|
$
|
224
|
—
|
224
|
1. |
On July 16, 2014, ZIM completed the restructuring of its outstanding indebtedness, which resulted in IC, and consequently, Kenon, owning 32% of the restructured ZIM as compared to IC’s previous interest in ZIM of approximately 99.7%. As a result of the restructuring, ZIM is only reflected as an associated company in Kenon’s results of operations for the six months ended December 31, 2014.
|
2. |
Market capitalization is based upon 58,033,049 shares outstanding, as of December 31, 2014, at $13.33 per share, the closing price of Tower’s shares on NASDAQ on December 31, 2014.
|
Six Months Ended
|
||||
June 30, 2014
|
||||
(in millions of USD)
|
||||
Sales
|
$
|
1,741
|
||
Cost of sales
|
(1,681
|
)
|
||
Gross profit (loss)
|
60
|
|||
Operating loss
|
(18
|
)
|
||
Loss before taxes on income
|
(119
|
)
|
||
Taxes on income
|
(10
|
)
|
||
Loss after taxes on income
|
(129
|
)
|
||
Income from realization of discontinued operations
|
609
|
|||
Income for the period from discontinued operations
|
$
|
480
|
Entity
|
Country
|
Energy used to
Operate Power Station |
COD/ Date of Acquisition
|
Installed
Capacity
(MW)
1,2
|
Proportionate
Capacity
3
|
||||||||||
Capacity at January 1, 2014
|
2,070
|
1,608
|
|||||||||||||
Corinto
|
Nicaragua
|
HFO
|
Acquired—March 2014
|
71
|
46
|
||||||||||
Tipitapa Power
|
Nicaragua
|
HFO
|
Acquired—March 2014
|
51
|
33
|
||||||||||
Amayo I
|
Nicaragua
|
Wind
|
Acquired—March 2014
|
40
|
24
|
||||||||||
Amayo II
|
Nicaragua
|
Wind
|
Acquired—March 2014
|
23
|
14
|
||||||||||
Surpetroil
|
Colombia
|
Natural gas
|
Acquired—March 2014
|
15
|
9
|
||||||||||
Kallpa—Las Flores
|
Peru
|
Natural gas
|
Acquired—April 2014
|
193
|
145
|
||||||||||
JPPC
|
Jamaica
|
HFO
|
Acquired Remaining
Interest—May 2014
4
|
—
|
50
|
||||||||||
Puerto Quetzal
|
Guatemala
|
HFO
|
Acquired—September 2014
|
179
|
5
|
179
|
|||||||||
Total increase in capacity during 2014
|
572
|
500
|
|||||||||||||
Capacity at December 31, 2014
|
2,642
|
2,108
|
|||||||||||||
Nejapa
|
El Salvador
|
HFO
|
Acquired Remaining Interest—January 2015
6
|
—
|
41
|
||||||||||
OPC-Hadera
7
|
Israel
|
Natural gas
|
Acquired—August 2015
|
18
|
18
|
||||||||||
Surpetroil
|
Colombia
|
Natural gas
|
COD Plants—2015
|
5
|
3
|
||||||||||
Total increase in capacity during 2015
|
23
|
62
|
|||||||||||||
Capacity at December 31, 2015
|
2,665
|
2,170
|
|||||||||||||
Kanan
|
Panama
|
HFO
|
COD—April 2016
|
92
|
92
|
||||||||||
Samay I
|
Peru
|
Diesel and natural gas
|
COD—May 2016
|
632
|
474
|
||||||||||
Surpetroil
|
Colombia
|
Natural gas
|
COD Plants—2016
|
11
|
7
|
||||||||||
CDA
|
Peru
|
Hydroelectric
|
COD—August 2016
|
545
|
409
|
||||||||||
Total increase in capacity during 2016
|
1,280
|
872
|
|||||||||||||
|
|||||||||||||||
Capacity at December 31, 2016
|
3,945
|
3,152
|
1. |
As a result of IC Power’s sale of its indirect interest in Enel Generación Perú in September 2014, the capacity growth summary does not include Enel Generación Perú’s 1,540 MW of installed capacity during the periods in which IC Power held its indirect interest in Enel Generación Perú.
|
2. |
Reflects 100% of the capacity of each of IC Power’s assets, regardless of the ownership interest in the entity that owns each such asset.
|
3. |
Reflects the proportionate capacity of each of IC Power’s assets, as determined by the ownership interest in the entity that owns each such asset.
|
4. |
In May 2014, IC Power increased its equity ownership in JPPC from 16% to 100%.
|
5. |
In November 2014, Puerto Quetzal transferred a 55 MW power barge to Kanan, reducing Puerto Quetzal’s capacity from 234 MW to 179 MW.
|
6. |
In January 2015, IC Power increased its equity ownership in Nejapa from 71% to 100%.
|
7. |
OPC-Hadera also holds a conditional license for the construction of a cogeneration power station in Israel, based upon a plant with 140 MW of capacity. Construction commenced in June 2016 and COD is expected by early 2019.
|
|
2016
|
2015
|
2014
|
|||||||||||||||||||||||||||||||||
Country
|
Inflation
Rate |
GDP
Growth |
Currency
Appreciation (Depreciation) |
Inflation
Rate |
GDP
Growth |
Currency
Appreciation (Depreciation) |
Inflation
Rate |
GDP
Growth |
Currency
Appreciation (Depreciation) |
|||||||||||||||||||||||||||
|
(%)
|
|||||||||||||||||||||||||||||||||||
Peru
|
3.6
|
4.7
|
(6
|
)
|
3.5
|
3.3
|
(12
|
)
|
3.2
|
2.4
|
(11
|
)
|
||||||||||||||||||||||||
Israel
|
(0.6
|
)
|
2.8
|
1
|
(0.6
|
)
|
2.5
|
(9
|
)
|
(0.2
|
)
|
2.6
|
(12
|
)
|
||||||||||||||||||||||
Central America
|
||||||||||||||||||||||||||||||||||||
Nicaragua
|
6.2
|
4.5
|
(5
|
)
|
4.0
|
4.9
|
(5
|
)
|
6.4
|
4.0
|
(5
|
)
|
||||||||||||||||||||||||
Guatemala
|
4.5
|
3.5
|
1
|
2.4
|
4.1
|
1
|
3.4
|
4.0
|
4
|
|||||||||||||||||||||||||||
El Salvador
|
1.0
|
2.4
|
—
|
(0.7
|
)
|
2.4
|
—
|
0.5
|
1.8
|
—
|
||||||||||||||||||||||||||
Panama
|
0.7
|
5.2
|
—
|
0.1
|
5.8
|
—
|
2.1
|
6.2
|
—
|
|||||||||||||||||||||||||||
Other
|
||||||||||||||||||||||||||||||||||||
Bolivia
|
3.9
|
3.7
|
(1
|
)
|
4.1
|
4.8
|
(1
|
)
|
5.2
|
5.2
|
—
|
|||||||||||||||||||||||||
Chile
|
4.0
|
1.7
|
(3
|
)
|
4.3
|
2.3
|
(15
|
)
|
4.6
|
1.8
|
(23
|
)
|
||||||||||||||||||||||||
Dominican Republic
|
2.3
|
5.9
|
(2
|
)
|
0.8
|
7.0
|
(3
|
)
|
3.0
|
7.3
|
(6
|
)
|
||||||||||||||||||||||||
Jamaica
|
4.4
|
1.5
|
(7
|
)
|
3.7
|
0.9
|
(6
|
)
|
6.4
|
(0.5
|
)
|
(10
|
)
|
|||||||||||||||||||||||
Colombia
|
7.6
|
2.2
|
(11
|
)
|
5.0
|
3.1
|
(37
|
)
|
3.7
|
4.6
|
(7
|
)
|
Year Ended
December 31, 2016
|
Year Ended
December 31, 2015
|
Year Ended
December 31, 2014
|
||||||||||
Peru
|
79
|
%
|
97
|
%
|
97
|
%
|
||||||
Israel
|
91
|
%
|
97
|
%
|
90
|
%
|
||||||
Central America
|
||||||||||||
Nicaragua
|
88
|
%
|
90
|
%
|
95
|
%
|
||||||
Guatemala
|
95
|
%
|
94
|
%
|
97
|
%
|
||||||
El Salvador
|
97
|
%
|
96
|
%
|
97
|
%
|
||||||
Panama (Kanan)
|
69
|
%
|
—
|
—
|
||||||||
Other
|
||||||||||||
Bolivia
|
92
|
%
|
89
|
%
|
91
|
%
|
||||||
Chile
|
98
|
%
|
97
|
%
|
96
|
%
|
||||||
Dominican Republic
|
78
|
%
|
81
|
%
|
89
|
%
|
||||||
Jamaica
|
85
|
%
|
86
|
%
|
85
|
%
|
||||||
Colombia
|
97
|
%
|
96
|
%
|
84
|
%
|
Segment
|
Period
|
Sales under
PPAs |
Sales in
Spot Market |
Net
Energy Generated 2 |
Energy
Purchased |
||||||
|
|
(GWh)
|
|||||||||
Peru
|
Kallpa:
|
||||||||||
Year Ended December 31, 2016
|
6,182
|
283
|
5,892
|
573
|
|||||||
Year Ended December 31, 2015
|
6,327
|
106
|
5,027
|
1,406
|
|||||||
Year Ended December 31, 2014
|
6,324
|
235
|
5,698
|
861
|
|||||||
Samay I3:
|
|
|
|
|
|||||||
Year Ended December 31, 2016
|
—
|
94
|
94
|
—
|
|||||||
|
CDA:
|
|
|
|
|
||||||
|
Year Ended December 31, 2016
|
509
|
182
|
683
|
8
|
||||||
Israel
|
OPC-Rotem:
|
||||||||||
Year Ended December 31, 2016
|
3,908
|
—
|
3,422
|
486
|
|||||||
Year Ended December 31, 2015
|
3,976
|
—
|
3,759
|
217
|
|||||||
Year Ended December 31, 2014
|
3,973
|
—
|
3,400
|
573
|
|||||||
OPC-Hadera:
|
|
|
|
|
|||||||
|
Year Ended December 31, 2016
|
88
|
—
|
88
|
—
|
||||||
|
Year Ended December 31, 2015
|
23
|
—
|
23
|
—
|
||||||
Central America
|
ICPNH:
|
||||||||||
Year Ended December 31, 2016
|
957
|
51
|
945
|
63
|
|||||||
Year Ended December 31, 2015
|
1,062
|
28
|
1,054
|
36
|
|||||||
Year Ended December 31, 2014
|
1,063
|
22
|
1,058
|
27
|
|||||||
Puerto Quetzal
|
|||||||||||
Year Ended December 31, 2016
|
528
|
185
|
347
|
366
|
|||||||
Year Ended December 31, 2015
|
594
|
368
|
641
|
321
|
|||||||
Year Ended December 31, 2014
|
1,005
|
53
|
465
|
593
|
|||||||
Nejapa:
|
|||||||||||
Year Ended December 31, 2016
|
807
|
37
|
383
|
461
|
|||||||
Year Ended December 31, 2015
|
794
|
53
|
436
|
411
|
|||||||
Year Ended December 31, 2014
|
626
|
93
|
373
|
346
|
|||||||
Kanan:
|
|
|
|
|
|||||||
Year Ended December 31, 2016
|
523
|
7
|
164
|
366
|
|||||||
Segment
|
Period
|
Sales under
PPAs |
Sales in
Spot Market |
Net
Energy Generated 2 |
Energy
Purchased |
(GWh)
|
|||||||||||
Other
|
COBEE:
|
|
|
|
|
||||||
Year Ended December 31, 2016
|
275
|
585
|
860
|
—
|
|||||||
Year Ended December 31, 2015
|
270
|
769
|
1,039
|
—
|
|||||||
Year Ended December 31, 2014
|
268
|
762
|
1,030
|
—
|
|||||||
Central Cardones:
|
|
|
|
|
|||||||
Year Ended December 31, 2016
|
—
|
1
|
(1
|
) |
2
|
||||||
Year Ended December 31, 2015
|
—
|
4
|
3
|
1
|
|||||||
Year Ended December 31, 2014
|
—
|
—
|
—
|
—
|
|||||||
|
Colmito:
|
|
|
|
|
||||||
Year Ended December 31, 2016
|
254
|
9
|
8
|
255
|
|||||||
Year Ended December 31, 2015
|
255
|
26
|
26
|
255
|
|||||||
Year Ended December 31, 2014
|
250
|
—
|
5
|
245
|
|||||||
|
CEPP:
|
|
|
|
|
||||||
Year Ended December 31, 2016
|
88
|
257
|
257
|
88
|
|||||||
Year Ended December 31, 2015
|
—
|
291
|
291
|
—
|
|||||||
Year Ended December 31, 2014
|
253
|
54
|
236
|
71
|
|||||||
|
JPPC:
|
|
|
|
|
||||||
Year Ended December 31, 2016
|
390
|
—
|
390
|
—
|
|||||||
Year Ended December 31, 2015
|
427
|
—
|
427
|
—
|
|||||||
Year Ended December 31, 2014
|
410
|
—
|
410
|
—
|
|||||||
|
Surpetroil:
|
|
|
|
|
||||||
Year Ended December 31, 2016
|
73
|
2
|
75
|
75
|
|||||||
Year Ended December 31, 2015
|
43
|
—
|
43
|
—
|
|||||||
Year Ended December 31, 2014
|
48
|
—
|
48
|
—
|
|||||||
|
Pedregal:
|
|
|
|
|
||||||
Year Ended December 31, 2016
|
289
|
69
|
255
|
103
|
|||||||
Year Ended December 31, 2015
|
280
|
102
|
343
|
39
|
|||||||
Year Ended December 31, 2014
|
270
|
135
|
391
|
14
|
|||||||
Total (excluding Pedregal)
|
Year Ended December 31, 2016
|
14,582
|
1,693
|
13,607
|
2,668
|
||||||
Year Ended December 31, 2015
|
13,748
|
1,645
|
12,746
|
2,647
|
|||||||
Year Ended December 31, 2014
|
14,220
|
1,219
|
12,723
|
2,716
|
1. |
The information included within the table reflects 100% of the energy sold under PPAs, sold in the spot market, generated, and purchased by IC Power’s assets, regardless of its ownership interest in the entity that owns each such asset, and also contains information for certain of IC Power’s assets from periods prior to acquisition of such asset. For further information on IC Power’s acquisition of assets during the periods within the table, see “—
Capacity Growth
.”
|
2. |
Net energy generated is defined as energy delivered at the interconnection to the system.
|
3. |
In May 2016, Samay I reached its COD. In July 2016, all four of Samay I’s units were declared unavailable to the system due to damage to the shafts in the three of the plant’s four units. By February 2017, all four of the units had been declared available to the system.
|
Year Ended December 31,
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
(%)
|
||||||||||||
Singapore
|
17
|
%
|
17
|
%
|
-
|
|||||||
Peru
1
|
30
|
%
|
28
|
%
|
30
|
%
|
||||||
Israel
2
|
25
|
%
|
26.5
|
%
|
26.5
|
%
|
||||||
Central America
|
||||||||||||
Nicaragua
3
|
25
|
%
|
25
|
%
|
25
|
%
|
||||||
Guatemala
|
25
|
%
|
25
|
%
|
28
|
%
|
||||||
El Salvador
|
30
|
%
|
30
|
%
|
30
|
%
|
||||||
Panama
|
25
|
%
|
25
|
%
|
25
|
%
|
||||||
Other
|
||||||||||||
Bolivia
|
25
|
%
|
25
|
%
|
25
|
%
|
||||||
Chile
4
|
24
|
%
|
22.5
|
%
|
21
|
%
|
||||||
Dominican Republic
|
27
|
%
|
27
|
%
|
28
|
%
|
||||||
Jamaica
5
|
33.3
|
%
|
33.3
|
%
|
33.3
|
%
|
||||||
Colombia
6
|
40
|
%
|
39
|
%
|
34
|
%
|
1. |
The corporate income tax rate in Peru decreased to 28% in 2015 and is scheduled to increase to 29.5% in 2017. The dividend tax rate increased to 6.8% in 2015 and is scheduled to decrease to 5% in 2017. Distributions of profits for 2014 were subject to a tax rate of 4.1%. Kallpa, CDA and Samay I entered into legal stability agreements with the relevant tax authority in Peru pursuant to which, during the term of the corresponding agreement, Kallpa, CDA and Samay I, respectively, will be subject to the income tax regime in place at the time each such agreement was entered into, which stipulates a 30% income tax rate, and not the general income tax regime applicable to other firms in Peru. Kallpa terminated its stability agreement in December 2016, and CDA and Samay I's stability agreements expire in 2022 and 2024, respectively. Only after CDA and Samay I’s tax agreements expire, or if CDA and Samay I terminate the corresponding agreement, will they be subject to the general income tax regime of Peru and receive the benefit of the changes in the Peruvian income tax rates described above.
|
2. |
The corporate income tax rate in Israel decreased to 25% on January 1, 2016 and 24% on January 1, 2017, and will be further reduced to 23% on January 1, 2018.
|
3. |
The statutory rate in Nicaragua in 2012-2015 was 30%. However, Corinto and Tipitapa Power are subject to 25% income tax, based on a Foreign Investment Agreement signed in June 2000, which protects them from any unfavorable changes in the tax law. In addition, Amayo I and Amayo II are tax exempt from income tax payments, in accordance with Law No.532 for Electric Power Generation with Renewable Sources Incentive, up to a period of seven years after their CODs; such period expired for Amayo I in March 2016, and will expire for Amayo II in March 2017.
|
4. |
The corporate income tax rate in Chile increased to 22.5% in 2015 and 24% in 2016, and is scheduled to increase to 25% in 2017 for shareholders on the attribution method or decrease to 22.5% in 2017 for shareholders on the cash-basis method. The corporate income tax rate is scheduled to increase to 27% in 2018 for shareholders on the cash-basis method.
|
5. |
33.3% is the rate applied to regulated companies in Jamaica, including the companies regulated by Office of Utilities Regulation.
|
6. |
The aggregate income tax rate of 34% in Colombia is composed of a base corporate income tax rate of 25% plus the “income tax for equality,” or CREE, tax at a rate of 9%. Beginning in 2015, a surcharge to the CREE tax rate of 5% on income in excess of 800 million Colombian pesos (approximately $272 million) would effectively increase the aggregate income tax rate to approximately 39%. The surcharge on the CREE tax increased to 6% in 2016 and 2017, and is expected to decrease to 4% in 2018, effectively representing an aggregate income tax rate of approximately 40%, 40% and 37% in 2016, 2017 and 2018, respectively, before being eliminated. The aggregate income tax rate will be 33% in 2019.
|
· |
Impairment analysis;
|
· |
Revenue recognition;
|
· |
Provisions for legal claims; and
|
· |
Useful life of property, plant and equipment.
|
· |
Significant changes in the technological, economic or legal environment in which the CGUs operate, taking into account the country in which each CGU operates;
|
· |
Increases in interest rates or other market rates of return, which are likely to affect the discount rates used in calculating each CGU’s recoverable amount;
|
· |
Evidence of obsolescence or physical damage of each CGU’s assets;
|
· |
Actual performance of each CGU that does not meet expected performance indicators (e.g., its budget);
|
· |
Declines in tariffs agreed upon in PPAs and/or in current energy prices;
|
· |
Increases in fuel and/or gas prices and other power generation costs; and
|
· |
New laws and regulations, or changes in existing laws and regulations, that could have an adverse effect on the power generation industry.
|
· |
margins based on average industry margins, discounted by approximately 30% to reflect ZIM's smaller size and operating model relative to its peers;
|
· |
peer market capitalization movements since December 2015;
|
· |
an EBITDA multiple range of 10.5x to 11.5x to the normalized EBITDA of $42 million; and
|
· |
growth in freight rates of 7.1%.
|
· |
A detailed cash flow forecast for the above-mentioned period based upon ZIM’s business plan;
|
· |
Bunker price
: according to the future price curve of fuel;
|
· |
Freight rates
: a compound annual growth rate of 1.4% over the projection period;
|
· |
Increase in aggregate TEU shipped
: a compound annual growth rate of 3.0% over the projection period, which is in line with the expected trends in the main trade zones in which ZIM intends to operate;
|
· |
Charter hire rates
: contractual rates in effect as of June 30, 2016, and assuming anticipated market rates for renewals of charters expiring in the projection period;
|
· |
Discount rate
of 9.5%;
|
· |
Long-term nominal growth rate
of 1.5%, which is consistent with the expected industry average;
|
· |
Capital expenditures
that are less than or equal to ZIM’s expected vessel depreciation; and
|
· |
Payment of tax
at ZIM’s corporate tax rate of 25%; also assumes expected use of tax losses.
|
Increase
|
Decrease
|
|||||||
By 100 bps
|
||||||||
(US$ million)
|
||||||||
Discount rate
|
(130
|
)
|
164
|
|||||
Terminal growth rate
|
106
|
(83
|
)
|
Year Ended December 31,
|
||||||||||||
(in millions of USD)
|
||||||||||||
2016
|
2015
|
% Change
|
||||||||||
Revenues from sale of electricity
|
$
|
1,874
|
$
|
1,289
|
45
|
%
|
||||||
Cost of sales and services
|
(1,359
|
)
|
(863
|
)
|
57
|
%
|
||||||
Depreciation
|
(160
|
)
|
(111
|
)
|
44
|
%
|
||||||
Gross profit
|
$
|
355
|
$
|
315
|
13
|
%
|
||||||
Selling, general and administrative expenses
|
(147
|
)
|
(104
|
)
|
41
|
%
|
||||||
Gain from disposal of investees
|
—
|
—
|
*
|
|||||||||
Impairment of assets and investments
|
(72
|
)
|
(7
|
)
|
*
|
|||||||
Dilution gains from reduction in equity interest held in associate
|
—
|
33
|
*
|
|||||||||
Gain on bargain purchase
|
—
|
—
|
*
|
|||||||||
Other expenses
|
(5
|
)
|
(7
|
)
|
(29
|
)%
|
||||||
Other income
|
21
|
15
|
40
|
%
|
||||||||
Gain from distribution of dividend in kind
|
—
|
210
|
*
|
|||||||||
Operating profit
|
$
|
152
|
$
|
456
|
(67
|
)%
|
||||||
Financing expenses
|
(190
|
)
|
(124
|
)
|
53
|
%
|
||||||
Financing income
|
19
|
13
|
46
|
%
|
||||||||
Financing expenses, net
|
$
|
(171
|
)
|
$
|
(111
|
)
|
54
|
%
|
||||
Share in losses of associated companies, net of tax
|
(186
|
)
|
(187
|
)
|
1
|
%
|
||||||
Provision of financial guarantee
|
(130
|
)
|
—
|
*
|
||||||||
Profit before income taxes
|
$
|
(335
|
)
|
$
|
158
|
*
|
||||||
Tax expenses
|
(59
|
)
|
(62
|
)
|
(5
|
)%
|
||||||
Net Profit for the year
|
$
|
(394
|
)
|
$
|
96
|
*
|
||||||
Attributable to:
|
||||||||||||
Kenon’s shareholders:
|
$
|
(412
|
)
|
$
|
73
|
*
|
||||||
Non-controlling interests
|
$
|
18
|
$
|
23
|
(22
|
)%
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||
IC Power
Generation
|
IC Power Distribution
|
Qoros
1
|
Other
2
|
Adjustments
3
|
Consolidated Results
|
|||||||||||||||||||
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||||||
Sales
|
$
|
1,365
|
$
|
509
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
1,874
|
||||||||||||
Depreciation and amortization
|
(157
|
)
|
(15
|
)
|
—
|
—
|
—
|
(172
|
)
|
|||||||||||||||
Impairment of assets and investments
|
—
|
—
|
—
|
(72
|
)
|
—
|
(72
|
)
|
||||||||||||||||
Financing income
|
10
|
4
|
—
|
17
|
(12
|
)
|
19
|
|||||||||||||||||
Financing expenses
|
(166
|
)
|
(19
|
)
|
—
|
(17
|
)
|
12
|
(190
|
)
|
||||||||||||||
Share in (losses) income of associated companies
|
1
|
—
|
(143
|
)
|
(44
|
)
|
—
|
(186
|
)
|
|||||||||||||||
Provision of financial guarantee
|
—
|
—
|
—
|
(130
|
)
|
—
|
(130
|
)
|
||||||||||||||||
Income (loss) before taxes
|
$
|
31
|
$
|
47
|
$
|
(143
|
)
|
$
|
(270
|
)
|
$
|
—
|
$
|
(335
|
)
|
|||||||||
Income taxes
|
(45
|
)
|
(12
|
)
|
—
|
(2
|
)
|
—
|
(59
|
)
|
||||||||||||||
Income (loss) from continuing operations
|
$
|
(14
|
)
|
$
|
35
|
$
|
(143
|
)
|
$
|
(272
|
)
|
$
|
—
|
$
|
(394
|
)
|
||||||||
Attributable to:
|
||||||||||||||||||||||||
Kenon’s shareholders
|
(29
|
)
|
32
|
(143
|
)
|
(272
|
)
|
—
|
(412
|
)
|
||||||||||||||
Non-controlling interests
|
15
|
3
|
—
|
—
|
—
|
18
|
||||||||||||||||||
Segment assets
4
|
$
|
4,217
|
$
|
600
|
$
|
—
|
$
|
113
|
5
|
$
|
—
|
$
|
4,930
|
|||||||||||
Investments in associated companies
|
8
|
—
|
118
|
82
|
—
|
208
|
||||||||||||||||||
Segment liabilities
|
3,462
|
542
|
—
|
240
|
6
|
—
|
4,244
|
|||||||||||||||||
Capital expenditure
7
|
262
|
28
|
—
|
—
|
—
|
290
|
||||||||||||||||||
Adjusted EBITDA
|
$
|
343
|
8
|
$
|
77
|
9
|
$
|
—
|
$
|
(24
|
)
10
|
$
|
—
|
$
|
396
|
|||||||||
Percentage of consolidated revenues
|
73
|
%
|
27
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
100
|
%
|
||||||||||||
Percentage of consolidated assets
|
82
|
%
|
12
|
%
|
2
|
%
|
4
|
%
|
—
|
%
|
100
|
%
|
||||||||||||
Percentage of consolidated assets excluding associated companies
|
86
|
%
|
12
|
%
|
—
|
%
|
2
|
%
|
—
|
%
|
100
|
%
|
||||||||||||
Percentage of consolidated Adjusted EBITDA
|
87
|
%
|
19
|
%
|
—
|
%
|
(6
|
)%
|
—
|
%
|
100
|
%
|
1. |
Associated company.
|
2. |
Includes the results of Primus and HelioFocus; 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.
|
4. |
Excludes investments in associates.
|
5. |
Includes Kenon’s and IC Green’s assets.
|
6. |
Includes Kenon’s and IC Green’s liabilities.
|
7. |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
8. |
For a reconciliation of IC Power Generation’s net income, as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2016, see “
Item 3.A Selected Financial Data
.”
|
9. |
For a reconciliation of IC Power Distribution’s net income, as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2016, see “
Item 3.A Selected Financial Data
.”
|
10. |
For a reconciliation of our “Other” reporting segment’s income (loss) to its Adjusted EBITDA, see “
Item 3.A Selected Financial Data
.”
|
Year Ended December 31, 2015
|
||||||||||||||||||||
IC Power
|
Qoros
1
|
Other
2
|
Adjustments
3
|
Consolidated Results
|
||||||||||||||||
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
Sales
|
$
|
1,294
|
$
|
—
|
$
|
—
|
$
|
(5
|
)
|
$
|
1,289
|
|||||||||
Depreciation and amortization
|
(119
|
)
|
—
|
(1
|
)
|
—
|
(120
|
)
|
||||||||||||
Asset impairment
|
—
|
—
|
(7
|
)
|
—
|
(7
|
)
|
|||||||||||||
Financing income
|
10
|
—
|
3
|
—
|
13
|
|||||||||||||||
Financing expenses
|
(115
|
)
|
—
|
(9
|
)
|
—
|
(124
|
)
|
||||||||||||
Share in (losses) income of associated companies
|
—
|
(196
|
)
|
9
|
—
|
(187
|
)
|
|||||||||||||
Gain from distribution of dividend in kind
|
—
|
—
|
210
|
—
|
210
|
|||||||||||||||
Income (loss) before taxes
|
$
|
149
|
$
|
(196
|
)
|
$
|
205
|
$
|
—
|
$
|
158
|
|||||||||
Income taxes
|
(62
|
)
|
—
|
—
|
—
|
(62
|
)
|
|||||||||||||
Income (loss) from continuing operations
|
$
|
87
|
4
|
$
|
(196
|
)
|
$
|
205
|
$
|
—
|
$
|
96
|
||||||||
Attributable to:
|
||||||||||||||||||||
Kenon’s shareholders
|
63
|
(196
|
)
|
206
|
—
|
73
|
||||||||||||||
Non-controlling interests
|
24
|
—
|
(1
|
)
|
—
|
23
|
||||||||||||||
Segment assets
5
|
$
|
4,069
|
$
|
—
|
$
|
45
|
6
|
$
|
—
|
$
|
4,114
|
|||||||||
Investments in associated companies
|
9
|
159
|
201
|
—
|
369
|
|||||||||||||||
Segment liabilities
|
3,063
|
—
|
156
|
7
|
—
|
3,219
|
||||||||||||||
Capital expenditure
8
|
533
|
—
|
—
|
—
|
533
|
|||||||||||||||
Adjusted EBITDA
|
$
|
372
|
4,9
|
$
|
—
|
$
|
1
|
10
|
$
|
—
|
$
|
373
|
||||||||
Percentage of consolidated revenues
|
100
|
%
|
—
|
—
|
—
|
100
|
%
|
|||||||||||||
Percentage of consolidated assets
|
91
|
%
|
4
|
%
|
5
|
%
|
—
|
100
|
%
|
|||||||||||
Percentage of consolidated assets excluding associated companies
|
99
|
%
|
—
|
1
|
%
|
—
|
100
|
%
|
||||||||||||
Percentage of consolidated Adjusted EBITDA
|
100
|
%
|
—
|
—
|
—
|
100
|
%
|
1. |
Associated company.
|
2. |
Includes the results of Primus and HelioFocus; the results of ZIM and Tower (up to June 30, 2015), as associated companies; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
3. |
“Adjustments” includes inter-segment sales.
|
4. |
IC Power’s net income and Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2015, differ from the amounts reported by IC Power for the same period as a result of the adjustment of certain provisions at IC Power, which were adjusted in IC Power’s 2014 financial statements, but were adjusted in 2015 for Kenon. For further information, see “
Item 5. Operating and Financial Review and Prospects—Material Factors Affecting Results of Operations—IC Power—Decisions by the EA Regarding System Management Charges
.
”
|
5. |
Excludes investments in associates.
|
6. |
Includes Kenon’s and IC Green’s assets.
|
7. |
Includes Kenon’s and IC Green’s liabilities.
|
8. |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
9. |
For a reconciliation of IC Power’s net income, as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2015, see “
Item 3.A Selected Financial Data
.”
|
10. |
For a reconciliation of our “Other” reporting segment’s income (loss) to its Adjusted EBITDA, see “
Item 3.A Selected Financial Data
.”
|
Year Ended
December 31,
|
Year Ended
December 31,
|
|||||||||||||||||||
2016
|
2015
|
|||||||||||||||||||
ZIM
|
Qoros
|
ZIM
|
Qoros
|
Tower
1
|
||||||||||||||||
(in millions of USD)
|
||||||||||||||||||||
Revenues
|
$
|
2,539
|
$
|
377
|
$
|
2,991
|
$
|
232
|
$
|
462
|
||||||||||
Income/(Loss)
|
(168
|
)
|
(285
|
)
|
2
|
(392
|
)
|
(1
|
)
|
|||||||||||
Other comprehensive income/(loss)
|
(13
|
)
|
—
|
(2
|
)
|
—
|
—
|
|||||||||||||
Total comprehensive income/(loss)
|
$
|
(181
|
)
|
$
|
(285
|
)
|
$
|
—
|
$
|
(392
|
)
|
$
|
(1
|
)
|
||||||
Share of Kenon in total comprehensive income/(loss)
|
$
|
(57
|
)
|
$
|
(143
|
)
|
$
|
—
|
$
|
(196
|
)
|
$
|
—
|
|||||||
Adjustments
|
14
|
—
|
10
|
—
|
(1
|
)
|
||||||||||||||
Share of Kenon in total comprehensive income/(loss) presented in the books
|
$
|
(48
|
)
|
$
|
(143
|
)
|
$
|
10
|
$
|
(196
|
)
|
$
|
(1
|
)
|
||||||
Total assets
|
$
|
1,704
|
$
|
1,534
|
$
|
1,912
|
$
|
1,665
|
$
|
—
|
||||||||||
Total liabilities
|
1,804
|
1,469
|
1,834
|
1,635
|
—
|
|||||||||||||||
Book value of investment
|
82
|
118
|
201
|
159
|
—
|
1. |
Reflects Tower’s results of operations up to June 30, 2015. As a result of our distribution in specie of substantially all of our interest in Tower, representing 23% of the then currently outstanding Tower shares on July 23, 2015, Tower’s results of operations for all periods subsequent to June 30, 2015 are not reflected in our consolidated financial statements.
|
· |
a $50 million contribution to revenues in 2016 from CDA, which reached COD in August 2016; and
|
· |
a $40 million contribution to revenues in 2016 from Samay I, which reached COD in May 2016.
|
· |
a $54 million, or 50%, reduction in Puerto Quetzal’s revenue to $55 million in 2016 from $109 million in 2015 as a result of a $44 million decrease in Puerto Quetzal’s revenue from energy sales to $41 million in 2016 from $85 million in 2015 due to (1) the expiration of a short-term PPA and a 50% decrease in spot market sales, which led to a 26% decrease in the total volume of energy sold by Puerto Quetzal to 713 GWh in 2016 from 962 GWh in 2015 and (2) a $30, or 34%, decrease in Puerto Quetzal’s average energy price to $58 per MWh in 2016 from $88 per MWh in 2015 due to adjustments in PPAs and a reduction in spot market energy prices, in each case as a result of a decrease in HFO prices;
|
· |
a $21 million, or 19%, reduction in ICPNH’s revenue to $90 million in 2016 from $111 million in 2015, as a result of (1) a $12 million, or 19%, decrease in ICPNH’s revenue from energy sales from its thermal plants (Corinto and Tipitapa Power) to $52 million in 2016 from $64 million in 2015, primarily as a result of an $11, or 14%, decrease in the average energy prices of the thermal plants to $67 per MWh in 2016 from $78 per MWh in 2015 due to adjustments in PPAs as a result of a decrease in HFO prices (which reduced the energy sales of the thermal plants by $8 million), and a 6% decrease in the total volume of energy sold by the thermal plants to 771 GWh in 2016 from 820 GWh in 2015, primarily as a result of the breakdown of one of Corinto’s engines in March 2016; and (2) a $7 million, or 23%, decrease in ICPNH’s revenue from energy sales from its wind farms (Amayo I and Amayo II) to $23 million in 2016 from $30 million in 2015, due to lower generation as a result of lower wind levels.
|
· |
a $17 million, or 17%, reduction in Nejapa’s revenue to $83 million in 2016 from $100 million in 2015, as a result of a decrease in Nejapa’s average energy price to $83 per MWh in 2016 from $102 per MWh in 2015 due to adjustments in PPAs and a reduction in spot market energy prices as a result of a decrease in HFO prices.
|
· |
a $67 million contribution in revenues in 2016 from Kanan, which commenced commercial operations in April 2016;
|
· |
a $7 million, or 41%, increase in Cenérgica’s revenue to $24 million in 2016 from $17 million in 2015, primarily as a result of a $7 million increase in Cenérgica’s revenue from energy trading to $13 million in 2016 from $6 million in 2015; and
|
· |
a $7 million contribution in revenues from Guatemel, which was acquired in January 2016.
|
· |
a $10 million, or 26%, decrease in CEPP’s revenue to $29 million in 2016 from $39 million in 2015, primarily as a result of a $43, or 40%, decrease in CEPP’s average energy price to $64 per MWh in 2016 from $107 per MWh in 2015, due to a reduction in spot market energy prices as a result of a decrease in HFO prices. The effects of the decrease in CEPP’s average energy price were partially offset by a $6 million, or 19%, increase in revenue as a result of a 55 GWh, or 19%, increase in the volume of energy sold by CEPP to 346 GWh in 2016 from 291 GWh in 2015, as a result of sales under a short term PPA signed in April 2016;
|
· |
a $7 million, or 25%, decrease in Colmito’s revenue to $21 million in 2016 from $28 million in 2015, primarily as a result of a $24, or 28%, decrease in Colmito’s average energy price to $61 per MWh in 2016 from $85 per MWh in 2015, due to higher hydrology levels during 2016, which reduced spot market energy prices (as the price in Colmito’s PPA is linked to spot market energy prices), and a 7% decrease in the volume of energy sold by Colmito to 263 GWh in 2016 from 281 GWh in 2015 (which reduced Colmito’s revenue from energy sales by $2 million);
|
· |
a $3 million, or 7%, decrease in JPPC’s revenue to $42 million in 2016 from $45 million in 2015, primarily as a result of a $10, or 12%, decrease in JPPC’s average energy price to $72 per MWh in 2016 from $82 per MWh in 2015 due to adjustments in PPAs as a result of a decrease in HFO prices; and
|
· |
a $3 million, or 7%, decrease in COBEE’s revenue to $40 million in 2016 from $43 million in 2015, primarily as a result of a 17% decrease in the volume of energy sold by COBEE to 861 GWh in 2016 from 1,039 GWh in 2015, primarily due to lower hydrology levels during 2016.
|
· |
a $30 million contribution in cost of sales from Samay I and CDA ($16 million and $14 million, respectively), which commenced commercial operations in May 2016 and August 2016, respectively;
|
· |
a $22 million, or 16%, increase in Kallpa’s gas supply, transportation and distribution costs to $156 million in 2016 from $134 million in 2015 as a result of a 14% increase in the volume of gas consumption due to a 16% increase in the volume of Kallpa’s energy generation to 6,015 GWh in 2016 from 5,166 GWh in 2015, which was partially offset by a 3% increase in the price of gas in 2016; and
|
· |
a $9 million, or 10%, increase in Kallpa’s transmission charges to $95 million in 2016 from $86 million in 2015, as a result of a 19% increase in the primary toll system tariff in 2016 as compared to 2015.
|
· |
a $10 million decrease in energy purchases as a result of the higher volume of energy generated by Kallpa as discussed above; and
|
· |
a $6 million decrease in maintenance expenses, as a result of scheduled major maintenance and inspection work conducted at Kallpa during 2015.
|
· |
a $36 million increase in the cost of sales of OPC-Hadera, which was acquired in August 2015; and
|
· |
a $6 million, or 82%, increase in OPC-Rotem’s energy purchase costs as a result of a 124% increase in the volume of energy purchased to 486 GWh in 2016 from 217 GWh in 2015, due to scheduled maintenance performed at OPC-Rotem in Q2 2016.
|
· |
an 8% decrease in the volume of energy generated by OPC-Rotem to 3,487 GWh in 2016 from 3,811 GWh in 2015, as a result of the maintenance performed at OPC-Rotem in Q2 2016; and
|
· |
a 6% decrease in the price of natural gas purchased by OPC-Rotem. The prices OPC-Rotem pays for natural gas under its gas supply agreement are indexed to the EA generation component tariff, subject to a floor price. Therefore, as a result of the August 2015 reduction in the EA generation component tariff, OPC-Rotem’s natural gas prices were lower in 2016 as compared to 2015.
|
· |
a $42 million decrease in Puerto Quetzal’s cost of sales from $94 million in 2015 to $52 million in 2016 primarily due to (1) a $30 million decrease in Puerto Quetzal’s fuel expense as a result of a 38% decrease in the price of HFO purchased by Puerto Quetzal and a 46% decrease in the volume of energy generated by Puerto Quetzal to 364 GWh in 2016 from 673 GWh in 2015; and (2) a $12 million decrease in Puerto Quetzal’s energy purchase costs (despite a 14% increase in the volume of energy purchased) as a result of a $24, or 26%, decrease in spot purchase prices to $67 per MWh in 2016 from $91 per MWh during 2015;
|
· |
an $18 million decrease in Nejapa’s cost of sales from $85 million in 2015 to $67 million in 2016 due to (1) an $11 million decrease in Nejapa’s fuel expenses, primarily as a result of a 12% decrease in the volume of energy generated to 387 GWh in 2016 from 440 GWh in 2015, and a 23% decrease in the price of HFO purchased by Nejapa, and (2) a $3 million decrease in Nejapa’s energy purchase costs as a result of a 25% decrease in spot purchase prices, which was partially offset by a 12% increase in the volume of energy purchased by Nejapa to 461 GWh in 2016 from 411 GWh in 2015, as a result of lower generation as Nejapa purchased more energy in the spot market (instead of generating such energy) in light of the low spot prices; and
|
· |
a $14 million decrease in ICPNH’s cost of sales due to a $16 million decrease in Corinto and Tipitapa’s fuel expenses, as a result of a 21% decrease in the price of HFO.
|
· |
$55 million contribution to cost of sales in 2016 from Kanan, which commenced commercial operations in April 2016; and
|
· |
a $4 million contribution to cost of sales in 2016 from Guatemel, which was acquired in January 2016.
|
· |
an $8 million decrease in Colmito’s cost of sales, primarily due to (1) a $4 million decrease in Colmito’s energy purchases, as a result of a 33% decrease in the spot market energy price during 2016 as compared to 2015, driven by an increase in hydrology levels in Chile during 2016; and (2) a $2 million decrease in Colmito’s fuel expenses, mainly as a result of a 69% decrease in the volume of energy generated by Colmito;
|
· |
a $7 million decrease in CEPP’s cost of sales, primarily as a result of a $9 million decrease in CEPP’s fuel expenses, as a result of a 30% decrease in the price of HFO purchased by CEPP, and a 12% decrease in the volume of energy generated by CEPP; and
|
· |
a $6 million decrease in JPPC’s cost of sales, mainly due to a $7 million decrease in JPPC’s fuel expenses, as a result of a 17% decrease in the price of HFO purchased by JPPC, and an 8% decrease in the volume of energy generated by JPPC.
|
· |
an $18 million, or 86%, increase in depreciation and amortization expense in IC Power’s generation business’ Central America segment to $39 million in 2016 from $21 million in 2015, primarily as a result of the depreciation and amortization expenses of Kanan, which commenced commercial operations in April 2016;
|
· |
the recognition of a $15 million depreciation and amortization expense in 2016, as a result of IC Power’s acquisition of its distribution business in January 2016;
|
· |
a $10 million, or 20%, increase in depreciation and amortization expense in IC Power’s generation business’ Peru segment to $60 million in 2016 from $50 million in 2015, primarily as a result of depreciation expenses associated with CDA and Samay I, which commenced commercial operations in August 2016 and May 2016, respectively; and
|
· |
a $5 million, or 16%, increase in depreciation and amortization expense in IC Power’s generation business’ Other segment to $37 million in 2016, from $32 million in 2015, primarily as a result of the depreciation and amortization of purchase price adjustments made in connection with IC Power’s acquisition of its distribution business in January 2016.
|
· |
the recognition of $32 million in selling, general and administrative expenses in 2016, as a result of IC Power’s acquisition of its distribution business in January 2016;
|
· |
a $9 million, or 35%, increase in IC Power’s Other segment’s selling, general and administrative expenses, primarily as a result of expenses incurred in connection with IC Power’s withdrawn IPO, as well expenses incurred in connection with the IC Power reorganization in March 2016; and
|
· |
a $5 million, or 28%, increase in IC Power’s Peru segment’s selling, general and administrative expenses, primarily as a result of Samay I and CDA’s respective commencements of commercial operations in August 2016 and May 2016.
|
· |
a $7 million compensation payment received by Kallpa in connection with the early termination of a PPA in August 2016;
|
· |
a $3 million payment from DEORSA’s and DEOCSA’s energy suppliers as compensation to DEORSA and DEOCSA for disruptions in their supplier’s provision of energy to DEORSA and DEOCSA; and
|
· |
a $3 million insurance payment received in 2016 relating to the Sainani power plant in Bolivia, as the plant was temporarily out of service from March 2014 until August 2015.
|
Year Ended December 31,
|
||||||||
2016
|
2015
|
|||||||
(in millions of USD)
|
||||||||
Sales
|
$
|
2,539
|
$
|
2,991
|
||||
Cost of sales
|
2,480
|
2,775
|
||||||
Gross profit
|
59
|
216
|
||||||
Operating profit (loss)
|
(52
|
)
|
98
|
|||||
Profit (loss) before taxes on income
|
(145
|
)
|
5
|
|||||
Taxes on income
|
(18
|
)
|
2
|
|||||
Profit (loss) after taxes on income
|
(164
|
)
|
7
|
|||||
Profit (loss) for the period
|
$
|
(164
|
)
|
$
|
7
|
Year Ended December 31,
|
||||||||||||
(in millions of USD)
|
||||||||||||
2015
|
2014
1
|
% Change
|
||||||||||
Revenues from sale of electricity
|
$
|
1,289
|
$
|
1,372
|
(6
|
)%
|
||||||
Cost of sales and services
|
(863
|
)
|
(981
|
)
|
12
|
%
|
||||||
Depreciation
|
(111
|
)
|
(100
|
)
|
(11
|
)%
|
||||||
Gross profit
|
$
|
315
|
$
|
291
|
8
|
%
|
||||||
Selling, general and administrative expenses
|
(104
|
)
|
(131
|
)
|
21
|
%
|
||||||
Gain from disposal of investees
|
—
|
157
|
*
|
|||||||||
Asset impairment
|
(7
|
)
|
(48
|
)
|
85
|
%
|
||||||
Dilution gains from reduction in equity interest held in associate
|
33
|
—
|
*
|
|||||||||
Gain on bargain purchase
|
—
|
68
|
*
|
|||||||||
Other expenses
|
(7
|
)
|
(14
|
)
|
(50
|
)%
|
||||||
Other income
|
15
|
51
|
(70
|
)%
|
||||||||
Gain from distribution of dividend in kind
|
210
|
—
|
*
|
|||||||||
Operating profit
|
$
|
456
|
$
|
374
|
22
|
%
|
||||||
Financing expenses
|
(124
|
)
|
(110
|
)
|
(11
|
)%
|
||||||
Financing income
|
13
|
16
|
(19
|
)%
|
||||||||
Financing expenses, net
|
$
|
(111
|
)
|
$
|
(94
|
)
|
(18
|
)%
|
||||
Share in losses of associated companies, net of tax
|
(187
|
)
|
(171
|
)
|
(9
|
)%
|
||||||
Profit before income taxes
|
$
|
158
|
$
|
109
|
45
|
%
|
||||||
Tax expenses
|
(62
|
)
|
(103
|
)
|
40
|
%
|
||||||
Profit for the year from continuing operations
|
$
|
96
|
$
|
6
|
*
|
|||||||
Income for the year from discontinued operations (after taxes)
|
—
|
471
|
*
|
|||||||||
Net Profit for the year
|
$
|
96
|
$
|
477
|
(80
|
)%
|
||||||
Attributable to:
|
||||||||||||
Kenon’s shareholders:
|
$
|
73
|
$
|
458
|
(85
|
)%
|
||||||
Non-controlling interests
|
$
|
23
|
$
|
19
|
21
|
%
|
1.
*
|
During 2015, an immaterial error was identified with respect to the deferred tax calculation relating to the effect of foreign exchange rate on non-monetary assets in previous years in IC Power. Kenon’s and IC Power’s financial information for 2014, 2013 and 2012 has been revised to correct this immaterial error.
Indicates that the percentage change is not meaningful.
|
Year Ended December 31, 2015
|
||||||||||||||||||||
IC Power
|
Qoros
1
|
Other
2
|
Adjustments
3
|
Consolidated Results
|
||||||||||||||||
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
Sales
|
$
|
1,294
|
$
|
—
|
$
|
—
|
$
|
(5
|
)
|
$
|
1,289
|
|||||||||
Depreciation and amortization
|
(119
|
)
|
—
|
(1
|
)
|
—
|
(120
|
)
|
||||||||||||
Asset impairment
|
—
|
—
|
(7
|
)
|
—
|
(7
|
)
|
|||||||||||||
Financing income
|
11
|
—
|
2
|
—
|
13
|
|||||||||||||||
Financing expenses
|
(115
|
)
|
—
|
(9
|
)
|
—
|
(124
|
)
|
||||||||||||
Share in (losses) income of associated companies
|
—
|
(196
|
)
|
9
|
—
|
(187
|
)
|
|||||||||||||
Gain from distribution of dividend in kind
|
—
|
—
|
210
|
—
|
210
|
|||||||||||||||
Income (loss) before taxes
|
$
|
149
|
$
|
(196
|
)
|
$
|
205
|
$
|
—
|
$
|
158
|
|||||||||
Income taxes
|
(62
|
)
|
—
|
—
|
—
|
(62
|
)
|
|||||||||||||
Income (loss) from continuing operations
|
$
|
87
|
4
|
$
|
(196
|
)
|
$
|
205
|
$
|
—
|
$
|
96
|
||||||||
Attributable to:
|
||||||||||||||||||||
Kenon’s shareholders
|
63
|
(196
|
)
|
206
|
—
|
73
|
||||||||||||||
Non-controlling interests
|
24
|
—
|
(1
|
)
|
—
|
23
|
||||||||||||||
Segment assets
5
|
$
|
4,069
|
$
|
—
|
$
|
45
|
6
|
$
|
—
|
$
|
4,114
|
|||||||||
Investments in associated companies
|
9
|
159
|
201
|
—
|
369
|
|||||||||||||||
Segment liabilities
|
3,063
|
—
|
156
|
7
|
—
|
3,219
|
||||||||||||||
Capital expenditure
8
|
533
|
—
|
—
|
—
|
533
|
|||||||||||||||
Adjusted EBITDA
|
$
|
372
|
4,9
|
$
|
—
|
$
|
1
|
10
|
$
|
—
|
$
|
373
|
||||||||
Percentage of consolidated revenues
|
100
|
%
|
—
|
—
|
—
|
100
|
%
|
|||||||||||||
Percentage of consolidated assets
|
91
|
%
|
4
|
%
|
5
|
%
|
—
|
100
|
%
|
|||||||||||
Percentage of consolidated assets excluding associated companies
|
99
|
%
|
—
|
1
|
%
|
—
|
100
|
%
|
||||||||||||
Percentage of consolidated Adjusted EBITDA
|
100
|
%
|
—
|
—
|
—
|
100
|
%
|
1. |
Associated company.
|
2. |
Includes the results of Primus and HelioFocus; the results of ZIM and Tower (up to June 30, 2015), as associated companies; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
3. |
“Adjustments” includes inter-segment sales.
|
4. |
IC Power’s net income and Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2015, differ from the amounts reported by IC Power for the same period as a result of the adjustment of certain provisions at IC Power, which were adjusted in IC Power’s 2014 financial statements, but were adjusted in 2015 for Kenon. For further information, see “
Item 5. Operating and Financial Review and Prospects—Material Factors Affecting Results of Operations—IC Power—Decisions by the EA Regarding System Management Charges
.
”
|
5. |
Excludes investments in associates.
|
6. |
Includes Kenon’s and IC Green’s assets.
|
7. |
Includes Kenon’s and IC Green’s liabilities.
|
8. |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
9. |
For a reconciliation of IC Power’s net income, as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2015, see “
Item 3.A Selected Financial Data
.”
|
10. |
For a reconciliation of our “Other” reporting segment’s income (loss) to its Adjusted EBITDA, see “
Item 3.A Selected Financial Data
.”
|
Year Ended December 31, 2014
1
|
||||||||||||||||||||
IC Power
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Combined Carve-Out Results
|
||||||||||||||||
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
Sales
|
$
|
1,358
|
$
|
—
|
$
|
—
|
$
|
14
|
$
|
1,372
|
||||||||||
Depreciation and amortization
|
(108
|
)
|
—
|
—
|
—
|
(108
|
)
|
|||||||||||||
Financing income
|
9
|
—
|
39
|
(32
|
)
|
16
|
||||||||||||||
Financing expenses
|
(132
|
)
|
—
|
(10
|
)
|
32
|
(110
|
)
|
||||||||||||
Share in (losses) income of associated companies
|
14
|
(175
|
)
|
(10
|
)
|
—
|
(171
|
)
|
||||||||||||
Asset impairment
|
(35
|
)
|
—
|
(13
|
)
|
—
|
(48
|
)
|
||||||||||||
Gain from disposal of investee
|
157
|
—
|
—
|
—
|
157
|
|||||||||||||||
Gain from bargain purchase
|
68
|
—
|
—
|
—
|
68
|
|||||||||||||||
Income (loss) before taxes
|
$
|
321
|
$
|
(175
|
)
|
$
|
(37
|
)
|
$
|
—
|
$
|
109
|
||||||||
Income taxes
|
(99
|
)
|
—
|
(4
|
)
|
—
|
(103
|
)
|
||||||||||||
Income (loss) from continuing operations
|
$
|
222
|
5
|
$
|
(175
|
)
|
$
|
(41
|
)
|
$
|
—
|
$
|
6
|
|||||||
Attributable to:
|
||||||||||||||||||||
Kenon’s shareholders
|
197
|
(175
|
)
|
(34
|
)
|
—
|
(12
|
)
|
||||||||||||
Non-controlling interests
|
25
|
—
|
(7
|
)
|
—
|
18
|
||||||||||||||
Segment assets
6
|
$
|
3,832
|
$
|
—
|
$
|
837
|
7
|
$
|
(785
|
)
|
$
|
3,884
|
||||||||
Investments in associated companies
|
10
|
221
|
205
|
—
|
436
|
|||||||||||||||
Segment liabilities
|
2,860
|
—
|
806
|
8
|
(785
|
)
|
2,881
|
|||||||||||||
Capital expenditure
9
|
593
|
—
|
12
|
—
|
605
|
|||||||||||||||
Adjusted EBITDA
|
$
|
348
|
5,10
|
$
|
—
|
$
|
(43
|
)
11
|
$
|
—
|
$
|
305
|
||||||||
Percentage of combined revenues
|
99
|
%
|
—
|
—
|
1
|
%
|
100
|
%
|
||||||||||||
Percentage of combined assets
|
89
|
%
|
—
|
23
|
%
|
(12
|
)%
|
100
|
%
|
|||||||||||
Percentage of combined assets excluding associated companies
|
99
|
%
|
—
|
21
|
%
|
(20
|
)%
|
100
|
%
|
|||||||||||
Percentage of combined Adjusted EBITDA
|
114
|
%
|
—
|
(14
|
)%
|
—
|
100
|
%
|
1. |
During 2015, an immaterial error was identified with respect to the deferred tax calculation relating to the effect of foreign exchange rate on non-monetary assets in previous years in IC Power. Kenon’s and IC Power’s financial information for 2014, 2013 and 2012 has been revised to correct this immaterial error.
|
2. |
Associated company.
|
3. |
Includes financing income from former parent company loans to Kenon’s subsidiaries; the results of Primus, HelioFocus (from June 30, 2014), and ZIM (up to June 30, 2014); the results of ZIM (from June 30, 2014), Tower and HelioFocus (up to June 30, 2014), as associated companies; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
4. |
“Adjustments” includes inter-segment sales, and the consolidation entries. For the purposes of calculating the “percentage of combined assets” and the “percentage of combined assets excluding associated companies,” “Adjustments” has been combined with “Other.”
|
5. |
IC Power’s net income and Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2014, differ from the amounts reported by IC Power for the same period as a result of the adjustment of certain provisions at IC Power, which were adjusted in IC Power’s 2014 financial statements, but were adjusted in 2015 for Kenon. For further information, see “
Item 5. Operating and Financial Review and Prospects—Material Factors Affecting Results of Operations—IC Power—Decisions by the EA Regarding System Management Charges
.
”
|
6. |
Excludes investments in associates.
|
7. |
Includes Kenon’s and IC Green’s assets.
|
8. |
Includes Kenon’s and IC Green’s liabilities.
|
9. |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
10. |
For a reconciliation of IC Power’s net income, as reported by Kenon, to its Adjusted EBITDA, as reported by Kenon, for the year ended December 31, 2014, see “
Item 3.A Selected Financial Data
.”
|
11. |
For a reconciliation of our “Other” reporting segment’s income (loss) to its Adjusted EBITDA, see “
Item 3.A Selected Financial Data
.”
|
Year Ended
December 31,
|
Six Months Ended December 31,
|
Year Ended
December 31,
|
||||||||||||||||||||||||||
2015
|
2014
|
2014
|
||||||||||||||||||||||||||
ZIM
|
Qoros
|
Tower
1
|
ZIM
|
Qoros
|
Tower
|
Generandes
2
|
||||||||||||||||||||||
(in millions of USD)
|
||||||||||||||||||||||||||||
Revenues
|
$
|
2,991
|
$
|
232
|
$
|
462
|
$
|
1,667
|
$
|
138
|
$
|
828
|
$
|
193
|
||||||||||||||
Income/(Loss)
|
2
|
(392
|
)
|
(1
|
)
|
(72
|
)
|
(350
|
)
|
25
|
30
|
|||||||||||||||||
Other comprehensive income/(loss)
|
(2
|
)
|
—
|
—
|
2
|
—
|
(9
|
)
|
—
|
|||||||||||||||||||
Total comprehensive income/(loss)
|
$
|
—
|
$
|
(392
|
)
|
$
|
(1
|
)
|
$
|
(70
|
)
|
$
|
(350
|
)
|
$
|
16
|
$
|
30
|
||||||||||
Share of Kenon in total comprehensive income/(loss)
|
$
|
—
|
$
|
(196
|
)
|
$
|
—
|
$
|
(23
|
)
|
$
|
(175
|
)
|
$
|
5
|
$
|
12
|
|||||||||||
Adjustments
|
10
|
—
|
(1
|
)
|
10
|
—
|
13
|
—
|
||||||||||||||||||||
Share of Kenon in total comprehensive income/(loss) presented in the books
|
$
|
10
|
$
|
(196
|
)
|
$
|
(1
|
)
|
$
|
(13
|
)
|
$
|
(175
|
)
|
$
|
18
|
$
|
12
|
||||||||||
Dividends received
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
12
|
||||||||||||||
Total assets
|
$
|
1,912
|
$
|
1,665
|
$
|
—
|
$
|
2,156
|
$
|
1,810
|
$
|
874
|
$
|
—
|
||||||||||||||
Total liabilities
|
1,834
|
1,635
|
—
|
(2,077
|
)
|
(1,670
|
)
|
(738
|
)
|
—
|
||||||||||||||||||
Book value of investment
|
201
|
159
|
—
|
191
|
221
|
14
|
—
|
1. |
Reflects Tower’s results of operations up to June 30, 2015. As a result of our distribution in specie of substantially all of our interest in Tower, representing 23% of the then currently outstanding Tower shares on July 23, 2015, Tower’s results of operations for all periods subsequent to June 30, 2015 are not reflected in our consolidated financial statements.
|
2. |
Kenon’s indirect equity interest in Generandes was sold in September 2014, in connection with IC Power’s sale of its interest in Enel Generación Perú.
|
· |
a $9 million increase in transmission charges as a result of an increase in toll tariffs during 2015; and
|
· |
a $5 million increase in intermediation fees as a result of new PPAs signed during 2015 with distribution companies in which the profit of the PPA is shared with the distribution company.
|
· |
a $4 million or 9%, increase in IC Power’s Peru segment’s depreciation expense to $49 million in 2015 from $45 million in 2014, primarily as a result of the acquisition of Las Flores in April 2014;
|
· |
a $3 million, or 17%, increase in IC Power’s Central America segment’s depreciation expense to $21 million in 2015 from $18 million in 2014, primarily as a result of IC Power’s consolidation of ICPNH and Puerto Quetzal in March and September 2014, respectively; and
|
· |
a $3 million, or 14%, increase in IC Power’s Other segment’s depreciation expense to $25 million in 2015 from $22 million in 2014, primarily as a result of IC Power’s consolidation of JPPC in May 2014.
|
· |
ICPNH in March 2014, which resulted in IC Power’s recognition of a gain of $24 million;
|
· |
the 84% of the outstanding equity of JPPC which IC Power did not previously own, in May 2014, resulting in IC Power’s recognition of a gain of $24 million; and
|
· |
Puerto Quetzal in September 2014, which resulted in IC Power’s recognition of a gain of $20 million.
|
· |
$4 million related to the loss on sale of property, plant and equipment, net; and
|
· |
a $1 million provision for contingencies.
|
· |
$8 million related to the loss on sale of property, plant and equipment, net; and
|
· |
$2 million related to a net loss on sale of spare parts.
|
· |
$7 million related to insurance claims, primarily related to Amayo II’s claims in respect of three wind turbines, which were damaged in December 2014; and
|
· |
$4 million in dividend income from Enel Generación Perú; and
|
· |
$4 million in other income.
|
· |
$18 million in dividend income from Enel Generación Perú;
|
· |
$20 million resulting from changes in Kenon’s interests in Tower as a result of an increase in Tower’s outstanding share capital due to the conversion and exercise of certain of Tower’s outstanding convertible bonds, options and warrants. As a result of Tower’s issuance of shares in connection with such conversions and exercises, our interest in Tower declined from approximately 32% as of December 31, 2013 to approximately 29% as of December 31, 2014, resulting in our recognition of a $20 million dilution gain, which was determined by calculating the difference between the carrying amounts of our investment in Tower immediately before and after the relevant share issuances; and
|
· |
$7 million related to insurance claims, primarily related to Amayo II’s claims in respect of three wind turbines, which were damaged in December 2014.
|
Year Ended
December 31, 2015
|
||||
(in millions of USD)
|
||||
Sales
|
$
|
2,991
|
||
Cost of sales
|
2,775
|
|||
Gross profit
|
216
|
|||
Operating profit
|
98
|
|||
Profit before taxes on income
|
5
|
|||
Taxes on income
|
2
|
|||
Profit after taxes on income
|
7
|
|||
Profit for the period
|
$
|
7
|
Year Ended December 31,
|
||||||||
2016
|
2015
|
|||||||
(in millions of USD)
|
||||||||
Net cash flows provided by operating activities
|
||||||||
IC Power
|
186
|
320
|
||||||
Adjustments and Other
|
(24
|
)
|
(30
|
)
|
||||
Total
|
162
|
290
|
||||||
Net cash flows used in investing activities
|
(400
|
)
|
(737
|
)
|
||||
Net cash flows provided by financing activities
|
175
|
233
|
||||||
Net change in cash in period
|
(63
|
)
|
(214
|
)
|
||||
Cash—opening balance
|
384
|
610
|
||||||
Effect of exchange rate fluctuations on balances of cash and cash equivalents
|
6
|
(12
|
)
|
|||||
Cash—closing balance
|
$
|
327
|
$
|
384
|
Year Ended December 31,
|
||||||||
2015
|
2014
|
|||||||
(in millions of USD)
|
||||||||
Net cash flows provided by operating activities
|
||||||||
IC Power
|
320
|
413
|
||||||
Adjustments and Other
|
(30
|
)
|
(3
|
)
|
||||
Total
|
290
|
410
|
||||||
Net cash flows used in investing activities
|
(737
|
)
|
(883
|
)
|
||||
Net cash flows provided by financing activities
|
233
|
430
|
||||||
Net change in cash in period
|
(214
|
)
|
(42
|
)
|
||||
Cash—opening balance
|
610
|
671
|
||||||
Effect of exchange rate fluctuations on balances of cash and cash equivalents
|
(12
|
)
|
(19
|
)
|
||||
Cash—closing balance
|
$
|
384
|
$
|
610
|
· |
66% of the shares of ICP;
|
· |
66% of the shares of IC Power; and
|
· |
the $145 million note owing from IC Power to Kenon entered into in connection with the reorganization of IC Power.
|
Timing
|
Amount of
Loans to Qoros
|
Amount of
Guarantee
Obligations
Prior to Loan
|
Release of
Kenon
Guarantees to
Chery
|
Remaining
Guarantee
Obligations
Post-Loan
|
|
December 2016 Shareholder Loans
|
Completed in December 2016
|
RMB250 million
|
RMB1,100 million (plus interest and fees)
|
RMB250 million (plus certain interest and fees)
1
|
RMB825 million (plus certain interest and fees)
|
First Tranche Loans
|
Completed in March 2017
|
RMB388.5 million
|
RMB850 million (plus interest and fees)
1
|
RMB425 million (plus certain interest and fees)
|
RMB425 million (plus certain interest and fees)
|
Second Tranche Loans
|
To be determined
|
RMB388.5 million
|
RMB425 million (plus certain interest and fees)
1
|
RMB425 million (plus certain interest and fees)
|
—
|
Total
|
RMB1,027 million
|
—
|
RMB1,100 million (plus interest and fees)
|
—
|
Year Ended December 31,
|
||||||||
2016
|
2015
|
|||||||
($ millions)
|
||||||||
Net cash flows provided by operating activities
|
$
|
186
|
$
|
320
|
||||
Net cash flows used in investing activities
|
(270
|
)
|
(621
|
)
|
||||
Net cash flows (used in)/provided by financing activities
|
(62
|
)
|
88
|
|||||
Net change in cash in period
|
(146
|
)
|
(213
|
)
|
||||
Cash—opening balance
|
360
|
583
|
||||||
Effect of exchange rate on the cash
|
5
|
(10
|
)
|
|||||
Cash—closing balance
|
$
|
219
|
$
|
360
|
· |
$350 million from the May 2016 issuance of Kallpa bonds;
|
· |
$100 million borrowed under the Overseas Facility;
|
· |
$55 million borrowed under the Kanan Credit Facility;
|
· |
$44 million borrowed under the CDA Finance Facility;
|
· |
$24 million borrowed under the DEOCSA Syndicated Loan Facility;
|
· |
$20 million borrowed under the Samay I Finance Facility;
|
· |
$22 million from the issuance of the COBEE Bonds;
|
· |
$16 million borrowed under the DEORSA Syndicated Loan Facility; and
|
· |
$12 million borrowed under the Puerto Quetzal Finance Facility.
|
· |
$138 million borrowed under the Samay I Finance Facility;
|
· |
$85 million borrowed under the CDA Finance Facility;
|
· |
$6 million from the investment of Energía del Pacífico in CDA and the investment of the minority partner in Surenergy; and
|
· |
$3 million borrowed under Tipitapa Power’s loan agreement.
|
Year Ended December 31,
|
||||||||
2015
|
2014
|
|||||||
($ millions)
|
||||||||
Net cash flows provided by operating activities
|
$
|
320
|
$
|
413
|
||||
Net cash flows used in investing activities
|
(621
|
)
|
(378
|
)
|
||||
Net cash flows provided by financing activities
|
88
|
47
|
||||||
Net change in cash in period
|
(213
|
)
|
82
|
|||||
Cash—opening balance
|
583
|
517
|
||||||
Effect of exchange rate on the cash
|
(10
|
)
|
(16
|
)
|
||||
Cash—closing balance
|
$
|
360
|
$
|
583
|
· |
$138 million borrowed under the Samay I Finance Facility;
|
· |
$85 million borrowed under the CDA Finance Facility;
|
· |
$3 million borrowed under Tipitapa Power’s loan agreement; and
|
· |
$6 million from the investment of Energía del Pacífico in CDA and the investment of the minority partner in Surenergy.
|
· |
$319 million borrowed under the CDA Finance Facility;
|
· |
$153 million borrowed under the Samay I Finance Facility;
|
· |
$93 million borrowed under ICPI’s credit facility;
|
· |
$43 million from the issuance of the COBEE bonds;
|
· |
$25 million from the issuance of the CEPP bonds;
|
· |
$23 million borrowed under Colmito’s credit facility;
|
· |
$2 million borrowed under Tipitapa Power’s loan agreement; and
|
· |
$20 million from the investment of Energía del Pacífico in Samay I.
|
|
Outstanding
Principal Amount as of December 31,
2016
|
Interest Rate
|
Final Maturity
|
Amortization
Schedule
|
|||||||
|
($ millions)
|
||||||||||
Inkia:
|
|
||||||||||
Inkia notes
|
448
|
8.375%
|
April 2021
|
Bullet payment at final maturity
|
|||||||
IC Power Asia Development Ltd:
|
|
||||||||||
Bank Hapoalim New York
|
12
|
0.75%
|
|
2019
|
Bullet payment at final maturity
|
||||||
OPC:
|
|
||||||||||
Financing agreement
1
|
365
|
2
|
4.85%-5.36%
|
|
July 2031
|
Quarterly principal payments to maturity
|
|||||
ICPDH:
|
|
||||||||||
ICPDH credit agreement
|
119
|
LIBOR+4.00%
|
June 2017
|
Bullet payment at final maturity
|
|||||||
IC Power Israel
3
:
|
|
||||||||||
Tranche B
|
52
|
7.75%
|
|
2029
|
Annual principal payments to maturity
|
||||||
Cerro del Águila:
|
|
||||||||||
Tranche A
|
336
|
LIBOR+4.25% -
5.50%
|
August 2024
|
Quarterly principal payments to maturity
|
|||||||
Tranche B
|
181
|
LIBOR+4.25% -
6.25% |
August 2024
|
Bullet payment at final maturity
|
|||||||
Tranche D1
|
40
|
LIBOR+2.75% -
3.60%
|
August 2024
|
Quarterly principal payments to maturity
|
|||||||
Tranche D2
|
22
|
LIBOR+2.75% -
3.60% |
August 2027
|
Quarterly principal payments commencing in May 2024 to maturity
|
|||||||
Samay I:
|
|
||||||||||
Samay I Finance Facility
|
307
|
LIBOR+2.125% -
2.625% |
December 2021
|
29% of principal to be paid in 23 quarterly payments to maturity
71% of principal to be paid in bullet payment at final maturity
|
|||||||
Kallpa:
|
|
||||||||||
Las Flores lease
|
88
|
7.15%
|
|
October 2023
|
Quarterly principal payments to maturity
|
||||||
Kallpa notes due 2026
|
326
|
4.875%
|
|
May 2026
|
Bullet payment at final maturity
|
||||||
Overseas Investments Peru
|
|
||||||||||
Overseas Facility
|
97
|
Various
|
November 2017
|
Bullet payment at final maturity
|
|||||||
COBEE:
|
|
||||||||||
COBEE III bonds
|
20
|
Various
|
Various
|
Series B: semi-annual principal payments until maturity
Series C: Semi-annual principal payments commencing in February 2017
First additional series of notes: bullet payment at final maturity
Series additional series of notes: semi-annual principal payments to maturity
|
|||||||
COBEE IV bonds
|
60
|
Various
|
Various
|
Series A: bullet payment at final maturity
Series B: 4 semi-annual principal payments commencing in July 2018
Series C: 8 semi-annual principal payments commencing in July 2020
|
|||||||
COBEE bonds premium
|
4
|
Various
|
2017-2024
|
Various
|
|||||||
CEPP:
|
|
||||||||||
CEPP bonds
|
10
|
6.00%
|
|
January-March
2019 |
Bullet payment at final maturity
|
||||||
Central Cardones:
|
|
||||||||||
Tranche 1
|
22
|
LIBOR+1.90%
|
August 2021
|
Semi-annual principal payments to maturity
|
|||||||
Tranche 2
|
13
|
LIBOR+2.75%
|
August 2021
|
Bullet payment at final maturity
|
|||||||
Colmito:
|
|
||||||||||
Banco Bice
|
17
|
7.9%
|
December 2028
|
Semi-annual principal payments to maturity
|
Outstanding
Principal Amount as of December 31,
2016
|
Interest Rate
|
Final Maturity
|
Amortization
Schedule
|
||||||||
JPPC:
|
|
||||||||||
Royal Bank of Canada
|
1
|
LIBOR+5.5%
|
March 2017
|
Quarterly principal payments to maturity
|
|||||||
Burmeister & Wain Scandinavian Contractor
|
1
|
3.59%
|
|
August 2018
|
Monthly principal payments to maturity
|
||||||
ICPNH:
|
|
||||||||||
Amayo I
|
43
|
Various
|
February 2023
|
Quarterly principal payments to maturity
|
|||||||
Amayo II
|
31
|
Various
|
September 2025
|
Quarterly principal payments to maturity
|
|||||||
Tipitapa Power
|
6
|
8.35%
|
|
November 2018
|
Quarterly principal payments to maturity
|
||||||
Corinto
|
7
|
8.35%
|
|
December 2018
|
Quarterly principal payments to maturity
|
||||||
Puerto Quetzal:
|
|
||||||||||
Banco Industrial
|
12
|
LIBOR+4.5%
|
December 2021
|
Quarterly principal payments to maturity
|
|||||||
Kanan:
|
|
||||||||||
Kanan Credit Facility
|
46
|
LIBOR+3.00% (with a floor of 3.50%
|
March 2021
|
Quarterly principal payments to maturity
|
|||||||
DEORSA:
|
|
||||||||||
Syndicated loan
|
113
|
4
|
Various
|
2021-2025
|
Quarterly principal payments to maturity
|
||||||
DEOCSA:
|
|
||||||||||
Syndicated loan
|
174
|
5
|
Various
|
2021-2025
|
Quarterly principal payments to maturity
|
||||||
RECSA:
|
|
||||||||||
Banco G&T Continental
|
5
|
TAPP-6.63%
|
2020
|
Semi-annual principal payments to maturity
|
|||||||
Short Term Loans from Banks
|
94
|
Various
|
2017
|
These loans have no amortization schedule
|
|||||||
|
|
||||||||||
Total
|
3,072
|
|
1. |
The consortium includes Bank Leumi Le-Israel B.M. and institutional entities from the following groups: Clal Insurance Company Ltd.; Amitim Senior Pension Funds; Phoenix Insurance Company Ltd.; and Harel Insurance Company Ltd.
|
2. |
Represents NIS 1,402 million converted into U.S. Dollars at the exchange rate for New Israeli Shekels into U.S. Dollars of NIS 3.841 to $1.00. All debt has been issued in Israeli currency (NIS) linked to CPI.
|
3. |
The mezzanine financing agreement also includes a Tranche C, pursuant to which up to NIS 350 million, at an interest rate of 11% per annum, may be drawn, subject to certain conditions, and only to cover shortfall amounts.
|
4. |
Includes 275 million Guatemalan Quetzales, the aggregate principal amount of Guatemalan Quetzales-denominated loans outstanding under the syndicated loan facility, converted into U.S. Dollars at the exchange rate for Guatemalan Quetzales into U.S. Dollars of 7.52 to $1.00 as reported by the Central Bank of Guatemala on December 31, 2016.
|
5. |
Includes 383 million Guatemalan Quetzales, the aggregate principal amount of Guatemalan Quetzales-denominated loans outstanding under the syndicated loan facility, converted into U.S. Dollars at the exchange rate for Guatemalan Quetzales into U.S. Dollars of 7.52 to $1.00 as reported by the Central Bank of Guatemala on December 31, 2016.
|
· |
pledges of CDA’s movable assets and offshore and onshore collateral accounts;
|
· |
a pledge of 100% of the equity interests in CDA;
|
· |
mortgages of the CDA plant and CDA’s generation and transmission concessions;
|
· |
a collateral assignment of insurances and reinsurances in respect of CDA; and
|
· |
a conditional assignment of CDA’s rights under certain contracts, including the CDA EPC contract and CDA’s PPAs.
|
· |
90-day LIBOR plus 5.00% (for the period from the funding date to the 6-month anniversary of the funding date);
|
· |
90-day LIBOR plus 5.75% (for the period from one day after the 6-month anniversary of the funding date to the 12 month anniversary of the funding date); and
|
· |
90-day LIBOR plus 6.50% for any period thereafter.
|
· |
in January and February 2016, Kenon made loans to Qoros of RMB275 million, using cash on hand and drawdowns under the IC Credit Facility; Chery provided RMB275 million shareholder loans on similar conditions as well;
|
· |
in May, June and September 2016, Ansonia, which owns approximately 58% of the outstanding shares of Kenon, provided our wholly-owned subsidiary Quantum with loans of approximately $72 million, which Quantum used to make back-to-back loans to Qoros in an aggregate principal amount of RMB450 million. Wuhu Chery provided loans to Qoros in the same amount. Kenon did not make any loans or other investments in Qoros as part of these transactions; and
|
· |
in December 2016, Kenon and Chery each provided shareholder loans of RMB250 million to Qoros. In addition, in connection with these shareholder loans, Kenon’s major shareholder Ansonia committed to fund RMB25 million of Kenon’s remaining back-to-back guarantee obligations to Chery in certain circumstances. As a result, the maximum amount of Kenon’s exposure with respect to its back-to-back guarantee obligations to Chery was reduced by RMB275 million to RMB825 million.
|
Payments Due by Period
|
||||||||||||||||||||
Total
|
Less than One Year
|
One to
Three Years
|
Three to Five Years
|
More than Five Years
|
||||||||||||||||
($ millions)
|
||||||||||||||||||||
Kenon’s stand-alone contractual obligations
1,2
|
$
|
224
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
224
|
||||||||||
IC Power’s consolidated contractual obligations
3
|
$
|
8,492
|
$
|
1,611
|
$
|
968
|
$
|
1,580
|
$
|
4,333
|
||||||||||
Total contractual obligations and commitments
|
$
|
8,716
|
$
|
1,611
|
$
|
968
|
$
|
1,580
|
$
|
4,557
|
1. |
Represents $200 million, plus interest and fees of $24 million, outstanding under the IC Credit Facility as of December 31, 2016.
|
2. |
Excludes Kenon's back-to-back guarantees to Chery and convertible loans between Ansonia and Quantum.
|
3. |
For further information on IC Power’s consolidated contractual obligations, see “—
Tabular Disclosure of Contractual Obligations—IC Power
” below.
|
Payments Due by Period
|
||||||||||||||||||||
Total
|
Less than One Year
|
One to Three Years
|
Three to Five Years
|
More than Five Years
|
||||||||||||||||
($ millions)
|
||||||||||||||||||||
Credit from banks and others
|
$
|
220
|
$
|
220
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Loans from banks and others, debentures, and lease agreements
1
|
2,467
|
341
|
228
|
977
|
921
|
|||||||||||||||
Trade payables
|
329
|
285
|
10
|
22
|
12
|
|||||||||||||||
Other payables and credit balances
|
57
|
57
|
-
|
-
|
-
|
|||||||||||||||
Purchase obligations
2
|
4,431
|
221
|
433
|
547
|
3,230
|
|||||||||||||||
Operating and maintenance agreements
3
|
832
|
358
|
274
|
34
|
166
|
|||||||||||||||
Obligations under EPC Contract Retirement
4
|
156
|
129
|
23
|
-
|
4
|
|||||||||||||||
Total contractual obligations and commitments
|
$
|
8,492
|
$
|
1,611
|
$
|
968
|
$
|
1,580
|
$
|
4,333
|
1. |
Consists of estimated future payments of principal, interest and premium on loans from banks and others, debentures, and lease agreements, calculated based on interest rates and foreign exchange rates applicable as of December 31, 2016 and assuming that all principal payments and payments at maturity on loans from banks and others, debentures, and lease agreements, will be made on their scheduled payment dates. Also includes the interest rate swaps relating to these obligations, which are calculated based on the LIBOR interest rate set forth in the applicable interest rate swap contract plus the applicable fixed spread.
|
2. |
Consists of purchase commitments for natural gas and gas transportation pursuant to binding obligations which include all significant terms, including fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transaction. Based upon the applicable purchase prices as of December 31, 2016.
|
3. |
Consists of future payments to be made under services contract with Siemens based on its projections of the hours of service of Kallpa’s turbines.
|
4. |
Consists of future payments to be made under EPC contract, assuming that all progress and completion payments will be made on their scheduled payment dates.
|
Payments Due by Period
|
||||||||||||||||||||
Total
|
Less Than One Year
1,2
|
One to Two Years
2
|
Two to Five Years
|
More than Five Years
|
||||||||||||||||
(in millions of RMB)
|
||||||||||||||||||||
Loans and borrowings
3
|
7,870
|
2,881
|
853
|
2,646
|
1,490
|
|||||||||||||||
Trade and other payables
|
2,810
|
2,685
|
21
|
104
|
—
|
|||||||||||||||
Total contractual obligations
|
10,680
|
5,566
|
874
|
2,750
|
1,490
|
1. |
Includes principal of RMB194 million, which was repaid by Qoros in January 2017.
|
2. |
Qoros’ lenders have agreed to reschedule principal payments under the RMB3 billion and RMB1.2 billion scheduled to occur in 2017 and 2018, with principal payments scheduled to occur between 2019 and 2022 (in the case of the RMB3 billion facility) and between 2019 and 2024 (in the case of the RMB1.2 billion facility).
|
3. |
Includes RMB1.4 billion of shareholder loans as of December 31, 2016.
|
Name
|
Age
|
Function
|
Term Begins
|
Term Expires
|
||||
Antoine Bonnier
|
34
|
Board Member
|
2016
|
2017
|
||||
Laurence N. Charney
|
70
|
Chairman of the Audit Committee, Compensation Committee Member
|
2016
|
2017
|
||||
Cyril Pierre-Jean Ducau
|
37
|
Chairman of the Board, Nominating and Corporate Governance Committee Member
|
2016
|
2017
|
||||
N. Scott Fine
|
59
|
Audit Committee Member, Compensation Committee Member
|
2016
|
2017
|
||||
Aviad Kaufman
|
46
|
Compensation Committee Member
|
2016
|
2017
|
||||
Vikram Talwar
|
67
|
Audit Committee Member, Nominating and Corporate Governance Committee Member
|
2016
|
2017
|
Name
|
Age
|
Position
|
||
Yoav Doppelt
|
47
|
Chief Executive Officer
|
||
Robert Rosen
|
44
|
General Counsel
|
||
Tzahi Goshen
|
41
|
Chief Financial Officer
|
||
Barak Cohen
|
35
|
Vice President of Business Development and Investor Relations
|
· |
the quality and integrity of our financial statements and internal controls;
|
· |
the appointment, compensation, retention, qualifications and independence of our independent registered public accounting firm;
|
· |
the performance of our internal audit function and independent registered public accounting firm;
|
· |
our compliance with legal and regulatory requirements; and
|
· |
related party transactions.
|
· |
reviewing and determining the compensation package for our Chief Executive Officer and other senior executives;
|
· |
reviewing and making recommendations to our board with respect to the compensation of our non-employee directors;
|
· |
reviewing and approving corporate goals and objectives relevant to the compensation of our Chief Executive Officer and other senior executive, including evaluating their performance in light of such goals and objectives; and
|
· |
reviewing periodically and approving and administering stock options plans, long-term incentive compensation or equity plans, programs or similar arrangements, annual bonuses, employee pension and welfare benefit plans for all employees, including reviewing and approving the granting of options and other incentive awards.
|
Number of Employees as of December 31,
|
||||||||||||
Company
|
2016
|
2015
|
2014
|
|||||||||
IC Power
|
2,069
|
1,309
|
1,326
|
|||||||||
Primus
|
31
|
41
|
45
|
|||||||||
Kenon
|
5
|
11
|
8
|
|||||||||
Total
|
2,105
|
1,361
|
1,379
|
Beneficial Owner (Name/Address)
|
Ordinary
Shares Owned
|
Percentage of
Ordinary Shares
|
||||||
Ansonia Holdings Singapore B.V.
1
|
31,156,869
|
58.0
|
%
|
|||||
XT Investments Ltd.
2
|
5,727,128
|
10.7
|
%
|
|||||
Laurence N. Charney
3
|
9,656
|
—
|
4
|
|||||
N. Scott Fine
3
|
5,652
|
—
|
4
|
|||||
Vikram Talwar
3
|
2,952
|
—
|
4
|
|||||
Directors and Executive Officers
5
|
—
|
—
|
4
|
1. |
Based solely on the Schedule 13 D/A (Amendment No. 4) filed by Ansonia Holdings Singapore B.V. with the SEC on January
25
, 2017. A discretionary trust, in which Mr. Idan Ofer is the prime beneficiary, indirectly holds 100% of Ansonia Holdings Singapore B.V.
|
2. |
Based solely upon the Schedule 13 D/A (Amendment No. 1) filed by XT Investments Ltd. and XT Holdings Ltd. with the SEC on January 12, 2016. XT Investments Ltd. is a direct wholly-owned subsidiary of XT Holdings Ltd., of which each of Orona Investments Ltd. and Lynav Holdings Ltd. is the direct owner of 50% of the outstanding ordinary shares. Orona Investments Ltd. is indirectly controlled by Mr. Ehud Angel. Lynav Holdings Ltd. is controlled by a discretionary trust in which Mr. Idan Ofer is a prime beneficiary.
|
3. |
Based solely on Exhibit 99.3 to the Form 6-K furnished by Kenon with the SEC on June 3, 2016.
|
4. |
Owns less than 1% of Kenon’s ordinary shares.
|
5. |
Excludes shares held by Laurence N. Charney, N. Scott Fine and Vikram Talwar.
|
Price per ordinary share
($)
|
||||||||
High
|
Low
|
|||||||
Annual:
|
||||||||
Year ended December 31, 2015 (since January 6, 2015)
|
22.13
|
9.66
|
||||||
Year ended December 31, 2016
|
12.02
|
7.40
|
||||||
Quarterly:
|
||||||||
Three months ended June 30, 2015
|
22.13
|
19.26
|
||||||
Three months ended September 30, 2015
1
|
21.10
|
13.19
|
||||||
Three months ended December 31, 2015
|
14.67
|
9.66
|
||||||
Three months ended March 31, 2016
|
9.80
|
7.46
|
||||||
Three months ended June 30, 2016
|
10.90
|
7.40
|
||||||
Three months ended September 30, 2016
|
12.02
|
9.57
|
||||||
Three months ended December 31, 2016
|
11.70
|
8.81
|
||||||
Three months ended March 31, 2017
|
13.11
|
10.01
|
||||||
Monthly
|
||||||||
October 2016
|
11.36
|
9.88
|
||||||
November 2016
|
10.00
|
8.81
|
||||||
December 2016
|
11.70
|
9.14
|
||||||
January 2017
|
13.11
|
10.72
|
||||||
February 2017
|
12.60
|
10.01
|
||||||
March 2017
|
12.70
|
11.53
|
||||||
April 2017 (through April 18, 2017)
|
12.03
|
11.19
|
1. |
On July 23, 2015, we completed the pro rata distribution in specie of 18,030,041 ordinary shares of Tower, representing 23% of the then currently outstanding Tower shares and substantially all of our interest in Tower, to holders of our ordinary shares. The closing price of Tower on NASDAQ on July 23, 2015 was $14.16.
|
Price per ordinary share
(NIS)
|
||||||||
High
|
Low
|
|||||||
Annual:
|
||||||||
Year ended December 31, 2015 (since January 6, 2015)
|
84.98
|
37.75
|
||||||
Year ended December 31, 2016
|
46.34
|
28.10
|
||||||
Quarterly:
|
||||||||
Three months ended June 30, 2015
|
84.98
|
74.75
|
||||||
Three months ended September 30, 2015
1
|
80.04
|
51.51
|
||||||
Three months ended December 31, 2015
|
55.93
|
37.75
|
||||||
Three months ended March 31, 2016
|
40.00
|
29.13
|
||||||
Three months ended June 30, 2016
|
41.75
|
28.10
|
||||||
Three months ended September 30, 2016
|
46.34
|
36.12
|
||||||
Three months ended December 31, 2016
|
45.33
|
33.30
|
||||||
Three months ended March 31, 2017
|
49.06
|
37.55
|
||||||
Monthly
|
||||||||
October 2016
|
42.95
|
37.37
|
||||||
November 2016
|
38.11
|
33.30
|
||||||
December 2016
|
45.33
|
34.58
|
||||||
January 2017
|
49.06
|
40.87
|
||||||
February 2017
|
47.85
|
37.55
|
||||||
March 2017
|
45.50
|
41.53
|
||||||
April 2017 (through April 18, 2017)
|
44.81
|
40.40
|
1. |
On July 23, 2015, we completed the pro rata distribution in specie of 18,030,041 ordinary shares of Tower, representing 23% of the then currently outstanding Tower shares and substantially all of our interest in Tower, to holders of our ordinary shares. The closing price of Tower on the TASE on July 23, 2015 was NIS 53.00.
|
· |
the conclusion of the next annual general meeting;
|
· |
the expiration of the period within which the next annual general meeting is required by law to be held (i.e., within 18 months from our incorporation date (and in the case of subsequent periods, 15 months)) or six months from our financial year end, being December 31, whichever is earlier; or
|
· |
the subsequent revocation or modification of approval by our shareholders acting at a duly convened general meeting.
|
· |
upon any resolution concerning the winding-up of our company; and
|
· |
upon any resolution which varies the rights attached to such preference shares.
|
· |
all the directors have made a solvency statement in relation to such redemption; and
|
· |
we have lodged a copy of the statement with the Singapore Registrar of Companies.
|
· |
14 days’ written notice to be given by Kenon of a general meeting to pass an ordinary resolution; and
|
· |
21 days’ written notice to be given by Kenon of a general meeting to pass a special resolution,
|
· |
a company and its related companies, the associated companies of any of the company and its related companies, companies whose associated companies include any of these companies and any person who has provided financial assistance (other than a bank in the ordinary course of business) to any of the foregoing for the purchase of voting rights;
|
· |
a company and its directors (including their close relatives, related trusts and companies controlled by any of the directors, their close relatives and related trusts);
|
· |
a company and its pension funds and employee share schemes;
|
· |
a person and any investment company, unit trust or other fund whose investment such person manages on a discretionary basis but only in respect of the investment account which such person manages;
|
· |
a financial or other professional adviser, including a stockbroker, and its clients in respect of shares held by the adviser and persons controlling, controlled by or under the same control as the adviser and all the funds managed by the adviser on a discretionary basis, where the shareholdings of the adviser and any of those funds in the client total 10% or more of the client’s equity share capital;
|
· |
directors of a company (including their close relatives, related trusts and companies controlled by any of such directors, their close relatives and related trusts) which is subject to an offer or where the directors have reason to believe a bona fide offer for the company may be imminent;
|
· |
partners; and
|
· |
an individual and such person’s close relatives, related trusts, any person who is accustomed to act in accordance with such person’s instructions and companies controlled by the individual, such person’s close relatives, related trusts or any person who is accustomed to act in accordance with such person’s instructions and any person who has provided financial assistance (other than a bank in the ordinary course of business) to any of the foregoing for the purchase of voting rights.
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
Indemnification of Officers, Directors and Employers
|
||
Under the Delaware General Corporation Law, subject to specified limitations in the case of derivative suits brought by a corporation’s stockholders in its name, a corporation may indemnify any person who is made a party to any third-party action, suit or proceeding on account of being a director, officer, employee or agent of the corporation (or was serving at the request of the corporation in such capacity for another corporation, partnership, joint venture, trust or other enterprise) against expenses, including attorney’s fees, judgments, fines and amounts paid in settlement actually and reasonably incurred by him or her in connection with the action, suit or proceeding through, among other things, a majority vote of a quorum consisting of directors who were not parties to the suit or proceeding, if the person:
•
acted in good faith and in a manner he or she reasonably believed to be in or not opposed to the best interests of the corporation or, in some circumstances, at least not opposed to its best interests; and
•
in a criminal proceeding, had no reasonable cause to believe his or her conduct was unlawful.
Delaware corporate law permits indemnification by a corporation under similar circumstances for expenses (including attorneys’ fees) actually and reasonably incurred by such persons in connection with the defense or settlement of a derivative action or suit, except that no indemnification may be made in respect of any claim, issue or matter as to which the person is adjudged to be liable to the corporation unless the Delaware Court of Chancery or the court in which the action or suit was brought determines upon application that the person is fairly and reasonably entitled to indemnity for the expenses which the court deems to be proper.
To the extent a director, officer, employee or agent is successful in the defense of such an action, suit or proceeding, the corporation is required by Delaware corporate law to indemnify such person for reasonable expenses incurred thereby. Expenses (including attorneys’ fees) incurred by such persons in defending any action, suit or proceeding may be paid in advance of the final disposition of such action, suit or proceeding upon receipt of an undertaking by or on behalf of that person to repay the amount if it is ultimately determined that that person is not entitled to be so indemnified.
|
The Singapore Companies Act specifically provides that Kenon is allowed to:
•
purchase and maintain for any officer insurance against any liability attaching to such officer in respect of any negligence, default, breach of duty or breach of trust in relation to Kenon;
•
indemnify such officer against liability incurred by a director to a person other than Kenon except when the indemnity is against (i) any liability of the director to pay a fine in criminal proceedings or a sum payable to a regulatory authority by way of a penalty in respect of non-compliance with any requirement of a regulatory nature (however arising); or (ii) any liability incurred by the officer (1) in defending criminal proceedings in which he is convicted, (2) in defending civil proceedings brought by Kenon or a related company of Kenon in which judgment is given against him or (3) in connection with an application for relief under specified sections of the Singapore Companies Act in which the court refuses to grant him relief.
•
indemnify any auditor against any liability incurred or to be incurred by such auditor in defending any proceedings (whether civil or criminal) in which judgment is given in such auditor’s favor or in which such auditor is acquitted; or
•
indemnify any auditor against any liability incurred by such auditor in connection with any application under specified sections of the Singapore Companies Act in which relief is granted to such auditor by a court.
In cases where, inter alia, an officer is sued by Kenon the Singapore Companies Act gives the court the power to relieve directors either wholly or partially from the consequences of their negligence, default, breach of duty or breach of trust. However, Singapore case law has indicated that such relief will not be granted to a director who has benefited as a result of his or her breach of trust. In order for relief to be obtained, it must be shown that (i) the director acted reasonably; (ii) the director acted honestly; and (iii) it is fair, having regard to all the circumstances of the case including those connected with such director’s appointment, to excuse the director.
Our constitution currently provides that, subject to the provisions of the Singapore Companies Act and every other act for the time being in force concerning companies and affecting Kenon, every director, auditor, secretary or other officer of Kenon and its subsidiaries and affiliates shall be entitled to be indemnified by Kenon against all liabilities incurred by him in the execution and discharge of his duties and where he serves at the request of Kenon as a director, officer, employee or agent of any subsidiary or affiliate of Kenon or in relation thereto, including any liability incurred by him in defending any proceedings, whether civil or criminal, which relate to anything done or omitted or alleged to have been done or omitted by him as an officer or employee of Kenon, and in which judgment is given in his favor (or the proceedings otherwise disposed of without any finding or admission of any material breach of duty on his part) or in which he is acquitted, or in connection with an application under statute in respect of such act or omission in which relief is granted to him by the court.
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
Dividends or Other Distributions; Repurchases and Redemptions
|
||
The Delaware General Corporation Law permits a corporation to declare and pay dividends out of statutory surplus or, if there is no surplus, out of net profits for the fiscal year in which the dividend is declared and/or for the preceding fiscal year as long as the amount of capital of the corporation following the declaration and payment of the dividend is not less than the aggregate amount of the capital represented by the issued and outstanding stock of all classes having a preference upon the distribution of assets.
Under the Delaware General Corporation Law, any corporation may purchase or redeem its own shares, except that generally it may not purchase or redeem these shares if the capital of the corporation is impaired at the time or would become impaired as a result of the redemption. A corporation may, however, purchase or redeem out of capital shares that are entitled upon any distribution of its assets to a preference over another class or series of its shares if the shares are to be retired and the capital reduced.
|
The Singapore Companies Act provides that no dividends can be paid to shareholders except out of profits.
The Singapore Companies Act does not provide a definition on when profits are deemed to be available for the purpose of paying dividends and this is accordingly governed by case law. Our constitution provides that no dividend can be paid otherwise than out of profits of Kenon.
Acquisition of a company’s own shares
The Singapore Companies Act generally prohibits a company from acquiring its own shares subject to certain exceptions. Any contract or transaction by which a company acquires or transfers its own shares is void. However, provided that it is expressly permitted to do so by its constitution and subject to the special conditions of each permitted acquisition contained in the Singapore Companies Act, Kenon may:
•
redeem redeemable preference shares (the redemption of these shares will not reduce the capital of Kenon). Preference shares may be redeemed out of capital if all the directors make a solvency statement in relation to such redemption in accordance with the Singapore Companies Act;
•
whether listed on a securities exchange (in Singapore or outside Singapore) or not, make an off-market purchase of its own shares in accordance with an equal access scheme authorized in advance at a general meeting;
•
whether listed on a securities exchange (in Singapore or outside Singapore) or not, make a selective off-market purchase of its own shares in accordance with an agreement authorized in advance at a general meeting by a special resolution where persons whose shares are to be acquired and their associated persons have abstained from voting; and
•
whether listed on a securities exchange (in Singapore or outside Singapore) or not, make an acquisition of its own shares under a contingent purchase contract which has been authorized in advance at a general meeting by a special resolution.
Kenon may also purchase its own shares by an order of a Singapore court.
The total number of ordinary shares that may be acquired by Kenon in a relevant period may not exceed 20% of the total number of ordinary shares in that class as of the date of the resolution pursuant to the relevant share repurchase provisions under the Singapore Companies Act. Where, however, Kenon has reduced its share capital by a special resolution or a Singapore court made an order to such effect, the total number of ordinary shares shall be taken to be the total number of ordinary shares in that class as altered by the special resolution or the order of the court. Payment must be made out of Kenon’s distributable profits or capital, provided that Kenon is solvent. Such payment may include any expenses (including brokerage or commission) incurred directly in the purchase or acquisition by Kenon of its ordinary shares.
Financial assistance for the acquisition of shares
Kenon may not give financial assistance to any person whether directly or indirectly for the purpose of:
•
the acquisition or proposed acquisition of shares in Kenon or units of such shares; or
•
the acquisition or proposed acquisition of shares in its holding company or ultimate holding company, as the case may be, or units of such shares.
Financial assistance may take the form of a loan, the giving of a guarantee, the provision of security, the release of an obligation, the release of a debt or otherwise.
However, it should be noted that Kenon may provide financial assistance for the acquisition of its shares or shares in its holding company if it complies with the requirements (including, where applicable, approval by the board of directors or by the passing of a special resolution by its shareholders) set out in the Singapore Companies Act. Our constitution provides that subject to the provisions of the Singapore Companies Act, we may purchase or otherwise acquire our own shares upon such terms and subject to such conditions as we may deem fit. These shares may be held as treasury shares or cancelled as provided in the Singapore Companies Act or dealt with in such manner as may be permitted under the Singapore Companies Act. On cancellation of the shares, the rights and privileges attached to those shares will expire.
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
Transactions with Officers and Directors
|
||
Under the Delaware General Corporation Law, some contracts or transactions in which one or more of a corporation’s directors has an interest are not void or voidable because of such interest provided that some conditions, such as obtaining the required approval and fulfilling the requirements of good faith and full disclosure, are met. Under the Delaware General Corporation Law, either (a) the stockholders or the board of directors must approve in good faith any such contract or transaction after full disclosure of the material facts or (b) the contract or transaction must have been “fair” as to the corporation at the time it was approved. If board approval is sought, the contract or transaction must be approved in good faith by a majority of disinterested directors after full disclosure of material facts, even though less than a majority of a quorum.
|
Under the Singapore Companies Act, the chief executive officer and directors are not prohibited from dealing with Kenon, but where they have an interest in a transaction with Kenon, that interest must be disclosed to the board of directors. In particular, the chief executive officer and every director who is in any way, whether directly or indirectly, interested in a transaction or proposed transaction with Kenon must, as soon as practicable after the relevant facts have come to such officer or director’s knowledge, declare the nature of such officer or director’s interest at a board of directors’ meeting or send a written notice to Kenon containing details on the nature, character and extent of his interest in the transaction or proposed transaction with Kenon.
In addition, a director or chief executive officer who holds any office or possesses any property which, directly or indirectly, duties or interests might be created in conflict with such officer’s duties or interests as director or chief executive officer, is required to declare the fact and the nature, character and extent of the conflict at a meeting of directors or send a written notice to Kenon containing details on the nature, character and extent of the conflict.
The Singapore Companies Act extends the scope of this statutory duty of a director or chief executive officer to disclose any interests by pronouncing that an interest of a member of the director’s or, as the case may be, the chief executive officer’s family (including spouse, son, adopted son, step-son, daughter, adopted daughter and step-daughter) will be treated as an interest of the director.
There is however no requirement for disclosure where the interest of the director or chief executive officer (as the case may be) consists only of being a member or creditor of a corporation which is interested in the proposed transaction with Kenon if the interest may properly be regarded as immaterial. Where the proposed transaction relates to any loan to Kenon, no disclosure need be made where the director or chief executive officer has only guaranteed or joined in guaranteeing the repayment of such loan, unless the constitution provides otherwise.
Further, where the proposed transaction is to be made with or for the benefit of a related corporation (i.e. the holding company, subsidiary or subsidiary of a common holding company) no disclosure need be made of the fact that the director or chief executive officer is also a director or chief executive officer of that corporation, unless the constitution provides otherwise.
Subject to specified exceptions, including a loan to a director for expenditure in defending criminal or civil proceedings, etc. or in connection with an investigation, or an action proposed to be taken by a regulatory authority in connection with any alleged negligence, default, breach of duty or breach of trust by him in relation to Kenon, the Singapore Companies Act prohibits Kenon from: (i) making a loan or quasi-loan to its directors or to directors of a related corporation (each, a “relevant director”); (ii) giving a guarantee or security in connection with a loan or quasi-loan made to a relevant director by any other person; (iii) entering into a credit transaction as creditor for the benefit of a relevant director; (iv) giving a guarantee or security in connection with such credit transaction entered into by any person for the benefit of a relevant director; (v) taking part in an arrangement where another person enters into any of the transactions in (i) to (iv) above or (vi) below and such person obtains a benefit from Kenon or a related corporation; or (vi) arranging for the assignment to Kenon or assumption by Kenon of any rights, obligations or liabilities under a transaction in (i) to (v) above. Kenon is also prohibited from entering into the transactions in (i) to (vi) above with or for the benefit of a relevant director’s spouse or children (whether adopted or naturally or step-children).
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
Dissenters’ Rights
|
||
Under the Delaware General Corporation Law, a stockholder of a corporation participating in some types of major corporate transactions may, under varying circumstances, be entitled to appraisal rights pursuant to which the stockholder may receive cash in the amount of the fair market value of his or her shares in lieu of the consideration he or she would otherwise receive in the transaction.
|
There are no equivalent provisions under the Singapore Companies Act.
|
|
Cumulative Voting
|
||
Under the Delaware General Corporation Law, a corporation may adopt in its bylaws that its directors shall be elected by cumulative voting. When directors are elected by cumulative voting, a stockholder has the number of votes equal to the number of shares held by such stockholder times the number of directors nominated for election. The stockholder may cast all of such votes for one director or among the directors in any proportion.
|
There is no equivalent provision under the Singapore Companies Act in respect of companies incorporated in Singapore.
|
|
Anti-Takeover Measures
|
||
Under the Delaware General Corporation Law, the certificate of incorporation of a corporation may give the board the right to issue new classes of preferred stock with voting, conversion, dividend distribution, and other rights to be determined by the board at the time of issuance, which could prevent a takeover attempt and thereby preclude shareholders from realizing a potential premium over the market value of their shares.
In addition, Delaware law does not prohibit a corporation from adopting a stockholder rights plan, or “poison pill,” which could prevent a takeover attempt and also preclude shareholders from realizing a potential premium over the market value of their shares.
|
The constitution of a Singapore company typically provides that the company may allot and issue new shares of a different class with preferential, deferred, qualified or other special rights as its board of directors may determine with the prior approval of the company’s shareholders in a general meeting. Our constitution provides that our shareholders may grant to our board the general authority to issue such preference shares until the next general meeting. For further information, see “
Item 3D. Risk Factors—Risks Relating to Our Ordinary Shares—Our directors have general authority to allot and issue new shares on terms and conditions and with any preferences, rights or restrictions as may be determined by our board of directors in its sole discretion, which may dilute our existing shareholders. We may also issue securities that have rights and privileges that are more favorable than the rights and privileges accorded to our existing shareholders” and “Item 10.B Constitution—Preference Shares.
”
Singapore law does not generally prohibit a corporation `from adopting “poison pill” arrangements which could prevent a takeover attempt and also preclude shareholders from realizing a potential premium over the market value of their shares
However, under the Singapore Code on Take-overs and Mergers, if, in the course of an offer, or even before the date of the offer announcement, the board of the offeree company has reason to believe that a bona fide offer is imminent, the board must not, except pursuant to a contract entered into earlier, take any action, without the approval of shareholders at a general meeting, on the affairs of the offeree company that could effectively result in any bona fide offer being frustrated or the shareholders being denied an opportunity to decide on its merits.
For further information on the Singapore Code on Take-overs and Mergers, see “
—Takeovers
.”
|
· |
persons that are not U.S. Holders;
|
· |
persons that are subject to alternative minimum taxes;
|
· |
insurance companies;
|
· |
tax-exempt entities;
|
· |
financial institutions;
|
· |
broker-dealers;
|
· |
persons that hold our ordinary shares through partnerships (or other entities classified as partnerships for U.S. federal income tax purposes);
|
· |
pass-through entities;
|
· |
persons that actually or constructively own 10% or more of the total combined voting power of all classes of our voting stock;
|
· |
traders in securities that elect to apply a mark-to-market method of accounting, holders that hold our ordinary shares as part of a “hedge,” “straddle,” “conversion,” or other risk reduction transaction for U.S. federal income tax purposes; and
|
· |
individuals who receive our ordinary shares upon the exercise of compensatory options or otherwise as compensation.
|
· |
an individual who is a citizen or resident of the United States;
|
· |
a corporation (or other entity taxable as a corporation for U.S. federal income tax purposes) created or organized in the United States or under the laws of the United States, any state thereof or the District of Columbia;
|
· |
an estate, the income of which is subject to U.S. federal income taxation regardless of its source; or
|
· |
a trust that (1) is subject to the primary supervision of a court within the United States and the control of one or more U.S. persons for all substantial decisions or (2) has a valid election in effect under applicable U.S. Treasury regulations to be treated as a U.S. person.
|
· |
currency risk, as a result of changes in the rates of exchange of various foreign currencies (in particular, the Euro and the New Israeli Shekel) in relation to the U.S. Dollar, our functional currency and the currency against which we measure our exposure;
|
· |
index risk, as a result of changes in the Consumer Price Index;
|
· |
interest rate risk, as a result of changes in the market interest rates affecting certain of our businesses’ issuance of debt and related financial instruments; and
|
· |
price risk, as a result of changes in market prices, such as the price of certain commodities (e.g., natural gas and heavy fuel oil).
|
Year ended
December 31,
|
||||||||
2016
|
2015
|
|||||||
(in thousands of USD)
|
||||||||
Audit Fees
1
|
$
|
4,064
|
$
|
4,189
|
||||
Audit-Related Fees
2
|
1,387
|
1,030
|
||||||
Tax Fees
3
|
$
|
144
|
$
|
394
|
||||
All Other Fees
|
26
|
—
|
||||||
Total
|
$
|
5,621
|
$
|
5,613
|
1. |
Includes fees billed or accrued for professional services rendered by the principal accountant, and member firms in their respective network, for the audit of our annual financial statements, and those of our consolidated subsidiaries, as well as additional services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements, except for those not required by statute or regulation.
|
2. |
The audit-related fees for the year ended December 31, 2016 and 2015 substantially reflect fees billed or accrued in connection with IC Power’s filing of a registration statement on Form F-1.
|
3. |
Tax fees consist of fees for professional services rendered during the fiscal year by the principal accountant mainly for tax compliance and assistance with tax audits and appeals.
|
Exhibit Number
|
Description of Document
|
|
1.1
|
Kenon Holdings Ltd.’s Constitution (Incorporated by reference to Exhibit 1.1 to Amendment No. 1 to Kenon’s Registration Statement on Form 20-F, filed on December 19, 2014)
|
|
2.1
|
Form of Specimen Share Certificate for Kenon Holdings Ltd.’s Ordinary Shares (Incorporated by reference to Exhibit 2.1 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2014, filed on March 31, 2015)
|
|
2.2
|
Registration Rights Agreement, dated as of January 7, 2015, between Kenon Holdings Ltd. and Millenium Investments Elad Ltd. (Incorporated by reference to Exhibit 99.5 to Kenon’s Report on Form 6-K, furnished to the SEC on January 8, 2015)
|
|
2.3
|
Registration Rights Agreement, dated as of January 7, 2015, between Kenon Holdings Ltd. and Bank Leumi Le-Israel B.M. (Incorporated by reference to Exhibit 99.6 to Kenon’s Report on Form 6-K, furnished to the SEC on January 8, 2015)
|
|
2.4
|
Registration Rights Agreement, dated as of January 7, 2015, between Kenon Holdings Ltd. and XT Investments Ltd. (Incorporated by reference to Exhibit 99.7 to Kenon’s Report on Form 6-K, furnished to the SEC on January 8, 2015)
|
|
4.1
|
Sale, Separation and Distribution Agreement, dated as of January 7, 2015, between Israel Corporation Ltd. and Kenon Holdings Ltd. (Incorporated by reference to Exhibit 99.2 to Kenon’s Report on Form 6-K, furnished to the SEC on January 8, 2015)
|
|
4.2
|
Loan Agreement, dated as of January 7, 2015, between Israel Corporation Ltd. and Kenon Holdings Ltd, as supplemented by Supplement No. 1 to the Loan Agreement, dated March 17, 2016 (Incorporated by reference to Exhibit 4.2 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.3
|
English translation of Natural Gas Supply Agreement, dated as of January 2, 2006, as amended, among Kallpa Generación S.A., Pluspetrol Peru Corporation S.A., Pluspetrol Camisea S.A., Hunt Oil Company of Peru L.L.C. Sucursal del Peru, SK Corporation Sucursal Peruana, Sonatrach Peru Corporation S.A.C., Tecpetrol del Peru S.A.C. and Repsol Exploración Peru Sucursal del Peru (Incorporated by reference to Exhibit 4.3 to Amendment No. 1 to Kenon’s Draft Registration Statement on Form 20-F, filed on August 14, 2014)
|
|
4.4
|
English translation of Natural Gas Transportation Agreement, dated as of December 10, 2007, as amended, between Kallpa Generación S.A. and Transportadora de Gas del Peru S.A. (Incorporated by reference to Exhibit 4.4 to Amendment No. 1 to Kenon’s Draft Registration Statement on Form 20-F, filed on August 14, 2014)
|
|
4.5
|
Turnkey Engineering, Procurement and Construction Contract, dated as of November 4, 2011, among Cerro del Águila S.A., Astaldi S.p.A. and GyM S.A., as amended (Incorporated by reference to Exhibit 4.5 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.6
|
English translation of Contract of Concession, dated as of October 23, 2010, as amended, between the Government of Peru and Kallpa Generación S.A., relating to the provision of electric energy services to the public (Incorporated by reference to Exhibit 4.6 to Amendment No. 1 to Kenon’s Draft Registration Statement on Form 20-F, filed on August 14, 2014)
|
|
4.7†
|
Joint Venture Contract, dated as of February 16, 2007, as amended, between Wuhu Chery Automobile Investment Co., Ltd. and Quantum (2007) LLC (Incorporated by reference to Exhibit 4.7 to Amendment No. 1 to Kenon’s Registration Statement on Form 20-F, filed on December 19, 2014)
|
|
4.8†
|
Gas Sale and Purchase Agreement, dated as of November 25, 2012, among Noble Energy Mediterranean Ltd., Delek Drilling Limited Partnership, Isramco Negev 2 Limited Partnership, Avner Oil Exploration Limited Partnership, Dor Gas Exploration Limited Partnership, and O.P.C. Rotem Ltd. (Incorporated by reference to Exhibit 10.8 to Amendment No. 1 to IC Power Pte. Ltd.’s Form F-1, filed on November 2, 2015)
|
|
4.9
|
Indenture, dated as of April 4, 2011, between Inkia Energy Limited, as issuer, and Citibank, N.A.as trustee, relating to Inkia Energy Limited’s 8.375% Senior Notes due 2021 (Incorporated by reference to Exhibit 4.9 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2014, filed on March 31, 2015)
|
Exhibit Number
|
Description of Document
|
4.10
|
Facility Agreement, dated as of January 2, 2011, among O.P.C. Rotem Ltd., as borrower, Bank Leumi Le-Israel B.M., as arranger and agent, Bank Leumi Le-Israel Trust Company Ltd., as security trustee, and the senior lenders named therein (Incorporated by reference to Exhibit 4.10 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2014, filed on March 31, 2015)
|
|
4.11
|
Credit Agreement, dated as of August 17, 2012, among Cerro del Águila S.A., as borrower, Sumitomo Mitsui Banking Corporation, as administrative agent, and other parties party thereto (Incorporated by reference to Exhibit 4.11 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2014, filed on March 31, 2015)
|
|
4.12
|
Guarantee Contract, dated as of June 9, 2015, between Kenon Holdings Ltd. and Chery Automobile Co. Ltd. (Incorporated by reference to Exhibit 4.12 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.13
|
Guarantee Contract, dated as of November 5, 2015, between Kenon Holdings Ltd. and Chery Automobile Co. Ltd. (Incorporated by reference to Exhibit 4.13 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.14
|
Stock Purchase Agreement, dated as of December 29, 2015, among IC Power Distribution Holdings PTE, Limited, as Purchaser, Inkia Energy, Limited, as Purchaser Guarantor, DEORSA-DEOCSA Holdings Limited, as Seller, and Estrella Cooperatief BA (Incorporated by reference to Exhibit 4.14 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.15
|
Pledge Agreement, dated as of March 17, 2016, between Israel Corporation Ltd. and IC Power Pte. Ltd. (Incorporated by reference to Exhibit 4.15 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.16
|
Security over Shares Agreement, dated as of March 17, 2016, between Israel Corporation Ltd. and Kenon Holdings Ltd. (Incorporated by reference to Exhibit 4.16 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.17*
|
Amendment and Restatement Agreement, dated as of September 2, 2016, relating to the Loan Agreement dated as of April 22, 2016, between Quantum (2007) LLC, as borrower, and Ansonia Holdings Singapore B.V., as lender, as amended
|
|
4.18
|
Undertaking Agreement, dated as of April 22, 2016, among Qoros Automotive Co., Ltd., Quantum (2007) LLC, Kenon Holdings Ltd., Wuhu Chery Automobile Investment Co., Ltd., Chery Automobiles Limited, and Ansonia Holdings Singapore B.V. (Incorporated by reference to Exhibit 4.18 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.19*
|
Additional Undertaking Agreement, dated as of September 2, 2016, among Qoros Automotive Co., Ltd., Quantum (2007) LLC, Kenon Holdings Ltd., Wuhu Chery Automobile Investment Co., Ltd., Chery Automobiles Limited, and Ansonia Holdings Singapore B.V.
|
|
4.20*
|
Fourth Amended and Restated Limited Liability Company Agreement of Quantum (2007) LLC, dated as of September 2, 2016
|
|
4.21*
|
Release Agreement, dated December 21, 2016, between Kenon Holdings Ltd. and Chery Automobile Co. Ltd.
|
|
4.22*
|
Equity Pledge Contract, dated December 21, 2016, between Quantum (2007) LLC, as Pledgor, and Chery Automobile Co. Ltd., as Pledgee
|
|
4.23**
|
Further Release and Cash Support Agreement, dated March 9, 2017, between Kenon Holdings Ltd. and Chery Automobile Co. Ltd.
|
|
4.24**
|
The Second Equity Pledge Contract in relation to 700 Million Loan, dated March 9, 2017, between Quantum (2007) LLC, as Pledgor, and Chery Automobile Co. Ltd., as Pledgee
|
|
8.1*
|
List of subsidiaries of Kenon Holdings Ltd.
|
|
12.1*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
|
|
12.2*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|
|
13.1*
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
15.1*
|
Consent of KPMG LLP, Independent Registered Public Accounting Firm of Kenon Holdings Ltd.
|
|
15.2*
|
Consent of Somekh Chaikin, a Member Firm of KPMG International
|
|
15.3*
|
Consent of KPMG Huazhen LLP, Independent Auditor of Qoros Automotive Co., Ltd.
|
|
15.4*
|
Consent of Deloitte, Inc. (Panamá), Independent Registered Public Accounting Firm of the Combined Entities (Distribuidora de Electricidad de Oriente, S.A. and Distribuidora de Electricidad de Occidente, S.A.)
|
|
15.5*
|
Consent of Brightman Almagor Zohar & Co., a Member Firm of Deloitte Touche Tohmatsu, independent auditor of Tower Semiconductor Ltd.
|
† |
Portions of this exhibit have been omitted pursuant to a request for confidential treatment under Rule 24b-2 of the Exchange Act. Omitted information has been filed separately with the SEC.
|
|
Page
|
F-1 – F-6
|
|
F-7 – F-8
|
|
F-9
|
|
F-10
|
|
F-11 – F-12
|
|
F-13
|
|
F-14 – F-15
|
|
F-16 – F-127
|
Affiliate Financial Statements Filed Pursuant to Rule 3-09 of Regulation S-X
Qoros Automotive Co., Ltd.
Consolidated Financial Statements for the Year Ended December 31, 2016
|
F-129 – F-130
|
|
F-131 – F-132
|
|
F-133
|
|
F-134 – F-135
|
|
F-136 – F-138
|
|
F-139 – F-181
|
KPMG LLP
16 Raffles Quay #22-00
Hong Leong Building
Singapore 048581
|
Telephone +65 6213 3388
Fax +65 6225 0984
Internet www.kpmg.sg
|
KPMG LLP (Registration No. T0BLL1267L), an accounting limited liability partnership registered in Singapore under the Limited Liability Partnership Act (Chapter 163A) and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entitiy.
|
KPMG LLP
16 Raffles Quay #22-00
Hong Leong Building
Singapore 048581
|
Telephone +65 6213 3388
Fax +65 6225 0984
Internet www.kpmg.sg
|
KPMG LLP (Registration No. T0BLL1267L), an accounting limited liability partnership registered in Singapore under the Limited Liability Partnership Act (Chapter 163A) and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entitiy.
|
|
|
Deloitte, Inc.
Contadores Públicos Autorizados
RUC 16292-152-155203 D.V. 65
Torre Banco Panamá, piso 12
Avenida Boulevard yIa Rotonda
Costa del Este, Panamá
Apartado 0816-01558
Panamá, Rep. de Panamá
Teléfono: (507) 303-4100
Fax: (507) 269-2386
infopanama@deloitte.com
www.deloitte.com/pa
|
|
Deloitte LATCO
Firma miembro de
Deloitte Touche Tohmatsu Limited
|
Tel Aviv - Main Office
|
Trigger Foresight
|
Ramat-Gan
|
Jerusalem
|
Haifa
|
Beer-Sheva
|
Eilat
|
1 Azrieli Center
|
3 Azrieli Center
|
6 Ha-rakun
|
12 Sarei Israel
|
5 Ma'aleh Hashichrur
|
Omer Industrial Park
|
The City Center
|
Tel Aviv, 6701101
|
Tel Aviv, 6702301
|
Ramat Gan, 5252183
|
Jerusalem, 9439024
|
P.O.B. 5648
|
Building
No.
10
|
P.O.B. 583
|
P.O.B. 16593
|
Haifa, 3105502
|
P.O.B. 1369
|
Eilat, 8810402
|
|||
Tel Aviv, 6116402
|
Omer, 8496500
|
|||||
Tel: +972 (3) 608 5555
|
Tel: +972 (3) 607 0500
|
Tel: +972 (3) 755 1500
|
Tel: +972 (2) 501 8888
|
Tel: +972 (4) 860 7333
|
Tel: +972 (8) 690 9500
|
Tel: +972 (8) 637 5676
|
Fax: +972 (3) 609 4022
|
Fax: +972 (3) 607 0501
|
Fax: +972 (3) 676 9955
|
Fax: +972 (2) 537 4173
|
Fax: +972 (4) 867 2528
|
Fax: +972 (8) 690 9600
|
Fax: +972 (8) 637 1628
|
Info@deloitte.co.il
|
Info@tfco.co.il
|
Info-ramatgan@deloitte.co.il
|
Info-jer@deloitte.co.il
|
Info-haifa@deloitte.co.il
|
Info-beersheva@deloitte.co.il
|
Info-eilat@)deloitte.co.il
|
As at December 31
|
||||||||||||
2016
|
2015
|
|||||||||||
Note
|
$ thousands
|
|||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
5
|
326,635
|
383,953
|
|||||||||
Short-term investments and deposits
|
6
|
89,545
|
308,702
|
|||||||||
Trade receivables, net
|
7
|
284,532
|
123,273
|
|||||||||
Other current assets, including derivatives
|
8
|
49,773
|
45,260
|
|||||||||
Income tax receivable
|
11,459
|
3,926
|
||||||||||
Inventories
|
9
|
91,659
|
50,351
|
|||||||||
Total current assets
|
853,603
|
915,465
|
||||||||||
Non-current assets
|
||||||||||||
Investments in associated companies
|
10
|
208,233
|
369,022
|
|||||||||
Deposits, loans and other receivables, including derivative instruments
|
12
|
176,775
|
88,475
|
|||||||||
Deferred taxes, net
|
26
|
25,104
|
2,693
|
|||||||||
Property, plant and equipment, net
|
13
|
3,497,300
|
2,959,878
|
|||||||||
Goodwill and intangible assets, net
|
14
|
376,778
|
147,244
|
|||||||||
Total non-current assets
|
4,284,190
|
3,567,312
|
||||||||||
Total assets
|
5,137,793
|
4,482,777
|
As at December 31
|
||||||||||||
2016
|
2015
|
|||||||||||
Note
|
$ thousands
|
|||||||||||
Current liabilities
|
||||||||||||
Loans and debentures
|
15
|
482,813
|
352,668
|
|||||||||
Trade payables
|
16
|
285,612
|
145,454
|
|||||||||
Other payables, including derivative instruments
|
17
|
91,303
|
108,873
|
|||||||||
Guarantee deposits from customers
|
18
|
56,833
|
—
|
|||||||||
Provisions
|
19
|
119,531
|
41,686
|
|||||||||
Income tax payable
|
8,671
|
4,705
|
||||||||||
Total current liabilities
|
1,044,763
|
653,386
|
||||||||||
Non-current liabilities
|
||||||||||||
Loans, excluding current portion
|
15
|
1,972,926
|
1,709,063
|
|||||||||
Debentures, excluding current portion
|
15
|
856,670
|
655,847
|
|||||||||
Derivative instruments
|
17
|
44,637
|
35,625
|
|||||||||
Deferred taxes, net
|
26
|
225,354
|
138,083
|
|||||||||
Trade payables
|
16
|
44,057
|
—
|
|||||||||
Other non-current liabilities
|
55,182
|
27,218
|
||||||||||
Total non-current liabilities
|
3,198,826
|
2,565,836
|
||||||||||
Total liabilities
|
4,243,589
|
3,219,222
|
||||||||||
Equity
|
21
|
|||||||||||
Share capital
|
1,267,450
|
1,267,210
|
||||||||||
Shareholder transaction reserve
|
26,559
|
—
|
||||||||||
Translation reserve
|
(21,745
|
)
|
(16,916
|
)
|
||||||||
Capital reserve
|
11,575
|
2,212
|
||||||||||
Accumulated deficit
|
(602,598
|
)
|
(191,292
|
)
|
||||||||
Equity attributable to owners of the Company
|
681,241
|
1,061,214
|
||||||||||
Non-controlling interests
|
212,963
|
202,341
|
||||||||||
Total equity
|
894,204
|
1,263,555
|
||||||||||
Total liabilities and equity
|
5,137,793
|
4,482,777
|
For the year ended December 31
|
||||||||||||||||
2016
|
2015
|
2014
|
||||||||||||||
Note
|
$ thousands
|
|||||||||||||||
Continuing Operations
|
||||||||||||||||
Revenue
|
1,873,922
|
1,289,068
|
1,372,230
|
|||||||||||||
Cost of sales and services (excluding depreciation)
|
22
|
(1,358,570
|
)
|
(862,855
|
)
|
(981,141
|
)
|
|||||||||
Depreciation
|
(159,695
|
)
|
(110,917
|
)
|
(100,434
|
)
|
||||||||||
Gross profit
|
355,657
|
315,296
|
290,655
|
|||||||||||||
Selling, general and administrative expenses
|
23
|
(146,756
|
)
|
(103,823
|
)
|
(131,118
|
)
|
|||||||||
Gain from distribution of dividend in kind
|
—
|
209,710
|
—
|
|||||||||||||
Gain from disposal of investees
|
—
|
—
|
157,137
|
|||||||||||||
Gain on bargain purchase
|
—
|
—
|
68,210
|
|||||||||||||
Impairment of assets and investments
|
10.C.a.3
|
(72,263
|
)
|
(6,541
|
)
|
(47,844
|
)
|
|||||||||
Dilution gains from reductions in equity interest held in associates
|
—
|
32,829
|
—
|
|||||||||||||
Other expenses
|
24
|
(5,413
|
)
|
(7,076
|
)
|
(13,970
|
)
|
|||||||||
Other income
|
24
|
21,010
|
15,450
|
51,037
|
||||||||||||
Operating profit from continuing operations
|
152,235
|
455,845
|
374,107
|
|||||||||||||
Financing expenses
|
25
|
(189,599
|
)
|
(124,228
|
)
|
(110,179
|
)
|
|||||||||
Financing income
|
25
|
18,481
|
13,412
|
16,243
|
||||||||||||
Financing expenses, net
|
(171,118
|
)
|
(110,816
|
)
|
(93,936
|
)
|
||||||||||
Provision of financial guarantee
|
10.C.b.6
|
(130,193
|
)
|
—
|
—
|
|||||||||||
Share in losses of associated companies, net of tax
|
10
|
(185,592
|
)
|
(186,759
|
)
|
(170,897
|
)
|
|||||||||
Profit from continuing operations before income taxes
|
(334,668
|
)
|
158,270
|
109,274
|
||||||||||||
Income taxes
|
26
|
(59,334
|
)
|
(62,378
|
)
|
(103,341
|
)
|
|||||||||
(Loss)/Profit for the year from continuing operations
|
(394,002
|
)
|
95,892
|
5,933
|
||||||||||||
(Loss)/Profit for the year from discontinued operations
|
28
|
—
|
—
|
470,421
|
||||||||||||
(Loss)/Profit for the year
|
(394,002
|
)
|
95,892
|
476,354
|
||||||||||||
Attributable to:
|
||||||||||||||||
Kenon’s shareholders
|
(411,937
|
)
|
72,992
|
458,161
|
||||||||||||
Non-controlling interests
|
17,935
|
22,900
|
18,193
|
|||||||||||||
(Loss)/Profit for the year
|
(394,002
|
)
|
95,892
|
476,354
|
||||||||||||
Basic/diluted (loss)/profit per share attributable to Kenon’s shareholders (in dollars):
|
27
|
|||||||||||||||
Basic/diluted profit/(loss) per share
|
(7.67
|
)
|
1.36
|
8.58
|
||||||||||||
Basic/diluted profit/(loss) per share from continuing operations
|
(7.67
|
)
|
1.36
|
(0.23
|
)
|
|||||||||||
Basic/diluted profit/(loss) per share from discontinued operations
|
—
|
—
|
8.81
|
For the year ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
(Loss)/Profit for the year
|
(394,002
|
)
|
95,892
|
476,354
|
||||||||
Items that will be subsequently reclassified to profit or loss
|
||||||||||||
Foreign currency translation differences in respect of foreign operations
|
157
|
(18,132
|
)
|
(10,782
|
)
|
|||||||
Foreign currency translation differences in respect of foreign operations recognised in profit or loss
|
—
|
—
|
(24,891
|
)
|
||||||||
Change in fair value of derivatives used to hedge cash flows
|
14,397
|
(6,365
|
)
|
(13,144
|
)
|
|||||||
Group’s share in other comprehensive loss of associated companies
|
(3,968
|
)
|
(623
|
)
|
(7,306
|
)
|
||||||
Income taxes in respect of components other comprehensive (loss)/income
|
(1,507
|
)
|
773
|
2,303
|
||||||||
Components of net other comprehensive loss in respect from discontinued operations
|
—
|
—
|
(4,025
|
)
|
||||||||
Total
|
9,079
|
(24,347
|
)
|
(57,845
|
)
|
|||||||
Items that will not be reclassified to profit or loss
|
||||||||||||
Group’s share in net other comprehensive loss of associate companies
|
—
|
—
|
(3,978
|
)
|
||||||||
Total other comprehensive income/(loss) for the year
|
9,079
|
(24,347
|
)
|
(61,823
|
)
|
|||||||
Total comprehensive (loss)/income for the year
|
(384,923
|
)
|
71,545
|
414,531
|
||||||||
Attributable to:
|
||||||||||||
Kenon’s shareholders
|
(407,749
|
)
|
52,423
|
400,815
|
||||||||
Non-controlling interests
|
22,826
|
19,122
|
13,716
|
|||||||||
Total comprehensive (loss)/income for the year
|
(384,923
|
)
|
71,545
|
414,531
|
Non-
|
||||||||||||||||||||||||||||||||
controlling
|
||||||||||||||||||||||||||||||||
Attributable to the Kenon’s shareholders
|
interests
|
Total
|
||||||||||||||||||||||||||||||
Shareholder
|
||||||||||||||||||||||||||||||||
Share
|
transaction
|
Translation
|
Capital
|
Accumulated
|
||||||||||||||||||||||||||||
Capital
|
reserve
|
reserve
|
reserves
|
deficit
|
Total
|
|||||||||||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||||||||||
Balance at January 1, 2016
|
1,267,210
|
—
|
(16,916
|
)
|
2,212
|
(191,292
|
)
|
1,061,214
|
202,341
|
1,263,555
|
||||||||||||||||||||||
Share based payments
|
240
|
—
|
—
|
307
|
—
|
547
|
285
|
832
|
||||||||||||||||||||||||
Dividend to holders of non-controlling interests in a subsidiary
|
—
|
—
|
—
|
—
|
—
|
—
|
(35,255
|
)
|
(35,255
|
)
|
||||||||||||||||||||||
Acquisition of non- controlling interest in subsidiary
|
—
|
—
|
—
|
—
|
670
|
670
|
20,325
|
20,995
|
||||||||||||||||||||||||
Contribution from non-controlling interest
|
—
|
—
|
—
|
—
|
—
|
—
|
2,441
|
2,441
|
||||||||||||||||||||||||
Transactions with controlling shareholder (see Note 10.C.b.7)
|
—
|
3,540
|
—
|
—
|
—
|
3,540
|
—
|
3,540
|
||||||||||||||||||||||||
Gain in fair value of shareholder loan (see Note 10.C.b.5)
|
—
|
23,019
|
—
|
—
|
—
|
23,019
|
—
|
23,019
|
||||||||||||||||||||||||
Total comprehensive income for the year
|
||||||||||||||||||||||||||||||||
Net (loss)/profit for the year
|
—
|
—
|
—
|
—
|
(411,937
|
)
|
(411,937
|
)
|
17,935
|
(394,002
|
)
|
|||||||||||||||||||||
Other comprehensive (loss)/income for the year, net of tax
|
—
|
—
|
(4,829
|
)
|
9,056
|
(39
|
)
|
4,188
|
4,891
|
9,079
|
||||||||||||||||||||||
Balance at December 31, 2016
|
1,267,450
|
26,559
|
(21,745
|
)
|
11,575
|
(602,598
|
)
|
681,241
|
212,963
|
894,204
|
Non-
|
||||||||||||||||||||||||||||||||
controlling
|
||||||||||||||||||||||||||||||||
Attributable to the Kenon’s shareholders
|
interests
|
Total
|
||||||||||||||||||||||||||||||
Former
|
||||||||||||||||||||||||||||||||
Parent
|
||||||||||||||||||||||||||||||||
Share
|
company
|
Translation
|
Capital
|
Accumulated
|
||||||||||||||||||||||||||||
Capital
|
investment
|
reserve
|
reserves
|
deficit
|
Total
|
|||||||||||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||||||||||
Balance at January 1, 2015
|
—
|
1,227,325
|
28,440
|
(25,274
|
)
|
—
|
1,230,491
|
207,207
|
1,437,698
|
|||||||||||||||||||||||
Share based payments
|
—
|
—
|
—
|
556
|
—
|
556
|
320
|
876
|
||||||||||||||||||||||||
Dividend to holders of non-controlling interests in a subsidiary
|
—
|
—
|
—
|
—
|
—
|
—
|
(12,340
|
)
|
(12,340
|
)
|
||||||||||||||||||||||
Acquisition of non- controlling interest in subsidiary
|
—
|
—
|
—
|
—
|
(1,222
|
)
|
(1,222
|
)
|
(18,078
|
)
|
(19,300
|
)
|
||||||||||||||||||||
Reclassification of net loss (pre spin-off)
|
—
|
8,552
|
—
|
—
|
(8,552
|
)
|
—
|
—
|
—
|
|||||||||||||||||||||||
Contribution from former parent company
|
—
|
34,271
|
—
|
—
|
—
|
34,271
|
—
|
34,271
|
||||||||||||||||||||||||
Issuance of shares of subsidiary to holders of non-controlling interests
|
—
|
—
|
—
|
—
|
—
|
—
|
6,110
|
6,110
|
||||||||||||||||||||||||
Distribution of dividend in kind (see note 10.C.c)
|
(14,062
|
)
|
—
|
498
|
—
|
(241,741
|
)
|
(255,305
|
)
|
—
|
(255,305
|
)
|
||||||||||||||||||||
Issuance of common stock and reclassification of former parent company investment in connection with the spin-off
|
1,281,272
|
(1,283,550
|
)
|
(28,440
|
)
|
30,718
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
Post spin-off adjustment
|
—
|
13,402
|
—
|
—
|
(13,402
|
)
|
—
|
—
|
—
|
|||||||||||||||||||||||
Total comprehensive income for the year
|
||||||||||||||||||||||||||||||||
Net profit for the year
|
—
|
—
|
—
|
—
|
72,992
|
72,992
|
22,900
|
95,892
|
||||||||||||||||||||||||
Other comprehensive (loss)/income for the year, net of tax
|
—
|
—
|
(17,414
|
)
|
(3,788
|
)
|
633
|
(20,569
|
)
|
(3,778
|
)
|
(24,347
|
)
|
|||||||||||||||||||
Balance at December 31, 2015
|
1,267,210
|
—
|
(16,916
|
)
|
2,212
|
(191,292
|
)
|
1,061,214
|
202,341
|
1,263,555
|
Non-
|
||||||||||||||||||||||||||||
controlling
|
||||||||||||||||||||||||||||
Attributable to the Kenon’s shareholders
|
interests
|
Total
|
||||||||||||||||||||||||||
Former
|
||||||||||||||||||||||||||||
Parent
|
||||||||||||||||||||||||||||
Share
|
company
|
Translation
|
Capital
|
|||||||||||||||||||||||||
Capital
|
investment
|
reserve
|
reserves
|
Total
|
||||||||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||||||
Balance at January 1, 2014
|
—
|
658,654
|
72,181
|
(21,205
|
)
|
709,630
|
236,180
|
945,810
|
||||||||||||||||||||
Acquisition of shares of subsidiary from holders of rights not conferring control
|
—
|
—
|
—
|
—
|
—
|
5,550
|
5,550
|
|||||||||||||||||||||
Dividend to holders of non-controlling interests in a subsidiary
|
—
|
—
|
—
|
—
|
—
|
(17,518
|
)
|
(17,518
|
)
|
|||||||||||||||||||
Loss of control in a subsidary
|
—
|
—
|
—
|
—
|
—
|
(86,743
|
)
|
(86,743
|
)
|
|||||||||||||||||||
Non-controlling interest in respect of business combination
|
—
|
—
|
—
|
—
|
—
|
35,800
|
35,800
|
|||||||||||||||||||||
Non-controlling shareholder contribution
|
—
|
—
|
—
|
—
|
—
|
19,577
|
19,577
|
|||||||||||||||||||||
Share based payments in a subsidiary
|
—
|
—
|
—
|
—
|
—
|
428
|
428
|
|||||||||||||||||||||
Share based payments in Kenon
|
—
|
—
|
—
|
5,444
|
5,444
|
—
|
5,444
|
|||||||||||||||||||||
Contribution from former parent company
|
—
|
414,649
|
—
|
—
|
414,649
|
—
|
414,649
|
|||||||||||||||||||||
Payments to former parent company
|
—
|
(300,047
|
)
|
—
|
—
|
(300,047
|
)
|
—
|
(300,047
|
)
|
||||||||||||||||||
Transactions with controlling shareholders
|
—
|
—
|
—
|
—
|
—
|
217
|
217
|
|||||||||||||||||||||
Total comprehensive income for the year
|
||||||||||||||||||||||||||||
Income for the year
|
—
|
458,161
|
—
|
—
|
458,161
|
18,193
|
476,354
|
|||||||||||||||||||||
Other comprehensive loss for the year, net of tax
|
—
|
(4,092
|
)
|
(43,741
|
)
|
(9,513
|
)
|
(57,346
|
)
|
(4,477
|
)
|
(61,823
|
)
|
|||||||||||||||
Balance at December 31, 2014
|
—
|
1,227,325
|
28,440
|
(25,274
|
)
|
1,230,491
|
207,207
|
1,437,698
|
For the year ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Cash flows from operating activities
|
||||||||||||
(Loss)/Profit for the year
|
(394,002
|
)
|
95,892
|
476,354
|
||||||||
Adjustments:
|
||||||||||||
Depreciation and amortization
|
172,381
|
120,047
|
188,171
|
|||||||||
Impairment of assets and investments
|
72,263
|
6,541
|
47,844
|
|||||||||
Financing expenses, net
|
171,118
|
110,816
|
195,405
|
|||||||||
Share in losses of associated companies, net
|
185,592
|
186,759
|
168,044
|
|||||||||
Capital losses/(gains), net *
|
2,534
|
4,506
|
(767,216
|
)
|
||||||||
Gain from changes in interest held in associates
|
—
|
(32,829
|
)
|
—
|
||||||||
Gain from distribution of dividend in kind
|
—
|
(209,710
|
)
|
—
|
||||||||
Provision for financial guarantee
|
130,193
|
—
|
—
|
|||||||||
Bad debt expense
|
4,896
|
—
|
—
|
|||||||||
Share-based payments
|
832
|
876
|
8,413
|
|||||||||
Gain on bargain purchase
|
—
|
—
|
(68,210
|
)
|
||||||||
Income taxes
|
59,334
|
62,378
|
112,825
|
|||||||||
405,141
|
345,276
|
361,630
|
||||||||||
Change in inventories
|
(40,076
|
)
|
4,361
|
21,991
|
||||||||
Change in trade and other receivables
|
(68,634
|
)
|
35,491
|
(21,523
|
)
|
|||||||
Change in trade and other payables
|
22,835
|
(29,800
|
)
|
29,830
|
||||||||
Change in provisions and employee benefits
|
(41,243
|
)
|
(33,426
|
)
|
49,872
|
|||||||
Cash generated from operating activities
|
278,023
|
321,902
|
441,800
|
|||||||||
Income taxes paid, net
|
(116,429
|
)
|
(36,218
|
)
|
(66,198
|
)
|
||||||
Dividends received from investments in associates
|
743
|
4,487
|
34,774
|
|||||||||
Net cash provided by operating activities
|
162,337
|
290,171
|
410,376
|
For the year ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Cash flows from investing activities
|
||||||||||||
Proceeds from sale of property, plant and equipment and intangible assets
|
426
|
539
|
17,449
|
|||||||||
Short-term deposits and loans, net
|
222,451
|
(83,408
|
)
|
(253,097
|
)
|
|||||||
Cash paid for businesses purchased, less cash acquired
|
(206,059
|
)
|
(9,441
|
)
|
(67,180
|
)
|
||||||
Disposal of subsidiary, net of cash disposed of and exit from combination
|
—
|
—
|
1,758
|
|||||||||
Investment in associates
|
(111,153
|
)
|
(129,241
|
)
|
(179,355
|
)
|
||||||
Sale of securities held for trade and available for sale, net
|
17,334
|
13,217
|
—
|
|||||||||
Acquisition of property, plant and equipment
|
(280,955
|
)
|
(515,838
|
)
|
(425,184
|
)
|
||||||
Acquisition of intangible assets
|
(9,598
|
)
|
(16,844
|
)
|
(11,496
|
)
|
||||||
Interest received
|
6,143
|
7,924
|
3,934
|
|||||||||
Exit from the combination and transition to associate company less cash eliminated (See Note 28 (a))
|
—
|
—
|
(310,918
|
)
|
||||||||
Proceeds from sale of associate company
|
—
|
—
|
359,891
|
|||||||||
Payments for derivative investments used for hedging, net
|
—
|
—
|
(16,100
|
)
|
||||||||
Payment of consideration retained
|
(2,204
|
)
|
(3,795
|
)
|
—
|
|||||||
Payment to release financial guarantee
|
(36,023
|
)
|
—
|
—
|
||||||||
Settlement of derivatives
|
—
|
—
|
(2,038
|
)
|
||||||||
Net cash used in investing activities
|
(399,638
|
)
|
(736,887
|
)
|
(882,336
|
)
|
||||||
Cash flows from financing activities
|
||||||||||||
Dividend paid to non-controlling interests
|
(32,694
|
)
|
(12,340
|
)
|
(17,518
|
)
|
||||||
Proceeds from issuance of shares to holders of non-controlling interests in subsidiaries
|
9,468
|
6,110
|
19,577
|
|||||||||
Receipt of long-term loans and issuance of debentures
|
799,481
|
333,549
|
744,183
|
|||||||||
Repayment of long-term loans and debentures
|
(444,976
|
)
|
(138,270
|
)
|
(173,868
|
)
|
||||||
Short-term credit from banks and others, net
|
(5,477
|
)
|
123,053
|
(86,072
|
)
|
|||||||
Contribution from former parent company
|
—
|
34,271
|
414,649
|
|||||||||
Payments for transactions in derivative for hedging, net
|
—
|
—
|
(427
|
)
|
||||||||
Payment to the former parent company
|
—
|
—
|
(300,047
|
)
|
||||||||
Purchase of non-controlling interest
|
—
|
(20,000
|
)
|
—
|
||||||||
Interest paid
|
(151,241
|
)
|
(93,858
|
)
|
(170,885
|
)
|
||||||
Net cash provided by financing activities
|
174,561
|
232,515
|
429,592
|
|||||||||
Decrease in cash and cash equivalents
|
(62,740
|
)
|
(214,201
|
)
|
(42,368
|
)
|
||||||
Cash and cash equivalents at beginning of the year
|
383,953
|
610,056
|
670,976
|
|||||||||
Effect of exchange rate fluctuations on balances of cash and cash equivalents
|
5,422
|
(11,902
|
)
|
(18,552
|
)
|
|||||||
Cash and cash equivalents at end of the year
|
326,635
|
383,953
|
610,056
|
|||||||||
Significant non-cash investing transactions:
|
||||||||||||
Acquisition of fixed assets under lease contract
|
—
|
—
|
(107,688
|
)
|
||||||||
Purchase of fixed assets on credit and others
|
(24,620
|
)
|
(46,327
|
)
|
(9,000
|
)
|
A. |
The Reporting Entity
|
B. |
The split-up of Israel Corporation’s holdings
|
1. |
The split-up included:
|
a) |
IC’s undertaking in the separation agreement (as detailed in Note 30H) with its then wholly owned subsidiary, Kenon, which included (among other things): (i) transfer of the holdings in the companies being transferred to Kenon, as stated above, and transfer of certain rights and liabilities in relation to the companies being transferred from IC to Kenon; (ii) execution of an investment in the capital of Kenon in the amount of $35 million and (iii) issuance of shares of Kenon to IC in respect of the assets and rights to be transferred from IC to Kenon and
|
b) |
IC’s undertaking in a loan agreement whereby, among other things, IC provided Kenon a credit framework in an aggregate amount of up to $200 million, Kenon would pay an annual commitment fee equal to 2.1% of the undrawn amount of the credit facility and an annual interest of Libor+6% interest on the drawn amount, and in the framework thereof it will be provided that in a case of realization of guarantees that IC will remain responsible for with respect to Qoros, the amount for which IC will be liable in a case of realization of these guarantees will be considered a debt of Kenon to IC and the provisions of the loan agreement will apply to it. IC’s back-to-back guarantee of Qoros’ debt was fully released on January 4, 2016. As of December 31, 2016, Kenon
has fully drawn its $200 million credit facility from
IC.
|
c) |
Distribution to IC’s shareholders as a dividend in kind of the shares of Kenon; including registration of these shares for trading, both on NYSE and on TASE;
|
C. |
The internal restructuring of I.C. Power
|
D. |
The reporting periods prior to January 1, 2015
|
E. |
Definitions
|
A. |
Declaration of compliance with International Financial Reporting Standards (IFRS)
|
B. |
Functional and presentation currency
|
C. |
Basis of measurement
|
• |
Derivative financial instruments.
|
• |
Deferred tax assets and liabilities.
|
• |
Provisions.
|
• |
Assets and liabilities in respect of employee benefits.
|
• |
Investments in associates.
|
1. |
Useful life of property, plant and equipment
Property, plant and equipment is depreciated using the straight-line method over its estimated useful life.
At every year-end, or more often if necessary, management examines the estimated useful life of the property, plant and equipment by comparing it to the benchmark in the relevant industry, taking into account the level of maintenance and functioning over the years. If necessary, on the basis of this evaluation, the Group adjusts the estimated useful life of the property, plant and equipment. A change in estimates in subsequent periods could materially increase or decrease future depreciation expense.
|
2. |
Recoverable amount of non-financial assets and Cash Generating Units
Each reporting date, the management of the Group examines whether there have been any events or changes in circumstances which would indicate impairment of one or more of its non-financial assets or Cash Generating Units (“CGUs”). When there are indications of impairment, an examination is made as to whether the carrying amount of the non-financial assets or CGUs exceeds their recoverable amount, and if necessary, an impairment loss is recognized. Assessment of the impairment of goodwill and of other intangible assets having an indeterminable life is performed at least once a year or when signs of impairment exist.
The recoverable amount of the asset or CGU is determined based on the higher of the fair value less selling costs of the asset or CGU and the present value of the future cash flows expected from the continued use of the asset or CGU in its present condition, including the cash flows expected upon retiring the asset from service and its eventual sale (value in use).
The future cash flows are discounted to their present value using a discount rate that reflects current market assessments of the time value of money and the risks specific to the asset or CGU.
The estimates regarding future cash flows are based on past experience with respect to this asset or similar assets (or CGUs), and on the Group’s best possible assessments regarding the economic conditions that will exist during the remaining useful life of the asset or CGU.
The estimate of the future cash flows relies on the Group’s budget and other forecasts. Since the actual cash flows may differ, the recoverable amount determined could change in subsequent periods, such that an additional impairment loss needs to be recognized or a previously recognized impairment loss needs to be reversed.
|
3. |
Fair value of derivative financial instruments
The Group is a party to derivative financial instruments used to hedge foreign currency risks, interest risks and price risks. The derivatives are recorded based on their respective fair values. The fair value of the derivative financial instruments is determined using acceptable valuation techniques that characterize the different derivatives, maximizing the use of observable inputs. Fair value measurement of long-term derivatives takes into account the counterparties credit risks. Changes in the economic assumptions and/or valuation techniques could give rise to significant changes in the fair value of the derivatives.
|
4. |
Separation of embedded derivatives
Management of the Group exercises significant judgment in determining whether it is necessary to separate an embedded derivative from a host contract. If it is determined that the embedded derivative is not closely related to the host contract and that it is necessary to separate the embedded derivative, this component is measured separately from the host contract as a financial instrument at fair value through profit or loss. Otherwise, the entire instrument is measured in accordance with the measurement principles applicable to the host contract.
Changes in the fair value of separable embedded derivatives are recognized immediately in profit or loss, as financing income or expenses.
|
5. |
Deferred tax assets
Deferred tax assets are recorded in relation to unutilized tax losses, as well as with respect to deductible temporary differences. Since such deferred tax assets may only be recognized where it is probable that there will be future taxable income against which said losses may be utilized, use of discretion by management of the Group is required in order to assess the probability that such future taxable income will exist. Management’s assessment is re-examined on a current basis and deferred tax assets are recognized if it is probable that future taxable income will permit recovery of the deferred tax assets.
|
6. |
Business Combinations
The Group accounts for business combinations using the acquisition method when control is transferred to the Group. The consideration transferred in the acquisition is measured at fair value, as are the identifiable net assets acquired. Any goodwill that arises is tested annually for impairment. Any gain on a bargain purchase gain is recognized in profit or loss immediately. Transaction costs are expensed as incurred, except if related to the issue of debt or equity securities.
The consideration transferred does not include amounts related to the settlement of pre-existing relationships. Such amounts are recognized in profit or loss.
Any contingent consideration is measured at fair value at the acquisition date. If an obligation to pay contingent consideration that meets the definition of a financial instrument is classified as equity, then it is not re-measured and settlement is accounted for within equity. Otherwise, subsequent changes to the fair value of the contingent consideration are recognized in profit or loss.
|
7. |
Contingent Liabilities
From time to time, the Group is involved in routine litigation that arises in the ordinary course of business. Provisions for litigation are recognized as set out in Note 3(P). Contingent liabilities for litigation and other claims do not result in provisions, but are disclosed in Note 20. The outcomes of legal proceedings with the Group are subjected to significant uncertainty and changes in factors impacting management’s assessments could materially impact the consolidated financial statements.
|
A. |
Basis for consolidation/ combination
|
(1) |
Business combinations
|
(5 ) |
Investments in equity-accounted investees
|
(6) |
Loss of significant influence
|
(7) |
Change in interest held in equity accounted investees while retaining significant influence
|
(8) |
Intra-group Transactions
|
(9) |
Reorganizations under Common Control Transactions
|
B. |
Foreign currency
|
(1) |
Foreign currency transactions
|
(2) |
Foreign operations
|
C. |
Financial instruments
|
(1) |
Non-derivative financial assets and financial liabilities - recognition and de-recognition
|
(2) |
Non-derivative financial assets – measurement
|
Financial assets at fair value through profit and loss
|
A financial asset is classified at fair value through profit or loss if it is classified as held for trading or is designated as such on initial recognition. Directly attributable transaction costs are recognized in profit or loss as incurred. Financial assets at fair value through profit or loss are measured at fair value, and changes therein, including any interest or dividend income, are recognized in profit or loss.
|
Held-to-maturity financial assets
|
These assets are initially recognized at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, they are measured at amortized cost using the effective interest method.
|
Loans and receivables
|
These assets are recognized initially at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, they are measured at amortized cost using the effective interest method, less any impairment losses.
|
Available-for-sale financial assets
|
These assets are recognized initially at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, they are measured at fair value and changes therein, other than impairment losses and foreign currency differences on debt instruments, are recognized in Other Comprehensive Income (“OCI”) and accumulated in the fair value reserve. When these assets are derecognized, the gain or loss accumulated in equity is reclassified to profit or loss.
|
(3) |
Non-derivative financial liabilities - Measurement
|
(4) |
Derivative financial instruments and hedge accounting
|
(5) |
Cash flow hedges
|
(6) |
Financial guarantees
|
D. |
Cash and Cash Equivalents
|
E. |
Property, plant and equipment, net
|
(1) |
Recognition and measurement
|
• |
The cost of materials and direct labor;
|
• |
Any other costs directly attributable to bringing the assets to a working condition for their intended use;
|
• |
When the Group has an obligation to remove the assets or restore the site, an estimate of the costs of dismantling and removing the items and restoring the site on which they are located; and
|
• |
Capitalized borrowing costs.
|
(2) |
Subsequent Cost
|
(3) |
Depreciation
|
Years
|
||||
Roads, buildings and leasehold improvements
|
2 – 50
|
|||
Installations, machinery and equipment:
|
||||
Thermal power plants
|
10 – 35
|
|||
Hydro-electric plants
|
70 – 90
|
|||
Wind power plants
|
25
|
|||
Power generation and electrical
|
20
|
|||
Dams
|
18 – 80
|
|||
Office furniture, motor vehicles and other equipment
|
3 – 16
|
|||
Substations, medium voltage equipment and transf.MV/LV
|
30 – 40
|
|||
Meters and connections
|
10 – 25
|
F. |
Intangible assets, net
|
(1) |
Recognition and measurement
|
Goodwill
|
Goodwill arising on the acquisition of subsidiaries is measured at cost less accumulated impairment losses. In respect of equity accounted investees, the carrying amount of goodwill is included in the carrying amount of the investment; and any impairment loss is allocated to the carrying amount of the equity investee as a whole.
|
Research and development
|
Expenditures on research activities is recognized in profit and loss as incurred.
Development activities involve expenditures incurred in relation to the design and evaluation of future power plant projects before the technical feasibility and commercial viability is fully completed, however the Group intends to and has sufficient resources to complete the development and to use or sell the asset.
At each reporting date, the management of the Group performs an evaluation of each project in order to identify facts and circumstances that suggest that the carrying amount of the assets may exceed their recoverable amount.
|
Concessions
|
Intangible assets granted by the Energy and Mining Ministry of Guatemala to DEORSA and DEOCSA to operate power distribution business in defined geographic areas, and acquired as part of business combination. The Group measures Concessions at cost less accumulated amortization and any accumulated impairment losses.
|
Customer relationships
|
Intangible assets acquired as part of a business combination and are recognized separately from goodwill if the assets are separable or arise from contractual or other legal rights and their fair value can be measured reliably. Customer relationships are measured at cost less accumulated amortization and any accumulated impairment losses.
|
Other intangible assets
|
Other intangible assets, including licenses, patents and trademarks, which are acquired by the Group and have finite useful lives are measured at cost less accumulated amortization and any accumulated impairment losses.
|
(2) |
Amortization
|
· | Concessions | 33 years* |
· | Customer relationships | 1-12 years |
· | Software costs | 5 years |
· | Others | 5-27 years |
G. |
Subsequent expenditure
|
H. |
Transfer of assets from customers
|
I. |
Service Concession arrangements
|
J. |
Leases
|
K. |
Inventories
|
L. |
Trade Receivable, net
|
M. |
Borrowing costs
|
N. |
Impairment
|
(1) |
Non-derivative financial assets
|
· |
Default or delinquency by a debtor;
|
· |
Restructuring of an amount due to the Group on terms that the Group would not consider otherwise;
|
· |
Indications that a debtor or issuer will enter bankruptcy;
|
· |
Adverse changes in the payment status of borrowers or issuers;
|
· |
The disappearance of an active market for a security; or
|
· |
Observable data indicating that there is measurable decrease in expected cash flows from a group of financial assets.
|
Financial Assets measured at amortized costs
|
The Group considers evidence of impairment for these assets at both an individual asset and a collective level. All individually significant assets are individually assessed for impairment. Those found not to be impaired are then collectively assessed for any impairment that has been incurred but not yet individually identified. Assets that are not individually significant are collectively assessed for impairment. Collective assessment is carried out by grouping together assets with similar risk characteristics.
In assessing collective impairment, the group uses historical information on the timing of recoveries and the amount of loss incurred, and makes an adjustment if current economic and credit conditions are such that the actual losses are likely to be greater or lesser than suggested by historical trends.
An impairment loss is calculated as the difference between an asset's carrying amount and the present value of the estimated future cash flows discounted at the asset's original effective interest rate. Losses are recognized in profit or loss and reflected in an allowance account. When the Group considers that there are no realistic prospects of recovery of the asset, the relevant amounts are written off. If the amount of impairment loss subsequently decreases and the decrease can be related objectively to an event occurring after the impairment was recognized, then the previously recognized impairment loss is reversed through profit or loss.
|
Available-for-sale financial assets
|
Impairment losses on available-for-sale financial assets are recognized by reclassifying the losses accumulated in the fair value reserve to profit or loss. The amount reclassified is the difference between the acquisition cost (net of any principal repayment and amortization) and the current fair value, less any impairment loss previously recognized in profit or loss. If the fair value of an impaired available-for-sale debt security subsequently increases and the increase can be related objectively to an event occurring after the impairment loss was recognized, then the impairment loss is reversed through profit or loss; otherwise, it is reversed through OCI.
|
Equity-account investees
|
An impairment loss in respect of an equity-accounted investee is measured by comparing the recoverable amount of the investment with its carrying amount. An impairment loss is recognized in profit or loss, and is reversed if there has been a favorable change in the estimates used to determine the recoverable amount and only to the extent that the investment’s carrying amount, after the reversal of the impairment loss, does not exceed the carrying amount of the investment that would have been determined by the equity method if no impairment loss had been recognized.
|
O. |
Employee benefits
|
(1) |
Short-term employee benefits
|
(2) |
Bonus plans transactions
|
(3) |
Termination Benefits
|
(4) |
Defined Benefit Plans
|
(5) |
Share-based compensation plans
|
P. |
Provisions
|
Q. |
Revenue recognition
|
(1) |
Revenue from electricity
|
(2) |
Revenue from shipping services and related expenses
(in associated company)
|
(3) |
Revenue from vehicles (in associated company)
|
(i) |
Sales of vehicles
|
(ii) |
Rental income of vehicles
|
(iii) |
Licensing income
|
(4) |
Revenue from biodiesel
|
R. |
Government grants
|
S. |
Deposits received from consumers
|
T. |
Transfer of assets from customers
|
U. |
Service concession arrangements
|
V. |
Guarantee deposits from customers
|
W. |
Energy purchase
|
X. |
Financing income and expenses
|
· |
Interest income;
|
· |
Interest expense;
|
· |
The net gain or loss on the disposal of available-for-sale financial assets;
|
· |
The net gain or loss on financial assets at fair value through profit or loss;
|
· |
The foreign currency gain or loss on financial assets and financial liabilities;
|
· |
The fair value loss on contingent consideration classified as financial liability;
|
· |
Impairment losses recognized on financial assets (other than trade receivables);
|
· |
The net gain or loss on hedging instruments that are recognized in profit or loss; and
|
· |
The reclassification of net gains previously recognized in OCI.
|
Y. |
Income taxes
|
• |
Temporary differences on the initial recognition of assets or liabilities in a transaction that is not a business combination and that affects neither accounting nor taxable profit or loss;
|
• |
Temporary differences related to investments in subsidiaries and associates where the Group is able to control the timing of the reversal of the temporary differences and it is not probable that they will reverse it in the foreseeable future; and
|
• |
Taxable temporary differences arising on the initial recognition of goodwill.
|
Z. |
Earnings per share
|
AA. |
Share capital – ordinary shares
|
BB. |
Discontinued operation
|
· |
Represents a separate major line of business or geographic area of operations,
|
· |
Is part of a single coordinated plan to dispose of a separate major line of business or geographic area of operations; or
|
· |
Is a subsidiary acquired exclusively with a view to re-sell.
|
CC. |
Operating Segment and Geographic Information
|
DD. |
Transactions with controlling shareholders
|
EE. |
New standards and interpretations not yet adopted
|
1) |
International Financial Accounting Standard IFRS 9 (2014) “
Financial Instruments
”
– replaces the existing guidance in IAS 39
Financial Instruments: Recognition and Measurement
. IFRS 9 includes revised guidance on the classification and measurement of financial instruments, a new expected credit loss model for calculating impairment on financial assets, and new general hedge accounting requirements. It also carries forward the guidance on recognition and derecognition of financial instruments from IAS 39.
|
a) |
Classification of financial assets
|
b) |
Impairment of financial assets
|
· |
Changes to the current matrix, including historical and forward looking information.
|
c) |
Hedge Accounting
|
d) |
Modification of financial liabilities measured at amortized cost that do not result in de-recognition
|
2) |
International Financial Accounting Standard IFRS 15
“Revenues from Contracts with Customers”
– the Standard replaces the presently existing guidelines regarding recognition of revenue from contracts with customers and provides two approaches for recognition of revenue: at one point in time or over time. The model includes five stages for analysis of transactions in order to determine the timing of recognition of the revenue and the amount thereof. In addition, the Standard provides new disclosure requirements that are more extensive that those currently in effect.
|
· |
Identification of the contract: Selective Group’s contracts are subject to changes in scope or prices that requires evaluation to determine treatment of modification based on considerations to separate contracts or evaluate as integral part of the original contracts.
|
· |
Performance obligations: Recognition of revenue of performance obligations that are currently not accounted for separately such as promises to make available capacity or energy on demand, and renewal options that qualify as a material right. On the other hand, recognition of revenue of transmission services paid on behalf of some customers and subsequently reimbursed are expected not to qualify as separate performance obligations, thus, no gross revenue should be recognized due to the fact that the group would be acting as an agent and a netting presentation of payment of reimbursements in the statement of profit or loss is reasonable.
|
· |
Transaction price: The Group’s contracts with customers contain variable factors that may affect its cash flow, such as stepped pricing, volume discounts, adjustments based on fuel price or operating conditions of Sistema Eléctrico Interconectado Nacional del Peru (“SEIN”) and penalties. All these features may impact the determination of the transaction price, thus, the Group expects the application of a high degree of judgment to estimate the amount of these variable consideration.
|
· |
Allocation of the transaction price: For the allocation of the transaction price, the Group expects certain challenges to determine the stand alone selling prices of the several performance obligations. The Group expects to apply significant judgment to determine the stand-alone selling price for the supply energy and the other performance obligations that are not being separately recognized.
|
· |
Recognition of revenue: Apart from the separation of the transaction prices in various performance obligations, the Group expects no significant impact in the timing of the revenue recognition of the major service (energy and capacity supply), this corresponds to a series of different promises that may be treated as a single performance obligation that may be recognized overtime, similar to the current treatment.
|
· |
Other matters: the Group expects an enhancement in the disclosures that relates to revenue. In addition, with respect to transition, the Group plans to evaluate the results of the initial quantification of the impacts of the new standard for decision-making about the transition method to be applied.
|
· |
Treatment of modifications of contracts as described in the preceding generation business section above.
|
· |
Performance obligations: Some new performance obligations has been identified, for example, certain administrative activities that the Group carries out on behalf of some customers (municipalities). However, the Group estimate this may be considered as not material obligations.
|
· |
Transaction price: The Group identifies variable consideration associated with unbilled energy. Although, this concept is currently recognized as revenue, it is expected to change the method to quantify it. In addition, considering the collectability criteria are met for those contracts, there is a significant financing component concerning contracts with customers with payment agreements. These agreements allow the customers to pay in arrears (ranging from 8 to 120 months). The practical expedient to not adjust the transaction price for the time value of money cannot be used for payment terms which establish that the period between performance and payment for that performance is more than one year. Another impact is the determination of the discount rate. This rate should reflect the individual credit risk of the specific customer. To date, the discount rate used is that published quarterly by the Regulator, Comisión Nacional de Energía Eléctrica (“CNEE”).
|
· |
Allocation of the transaction price: Similar to the generation business.
|
· |
Other matters: the Group expects an enhancement in the disclosures that relates to revenue. In addition, with respect to transition, the Group plans to evaluate the results of the initial quantification of the impacts of the new standard for decision-making about the transition method to be applied.
|
3) |
International Financial Accounting Standard IFRS 16 “
Leases
”
The standard replaces IAS 17 – Leases and its related interpretations. The standard's instructions annul the existing requirement from lessees to classify leases as operating or finance leases. Instead of this, for lessees, the new standard presents a unified model for the accounting treatment of all leases according to which the lessee has to recognize an asset and liability in respect of the lease in its financial statements. Similarly, the standard determines new and expanded disclosure requirements from those required at present. The standard will become effective for annual periods commencing on or after January 1, 2019, with the possibility of early adoption, so long as the Group has also early adopted IFRS 15 – Revenue from contracts with customers. The standard includes a number of alternatives for the implementation of transitional provisions, so that companies can choose one of the following alternatives at the implementation date: full retrospective implementation or implementation from the effective date while adjusting the balance of retained earnings at that date.
|
A. |
Business Combinations
|
· |
Fixed assets were valued considering the market value provided by an appraiser;
|
· |
Intangibles consider the valuation of Concessions;
|
· |
Deferred taxes were valued based on the temporary differences between the accounting and tax basis of the business combination;
|
· |
Non-controlling interests were measured as a proportional basis of the net assets identified on the acquisition date
|
· |
Intangibles consider the valuation of its Power Purchase Agreements (PPAs); and,
|
· |
Contingent liabilities were determined over the average probability established by third party legal processes.
|
B. |
Cash Generating Unit for impairment testing
|
C. |
Derivatives
|
D. |
Non-derivative financial liabilities
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Cash in banks
|
320,199
|
277,442
|
||||||
Time deposits (a)
|
6,436
|
106,511
|
||||||
Cash and cash equivalents for purposes of the statement of cash flows
|
326,635
|
383,953
|
(a) |
Time deposits corresponds to short-term investments made for periods ranging from one day to three months, depending on immediate cash requirements of the Group, and earn interest at short-term deposit rates in US Dollars and other currencies ranging from 0.01% to 4.00% per annum.
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Short-term bank deposits (a)
|
—
|
50,000
|
||||||
Restricted Cash (b)
|
89,475
|
251,955
|
||||||
89,475
|
301,955
|
|||||||
Other
|
70
|
6,747
|
||||||
89,545
|
308,702
|
(a) |
As at December 31, 2015, corresponds to 180-day time deposits set by Inkia Americas Holdings Ltd from the proceeds of the Inkia Holdings Limited (“Acter sale”).
|
(b) |
Corresponds to amounts held in escrow accounts as collateral for loans and contractual obligations, such as debt service reserve accounts and time deposits that guarantee letters of credit. They earn interest at market interest rates of 0.01% to 6.2%. As at December 31, 2015, it included mainly $117 million in I.C. Power Distribution Holdings Pte. Ltd. for the acquisition of Energuate and $50 million of distributions received by I.C. Power Israel Ltd. (“ICPI”) for the payment of mezzanine Loan-Tranch A made in January 2016..
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Trade Receivables
|
285,100
|
123,377
|
||||||
Less – allowance for doubtful debts
|
(568
|
)
|
(104
|
)
|
||||
284,532
|
123,273
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Government agencies (a)
|
14,677
|
23,267
|
||||||
Insurance claims (b)
|
8,809
|
3,944
|
||||||
Advances to suppliers
|
141
|
306
|
||||||
Transmission line sale (c)
|
4,200
|
—
|
||||||
Transaction costs Energuate
|
1,903
|
—
|
||||||
Derivative instruments
|
1,831
|
—
|
||||||
Selective consumption tax on heavy fuel oil (d)
|
940
|
—
|
||||||
Prepaid expenses
|
6,039
|
9,489
|
||||||
Other receivables
|
11,233
|
8,254
|
||||||
49,773
|
45,260
|
(a) |
The balance corresponds mainly to the VAT incurred in the construction of CDA and Samay I (“Puerto Bravo”) projects. Both projects have the tax benefit of recovering the VAT incurred during the construction stage on a regular basis.
|
(b) |
As of December 31, 2016, it corresponds to the accounts receivables recorded in Samay I and Corinto in relation to its insurance claims for property damage and business interruption by $8 million and $750 thousand, respectively. As of December 31, 2015, it corresponds to the accounts receivables recorded in Amayo II and Cobee related to its insurance claims for Business Interruption and for property damage by $2 million and $2 million, respectively.
|
(c) |
As of December 31, 2016, it corresponds to the sale of the transmission line of a Corinto and Amayo I to Empresa Nacional de Transmision Electrica (“ENATREL”).
|
(d) |
During 2016, the Dominican Republic Government, enacted the Decree No. 275-16 which establishes a system of reimbursement of Selective Consumption Tax on fossil fuels and petroleum products to individual or legal entities, including generation companies. The Decree sets out a payment in advance for fuels purchased which will be reimbursed as they are consumed.
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Fuel (a)
|
42,105
|
5,786
|
||||||
Spare parts (b)
|
49,554
|
44,565
|
||||||
91,659
|
50,351
|
(a) |
The plants in El Salvador, Nicaragua, Guatemala, Jamaica and Dominican Republic consume heavy fuel, and the plants in Chile and Samay I in Peru consume diesel for the generation of electric energy. These plants must purchase fuel in the international market and import it into the respective countries. As of December 31.2016, $30 million corresponds to Samay I’s diesel inventory. According to its Concession agreement, Samay I must keep the equivalent of 15 days of fuel autonomy as cold reserve. The plants must take into consideration demand for the electric energy, available supply and transportation cost and timing when purchasing fuel.
|
(b) |
Corresponds to spare parts held in storage to be used in maintenance work.
|
A. |
Condensed information regarding significant associated companies
|
1. |
Condensed financial information with respect to the statement of financial position
|
ZIM
|
Qoros*
|
|||||||||||||||
As at December 31
|
||||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
$ thousands
|
||||||||||||||||
Principal place of business
|
International
|
China
|
||||||||||||||
Proportion of ownership interest
|
32%
|
|
32%
|
|
50%
|
|
50%
|
|||||||||
Current assets
|
465,892
|
616,279
|
259,804
|
235,084
|
||||||||||||
Non-current assets
|
1,237,740
|
1,296,035
|
1,273,862
|
1,430,156
|
||||||||||||
Current liabilities
|
(530,842
|
)
|
(610,933
|
)
|
(773,946
|
)
|
(888,354
|
)
|
||||||||
Non-current liabilities
|
(1,273,447
|
)
|
(1,222,639
|
)
|
(695,484
|
)
|
(746,740
|
)
|
||||||||
Non-controlling interests
|
(3,125
|
)
|
(3,976
|
)
|
—
|
—
|
||||||||||
Total net assets attributable to the Group
|
(103,782
|
)
|
74,766
|
64,236
|
30,146
|
|||||||||||
Share of Group in net assets
|
(33,210
|
)
|
23,925
|
32,118
|
15,073
|
|||||||||||
Adjustments:
|
||||||||||||||||
Excess cost
|
114,953
|
177,360
|
—
|
—
|
||||||||||||
Loans
|
—
|
—
|
55,798
|
109,393
|
||||||||||||
Financial guarantee
|
—
|
—
|
29,677
|
34,263
|
||||||||||||
Book value of investment
|
81,743
|
201,285
|
117,593
|
158,729
|
* |
Qoros is a joint venture (See Note 10.C.b). The current assets include cash and cash equivalent of $67 million (2015: $40 million). The current and non-current liabilities excluding trade and other payables and provisions amount to $1.1 billion (2015: $1.2 billion).
|
2. |
Condensed financial information with respect to results of operations
|
ZIM
|
Tower*
|
Qoros***
|
Generandes**
|
|||||||||||||||||||||||||||||||||
For the year ended December 31
|
||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2014
|
2015
|
2014
|
2016
|
2015
|
2014
|
2014
|
||||||||||||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||||||||||||||
Revenues
|
2,539,296
|
2,991,135
|
1,667,107
|
461,778
|
828,008
|
377,456
|
232,114
|
138,260
|
193,000
|
|||||||||||||||||||||||||||
(Loss) / income ****
|
(168,290
|
)
|
2,253
|
(72,515
|
)
|
(737
|
)
|
24,723
|
(285,069
|
)
|
(392,427
|
) |
(349,612
|
) |
29,628
|
|||||||||||||||||||||
Other comprehensive (loss) / income ****
|
(12,351
|
)
|
(1,948
|
)
|
2,399
|
—
|
(8,287
|
)
|
7
|
(19
|
)
|
(25
|
)
|
—
|
||||||||||||||||||||||
Total comprehensive (loss) / income
|
(180,641
|
)
|
305
|
(70,116
|
)
|
(737
|
)
|
16,436
|
(285,062
|
)
|
(392,446
|
)
|
(349,637
|
) |
29,628
|
|||||||||||||||||||||
Kenon’s share of comprehensive
|
||||||||||||||||||||||||||||||||||||
(loss) / income
|
(57,805
|
)
|
98
|
(22,437
|
)
|
(189
|
)
|
4,696
|
(142,531
|
)
|
(196,223
|
) |
(174,818
|
) |
11,554
|
|||||||||||||||||||||
Adjustments
|
9,856
|
9,418
|
9,665
|
(609
|
)
|
13,687
|
(3
|
)
|
—
|
12
|
(12
|
)
|
||||||||||||||||||||||||
Kenon’s share of comprehensive
|
||||||||||||||||||||||||||||||||||||
(Loss) / Income presented in the books
|
(47,949
|
)
|
9,516
|
(12,772
|
)
|
(798
|
)
|
18,383
|
(142,534
|
)
|
(196,223
|
)
|
(174,806
|
) |
11,542
|
|||||||||||||||||||||
* |
Distributed as dividend-in-kind in July 2015 (see Note 10.C.c). Results of operations for 2015 corresponds to the six months ended June 30, 2015.
|
** |
Sold in 2014.
|
*** |
Qoros is a joint venture (See Note 10.C.b). The depreciation and amortization, interest income, interest expense and income tax expenses recorded by Qoros during the year were $119 million, $2 million, $63 million and $37 thousand (2015: $75 million, $2 million, $2 million and $92 thousand; 2014: $32 million, $3 million, $35 million and $86 thousand) respectively.
|
**** |
Excludes portion attributable to non-controlling interest.
|
Associated Companies
|
||||||||||||
As at December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Book value of investments as at December 31
|
8,897
|
9,008
|
||||||||||
Share of Group in income
|
939
|
123
|
8,334
|
|||||||||
Share of Group in other comprehensive (loss)/income
|
-
|
-
|
(10,398
|
)
|
||||||||
Share of Group in total comprehensive (loss)/income
|
939
|
123
|
(2,064
|
)
|
C. |
Additional information
|
a. |
ZIM
|
1. |
Upon completion of the debt arrangement in ZIM, on July 16, 2014, the Group declined to a rate of holdings of 32% of ZIM’s equity and as a result it ceased to control ZIM. Commencing from this date, IC presents its investment in ZIM as an associated company. ZIM’s results up to the completion date of the debt arrangement, together with the income due to loss of control and the loss due to waiving all ZIM’s debts, were presented separately in the consolidated profit and loss statements in the category “profit for the year from discontinued operations”.
|
2. |
The container shipping industry is dynamic and volatile and has been marked in recent years by instability as a result of a prolonged global economic crisis, continued deterioration of market environment which is characterized by slower growth of demand and worsening overcapacity combined with increased uncertainty due to the realigning of global alliances. This situation combined with carriers' ambitions to increase and protect their market share led freight rates to fall sharply in most of the trades, mainly since the second half of 2015. The first half of 2016 continued to be very challenging. Container freight rates hit historical lows across major trades, as new vessel capacity was added, while market demand remained weak. During the second half of 2016, freight rates have increased in certain trades, following a filing for court receivership by one of the top ten companies in the industry.
|
(i) |
ZIM approached some of its creditors and lessors of vessels and equipment, for the purpose of rescheduling payments.
|
a. |
Deferral of payments in a total amount of approximately $116 million (the "Deferred Amounts"), during a period of up to 12 months starting on September 30, 2016. The repayment of the Deferred Amounts will begin as from January 1, 2018 on a straight line basis and will end on December 31, 2020 (the "Repayment Period"). In case any of the respective agreement expires before the end of the Repayment Period, the unpaid balance of Deferred Amounts will be paid in full upon expiration.
|
b. |
The Deferred Amounts bear interest, at an annual rate of LIBOR + 2.8% paid quarterly in cash.
|
c. |
ZIM granted security over its rights and interests derived from certain of its receivables, for securing the repayment of the Deferred Amounts. The balance of the secured Deferred Amounts as of December 31, 2016 amounted to $41 million.
|
d. |
With respect to excess cash, as defined in the rescheduling agreement, a mechanism of mandatory prepayments of the abovementioned rescheduled amounts and their related accrued interest, will apply.
|
(ii) |
ZIM obtained amendments to its financial covenants. Accordingly, below are the current financial covenants of ZIM:
|
1) |
Fixed Charge Cover ratio - The required ratio will be assessed on March 31, 2018 onwards, and will gradually increase from 0.78:1 as required on March 31, 2018 to 0.99:1 as required on March 31, 2019 and remain at that level thereafter.
|
2) |
Total Leverage ratio - The required ratio will be assessed on March 31, 2018 onwards, and will gradually decrease from 23.69:1 as required on March 31, 2018 to 6.64:1 as required on December 31, 2018 and remain at that level thereafter.
|
3) |
Minimum Liquidity – This covenant was amended as from March 31, 2016 to include all cash and cash equivalents available to ZIM without any restrictions. In addition, during 2016 and through (and including) September 30, 2016, ZIM was required to stand a minimum liquidity of $150 million. At December 31, 2016 ZIM is in compliance with its financial covenants with liquidity amounting to $182 million (Minimum Liquidity required is $125 million).
|
3. |
The recent trends in the shipping industry, in particular the uncertainty of global markets due to continued conflicts in Middle East, continued decline in trade volumes and freight rates, vessel capacity oversupply, rebalancing of the Chinese economy away from manufacturing and exports towards domestic consumption, and the Panama Canal expansion have an adverse effect on ZIM’s results.
|
A. |
The implied EV/EBITDA range based on the indicative range of fair values for Kenon’s 32% stake in ZIM and the actual EBITDA for the 12-month to March 31, 2016 and the 12-month to June 30, 2016; and,
|
B. |
The implied EV/EBITDA range based on the indicative range of fair values for Kenon’s 32% stake in ZIM and the estimated sustainable EBITDA computed based on a 5% margin and actual revenue for the 12-month to March 31, 2016. The estimated maintainable margin was based on a 30% discount applied to analyst estimate of the industry margin.
|
4. |
In 2015, ZIM recognized an impairment of the vessels held for sale in an amount of $7 million as impairment under other operating expenses.
|
5. |
As part of the July 2014 group debt restructuring, ZIM undertook to scrap eight vessels during the period of 16 months from the effective date of the restructuring. In 2015, ZIM disposed two vessels, and obtained an extension through December 16, 2015, to dispose the last vessel. As of December 31, 2015 all of such vessels were disposed. Upon the effective date of the restructuring, those vessels were classified as held for sale in ZIM’s report and as a result, an impairment loss in an amount of $110 million was recorded under other operating expenses in ZIM’s report (as included in the Day 1 Effect).
|
6. |
During 2015, ZIM sold all of its holdings in an associated company which resulted in a disposal gain of $32 million recognized in ZIM’s financial statements. Kenon's share of the disposal gain is $10 million and is recognized in share of net income and losses from associated companies.
|
7. |
During 2016, ZIM sold a portion of its holdings in an associated company and ceased to have significant influence over such investee. ZIM recognized a disposal gain in an amount of $16 million, Kenon's share of the disposal gain is $5 million and is recognized in share of net income and losses from associated companies.
|
b. |
Qoros Automotive Co. Ltd. (“Qoros”)
|
1. |
As at December 31, 2016, the Group holds, through a wholly-owned and controlled company, Quantum (2007) LLC (“Quantum”) the equity interest of Qoros in a 50/50 agreement with a Chinese vehicle manufacturer – Chery Automobiles Limited (“Chery”), which is engaged in manufacture of vehicles using advanced technology, and marketing and distribution of the vehicles worldwide under a quality brand name.
|
2. |
As at December 31, 2016, Kenon’s investment in Qoros amounts to $117 million (December 31, 2015 – $159 million).
|
3. |
In January and February 2016, Kenon and Wuhu Chery each, through Quantum, a Kenon subsidiary, provided a RMB275 million ($42 million) convertible loan to Qoros to support its working capital requirements.
|
4. |
Qoros incurred a net loss of RMB 1.9 billion (approximately $284 million) and had net current liabilities of approximately RMB 3.57 billion (approximately $515 million) for the year ended December 31, 2016 (RMB 2.48 billion (approximately $372 million) and RMB 4.24 billion (approximately $610 million) as of December 31, 2015 respectively).
|
5. |
Ansonia Loans
|
a. |
Overview
|
Date Granted
|
RMB million
|
Plus certain interest
|
Convertible into Equity
Discount Rate 1 |
Loan Transfer Date from
Quantum to Qoros 2 |
Tranche 1 / Apr 2016
|
150
|
6%
|
10%
|
May 20, 2016
|
Tranche 2 / Apr 2016
|
150
|
June 28, 2016
|
||
Tranche 3 / Sep 2016
|
150
|
25%
|
September 6, 2016
|
|
Total
|
450
($72 million) |
b. |
Repayment of the Ansonia loans
|
i. |
Ansonia loans to Quantum are non-recourse to Kenon, and limited recourse to Quantum. Quantum’s obligations to repay these loans when Quantum receives loan repayments from Qoros; or Quantum sells all or portion of its interest in Qoros.
|
ii. |
Qoros has agreed to secure and undertaken to enter into the pledge for the Quantum and Wuhu Chery loans with certain collateral. The pledge is subjected to approvals to be received. Qoros' pledge of this collateral will be released upon a conversion of the shareholder loans into equity (as described below) or upon repayment.
|
iii. |
Quantum agreed to assign its rights, title and interests in the collateral securing these loans to Ansonia.
|
iv. |
Ansonia loans can be repaid by Quantum without penalty or premium prior to the conversion into Equity of Quantum.
|
c. |
Conversion of the Ansonia loans into Equity (“Conversion”)
|
6. |
Financial Guarantees Provisions in 2016
|
7. |
Financial Guarantees Release from 2016
|
a. |
Set forth below is an overview of the guarantees provided by Kenon in respect of Qoros' debt as of December 31, 2016:
|
Date Granted
|
Qoros Credit Facility
(EXIM Bank loan facility) |
Kenon Maximum Guarantee Obligation prior to Guarantee Release described above
|
Kenon Maximum Guarantee Obligation after Guarantee Release
|
|
RMB million
|
||||
|
Plus certain interest and fees
|
|||
Spin-Off / November 2015
|
3,000
|
750
|
475
($69 million)
1,2
|
-
|
May / November 2015
|
700
|
350
3
|
350
($51 million)
3
|
60
3
|
Total
4
|
1,100
($160 million)
1,2
|
825
($120 million)
1,2
|
60
($9 million)
3
|
1. |
In the event that Chery’s liability under its guarantee exceeds RMB1.5 billion, Kenon has committed to negotiate with Chery in good faith to find a solution so that Kenon’s and Chery’s liabilities for the indebtedness of Qoros under this credit facility are equal in proportion. This is subject to the reduction of Kenon’s back-to-back guarantee obligations by one-third as described above.
|
2. |
Following the reduction in back-to-back guarantee obligations of Kenon as described above, Kenon’s maximum guarantee obligations (subject to certain obligations to negotiate fees and interest.) in respect of Qoros’ RMB3 billion facility have been reduced to RMB500 million. Pursuant to the Ansonia Commitment described above, Ansonia has agreed to pay up to RMB25 million (approximately $4 million) to Kenon in certain circumstances in the event that Kenon is required to make payments on its back-to-back guarantees under the RMB3 billion facility; any payment by Ansonia would be made only after all obligations under Kenon’s back-to-back guarantees in excess of the amount of the Ansonia Commitment have been satisfied. Giving effect to the Ansonia Commitment, Kenon’s effective maximum guarantee obligations are RMB475 million.
|
3. |
In the event that Chery is obligated under its guarantee of the EXIM Bank loan facility to make payments that exceed Kenon’s obligations under the guarantee, Kenon and Chery have agreed to try to find an acceptable solution, but without any obligation on Kenon to be liable for more than the amounts set forth in the table above.
|
4. |
Table does not include pledges. Quantum has pledged a significant portion of its Qoros shares to EXIM Bank to secure Qoros’ obligations under the RMB1.2 billion EXIM Bank facility. Quantum has also pledged Qoros shares to Chery as described above. (For further information, See Note 10.C.b.8)
|
8. |
Financial Guarantees Release from 2017
|
Loans
|
Timing
|
Amount of Loans to Qoros
|
Amount of Guarantee Obligations Prior to Investment
|
Release of Kenon Guarantees to Chery
|
Remaining Guarantee Obligations Post-Investment
|
Pledge of Qoros Shares in relation to Investment
|
|
|
in RMB million
|
||||
First Tranche
|
March 2017
|
388.5
|
850
1
|
425
3
|
425
|
5.17%
|
Second Tranche
|
At Kenon's discretion
|
388.5
|
425
|
425
3
|
—
|
5.17%
|
Total
|
|
777
|
—
|
850
3
|
—
|
10.3%
2
|
9. |
Background of Financial Guarantees
|
a. |
In July 2012, Chery provided a guarantee to the banks, in the amount of RMB1.5 billion ($242 million), in relation to an agreement with the banks to provide Qoros a loan, in the amount of RMB3 billion ($482 million). In November 2015, Kenon has provided back-to-back guarantees to Chery of RMB750 million (approximately $115 million) in respect of certain of Qoros’ indebtedness and has committed to negotiate with Chery in good faith to find a solution so that Kenon’s and Chery’s liabilities for the indebtedness of Qoros under Qoros’ RMB3 billion credit facility are equal in proportion; Kenon has similarly agreed to try to find an acceptable solution in respect of Kenon’s and Chery’s liabilities for the indebtedness of Qoros under Qoros’ 1.5 RMB billion facility, but without any obligation on Kenon to be liable for more than the amount set forth in its back-to-back guarantee to Chery. As a result, if Qoros is unable to meet its operating expenses or is unable to comply with the terms of certain of its debt agreements, Kenon may be required to make payments under its guarantees to Chery. In a back-to-back arrangement Kenon committed to Chery to pay half of every amount it will be required to pay with respect to the above-mentioned guarantee (“the 2012 Guarantee"). The fair value of the guarantee has been recorded in the financial statements.
|
b. |
On May 12, 2015, Qoros has signed a Consortium Loan Agreement with the Export-Import Bank of China, and China Construction Bank Co., LTD, Suzhou Branch, concerning the Project of Research and Development of Hybrid Model (“Loan Agreement”), for an amount of RMB700 million ($108 million) or in USD not exceeding the equivalent to RMB480 million ($78 million) (the “Facility”).
|
c. |
On June 15, 2015, this Facility was secured by Chery Automobile Co., Ltd (“Chery Guarantee Deed”) and pledged with Qoros’ 90 vehicle patents with an appraisal value of minimum RMB3.1 billion ($0.5 billion). The Loan Agreement’s term of 102 months bears a 5-years interest rate quoted by the People’s Bank of China in RMB at LIBOR+10%, or in USD at LIBOR+3.50% per annum.
|
d. |
On May 15, 2015, Kenon and Chery each provided a RMB400 million ($65 million) loan to Qoros to support its ongoing development. RMB25 million ($5 million) of each loan can be converted into equity on conditions set out in the agreement. As a result, Kenon’s ownership percentage in Qoros will not increase upon Qoros’ full, or partial, conversion of Kenon’s RMB400 million ($65 million) shareholder loan into equity.
|
e. |
On July 31, 2014, in order to secure additional funding for Qoros of approximately RMB 1.2 billion ($200 million as of August 7, 2014) IC pledged a portion of its shares (including dividends derived therefrom) in Qoros, in proportion to its share in Qoros’s capital, in favor of the Chinese bank providing Qoros with such financing. Simultaneously, the subsidiary of Chery that holds Chery’s rights in Qoros also pledged a proportionate part of its rights in Qoros. Such financing agreement includes, inter alia, liabilities, provisions regarding covenants, events of immediate payment and/or early payment for violations and/or events specified in the agreement. The lien agreement includes, inter alia, provisions concerning the ratio of securities and the pledging of further securities in certain circumstances, including pledges of up to all of Quantum’s shares in Qoros (or cash), provisions regarding events that would entitle the Chinese Bank to exercise the lien, certain representations and covenants, and provisions regarding the registration and approval of the lien.
|
10. |
Business Plans
|
a. |
In September 2014, Qoros’ board of directors reviewed a business development plan for the next ten years. Subsequently, Qoros’ board of directors approved a five-year business plan, which reflected lower forecasted sales volumes and assumed the minimal level of capital expenditure necessary for such sales volumes. As a result, Qoros management performed impairment tests in October 2015 and February 2016. In March 2017, Qoros’ board of directors approved a new business development plan for the next five years. As a result, Qoros management performed impairment tests in March 2017 on Qoros’ operating assets as of December 31, 2016 and intangible assets.
|
c. |
Tower
|
1. |
In March 2015, Tower accelerated the conversion of $80 million of its outstanding Series F Bonds into ordinary shares of Tower. As a result of the issuance of shares, Kenon's interest in Tower was reduced from 29% to 23% of Tower’s equity and Kenon realized a dilution gain of $32 million.
|
2. |
On May 27, 2015, Kenon’s shareholders approved a capital reduction, contingent upon the approval of the High Court of the Republic of Singapore, to enable Kenon to distribute, on a pro rata basis, some, or all, of the 18,030,041 ordinary shares of Tower held by Kenon, as well as 1,669,795 ordinary shares of Tower underlying the 1,669,795 Series 9 Warrants of Tower held by Kenon, to holders of Kenon’s ordinary shares. On June 25, 2015, the High Court of the Republic of Singapore approved the reduction of Kenon’s issued share capital, enabling Kenon to declare a distribution of some, or all, of its interest in Tower by distribution in specie. On June 30, 2015, the investment in Tower was reclassified to Assets held for distribution.
|
3. |
On July 7, 2015, Kenon’s board of directors declared a pro rata distribution (the “Distribution”) in specie of 18,030,041 ordinary shares of Tower (the “Tower Shares”) to Kenon’s shareholders of record as of the close of trading on July 20, 2015 (the “Record Date”). The Distribution occurred on July 23, 2015 (the “Distribution Date”) and is one of the first key steps in the implementation of Kenon’s strategy, which provided Kenon Shareholders with direct access to Tower, which Kenon believes is in the best interests of its shareholders.
|
4. |
The Tower Shares to be distributed in the Distribution represent all of the shares in Tower owned by Kenon, excluding the 1,669,795 shares in Tower underlying certain warrants held by Kenon. As of July 7, 2015, Kenon had 53,682,994 ordinary shares outstanding. Accordingly, each Kenon Shareholder as of the Record Date received approximately 0.335861 of a Tower Share for every Kenon Share held by such shareholder as of the Record Date. The fair value of the distribution in kind amounts to $255 million. As a result of this distribution, the Group recognized a gain from distribution of dividend in kind of $210 million. The gain arose from the difference between the fair value of the distribution and the carrying amount of the investment as required by IFRIC 17
Distributions of non-cash assets to owners
.
|
5. |
After the distribution, Kenon beneficially owned 1,669,795 Warrants representing approximately 2.0% of outstanding Ordinary Shares of Tower. On August 5, 2016, Kenon sold 1,699,795 Series 9 Warrants of Tower for proceeds of approximately $11.4 million.
|
d. |
Generandes Peru S.A
|
D. |
Details regarding dividends received from associated companies
|
For the Year Ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
From associated companies
|
743
|
4,487
|
32,227
|
E. |
Restrictions
|
A. |
Investments
|
1. |
I.C. Power
|
a. |
Subsidiaries acquired in 2016
|
$ thousands
|
||||
Cash consideration paid
|
242,536
|
|||
Deferred payment
|
23,750
|
|||
Total cash consideration paid
|
266,286
|
$ thousands
|
||||
Cash consideration paid
|
266,286
|
|||
Cash and cash equivalents acquired
|
(60,227
|
)
|
||
Net cash outflow used on acquisition
|
206,059
|
Note
|
$ thousands
|
|||||||
Property, plant and equipment
|
13.A
|
392,495
|
||||||
Intangibles
|
14.A
|
|
195,148
|
|||||
Deferred income tax assets, net
|
20,289
|
|||||||
Trade receivables, net
|
100,508
|
|||||||
Cash and cash equivalents
|
60,227
|
|||||||
Other assets
|
22,457
|
|||||||
Loan from bank and others
|
(288,290
|
)
|
||||||
Deferred income tax liabilities
|
(54,642
|
)
|
||||||
Trade payables
|
(108,193
|
)
|
||||||
Guarantee deposits from customers
|
(51,072
|
)
|
||||||
Other liabilities
|
(39,418
|
)
|
||||||
Fair value of total identifiable net assets acquired
|
249,509
|
iii. |
Measurement of fair values
|
§ |
Fixed assets were valued considering the market value provided by an appraiser;
|
§ |
Intangibles consider the valuation of its Concessions;
|
§ |
Deferred taxes were valued based on the temporary differences between the accounting and tax basis of the business combination; and,
|
§ |
Non-controlling interests were measured as a proportional basis of the net assets identified on the acquisition date.
|
iv. |
Goodwill
|
$ thousands
|
||||
Total consideration transferred
|
266,286
|
|||
Non-controlling interest
|
20,325
|
|||
Fair value of identifiable net assets
|
(249,509
|
)
|
||
Goodwill*
|
37,102
|
v. |
Recognition of revenues and profit or loss
|
b. |
Subsidiaries acquired in 2015
|
1. |
Advanced Integrated Energy Ltd.
|
i. |
A business combination in the amount of NIS 36 million ($9 million) as follows: (i) On August 10, 2015, after fulfilling the conditions precedent contemplated in the aforementioned agreement, I.C. Power completed the acquisition of AIE and paid NIS 1.8 million (approximately $460 thousand) to Hadera Paper Ltd. for the acquisition of the shares. (ii) I.C. Power through AIE paid NIS 34 million (approximately $9 million) for the repayment of the loan between Hadera Paper Ltd. and its former shareholder.
|
$ thousands
|
||||
Property, plant and equipment
|
8,981
|
|||
Intangible
|
464
|
|||
Deferred income tax liabilities
|
( 123
|
)
|
||
Total identifiable net assets acquired
|
9,322
|
|||
Total consideration
|
( 9,441
|
)
|
||
Goodwill
|
119
|
ii. |
AEI acquired of Hadera Paper’s energy center in the aggregate amount of NIS 24 million (approximately $6 million). The Hadera Paper’s energy center generates electricity with a 18MW steam turbine.
|
c. |
During 2014, I.C. Power acquired the following companies:
|
1. |
AEI Nicaragua Holdings Ltd., AEI Jamaica Holdings Ltd.
|
2. |
AEI Jamaica Holdings Ltd.
|
3. |
Surpetroil S.A.S (“Surpetroil”)
|
4. |
AEI Guatemala Holdings Ltd.
|
d. |
Identifiable assets acquired and liabilities assumed
|
1. |
The following table summarizes the amounts of the fair values of the identifiable assets acquired and liabilities assumed at their respective acquisition dates:
|
AEI Nicaragua
|
AEI Jamaica
|
Surpetroil
|
AEI Guatemala
|
Total
|
||||||||||||||||
$ thousands
|
||||||||||||||||||||
Property, plant and equipment
|
157,211
|
39,585
|
15,173
|
60,896
|
272,865
|
|||||||||||||||
Intangible
|
20,783
|
3,305
|
5,168
|
925
|
30,181
|
|||||||||||||||
Deferred income tax assets
|
2,375
|
179
|
201
|
76
|
2,831
|
|||||||||||||||
Trade receivables
|
29,072
|
5,998
|
900
|
31,939
|
67,909
|
|||||||||||||||
Other assets
|
40,716
|
24,325
|
1,835
|
38,777
|
105,653
|
|||||||||||||||
Short-term borrowings
|
—
|
(1,722
|
)
|
(2,361
|
)
|
(17,500
|
)
|
(21,583
|
)
|
|||||||||||
Long-term debt
|
(115,241
|
)
|
(10,199
|
)
|
(2,390
|
)
|
(23,021
|
)
|
(150,851
|
)
|
||||||||||
Deferred income tax liabilities
|
(33,722
|
)
|
(1,102
|
)
|
(2,671
|
)
|
(7,550
|
)
|
(45,045
|
)
|
||||||||||
Other liabilities
|
(16,804
|
)
|
(9,532
|
)
|
(2,901
|
)
|
(29,181
|
)
|
(58,418
|
)
|
||||||||||
Non-controlling interest
|
(30,618
|
)
|
—
|
(5,182
|
)
|
—
|
(35,800
|
)
|
||||||||||||
Fair value of net assets acquired
|
53,772
|
50,837
|
7,772
|
55,361
|
167,742
|
|||||||||||||||
Fair value of pre-existing investment
|
—
|
(6,044
|
)
|
—
|
—
|
(6,044
|
)
|
|||||||||||||
Total consideration
|
(30,121
|
)
|
(20,677
|
)
|
(18,000
|
)
|
(34,918
|
)
|
(103,716
|
)
|
||||||||||
Gain on bargain purchase
|
23,651
|
24,116
|
—
|
20,443
|
68,210
|
|||||||||||||||
Goodwill*
|
—
|
—
|
10,228
|
—
|
10,228
|
|||||||||||||||
Cash consideration
|
30,121
|
20,677
|
12,000
|
34,918
|
97,716
|
|||||||||||||||
Consideration retained by I.C. Power
|
—
|
—
|
6,000
|
—
|
6,000
|
|||||||||||||||
Total consideration transferred
|
30,121
|
20,677
|
12,000
|
34,918
|
97,716
|
|||||||||||||||
Cash and cash equivalent acquired
|
(19,310
|
)
|
(5,371
|
)
|
(168
|
)
|
(2,881
|
)
|
(27,730
|
)
|
||||||||||
Net cash flow on acquisition
|
10,811
|
15,306
|
11,832
|
32,037
|
69,986
|
2. |
Measurement of fair values
|
· |
Fixed assets were valued considering the market value established by an appraiser;
|
· |
Intangibles consider the valuation of its Power Purchase Agreements (PPAs);
|
· |
Contingent liabilities were determined over the average probability established by third party legal processes;
|
· |
Deferred tax was valued over the temporary differences between the accounting and tax basis of the business combination; and,
|
· |
Non-controlling interest was calculated over a proportional basis of the net assets identified on the acquisition date.
|
3. |
Gain of bargain purchase
|
· |
Seller´s need to complete transaction.
|
· |
Lack of alternative buyers.
|
· |
Regions low interest from international power players.
|
4. |
Recognition of Revenues and Profit or Loss
|
2. |
I.C. Green
|
a. |
On December 9, 2014, I.C. Green Energy (“ICG”) signed an agreement for the sale of all its holdings (about 69%) in the shares of Petrotec AG (“Petrotec”), a public company traded on the Frankfurt stock exchange, to the Renewable Energy Group (“REG”), a public company traded on the NASDAQ. As part of the agreement, REG paid ICG in exchange for Petrotec’s shares, the amount of $20.9 million, by means of an issuance of shares of REG, along with payment of an additional amount in cash, of $15.8 million, in respect of the balance of loans and accrued interest ICG granted to Petrotec.
|
b. |
In 2014, due a lack of sufficient sources of financing for 2015, the Board of Directors of HelioFocus decided to reduce HelioFocus’ activities and to maintain only a minimum number of personnel until new investors are recruited.
|
c. |
As of December 31, 2016, ICG held 90.85% of the shares of Primus Green Energy Inc. (“PGE”). In 2016, ICG granted PGE additional $7.5 million as convertible bridge financing agreement. On December 10, 2016, all of the convertible loans including interest have been consolidated to a convertible bridge financing agreement in the amount of $26 million with interest of 7% annually and will be repayable on June 30, 2017.
|
d. |
PGE’s future is highly dependent on combination of factors, such as the timeliness and successful completion of additional financing; the success of its research and development activities; designing, constructing and operating successful production plants; and continued accessibility to funding from investment agreement with ICG and subject to price of available technologies and energy sources. As a result of above uncertainties, ICG decided to write-off its goodwill in PGE in the amount of $6 million in 2015.
|
3. |
I.C. Power Pte Ltd (now known as I.C. Power Ltd)
|
B. |
The following table summarizes the information relating to each of the Group’s subsidiaries in 2016 and 2015 and combined entities in 2014 that has material NCI:
|
As at and for the year ended December 31
|
||||||||||||||||||||||||||||||||||||||||||||||||
2016
|
2015
|
2014
|
||||||||||||||||||||||||||||||||||||||||||||||
Samay
I.S.A
|
Nicaragua Energy Holding *
|
Kallpa Generacion S.A.
|
Cerro del Aguila S.A.
|
Samay
I.S.A
|
Nicaragua Energy Holding
|
Kallpa Generacion S.A.
|
Cerro del Aguila S.A.
|
Samay
I.S.A
|
Nicaragua Energy Holding
|
Kallpa Generacion S.A.
|
Cerro del Aguila S.A.
|
|||||||||||||||||||||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||||||||||||||||||||||||||
NCI percentage
|
25.10
|
%
|
35.42
|
%
|
25.10
|
%
|
25.10
|
%
|
25.10
|
%
|
35.42
|
%
|
25.10
|
%
|
25.10
|
%
|
25.10
|
%
|
35.42
|
%
|
25.10
|
%
|
25.10
|
%
|
||||||||||||||||||||||||
Current assets
|
75,485
|
41,630
|
108,246
|
53,843
|
47,766
|
43,390
|
92,120
|
23,841
|
138,153
|
52,850
|
83,954
|
128,242
|
||||||||||||||||||||||||||||||||||||
Non-current assets
|
380,947
|
144,313
|
611,928
|
949,440
|
344,052
|
172,917
|
638,325
|
847,015
|
102,668
|
172,240
|
645,927
|
662,055
|
||||||||||||||||||||||||||||||||||||
Current liabilities
|
(73,846
|
)
|
(26,053
|
)
|
(55,323
|
)
|
(85,935
|
)
|
(36,075
|
)
|
(22,044
|
)
|
(188,291
|
)
|
(25,909
|
)
|
(18,713
|
)
|
(23,376
|
)
|
(153,302
|
)
|
(25,138
|
)
|
||||||||||||||||||||||||
Non-current liabilities
|
(311,030
|
)
|
(100,834
|
)
|
(511,277
|
)
|
(618,219
|
)
|
(289,560
|
)
|
(121,142
|
)
|
(356,900
|
)
|
(556,277
|
)
|
(144,679
|
)
|
(131,327
|
)
|
(405,360
|
)
|
(460,081
|
)
|
||||||||||||||||||||||||
Net assets
|
71,556
|
59,056
|
153,574
|
299,129
|
66,183
|
73,121
|
185,254
|
288,670
|
77,429
|
70,387
|
171,219
|
305,078
|
||||||||||||||||||||||||||||||||||||
Carrying amount of NCI
|
17,961
|
20,918
|
38,547
|
75,081
|
16,612
|
25,899
|
46,499
|
72,456
|
19,435
|
24,931
|
42,976
|
76,575
|
||||||||||||||||||||||||||||||||||||
Revenues
|
40,000
|
90,017
|
438,475
|
49,646
|
—
|
111,428
|
447,679
|
—
|
—
|
124,578
|
436,673
|
—
|
||||||||||||||||||||||||||||||||||||
Profit/(loss)
|
548
|
7,511
|
35,820
|
9
|
(4,049
|
)
|
14,469
|
44,088
|
(8,579
|
)
|
(311
|
)
|
4,472
|
53,090
|
6,964
|
|||||||||||||||||||||||||||||||||
Other comprehensive income/(loss)
|
4,825
|
—
|
—
|
10,449
|
(6,057
|
)
|
—
|
(53
|
)
|
(1,079
|
)
|
(245
|
)
|
—
|
1,150
|
(6,938
|
)
|
|||||||||||||||||||||||||||||||
Profit attributable to NCI
|
138
|
2,660
|
8,991
|
2
|
(1,016
|
)
|
5,125
|
11,066
|
(2,153
|
)
|
(78
|
)
|
1,584
|
13,326
|
1,748
|
|||||||||||||||||||||||||||||||||
OCI attributable to NCI
|
1,211
|
—
|
—
|
2,623
|
(1,520
|
)
|
—
|
(13
|
)
|
(271
|
)
|
(62
|
)
|
—
|
289
|
(1,742
|
)
|
|||||||||||||||||||||||||||||||
Cash flows from operating activities
|
(1,276
|
)
|
17,737
|
114,838
|
25,629
|
—
|
42,480
|
120,438
|
—
|
—
|
16,605
|
116,915
|
—
|
|||||||||||||||||||||||||||||||||||
Cash flows from investing activities
|
(60,468
|
)
|
(931
|
)
|
(16,082
|
)
|
(69,372
|
)
|
(236,207
|
)
|
(5,088
|
)
|
(13,589
|
)
|
(180,771
|
)
|
(88,644
|
)
|
19,522
|
(26,259
|
)
|
(247,724
|
)
|
|||||||||||||||||||||||||
Cash flows from financing activities excluding dividends paid to non-controlling interests
|
—
|
(4,004
|
)
|
(16,943
|
)
|
—
|
138,000
|
(26,139
|
)
|
(91,084
|
)
|
95,000
|
195,135
|
(20,445
|
)
|
(78,982
|
)
|
296,868
|
||||||||||||||||||||||||||||||
Dividends paid to non-controlling interests
|
47,088
|
(26,440
|
)
|
(88,911
|
)
|
62,823
|
—
|
(4,401
|
)
|
(7,530
|
)
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||||||||||
Effect of changes in the exchange rate on cash and cash equivalents
|
373
|
(348
|
)
|
198
|
369
|
(3,266
|
)
|
(489
|
)
|
(5,334
|
)
|
(2,929
|
)
|
(265
|
)
|
411
|
(824
|
)
|
—
|
|||||||||||||||||||||||||||||
Net increase/(decrease) in cash equivalents
|
(14,283
|
)
|
(13,986
|
)
|
(6,900
|
)
|
19,449
|
(101,473
|
)
|
6,363
|
2,901
|
(88,700
|
)
|
106,226
|
16,093
|
10,850
|
49,144
|
C. |
Restrictions
|
As at December 31 | ||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Deposits in banks and others – restricted cash
|
16,690
|
16,521
|
||||||
Long-term trade receivable
|
10,120
|
—
|
||||||
Financial derivatives not used for hedging
|
1,342
|
2,863
|
||||||
Tower-series 9 options
|
—
|
12,175
|
||||||
Income tax receivables and tax claims (1)
|
99,892
|
19,669
|
||||||
Other receivables (2)
|
48,731
|
37,247
|
||||||
176,775
|
88,475
|
(1) |
As at December 31, 2016 and 2015, the income tax receivable and tax claims – non-current distribution is as follows:
|
|
As at December 31
|
|||||||
|
2016
|
2015
|
||||||
|
$ thousands
|
|||||||
Energuate tax claim (See Note 20.B.f)
|
80,192
|
—
|
||||||
Kallpa tax claim (See Note 20.B.d)
|
9,709
|
9,550
|
||||||
Income tax credit from Nicaraguan companies
|
5,694
|
5,815
|
||||||
Income tax credit from PQP
|
3,996
|
4,304
|
||||||
Other
|
301
|
—
|
||||||
|
||||||||
|
99,892
|
19,669
|
(2) |
As of December 31, 2016 and 2015, other receivables correspond mainly to the VAT incurred in the construction of Cerro del Aguila and Samay I (“Puerto Bravo”) power plants and non-current prepaid expenses in OPC. In 2016, both power plants have the tax benefit of recovering the VAT incurred during the construction stage on a regular basis.
|
A. |
Composition
|
As at December 31, 2016
|
||||||||||||||||||||||||||||
Balance at
beginning
of year
|
Additions
|
Disposals
|
Differences in
translation
reserves
|
Acquisition as part of business combination
|
Transfers
and
Reclassifications
|
Balance at
end of
year
|
||||||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||||||
Cost
|
||||||||||||||||||||||||||||
Land, roads, buildings and leasehold improvements
|
288,538
|
7,759
|
(1,244
|
)
|
629
|
2,441
|
743,600
|
1,041,723
|
||||||||||||||||||||
Installations, machinery and equipment
|
1,840,754
|
46,652
|
(35,616
|
)
|
7,350
|
—
|
586,439
|
2,445,579
|
||||||||||||||||||||
Dams
|
138,310
|
159
|
(965
|
)
|
—
|
—
|
26,965
|
164,469
|
||||||||||||||||||||
Office furniture and equipment and motor vehicles
|
52,124
|
25,866
|
(8,958
|
)
|
12,129
|
375,063
|
(872
|
)
|
455,352
|
|||||||||||||||||||
2,319,726
|
80,436
|
(46,783
|
)
|
20,108
|
377,504
|
1,356,132
|
4,107,123
|
|||||||||||||||||||||
Plants under construction
|
1,260,375
|
217,278
|
(167
|
)
|
385
|
7,839
|
(1,354,532
|
)
|
131,178
|
|||||||||||||||||||
Spare parts for installations
|
44,299
|
20,139
|
(477
|
)
|
281
|
7,152
|
(2,540
|
)
|
68,854
|
|||||||||||||||||||
3,624,400
|
317,853
|
(47,427
|
)
|
20,774
|
392,495
|
(940
|
)
|
4,307,155
|
||||||||||||||||||||
Accumulated depreciation
|
||||||||||||||||||||||||||||
Land, roads, buildings and leasehold improvements
|
71,953
|
13,169
|
(1,434
|
)
|
48
|
—
|
1
|
83,737
|
||||||||||||||||||||
Installations, machinery and equipment
|
530,324
|
123,275
|
(16,512
|
)
|
970
|
—
|
(263
|
)
|
637,794
|
|||||||||||||||||||
Dams
|
46,764
|
1,742
|
(121
|
)
|
—
|
—
|
—
|
48,385
|
||||||||||||||||||||
Office furniture and equipment and motor vehicles
|
21,538
|
20,591
|
(2,665
|
)
|
212
|
—
|
263
|
39,939
|
||||||||||||||||||||
670,579
|
158,777
|
(20,732
|
)
|
1,230
|
—
|
1
|
809,855
|
|||||||||||||||||||||
Balance as at December 31, 2016
|
2,953,821
|
159,076
|
(26,695
|
)
|
19,544
|
392,495
|
(941
|
)
|
3,497,300
|
|||||||||||||||||||
Prepayments on account of property, plant & equipment
|
6,057
|
—
|
||||||||||||||||||||||||||
2,959,878
|
3,497,300
|
As at December 31, 2015 | ||||||||||||||||||||||||||||
Balance at
beginning of year
|
Additions
|
Disposals
|
Differences in translation reserves
|
Acquisition as part of business combination
|
Transfers and Reclassifications
|
Balance at
end of year
|
||||||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||||||
Cost
|
||||||||||||||||||||||||||||
Roads, buildings and leasehold improvements
|
280,618
|
4,792
|
(144
|
)
|
(503
|
)
|
—
|
3,775
|
288,538
|
|||||||||||||||||||
Installations, machinery and equipment
|
1,779,476
|
35,148
|
(5,775
|
)
|
(4,954
|
)
|
—
|
36,859
|
1,840,754
|
|||||||||||||||||||
Dams
|
138,260
|
—
|
(929
|
)
|
—
|
—
|
979
|
138,310
|
||||||||||||||||||||
Office furniture and equipment, motor vehicles and other equipment
|
43,381
|
9,140
|
(1,866
|
)
|
(508
|
)
|
—
|
1,977
|
52,124
|
|||||||||||||||||||
2,241,735
|
49,080
|
(8,714
|
)
|
(5,965
|
)
|
—
|
43,590
|
2,319,726
|
||||||||||||||||||||
Plants under construction
|
789,681
|
477,231
|
(176
|
)
|
(393
|
)
|
8,981
|
(14,949
|
)
|
1,260,375
|
||||||||||||||||||
Spare parts for installations
|
27,084
|
48,078
|
(116
|
)
|
(40
|
)
|
—
|
(30,707
|
)
|
44,299
|
||||||||||||||||||
3,058,500
|
574,389
|
(9,006
|
)
|
(6,398
|
)
|
8,981
|
(2,066
|
)
|
3,624,400
|
|||||||||||||||||||
Accumulated depreciation
|
||||||||||||||||||||||||||||
Roads, buildings and leasehold improvements
|
64,473
|
6,744
|
(34
|
)
|
(56
|
)
|
—
|
826
|
71,953
|
|||||||||||||||||||
Installations, machinery and equipment
|
429,499
|
102,214
|
(2,077
|
)
|
(677
|
)
|
—
|
1,365
|
530,324
|
|||||||||||||||||||
Dams
|
45,489
|
1,499
|
(224
|
)
|
—
|
—
|
—
|
46,764
|
||||||||||||||||||||
Office furniture and equipment, motor vehicles and other equipment
|
20,829
|
3,499
|
(1,661
|
)
|
(95
|
)
|
—
|
(1,034
|
)
|
21,538
|
||||||||||||||||||
560,290
|
113,956
|
(3,996
|
)
|
(828
|
)
|
—
|
1,157
|
670,579
|
||||||||||||||||||||
2,498,210
|
460,433
|
(5,010
|
)
|
(5,570
|
)
|
8,981
|
(3,223
|
)
|
2,953,821
|
|||||||||||||||||||
Prepayments on account of property, plant & equipment
|
4,577
|
6,057
|
||||||||||||||||||||||||||
2,502,787
|
2,959,878
|
B. |
Net carrying values
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Roads, buildings and leasehold improvements
|
957,986
|
216,585
|
||||||
Installations, machinery and equipment
|
1,807,785
|
1,310,430
|
||||||
Dams
|
116,084
|
91,546
|
||||||
Office furniture and equipment, motor vehicles and other equipment
|
415,413
|
30,586
|
||||||
Plants under construction
|
131,178
|
1,260,375
|
||||||
Spare parts for installations
|
68,854
|
44,299
|
||||||
3,497,300
|
2,953,821
|
(1) |
During the period ended December 31, 2016, the Group acquired assets with a cost of $319 million, mainly for the construction of the Cerro del Aguila and Samay facilities and acquired assets for an amount of $392 million in relation to Estrella Corporation BA business combination (See Note 11.A.1.a).
|
(2) |
During the period ended December 31, 2015, the Group acquired assets with a cost of $576 million and $9 million in relation to AIE business combinations (See Note 11.A.1.b).
|
(3) |
In April 2016, Kanan’s 92 MW thermal generation project reached their commercial operation (“COD”).
|
(4) |
In May 2016, the four operating units of Samay I were declared operational. In July 2016, the plant demonstrated above normal operational indicators. Personnel from Samay, Posco (“EPC Contractor”) and General Electric (“GE”) inspected the units. Those inspections revealed structural damage to three of the four plant units, as compressor and generators shafts were damaged. All four units were declared unavailable to the system. Additionally, Government entities (Ministry of Energy and Mines and “OSINERGMIN”) were informed of the force majeure event as well as the Lenders and the Insurance counterparties were informed of the occurrences.
|
(5) |
On August 3, 2016, two out of the three units of CDA were declared fully operational. On August 25, 2016, the third generating unit of CDA was declared fully operational, reaching the COD of the power plant. With the completion of this unit, CDA is now capable of generating 545MW as of December 31, 2016.
|
C. |
When there is any indication of impairment, the Group’s entities perform impairment tests for their long lived assets using fair values less cost to sell based on independent appraisals or value in use estimations, with similar assumptions as those described (Note 14.D).
|
E. |
In I.C. Power, property, plant and equipment includes assets acquired through financing leases. As at December 31, 2016 and 2015, the cost and corresponding accumulated depreciation of such assets are as follows:
|
As of December 31, 2016
|
As of December 31, 2015
|
|||||||||||||||||||||||
Cost
|
Accumulated
depreciation
|
Net cost
|
Cost
|
Accumulated
Depreciation
|
Net cost
|
|||||||||||||||||||
$ thousands | ||||||||||||||||||||||||
Land, roads, buildings and leasehold improvements
|
42,288
|
(6,602
|
)
|
35,686
|
42,281
|
(5,545
|
)
|
36,736
|
||||||||||||||||
Installations, machinery and equipment
|
275,852
|
(117,368
|
)
|
158,484
|
275,674
|
(104,401
|
)
|
171,273
|
||||||||||||||||
Motor vehicles
|
410
|
(46
|
)
|
364
|
—
|
—
|
—
|
|||||||||||||||||
318,550
|
(124,016
|
)
|
194,534
|
317,955
|
(109,946
|
)
|
208,009
|
F. |
The composition of the depreciation expense is as follows:
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Depreciation charged to results
|
159,379
|
114,855
|
||||||
Depreciation charged to fixed assets*
|
(602
|
)
|
(899
|
)
|
||||
158,777
|
113,956
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Depreciation charged to cost of sales
|
154,071
|
105,725
|
||||||
Depreciation charged to general, selling and administrative expenses
|
5,308
|
9,130
|
||||||
Depreciation charged to results
|
159,379
|
114,855
|
||||||
Amortization of intangibles charged to cost of sales
|
5,624
|
5,192
|
||||||
Amortization of intangibles charged to general, selling and administrative expenses
|
7,378
|
—
|
||||||
Depreciation and amortization
|
172,381
|
120,047
|
G. |
The Group has fully depreciated assets that are still in operation. As at December 31, 2016, the original cost of such assets was $134 million ($88 million as at December 31, 2015).
|
A. |
Composition:
|
Goodwill
|
Concessions
licenses*
|
Customer
relationships**
|
Software
|
Others***
|
Total
|
|||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||
Cost
|
||||||||||||||||||||||||
Balance as at January 1, 2016
|
79,581
|
—
|
41,074
|
1,776
|
68,806
|
191,237
|
||||||||||||||||||
Acquisitions as part of business combinations
|
37,102
|
189,351
|
—
|
—
|
5,796
|
232,249
|
||||||||||||||||||
Acquisitions – self development
|
—
|
—
|
—
|
138
|
9,331
|
9,469
|
||||||||||||||||||
Disposals
|
—
|
—
|
—
|
(153
|
)
|
—
|
(153
|
)
|
||||||||||||||||
Reclassification
|
—
|
—
|
—
|
—
|
(161
|
)
|
(161
|
)
|
||||||||||||||||
Translation differences
|
867
|
—
|
—
|
10
|
125
|
1,002
|
||||||||||||||||||
Balance as at December 31, 2016
|
117,550
|
189,351
|
41,074
|
1,771
|
83,897
|
433,643
|
||||||||||||||||||
Amortization and impairment
|
||||||||||||||||||||||||
Balance as at January 1, 2016
|
21,455
|
—
|
16,888
|
937
|
4,713
|
43,993
|
||||||||||||||||||
Amortization for the year
|
—
|
5,434
|
4,054
|
227
|
3,287
|
13,002
|
||||||||||||||||||
Disposals
|
—
|
—
|
—
|
(153
|
)
|
—
|
(153
|
)
|
||||||||||||||||
Translation differences
|
—
|
—
|
—
|
4
|
19
|
23
|
||||||||||||||||||
Balance as at December 31, 2016
|
21,455
|
5,434
|
20,942
|
1,015
|
8,019
|
56,865
|
||||||||||||||||||
Carrying value
|
||||||||||||||||||||||||
As at January 1, 2016
|
58,126
|
—
|
24,186
|
839
|
64,093
|
147,244
|
||||||||||||||||||
As at December 31, 2016
|
96,095
|
183,917
|
20,132
|
756
|
75,878
|
376,778
|
* |
It corresponds to the fair value of DEORSA’s and DEOCSA’s concessions, which were granted by the Ministry of Energy and Mines of Guatemala - MEM in 1998 to DEORSA and DEOCSA to operate power distribution business in defined geographic areas for a term of 50 years. The remaining useful lives of DEORSA and DEOCSA’s concessions to operate in their respective defined geographic areas are each 33 years.
|
** |
Comprise mainly identified intangible assets as a result of the business combination such as the acquisition of “customer relationships” and others in the purchase of its subsidiaries and associates.
|
*** |
Includes
development cost which corresponds to expenditures incurred in the design and evaluation of future power plant facilities in the countries in which the Company currently operates. These projects have different level of advance such as: temporal concessions, environmental impact studies in process and others
.
|
A. |
Composition (Cont’d):
|
Goodwill
|
Customer relationships*
|
Software
|
Others **
|
Total
|
||||||||||||||||
$ thousands
|
||||||||||||||||||||
Cost
|
||||||||||||||||||||
Balance as at January 1, 2015
|
81,484
|
41,074
|
1,522
|
53,459
|
177,539
|
|||||||||||||||
Acquisitions as part of business combinations
|
119
|
—
|
—
|
464
|
583
|
|||||||||||||||
Acquisitions – self development
|
—
|
—
|
194
|
15,070
|
15,264
|
|||||||||||||||
Disposals
|
—
|
—
|
(8
|
)
|
—
|
(8
|
)
|
|||||||||||||
Reclassification
|
—
|
—
|
71
|
(177
|
)
|
(106
|
)
|
|||||||||||||
Translation differences
|
(2,022
|
)
|
—
|
(3
|
)
|
(10
|
)
|
(2,035
|
)
|
|||||||||||
Balance as at December 31, 2015
|
79,581
|
41,074
|
1,776
|
68,806
|
191,237
|
|||||||||||||||
Amortization and impairment
|
||||||||||||||||||||
Balance as at January 1, 2015
|
15,537
|
12,591
|
709
|
4,031
|
32,868
|
|||||||||||||||
Amortization for the year
|
—
|
4,297
|
214
|
681
|
5,192
|
|||||||||||||||
Acquisitions – business combination
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Disposals
|
—
|
—
|
(8
|
)
|
—
|
(8
|
)
|
|||||||||||||
Reclassification
|
—
|
—
|
22
|
—
|
22
|
|||||||||||||||
Impairment
|
5,918
|
—
|
—
|
—
|
5,918
|
|||||||||||||||
Translation differences
|
—
|
—
|
—
|
1
|
1
|
|||||||||||||||
Balance as at December 31, 2015
|
21,455
|
16,888
|
937
|
4,713
|
43,993
|
|||||||||||||||
Carrying value
|
||||||||||||||||||||
As at January 1, 2015
|
65,947
|
28,483
|
813
|
49,428
|
144,671
|
|||||||||||||||
As at December 31, 2015
|
58,126
|
24,186
|
839
|
64,093
|
147,244
|
* |
Comprise mainly identified intangible assets as a result of the business combination such as the acquisition of “customer relationships” and others in the purchase of its subsidiaries and associates.
|
** |
Includes
development cost which corresponds to expenditures incurred in the design and evaluation of future power plant facilities in the countries in which the Company currently operates. These projects have different level of advance such as: temporal concessions, environmental impact studies in process and others
.
|
B. |
The total carrying amounts of intangible assets with a finite useful life and with an indefinite useful life or not yet available for use
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Intangible assets with a finite useful life
|
280,683
|
25,673
|
||||||
Intangible assets with an indefinite useful life or not yet available for use
|
96,095
|
121,571
|
||||||
376,778
|
147,244
|
C. |
Examination of impairment of cash generating units containing goodwill
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Nejapa
|
40,693
|
40,693
|
||||||
Kallpa
|
10,934
|
10,934
|
||||||
Energuate*
|
37,651
|
—
|
||||||
Surpetroil*
|
6,699
|
6,383
|
||||||
AIE*
|
118
|
116
|
||||||
96,095
|
58,126
|
D. |
Impairment testing
|
2016
|
2015
|
|||||||
Discount rate
|
In percent
|
|||||||
Peru
|
6.7
|
7.4
|
||||||
Energuate
|
8.9
|
—
|
||||||
El Salvador
|
9.8
|
10.0
|
||||||
Colombia
|
8.2
|
9.2
|
||||||
Terminal value growth rate
|
2
|
1.2-2.0
|
• |
Existing power purchase agreements (PPAs) signed and existing number of customers
|
• |
Investment schedule—I.C. Power Management has used the updated investment schedule in countries in which those companies operate, in order that the supply satisfies the demand growth in an efficient manner.
|
• |
The production mix of each country was determined using specifically-developed internal forecast models that consider factors such as prices and availability of commodities, forecast demand of electricity, planned construction or the commissioning of new capacity in the country’s various technologies.
|
• |
The distribution business profits were determined using specifically-developed internal forecast models that consider factors such as forecasted demand, fuel prices, energy purchases, collection rates, percentage of losses, quality service improvement, among others.
|
• |
Fuel prices have been calculated based on existing supply contracts and on estimated future prices including a price differential adjustment specific to every product according to local characteristics.
|
• |
Assumptions for energy sale and purchase prices and output of generation facilities are made based on complex specifically-developed internal forecast models for each country.
|
• |
Demand—Demand forecast has taken into consideration the most probable economic performance as well as growth forecasts of different sources.
|
• |
Technical performance—The forecast takes into consideration that the power plants have an appropriate preventive maintenance that permits their proper functioning and the distribution business has the required capital expenditure to expand and perform properly in order to reach the targeted quality levels.
|
As at December 31 | ||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Current liabilities
|
||||||||
Short-term credit:
|
||||||||
Short-term loans from banks and financial institutions
|
213,417
|
179,317
|
||||||
213,417
|
179,317
|
|||||||
Current maturities of long-term liabilities:
|
||||||||
Loans from banks and financial institutions
|
251,803
|
132,222
|
||||||
Non-convertible debentures
|
10,617
|
15,400
|
||||||
Liability in respect of financing lease
|
6,976
|
25,729
|
||||||
269,396
|
173,351
|
|||||||
Total current liabilities
|
482,813
|
352,668
|
||||||
Non-current liabilities
|
||||||||
Loans from banks and financial institutions
|
1,903,323
|
1,550,480
|
||||||
Non-convertible debentures
|
867,287
|
671,247
|
||||||
Liability in respect of financing lease
|
88,169
|
163,774
|
||||||
Other long-term balances*
|
240,213
|
152,760
|
||||||
Total other long-term liabilities
|
3,098,992
|
2,538,261
|
||||||
Less current maturities
|
(269,396
|
)
|
(173,351
|
)
|
||||
Total non-current liabilities
|
2,829,596
|
2,364,910
|
* |
Included in the Other long-term balances were mainly the loan payable of $224 million to IC (See Note 1.B.1.b) and $16 million to Ansonia (See Note 10.C.b.5).
|
As at
|
As at
|
||||||||||||||||||||||||
December 31,2016
|
December 31,2015
|
||||||||||||||||||||||||
$ thousands
|
|||||||||||||||||||||||||
Nominal annual
Interest rate
|
Currency
|
Maturity
|
Current
|
Non-Current
|
Current
|
Non-Current
|
|||||||||||||||||||
Short-term loans from banks
|
|||||||||||||||||||||||||
I.C. Power Distribution Holdings
|
|||||||||||||||||||||||||
Credit Suisse (D)
|
LIBOR + 4%
|
USD
|
2017
|
119,487
|
—
|
117,334
|
—
|
||||||||||||||||||
Samay
|
|||||||||||||||||||||||||
Interbank
|
2.9%
|
|
USD
|
2017
|
31,945
|
—
|
—
|
—
|
|||||||||||||||||
DEOCSA
|
|||||||||||||||||||||||||
Various entities
|
LIBOR + 4.75%
|
USD
|
2017
|
18,000
|
—
|
—
|
—
|
||||||||||||||||||
DEORSA
|
|||||||||||||||||||||||||
Various entities
|
LIBOR + 4.75%
|
USD
|
2017
|
12,000
|
—
|
—
|
—
|
||||||||||||||||||
CDA
|
|||||||||||||||||||||||||
Banco de Crédito del Perú
|
0.83%
|
|
USD
|
2017
|
14,000
|
—
|
—
|
—
|
|||||||||||||||||
PQP
|
|||||||||||||||||||||||||
Banco Industrial Guatemala
|
4.75%
|
|
USD
|
2017
|
6,000
|
—
|
—
|
—
|
|||||||||||||||||
Cobee
|
|||||||||||||||||||||||||
Various entities
|
4.2% / 5.5%
|
|
BOB
|
2016/2017
|
4,499
|
—
|
4,525
|
—
|
|||||||||||||||||
Nejapa
|
|||||||||||||||||||||||||
Scotiabank El Salvador
|
5.50%
|
|
USD
|
2017
|
4,200
|
—
|
5,000
|
—
|
|||||||||||||||||
Banco America Central
|
4.25%
|
|
USD
|
2016
|
—
|
—
|
1,200
|
—
|
|||||||||||||||||
Empresa Energética Corinto Ltd
|
|||||||||||||||||||||||||
Banco de América Central (BAC)
|
5.25%
|
|
USD
|
2017
|
1,586
|
—
|
—
|
—
|
|||||||||||||||||
Cepp
|
|||||||||||||||||||||||||
Scotiabank
|
2.4%
|
|
USD
|
2017
|
1,000
|
—
|
—
|
—
|
|||||||||||||||||
BHD Bank
|
2.53%
|
|
USD
|
2017
|
200
|
—
|
3,000
|
—
|
|||||||||||||||||
Surenergy
|
|||||||||||||||||||||||||
Banco Davivienda
|
DTF + 4.5%
|
COP
|
2017
|
500
|
—
|
—
|
—
|
||||||||||||||||||
Kallpa Generación
|
|||||||||||||||||||||||||
Banco de Crédito del Perú
|
0.69%
|
|
USD
|
2016
|
—
|
—
|
30,000
|
—
|
|||||||||||||||||
Scotiabank Perú
|
0.63%
|
|
USD
|
2016
|
—
|
—
|
15,000
|
—
|
|||||||||||||||||
Surpetroil
|
|||||||||||||||||||||||||
Various entities
|
DTF+2.95%/4.15%
|
COP
|
2016/2015
|
—
|
—
|
2,069
|
—
|
||||||||||||||||||
IBR+4.25%
|
|||||||||||||||||||||||||
Cenergica
|
|||||||||||||||||||||||||
Banco America Central
|
4.25%
|
|
USD
|
2016
|
—
|
—
|
700
|
—
|
|||||||||||||||||
I.C. Power Chile Inv
|
|||||||||||||||||||||||||
Scotiabank
|
TAB + 1.20%
|
CLP
|
2016
|
—
|
—
|
489
|
—
|
||||||||||||||||||
Subtotal
|
213,417
|
—
|
179,317
|
—
|
As at
|
As at
|
||||||||||||||||||||||
December 31,2016
|
December 31,2015
|
||||||||||||||||||||||
$ thousands
|
|||||||||||||||||||||||
Nominal annual
Interest rate
|
Currency
|
Maturity
|
Current
|
Non-Current
|
Current
|
Non-Current
|
|||||||||||||||||
Loans from Banks and others
|
|||||||||||||||||||||||
Financial institutions:
|
|||||||||||||||||||||||
Cerro del Aguila
(E)
|
|||||||||||||||||||||||
Tranche A
|
LIBOR+4.25% - LIBOR +5.50%
|
USD
|
2024
|
15,344
|
320,437
|
4,199
|
306,064
|
||||||||||||||||
Tranche B
|
LIBOR+4.25% - LIBOR +6.25%
|
USD
|
2024
|
—
|
180,896
|
2,261
|
164,803
|
||||||||||||||||
Tranche 1D
|
LIBOR+2.75% - LIBOR +3.60%
|
USD
|
2024
|
1,760
|
38,697
|
519
|
37,827
|
||||||||||||||||
Tranche 2D
|
LIBOR+2.75% - LIBOR +3.60%
|
USD
|
2027
|
—
|
21,959
|
280
|
20,369
|
||||||||||||||||
Samay I
(F)
|
|||||||||||||||||||||||
Sumitomo /HSBC / Bank of Tokyo
|
LIBOR+2.125% - LIBOR +2.625%
|
USD
|
2021
|
5,047
|
302,247
|
3,030
|
282,369
|
||||||||||||||||
Central Cardones
(G)
|
|||||||||||||||||||||||
Tranche One
|
|||||||||||||||||||||||
BCI / Banco Itaú
|
LIBOR+1.90%
|
USD
|
2021
|
3,781
|
18,228
|
3,535
|
22,008
|
||||||||||||||||
Tranche Two
|
|||||||||||||||||||||||
BCI / Banco Itaú
|
LIBOR+2.75%
|
USD
|
2021
|
—
|
13,383
|
—
|
17,884
|
||||||||||||||||
Colmito
(H)
|
|||||||||||||||||||||||
Banco Bice
|
7.90%
|
|
CLP
|
2028
|
625
|
16,121
|
524
|
15,799
|
|||||||||||||||
Consorcio Eólico Amayo, S.A.
(I)
|
|||||||||||||||||||||||
Banco Centroamericano de Integración Económica
|
8.45% - LIBOR +4%
|
USD
|
2023
|
5,307
|
37,376
|
4,428
|
42,704
|
||||||||||||||||
Consorcio Eólico Amayo (Fase II), S.A.
(J)
|
|||||||||||||||||||||||
Various entities
|
LIBOR+5.75%, 8.53%,10.76%
|
USD
|
2025
|
3,029
|
28,250
|
2,930
|
31,279
|
||||||||||||||||
Empresa Energética Corinto, Ltd.
|
|||||||||||||||||||||||
Banco de América Central (BAC)
|
8.35%
|
|
USD
|
2018
|
3,124
|
3,402
|
2,865
|
6,527
|
|||||||||||||||
Tipitapa Power Company, Ltd.
|
|||||||||||||||||||||||
Banco de América Central (BAC)
|
8.35%
|
|
USD
|
2018
|
2,801
|
3,328
|
2,568
|
6,130
|
|||||||||||||||
Jamaica Private Power Company
|
|||||||||||||||||||||||
Royal Bank of Canada
|
LIBOR + 5.50%
|
USD
|
2017
|
824
|
—
|
4,011
|
—
|
||||||||||||||||
Burmeister & Wain Scandinavian Contractor A/S
|
3.59%
|
|
USD
|
2018
|
338
|
233
|
326
|
571
|
|||||||||||||||
PQP
(K)
|
|||||||||||||||||||||||
Banco Industrial
|
LIBOR + 4.50%
|
USD
|
2019
|
—
|
—
|
4,268
|
10,743
|
||||||||||||||||
PQP
(K)
|
|||||||||||||||||||||||
Banco Industrial
|
LIBOR + 4.50%
|
USD
|
2021
|
2,374
|
9,632
|
—
|
—
|
||||||||||||||||
Surpetroil S.A.S
|
|||||||||||||||||||||||
Banco de Occidente S.A
|
IBR + 5.87%
|
COP
|
2018
|
504
|
375
|
—
|
—
|
||||||||||||||||
Banco Pichincha
|
DTF + 3%
|
COP
|
2017
|
100
|
—
|
128
|
95
|
As at
|
As at
|
||||||||||||||||||||||
December 31,2016
|
December 31,2015
|
||||||||||||||||||||||
$ thousands
|
|||||||||||||||||||||||
Nominal annual
Interest rate
|
Currency
|
Maturity
|
Current
|
Non-Current
|
Current
|
Non-Current
|
|||||||||||||||||
Kanan
(
L
)
|
|||||||||||||||||||||||
Scotiabank
|
LIBOR + 3.5%
|
USD
|
2021
|
46,094
|
—
|
—
|
—
|
||||||||||||||||
Overseas Investments Peru
(M)
|
|||||||||||||||||||||||
Credit Suisse
|
LIBOR + 5%-6.5%
|
USD
|
2017
|
97,274
|
—
|
—
|
—
|
||||||||||||||||
Kallpa Generación
(N)
|
|||||||||||||||||||||||
Syndicated Loan—Various entities
|
LIBOR+6.00%
|
USD
|
2019
|
—
|
—
|
17,384
|
41,279
|
||||||||||||||||
DEORSA
(O)
|
|||||||||||||||||||||||
Syndicated Loan – various banks
|
LIBOR + 4.7% - LIBOR + 4.75%
|
USD
|
2021/2025
|
10,167
|
67,857
|
—
|
—
|
||||||||||||||||
Syndicated Loan - various banks
|
TAPP minus 5.6% - TAPP minus 6.1%
|
GTQ
|
2021/2025
|
4,687
|
30,653
|
—
|
—
|
||||||||||||||||
DEOCSA
(P)
|
|||||||||||||||||||||||
Syndicated Loan – various banks
|
LIBOR + 4.7% - LIBOR + 4.75%
|
USD
|
2021/2025
|
16,876
|
107,488
|
—
|
—
|
||||||||||||||||
Syndicated Loan - various banks
|
TAPP minus 5.6% - TAPP minus 6.1%
|
GTQ
|
2021/2025
|
6,215
|
43,127
|
—
|
—
|
||||||||||||||||
RECSA
(Q)
|
|||||||||||||||||||||||
Banco G&T Continental
|
TAPP + 6.63%
|
GTQ
|
2020
|
931
|
3,722
|
—
|
—
|
||||||||||||||||
OPC Rotem Ltd
|
|||||||||||||||||||||||
Lenders Consortium (R)
|
4.85%-5.36%
|
|
NIS
|
2031
|
20,290
|
344,240
|
16,272
|
360,295
|
|||||||||||||||
Veolia Energy Israel Ltd. (S)
|
NIS
|
2016
|
—
|
—
|
5,080
|
—
|
|||||||||||||||||
I.C. Power Israel Ltd
(T)
|
|||||||||||||||||||||||
Facility A—Amitim and Menora Pension Funds
|
4.85%-/7.75%
|
|
NIS
|
2017
|
—
|
—
|
41,313
|
—
|
|||||||||||||||
Facility B—Amitim and Menora Pension Funds
|
7.75%
|
|
NIS
|
2029
|
4,311
|
47,425
|
4,251
|
51,020
|
|||||||||||||||
ICPAD
|
|||||||||||||||||||||||
Bank Hapoalim New York
|
0.75%
|
|
USD
|
2019
|
—
|
12,000
|
12,000
|
—
|
|||||||||||||||
AGS
|
|||||||||||||||||||||||
Veolia Energy Israel Ltd
|
NIS
|
2019
|
—
|
444
|
—
|
414
|
|||||||||||||||||
Sub total
|
251,803
|
1,651,520
|
132,172
|
1,418,180
|
As at
|
As at
|
||||||||||||||||||||||
December 31,2016
|
December 31,2015
|
||||||||||||||||||||||
$ thousands
|
|||||||||||||||||||||||
Nominal annual
Interest rate
|
Currency
|
Maturity
|
Current
|
Non-Current
|
Current
|
Non-Current
|
|||||||||||||||||
Liabilities in respect of finance leases:
|
|||||||||||||||||||||||
Kallpa Generación
|
|||||||||||||||||||||||
Banco de Crédito del Perú/ Citibank (V)
|
LIBOR+3.00%
|
USD
|
2016
|
—
|
—
|
2,334
|
—
|
||||||||||||||||
Banco de Crédito del Perú (W)
|
LIBOR+2.05%
|
USD
|
2017
|
—
|
—
|
8,802
|
19,865
|
||||||||||||||||
Scotiabank Perú (X)
|
7.57%
|
USD
|
2018
|
—
|
—
|
7,508
|
30,248
|
||||||||||||||||
Banco de Crédito del Perú (Y)
|
7.15%
|
USD
|
2023
|
6,624
|
81,193
|
6,624
|
87,816
|
||||||||||||||||
Surpetroil S.A.S.
|
|||||||||||||||||||||||
Banco de Occidente S.A.
|
DTF + 3.5%
|
COP
|
2017
|
223
|
—
|
461
|
116
|
||||||||||||||||
DEORSA
|
|||||||||||||||||||||||
Arrendadora Agromercantil
|
TAPP minus 2.47%
|
GTQ
|
2017
|
129
|
—
|
—
|
—
|
||||||||||||||||
6,976
|
81,193
|
25,729
|
138,045
|
||||||||||||||||||||
Sub total
|
258,779
|
1,732,713
|
157,901
|
1,556,225
|
|||||||||||||||||||
Debentures
|
|||||||||||||||||||||||
Cobee
|
|||||||||||||||||||||||
Bonds Cobee III-1B (Z)
|
6.50%
|
USD
|
2017
|
1,750
|
—
|
1,750
|
1,750
|
||||||||||||||||
Bonds Cobee III-1C (bolivianos) (Z)
|
9.00%
|
BOB
|
2020
|
1,586
|
4,757
|
—
|
6,343
|
||||||||||||||||
Bonds Cobee III-2 (Z)
|
6.75%
|
USD
|
2017
|
5,000
|
—
|
—
|
5,000
|
||||||||||||||||
Bonds Cobee III-3 (bolivianos) (Z)
|
7.00%
|
BOB
|
2022
|
—
|
6,160
|
—
|
6,160
|
||||||||||||||||
Bonds Cobee IV-1A (AA)
|
6.00%
|
USD
|
2018
|
—
|
3,988
|
—
|
3,977
|
||||||||||||||||
Bonds Cobee IV-1B (AA)
|
7.00%
|
USD
|
2020
|
—
|
3,980
|
—
|
3,972
|
||||||||||||||||
Bonds Cobee IV-1C (bolivianos) (AA)
|
7.80%
|
BOB
|
2024
|
—
|
12,030
|
—
|
12,023
|
||||||||||||||||
Cobee Bonds-IV Issuance 3 (AA)
|
6.70%
|
USD
|
2019
|
—
|
4,973
|
—
|
4,961
|
||||||||||||||||
Cobee Bonds-IV Issuance 4 (bolivianos) (AA)
|
7.80%
|
BOB
|
2024
|
—
|
15,039
|
—
|
15,035
|
||||||||||||||||
Cobee Bonds-IV Issuance 5 (bolivianos) (AA)
|
5.75%
|
BOB
|
2026
|
1,950
|
17,697
|
—
|
—
|
||||||||||||||||
Inkia Energy Ltd
|
|||||||||||||||||||||||
Inkia Bonds (BB)
|
8.38%
|
USD
|
2021
|
—
|
447,904
|
—
|
447,524
|
||||||||||||||||
Kallpa Generación
|
|||||||||||||||||||||||
Kallpa Bonds (CC)
|
8.50%
|
USD
|
2022
|
—
|
—
|
13,650
|
135,455
|
||||||||||||||||
Kallpa Generación
|
|||||||||||||||||||||||
Kallpa Bonds (DD)
|
4.88%
|
USD
|
2026
|
—
|
325,970
|
—
|
—
|
||||||||||||||||
Cepp
|
|||||||||||||||||||||||
Cepp Bonds (EE)
|
6.00%
|
USD
|
2019
|
—
|
9,945
|
—
|
9,924
|
||||||||||||||||
10,286
|
852,443
|
15,400
|
652,124
|
||||||||||||||||||||
Cobee
|
|||||||||||||||||||||||
Cobee Bonds (Premium)
|
USD-BOB
|
2017-2024
|
331
|
4,227
|
—
|
3,723
|
|||||||||||||||||
Subtotal
|
10,617
|
856,670
|
15,400
|
655,847
|
|||||||||||||||||||
Total
|
482,813
|
2,589,383
|
352,618
|
2,212,072
|
DTF: |
“
Depósitos a Término Fijo
”. Fixed-term deposits rate calculated by Colombia’s Central Bank.
|
TRE: |
“Tasa de Referencia”
. Weighted average for time deposits rates, calculated by Bolivia’s Central Bank.
|
Weighted-average interest rate December 31
|
As at December 31
|
|||||||||||
2016
|
2016
|
2015
|
||||||||||
%
|
$ thousands
|
|||||||||||
Current liabilities (without current maturities)
|
||||||||||||
Short-term loans from financial institutions
|
||||||||||||
In dollars
|
5.61
|
%
|
208,418
|
172,234
|
||||||||
In other currencies
|
5.23
|
%
|
4,999
|
7,083
|
||||||||
213,417
|
179,317
|
|||||||||||
Non-current liabilities (including current maturities)
|
||||||||||||
Debentures
|
||||||||||||
In dollars
|
6.54
|
%
|
804,052
|
629,014
|
||||||||
In other currencies
|
5.37
|
%
|
63,235
|
42,233
|
||||||||
867,287
|
671,247
|
|||||||||||
Loans from financial institutions (including financing lease)
|
||||||||||||
In dollars
|
5.87
|
%
|
1,467,369
|
1,043,289
|
||||||||
In shekels
|
5.35
|
%
|
416,710
|
490,645
|
||||||||
In quetzales
|
7.29
|
%
|
89,464
|
—
|
||||||||
In other currencies
|
6.25
|
%
|
17,948
|
16,546
|
||||||||
1,991,491
|
1,550,480
|
|||||||||||
2,858,778
|
2,221,727
|
C. |
Liability in respect of financing lease
|
As at December 31, 2016
|
As at December 31, 2015
|
|||||||||||||||||||||||
Minimum future lease rentals
|
Interest
component
|
Present value of minimum lease rentals
|
Minimum future lease rentals
|
Interest
component
|
Present value of minimum lease rentals
|
|||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||
Less than one year
|
13,016
|
6,040
|
6,976
|
35,501
|
9,772
|
25,729
|
||||||||||||||||||
From one year to five years
|
85,849
|
19,217
|
66,632
|
134,976
|
26,053
|
108,923
|
||||||||||||||||||
More than five years
|
15,207
|
646
|
14,561
|
31,454
|
2,332
|
29,122
|
||||||||||||||||||
114,072
|
25,903
|
88,169
|
201,931
|
38,157
|
163,774
|
D. |
Credit Suisse
— On December 29, 2015, I.C. Power Distribution Holdings Pte. Ltd., together with certain of its subsidiaries, executed a one-year secured credit agreement with Credit Suisse AG in an aggregate principal amount of $120 million to finance a portion of the acquisition of Estrella Cooperatief B.A. The loan under this facility bears interest on a quarterly basis at LIBOR plus a margin of 4% per annum and was secured with the shares of Estrella Cooperatief B.A. For additional information see Note 11.A.1.a. On December 21, 2016, I.C. Power Distribution extended the maturity date of this loan to June 29, 2017.
As of December 31, 2016, the outstanding principal amount under this facility was $120 million. ($117 million as of December 31, 2015).
|
E. |
In August 2012, CDA, as borrower, Sumitomo Mitsui Banking Corporation, as administrative agent, Sumitomo Mitsui Banking Corporation, as SACE agent, the Bank of Nova Scotia, as Offshore Collateral Agent, Scotiabank Perú, S.A.A., as onshore collateral agent, and certain financial institutions, as lenders, entered into a senior secured syndicated credit facility for an aggregate principal amount not to exceed $591 million to finance the construction of CDA’s project. Loans under this facility will be disbursed in three tranches.
|
Amount*
|
From July 2014
|
From August 2017
|
From August 2020
|
From August 2023
|
||||||||||||||||||
Tranche
|
($)
|
to August 2017
|
to August 2020
|
to August 2023
|
to maturity
|
|||||||||||||||||
A
|
341,843
|
4.25
|
%
|
4.75
|
%
|
5.25
|
%
|
5.50
|
%
|
|||||||||||||
B |
|
184,070
|
4.25
|
%
|
5.00
|
%
|
5.75
|
%
|
6.25
|
%
|
||||||||||||
D |
|
65,000
|
2.75
|
%
|
3.25
|
%
|
3.60
|
%
|
3.60
|
%
|
F |
In December 2014, Samay I S.A. signed a project finance credit agreement with: The Bank of Tokyo-Mitsubishi, Sumitomo Mitsui Banking Corporation and HSBC Bank in order to finance $311 million, approximately 82% of the total cost of the project. This loan will initially bear interest at the rate of LIBOR plus 2.125% per annum, increasing to LIBOR plus 2.375% in December 2017 and to LIBOR plus 2.625% in December 2020 through maturity in December 2021. On December 18, 2014 Samay entered into an interest rate swap closing at a fixed all-in interest rate of 2.919% (Libor at 0.794 plus 2.125%) for 40% of total notional and only during the construction period. On September 16, 2015 Samay entered into an interest rate swap closing at a fixed all-in interest rate of 4.2343% for 93% of total notional beginning after the construction period. Samay has received proceeds from this facility in the aggregate amount of $ million311 million ($20 million, $138 million and $153 million, during 2016, 2015 and 2014, respectively). This amount is shown net of $4 million of transaction costs.
|
G. |
In relation to Inkia´s acquisition of Central Cardones in December 2011, Inkia consolidated the amounts outstanding under Central Cardones’ credit agreement entered with Banco de Crédito e Inversiones and Banco Itaú Chile. The loans under this credit agreement were issued in two tranches of $38 million and $21 million, respectively. Loans under the first tranche bear interest at the rate of LIBOR plus 1.9% per annum, and the principal of this tranche is payable in 20 semi-annual installments through maturity in August 2021. Interest rate under these loans is swapped at an all-in rate of 6.80%. Loans under the second tranche bear interest semi-annually at the rate of LIBOR plus 2.75% per annum, increasing to LIBOR plus 3.75% per annum in March 2017, and the loan matures in August 2021. As of December 31, 2016, the outstanding principal amount under these loans was $35 million ($43 million as of December 31, 2015).
|
H. |
In January 2014, Colmito Spa signed a credit agreement with Banco Bice in an aggregate amount of Chilean pesos 12,579 million ($23 million). This loan bears an interest rate of 7.9% in Chilean pesos and is paid semiannually until final maturity in December 2028. In February 2014 Colmito entered into a cross currency swap closing at a fixed interest rate of 6.025% in U.S. Dollars. As of December 31, 2016, the outstanding balance under this loan was $17 million ($16 million as of December 31, 2015).
|
I. |
Consorcio Eolico Amayo S.A. – In October 2007, Amayo I entered into a 15 year $71 million loan agreement with Banco Centroamericano de Integración Economica (CABEI). This loan is secured by a first degree mortgage over all the improvements executed on Amayo I´s project site, cessation of all the project contracts and the creation and maintenance of a reserve account for $2 million, to be controlled by CABEI. Part of this loan ($50 million) bears an interest rate of 8.45% and the other part ($21 million) an interest rate of LIBOR+4%, and is payable in quarterly installments until final maturity in February 2023. As of December 31, 2016, the outstanding balance under this loan was $43 million ($47 million as of December 31, 2015).
|
J. |
Consorcio Eolico Amayo (Fase II) S.A. –
In November 2010, Amayo II entered into a 15 year $45 million loan agreement with Nederlandse Financierings-Maatschappij Voor Ontwikkelingslanden N.V (FMO) Banco Centroamericano de Integración Economica (CABEI). This syndicated loan is secured by a list of guarantees. Loans under this credit agreement bear interest rates of 10.76%, 8.53% and LIBOR+5.75%. Loans with variable interest rate are swapped at an all-in rate of 8.31% until December 2019 and 8.25% from December 2019 until September 2022. All three loans are payable in quarterly installments until final maturity in September 2025. As of December 31, 2016, the outstanding balance under this loan was $31 million ($34 million as of December 31, 2015).
|
K. |
Puerto Quetzal Power LLC – In March 2012, Puerto Quetzal Power LLC (“PQP”) signed a loan agreement with seven financial institutions for an amount of $35.0 million. The loan is payable in quarterly installments until September 2019. Interest is accrued at LIBOR plus 4.5% annually. PQP entered into an interest rate swap contract to fix its interest at a rate of 6.0% per annum. The loan is secured by a pledge of substantially all of the assets of PQP and Poliwatt Ltd (“Poliwatt”), including PQP and its subsidiaries shares. As of December 31, 2016, the outstanding balance under this loan was nil ($15 million as of December 31, 2015).
|
L. |
On January 15, 2016, Kanan Overseas I received a 60- day bridge loan in the aggregate amount of $61 million from Bank of Nova Scotia, as part of the three Credit Facilities approved. These proceeds were used to repay $50 million of an intercompany loan with Inkia Energy Ltd.; reimburse costs and expenses incurred in the project; and purchase fuel, raw material and other expenses. The original expiration of this loan was extended up to May 31, 2016.
|
M. |
Overseas Facility — On May 9, 2016, Overseas Investments Peru S.A., a 100% whole-owned subsidiary of the Group signed a $100 million Credit Facility with Credit Suisse AG. The proceeds from this facility were fully drawn on August 31, 2016. This facility with final maturity on November 9, 2017 bears an interest rate of 90-day Libor plus 5.00% (from the funding date to the 6-month anniversary of the funding date); 90-day Libor plus 5.75% (from one day after the 6-month anniversary to the 12-month anniversary of the funding date); and 90-day Libor plus 6.50% thereafter. As of December 31, 2016, the outstanding principal amount under this facility was $100 million. ($97 million, net of transaction costs).
|
N. |
Kallpa Syndicated Loan - In November 2009, Kallpa entered into a secured credit agreement in the aggregate amount of $105 million to finance capital expenditures related to Kallpa’s combined-cycle plant. The loans under this credit agreement are secured by Kallpa’s combined-cycle plant substantially all of Kallpa’s other assets, including Kallpa’s revenues under its PPAs. The loan under this credit agreement bears interest payable monthly in arrears at a rate of LIBOR plus a margin of 5.50% per annum through November 2012, 5.75% per annum from November 2012 through November 2015 and 6.00% from November 2015 through maturity in October 2019. Scheduled amortizations of principal are payable monthly commencing in February 2013 through maturity in October 2019. As of December 31, 2015, the outstanding balance under this credit agreement was $59 million. As a result of the Kallpa’s issuance of its $350 million, 4.875% senior unsecured notes executed in May 2016, Kallpa repaid the $54 million outstanding under the syndicated loan in full.
|
O. |
DEORSA - In May 2011, DEORSA entered into a $41 million (approximately Q.314 million) and $90 million, 10-year syndicated secured loan agreement with a syndicate including Banco Agromercantil de Guatemala, S.A., as the manager of the guarantee and administrative agent, and certain financial institutions, to refinance DEORSA’s existing indebtedness as of the closing date of the acquisition, and to finance DEORSA’s working capital requirements. The U.S. Dollar denominated loans under this agreement bear interest at a fixed rate of 6.00% for the first two years and at a rate of 90-day US LIBOR plus 4.70% per annum through maturity on May 19, 2021. Guatemalan Quetzales denominated loans under this agreement bear interest at a variable interest rate calculated by the weighted average rate (TASA Activa Promedio Ponderada), or TAPP rate, less 5.6%, per annum. Scheduled amortizations of the aggregate principal amount outstanding under this agreement (generally 2.81%) are payable in quarterly installments through maturity.
|
P. |
DEOCSA - In May 2011, DEOCSA entered into a approximately $54 million (Q.416 million) and $150 million, 10-year syndicated secured loan agreement with a syndicate including Banco Agromercantil de Guatemala, S.A., as the manager of the guarantee and administrative agent, and certain financial institutions, as lenders, and other parties thereto, to finance the acquisition of DEOCSA by its previous owner, to refinance DEOCSA’s existing indebtedness as of the closing date of the acquisition, and to finance DEOCSA’s working capital requirements. The U.S. Dollar denominated loans under this agreement bear interest at a fixed rate of 6.00% for the first two years and at a rate of 90-day U.S. LIBOR plus 4.70% per annum through maturity on May 19, 2021. Guatemalan Quetzales denominated loans under this agreement bear interest at a variable interest rate calculated by the TAPP rate, as published by the Guatemalan Central Bank for the most recent date as of the first day of the relevant interest period, less 5.6%, per annum. Scheduled amortizations of the aggregate principal amount outstanding under this agreement (generally 2.81%) are payable in quarterly installments through maturity.
|
Q. |
RECSA – In November 2013, RECSA entered into a approximately $4 million (Q.35 million) credit agreement with Banco G&T Continental. The loan is payable in semiannual installments until November 2020. Interest is accrued at TAPP rate less 6.63% per annum. As of December 31, 2016, the outstanding balance under this loan was $5 million.
|
R. |
OPC Lenders Consortium - In January 2011, OPC entered into a financing agreement with a consortium of lenders led by Bank Leumi L’Israel Ltd (“Bank Leumi”) (shareholder of Kenon - 14% shareholding) for the financing of its power plant project. The financing consortium includes Bank Leumi and institutional entities from the following groups: Clal Insurance Company Ltd.; Amitim Senior Pension Funds; Phoenix Insurance Company Ltd.; and Harel Insurance Company Ltd (“OPC’s lenders”). As part of the financing agreement, the lenders committed to provide OPC a long-term credit facility (including a facility for variances in the construction costs), a working capital facility, and a facility for financing the debt service, in the overall amount of approximately NIS 1,800 million (approximately $460 million). The loans are CPI linked and are repaid on a quarterly basis beginning in the fourth quarter of 2013 until 2031. As part of the financing agreement, OPC had certain restrictions to make distributions of dividends and repayments of shareholders’ loans, only after the third year after the completion of OPC’s power plant. On October 13, 2015, OPC and the senior lenders amended the Facility Agreement to remove this restriction.
|
S. |
Veridis— It corresponds to equity contributions made by Veolia Energy Israel Ltd. (“Veridis”) (previously
Veolia Energy Israel Ltd
) (OPC´s minority shareholder) and presented as a capital note
|
T. |
I.C. Power Israel Ltd. —On June 22, 2014, ICPI entered into a mezzanine financing agreement with Mivtachim Social Insurance and Makefet Fund Pension (“Amitim Pension Funds”) and Menora Mivtachim Insurance Ltd in the aggregate amount of NIS350 million ($93 million), consisting of three Facilities: (i) Tranche A bridge loan for NIS150 million, bearing interest of 4.85% p.a. to be repaid until March 31, 2017; (ii) Tranche B long-term loan for NIS200 million, bearing interest of 7.75% p.a., repayable on annual basis until March 2029; and (iii) Tranche C (only to cover shortfall amounts) for NIS350 million. As of December 31, 2016, no disbursements have been made under Tranche C. These loans are linked to CPI.
|
U. |
AIE Financing— In July 2016, AIE entered into a NIS1,006 million (approximately $261 million) loan agreement with Israel Discount Bank and Harel Insurance Group to finance the construction of AIE’s power plant in Hadera. The financing will mature 18 years after the completion of the construction period, and includes a term loan facility, a standby facility, a debt service reserve amount, or DRSA, facility to finance the DSRA deposit, a guarantee facility to facilitate the issuance of bank guarantees to be issued to third parties, a VAT facility (for the construction period only), a hedging facility (for the construction period only), and a working capital facility (for the operation period only). The term loan, standby, DSRA, and hedging facilities shall each bear interest at a rate of 2/3 Government CPI-linked Bond + 2.95% + 1/3 Government Bond + 2.95% per annum. The guarantees, VAT and working capital facilities shall each bear interest at a rate of the prime interest rate + 1.5% per annum. These terms are subject to AIE’s credit rating. As of December 31, 2016, AIE had not made drawings under this loan agreement.
|
V. |
Citibank Perú and Banco de Crédito del Perú - In March 2006, Kallpa entered into a capital lease agreement with Citibank del Perú S.A., Citileasing S,A. and Banco de Crédito del Perú under which the lessors provided financing for the construction of the Kallpa I facility at Chilca in an aggregate amount of $56 million. Under the lease agreements, Kallpa made monthly payments beginning in December 2007 until the expiry of the lease in March 2016. These leases were secured by the assets of Kallpa in Peru. The lease bore an interest rate of 90 day LIBOR plus 3.00%. In March 2016, upon expiration of these leases, Kallpa executed its option to purchase the property related to the Kallpa I plant for a nominal cost ($2 million as at December 31, 2015).
|
W. |
Banco de Crédito del Perú - In December 2007, Kallpa entered into a capital lease agreement with Banco de Crédito del Perú under which the lessor provided financing for the construction of the Kallpa II turbine in an aggregate amount of $82 million. Under the lease agreement, Kallpa made monthly payments beginning in December 2009 until the repayment of the lease (May 2016). These leases were secured by the assets of Kallpa in Peru. The lease bore an interest rate of 90 day LIBOR plus 2.05%. Kallpa entered into an interest rate swap to fix the interest rate at an all-in rate of 6.55%, see Note 17.A.a.
|
X. |
Scotiabank - In October 2008, Kallpa entered into a capital lease agreement with Scotiabank Perú under which the lessor provided financing for the construction of the Kallpa III turbine in an aggregate amount of $88 million. Under the lease agreement, Kallpa made monthly payments beginning in September 2010 until the repayment of the lease (May 2016). As of December 31, 2015, the aggregate outstanding principal amount under this lease was $38 million and bore a fixed interest rate of 7.57% p.a.
|
Y. |
In April 2014, Kallpa entered into a capital lease agreement with Banco de Crédito del Perú for $108 million in order to finance the acquisition of the 193MW single turbine natural gas fired plant Las Flores from Duke Energy. Under the lease agreement, Kallpa makes quarterly payments beginning in July 2014 until the expiry of the lease in October 2023. The lease bears a fixed interest rate of 7.15% p.a. As of December 31, 2016, the aggregate outstanding principal amount under this lease was $88 million ($94 million as of December 31, 2015).
|
Z. |
Bonds Cobee III
- In February 2010, COBEE approved a bond program under which it is permitted to offer bonds in aggregate principal amounts of up to $40 million in multiple series. On March 12, 2010, COBEE issued and sold in the Bolivian market three series of notes in the aggregate principal amount of $14 million.
The aggregate gross proceeds of these notes, which were issued at a premium, were $17 million. The Series A Notes, in the aggregate principal amount of $4 million pay interest semi-annually at the rate of 5.00% per annum through maturity in February 2014. Principal on these notes is payable at maturity. The Series B Notes, in the aggregate principal amount of $4 million, pay interest semi-annually at the rate of 6.50% per annum through maturity in February 2017. Principal on these notes will be paid in two equal annual installments commencing in February 2016. The Series C Notes, in the principal amount of Bs.44.2 million ($6 million), pay interest semi-annually at the rate of 9.00% per annum through maturity in January 2020. Principal on these notes will be paid in four equal annual installments commencing in February 2017.
In April 2012, COBEE issued and sold two additional series of notes in the aggregate principal amount of $11 million. The aggregate gross proceeds of these notes, which were issued at premium, were $13 million. COBEE will amortize the premium reducing the interest expense related to these notes. The first series of these notes, in the aggregate of $5 million pays interest semi-annually at the rate of 6.75% per annum through final maturity in April 2017. Principal on these notes is payable at maturity. The second series of these notes in the aggregate principal amount of Bs.43 million ($6 million), pays interest semi-annually at the rate of 7% per annum through maturity in February 2022. These funds were used mainly to pay a tranche of Bolivian bonds due in June 2012.
|
AA. |
Bonds Cobee IV
- In May 2013, COBEE approved a bond program under which COBEE is permitted to offer bonds in aggregate principal amount of up to $60 million in multiple series. In February 2014, COBEE issued and sold three series of notes in the aggregate principal amount of $20 million. The aggregate gross proceeds of these notes, which were issued at a premium, were $21 million. The Series A Notes, in the aggregate principal amount of $4 million pay interest semi-annually at the rate of 6.0% per annum through maturity in January 2018. The Series B Notes, in the aggregate principal amount of $4 million pay interest semi-annually at the rate of 7.0% per annum through final maturity in January 2020. The Series C Notes, in the aggregate principal amount of Bs.84 million ($12 million) pay interest semi-annually at the rate of 7.8% per annum through maturity in January 2024.
In November 2014, COBEE issued and sold two series of notes in the aggregate principal amount of $21 million. The aggregate gross proceeds of these notes, which were issued at a premium, were $22,100. The first series of these Notes, in the aggregate principal amount of $5 million pay interest semi-annually at the rate of 6.70% per annum through maturity in October 2019. The second series of these notes in the aggregate principal amount of Bs.105 million ($15 million) pay interest semi-annually at the rate of 7.80% per annum through maturity in October 2024.
In October 2016, COBEE issued and sold the last series of notes approved under the bond program in the aggregate principal amount of Bs.138 million ($20 million). The aggregate gross proceeds of the notes, which were issued at a premium, were Bs.152 million ($21,740). These Notes pay interest semi-annually at the rate of 5.75% per annum through maturity in August 2026.
|
BB. |
Inkia Bonds
- On April 4, 2011, Inkia issued senior unsecured notes for an aggregate principal amount of $300 million in the international capital market under the rule 144A Regulation S. These notes accrue interest at a rate of 8.375% and will be payable semi-annually with final maturity in April 2021 and were recognized initially at fair value plus any directly attributable transaction costs. The proceeds from this issue were used mainly to finance Inkia’s equity contribution in the construction of Cerro del Aguila Project and to repurchase all of the Inkia Bonds.
On September 9, 2013, Inkia reopened its 8.375% senior notes due 2021 for an aggregate principal amount of $150 million. The new notes have terms and conditions identical to the initial $300 million notes issued on April 4, 2011 and were issued at 104.75% plus accrued interest from April 4, 2013, resulting in gross proceeds of $157 million plus $6 million of accrued interest. The proceeds from this issue will be used mainly for working capital and general corporate purposes. Subsequent to initial recognition, these notes are measured at amortized cost using the effective interest method. As of December 31, 2016, the outstanding principal amount under these notes was $448 million ($448 million as of December 31, 2015).
On September 5, 2014, Inkia requested the consents to its bondholders regarding certain proposed amendments to the Indenture: (i) Perform the IC split without being required to repurchase the bonds at a price equal to 101% of the aggregate principal; (ii) Request the repayment of the $150 million Credit Suisse/I.C. Power/Inkia Loan from the net proceeds of the Edegel sale; and (iii) Extend the investment period of the net proceeds from the Edegel sale from 12 to 30 months.
|
CC. |
Kallpa Bonds due 2022 - In November 2009, Kallpa issued $172 million aggregate principal amount of its 8.5% Bonds due 2022. Holders of these bonds are required to make subscription payments under a defined payment schedule during the 21 months following the date of issue. The proceeds of these bonds were used for capital expenditures related to Kallpa’s combined-cycle plant. Interest on these bonds accrues based on the principal received by Kallpa and is payable quarterly. Principal amortization payments under these bonds in amounts varying between 0.25% and 5.00% of the outstanding principal amount of these bonds commenced in May 2014 and will continue until maturity in May 2022. These bonds are secured by Kallpa’s combined-cycle plant and related assets. As of December 31, 2015, the aggregate outstanding principal amount of these bonds was $149,105.
|
DD. |
Kallpa Bonds due 2026
- In May 2016, senior notes for an aggregate principal amount of $350 million in the international capital market under the rule 144A Regulation S. The notes were issued under-par (99.258%) and interest accrues biannually in May and November of each year at a rate of 4.875%. Principal will be fully paid at maturity. The net proceeds from this issue in the amount of $347 million were used to repay in full the outstanding balance of: (i) the finance lease agreements (Kallpa II and Kallpa III); (ii) the Kallpa bonds due 2022, (iii) the syndicated loan and (iv) the $45 million short-term loans. The remainder of the proceeds were used for general corporate purposes. As a result of the redemption premium paid in respect of the Kallpa bonds due 2022 that qualified as a debt extinguishment, Kallpa recorded a $10 million finance expense. As of December 31, 2016, the outstanding amount of these notes was $326 million (net of transaction costs).
|
EE. |
In December 2010, CEPP approved a program bond offering under which CEPP is permitted to offer bonds in aggregate principal amount of up to $25 million in multiple series. In 2011 and 2010, CEPP issued and sold $20 million and $5 million of its 7.75% Bonds. CEPP used the proceeds of this offering to finance its continuing operations and repay intercompany debt. Interest on these bonds is payable monthly and principal of these bonds is due at maturity in May 2014. During the first quarter of 2014, CEPP issued and sold $25 million of its 6.00% Bonds due in January and March 2019. Part of these funds was used to prepay $15 million of its 7.75% Bonds outstanding due in May 2014. In October 2015, $15 million in CEPP’s bonds were repurchased. As of December 31, 2016, the outstanding principal amount net of transaction costs under these notes was $10 million ($10 million as of December 31, 2015).
|
FF. |
As at December 31, 2016 and 2015, the main covenants that the Group and certain Group entities must comply with during the term of the debts are as follows:
|
|
Covenant
|
|||||||||
Group entities
|
Shareholder
equity
|
Debt service
to coverage ratio
|
Collateral ratio
|
Maximum leverage
|
Interest rate
hedging
|
|||||
Kallpa Generación S.A.
|
Not required
|
Not less than 1.20
|
Not required
|
No more than 3.0
|
Required
|
|||||
Samay
|
Not required
|
Not less than 1.64
|
Not required
|
Not required
|
Not required
|
|||||
CDA
|
Not required
|
Not less than 1.20
|
Not required
|
Not required
|
Not required
|
|||||
COBEE (Bonds)
|
Not required
|
Not less than 1.20
|
Not required
|
Debt to capital no more than 1.2
|
Not required
|
|||||
Cardones (Chile)
|
Not required
|
Not less than 1.10
|
Not required
|
Not required
|
Not required
|
|||||
Colmito (Chile)
|
Not required
|
Not less than 1.15
|
Not required
|
Not required
|
Not required
|
|||||
JPPC (Jamaica)
|
Not required
|
Not less than 1.10
|
Not required
|
Debt to capital no more than 40%
|
Not required
|
|||||
Amayo I (Nicaragua)
|
Not required
|
Not less than 1.25
|
Not required
|
Not required
|
Not required
|
|||||
Amayo II (Nicaragua)
|
Not required
|
Not less than 1.20
|
Not required
|
Financial debt to Net Worth not in excess of 70:30
|
Not required
|
|||||
Corinto (Nicaragua)
|
Not required
|
Not required
|
Not required
|
Maximum debt to EBITDA of 2.5
|
Not required
|
|||||
Tipitapa (Nicaragua)
|
Not required
|
Not required
|
Not required
|
Maximum debt to EBITDA of 2.75.
|
Not required
|
|||||
CEPP (Dominican Republic)
|
Not less than $21 million
|
Not less than 2.50
|
Not required
|
Maximum debt to EBITDA of 3.5
|
Not required
|
|||||
Energuate (Guatemala)
|
Not less than 1.30
|
Maximum debt to EBITDA of 3.5
|
Not required
|
|||||||
Nejapa (El Salvador)
|
>
$40 million
|
>
1.50
|
Not required
|
<
3.0
|
Not required
|
|||||
Kanan (Panama)
|
Not required
|
Not less than 1.25
|
Not required
|
Maximum debt to EBITDA of 3.5
|
Not required
|
|||||
OPC
|
Not required
|
Not less than 1.25
|
Not required
|
Not required
|
Not required
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Current
|
||||||||
Trade Payables
|
285,409
|
145,443
|
||||||
Other Payables
|
203
|
11
|
||||||
285,612
|
145,454
|
|||||||
Non-current
|
||||||||
Trade Payables*
|
44,057
|
—
|
As at December 31 | ||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Current liabilities:
|
||||||||
Financial derivatives not used for hedging (a)
|
783
|
1,080
|
||||||
Financial derivatives used for hedging (a)
|
11,563
|
11,480
|
||||||
The State of Israel and government agencies
|
4,206
|
4,504
|
||||||
Employees and payroll-related agencies
|
4,846
|
4,229
|
||||||
Customer advances and deferred income
|
944
|
1,483
|
||||||
Accrued expenses
|
23,563
|
10,819
|
||||||
Dividend payable to non-controlling interest
|
2,893
|
—
|
||||||
Interest payable
|
23,038
|
22,307
|
||||||
Other (b)
|
19,467
|
52,971
|
||||||
91,303
|
108,873
|
|||||||
Non-current liabilities:
|
||||||||
Financial derivatives not used for hedging (a)
|
1,342
|
2,196
|
||||||
Financial derivatives used for hedging (a)
|
13,701
|
33,429
|
||||||
Other financial derivatives (see note 10.C.b.5)
|
29,594
|
—
|
||||||
44,637
|
35,625
|
a. |
As of December 31, 2016 and 2015, the derivatives maintained by the Group are as follow:
|
Notional
|
Fair value
|
|||||||||||
amount |
2016
|
2015
|
||||||||||
$ thousands
|
||||||||||||
Hedge derivatives (i)
|
||||||||||||
Interest rate swap (a)
|
384,093
|
(17,509
|
)
|
(30,979
|
)
|
|||||||
Interest rate swap (b)
|
100,683
|
—
|
(196
|
)
|
||||||||
Interest rate swap (c)
|
124,400
|
(2,955
|
)
|
(9,004
|
)
|
|||||||
Interest rate swap (d)
|
15,553
|
(2,401
|
)
|
(3,880
|
)
|
|||||||
Exchange rate swap (e)
|
158,270
|
—
|
(850
|
)
|
||||||||
Exchange rate swap (f)
|
58,604
|
(2,399
|
)
|
—
|
||||||||
(25,264
|
)
|
(44,909
|
)
|
|||||||||
Trading derivatives (ii)
|
||||||||||||
Interest rate swap (f)
|
42,000
|
(1,950
|
)
|
(2,994
|
)
|
|||||||
Interest rate swap (g)
|
14,500
|
—
|
(7
|
)
|
||||||||
Interest rate swap (h)
|
8,443
|
(175
|
)
|
(275
|
)
|
|||||||
(2,125
|
)
|
(3,276
|
)
|
(i) |
Hedge derivatives
|
|
Entity
|
Financing
|
Underlying item
|
Description
|
Fixed rate
|
Expiration
|
(f)
|
AIE
|
EPC payments in EUR
|
Spot exchange rate in NIS
|
EUR 53 million
|
Average of NIS 4.24 for each EUR 1
|
Jan 2017-Nov 2018
|
EPC payments in USD
|
Spot exchange rate in NIS
|
EUR 3 million
|
NIS 3.841 for each $ 1
|
May-Aug 2017
|
||
(ii) |
The Group has three additional interest swap agreements that are accounted for as trading derivatives because these derivatives were already in place when Inkia took control of the subsidiaries:
|
|
Entity
|
Financing
|
Underlying item
|
Description
|
Fixed rate
|
Expiration
|
(f)
|
Cardones
|
Syndicated
|
Libor plus 1.9%
|
100% - Tranche I
|
6.80%
|
Aug 2021
|
(g)
|
JPPC
|
Loan
|
Libor plus 5.5%
|
71%
|
6.46%
|
Mar 2017
|
(h)
|
Amayo II
|
Syndicated
|
Libor plus 5.75%
|
84% - BCIE facility
|
8.31%
|
Dec 2019
|
|
Amayo II
|
Syndicated
|
Libor plus 5.75%
|
49% - BCIE facility
|
8.25%
|
Sep 2022 (*)
|
b. |
As of December 31, 2015, it corresponds mainly to payables related to CDA in the amount of $36 million.
|
Financial Guarantee*
|
Others**
|
Total
|
Others**
|
|||||||||||||
2016
|
2015
|
|||||||||||||||
$ thousands
|
$ thousands
|
|||||||||||||||
Balance at January, 1
|
—
|
41,686
|
41,686
|
69,882
|
||||||||||||
Reclassified from long-term liabilities
|
34,263
|
—
|
34,263
|
—
|
||||||||||||
Provision made during the year
|
130,193
|
—
|
130,193
|
14,657
|
||||||||||||
Provision reversed to profit/(loss) during the year
|
(4,587
|
)
|
—
|
(4,587
|
)
|
(46,419
|
)
|
|||||||||
Provision paid
|
(36,023
|
)
|
(40,170
|
)
|
(76,193
|
)
|
—
|
|||||||||
Effects of foreign currency
|
(5,083
|
)
|
(748
|
)
|
(5,831
|
)
|
3,566
|
|||||||||
Balance at December, 31
|
118,763
|
768
|
119,531
|
41,686
|
a. |
Kallpa Generación S.A.
|
1. |
Import Tax Assessment against Kallpa.
|
Stage
|
Amount
|
Amount
|
|||||||
(In million S/.)
|
(In million $)
|
||||||||
Kallpa I
|
Superior Court of Lima
|
32.5
|
9.7
|
||||||
Kallpa II
|
Peruvian Tax Court
|
23.0
|
6.8
|
||||||
Kallpa III
|
Peruvian Tax Court
|
22.3
|
6.6
|
||||||
Kallpa IV
|
SUNAT
|
1.3
|
0.4
|
||||||
79.1
|
23.5
|
2. |
Income Tax Audit 2012 against Kallpa
|
b. |
Compensations against Energuate
|
a. |
DEOCSA: $16 million (Q. 124 million), and
|
b. |
DEORSA: $16 million (Q. 121 million)
|
· |
That the service continues being rendered.
|
· |
The future consumption volume of the regulated customers with charge from power.
|
· |
The continuity of the regulation.
|
· |
That the customer files the claim or that CNEE obliges to compensation.
|
· |
The compensation mechanism is not applicable to most of the Group's customers.
|
c. |
DEOCSA and DEORSA Tax claim
|
d. |
OPC – Tamar
|
B. |
Commitments
|
a. |
I.C. Power Ltd
|
Guarantee party
|
Description
|
NIS thousands
|
$ thousands
|
Cash Collateral
$ thousands
|
||||||||||
Advanced Integrated Energy Ltd
|
Facility agreement
|
100,000
|
26,036
|
-
|
||||||||||
OPC Rotem Ltd.
|
Facility agreement
(1)
|
45,000
|
11,716
|
5,858
|
||||||||||
OPC Rotem Ltd.
|
PUA/EA Standards requirements - infrastructure services
|
38,595
|
10,048
|
20,159
(
|
2
)
|
|||||||||
OPC Rotem Ltd.
|
PUA/EA Standards requirements - infrastructure services
|
32,235
|
8,393
|
—
|
||||||||||
OPC Rotem Ltd.
|
Exposure of non-payment default resulting from "Ex post payments"
|
12,000
|
3,124
|
—
|
||||||||||
Advanced Integrated Energy Ltd
|
GSPA agreement
|
—
|
6,600
|
|||||||||||
Advanced Integrated Energy Ltd
|
INGL agreement
|
295
|
3,515
(
|
3
)
|
||||||||||
Advanced Integrated Energy Ltd
|
Conditional license
|
822
|
214
|
3,455
(
|
3
)
|
|||||||||
Advanced Integrated Energy Ltd
|
INGL – PRMS construction
|
9,100
|
2,369
|
-
|
||||||||||
Advanced Integrated Energy Ltd
|
Supply and generation licenses
|
4,495
|
1,170
|
1,273
|
||||||||||
OPC Rotem Ltd.
|
Ensure payments of IPP Rotem Operation and Maintenance Ltd.
|
—
|
350
|
358
|
(1) |
On December 2014, in light of the Israel Corporation Ltd. split, the corporate guarantee issued by IC was replaced and a cash collateral deposited into a designated pledged account of OPC.
|
(2) |
Cash collateral for the two guarantees related to
PUA/EA Standards requirements - infrastructure services
|
(3) |
Cash collateral for conditional license, INGL agreement and supply and generation licenses.
|
b. |
Inkia Energy Ltd
|
Guarantee party
|
Description
|
$ thousands |
||||
Inkia Energy Ltd.
|
Contingent equity for over costs
|
15,729
|
||||
Samay I S.A.
|
Contract Compliance
|
15,000
|
||||
Kanan overseas I, Inc
|
Power Purchase agreement
|
9,534
|
||||
Kanan overseas I, Inc
|
Power Purchase agreement
|
7,334
|
||||
Kanan overseas I, Inc
|
Spot Purchases
|
4,000
|
||||
Kanan overseas II, Inc
|
Power Purchase agreement
|
1,467
|
||||
Kanan overseas I, Inc
|
Storage and handling agreement
|
600
|
c. |
Cobee, Bolivia
|
d. |
Kallpa, Peru
|
Cubic meters per day
|
||||||||
To be provided by Consortium
|
Minimum Purchase
|
|||||||
First gas turbine
|
1,200,000
|
648,000
|
||||||
Second gas turbine
|
1,300,000
|
702,000
|
||||||
Third gas turbine
|
1,300,000
|
650,000
|
||||||
Combined cycle
|
450,000
|
225,000
|
||||||
Total
|
4,250,000
|
2,225,000
|
Periods
|
Firm
|
Interruptible
|
||||||
Initial Date – April 21, 2016
|
3,474,861
|
1,329,593
|
||||||
April 22, 2016 - March 20, 2020
|
4,854,312
|
764,463
|
||||||
March 20, 2020 - January 1, 2021
|
4,655,000
|
764,463
|
||||||
January 2, 2021 - March 31, 2030
|
4,655,000
|
530,000
|
||||||
April 1, 2030 - March 31, 2033
|
3,883,831
|
1,301,169
|
||||||
April 1, 2033 - December 31, 2033
|
2,948,831
|
1,301,169
|
e. |
Samay I, Peru
|
f. |
CDA, Peru
|
g. |
OPC, Israel
|
h. |
AIE, Israel
|
· |
Short Term PSPA - Pursuant this agreement, AIE will supply steam and electricity until COD of the power plant, which shall be done through the existing energy center.
|
· |
Long Term PSPA – Pursuant this agreement, AIE will supply steam and electricity during the period commencing upon COD of the power plant and for a period of 18 years thereafter.
|
i. |
Energuate, Guatemala
|
Supplier
|
Contracted Capacity
(MW) |
Expiration Date
|
|||
Jaguar Energy Guatemala LLC
|
200
|
April 2030
|
|||
INDE
|
162
|
April 2017 –April 2032
|
|||
Energía del Caribe
|
60
|
April 2030
|
|||
Renace, S.A.
|
55
|
April 2030 –April 2033
|
|||
Hidro Xacbal, S.A.
|
30
|
April 2030 –April 2032
|
Supplier
|
Contracted Capacity
(MW) |
Expiration Date
|
|||
Ingenio la Unión S.A
|
90
|
April 2018 – April 2020
|
|||
Ingenio Magdalena
|
72
|
April 2018 –April 2032
|
|||
INDE
|
51
|
April 2018 - April 2032
|
|||
Renace S.A
|
31
|
April 2030 –April 2033
|
|||
Energía Limpia de Guatemala S.A
|
21
|
April 2032
|
j. |
Nejapa El Salvador
|
k. |
Poliwatt, Guatemala
|
l. |
I.C. Power Nicaragua, Nicaragua
|
|
|
Contracted
|
||||||
Capacity
|
||||||||
Company | Commencement | Expiration |
(MW)
|
|||||
Tipitapa Power Company
|
June 1999
|
December 2018
|
51
|
|||||
Empresa Energetica Corinto
|
April 1999
|
December 2018
|
50
|
|||||
Consorcio Eólico Amayo
|
March 2009
|
March 2024
|
40
|
|||||
Consorcio Eólico Amayo (Fase II)
|
March 2010
|
March 2025
|
23
|
m. |
Kanan Overseas I, Inc, Panama
|
n. |
Jamaica Power Private Company (JPPC), Jamaica
|
A. |
Share Capital
|
Company
No. of shares
|
||||||||
(’000)
|
||||||||
2016
|
2015
|
|||||||
Authorised and in issue at January, 1
|
53,694
|
23,500
|
||||||
Authorised and in issued as part of the spin-off from IC
|
—
|
29,883
|
||||||
53,694
|
53,383
|
|||||||
Issued for share plan
|
26
|
311
|
||||||
Authorised and in issue at December. 31
|
53,720
|
53,694
|
B. |
Translation reserve
|
C. |
Capital reserves
|
D. |
Kenon's share plan
|
For the Year Ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Capacity and energy purchases and transmission costs (a)
|
670,452
|
292,242
|
276,652
|
|||||||||
Fuel, gas and lubricants (b)
|
458,427
|
468,343
|
502,170
|
|||||||||
Payroll and related expenses
|
55,647
|
35,635
|
31,369
|
|||||||||
Regulatory expenses
|
57,878
|
(8,025
|
)
|
14,146
|
||||||||
Third party services
|
37,671
|
12,581
|
10,838
|
|||||||||
Plant unavailability
|
6,946
|
—
|
—
|
|||||||||
Intermediation fees (c)
|
4,670
|
6,223
|
—
|
|||||||||
Maintenance expenses
|
41,489
|
37,470
|
26,787
|
|||||||||
Other
|
25,390
|
18,386
|
119,179
|
|||||||||
1,358,570
|
862,855
|
981,141
|
(a) |
In 2016, it includes energy purchases of $355,554 thousand incurred by distribution companies.
|
(b) |
Fuel cost is primarily heavy fuel oil consumed by the thermal plants in El Salvador, the Dominican Republic, Jamaica, Nicaragua and Guatemala.
|
(c) |
Fees paid by Kallpa in relation to the profit shared on certain PPAs signed with distribution companies.
|
For the Year Ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Payroll and related expenses
|
57,549
|
45,731
|
57,669
|
|||||||||
Depreciation and amortization
|
12,686
|
9,130
|
7,724
|
|||||||||
Professional fees
|
34,125
|
23,377
|
37,944
|
|||||||||
Other expenses
|
42,396
|
25,585
|
27,781
|
|||||||||
146,756
|
103,823
|
131,118
|
For the Year Ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Other Income
|
||||||||||||
From changes in interest held in associate (See Note 10)
|
—
|
—
|
19,553
|
|||||||||
Insurance claims (a)
|
2,525
|
6,917
|
7,452
|
|||||||||
Termination of contract compensation (b)
|
7,398
|
550
|
—
|
|||||||||
Delays of contract compensation (c)
|
3,377
|
—
|
—
|
|||||||||
Transfer of assets from customers
|
1,593
|
—
|
—
|
|||||||||
Release of contingent accrual (d)
|
1,205
|
545
|
—
|
|||||||||
Dividend income from other companies
|
—
|
3,850
|
18,178
|
|||||||||
Gain on sale of property, plant and equipment
|
4
|
14
|
—
|
|||||||||
Other
|
4,908
|
3,574
|
5,854
|
|||||||||
21,010
|
15,450
|
51,037
|
||||||||||
Other expenses
|
||||||||||||
Other
|
5,413
|
7,076
|
13,970
|
|||||||||
5,413
|
7,076
|
13,970
|
(a) |
Corresponds mainly to Consorcio Eolico Amayo (Fase II) and COBEE claims in relation to three wind towers damaged and Sainani plant, respectively.
|
(b) |
Includes termination of contract compensation received by Kallpa from Coelvisac and Compania Minera Raura in 2016 and 2015, respectively.
|
(c) |
Includes compensation received by Energuate for delays in the start of power supply by generators companies.
|
(d) |
Comprise of JPPC holdings release part of its contingent accruals.
|
For the Year Ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Financing income
|
||||||||||||
Interest income from bank deposits
|
3,703
|
2,675
|
2,226
|
|||||||||
Net change from change in exchange rates
|
8,972
|
-
|
-
|
|||||||||
Net changes in fair value of Tower options series 9
|
-
|
2,119
|
8,350
|
|||||||||
Net change in fair value of derivative financial instruments
|
1,561
|
3,400
|
-
|
|||||||||
Other income
|
4,245
|
5,218
|
5,667
|
|||||||||
Financing income
|
18,481
|
13,412
|
16,243
|
|||||||||
Financing expenses
|
||||||||||||
Interest expenses to banks and others
|
(182,905
|
)
|
(107,419
|
)
|
(108,224
|
)
|
||||||
Net change in fair value of derivative financial instruments
|
-
|
-
|
(592
|
)
|
||||||||
Net change from change in exchange rates
|
-
|
(12,554
|
)
|
-
|
||||||||
Other expenses
|
(6,694
|
)
|
(4,255
|
)
|
(1,363
|
)
|
||||||
Financing expenses
|
(189,599
|
)
|
(124,228
|
)
|
(110,179
|
)
|
||||||
Net financing expenses recognized in the statement of profit and loss
|
(171,118
|
)
|
(110,816
|
)
|
(93,936
|
)
|
For the Year Ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Current taxes on income
|
||||||||||||
In respect of current year
|
33,975
|
29,509
|
95,252
|
|||||||||
In respect of prior years
|
331
|
(294
|
)
|
(1,518
|
)
|
|||||||
Deferred tax income
|
||||||||||||
Creation and reversal of temporary differences
|
25,028
|
33,163
|
9,607
|
|||||||||
Total taxes on income
|
59,334
|
62,378
|
103,341
|
B. |
Reconciliation between the theoretical tax expense (benefit) on the pre-tax income (loss) and the actual income tax expenses
|
For the Year Ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
(Loss)/profit before taxes on income
|
(334,668
|
)
|
158,270
|
109,274
|
||||||||
Statutory tax rate
|
17.00
|
%
|
17.00
|
%
|
26.50
|
%
|
||||||
Tax computed at the statutory tax rate
|
(56,893
|
)
|
26,906
|
28,958
|
||||||||
Increase (decrease) in tax in respect of:
|
||||||||||||
Elimination of tax calculated in respect of the Group’s share in losses of associated companies
|
31,463
|
52,148
|
45,288
|
|||||||||
Income subject to tax at a different tax rate
|
25,859
|
(3,209
|
)
|
12,846
|
||||||||
Non-deductible expenses
|
49,715
|
7,818
|
8,442
|
|||||||||
Tax in respect of foreign dividend
|
—
|
—
|
8,047
|
|||||||||
Exempt income (a)
|
(754
|
)
|
(41,160
|
)
|
(21,145
|
)
|
||||||
Taxes in respect of prior years
|
331
|
(294
|
)
|
(1,518
|
)
|
|||||||
Impact of change in tax rate
|
6,857
|
—
|
(3,131
|
)
|
||||||||
Changes in temporary differences in respect of which deferred taxes are not recognized
|
1,419
|
580
|
(3,795
|
)
|
||||||||
Tax losses and other tax benefits for the period regarding which deferred taxes were not recorded
|
4,415
|
8,335
|
16,183
|
|||||||||
Differences between the measurement base of income reported for tax purposes and the income reported in the financial statements
|
(1,421
|
)
|
12,133
|
12,519
|
||||||||
Other differences
|
(1,657
|
)
|
(879
|
)
|
647
|
|||||||
Taxes on income included in the statement of profit and loss
|
59,334
|
62,378
|
103,341
|
(a) |
$754 thousand of exempt income effect in Amayo II in Nicaragua in 2016 ($5 million in 2015 and $219 thousand in 2014 including Amayo I and II). $36 million and $21 million of exempt income effect related to gain in distribution of dividend in kind and gain on bargain purchase in 2015 and 2014 respectively.
|
C. |
Deferred tax assets and liabilities
|
1. |
Deferred tax assets and liabilities recognized
The deferred taxes are calculated based on the tax rate expected to apply at the time of the reversal as detailed below. Deferred taxes in respect of subsidiaries were calculated based on the tax rates relevant for each country.
The deferred tax assets and liabilities are derived from the following items:
|
Property plant and equipment
|
Employee
benefits
|
Carryforward of losses and deductions for tax purposes
|
Other
|
Total
|
||||||||||||||||
$ thousands
|
||||||||||||||||||||
Balance of deferred tax asset (liability) as at January 1, 2015
|
(126,749
|
)
|
824
|
46,771
|
(27,113
|
)
|
(106,267
|
)
|
||||||||||||
Changes recorded on the statement of profit and loss
|
2,429
|
(222
|
)
|
15,325
|
(50,695
|
)
|
(33,163
|
)
|
||||||||||||
Changes recorded to equity reserve
|
—
|
—
|
—
|
3,081
|
3,081
|
|||||||||||||||
Translation differences
|
352
|
(1
|
)
|
(153
|
)
|
885
|
1,083
|
|||||||||||||
Changes in respect of business combinations
|
—
|
—
|
—
|
(124
|
)
|
(124
|
)
|
|||||||||||||
Balance of deferred tax asset (liability) as at December 31, 2015
|
(123,968
|
)
|
601
|
61,943
|
(73,966
|
)
|
(135,390
|
)
|
||||||||||||
Changes recorded on the statement of profit and loss
|
(48,212
|
)
|
286
|
28,014
|
1,741
|
(18,171
|
)
|
|||||||||||||
Changes recorded to equity reserve
|
—
|
61
|
—
|
(5,249
|
)
|
(5,188
|
)
|
|||||||||||||
Translation differences
|
(1,495
|
)
|
15
|
398
|
791
|
(291
|
)
|
|||||||||||||
Impact of change in tax rate
|
7,638
|
—
|
(5,620
|
)
|
(8,875
|
)
|
(6,857
|
)
|
||||||||||||
Changes in respect of business combinations
|
(41,456
|
)
|
748
|
—
|
6,355
|
(34,353
|
)
|
|||||||||||||
Balance of deferred tax asset (liability) as at December 31, 2016
|
(207,493
|
)
|
1,711
|
84,735
|
(79,203
|
)
|
(200,250
|
)
|
2. |
The deferred taxes are presented in the statements of financial position as follows:
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
As part of non-current assets
|
25,104
|
2,693
|
||||||
As part of non-current liabilities
|
(225,354
|
)
|
(138,083
|
)
|
||||
(200,250
|
)
|
(135,390
|
)
|
• |
The fully integrated regime, under which shareholders will be taxed on their share of the profits that area accrued annually by Chilean entity. The combined income tax rate under the regime will be 35%.
|
• |
The partially integrated regime, under which shareholders will be taxed when profits are distributed. The combined income tax rate under the regime generally will be 44.45%; however, foreign shareholders that are resident in a country that has concluded a tax treaty with Chile will be entitled to a full tax credit, and thus may benefit from a combined rate of 35%.
|
· |
Accrued in or derived from Singapore; or
|
· |
Received in Singapore from outside of Singapore.
|
· |
dividend income;
|
· |
trade or business profits of a foreign branch; or
|
· |
service fee income derived from a business, trade or
|
· |
profession carried on through a fixed place of operation in a foreign jurisdiction.
|
1. |
The highest corporate tax rate (headline tax rate) of the foreign jurisdiction from which the income is received is at least 15% at the time the foreign income is received in Singapore;
|
2. |
The foreign income had been subjected to tax in the foreign jurisdiction from which they were received (known as the "subject to tax" condition). The rate at which the foreign income was taxed can be different from the headline tax rate; and
|
3. |
The Tax Comptroller is satisfied that the tax exemption would be beneficial to the person resident in Singapore.
|
A. |
(Loss)/income allocated to the holders of the ordinary shareholders
|
For the Year Ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
(Loss)/Income for the year attributable to Kenon’s shareholders
|
(411,937
|
)
|
72,992
|
458,161
|
||||||||
(Loss)/Income for the year from discontinued operations (after tax)
|
—
|
—
|
470,421
|
|||||||||
Less: NCI
|
—
|
—
|
(3,495
|
)
|
||||||||
(Loss)/Income for the year from discontinued operations (after tax) attributable to Kenon’s shareholders
|
—
|
—
|
466,926
|
|||||||||
(Loss)/Income for the year from continuing operations attributable to Kenon’s shareholders
|
(411,937
|
)
|
72,992
|
(8,765
|
)
|
B. |
Number of ordinary shares
|
For the Year Ended December 31
|
||||||||
2016
|
2015
|
|||||||
('000)
|
||||||||
Weighted Average number of shares used in calculation of basic / diluted earnings per share
|
53,720
|
53,649
|
(a) |
ZIM
|
Six Months Ended June 30, 2014
|
||||
$ thousands
|
||||
Sales
|
1,741,652
|
|||
Cost of sales
|
(1,681,333
|
)
|
||
Gross profit (loss)
|
60,319
|
|||
Operating loss
|
(17,694
|
)
|
||
Loss before taxes on income
|
(119,168
|
)
|
||
Taxes on income
|
(9,735
|
)
|
||
Loss after taxes on income
|
(128,903
|
)
|
||
Income from realization of discontinued operations
|
608,603
|
|||
Income (loss) for the period from discontinued operations
|
479,700
|
|||
Net cash flows provided by operating activities
|
41,031
|
|||
Net cash flows provided by (used in) investing activities
|
(24,104
|
)
|
||
Net cash flows used in financing activities
|
(28,480
|
)
|
||
Impact of fluctuations in the currency exchange rate on the balances of cash and cash equivalents
|
(801
|
)
|
||
Cash and cash equivalents used in discontinued operations
|
(12,354
|
)
|
(b) |
Petrotec AG
|
Year Ended December 31, 2014
|
||||
$ thousands
|
||||
Sales
|
221,791
|
|||
Expenses
|
(226,323
|
)
|
||
Operating results before taxes on sales
|
(4,532
|
)
|
||
Taxes on sales
|
252
|
|||
Results after taxes
|
(4,280
|
)
|
||
Loss from realisation of discontinued operation
|
(4,999
|
)
|
||
Income (loss) for the period from discontinued operations
|
(9,279
|
)
|
||
Net cash flows provided by operating activities
|
15,214
|
|||
Net cash flows used in investing activities
|
(3,263
|
)
|
||
Net cash flows used in financing activities
|
(8,644
|
)
|
||
Impact of fluctuations in the currency exchange rate on the balances of cash and cash equivalents
|
(1,753
|
)
|
||
Cash and cash equivalents used in discontinued operations
|
1,554
|
A. |
General
|
1. |
I.C. Power Generation -
I.C. Power through its subsidiary companies, is engaged in the production, operation and sale of electricity in countries in Latin America, the Caribbean region and Israel. It also is engaged in the construction and operation of power stations in Latin America.
|
2. |
I.C. Power Distribution -
I.C. Power through its subsidiary companies, is engaged in the distribution of electricity in Guatemala (This segment does not exist in 2015 and 2014 because it was acquired in 2016).
|
3. |
Qoros Automotive
– A China-based automotive company that is jointly-owned with a subsidiary of Wuhu Chery, a state controlled holding enterprise and large Chinese automobile manufacturing company.
|
B. |
Information regarding reportable segments
|
I.C. Power
|
I.C. Power
|
|||||||||||||||||||||||
Generation
|
Distribution
|
Qoros*
|
Other
|
Adjustments
|
Total
|
|||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||
2016
|
||||||||||||||||||||||||
Total sales
|
1,365,229
|
508,628
|
—
|
65
|
—
|
1,873,922
|
||||||||||||||||||
Adjusted EBITDA
|
343,130
|
77,281
|
—
|
(23,532
|
)
|
—
|
396,879
|
|||||||||||||||||
Depreciation and amortization
|
157,070
|
14,782
|
—
|
529
|
—
|
172,381
|
||||||||||||||||||
Financing income
|
(10,246
|
)
|
(4,000
|
)
|
—
|
(16,580
|
)
|
12,345
|
(18,481
|
)
|
||||||||||||||
Financing expenses
|
166,079
|
19,034
|
—
|
16,831
|
(12,345
|
)
|
189,599
|
|||||||||||||||||
Other items:
|
||||||||||||||||||||||||
Share in losses/(income) of associated companies
|
(623
|
)
|
—
|
142,534
|
43,681
|
—
|
185,592
|
|||||||||||||||||
Provision of financial guarantee
|
—
|
—
|
—
|
130,193
|
—
|
130,193
|
||||||||||||||||||
Impairment of investments
|
—
|
—
|
—
|
72,263
|
—
|
72,263
|
||||||||||||||||||
312,280
|
29,816
|
142,534
|
246,917
|
—
|
731,547
|
|||||||||||||||||||
Income/(loss) before taxes
|
30,850
|
47,465
|
(142,534
|
)
|
(270,449
|
)
|
—
|
(334,668
|
)
|
|||||||||||||||
Income Taxes
|
45,177
|
12,471
|
—
|
1,686
|
—
|
59,334
|
||||||||||||||||||
Income/(loss) from continuing operations
|
(14,327
|
)
|
34,994
|
(142,534
|
)
|
(272,135
|
)
|
—
|
(394,002
|
)
|
||||||||||||||
Segment assets
|
4,217,341
|
599,809
|
—
|
112,410
|
—
|
4,929,560
|
||||||||||||||||||
Investments in associated companies
|
8,897
|
—
|
117,593
|
81,743
|
—
|
208,233
|
||||||||||||||||||
5,137,793
|
||||||||||||||||||||||||
Segment liabilities
|
3,462,243
|
542,223
|
—
|
239,123
|
—
|
4,243,589
|
||||||||||||||||||
Capital expenditure
|
261,616
|
28,174
|
—
|
49
|
—
|
289,839
|
I.C. Power
|
Qoros*
|
Other
|
Adjustments
|
Total
|
||||||||||||||||
$ thousands
|
||||||||||||||||||||
2015
|
||||||||||||||||||||
Sales to external customers
|
1,283,624
|
—
|
329
|
—
|
1,283,953
|
|||||||||||||||
Inter-segment sales
|
5,115
|
—
|
861
|
—
|
5,976
|
|||||||||||||||
1,288,739
|
—
|
1,190
|
—
|
1,289,929
|
||||||||||||||||
Elimination of inter-segment sales
|
(5,115
|
)
|
—
|
(861
|
)
|
5,115
|
(861
|
)
|
||||||||||||
Total sales
|
1,283,624
|
—
|
329
|
5,115
|
1,289,068
|
|||||||||||||||
Adjusted EBITDA
|
372,356
|
—
|
367
|
—
|
372,723
|
|||||||||||||||
Depreciation and amortization
|
119,427
|
—
|
620
|
—
|
120,047
|
|||||||||||||||
Financing income
|
(10,684
|
)
|
—
|
(2,728
|
)
|
—
|
(13,412
|
)
|
||||||||||||
Financing expenses
|
114,713
|
—
|
9,515
|
—
|
124,228
|
|||||||||||||||
Other items:
|
||||||||||||||||||||
Share in losses/(income) of associated companies
|
(274
|
)
|
196,223
|
(9,190
|
)
|
—
|
186,759
|
|||||||||||||
Gain from distribution of dividend in kind
|
—
|
—
|
(209,710
|
)
|
—
|
(209,710
|
)
|
|||||||||||||
Asset impairment
|
—
|
—
|
6,541
|
—
|
6,541
|
|||||||||||||||
223,182
|
196,223
|
(204,952
|
)
|
—
|
214,453
|
|||||||||||||||
Income/(loss) before taxes
|
149,174
|
(196,223
|
)
|
205,319
|
—
|
158,270
|
||||||||||||||
Income Taxes
|
62,353
|
—
|
25
|
—
|
62,378
|
|||||||||||||||
Income/(loss) from continuing operations
|
86,821
|
(196,223
|
)
|
205,294
|
—
|
95,892
|
||||||||||||||
Segment assets
|
4,068,951
|
—
|
44,804
|
—
|
4,113,755
|
|||||||||||||||
Investments in associated companies
|
8,993
|
158,729
|
201,300
|
—
|
369,022
|
|||||||||||||||
4,482,777
|
||||||||||||||||||||
Segment liabilities
|
3,062,580
|
—
|
156,642
|
—
|
3,219,222
|
|||||||||||||||
Capital expenditure
|
532,544
|
—
|
138
|
—
|
532,682
|
|||||||||||||||
2014
|
||||||||||||||||||||
Sales to external customers
|
1,358,174
|
—
|
—
|
—
|
1,358,174
|
|||||||||||||||
Inter-segment sales
|
14,056
|
—
|
—
|
—
|
14,056
|
|||||||||||||||
1,372,230
|
—
|
—
|
—
|
1,372,230
|
||||||||||||||||
Elimination of inter-segment sales
|
(14,056
|
)
|
—
|
—
|
14,056
|
—
|
||||||||||||||
Total sales
|
1,358,174
|
—
|
—
|
14,056
|
1,372,230
|
|||||||||||||||
Adjusted EBITDA
|
347,937
|
—
|
(43,175
|
)
|
—
|
304,762
|
||||||||||||||
Depreciation and amortization
|
108,413
|
—
|
(255
|
)
|
—
|
108,158
|
||||||||||||||
Financing income
|
(8,858
|
)
|
—
|
(38,622
|
)
|
31,237
|
(16,243
|
)
|
||||||||||||
Financing expenses
|
131,883
|
—
|
9,533
|
(31,237
|
)
|
110,179
|
||||||||||||||
Other items:
|
||||||||||||||||||||
Share in losses/(income) of associated companies
|
(13,542
|
)
|
174,806
|
9,633
|
—
|
170,897
|
||||||||||||||
Asset impairment
|
34,673
|
—
|
13,171
|
—
|
47,844
|
|||||||||||||||
Gain from disposal of investee
|
(157,137
|
)
|
—
|
—
|
—
|
(157,137
|
)
|
|||||||||||||
Gain on bargain purchase
|
(68,210
|
)
|
—
|
—
|
—
|
(68,210
|
)
|
|||||||||||||
27,222
|
174,806
|
(6,540
|
)
|
—
|
195,488
|
|||||||||||||||
Income/(loss) before taxes
|
320,715
|
(174,806
|
)
|
(36,635
|
)
|
—
|
109,274
|
|||||||||||||
Income Taxes
|
98,854
|
—
|
4,487
|
—
|
103,341
|
|||||||||||||||
Income/(loss) from continuing operations
|
221,861
|
(174,806
|
)
|
(41,122
|
)
|
—
|
5,933
|
|||||||||||||
Segment assets
|
3,832,012
|
—
|
836,596
|
(784,688
|
)
|
3,883,920
|
||||||||||||||
Investments in associated companies
|
9,625
|
221,038
|
205,120
|
—
|
435,783
|
|||||||||||||||
4,319,703
|
||||||||||||||||||||
Segment liabilities
|
2,860,358
|
—
|
806,335
|
(784,688
|
)
|
2,882,005
|
||||||||||||||
Capital expenditure
|
592,388
|
—
|
12,377
|
—
|
604,765
|
C. |
Customer and Geographic Information
|
For the year ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Peru
|
528,121
|
447,679
|
436,673
|
|||||||||
Guatemala
|
570,510
|
108,440
|
33,000
|
|||||||||
Israel
|
356,465
|
326,061
|
413,578
|
|||||||||
Others
|
418,826
|
406,888
|
488,979
|
|||||||||
Total revenues
|
1,873,922
|
1,289,068
|
1,372,230
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Peru
|
1,910,421
|
1,803,233
|
||||||
Guatemala
|
682,985
|
46,720
|
||||||
Israel
|
495,639
|
456,456
|
||||||
Others
|
785,033
|
800,713
|
||||||
Total non-current assets
|
3,874,078
|
3,107,122
|
A. |
Identity of related parties:
|
B. |
Transactions with directors and officers (Kenon's directors and officers):
|
B. Key management personnel compensation
|
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Short-term benefits
|
4,352
|
4,113
|
||||||
Share-based payments
|
547
|
556
|
||||||
4,899
|
4,669
|
C. |
Transactions with related parties (excluding associates):
|
For the year ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Sales from shipping*
|
—
|
—
|
7,138
|
|||||||||
Sales of electricity
|
148,119
|
135,655
|
124,636
|
|||||||||
Operating expenses of voyages and services*
|
—
|
—
|
37,511
|
|||||||||
Administrative expenses
|
614
|
329
|
2,000
|
|||||||||
Other income, net
|
—
|
—
|
33
|
|||||||||
Financing expenses, net
|
14,475
|
10,716
|
17,443
|
D. |
Transactions with associates:
|
For the year ended December 31
|
||||||||||||
2016
|
2015
|
2014
|
||||||||||
$ thousands
|
||||||||||||
Sales of electricity
|
—
|
5,115
|
14,056
|
|||||||||
Operating expenses
|
—
|
204
|
—
|
|||||||||
Other income, net
|
178
|
95
|
—
|
E. |
Balances with related parties:
|
As at December
|
As at December 31
|
|||||||||||||||||||||||
2016
|
2015
|
|||||||||||||||||||||||
Ansonia
|
Other related parties *
|
Total
|
Bank Leumi Group
|
Other related parties *
|
Total
|
|||||||||||||||||||
$ thousands |
$ thousands
|
|||||||||||||||||||||||
Cash and short-term deposit
|
—
|
2,462
|
2,462
|
190,629
|
7,148
|
197,777
|
||||||||||||||||||
Trade receivables
|
—
|
12,245
|
12,245
|
—
|
13,462
|
13,462
|
||||||||||||||||||
Loans and Other Liabilities
|
||||||||||||||||||||||||
In US dollar or linked thereto
|
45,735
|
222,971
|
268,706
|
—
|
118,497
|
118,497
|
||||||||||||||||||
Weighted-average interest rates (%)
|
6.00
|
%
|
7.24
|
%
|
6.62
|
%
|
—
|
6.68
|
%
|
6.68
|
%
|
|||||||||||||
In CPI-linked Israeli currency
|
—
|
—
|
—
|
41,677
|
—
|
41,677
|
||||||||||||||||||
Weighted-average interest rates (%)
|
—
|
—
|
—
|
4.94
|
%
|
—
|
4.94
|
%
|
||||||||||||||||
Repayment years
|
||||||||||||||||||||||||
Current maturities
|
—
|
—
|
1,833
|
—
|
||||||||||||||||||||
Second year
|
45,735
|
—
|
2,218
|
—
|
||||||||||||||||||||
Third year
|
—
|
—
|
2,353
|
—
|
||||||||||||||||||||
Fourth year
|
—
|
—
|
1,888
|
—
|
||||||||||||||||||||
Fifth year
|
—
|
—
|
2,610
|
—
|
||||||||||||||||||||
Sixth year and thereafter
|
—
|
222,971
|
30,775
|
118,497
|
||||||||||||||||||||
45,735
|
222,971
|
41,677
|
118,497
|
* |
IC, Israel Chemicals Ltd (“ICL”), Oil Refineries Ltd (“ORL”).
|
F. |
Regarding the ZIM's restructuring and IC’s part in the restructuring, see Note 10.C.a.
|
G. |
Regarding the convertible loan from Ansonia to Quantum, see Note 10.C.b.5
|
H. |
Gas Sale Agreement with ORL, see Note 20.B.h.
|
I. |
The separation agreement
|
Business
|
Instrument
|
Outstanding Amount as of
December 31, 2014 |
||
Financial Instruments
|
||||
Qoros
|
Capital note issued by Quantum to IC
|
$626 million
|
||
I.C. Green
|
Capital note issued by ICG to IC
|
NIS 508 million (approximately $131 million)
|
||
Loan borrowed by ICG
|
22 million Euro (approximately $27 million)
|
|||
Qoros
|
Shareholder loan to be provided to Qoros
|
In February 2015, Kenon provided RMB400 million (approximately $65 million) as a shareholder loan to Qoros, subject to the release of IC’s back-to-back guarantees in respect of certain of Qoros’ indebtedness.
|
Beneficial Owner (Name/Address)
|
Ordinary Shares Owned
|
Percentage of Ordinary Shares
|
||
Ansonia Holdings Singapore B.V.
1 *
|
31,156,869
|
58.0%
|
||
XT Investments Ltd.
2
|
5,727,128
|
10.7%
|
||
Directors and Executive Officers
3
|
—
|
—
|
1.
|
Based solely on the Schedule 13 D/A (Amendment No. 4) filed by Ansonia Holdings Singapore B.V. with the SEC on January 25, 2017. A discretionary trust, in which Mr. Idan Ofer is the prime beneficiary, indirectly holds 100% of Ansonia Holdings Singapore B.V.
|
2.
|
Based solely upon the Schedule 13 D/A (Amendment No. 1) filed by XT Investments Ltd. and XT Holdings Ltd. with the SEC on January 12, 2016. XT Investments Ltd. is a direct wholly-owned subsidiary of XT Holdings Ltd., of which each of Orona Investments Ltd. and Lynav Holdings Ltd. is the direct owner of 50% of the outstanding ordinary shares. Orona Investments Ltd. is indirectly controlled by Mr. Ehud Angel. Lynav Holdings Ltd. is controlled by a discretionary trust in which Mr. Idan Ofer is a prime beneficiary.
|
3.
|
Each individual beneficially owns less than 1% of Kenon’s ordinary shares.
|
A. |
General
|
B. |
Credit risk
|
(1) |
Exposure to credit risk
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Carrying amount
|
||||||||
Cash and cash equivalents
|
326,635
|
383,953
|
||||||
Short term Deposits and restricted cash
|
89,545
|
308,702
|
||||||
Trade receivables
|
284,532
|
123,273
|
||||||
Long-term trade receivables
|
10,120
|
-
|
||||||
Other current assets
|
28,462
|
12,339
|
||||||
Deposits and other long-term receivables including derivative instruments
|
66,434
|
40,993
|
||||||
805,728
|
869,260
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
$ thousands
|
||||||||
Israel
|
34,779
|
31,306
|
||||||
South America
|
93,293
|
53,325
|
||||||
Central America
|
155,142
|
33,361
|
||||||
Other regions
|
11,438
|
5,281
|
||||||
294,652
|
123,273
|
(2) |
Aging of debts and impairment losses
|
As at December 31, 2016
|
As at December 31, 2015
|
|||||||||||||||||||||||
For which
impairment
was not
recorded
|
For which
impairment
was recorded
|
For which
impairment
was not
recorded
|
For which
impairment
was not recorded
|
|||||||||||||||||||||
Gross
|
Impairment
|
Gross
|
Impairment
|
|||||||||||||||||||||
$ thousands
|
$ thousands
|
|||||||||||||||||||||||
Not past due
|
233,787
|
8
|
(8
|
)
|
109,502
|
—
|
—
|
|||||||||||||||||
Past due up to 3 months
|
50,723
|
—
|
—
|
12,210
|
—
|
|||||||||||||||||||
Past due 3 – 6 months
|
9,160
|
282
|
(282
|
)
|
301
|
—
|
—
|
|||||||||||||||||
Past due 6 – 9 months
|
83
|
—
|
—
|
101
|
—
|
—
|
||||||||||||||||||
Past due 9 – 12 months
|
652
|
—
|
—
|
932
|
—
|
—
|
||||||||||||||||||
Past due more than one year
|
247
|
4,714
|
(4,714
|
)
|
227
|
104
|
(104
|
)
|
||||||||||||||||
294,652
|
5,004
|
(5,004
|
)
|
123,273
|
104
|
(104
|
)
|
C. |
Liquidity risk
|
As at December 31, 2016
|
||||||||||||||||||||||||
Book value
|
Projected cash flows
|
Up to 1 year
|
1-2 years
|
2-5 years
|
More than 5 years
|
|||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||
Non-derivative financial liabilities
|
||||||||||||||||||||||||
Loans from banks and others *
|
213,417
|
219,651
|
219,651
|
-
|
-
|
-
|
||||||||||||||||||
Trade payables
|
285,612
|
285,612
|
285,612
|
-
|
-
|
-
|
||||||||||||||||||
Other payables
|
160,540
|
160,540
|
59,650
|
10,121
|
21,718
|
69,051
|
||||||||||||||||||
Non-convertible debentures **
|
867,287
|
1,190,032
|
58,113
|
57,217
|
616,765
|
457,937
|
||||||||||||||||||
Loans from banks and others **
|
2,143,499
|
2,756,851
|
340,684
|
244,508
|
977,251
|
1,194,408
|
||||||||||||||||||
Liabilities in respect of financing lease
|
88,169
|
114,069
|
13,013
|
12,171
|
57,432
|
31,453
|
||||||||||||||||||
Financial guarantee ***
|
118,763
|
118,763
|
118,763
|
-
|
-
|
-
|
||||||||||||||||||
Financial liabilities – hedging instruments
|
||||||||||||||||||||||||
Interest SWAP contracts
|
22,865
|
22,865
|
9,930
|
5,788
|
4,192
|
2,955
|
||||||||||||||||||
Forward exchange rate contracts
|
2,399
|
2,399
|
1,627
|
772
|
-
|
-
|
||||||||||||||||||
Financial liabilities not for hedging
|
||||||||||||||||||||||||
Interest SWAP contracts and options
|
2,125
|
2,125
|
783
|
570
|
688
|
84
|
||||||||||||||||||
Derivatives from debt restructure
|
29,594
|
29,594
|
-
|
29,594
|
-
|
-
|
||||||||||||||||||
3,934,270
|
4,902,501
|
1,107,826
|
360,741
|
1,678,046
|
1,755,888
|
** |
Includes current portion of long-term liabilities and long-term liabilities which were classified to short-term.
|
*** |
Financial Guarantees contractual period in Qoros is dependent on Qoros’s timeliness to meet the obligation of current loans payable.
|
As at December 31, 2015
|
||||||||||||||||||||||||
Book value
|
Projected cash flows
|
Up to 1 year
|
1-2 years
|
2-5 years
|
More than 5 years
|
|||||||||||||||||||
$ thousands
|
||||||||||||||||||||||||
Non-derivative financial liabilities
|
||||||||||||||||||||||||
Loans from banks and others *
|
179,317
|
187,484
|
187,484
|
—
|
—
|
—
|
||||||||||||||||||
Trade payables
|
145,454
|
145,454
|
145,454
|
—
|
—
|
—
|
||||||||||||||||||
Other payables
|
87,572
|
87,572
|
87,572
|
—
|
—
|
—
|
||||||||||||||||||
Non-convertible debentures **
|
671,247
|
951,308
|
69,115
|
62,267
|
261,256
|
558,670
|
||||||||||||||||||
Loans from banks and others **
|
1,668,977
|
2,331,220
|
204,100
|
214,583
|
490,088
|
1,422,449
|
||||||||||||||||||
Liabilities in respect of financing lease
|
163,774
|
201,929
|
35,501
|
49,955
|
67,749
|
48,724
|
||||||||||||||||||
Financial guarantee ***
|
34,263
|
179,073
|
179,073
|
—
|
—
|
—
|
||||||||||||||||||
Financial liabilities – hedging instruments
|
||||||||||||||||||||||||
Interest SWAP contracts
|
44,059
|
44,059
|
10,630
|
9,474
|
16,514
|
7,441
|
||||||||||||||||||
Forward exchange rate contracts
|
850
|
850
|
850
|
—
|
—
|
—
|
||||||||||||||||||
Financial liabilities not for hedging
|
||||||||||||||||||||||||
Interest SWAP contracts and options
|
3,276
|
3,276
|
1,080
|
1,081
|
940
|
175
|
||||||||||||||||||
2,998,789
|
4,132,225
|
920,859
|
337,360
|
836,547
|
2,037,459
|
** |
Includes current portion of long-term liabilities and long-term liabilities which were classified to short-term.
|
*** |
Financial Guarantees contractual period in Qoros is dependent on Qoros’s timeliness to meet the obligation of current loans payable. $179 million is the maximum projected cash flow in relation to the financial guarantees provided to Chery with respect to the obligation of Qoros.
|
(a) |
Exposure to CPI and foreign currency risks
The Group’s exposure to CPI and foreign currency risk, based on nominal amounts, is as follows:
|
As at December 31, 2016
|
||||||||||||
Foreign currency
|
||||||||||||
Shekel
|
||||||||||||
Unlinked
|
CPI linked
|
Other
|
||||||||||
Non-derivative instruments
|
||||||||||||
Cash and cash equivalents
|
11,810
|
—
|
24,240
|
|||||||||
Short-term investments, deposits and loans
|
29,137
|
—
|
26,198
|
|||||||||
Trade receivables
|
34,779
|
—
|
172,664
|
|||||||||
Other receivables
|
665
|
—
|
6,964
|
|||||||||
Long-term deposits and loans
|
20,349
|
—
|
16,412
|
|||||||||
Total financial assets
|
96,740
|
—
|
246,478
|
|||||||||
Loans from banks and others
|
—
|
—
|
34,998
|
|||||||||
Trade payables
|
26,913
|
—
|
128,512
|
|||||||||
Other payables
|
1,093
|
1,205
|
17,266
|
|||||||||
Long-term loans from banks and others and debentures
|
444
|
416,266
|
465,262
|
|||||||||
Total financial liabilities
|
28,450
|
417,471
|
646,038
|
|||||||||
Total non-derivative financial instruments, net
|
68,290
|
(417,471
|
)
|
(399,560
|
)
|
|||||||
Derivative instruments
|
—
|
—
|
(2,421
|
)
|
||||||||
Net exposure
|
68,290
|
(417,471
|
)
|
(401,981
|
)
|
|||||||
As at December 31, 2015
|
||||||||||||
Foreign currency
|
||||||||||||
Shekel
|
||||||||||||
Unlinked
|
CPI linked
|
Other
|
||||||||||
Non-derivative instruments
|
||||||||||||
Cash and cash equivalents
|
103,844
|
—
|
39,892
|
|||||||||
Short-term investments, deposits and loans
|
73,112
|
—
|
5,305
|
|||||||||
Trade receivables
|
31,306
|
—
|
40,456
|
|||||||||
Other receivables
|
12,789
|
—
|
4,537
|
|||||||||
Long-term deposits and loans
|
19,565
|
—
|
17,865
|
|||||||||
Total financial assets
|
240,616
|
—
|
108,055
|
|||||||||
Loans from banks and others
|
—
|
—
|
(7,083
|
)
|
||||||||
Trade payables
|
(31,045
|
)
|
—
|
(20,856
|
)
|
|||||||
Other payables
|
(2,484
|
)
|
(2,469
|
)
|
(11,384
|
)
|
||||||
Long-term loans from banks and others and debentures
|
(5,494
|
)
|
(473,151
|
)
|
(59,356
|
)
|
||||||
Loans and capital notes from the parent company
|
—
|
—
|
—
|
|||||||||
Total financial liabilities
|
(39,023
|
)
|
(475,620
|
)
|
(98,679
|
)
|
||||||
Total non-derivative financial instruments, net
|
201,593
|
(475,620
|
)
|
9,376
|
||||||||
Derivative instruments
|
—
|
—
|
—
|
|||||||||
Net exposure
|
201,593
|
(475,620
|
)
|
9,376
|
As at December 31, 2016
|
||||||||||||||||
10% increase
|
5% increase
|
5% decrease
|
10% decrease
|
|||||||||||||
$ thousands
|
||||||||||||||||
Non-derivative instruments
|
||||||||||||||||
Shekel/dollar
|
6,208
|
3,252
|
(3,252
|
)
|
(6,208
|
)
|
||||||||||
CPI
|
(37,952
|
)
|
(19,880
|
)
|
19,880
|
37,952
|
||||||||||
Dollar/other
|
(44,447
|
)
|
(21,044
|
)
|
19,037
|
36,332
|
||||||||||
As at December 31, 2015
|
||||||||||||||||
10% increase
|
5% increase
|
5% decrease
|
10% decrease
|
|||||||||||||
$ thousands
|
||||||||||||||||
Non-derivative instruments
|
||||||||||||||||
Shekel/dollar
|
40,718
|
21,596
|
(24,415
|
)
|
(52,081
|
)
|
||||||||||
CPI
|
(56,247
|
)
|
(28,123
|
)
|
28,123
|
56,247
|
||||||||||
Dollar/other
|
1,017
|
482
|
(436
|
)
|
(833
|
)
|
(2) |
Interest rate risk
|
As at December 31
|
||||||||
2016
|
2015
|
|||||||
Carrying amount
|
||||||||
$ thousands
|
||||||||
Fixed rate instruments
|
||||||||
Financial assets
|
157,121 |
401,671
|
||||||
Financial liabilities
|
(1,530,715 | ) |
(1,431,787
|
)
|
||||
(1,373,594
|
)
|
(1,030,116
|
)
|
|||||
Variable rate instruments
|
||||||||
Financial assets
|
20,167 |
29,363
|
||||||
Financial liabilities
|
2,600,799 |
(1,132,904
|
)
|
|||||
(2,580,632
|
)
|
(1,103,541
|
)
|
|||||
As at December 31, 2016
|
||||||||
100bp increase
|
100 bp decrease
|
|||||||
$ thousands
|
||||||||
Variable rate instruments
|
(25,806
|
)
|
25,806
|
As at December 31, 2015
|
||||||||
100bp increase
|
100 bp decrease
|
|||||||
$ thousands
|
||||||||
Variable rate instruments
|
(11,035
|
)
|
11,035
|
E. |
Fair value
|
(1) |
Fair value compared with carrying value
|
As at December 31, 2016
|
||||||||
Carrying amount
|
Level 2
|
|||||||
$ thousands
|
||||||||
Non-convertible debentures
|
867,287
|
947,786
|
||||||
Long-term loans from banks and others (excluding interests)
|
2,116,740
|
2,354,612
|
As at December 31, 2015
|
||||||||
Carrying amount
|
Level 2
|
|||||||
$ thousands
|
||||||||
Non-convertible debentures
|
671,247
|
764,878
|
||||||
Long-term loans from banks and others (excluding interests)
|
2,003,443
|
2,197,177
|
* |
The fair value is measured using the technique of discounting the future cash flows with respect to the principal component and the discounted interest using the market interest rate on the measurement date.
|
(2) |
Hierarchy of fair value
|
As at
December 31, 2016
|
As at
December 31, 2015
|
||||||||||||||||
Level 2
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||
$ thousands |
$ thousands
|
||||||||||||||||
Assets
|
|||||||||||||||||
Marketable securities held for trade
|
—
|
6,412
|
—
|
—
|
|||||||||||||
Tower-series 9 options
|
—
|
12,175
|
—
|
—
|
|||||||||||||
Derivatives not used for accounting hedge (a)
|
3,173
|
—
|
2,864
|
—
|
|||||||||||||
3,173
|
18,587
|
2,864
|
—
|
||||||||||||||
Liabilities
|
|||||||||||||||||
Financial guarantee
|
—
|
—
|
—
|
34,263
|
|||||||||||||
Derivatives used for accounting hedge
|
25,264
|
—
|
44,909
|
—
|
|||||||||||||
Derivatives not used for accounting hedge
|
2,125
|
—
|
3,276
|
—
|
|||||||||||||
Other financial derivatives
|
29,594
|
—
|
—
|
—
|
|||||||||||||
56,983
|
—
|
48,185
|
34,263
|
(3) |
Data and measurement of the fair value of financial instruments at Level 2
|
Type
|
Valuation
technique
|
Significant
unobservable
data
|
Inter-relationship between
significant unobservable inputs
and fair value measurement
|
Interest rate Swaps
|
The Group applies standard valuation techniques such as:
discounted cash flows
for fixed and variables coupons (estimated with forward curves) using as discounted rates the
projected LIBOR zero coupon curve
. The observable inputs are obtained through market information suppliers.
|
Not applicable
|
Not applicable
|
Foreign
Exchange
Forwards
|
The Group applies standard valuation techniques which include market observable parameters such as the implicit exchange rate calculated with forward points. These variables are obtained through market information suppliers.
|
Not applicable
|
Not applicable
|
Credit from banks, others and debentures
|
Discounted cash flows with market interest rate
|
Not applicable
|
Not applicable
|
Marketable Securities held for trade
|
DLOM valuation method
|
Not applicable
|
Not applicable
|
(4) |
Data and measurement of the fair value of financial instruments at Level 3
|
A. |
Kenon
|
(a) |
Funding to Qoros
|
(b) |
Qoros introduces a new strategic partner
|
B. |
I.C. Power
|
(e) |
ICPI acquisition
|
(f) |
Update on Kanan
|
In thousands of RMB
|
Note
|
2016
|
2015
|
||||||||
Assets
|
|||||||||||
Property, plant and equipment
|
14
|
4,219,023
|
4
,
275,167
|
||||||||
Intangible assets
|
15
|
4,322,900
|
4,656,474
|
||||||||
Prepayments for purchase of equipment
|
1,061
|
59,276
|
|||||||||
Lease prepayments
|
16
|
199,303
|
203,716
|
||||||||
Trade and other receivables
|
17
|
91,743
|
92,202
|
||||||||
Pledged deposits
|
18
|
8,403
|
-
|
||||||||
Equity-accounted investee
|
1,987
|
2,032
|
|||||||||
Non-current assets
|
8,844,420
|
9,288,867
|
|||||||||
Inventories
|
19
|
322,201
|
244,854
|
||||||||
VAT recoverable
|
807,484
|
832,503
|
|||||||||
Trade and other receivables
|
17
|
60,091
|
42,645
|
||||||||
Prepayments
|
13,049
|
36,431
|
|||||||||
Available-for-sale financial assets
|
20
|
100,000
|
-
|
||||||||
Pledged deposits
|
18
|
36,237
|
113,167
|
||||||||
Cash and cash equivalents
|
21
|
464,759
|
257,270
|
||||||||
Current assets
|
1,803,821
|
1,526
,
870
|
|||||||||
|
|
||||||||||
Total assets
|
10,648,241
|
10,815,737
|
In thousands of RMB
|
Note
|
2016
|
2015
|
||||||||
Equity
|
|||||||||||
Paid-in capital
|
22
|
10,425,480
|
8,331,840
|
||||||||
Reserves
|
53,386
|
(44
|
)
|
||||||||
Accumulated losses
|
(10,032,879
|
)
|
(8,135,997
|
)
|
|||||||
Total equity
|
445,987
|
195,799
|
|||||||||
|
|
||||||||||
Liabilities
|
|||||||||||
Loans and borrowings
|
23
|
4,248,660
|
4,659,718
|
||||||||
Deferred income
|
24
|
412,083
|
169,396
|
||||||||
Trade and other payables
|
25
|
112,488
|
-
|
||||||||
Provisions
|
26
|
55,516
|
20,964
|
||||||||
Non-current liabilities
|
4,828,747
|
4,850,078
|
|||||||||
Loans and borrowings
|
23
|
2,641,486
|
2,829,470
|
||||||||
Trade and other payables
|
25
|
2,684,669
|
2,615,541
|
||||||||
Deferred income
|
24
|
47,352
|
324,849
|
||||||||
Current liabilities
|
5,373,507
|
5,769,860
|
|||||||||
|
|
||||||||||
Total liabilities
|
10,202,254
|
10,619,938
|
|||||||||
|
|
||||||||||
Total equity and liabilities
|
10,648,241
|
10,815,737
|
In thousands of RMB
|
Note
|
2016
|
2015
|
2014
|
|||||||||||
Revenue
|
7
|
2,511,925
|
1,459,339
|
864,957
|
|||||||||||
Cost of sales
|
(3,008,831
|
)
|
(1,713,043
|
)
|
(1,019,264
|
)
|
|||||||||
Gross loss
|
(496,906
|
)
|
(253,704
|
)
|
(154,307
|
)
|
|||||||||
|
|
|
|||||||||||||
Other income
|
8
|
77,128
|
36,690
|
37,349
|
|||||||||||
Research and development expenses
|
9
|
(204,242
|
)
|
(278,008
|
)
|
(264,019
|
)
|
||||||||
Selling, general and administrative expenses
|
10
|
(762,966
|
)
|
(1,559,995
|
)
|
(1,518,822
|
)
|
||||||||
Other expenses
|
11
|
(106,577
|
)
|
(74,174
|
)
|
(62,716
|
)
|
||||||||
Operating loss
|
(1,493,563
|
)
|
(2,129,191
|
)
|
(
1,962,515
|
)
|
|||||||||
|
|
|
|||||||||||||
Finance income
|
12(a)
|
|
16,573
|
13,429
|
25,822
|
||||||||||
Finance costs
|
12(a)
|
|
(419,592
|
)
|
(359,126
|
)
|
(217,337
|
)
|
|||||||
Net finance costs
|
12(a)
|
|
(403,019
|
)
|
(345,697
|
)
|
(191,515
|
)
|
|||||||
|
|
|
|||||||||||||
Share of (loss) / profit of equity- accounted investee, net of nil tax
|
(45
|
)
|
7
|
(123
|
)
|
||||||||||
Loss before tax
|
(1,896,627
|
)
|
(2,474,881
|
)
|
(2,154,153
|
)
|
|||||||||
Income tax expense
|
13
|
(255
|
)
|
(575
|
)
|
(533
|
)
|
||||||||
Loss for the year
|
(1,896,882
|
)
|
(2,475,456
|
)
|
(
2,154,686
|
)
|
|||||||||
|
|
|
|||||||||||||
Other comprehensive income
|
|||||||||||||||
Items that are or may be reclassified to profit or loss
|
|||||||||||||||
Foreign operations - foreign currency translation differences
|
48
|
(
18
|
)
|
(
154
|
)
|
||||||||||
Other comprehensive income, net of nil tax
|
48
|
(18
|
)
|
(154
|
)
|
||||||||||
|
|
|
|||||||||||||
Total comprehensive income for the year
|
(1,896,834
|
)
|
(2,475,474
|
)
|
(2,154,840
|
)
|
|||||||||
The accompanying notes are an integral part of these consolidated financial statements.
|
In thousands of RMB
|
Note
|
Paid-in
capital |
Capital
reserve |
Translation
reserve |
Accumulated
losses |
Total
|
||||||||||||||||||
Balance at 1 January 2014
|
5,931,840
|
124
|
(19
|
)
|
(3,505,855
|
)
|
2,426,090
|
|||||||||||||||||
Loss for the year
|
-
|
-
|
-
|
(2,154,686
|
)
|
(2,154,686
|
)
|
|||||||||||||||||
Other comprehensive income
|
-
|
-
|
(154
|
)
|
-
|
(154
|
)
|
|||||||||||||||||
Total comprehensive income
|
-
|
-
|
(154
|
)
|
(2,154,686
|
)
|
(2,154,840
|
)
|
||||||||||||||||
Capital injection from investors
|
600,000
|
23
|
-
|
-
|
600,023
|
|||||||||||||||||||
Total contributions
|
600,000
|
23
|
-
|
-
|
600,023
|
|||||||||||||||||||
Balance at 31 December 2014
|
6,531,840
|
147
|
(173
|
)
|
(5,660,541
|
)
|
871,273
|
|||||||||||||||||
Balance at 1 January 2015
|
6,531,840
|
147
|
(173
|
)
|
(5,660,541
|
)
|
871,273
|
|||||||||||||||||
Loss for the year
|
-
|
-
|
-
|
(2,475,456
|
)
|
(2,475,456
|
)
|
|||||||||||||||||
Other comprehensive income
|
-
|
-
|
(18
|
)
|
-
|
(18
|
)
|
|||||||||||||||||
Total comprehensive income
|
-
|
-
|
(18
|
)
|
(2,475,456
|
)
|
(2,475,474
|
)
|
||||||||||||||||
Conversion of shareholders' loans to capital (Note 22)
|
1,800,000
|
-
|
-
|
-
|
1,800,000
|
|||||||||||||||||||
Total contributions
|
1,800,000
|
-
|
-
|
-
|
1,800,000
|
|||||||||||||||||||
Balance at 31 December 2015
|
8,331,840
|
147
|
(191
|
)
|
(8,135,997
|
)
|
195,799
|
In thousands of RMB
|
Note
|
Paid-in
capital |
Capital
reserve |
Translation
reserve |
Accumulated
losses |
Total
|
||||||||||||||||||
Balance at 1 January 2016
|
8,331,840
|
147
|
(191
|
)
|
(8,135,997
|
)
|
195,799
|
|||||||||||||||||
Loss for the year
|
-
|
-
|
-
|
(1,896,882
|
)
|
(1,896,882
|
)
|
|||||||||||||||||
Other comprehensive income
|
-
|
-
|
48
|
-
|
48
|
|||||||||||||||||||
Total comprehensive income
|
-
|
-
|
48
|
(1,896,882
|
)
|
(1,896,834
|
)
|
|||||||||||||||||
Conversion of shareholders' loans to capital (Note 22)
|
2,093,640
|
53,382
|
-
|
-
|
2,147,022
|
|||||||||||||||||||
Total contributions
|
2,093,640
|
53,382
|
-
|
-
|
2,147,022
|
|||||||||||||||||||
Balance at 31 December 2016
|
10,425,480
|
53,529
|
(143
|
)
|
(10,032,879
|
)
|
445,987
|
In thousands of RMB
|
Note
|
2016
|
2015
|
2014
|
||||||||||||
Cash flows from operating activities
|
||||||||||||||||
Loss for the year
|
(1,896,882
|
)
|
(2,475,456
|
)
|
(2,154,686
|
)
|
||||||||||
Adjustments for:
|
||||||||||||||||
Depreciation
|
361,764
|
227,477
|
143,586
|
|||||||||||||
Amortisation of
|
||||||||||||||||
- intangible assets
|
422,492
|
236,223
|
52,315
|
|||||||||||||
- lease prepayments
|
4,413
|
4,412
|
4,413
|
|||||||||||||
Impairment losses on other receivables
|
10,859
|
9,493
|
-
|
|||||||||||||
Net finance costs
|
403,019
|
345,697
|
200,600
|
|||||||||||||
Tax expense
|
255
|
575
|
533
|
|||||||||||||
Share of profit of equity- accounted, investee, net of tax
|
45
|
(7
|
)
|
-
|
||||||||||||
Loss on disposal of property, plant, and equipment
|
2,679
|
4,813
|
172
|
|||||||||||||
Deferred income
|
(44,496
|
)
|
(11,079
|
)
|
(10,638
|
)
|
||||||||||
(735,852
|
)
|
(1,657,852
|
)
|
(1,763,705
|
)
|
|||||||||||
Changes in:
|
||||||||||||||||
- inventories
|
(77,347
|
)
|
(47,332
|
)
|
(30,306
|
)
|
||||||||||
- trade and other receivables
|
(30,404
|
)
|
(322,106
|
)
|
(235,444
|
)
|
||||||||||
- VAT recoverable
|
25,019
|
170,112
|
-
|
|||||||||||||
- prepayments
|
23,382
|
118,224
|
(51,116
|
)
|
||||||||||||
- trade and other payables
|
431,754
|
560,630
|
505,094
|
|||||||||||||
- pledge deposit
|
25,576
|
-
|
-
|
|||||||||||||
- deferred income
|
9,686
|
300,000
|
-
|
|||||||||||||
Cash used in operating activities
|
(328,186
|
)
|
(878,324
|
)
|
(1,575,477
|
)
|
||||||||||
Income taxes paid
|
(255
|
)
|
(575
|
)
|
(533
|
)
|
||||||||||
Net cash used in operating activities
|
(328,441
|
)
|
(878,899
|
)
|
(1,576,010
|
)
|
In thousands of RMB
|
Note
|
2016
|
2015
|
2014
|
||||||||||||
Cash flows from investing activities
|
||||||||||||||||
Interest received
|
19,131
|
15,019
|
15,771
|
|||||||||||||
Acquisition of available-for- sale financial assets
|
(126,000
|
)
|
(175,000
|
)
|
-
|
|||||||||||
Proceeds from disposal of available-for-sale financial assets
|
26,000
|
175,000
|
32,000
|
|||||||||||||
Collection of pledged deposits
|
10,519
|
508,093
|
60,393
|
|||||||||||||
Placement of pledged deposits
|
(10,519
|
)
|
(330,420
|
)
|
(190,840
|
)
|
||||||||||
Acquisition of property, plant and equipment and intangible assets
|
(595,625
|
)
|
(1,334,856
|
)
|
(1,943,903
|
)
|
||||||||||
Acquisition of equity in associate
|
-
|
-
|
(2,025
|
)
|
||||||||||||
Net cash used in investing activities
|
(676,494
|
)
|
(1,142,164
|
)
|
(2,028,604
|
)
|
In thousands of RMB
|
Note
|
2016
|
2015
|
2014
|
|||||||||||
Cash flows from financing activities
|
|||||||||||||||
Proceeds from borrowings
|
2,949,985
|
5,564,733
|
5,442,286
|
||||||||||||
Repayment of borrowings
|
(1,470,344
|
)
|
(3,644,550
|
)
|
(1,649,847
|
)
|
|||||||||
Interest paid
|
(310,863
|
)
|
(393,837
|
)
|
(325,157
|
)
|
|||||||||
Collection of guarantee deposit
|
55,451
|
100,219
|
31,520
|
||||||||||||
Placement of guarantee deposit
|
(12,500
|
)
|
(100,219
|
)
|
-
|
||||||||||
Net cash from financing activities
|
1,211,729
|
1,526,346
|
3,498,802
|
||||||||||||
|
|
|
|||||||||||||
Net increase/ (decrease) in cash and cash equivalents
|
206,794
|
(494,717
|
)
|
(105,812
|
)
|
||||||||||
Cash and cash equivalents at 1 January
|
257,270
|
752,088
|
857,900
|
||||||||||||
Effect of foreign exchange rate changes
|
695
|
(101
|
)
|
-
|
|||||||||||
Cash and cash equivalents at 31 December
|
464,759
|
257,270
|
752,088
|
1 |
Reporting entity
|
2 |
Basis of preparation
|
(a) |
Basis of accounting
|
(b) |
Going concern basis of accounting
|
(i)
|
Renewal of Short-term Credit Facilities
|
2 |
Basis of preparation (continued)
|
(b) |
Going concern basis of accounting (continued)
|
(ii)
|
Shareholders' loans
|
(iii)
|
Improvement in Working Capital Management
|
(c) |
Basis of measurement
|
(d) |
Functional and presentation currency
|
3 |
Change in accounting policy
|
4 |
Significant accounting policies
|
(a) |
Basis of consolidation
|
(i)
|
Subsidiaries
|
(ii)
|
Interests in equity-accounted investee
|
(iii)
|
Transaction eliminated on consolidation
|
4 |
Significant accounting policies (continued)
|
(b) |
Revenue
|
(i) |
Sale of goods
|
(ii) |
Rental income
|
(iii) |
Licencing income
|
(c) |
Government grants
|
(d) |
Finance income and finance costs
|
4 |
Significant accounting policies (continued)
|
(e) |
Foreign currency
|
(i) |
Foreign currency transactions
|
(ii) |
Foreign operations
|
(f) |
Employee benefits
|
(i) |
Short-term employee benefits
|
(ii) |
Contributions to defined contribution retirement plans in the PRC
|
(iii) |
Termination benefits
|
4 |
Significant accounting policies (continued)
|
(g) |
Income tax
|
(i) |
Current tax
|
(ii) |
Deferred tax
|
-
|
temporary differences on the initial recognition of assets or liabilities in a transaction that is not a business combination and that affects neither accounting nor taxable profit or loss;
|
-
|
temporary differences related to investments in subsidiaries and equity method investees to the extent that the Group is able to control the timing of the reversal of the temporary differences and it is probable that they will not reverse in the foreseeable future; and
|
4 |
Significant accounting policies (continued)
|
(h) |
Inventories
|
(i) |
Property, plant and equipment
|
(i) |
Recognition and measurement
|
-
|
the cost of materials and direct labour;
|
-
|
any other costs directly attributable to bringing the assets to a working condition for their intended;
|
-
|
when the Group has an obligation to remove the asset or restore the site, an estimate of the costs of dismantling and removing the items and restoring the site on which they are located; and
|
-
|
capitalised borrowing costs.
|
(ii) |
Subsequent costs
|
4 |
Significant accounting policies (continued)
|
(i) |
Property, plant and equipment (continued)
|
(iii) |
Depreciation
|
-
|
Buildings
30 years
|
-
|
Equipment
3 - 20 years
|
-
|
Leasehold improvements
3 years
|
(j) |
Intangible assets
|
(i) |
Research and development
|
4 |
Significant accounting policies (continued)
|
(j) |
Intangible assets (continued)
|
(ii) |
Other intangible assets
|
(iii) |
Subsequent expenditure
|
(iv) |
Amortisation
|
(k) |
Lease prepayments
|
4 |
Significant accounting policies (continued)
|
(l) |
Financial instruments
|
(i) |
Non-derivative financial assets and financial liabilities - recognition and derecognition
|
(ii) |
Non-derivative financial assets - measurement
|
4 |
Significant accounting policies (continued)
|
(l) |
Financial instruments (continued)
|
(iii) |
Non-derivative financial liabilities - measurement
|
(m) |
Impairment
|
(i) |
Non-derivative financial assets
|
-
|
default or delinquency by a debtor;
|
-
|
restructuring of an amount due to the Group on terms that the Group would not consider otherwise;
|
-
|
indications that a debtor or issuer will enter bankruptcy;
|
-
|
adverse changes in the payment status of borrowers or issuers;
|
-
|
the disappearance of an active market for a security;
|
-
|
observable date indicating that there is measureable decrease in expected cash flows from a group of financial assets.
|
4 |
Significant accounting policies (continued)
|
(m) |
Impairment (continued)
|
(i) |
Non-derivative financial assets (continued)
|
(ii) |
Non-financial assets
|
4 |
Significant accounting policies (continued)
|
(m) |
Impairment (continued)
|
(ii) |
Non-financial assets (continued)
|
(n) |
Warranty costs
|
(o) |
Provision and contingent liabilities
|
(p) |
Leases
|
4 |
Significant accounting policies (continued)
|
(q) |
Related parties
|
(a)
|
A person, or a close member of that person's family, is related to the Group if that person:
|
(i) |
has control or joint control over the Group;
|
(ii) |
has significant influence over the Group; or
|
(iii) |
is a member of the key management personnel of the Group or the Group's parent or ultimate controlling shareholders.
|
(b)
|
An entity is related to the Group if any of the following conditions applies:
|
(i) |
The entity and the Group are members of the same Group;
|
(ii) |
One entity is an associate or joint venture of the other entity (or an associate of joint venture of a member of a Group of which the other entity is a member);
|
(iii) |
Both entities are joint ventures of the same third party;
|
(iv) |
One entity is a joint venture of a third entity and the other entity is an associate of the third entity;
|
(v) |
The entity is a post-employment benefit plan for the benefit of employees of the Group or an entity related to the Group;
|
(vi) |
The entity is controlled or jointly controlled by a person identified in (a);
|
(vii) |
A person identified in (a)(i) has significant influence over the entity or is a member of the key management personnel of the entity (or of a parent of the entity);
|
(viii) |
The entity, or any member of a group of which it is a part, provides key management personnel services to the group or to the group's parent.
|
4 |
Significant accounting policies (continued)
|
(r) |
Standards and interpretation issued but not yet adopted
|
Effective for
accounting periods
beginning on or after
|
|
Amendments to IAS 7,
Disclosure initiative
|
1 January 2017
|
Amendments to IAS 12,
Income taxes - Recognition of deferred tax assets for unrealised losses
|
1 January 2017
|
Amendments to IFRS 2,
Classification and measurement of share-based payment transactions
|
1 January 2018
|
Amendments to IFRS 4,
Applying IFRS 9 Financial instruments with IFRS 4 Insurance contracts
|
1 January 2018
|
IFRIC 22,
Foreign currency transactions and advance consideration
|
1 January 2018
|
IFRS 15,
Revenue from contracts with customers
|
1 January 2018
|
IFRS 9,
Financial instruments (2014)
|
1 January 2018
|
IFRS 16,
Leases
|
1 January 2019
|
4 |
Significant accounting policies (continued)
|
(r) |
Standards and interpretation issued but not yet adopted (continued)
|
5 |
Use of estimates and judgements
|
(a) |
Judgements
|
(i) |
Research and development costs
|
(b) |
Assumptions and estimation uncertainties
|
(i) |
Depreciation and amortisation
|
5 |
Use of estimates and judgements (continued)
|
(ii) |
Net realisable value of inventories
|
(iii) |
Impairment for non-current assets
|
6 |
Segment reporting
|
7 |
Revenue
|
In thousands of RMB
|
2016
|
2015
|
2014
|
|||||||||
Sales of goods
|
2,495,479
|
1,435,136
|
822,630
|
|||||||||
Rendering of service
|
||||||||||||
-Rental income
|
9,150
|
12,009
|
41,747
|
|||||||||
-Others
|
7,296
|
12,194
|
580
|
|||||||||
Total
|
2,511,925
|
1,459,339
|
864,957
|
8 |
Other income
|
In thousands of RMB
|
2016
|
2015
|
2014
|
|||||||||
Government grants
|
35,796
|
33,024
|
37,162
|
|||||||||
Licencing income (Note 24)
|
30,000
|
-
|
-
|
|||||||||
Others
|
11,332
|
3,666
|
187
|
|||||||||
Total
|
77,128
|
36,690
|
37,349
|
9 |
Research and development expenses
|
In thousands of RMB
|
2016
|
2015
|
2014
|
|||||||||
CF1X
|
42,700
|
169,432
|
8,964
|
|||||||||
CF11 and CF11K
|
28,741
|
16,355
|
123,721
|
|||||||||
CF14 and CF14K
|
30,390
|
43,296
|
30,490
|
|||||||||
CF16 and CF16BM
|
51,983
|
5,415
|
74,776
|
|||||||||
Diesel
|
-
|
-
|
20,419
|
|||||||||
TGDI
|
23,794
|
11,777
|
5,649
|
|||||||||
Qloud
|
5,289
|
31,733
|
-
|
|||||||||
BJ6
|
6,588
|
-
|
-
|
|||||||||
BEV
|
9,978
|
-
|
-
|
|||||||||
BF16
|
2,697
|
-
|
-
|
|||||||||
Others
|
2,082
|
-
|
-
|
|||||||||
Total
|
204,242
|
278,008
|
264,019
|
10 |
Selling, general and administrative expenses
|
In thousands of RMB
|
2016
|
2015
|
2014
|
|||||||||
Advertising, marketing and promotion
|
170,288
|
562,476
|
574,458
|
|||||||||
Personnel expenses
|
166,730
|
322,293
|
312,901
|
|||||||||
Depreciation and amortisation
|
130,029
|
205,144
|
74,221
|
|||||||||
Office expenses
|
94,636
|
125,469
|
123,869
|
|||||||||
Consulting fees
|
61,575
|
141,728
|
277,148
|
|||||||||
Warranty
|
54,236
|
25,687
|
12,978
|
|||||||||
Logistics
|
33,530
|
25,856
|
12,386
|
|||||||||
Rental expenses
|
29,796
|
30,903
|
46,403
|
|||||||||
Others
|
22,146
|
120,439
|
84,458
|
|||||||||
Total
|
762,966
|
1,559,995
|
1,518,822
|
11 |
Other expenses
|
In thousands of RMB
|
2016
|
2015
|
2014
|
|||||||||
Impairment loss on debts
|
10,859
|
9,493
|
-
|
|||||||||
Price adjustment on purchase of material and parts (Note 30(c))
|
72,953
|
42,877
|
-
|
|||||||||
Other taxes and surcharges
|
13,106
|
8,066
|
46,386
|
|||||||||
Others
|
9,659
|
13,738
|
16,330
|
|||||||||
Total
|
106,577
|
74,174
|
62,716
|
12 |
Loss before income tax
|
In thousands of RMB
|
2016
|
2015
|
2014
|
|||||||||
Interest income from available-for-sale financial assets
|
2
|
39
|
720
|
|||||||||
Interest income from bank deposits
|
16,571
|
13,390
|
16,583
|
|||||||||
Net foreign exchange gain
|
-
|
-
|
8,519
|
|||||||||
Finance income
|
16,573
|
13,429
|
25,822
|
|||||||||
|
||||||||||||
Interest expense
|
(440,476
|
)
|
(386,376
|
)
|
(301,908
|
)
|
||||||
Less: interest expenses capitalised into property, plant and equipment, and development costs
|
24,603
|
92,975
|
84,571
|
|||||||||
|
||||||||||||
Net foreign exchange loss
|
(3,719
|
)
|
(65,725
|
)
|
-
|
|||||||
|
||||||||||||
Finance costs
|
(419,592
|
)
|
(359,126
|
)
|
(217,337
|
)
|
||||||
|
||||||||||||
Net finance costs
|
(403,019
|
)
|
(345,697
|
)
|
(191,515
|
)
|
12 |
Loss before income tax (continued)
|
(b)
Personnel expenses:
|
In thousands of RMB
|
2016
|
2015
|
2014
|
|||||||||
Contributions to defined contribution retirement plan
|
(30,954
|
)
|
(34,928
|
)
|
(36,710
|
)
|
||||||
Salaries, wages and other benefits
|
(253,148
|
)
|
(448,836
|
)
|
(490,120
|
)
|
||||||
(284,102
|
)
|
(483,764
|
)
|
(526,830
|
)
|
(c)
Other items:
|
Amortisation
|
||||||||||||
- lease prepayment
|
(4,413
|
)
|
(4,412
|
)
|
(4,413
|
)
|
||||||
- intangible assets
|
(422,492
|
)
|
(236,223
|
)
|
(52,315
|
)
|
||||||
(426,905
|
)
|
(240,635
|
)
|
(56,728
|
)
|
|||||||
Depreciation
|
||||||||||||
- property, plant and equipment
|
(361,764
|
)
|
(227,477
|
)
|
(143,586
|
)
|
||||||
Operating lease charges
|
||||||||||||
- hire of office rentals
|
(24,026
|
)
|
(28,579
|
)
|
(53,340
|
)
|
||||||
- hire of cars
|
(2,516
|
)
|
(3,515
|
)
|
(4,714
|
)
|
||||||
(26,542
|
)
|
(32,094
|
)
|
(58,054
|
)
|
13 |
Income taxes
|
(a)
Amounts recognised in profit or loss
|
In thousands of RMB
|
2016
|
2015
|
2014
|
|||||||||
Current tax expense - Germany Income Tax
|
||||||||||||
Current year
|
255
|
575
|
533
|
(b)
Reconciliation of effective tax rate
|
In thousands of RMB
|
2016
|
2015
|
2014
|
|||||||||
Loss before tax
|
(1,896,627
|
)
|
(2,474,881
|
)
|
(2,154,153
|
)
|
||||||
Income tax credit at the applicable PRC income tax rate of 25%
|
(474,157
|
)
|
(618,720
|
)
|
(538,538
|
)
|
||||||
Effect of tax rate differential
|
99
|
155
|
91
|
|||||||||
Effect of tax losses not recognised
|
539,836
|
521,005
|
448,814
|
|||||||||
Effect of other temporary differences not recognised
|
-
|
98,021
|
89,857
|
|||||||||
Recognition of previously unrecognised deductible temporary differences
|
(65,590
|
)
|
-
|
-
|
||||||||
Non-deductible expenses
|
67
|
114
|
309
|
|||||||||
Income tax expense
|
255
|
575
|
533
|
13 |
Income taxes (continued)
|
(c) |
Unrecognised deferred tax assets
|
In thousands of RMB | 31 December | |||||||||||
2016
|
2015
|
2014
|
||||||||||
Tax losses
|
7,506,001
|
5,457,817
|
3,373,796
|
|||||||||
Other temporary differences
|
2,250,829
|
2,513,187
|
2,121,104
|
|||||||||
Total
|
9,756,830
|
7,971,004
|
5,494,900
|
In thousands of RMB |
31 December 2016
|
|||
2019
|
2,476,346
|
|||
2020
|
2,474,084
|
|||
2021
|
2,555,571
|
|||
7,506,001
|
14 |
Property, plant and equipment
|
In thousands of RMB
|
Leasehold improvements
|
Equipment
|
Building
|
Construction in progress
|
Total
|
|||||||||||||||
Cost
|
||||||||||||||||||||
Balance at 1 January 2015
|
22,990
|
2,501,840
|
1,283,280
|
439,995
|
4,248,105
|
|||||||||||||||
Additions
|
18,421
|
2,765
|
-
|
530,405
|
551,591
|
|||||||||||||||
Transfer
|
-
|
13,901
|
(843
|
)
|
(13,058
|
)
|
-
|
|||||||||||||
Adjustment
|
-
|
(47,788
|
)
|
(36,294
|
)
|
-
|
(84,082
|
)
|
||||||||||||
Disposal
|
-
|
(5,202
|
)
|
-
|
-
|
(5,202
|
)
|
|||||||||||||
Balance at 31 December 2015
|
41,411
|
2,465,516
|
1,246,143
|
957,342
|
4,710,412
|
|||||||||||||||
Additions
|
45,77
|
3,851
|
895
|
335,965
|
345,288
|
|||||||||||||||
Transfer
|
-
|
1,189,159
|
43,443
|
(1,269,669
|
)
|
(37,067
|
)
|
|||||||||||||
Disposal
|
(332
|
)
|
(4,401
|
)
|
-
|
-
|
(4,733
|
)
|
||||||||||||
Effect of movement in exchange rates
|
6
|
103
|
-
|
-
|
109
|
|||||||||||||||
Balance at 31 December 2016
|
45,662
|
3,654,228
|
1,290,481
|
23,638
|
5,014,009
|
|||||||||||||||
|
||||||||||||||||||||
Depreciation
|
||||||||||||||||||||
Balance at 1 January 2015
|
(20,007
|
)
|
(143,052
|
)
|
(45,098
|
)
|
-
|
(208,157
|
)
|
|||||||||||
Depreciation for the year
|
(6,435
|
)
|
(180,009
|
)
|
(41,033
|
)
|
-
|
(227,477
|
)
|
|||||||||||
Written off on disposal
|
-
|
389
|
-
|
-
|
389
|
|||||||||||||||
Balance at 31 December 2015
|
(26,442
|
)
|
(322,672
|
)
|
(86,131
|
)
|
-
|
(435,245
|
)
|
|||||||||||
Depreciation for the year
|
(6,339
|
)
|
(304,455
|
)
|
(50,970
|
)
|
-
|
(361,764
|
)
|
|||||||||||
Written off on disposal
|
332
|
1,722
|
-
|
-
|
2,054
|
|||||||||||||||
Effect of movement in exchange rates
|
(1
|
)
|
(30
|
)
|
-
|
-
|
(31
|
)
|
||||||||||||
Balance at 31 December 2016
|
(32,450
|
)
|
(625,435
|
)
|
(137,101
|
)
|
-
|
(794,986
|
)
|
|||||||||||
|
|
|
||||||||||||||||||
Carrying amount
|
||||||||||||||||||||
Balance at 31 December 2014
|
2,983
|
2,358,788
|
1,238,182
|
439,995
|
4,039,948
|
|||||||||||||||
Balance at 31 December 2015
|
14,969
|
2,142,844
|
1,160,012
|
957,342
|
4,275,167
|
|||||||||||||||
Balance at 31 December 2016
|
13,212
|
3,028,793
|
1,153,380
|
23,638
|
4,219,023
|
14 |
Property, plant and equipment (continued)
|
15 |
Intangible assets
|
In thousands of RMB
|
Software
|
Development costs
|
Total
|
|||||||||
Cost
|
||||||||||||
Balance at 1 January 2015
|
433,193
|
4,269,957
|
4,703,150
|
|||||||||
Additions
|
1,659
|
252,674
|
254,333
|
|||||||||
Balance at 31 December 2015
|
434,852
|
4,522,631
|
4,957,483
|
|||||||||
Additions
|
493
|
221,926
|
222,419
|
|||||||||
Transfer
|
37,067
|
-
|
37,067
|
|||||||||
Adjustment
|
-
|
(170,607
|
)
|
(170,607
|
)
|
|||||||
Effect of movement in exchange rates
|
47
|
-
|
47
|
|||||||||
Balance at 31 December 2016
|
472,459
|
4,573,950
|
5,046,409
|
|||||||||
|
|
|
||||||||||
Amortisation
|
||||||||||||
Balance at 1 January 2015
|
(40,497
|
)
|
(24,289
|
)
|
(64,786
|
)
|
||||||
Amortisation for the year
|
(43,960
|
)
|
(192,263
|
)
|
(236,223
|
)
|
||||||
Balance at 31 December 2015
|
(84,457
|
)
|
(216,552
|
)
|
(301,009
|
)
|
||||||
Amortisation for the year
|
(48,820
|
)
|
(373,672
|
)
|
(422,492
|
)
|
||||||
Effect of movement in exchange rates
|
(8
|
)
|
-
|
(8
|
)
|
|||||||
Balance at 31 December 2016
|
(133,285
|
)
|
(590,224
|
)
|
(723,509
|
)
|
||||||
Carrying amount
|
||||||||||||
Balance at 31 December 2014
|
392,696
|
4,245,668
|
4,638,364
|
|||||||||
Balance at 31 December 2015
|
350,395
|
4,306,079
|
4,656,474
|
|||||||||
Balance at 31 December 2016
|
339,174
|
3,983,726
|
4,322,900
|
16 |
Lease prepayments
|
In thousands of RMB
|
2016
|
2015
|
||||||
Cost
|
||||||||
Balance at 1 January and 31 December
|
220,631
|
220,631
|
||||||
|
|
|||||||
Amortisation
|
||||||||
Balance at 1 January
|
(16,915
|
)
|
(12,503
|
)
|
||||
Amortisation for the year
|
(4,413
|
)
|
(4,412
|
)
|
||||
Balance at 31 December
|
(21,328
|
)
|
(16,915
|
)
|
||||
|
|
|||||||
Carrying amount
|
||||||||
Balance at 1 January
|
203,716
|
208,128
|
||||||
Balance at 31 December
|
199,303
|
203,716
|
17 |
Trade and other receivables
|
(a) |
Trade and other receivables in the consolidated statement of financial position comprised:
|
31 December | |||||||||||
In thousands of RMB
|
Note
|
2016
|
2015
|
||||||||
Trade receivables
|
20,168
|
5,257
|
|||||||||
Bills receivables
|
3,500
|
-
|
|||||||||
Deposits
|
76,805
|
74,623
|
|||||||||
Deferred expenses
|
26,275
|
31,052
|
|||||||||
Receivables due from employees
|
14,813
|
15,080
|
|||||||||
Receivables due from related parties
|
30(c)
|
|
16,284
|
8,638
|
|||||||
Others
|
14,737
|
10,086
|
|||||||||
172,582
|
144,736
|
||||||||||
Less: allowance for doubtful debts
|
(20,748
|
)
|
(9,889
|
)
|
|||||||
151,834
|
134,847
|
||||||||||
Non-current
|
91,743
|
92,202
|
|||||||||
Current
|
60,091
|
42,645
|
|||||||||
151,834
|
134,847
|
(b) |
Impairment of trade and other receivables
|
31 December | ||||||||
In thousands of RMB
|
2016
|
2015
|
||||||
Balance at 1 January
|
(9,889
|
)
|
(396
|
)
|
||||
Impairment loss recognised
|
(10,859
|
)
|
(9,493
|
)
|
||||
Balance at 31 December
|
(20,748
|
)
|
(9,889
|
)
|
18 |
Pledged deposits
|
31 December | ||||||||
In thousands of RMB
|
2016
|
2015
|
||||||
Non-current
|
8,403
|
-
|
||||||
Current
|
36,237
|
113,167
|
||||||
44,640
|
113,167
|
19 |
Inventories
|
(a) |
Inventory in the consolidated statement of financial position comprised:
|
31 December | ||||||||
In thousands of RMB
|
2016
|
2015
|
||||||
Raw materials and consumables
|
81,723
|
60,181
|
||||||
Work in progress
|
2,861
|
5,482
|
||||||
Finished goods
|
237,617
|
179,191
|
||||||
Total
|
322,201
|
244,854
|
(b) |
The analysis of the amount of inventories recognised as an expense and included in profit or loss as follow:
|
31 December | ||||||||
In thousands of RMB
|
2016
|
2015
|
||||||
Carrying amount of inventories sold
|
2,999,396
|
1,704,515
|
||||||
Total
|
2,999,396
|
1,704,515
|
20 |
Available-for-sale financial assets
|
21 |
Cash and cash equivalents
|
(a) |
Cash and cash equivalents comprise:
|
31 December | ||||||||
In thousands of RMB
|
2016
|
2015
|
||||||
Bank deposits with maturity of 3 months or less
|
-
|
1,528
|
||||||
Cash at bank
|
464,759
|
255,742
|
||||||
464,759
|
257,270
|
(b) |
Investing and financing activities not requiring the use of cash or cash equivalents:
|
In thousands of RMB
|
2016
|
2015
|
||||||
Conversion of debt into capital
|
2,147,022
|
1,800,000
|
22 |
Paid-in capital
|
31 December | ||||||||
In thousands of RMB
|
2016
|
2015
|
||||||
Wuhu Chery
|
5,212,740
|
4,165,920
|
||||||
Quantum (2007) LLC.
|
5,212,740
|
4,165,920
|
||||||
10,425,480
|
8,331,840
|
23 |
Loans and borrowings
|
31 December | |||||||||||
Note
|
2016
|
2015
|
|||||||||
Denominated in:
|
|||||||||||
RMB
|
6,890,146
|
6,595,866
|
|||||||||
USD
|
-
|
893,322
|
|||||||||
6,890,146
|
7,489,188
|
||||||||||
Non-current
|
23(a)
|
|
4,248,660
|
4,659,718
|
|||||||
Current
|
23(b)
|
|
2,641,486
|
2,829,470
|
|||||||
6,890,146
|
7,489,188
|
(a) |
Non-current loan and borrowings
|
In thousands of RMB
|
Note
|
Banking
facility
|
Accumulated
drawdown
|
Accumulated
repayment
|
Reclassified
to current
|
Balance as at 31 December 2016
|
|||||||||||||||||
|
|||||||||||||||||||||||
Consortium loan I
|
|
3,000,000
|
2,906,000
|
(148,188
|
)
|
(387,486
|
)
|
2,370,326
|
|||||||||||||||
Consortium loan II
|
(ii)
|
1,200,000
|
1,200,000
|
-
|
(30,000
|
)
|
1,170,000
|
||||||||||||||||
Consortium loan III
|
(iii)
|
700,000
|
700,000
|
-
|
-
|
700,000
|
|||||||||||||||||
PingAn
|
(iv)
|
62,500
|
62,500
|
(4,166
|
)
|
(50,000
|
)
|
8,334
|
|||||||||||||||
Total
|
4,962,500
|
4,868,500
|
(152,354
|
)
|
(467,486
|
)
|
4,248,660
|
(i)
|
Consortium loan I: On 23 July 2012, the Company entered into a consortium financing arrangement with a Group of banks. Under the arrangement, the Company can draw down loans in either RMB or USD, up to an aggregate maximum principal amount of RMB 3 billion. The RMB loan bears the 5-year interest rate quoted by the People's Bank of China from time to time and the USD loan bears interest rate of LIBOR+4.8% per annum. The repayment schedule of loans is based on the instalments schedule as set out in the agreement within 10 years from the first draw down date. The arrangement is secured by the Company's land use right, equipment, properties and construction in progress and is guaranteed by Wuhu Chery and Changshu Port Development and Construction Co., Ltd ("CPDC") respectively. Each party provides guarantee to an aggregate principal amount of no more than RMB 1.5 billion or its equivalent. The guarantee from Wuhu Chery and CPDC are several but not joint. In connection with CPDC's guarantee, the Company made a guarantee deposit of RMB 100 million to CPDC and Wuhu Chery also entered into an agreement to provide a counter-guarantee to CPDC in September 2012. The guarantee deposit was initially recorded in trade and other receivables at fair value and subsequently measured at amortised cost. The difference between RMB100 million and fair value on the initial date was deferred and amortised as interest expenses over the loan period using effective interest rate as the guarantee deposit is directly attributable to the loan.
|
23 |
Loans and borrowings (continued)
|
(ii) |
Consortium loan II: On 31 July 2014, the Company entered into an additional consortium financing arrangement with a bank consortium. Under this arrangement, the Company can draw down loans in either RMB or USD, up to an aggregate maximum principal amount of RMB 1.2 billion. The RMB loan bears the 5-year interest rate quoted by the People's Bank of China with 10% mark-up and the USD loan bears interest rate of LIBOR+5% per annum. The repayment schedule of loans is based on the instalment schedule as set out in the agreement within 10 years from the first draw down date.
|
(iii) |
Consortium loan III: On 12 May 2015, the Company entered into a financing arrangement with a bank consortium. Under the arrangement, the Company can draw down loans in either RMB or USD, up to an aggregate maximum principal amount of RMB 700 million. The loan agreement covers a period of 102 months starting from 15 May 2015, secured by Chery Automobile Co., Ltd ("Chery") and pledged by the Company's 90 vehicle patents with an appraisal value totalling no less than RMB 3.1 billion. The RMB loan bears the 5-year interest rate quoted by the People's Bank of China with 10% mark-up and the USD loan bears interest of LIBOR+3.5% per annum. Kenon Holdings Ltd. ("Kenon") provided a back-to-back guarantee to Chery for RMB 350 million, plus up to RMB 60 million of related fees, in connection with the Company's drawdown of RMB 700 million.
|
23 |
Loans and borrowings (continued)
|
(iv) |
Ping An: On 30 November 2016, the Company entered into a 15-month financing arrangement with Ping An International Financing and Leasing Co., Ltd through a designated bank loan arrangement with Bank of Ningbo. The Company drew down the maximum principal amount of RMB 62.5 million with an interest rate of 6.70%. The Company provided guarantee deposit of RMB 12.5 million with Bank of Ningbo. Under this arrangement, the Company will make a monthly repayment on principal of RMB 4.2 million for the 15-month period ending 28 February 2017. The current portion of the loan is RMB 50 million as at 31 December 2016.
|
(b) |
Current loan and borrowings
|
24 |
Deferred income
|
In thousands of RMB
|
2016
|
2015
|
||||||
Balance at 1 January
|
494,245
|
205,324
|
||||||
Addition for the year
|
9,686
|
300,000
|
||||||
Income for the year
|
(44,496
|
)
|
(11,079
|
)
|
||||
Balance at 31 December
|
459,435
|
494,245
|
||||||
Non-current
|
412,083
|
169,396
|
||||||
Current
|
47,352
|
324,849
|
||||||
459,435
|
494,245
|
25 |
Trade and other payables
|
At 31 December | ||||||||
In thousands of RMB
|
2016
|
2015
|
||||||
Trade payables
|
826,070
|
638,241
|
||||||
Bills payables
|
43,000
|
138,303
|
||||||
Other payables for
|
||||||||
-research and development activities
|
246,763
|
362,402
|
||||||
-property, plant and equipment
|
181,717
|
322,817
|
||||||
-marketing and promotion
|
519,642
|
470,620
|
||||||
-services
|
267,503
|
238,550
|
||||||
Accrued payroll and other employee benefits
|
53,628
|
111,651
|
||||||
Interest payable
|
37,379
|
10,145
|
||||||
Liabilities due to related parties
|
402,188
|
106,887
|
||||||
Receipt in advance
|
39,950
|
31,009
|
||||||
Others
|
179,317
|
184,916
|
||||||
2,797,157
|
2,615,541
|
|||||||
Non-current
|
112,488
|
-
|
||||||
Current
|
2,684,669
|
2,615,541
|
||||||
2,797,157
|
2,615,541
|
26 |
Provisions
|
27 |
Financial risk management and fair values of financial instruments
|
27 |
Financial risk management and fair values of financial instruments (continued)
|
(a) |
Credit risk
|
(b) |
Liquidity risk
|
27 |
Financial risk management and fair values of financial instruments (continued)
|
(b) |
Liquidity risk (continued)
|
Contractual undiscounted cash flow | ||||||||||||||||||||||||
Within 1 year or on demand
|
More than 1 year but less than 2 years
|
More than 2 years but less than 5 years
|
More than 5 years
|
Total
|
Carrying amount at balance sheet date
|
|||||||||||||||||||
As at 31 December 2016
|
||||||||||||||||||||||||
Trade and other payables
|
2,684,669
|
21,426
|
103,885
|
-
|
2,809,980
|
2,797,157
|
||||||||||||||||||
Loans and borrowings
|
2,881,389
|
852,455
|
2,646,014
|
1,489,919
|
7,869,777
|
6,890,146
|
||||||||||||||||||
Total
|
5,566,058
|
873,881
|
2,749,899
|
1,489,919
|
10
,
679,757
|
9,687,303
|
||||||||||||||||||
As at 31 December 2015
|
||||||||||||||||||||||||
Trade and other payables
|
2,615,541
|
-
|
-
|
-
|
2,615,541
|
2,615,541
|
||||||||||||||||||
Loans and borrowings
|
3,147,205
|
653,642
|
2,647,693
|
2,341,573
|
8,790,113
|
7,489,188
|
||||||||||||||||||
Total
|
5,762,746
|
653,642
|
2,647,693
|
2,341,573
|
11,405,654
|
10,104,729
|
(c) |
Market risk
|
-
|
Currency risk
|
27 |
Financial risk management and fair values of financial instruments (continued)
|
(c) |
Market risk (continued)
|
At 31 December
|
||||||||
EUR
|
2016
|
2015
|
||||||
RMB'000
|
RMB'000
|
|||||||
|
||||||||
Cash and cash equivalent
|
1,549
|
5,419
|
||||||
Prepayments
|
784
|
898
|
||||||
Trade and other payables
|
(18,673
|
)
|
(18,400
|
)
|
||||
Net statement of financial position exposure
|
(16,340
|
)
|
(12,083
|
)
|
At 31 December | ||||||||
USD
|
2016
|
2015
|
||||||
RMB'000
|
RMB'000
|
|||||||
Cash and cash equivalent
|
9,987
|
6,484
|
||||||
Prepayments
|
284
|
3,624
|
||||||
Trade and other payables
|
(7,922
|
)
|
(331
|
)
|
||||
Loans and borrowings
|
-
|
(993,321
|
)
|
|||||
Net statement of financial position exposure
|
2,349
|
(983,544
|
)
|
At 31 December
|
||||||||
GBP
|
2016
|
2015
|
||||||
RMB'000
|
RMB'000
|
|||||||
Trade and other payables
|
(706
|
)
|
-
|
|||||
Net statement of financial position exposure
|
(706
|
)
|
-
|
27 |
Financial risk management and fair values of financial instruments (continued)
|
(c) |
Market risk (continued)
|
Average rate | Year end spot rate | |||||||||||||||
2016
|
2015
|
2016
|
2015
|
|||||||||||||
EUR
|
7.2010
|
7.2754
|
7.3068
|
7.0952
|
||||||||||||
USD
|
6.7153
|
6.3063
|
6.9370
|
6.4936
|
||||||||||||
GBP
|
9.0627
|
9.5798
|
8.5094
|
9.6159
|
At 31 December | ||||||||||||||||
2016 | 2015 | |||||||||||||||
Strengthening
|
Weakening
|
Strengthening
|
Weakening
|
|||||||||||||
RMB'000
|
RMB'000
|
RMB'000
|
RMB'000
|
|||||||||||||
EUR (10% movement)
|
(1,634
|
)
|
1,634
|
(1,207
|
)
|
1,207
|
||||||||||
USD (10% movement)
|
235
|
(235
|
)
|
(98,355
|
)
|
98,355
|
||||||||||
GBP (10% movement)
|
(71
|
)
|
71
|
-
|
-
|
At 31 December
|
||||||||||||
Interest rate
|
2016
|
2015
|
||||||||||
RMB'000
|
RMB'000
|
|||||||||||
Borrowings
|
4.35% - 6.70
|
%
|
6,890,146
|
7,488,709
|
27 |
Financial risk management and fair values of financial instruments (continued)
|
(c) |
Market risk (continued)
|
(d) |
Fair value
|
●
Level1:
|
(highest level): fair values measured using quoted prices (unadjusted) in active markets for identical financial instruments;
|
●
Level2:
|
fair values measured using quoted prices in active markets for similar financial instruments, or using valuation techniques in which all significant inputs are directly or indirectly based on observable market data;
|
●
Level3:
|
(lowest level): fair values measured using valuation techniques in which any significant input is not based on observable market data.
|
(e) |
Capital management
|
28 |
Operating leases
|
(a) |
Leases as lessee
|
At 31 December | ||||||||
In thousands of RMB
|
2016
|
2015
|
||||||
Within 1 year
|
35,202
|
30,206
|
||||||
After 1 year but within 5 years
|
96,197
|
82,009
|
||||||
After 5 years
|
49,762
|
72,481
|
||||||
181,161
|
184,696
|
(b) |
Leases as lessor
|
At 31 December | ||||||||
In thousands of RMB
|
2016
|
2015
|
||||||
Within 1 year
|
20,016
|
9,367
|
||||||
After 1 year but within 5 years
|
-
|
-
|
||||||
20,016
|
9,367
|
29 |
Commitments
|
At 31 December | ||||||||
In thousands of RMB
|
2016
|
2015
|
||||||
Contracted for
|
266,103
|
652,587
|
||||||
Authorised but not contracted for
|
-
|
-
|
||||||
266,103
|
652,587
|
30 |
Related parties
|
(a) |
Parent and ultimate controlling party
|
(b) |
Transactions with key management personnel
|
In thousands of RMB
|
2016
|
2015
|
2014
|
|||||||||
Salaries, benefit and contribution to the defined contribution retirement plan
|
12,979
|
19,700
|
10,941
|
(c) |
Other related party transactions
|
In thousands of RMB
|
Note
|
2016
|
2015
|
2014
|
|||||||||||
Loan from Wuhu Chery
|
975,000
|
1,662,783
|
800,000
|
||||||||||||
Loan from Quantum (2007)
|
975,000
|
800,000
|
750,000
|
||||||||||||
Conversion of loan to capital
|
|||||||||||||||
- Wuhu Chery
|
1,046,820
|
900,000
|
-
|
||||||||||||
- Quantum (2007)
|
1,046,820
|
900,000
|
50,000
|
||||||||||||
Sale of goods
|
|||||||||||||||
- Chery Auto
|
11,170
|
6,717
|
-
|
||||||||||||
- Fund & Liberty Car Rental/Leasing Co., Ltd. ("Fund")
|
-
|
1,153
|
4,520
|
||||||||||||
- Chery Auto's subsidiary
|
4,533
|
||||||||||||||
Purchase of material and parts
|
|||||||||||||||
- Chery Auto
|
327,694
|
189,754
|
90,306
|
||||||||||||
- Chery Auto's subsidy
|
2,317
|
-
|
-
|
||||||||||||
Price adjustment on purchase of material and parts - Chery Auto
|
11
|
72,953
|
42,877
|
-
|
|||||||||||
Service fee
|
|||||||||||||||
- Chery Auto
|
4,817
|
42,339
|
8,495
|
||||||||||||
- Shanghai SICAR Vehicle Technology Development Co., Ltd. ("SICAR")
|
-
|
4,453
|
13,182
|
||||||||||||
Rental and other expenses
|
|||||||||||||||
- Chery Huiyin Motor Finance Service Co., Ltd. ("Huiyin")
|
33,644
|
16,821
|
1,777
|
||||||||||||
- Chery Auto's subsidy
|
-
|
18
|
80
|
||||||||||||
- Fund
|
2,703
|
-
|
-
|
||||||||||||
- Chery Holdings Ltd.
|
59
|
-
|
-
|
||||||||||||
- Kenon Holdings Ltd.
|
-
|
2,167
|
1,321
|
||||||||||||
Charge for licence agreement
|
24
|
-
|
300,000
|
-
|
|||||||||||
Sales proceeds received from Huiyin pursuant to tri-party agreements
|
(i)
|
2,425,437
|
1,173,051
|
542,292
|
30 |
Related parties (continued)
|
(c) |
Other related party transactions (continued)
|
In thousands of RMB
|
Note
|
At 31 December 2016
|
At 31 December 2015
|
||||||||
Amounts due from related parties
|
|||||||||||
- trade receivables from Fund
|
3,790
|
3,790
|
|||||||||
- trade receivables from Chery Auto's subsidiary
|
1,689
|
1,832
|
|||||||||
- trade receivables from Chery Auto
|
1,144
|
-
|
|||||||||
- other receivables from Chery Auto
|
9,661
|
3,011
|
|||||||||
- other receivables from Chery Auto's subsidiary
|
-
|
5
|
|||||||||
16,284
|
8,638
|
||||||||||
- loan payable to Wuhu Chery
|
700,000
|
762,783
|
|||||||||
- loan payable to Quantum (2007) LLCs
|
700,000
|
745,917
|
|||||||||
- payables to Chery Auto
|
373,058
|
103,454
|
|||||||||
- payables to Kenon Holdings Ltd.
|
-
|
176
|
|||||||||
- payables to Fund
|
200
|
771
|
|||||||||
- payables to Chery Auto's subsidiary
|
624
|
916
|
|||||||||
- payables to SICAR
|
1,570
|
1,570
|
|||||||||
- receipt in advance from Huiyin
|
(i)
|
26,408
|
-
|
||||||||
- receipt in advance from Chery Auto's subsidiary
|
328
|
-
|
|||||||||
1,802,188
|
1,615,587
|
30 |
Related parties (continued)
|
(c) |
Other related party transactions (continued)
|
(i)
|
In 2014, the Group entered into tri-party arrangements with Huiyin and certain car dealers, who are the Group's direct customers. According to such arrangements, Huiyin provides financing to the dealers for their purchases from the Group. Huiyin is a subsidiary of Chery Group, which is engaged in providing financing to buyers of car manufacturing companies. Huiyin performs credit assessment on dealers and grants short-term (12-month or less) revolving lines of credit to them. The Group accepts purchase orders from these dealers only if they have sufficient unused credit from Huiyin. Upon confirmation of sales orders accepted by the Group, Huiyin remits purchase amount directly to the Group on behalf of individual dealers, and outstanding loan balances payable of dealers due to Huiyin are increased by the equivalent amount at the same time. The Group was not responsible for the repayment of loans between the dealers and Huiyin.
|
(d) |
Relationship with the related parties under the transactions stated in 30(c) above
|
Name of the entities
|
Relationship with the Group
|
||
Kenon Holdings Ltd.
|
Immediate parent company of Quantum
|
||
Wuhu Chery Automobile Investment Co., Ltd.
|
Parent Company
|
||
Quantum (2007) LLC
|
Parent Company
|
||
Wuhu Chery Car Rental Co., Ltd
|
Chery Auto's subsidiary
|
||
Chery Investment Co., Ltd in Ordos
|
Chery Auto's subsidiary
|
||
Huiyin
|
Chery Auto's subsidiary
|
||
SICAR
|
Joint venture invested by Chery Auto
|
||
Fund
|
Associate invested by the Group
|
31 |
Subsequent event
|
Kenon Holdings Ltd.
|
|||
By:
|
/s/ Yoav Doppelt | ||
Name: Yoav Doppelt | |||
Title: Chief Executive Officer | |||
Exhibit Number
|
Description of Document
|
|
1.1
|
Kenon Holdings Ltd.’s Constitution (Incorporated by reference to Exhibit 1.1 to Amendment No. 1 to Kenon’s Registration Statement on Form 20-F, filed on December 19, 2014)
|
|
2.1
|
Form of Specimen Share Certificate for Kenon Holdings Ltd.’s Ordinary Shares (Incorporated by reference to Exhibit 2.1 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2014, filed on March 31, 2015)
|
|
2.2
|
Registration Rights Agreement, dated as of January 7, 2015, between Kenon Holdings Ltd. and Millenium Investments Elad Ltd. (Incorporated by reference to Exhibit 99.5 to Kenon’s Report on Form 6-K, furnished to the SEC on January 8, 2015)
|
|
2.3
|
Registration Rights Agreement, dated as of January 7, 2015, between Kenon Holdings Ltd. and Bank Leumi Le-Israel B.M. (Incorporated by reference to Exhibit 99.6 to Kenon’s Report on Form 6-K, furnished to the SEC on January 8, 2015)
|
|
2.4
|
Registration Rights Agreement, dated as of January 7, 2015, between Kenon Holdings Ltd. and XT Investments Ltd. (Incorporated by reference to Exhibit 99.7 to Kenon’s Report on Form 6-K, furnished to the SEC on January 8, 2015)
|
|
4.1
|
Sale, Separation and Distribution Agreement, dated as of January 7, 2015, between Israel Corporation Ltd. and Kenon Holdings Ltd. (Incorporated by reference to Exhibit 99.2 to Kenon’s Report on Form 6-K, furnished to the SEC on January 8, 2015)
|
|
4.2
|
Loan Agreement, dated as of January 7, 2015, between Israel Corporation Ltd. and Kenon Holdings Ltd, as supplemented by Supplement No. 1 to the Loan Agreement, dated March 17, 2016 (Incorporated by reference to Exhibit 4.2 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.3
|
English translation of Natural Gas Supply Agreement, dated as of January 2, 2006, as amended, among Kallpa Generación S.A., Pluspetrol Peru Corporation S.A., Pluspetrol Camisea S.A., Hunt Oil Company of Peru L.L.C. Sucursal del Peru, SK Corporation Sucursal Peruana, Sonatrach Peru Corporation S.A.C., Tecpetrol del Peru S.A.C. and Repsol Exploración Peru Sucursal del Peru (Incorporated by reference to Exhibit 4.3 to Amendment No. 1 to Kenon’s Draft Registration Statement on Form 20-F, filed on August 14, 2014)
|
|
4.4
|
English translation of Natural Gas Transportation Agreement, dated as of December 10, 2007, as amended, between Kallpa Generación S.A. and Transportadora de Gas del Peru S.A. (Incorporated by reference to Exhibit 4.4 to Amendment No. 1 to Kenon’s Draft Registration Statement on Form 20-F, filed on August 14, 2014)
|
|
4.5
|
Turnkey Engineering, Procurement and Construction Contract, dated as of November 4, 2011, among Cerro del Águila S.A., Astaldi S.p.A. and GyM S.A., as amended (Incorporated by reference to Exhibit 4.5 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.6
|
English translation of Contract of Concession, dated as of October 23, 2010, as amended, between the Government of Peru and Kallpa Generación S.A., relating to the provision of electric energy services to the public (Incorporated by reference to Exhibit 4.6 to Amendment No. 1 to Kenon’s Draft Registration Statement on Form 20-F, filed on August 14, 2014)
|
|
4.7†
|
Joint Venture Contract, dated as of February 16, 2007, as amended, between Wuhu Chery Automobile Investment Co., Ltd. and Quantum (2007) LLC (Incorporated by reference to Exhibit 4.7 to Amendment No. 1 to Kenon’s Registration Statement on Form 20-F, filed on December 19, 2014)
|
|
4.8†
|
Gas Sale and Purchase Agreement, dated as of November 25, 2012, among Noble Energy Mediterranean Ltd., Delek Drilling Limited Partnership, Isramco Negev 2 Limited Partnership, Avner Oil Exploration Limited Partnership, Dor Gas Exploration Limited Partnership, and O.P.C. Rotem Ltd. (Incorporated by reference to Exhibit 10.8 to Amendment No. 1 to IC Power Pte. Ltd.’s Form F-1, filed on November 2, 2015)
|
Exhibit Number
|
Description of Document
|
4.9
|
Indenture, dated as of April 4, 2011, between Inkia Energy Limited, as issuer, and Citibank, N.A.as trustee, relating to Inkia Energy Limited’s 8.375% Senior Notes due 2021 (Incorporated by reference to Exhibit 4.9 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2014, filed on March 31, 2015)
|
|
4.10
|
Facility Agreement, dated as of January 2, 2011, among O.P.C. Rotem Ltd., as borrower, Bank Leumi Le-Israel B.M., as arranger and agent, Bank Leumi Le-Israel Trust Company Ltd., as security trustee, and the senior lenders named therein (Incorporated by reference to Exhibit 4.10 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2014, filed on March 31, 2015)
|
|
4.11
|
Credit Agreement, dated as of August 17, 2012, among Cerro del Águila S.A., as borrower, Sumitomo Mitsui Banking Corporation, as administrative agent, and other parties party thereto (Incorporated by reference to Exhibit 4.11 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2014, filed on March 31, 2015)
|
|
4.12
|
Guarantee Contract, dated as of June 9, 2015, between Kenon Holdings Ltd. and Chery Automobile Co. Ltd. (Incorporated by reference to Exhibit 4.12 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.13
|
Guarantee Contract, dated as of November 5, 2015, between Kenon Holdings Ltd. and Chery Automobile Co. Ltd. (Incorporated by reference to Exhibit 4.13 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.14
|
Stock Purchase Agreement, dated as of December 29, 2015, among IC Power Distribution Holdings PTE, Limited, as Purchaser, Inkia Energy, Limited, as Purchaser Guarantor, DEORSA-DEOCSA Holdings Limited, as Seller, and Estrella Cooperatief BA (Incorporated by reference to Exhibit 4.14 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.15
|
Pledge Agreement, dated as of March 17, 2016, between Israel Corporation Ltd. and IC Power Pte. Ltd. (Incorporated by reference to Exhibit 4.15 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.16
|
Security over Shares Agreement, dated as of March 17, 2016, between Israel Corporation Ltd. and Kenon Holdings Ltd. (Incorporated by reference to Exhibit 4.16 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.17*
|
Amendment and Restatement Agreement, dated as of September 2, 2016, relating to the Loan Agreement dated as of April 22, 2016, between Quantum (2007) LLC, as borrower, and Ansonia Holdings Singapore B.V., as lender, as amended
|
|
4.18
|
Undertaking Agreement, dated as of April 22, 2016, among Qoros Automotive Co., Ltd., Quantum (2007) LLC, Kenon Holdings Ltd., Wuhu Chery Automobile Investment Co., Ltd., Chery Automobiles Limited, and Ansonia Holdings Singapore B.V. (Incorporated by reference to Exhibit 4.18 to Kenon’s Annual Report on Form 20-F for the fiscal year ended December 31, 2015, filed on April 22, 2016)
|
|
4.19*
|
Additional Undertaking Agreement, dated as of September 2, 2016, among Qoros Automotive Co., Ltd., Quantum (2007) LLC, Kenon Holdings Ltd., Wuhu Chery Automobile Investment Co., Ltd., Chery Automobiles Limited, and Ansonia Holdings Singapore B.V.
|
|
4.20*
|
Fourth Amended and Restated Limited Liability Company Agreement of Quantum (2007) LLC, dated as of September 2, 2016
|
|
4.21*
|
Release Agreement, dated December 21, 2016, between Kenon Holdings Ltd. and Chery Automobile Co. Ltd.
|
|
4.22*
|
Equity Pledge Contract, dated December 21, 2016, between Quantum (2007) LLC, as Pledgor, and Chery Automobile Co. Ltd., as Pledgee
|
|
4.23**
|
Further Release and Cash Support Agreement, dated March 9, 2017, between Kenon Holdings Ltd. and Chery Automobile Co. Ltd.
|
|
4.24**
|
The Second Equity Pledge Contract in relation to 700 Million Loan, dated March 9, 2017, between Quantum (2007) LLC, as Pledgor, and Chery Automobile Co. Ltd., as Pledgee
|
|
8.1*
|
List of subsidiaries of Kenon Holdings Ltd.
|
|
12.1*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Executive Officer
|
|
12.2*
|
Rule 13a-14(a)/15d-14(a) Certification of Chief Financial Officer
|
|
13.1*
|
Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
Exhibit Number
|
Description of Document
|
15.1*
|
Consent of KPMG LLP, Independent Registered Public Accounting Firm of Kenon Holdings Ltd.
|
|
15.2*
|
Consent of Somekh Chaikin, a Member Firm of KPMG International
|
|
15.3*
|
Consent of KPMG Huazhen LLP, Independent Auditor of Qoros Automotive Co., Ltd.
|
|
15.4*
|
Consent of Deloitte, Inc. (Panamá), Independent Registered Public Accounting Firm of the Combined Entities (Distribuidora de Electricidad de Oriente, S.A. and Distribuidora de Electricidad de Occidente, S.A.)
|
|
15.5*
|
Consent of Brightman Almagor Zohar & Co., a Member Firm of Deloitte Touche Tohmatsu, independent auditor of Tower Semiconductor Ltd.
|
|
*
|
Filed herewith.
|
**
|
To be filed by amendment shortly after the date of this annual report. |
† |
Portions of this exhibit have been omitted pursuant to a request for confidential treatment under Rule 24b-2 of the Exchange Act. Omitted information has been filed separately with the SEC.
|
(1)
|
QUANTUM (2007) LLC
,
a Delaware limited liability company with file number 4300667 and having its registered office at 16192 Coastal Highway, Lewes, Delaware 19958, United States of America (the “
Borrower
”); and
|
(2)
|
ANSONIA HOLDINGS SINGAPORE B.V.
,
incorporated under the laws of the Netherlands
(Besloten vennootschap met beperkte aansprakelijkheid)
and having its registered office at 1 Temasek Avenue #38-01, Millenia Tower, Singapore 039192 (the “
Lender
”),
|
1.
|
INTERPRETATION
|
1.1
|
Definitions
|
1.2
|
Construction and Third Party Rights
|
1.3
|
Definitions
|
2.
|
AMENDMENT AND RESTATEMENT
|
(a)
|
the Existing Loan Agreement will be amended and restated so that it shall be replaced in its entirety and be read and construed for all purposes as set out in Annexure A (
The Loan Agreement
) to this Agreement;
|
(b)
|
any reference to the Existing Loan Agreement in the Finance Documents shall be read and construed as references to the Loan Agreement; and
|
(c)
|
each Party unconditionally acknowledges and agrees to be bound by the Loan Agreement and to perform its obligations under the Loan Agreement.
|
3.
|
MISCELLANEOUS
|
(a)
|
This Agreement is a Finance Document.
|
(b)
|
The provision of clauses 19 (
Notices
), 21 (
Partial Invalidity)
, 22 (
Remedies and Waivers),
23 (
Amendments and Waivers
) and 26.2 (
Jurisdiction
) of the Existing Loan Agreement shall apply to this letter, as if set out in full and so that references in those provisions to “this Agreement” shall be construed as references to this letter.
|
(c)
|
This letter may be executed in any number of counterparts and all of those counterparts taken together shall be deemed to constitute one and the same instrument.
|
4.
|
GOVERNING LAW
|
ANSONIA HOLDINGS SINGAPORE B.V.
as Lender
|
|
|
|
|
|
By
|
|
|
Name: Chen Tou Sin David | ||
Title: Director |
QUANTUM (2007) LLC
as Borrower |
||
|
|
|
By
|
|
|
Name: R OBERT r OSEN | ||
Title: M ANAGER |
Clause
|
Page
|
|
1.
|
Definitions and Interpretation
|
1
|
2.
|
The Facility
|
7
|
3.
|
Purpose
|
8
|
4.
|
Drawdown
|
8
|
5.
|
Repayment and mandatory prepayment
|
10
|
6.
|
Interest
|
12
|
7.
|
Conversion
|
12
|
8.
|
Tax and other deductions
|
18
|
9.
|
Costs and Expenses
|
19
|
10.
|
Representations and warranties
|
19
|
11.
|
Information Undertakings
|
20
|
12.
|
General Undertakings
|
20
|
13.
|
Events of Default
|
23
|
14.
|
Trigger Events
|
27
|
15.
|
Secondary Sale
|
28
|
16.
|
Limited Recourse
|
29
|
17.
|
Administration
|
29
|
18.
|
Assignment and Transfer
|
30
|
19.
|
Notices
|
30
|
20.
|
Calculations and Certificates
|
31
|
21.
|
Partial Invalidity
|
31
|
22.
|
Remedies and Waivers
|
31
|
23.
|
Amendments and Waivers
|
31
|
24.
|
Counterparts
|
31
|
25.
|
Entire Agreement
|
31
|
26.
|
Governing Law and Enforcement
|
32
|
SCHEDULE 1 Conditions Precedent to initial utilization
|
33
|
|
SCHEDULE 2 Form of Utilisation Request
|
35
|
(1)
|
QUANTUM (2007) LLC
,
a Delaware limited liability company with file number 4300667 and having its registered office at 16192 Coastal Highway, Lewes, Delaware 19958, United States of America (the “
Borrower
”); and
|
(2)
|
ANSONIA HOLDINGS SINGAPORE B.V.
,
incorporated under the laws of the Netherlands
(Besloten vennootschap met beperkte aansprakelijkheid)
and having its registered office at 1 Temasek Avenue #38-01, Millenia Tower, Singapore 039192 (the “
Lender
”).
|
(A)
|
The Lender intends to make available to the Borrower the Loans (as defined below) in order to enable the Borrower to make corresponding loans to Qoros pursuant to the Qoros Loan Agreements and on the condition that Wuhu Chery Automobile Investment Co. Ltd. make corresponding loans to Qoros, such that the total amount of loans made available to Qoros, subject to the terms and conditions herein and in the applicable Chery Loan Agreement (defined below), will be up to $150 million.
|
(B)
|
The Lender intends that the Loans (and corresponding loans to Qoros) will enable Qoros to meet its working capital requirements and enable Qoros to seek additional financing, including a Qualified Financing.
|
(C)
|
The terms of this Agreement shall enable the Borrower to repay the Loans (as described herein) at par plus accrued interest, including upon any new financing at Qoros that results in a repayment of the corresponding loan under a Qoros Loan Agreement. In addition, upon any disposition by the Borrower of its interest in Qoros, the net proceeds will be applied to repay amounts outstanding under the Loans (or, if the Loans have been converted into Class A Interests, to redeem such interests).
|
1.
|
DEFINITIONS AND INTERPRETATION
|
1.1
|
Definitions
|
(a)
|
the Initial Chery Loan Agreement; and
|
(b)
|
each Additional Chery Loan Agreement.
|
(a)
|
with respect to Facility A, $25,000,000;
|
(b)
|
with respect to Facility B, $25,000,000; and
|
(c)
|
with respect to Facility C, $25,000,000.
|
(a)
|
the equity pledge contract dated 31 July 2014 granted by the Borrower in favour of Bank of China Limited Su Zhou Branch, as agent, (as amended and/or restated from time to time, including the amendments approved as set out in the Changshu Economic and Technological Development Zone Management Committee approval dated 13 July 2015) in respect of a portion of the Borrower’s equity interests in Qoros, which equity pledge was granted to secure the obligations owing in respect of EXIM Loan Agreement No. 1; and
|
(b)
|
any other pledge granted by the Borrower in favour of the agent or lenders under the EXIM Loan Agreement No. 2, following the date of this Agreement, in respect of a portion of the Borrower’s equity interests in Qoros (as amended and / or restated from time to time), which equity pledge will be granted to secure the obligations owing in respect of EXIM Loan Agreement No. 2.
|
(a)
|
the Facility B Conversion/Repayment Notice;
|
(b)
|
the Facility C Conversion/Repayment Notice,
|
(a)
|
the principle that equitable remedies may be granted or refused at the discretion of a court and the limitation of enforcement by laws relating to insolvency, reorganisation and other laws generally affecting the rights of creditors;
|
(b)
|
the time barring of claims under relevant legislation, the possibility that an undertaking to assume liability for or indemnity a person against non-payment of stamp duty may be void and defences of set-off or counterclaim; and
|
(c)
|
similar principles, rights and defences under the laws of any applicable jurisdiction.
|
(a)
|
the business, assets or financial condition of the Borrower; or
|
(b)
|
the ability of the Borrower to perform its payment obligations under the Finance Documents; or
|
(c)
|
the validity, enforceability or effectiveness or priority or ranking of any Finance Document, any Qoros Loan Agreement or the Qoros Security Agreement.
|
(a)
|
the Initial Qoros Loan Agreement; and
|
(b)
|
the Additional August 2016 Qoros Loan Agreement,
|
1.2
|
Construction
|
(a)
|
Unless a contrary indication appears, any reference in this Agreement to:
|
(i)
|
the “
Borrower
” or the “
Lender
” shall be construed so as to include its successors in title, heirs, permitted assigns and permitted transferees;
|
(ii)
|
“
assets
” includes present and future properties, revenues and rights of every description;
|
(iii)
|
a “
Finance Document
” or any other agreement or instrument is a reference to that Finance Document or other agreement or instrument as amended, novated, supplemented, extended or restated;
|
(iv)
|
“
indebtedness
” includes any obligation (whether incurred as principal or as surety) for the payment or repayment of money, whether present or future, actual or contingent;
|
(v)
|
a “
person
” includes any person, firm, corporation, government, state or agency of a state or any association, trust or partnership (whether or not having separate legal personality) or two or more of the foregoing;
|
(vi)
|
a “
regulation
” includes any regulation, rule, official directive, request or guideline (whether or not having the force of law, but if not having the force of law being one with which it is the practice of the relevant person to comply) of any governmental, intergovernmental or supranational body, agency, department or regulatory, self-regulatory or other authority or organisation;
|
(vii)
|
a “
Clause
” or a “
Schedule
” is a reference to a clause of, or a schedule to, this Agreement;
|
(viii)
|
“
$
, “
USD
”
and “
US dollar
” denote the lawful currency of the United States of America;
|
(ix)
|
“
RMB
” denotes the lawful currency of the People’s Republic of China;
|
(x)
|
a provision of law is a reference to that provision as amended or re-enacted; and
|
(xi)
|
a time of day is a reference to London time.
|
(b)
|
Unless a contrary indication appears, a term used in any other Finance Document or in any notice given under or in connection with any Finance Document has the same meaning in that Finance Document or notice as in this Agreement.
|
(c)
|
Clause and Schedule headings are for ease of reference only.
|
(d)
|
A Default or Event of Default is “
continuing
” if it has not been waived in writing.
|
1.3
|
Third party rights
|
(a)
|
Unless expressly provided to the contrary in this Agreement a person who is not a Party has no right under the Contracts (Rights of Third Parties) Act 1999 to enforce or to enjoy the benefit of any term of this Agreement.
|
(b)
|
Notwithstanding any term of this Agreement the consent of any person who is not a Party is not required to rescind or vary this Agreement at any time.
|
2.
|
THE FACILITY
|
2.1
|
Facility A
|
2.2
|
Facility B
|
2.3
|
Facility C
|
3.
|
PURPOSE
|
(a)
|
The Borrower shall only apply the amounts borrowed by it under each Facility to finance amounts requested to be borrowed by Qoros pursuant to the terms of the applicable Qoros Loan Agreement; it is understood that such amounts are intended only to be used by Qoros for its ordinary course working capital requirements and not for any other purpose.
|
(b)
|
The Lender is not bound to monitor or verify the application of any amount borrowed pursuant to this Agreement.
|
4.
|
DRAWDOWN
|
4.1
|
Initial Conditions Precedent
|
(a)
|
the Lender has received all of the documents and other evidence listed in Schedule 1 (
Conditions Precedent to initial utilisation
) in form and substance satisfactory to the Lender (acting reasonably) save to the extent that the Lender has waived receipt of the same;
|
(b)
|
no Default (and no Qoros Default under either Qoros Loan Agreement) is continuing or would result from the proposed Loan; and
|
(c)
|
each of the representations and warranties set out in Clause 10 (
Representations and Warranties
) is true and correct on the date of this Agreement and on the Utilisation Date.
|
4.2
|
Conditions Precedent to utilisation of a Facility B Loan
|
(a)
|
the proposed Loan is required to fund an amount requested to be borrowed by Qoros pursuant to the Initial Qoros Loan Agreement;
|
(b) |
the Lender has received a copy of the applicable executed Additional Chery Loan Agreement that corresponds to the Initial Qoros Loan Agreement;
|
(c) |
the Lender in its sole discretion has agreed and consented to the advance of such Loan; and
|
(d) |
the Lender has received evidence that the amount requested to be borrowed by Qoros under the Initial Qoros Loan Agreement is equal to the amount to be drawn by Qoros under the applicable Additional Chery Loan Agreement that corresponds to the Initial Qoros Loan Agreement.
|
(a) |
the proposed Loan is required to fund an amount requested to be borrowed by Qoros pursuant to the Additional August 2016 Qoros Loan Agreement;
|
(b) |
the Lender has received a copy of the applicable executed Additional Chery Loan Agreement that corresponds to the Additional August 2016 Qoros Loan Agreement;
|
(c) |
the Lender has received evidence that the amount requested to be borrowed by Qoros under the Additional August 2016 Qoros Loan Agreement is equal to the amount to be drawn by Qoros under the applicable Additional Chery Loan Agreement that corresponds to the Additional August 2016 Qoros Loan Agreement; and
|
(d) |
the Borrower having obtained all required governmental, creditor and partner consents, including appropriate foreign debt quota or other necessary regulatory approvals in connection with the Additional August 2016 Qoros Loan Agreement.
|
(a) |
The Borrower may borrow a Loan by giving the Lender a duly completed Utilisation Request. Unless the Lender otherwise agrees, the latest time for receipt by the Lender of such Utilisation Request is 9.30 a.m. (London time) three Business Days before the proposed Utilisation Date.
|
(b) |
No more than one Loan may be drawn under Facility A.
|
(c) |
No more than 10 Loans may be drawn under Facility B.
|
(d) |
No more than 10 Loans may be drawn under Facility C.
|
(e) |
A Utilisation Request for a Loan is irrevocable and will not be regarded as having been duly completed unless:
|
(i) |
it specifies a Utilisation Date that is a Business Day prior to the Termination Date;
|
(ii) |
with respect to a Facility A Loan, the amount of the Loan requested is $25,000,000;
|
(iii) |
with respect to a Facility B Loan or a Facility C Loan (as applicable), the amount of the Loan requested is a minimum of $100,000 or, if less, the relevant Available Commitments; and
|
(iii) |
the currency of the Loan is USD;
|
(f) |
Subject to satisfaction or waiver of the conditions precedent set out in Clause 4.1 (
Initial Conditions Precedent
), 4.2 (
Conditions Precedent to utilisation of a Facility B Loan
) and / or 4.3 (
Conditions Precedent to utilisation of a Facility C Loan
) (as applicable), the Lender shall advance the Loan to the Borrower.
|
(a) |
Subject to Clause 16 (
Limited Recourse
), if the Borrower receives any amount from Qoros (1) as repayment or prepayment of any amounts owing by Qoros to the Borrower under either Qoros Loan Agreement or (2) in connection with the Borrower’s enforcement of its rights under the Qoros Security Agreement, the Borrower shall, as soon as practicable (and in any case, within 3 Business Days of receipt of such amount), apply such amount converted into US dollars (a “
Converted Amount
”) in prepayment of the Loans in the following order:
|
(i) |
firstly, in prepayment of the Facility A Loan;
|
(ii) |
secondly, in prepayment of any Facility B Loan (pro-rata);
|
(iii) |
thirdly, in prepayment of any Facility C Loan (pro-rata); and
|
(iv) |
fourthly, in prepayment of any other amount outstanding under the Finance Documents.
|
(b) |
Subject to Clause 16 (
Limited Recourse
), if, in any applicable jurisdiction, it becomes unlawful for the Lender to perform any of its obligations under any of the Finance Documents to which it is a party or to fund or maintain any Loan, the Lender shall promptly notify the Borrow on becoming aware of that event and the Borrower shall within 3 Business Days repay such Loan.
|
(a) |
the Qoros
Loan Agreements are (or deemed, pursuant to Clause 7 (
Conversion
)) repaid in full; and
|
(b) |
the Borrower has applied all amounts it has received from Qoros under the Qoros Loan Agreements in the prepayment of the Facilities in accordance with Clause 5.5 (
Mandatory Prepayment
–
Qoros repayment
),
|
(i) |
all outstanding Loans shall be deemed to be repaid in full;
|
(ii) |
the Facilities shall be terminated and cancelled in full;
|
(iii) |
all obligations and amounts owing by the Borrower under the Finance Documents shall be deemed satisfied and discharged in full other than the obligations pursuant to Clause 15 (
Secondary Sale
), which shall survive;
|
(iv) |
the obligations owing by the Borrower under the Assignment Agreement shall be released and discharged in full (and the Lender undertakes to the Borrower that it will execute and deliver any termination, release or other document, and take all other commercially reasonable actions, required by the Borrower to give effect to the release and discharge of the Assignment Agreement); and
|
(v) |
any Class B Interests issued to the Lender pursuant to the terms of this Agreement (including any rights attaching thereto) shall be cancelled in accordance with the LLC Agreement.
|
(a) |
Whilst any amounts owing by the Borrower under this Agreement are outstanding, and subject to paragraph (i) below and the terms of the LLC Agreement:
|
(i) |
upon completion of a Qualified Financing (other than a Qualified Financing that results in repayment of all of the outstanding Loans), the Lender’s percentage of Class B Interests equal to the following:
|
(ii) |
subject to paragraphs (c) and (d) below, following commencement of a Qualified Financing (other than a Qualified Financing that results in repayment of all of the outstanding Loans), but prior to completion of the Qualified Financing, the Lender may by written notice to the Borrower (the “
Facility B Conversion/Repayment Notice
”) request that either:
|
(A) |
the Lender’s percentage of Class B Interest equal to the following:
|
(B) |
the Borrower take all action available to it under clause 11.1 of the Initial Qoros Loan Agreement to require repayment by Qoros of all outstanding Quantum Facility B Loans (as defined in the Initial Qoros Loan Agreement) (together with accrued and unpaid interest) immediately following completion of the Qualified Financing and the Borrower shall undertake such action (the amount received by the Borrower from Qoros as result of taking such action being the “
Qoros Facility B Repayment Amount
”) and, subject to Clause 16 (
Limited Recourse
), the Borrower shall, within 3 Business Days of the receipt of the Qoros Facility B Repayment Amount, apply such amount converted into US dollars in prepayment of the Facility B Loans and (pro-rata);
|
(iii) |
subject to paragraphs (c) and (d) below, following commencement of a Qualified Financing (other than a Qualified Financing that results in repayment of all of the outstanding Loans), but prior to completion of the Qualified Financing, the Lender may by written notice to the Borrower (the “
Facility C Conversion/Repayment Notice
”) request that either:
|
(A) |
the Lender’s percentage of Class B Interest equal to the following:
|
(B) |
the Borrower take all action available to it under clause 11.1 of the Additional August 2016 Qoros Loan Agreement to require repayment by Qoros of all outstanding Loans (as defined in the Additional August 2016 Qoros Loan Agreement) (together with accrued and unpaid interest) immediately following completion of the Qualified Financing and the Borrower shall undertake such action (the amount received by the Borrower from Qoros as result of taking such action being the “
Qoros Facility C Repayment Amount
”) and, subject to Clause 16 (
Limited Recourse
), the Borrower shall, within 3 Business Days of the receipt of the Qoros Facility C Repayment Amount, apply such amount converted into US dollars in prepayment of the Facility C Loans and (pro-rata).
|
(b) |
The Borrower hereby undertakes to promptly notify the Lender on becoming aware that the terms of a Qualified Financing have been agreed, and further undertakes to set out in such notification all material details and terms of the proposed Qualified Financing (including expected completion date of the Qualified Financing) as the Borrower is then aware of.
|
(c) |
If:
|
(i) |
the terms of the Qualified Financing as proposed at the time of a Facility Conversion/Repayment Notice subsequently change in any material respect at any time prior to completion of the Qualified Financing; or
|
(ii) |
completion of the Qualified Financing has not occurred prior to the anticipated date of completion of the Qualified Financing at the time a Facility Conversion/Repayment Notice was provided to the Borrower,
|
(x) |
requesting that the Borrower disregard the relevant Further Facility Conversion/Repayment Notice (and confirming that the Borrower’s failure to comply with such Facility Conversion/Repayment Notice shall not constitute a breach of any term of this Agreement); and
|
(1) |
in respect of a Facility B Conversion/Repayment Notice, setting out a new election under either paragraph (a)(ii)(A)
or
(a)(ii)(B); or
|
(2) |
in respect of a Facility C Conversion/Repayment Notice, setting out a new election under either paragraph (a)(iii)(A)
or
(a)(iii)(B),
|
(d) |
If the Borrower has not repaid: (1) the Facility B Loans within a reasonable period after the Lender has made an election for such repayment under paragraph (a)(ii)(B); or (2) the Facility C Loans within a reasonable period after the Lender has made an election for such repayment under paragraph (a)(iii)(B), (in each case, whether pursuant to a Facility Conversion/Repayment Notice or a Further Facility Conversion/Repayment Notice) then the Lender may at any time thereafter submit a further notice (the “
Facility Conversion Notice
”) to the Borrower:
|
(i) |
requesting that the Borrower disregard the relevant Facility Conversion/Repayment Notice or Further Conversion/Repayment Notice, as applicable (and confirming that the Borrower’s failure to comply with such Facility Conversion/Repayment Notice or Further Conversion/Repayment Notice, as applicable, shall not constitute a breach of any term of this Agreement); and
|
(ii) |
setting out a new election under paragraph (a)(ii)(A) or (a)(iii)(A) (as applicable),
|
(e) |
Upon the Facility A Class B Conversion pursuant to paragraph (a)(i) above and the LLC Agreement:
|
(i) |
the Facility A Loan shall be deemed to be repaid in full;
|
(ii) |
Facility A shall be terminated and cancelled in full.
|
(f)
|
Upon the Facility B Class B Conversion pursuant to paragraph (a)(ii)(A) above and the LLC Agreement:
|
(i)
|
all outstanding Facility B Loans shall be deemed to be repaid in full; and
|
(ii)
|
Facility B shall be terminated and cancelled in full.
|
(g)
|
Upon the Facility C Class B Conversion pursuant to paragraph (a)(iii)(A) above and the LLC Agreement:
|
(i)
|
all outstanding Facility C Loans shall be deemed to be repaid in full; and
|
(ii)
|
Facility C shall be terminated and cancelled in full.
|
(h)
|
Upon the later of a Facility A Class B Conversion, Facility B Class B Conversion and Facility C Class B Conversion:
|
(i)
|
all obligations and amounts owing by the Borrower under the Finance Documents shall be deemed satisfied and discharged in full other than the obligations pursuant to Clause 15 (
Secondary Sale)
, which shall survive;
|
(ii)
|
the obligations owing by the Borrower under the Assignment Agreement shall be released and discharged in full (and the Lender undertakes to the Borrower that it will execute and deliver any termination, release or other document, and take all other commercially reasonable actions, required by the Borrower to give effect to the release and discharge of the Assignment Agreement); and
|
(iii)
|
any Class B Interests issued to the Lender pursuant to the terms of this Agreement (including any rights attaching thereto) shall be cancelled.
|
(i)
|
If, upon completion of a Qualified Financing, the Qoros Loan Agreements are repaid in full:
|
(i)
|
Clause 7(a), (b), (c), (d), (e), (f), (g) and (h) shall not apply;
|
(ii)
|
the amounts received by the Borrower from Qoros as a result of the repayment of the Qoros Loan Agreements shall be applied in accordance with Clause 5.5 (
Mandatory Prepayment – Qoros repayment
) (and, for the avoidance of doubt, Clause 5.6 (
Deemed Repayment
) shall apply).
|
8.
|
TAX AND OTHER DEDUCTIONS
|
9.
|
COSTS AND EXPENSES
|
10.
|
REPRESENTATIONS AND WARRANTIES
|
10.1
|
Status
|
(a)
|
It is a limited liability company, duly formed and validly existing under the laws of the State of Delaware.
|
(b)
|
It has the power to own its assets and carry on its business as it is being conducted.
|
10.2
|
Binding obligations
|
10.3
|
Non-conflict with other obligations
|
(a)
|
any law or regulation applicable to it; or
|
(b)
|
the constitutional documents of the Borrower.
|
10.4
|
Power and authority
|
(a)
|
each Finance Document to which it is a party and the transactions contemplated by those Finance Documents; and
|
(b)
|
the Qoros Loan Agreements and Qoros Security Agreement and the transactions contemplated by the Qoros Loan Agreements and Qoros Security Agreement.
|
10.5
|
Approval of this Agreement as a related party transaction
|
11.
|
INFORMATION UNDERTAKINGS
|
11.1
|
Notification of default
|
(a)
|
any Default (and the steps, if any, being taken to remedy it);
|
(b)
|
any Qoros Default under either Qoros Loan Agreement or any default under the Qoros Security Agreement,
|
11.2
|
Information: miscellaneous
|
(a)
|
promptly upon becoming aware of them, the details of any litigation, arbitration or administrative proceedings which are current, threatened or pending against the Borrower or Qoros, and which, if adversely determined, are reasonably likely to have a Material Adverse Effect; and
|
(b)
|
promptly on request, such further information regarding the financial condition, assets and operations of the Borrower and, to the extent: (i) such information is available to the Borrower; and (ii) disclosure of such information would not breach the terms of any agreement or arrangement entered into by the Borrower, Qoros as the Lender may reasonably request.
|
12.
|
GENERAL UNDERTAKINGS
|
12.1
|
Compliance with laws
|
12.2
|
Acquisitions
|
(a)
|
acquire a company or any shares or securities or a business or undertaking (or, in each case, any interest in any of them) (other than shares in Qoros); or
|
(b)
|
incorporate a company.
|
12.3
|
Disposals
|
(a)
|
The Borrower shall not enter into a single transaction or a series of transactions (whether related or not) and whether voluntary or involuntary to sell, lease, transfer or otherwise dispose of any asset, including all or a portion of its legal or beneficial interests in Qoros.
|
(b)
|
Paragraph (a) above does not apply to any sale, lease, transfer or other disposal made by the Borrower pursuant to the terms of the Finance Documents or the LLC Agreement or to the Exim Pledges.
|
12.4
|
Holding company status
|
(a)
|
it is and will remain a special purpose, holding company; and
|
(b)
|
it will not incur any liabilities except: (i) as contemplated in the Finance Documents, the LLC Agreement, the Qoros Loan Agreements, the Qoros Security Agreement and any other agreement entered into by the Borrower in connection with the aforementioned documents (including the “finance documents” as defined in the Qoros Loan Agreements); and (ii) for liabilities that arise in the ordinary course of acting as a special purpose, holding company.
|
12.5
|
Membership interests
|
(a)
|
as permitted pursuant to the terms of a Finance Document; or
|
(b)
|
in accordance with the terms of the LLC Agreement.
|
12.6
|
Change of business
|
12.7
|
Qoros Security Agreement
|
(a)
|
The Borrower shall not (and shall not take any action to) enforce, discharge, release or terminate any of its rights under the Qoros Security Agreement except: (i) in accordance with and pursuant to Clause 14.4 (
Enforcement under Qoros Security Agreement
); (ii) to the extent required in order to comply with Clause 12.10 (
Undertaking to amend Qoros Security Agreement
); or (iii) with the prior written consent of the Lender.
|
(b)
|
The Borrower shall notify the Lender promptly on becoming aware of any request to enforce, discharge, release or terminate any of the Borrower’s rights under the Qoros Security Agreement other than a request to enforce, discharge, release or terminate from the Lender pursuant to Clause 14.4 (
Enforcement under Qoros Security Agreement
) or in connection with Clause 12.10 (
Undertaking to amend Qoros Security Agreement
).
|
12.8
|
Qoros Loan Agreements
|
(a)
|
not amend the terms of, or waive any of its rights under, either Qoros Loan Agreement without the prior written consent of the Lender;
|
(b)
|
not waive any default or event of default (howsoever described) that has occurred under either Qoros Loan Agreement without the prior written consent of the Lender;
|
(c)
|
not take any other action in connection with either Qoros Loan Agreement that may adversely affect the rights and interests of the Lender; and
|
(d)
|
use any amounts borrowed by it under each Facility to finance amounts requested to be borrowed by Qoros pursuant to the terms of the Qoros Loan Agreements.
|
12.9
|
Conditions Subsequent
|
(a)
|
use its best efforts to ensure that
within 134 days of the date of this Agreement (the “
CS Period
”), it will provide the Lender with a copy of the duly executed Qoros Security Agreement;
|
(b)
|
within 5 days of the date of execution of the Qoros Security Agreement, deliver to the Lender the Assignment Agreement, in a form substantially the same as that agreed to by the Lender and the Borrower pursuant to Paragraph 3
(a) of Schedule 1 (
Conditions precedent to initial utilisation
), duly executed by the Borrower,
|
(i)
|
the period between: (1) the date a definitive and binding agreement relating to a Qualified Financing is signed; and (2) the date on which such agreement is terminated or it is otherwise apparent that the proposed Qualified Financing will not be consummated (the “
QF Termination Date
”), shall not be accounted for in (and shall be excluded from) the calculation and determination of the CS Period (it being agreed, for the avoidance of doubt, that any time period after such QF Termination Date shall be accounted for in the calculation and determination of the CS Period); and
|
(ii)
|
following the completion of a Qualified Financing, the obligations in paragraphs (a) and (b) above shall not apply.
|
12.10
|
Undertaking to amend Qoros Security Agreement
|
(a)
|
the due execution of the Additional August 2016 Qoros Loan Agreement;
|
(b)
|
the Borrower having obtained all required governmental, creditor and partner approvals and consents, including appropriate foreign debt quota or other necessary regulatory approvals in connection with the Additional August 2016 Qoros Loan Agreement; and
|
(c)
|
the registration of the Additional August 2016 Qoros Loan Agreement with the relevant PRC government body,
|
13.
|
EVENTS OF DEFAULT
|
13.1
|
Non-payment
|
(a)
|
its failure to pay is caused by administrative or technical error; and
|
(b)
|
payment is made within 5 Business Days of its due date.
|
13.2
|
Other obligations
|
(a)
|
The Borrower does not comply with any provision of this Agreement (other than those referred to in Clause 13.1 (
Non-payment
), Clause 13.10 (
Disposals
) and Clause 13.14 (
Assignment Agreement
)).
|
(b)
|
No Event of Default under paragraph (a) above will occur if the failure to comply is capable of remedy and is remedied within 15 Business Days of the earlier of: (i) the Lender giving notice to the Borrower; and (ii) the Borrower becoming aware of the failure to comply.
|
13.3
|
Misrepresentation
|
(a)
|
Any representation or statement made or deemed to be made by the Borrower in this Agreement is or proves to have been materially incorrect or materially misleading when made or deemed to be made.
|
(b)
|
No Event of Default under paragraph (a) above will occur if the circumstances giving rise to the misrepresentation or misstatement are capable of remedy and are remedied within 15 Business Days of the earlier of:
|
(i)
|
the Lender giving written notice of the failure by the Borrower; and
|
(ii)
|
the Borrower becoming aware of the misrepresentation or misstatement.
|
13.4
|
Cross default
|
(a)
|
Any Financial Indebtedness of the Borrower (other than Financial Indebtedness of the Borrower under this Agreement) is not paid when due nor within any originally applicable grace period.
|
(b)
|
Any Financial Indebtedness of the Borrower (other than Financial Indebtedness of the Borrower under this Agreement) is declared to be or otherwise becomes due and payable prior to its specified maturity as a result of an event
of default (however described).
|
(c)
|
No Event of Default will occur under this Clause 13.4 if the aggregate amount of Financial Indebtedness falling within paragraphs (a) or (b) above is less than RMB 50,000,000 (or its equivalent in any other currency or currencies).
|
13.5
|
Insolvency
|
(a)
|
Subject to Clause 16 (
Limited Recourse
), the Borrower is unable or admits inability to pay its debts as they fall due or is declared to be unable to pay its debts under applicable law or, by reason of actual or anticipated financial difficulties, suspends making payments on any of its debts (for the avoidance of doubt, the application of Clause 16 (
Limited Recourse
) shall not constitute a suspension of the payment of the Borrower’s debt) or commences negotiations with one or more of its creditors with a view to rescheduling any of its indebtedness (other than with the Lender).
|
(b)
|
A moratorium is declared in respect of any indebtedness of the Borrower.
|
13.6
|
Insolvency Proceedings
|
(a)
|
The filing of an involuntary proceeding is made in a court of competent jurisdiction in the United States seeking relief under US Bankruptcy Law in respect of the Borrower and either such proceeding shall continue undismissed for 60 days or an order or decree approving or ordering any of the foregoing shall be entered or the Borrower shall consent to the institution of, or fail to contest in a timely and appropriate manner, any such involuntary proceeding.
|
(b)
|
The filing of a voluntary petition by the Borrower is made under US Bankruptcy Law.
|
13.7
|
Unlawfulness
|
(a)
|
It is or becomes unlawful for the Borrower to perform any of its material obligations under any Finance Document.
|
(b)
|
Subject to the Legal Reservations, any obligation or obligations of the Borrower under any Finance Document are not or cease to be legal, valid, binding or enforceable.
|
(c)
|
Any Finance Document ceases to be in full force and effect.
|
13.8
|
Repudiation
|
13.9
|
Expropriation
|
13.10
|
Disposals
|
(a)
|
The Borrower sells, transfers or otherwise disposes of any portion of its legal or beneficial interests in Qoros in any single transaction or series of related transactions.
|
(b)
|
No Event of Default will occur under paragraph (a) above if the sale, transfer or other disposal of the Borrower’s legal or beneficial interests in Qoros is made by the Borrower pursuant to the terms of the Finance Documents or the LLC Agreement or to the Exim Pledges.
|
13.11
|
Interests in Qoros
|
(a)
|
as otherwise permitted under this Agreement, any other Finance Document or the LLC Agreement;
|
(b)
|
pursuant to the Exim Pledges; or
|
(c)
|
with prior written consent of the Lender.
|
13.12
|
Qoros Loan Agreements
|
(a)
|
amends the terms of, or waives any of its rights under, either Qoros Loan Agreement without the prior written consent of the Lender; or
|
(b)
|
waives any default or event of default (howsoever described) that has occurred under either Qoros Loan Agreement without the prior written consent of the Lender.
|
13.13
|
Material Adverse Effect
|
13.14
|
Assignment Agreement
|
13.15
|
Acceleration
|
(a)
|
Subject to Clause 16 (
Limited Recourse
), whilst an Event of Default is continuing the Lender may, by written notice to the Borrower:
|
(i)
|
cancel the Facilities whereupon the Facilities shall immediately be cancelled;
|
(ii)
|
declare that all or part of any Loan (to the extent not repaid and to the extent the Facility A Class B Conversion and, if applicable, the Facility B Class B Conversion and/or Facility C Class B Conversion has not occurred), together with accrued and unpaid interest, and all other amounts accrued or outstanding under the Finance Documents be immediately due and payable, whereupon they shall become immediately due and payable; and/or
|
(iii)
|
declare that all or part of any Loan (to the extent not repaid) be payable on demand, whereupon it shall immediately become payable on demand; and/or
|
(iv)
|
exercise any or all of its rights, remedies, powers or discretions under the Finance Documents.
|
(b)
|
If an Event of Default occurs under Clause 13.6:
|
(i)
|
the Total Commitments shall immediately be cancelled; and
|
(ii)
|
all of the Loans, together with accrued interest and all other amounts accrued under the Finance Documents, shall be immediately due and payable,
|
14.
|
TRIGGER EVENTS
|
14.1
|
Acceleration of a Qoros Loan Agreement due to certain Events of Default
|
14.2
|
Qoros Security Agreement
|
(a)
|
the period between: (1) the date a definitive and binding agreement relating to a Qualified Financing is signed; and (2) the QF Termination Date, shall not be accounted for in (and shall be excluded from) the calculation and determination of the Relevant Period (it being agreed, for the avoidance of doubt, that any time period after such QF Termination Date shall be accounted for in the calculation and determination of the Relevant Period); and
|
(b)
|
following the completion of a Qualified Financing, the events and circumstances described in this Clause 14.2 shall no longer constitute a Trigger Event.
|
14.3
|
Other obligations
|
(a)
|
The Borrower does not comply with Clause 12.10 (
Undertaking to amend Qoros Security Agreement
).
|
(b)
|
No Trigger Event under paragraph (a) above will occur if the failure to comply is capable of remedy and is remedied within 15 Business Days of the earlier of: (i) the Lender giving notice to the Borrower; and (ii) the Borrower becoming aware of the failure to comply.
|
14.4
|
Enforcement under the Qoros Security Agreement
|
(a)
|
request that the Borrower:
|
(i)
|
enforce the Qoros Security Agreement in accordance with the terms of the Qoros Security Agreement; and / or
|
(ii)
|
take any action available to the Borrower under and in accordance with the terms of the Qoros Security Agreement and/or the Qoros Loan Agreements; and / or
|
(iii)
|
take any actions to cause the Lender to have, or to direct the exercise of, any voting, consent or other similar rights to which the Borrower has as a creditor of Qoros in respect of the Qoros Loan Agreements,
|
15.
|
SECONDARY SALE
|
(a)
|
if prior to the later of: (i) the Facility A Class B Conversion; (ii) the Facility B Class B Conversion; and (iii) the Facility C Class B Conversion, for the repayment of the outstanding amount, together with accrued and unpaid interest, under any Loan prior to using the Transfer Proceeds for any other purpose; and
|
(b)
|
if following the later of: (i) the Facility A Class B Conversion; (ii) the Facility B Class B Conversion; and (iii) the Facility C Class B Conversion, for the redemption of Class A Interests at the then implied value of the Class A Interests in accordance with the LLC Agreement prior to using the Transfer Proceeds for any other purpose.
|
16.
|
LIMITED RECOURSE
|
(a)
|
the Borrower shall only be required to repay or prepay a Loan and pay any other amounts due and payable under the Finance Document from, and only to the extent of, the amounts the Borrower receives from Qoros under the Qoros Loan Agreements;
|
(b)
|
any claim by the Lender and any liability and obligation owing by the Borrower under the Finance Documents is limited to the amounts the Borrower receives from Qoros under the Qoros Loan Agreements and the assets the subject of the Assignment Agreement (and the Lender shall have no further rights or remedies against the Borrower, and the Borrower shall have no liability or obligation, for any further sum or amount under, or in connection with, the Finance Documents (a
“
Further Sum
”
)); and
|
(c)
|
the Lender shall not take any steps against the Borrower to recover any Further Sum (in particular, the Lender shall not institute against or join any person in instituting against the Borrower any bankruptcy, reorganisation, arrangement, insolvency, administration, moratorium, liquidation, dissolution or similar proceedings, nor shall any such person be entitled to make any claim in respect of, any Further Sum against the assets of the Borrower).
|
17.
|
ADMINISTRATION
|
17.1
|
Place of payments
|
17.2
|
Business Days
|
(a)
|
Any payment which is due to be made on a day that is not a Business Day shall be made on the next Business Day in the same month (if there is one) or the preceding Business Day (if there is not).
|
(b)
|
During any extension of the due date for payment of any principal or Unpaid Sum under this Agreement interest is payable on the principal or Unpaid Sum at the rate payable on the original due date.
|
17.3
|
Currency of account
|
(a)
|
Subject to paragraph (b) below, and save as otherwise agreed by the Lender and the Borrower in relation to any prepayment due under this Agreement, USD is the currency of account and payment for any sum due from the Borrower under any Finance Document.
|
(b)
|
Each payment in respect of costs, expenses or Taxes shall be made in the currency in which the costs, expenses or Taxes are incurred.
|
18.
|
ASSIGNMENT AND TRANSFER
|
18.1
|
Lender
|
18.2
|
Borrower
|
19.
|
NOTICES
|
19.1
|
Communications in writing
|
19.2
|
Addresses
|
19.3
|
Delivery
|
(a)
|
if by way of fax or email, when received in legible form;
|
(b)
|
if by way of personal delivery or post, when received; or
|
(c)
|
if by way of international express courier service, when it has been delivered at the relevant address as evidenced by the courier service records.
|
19.4
|
Language
|
20.
|
CALCULATIONS AND CERTIFICATES
|
20.1
|
Accounts
|
20.2
|
Certificates and Determinations
|
21.
|
PARTIAL INVALIDITY
|
22.
|
REMEDIES AND WAIVERS
|
23.
|
AMENDMENTS AND WAIVERS
|
24.
|
COUNTERPARTS
|
25.
|
ENTIRE AGREEMENT
|
(a)
|
This Agreement, together with the other Finance Documents, constitutes the entire agreement between the Parties in relation to the obligations of each Party under this Agreement and supersedes any previous agreement, whether express or implied, between the Parties.
|
(b)
|
Each Party acknowledges that in agreeing to enter into this Agreement it has not relied on any representation, warranty, collateral contract or other assurance (except those set out in this Agreement and the documents referred to in it) made by or on behalf of any other Party before the signature of this Agreement. Each Party waives all rights and remedies which, but for this Clause, might otherwise be available to that Party in respect of any such representation, warranty, collateral contract or other assurance.
|
(c)
|
Nothing in this Clause limits or excludes any liability for fraud.
|
26.
|
GOVERNING LAW AND ENFORCEMENT
|
26.1
|
Governing Law
|
26.2
|
Jurisdiction
|
(a)
|
The courts of England have exclusive jurisdiction to settle any dispute arising out of or in connection with this Agreement (including a dispute relating to the existence, validity or termination of this Agreement or any non-contractual obligation arising out of or in connection with this Agreement) (a
“
Dispute
”
).
|
(b)
|
The Parties agree that the courts of England are the most appropriate and convenient courts to settle Disputes and accordingly no Party will argue to the contrary.
|
(c)
|
This Clause 26.2 is for the benefit of the Lender only. As a result, the Lender shall not be prevented from taking proceedings relating to a Dispute in any other courts with jurisdiction. To the extent allowed by law, the Lender may take concurrent proceedings in any number of jurisdictions.
|
1.
|
The Borrower
|
(a)
|
A copy of the constitutional documents of the Borrower, including:
|
(i)
|
its certification of formation, certified as of a recent date by the relevant authority of the jurisdiction of organization of the Borrower; and
|
(ii)
|
a certificate as to its existence and good standing as of a recent date from the relevant authority of the jurisdiction of organization of the Borrower.
|
(b)
|
A copy of a resolution of the member of the Borrower:
|
(i)
|
approving the terms of, and the transactions contemplated by, the Finance Documents to which it is a party and resolving that it execute the Finance Documents to which it is a party;
|
(ii)
|
authorising a specified person or persons to execute the Finance Documents to which it is a party on its behalf; and
|
(iii)
|
authorising a specified person or persons, on its behalf, to sign and/or despatch all documents and notices to be signed and/or despatched by it under or in connection with the Finance Documents to which it is a party.
|
(c)
|
A specimen of the signature of each person authorised by the resolution referred to in paragraph (b) above.
|
(d)
|
A certificate of an authorised signatory of the Borrower certifying that each copy document relating to it specified in this Paragraph 1 of Schedule 1 is correct, complete and in full force and effect as at a date no earlier than 3 Business Days prior to the date of this Agreement.
|
2.
|
Finance Documents
|
(a)
|
This Agreement duly executed by the Borrower.
|
(b)
|
The agreed form of the Assignment Agreement, which shall include a completed and final Schedule 1 (as defined in the Assignment Agreement).
|
3.
|
Other documents and evidence
|
(a)
|
A copy of the executed Initial Qoros Loan Agreement and evidence that the proceeds of the initial drawdown under this Agreement will be applied to fund the first drawdown under the Initial Qoros Loan Agreement.
|
(b)
|
A copy of the executed Initial Chery Loan Agreement and evidence or confirmation that an amount equal to the first drawdown amount under this Agreement will be made available and paid to Qoros under the Initial Chery Loan Agreement simultaneously with, or prior to, the first drawdown under this Agreement.
|
(c)
|
A copy of the executed Initial LLC Agreement.
|
(d)
|
A copy of the executed Undertaking Agreement, dated as of the date hereof, between Qoros, the Borrower, Kenon, Wuhu Chery Automobile Investment Co. Ltd., Chery Automobiles Limited and the Lender.
|
(e)
|
The Borrower having obtained all required governmental, creditor and partner consents, including appropriate foreign debt quota or other necessary regulatory approvals in connection with the Finance Documents, the Initial Qoros Loan Agreement and the Qoros Security Agreement.
|
To: |
ANSONIA HOLDINGS SINGAPORE B.V.
as Lender |
From: |
QUANTUM (2007) LLC
as Borrower |
1. |
I refer to the Agreement. This is a Utilisation Request. Words and expressions used in this Request shall have the same meaning as are given to them in the Agreement.
|
2. |
I wish to borrow the Loan on the following terms:
|
(a) |
Utilisation Date: [●]
|
(b) |
Facility: [A] / [B] / [C]
|
(b) |
Amount: USD [●]
|
3.
|
The proceeds of this Loan should be credited to [
account
].
|
|
|
ANSONIA HOLDINGS SINGAPORE B.V.
as Lender
|
||
By
|
||
Name:
|
||
Title:
|
QUANTUM (2007) LLC
as Borrower
|
||
By
|
||
Name:
|
||
Title:
|
To: |
ANSONIA HOLDINGS SINGAPORE B.V.
, incorporated under the laws of the Netherlands
(Besloten vennootschap met beperkte aansprakelijkheid)
and having its registered office at 1 Temasek Avenue #37-02B, Millenia Tower, Singapore 039192 (the “
Lender
”)
|
From: |
QUANTUM (2007) LLC
, a Delaware limited liability company with file number 4300667 and having its registered office at 16192 Coastal Highway, Lewes, Delaware 19958, United States of America (as “
Borrower
”)
|
1.
|
INTRODUCTION
|
1.1 |
We refer to the loan agreement dated 22 April 2016 between the Borrower as borrower and the Lender as lender, as amended from time to time including as amended by an amendment letter dated 27 June 2016 and as amended and restated by an amendment and restatement deed dated 2 September 2016 (
the
“
Loan Agreement
”
).
The Borrower and Lender have agreed to amend the Loan Agreement as set out in this letter. This letter is supplemental to the Loan Agreement.
|
1.2 |
Capitalised terms defined in the Loan Agreement have, unless expressly defined in this letter, the same meaning in this letter. The provisions of Clauses 1.2 (
Construction
) and 1.3 (
Third party rights
) of the Loan Agreement apply to this letter as though they were set out in full in this letter except that references to the Loan Agreement are to be construed as references to this letter.
|
2. |
CONSENT
|
(a) |
the Borrower and Qoros entering into and executing the amendment agreements in substantially the form set out in Annexure A (the “
Qoros Loan Amendment Agreements
”); and
|
(b) |
the amendments to the Qoros Loan Agreements as set out in the Qoros Loan Amendment Agreements,
|
3. |
AMENDMENTS
|
4. |
MISCELLANEOUS
|
4.1 |
The Lender and the Borrower hereby agree that all references in the Loan Agreement (as
amended by this letter) to the terms “Additional August 2016 Qoros Loan Agreement”, “Initial Qoros Loan Agreement” and “Qoros Loan Agreements” shall be deemed, interpreted and construed for all purposes so as to include the Qoros Loan Amendment Agreements in the form approved and consented to pursuant to this letter.
|
4.2 |
The Borrower hereby undertakes to provide to the Lender copies of the duly executed Qoros Loan Amendment Agreements promptly following their execution.
|
4.3 |
Subject to the terms of this letter, the Loan Agreement will remain in full force and effect and the Loan Agreement and this letter will, from the Effective Date, be read and construed as one document.
|
4.4 |
This letter is a Finance Document for the purposes of the Loan Agreement.
|
4.5 |
The
provision
of Clauses 19 (
Notices
), 21 (
Partial Invalidity)
, 22 (
Remedies and Waivers),
23 (
Amendments and Waivers
) and 26.2 (
Jurisdiction
) of the Loan Agreement shall apply to this letter, as if set out in full and so that references in those provisions to “this
Agreement” shall be construed as
references to this letter.
|
4.6 |
This letter may be executed in any number of counterparts and all of those counterparts taken together shall be deemed to constitute one and the same instrument.
|
5. |
GOVERNING LAW
|
5.1 |
This letter and any non-contractual obligations arising out of or in connection with it are governed by, and shall be construed in accordance with, English law.
|
Yours faithfully,
|
||
QUANTUM (2007) LLC
as
Borrower
|
||
By
|
|
|
N
ame:
R
OBERT
L.
R
OSEN
|
||
T
itle:
M
ANAGER
|
ANSONIA HOLDINGS SINGAPORE B.V.
as
Lender
|
||
By
|
||
Name:
|
||
Title:
|
Yours faithfully,
|
||
QUANTUM (2007) LLC
as
Borrower
|
||
By
|
||
Name:
|
||
Title:
|
ANSONIA HOLDINGS SINGAPORE B.V.
as
Lender
|
||
By
|
|
|
Name:
Cyril Ducau
|
||
Title: CEO
|
1.
|
Terms and expressions defined in the Original Quantum Loan Agreement shall, unless otherwise defined in this Renewal Agreement, bear the same meaning when used in this Renewal Agreement and in addition:
|
|
“
Original
Termination Date
”
means the date falling 9 months from the first utilization date of Ansonia Facility.
|
|
“
Original
Term
”
means the term commencing from first Utilization Date under the Original Quantum Loan Agreement and terminating on the fifth Business Day preceding the Original Termination Date thereof.
|
2.
|
Subject to the terms of this Renewal Agreement, the Parties herewith agree to extend the Original Termination Date to the date of 20 July 2017, and the definition of Termination Date as provided in Article 1 of the Original Quantum Loan Agreement shall be replaced as follows:
|
|
““
Termination
Date
”
means 20 July 2017.”
|
3.
|
Subject to the terms of this Renewal Agreement, the Parties herewith agree to (a) extend the Original Term of the Original Quantum Loan Agreement to 13 July 2017 (the
“
Renewed Term
”
),
and (b) postpone the Repayment Date to the last day of the Renewed Term, i.e., 13 July 2017.
|
4.
|
As conditions precedent for the Lender to extend the Original Term and to postpone the Repayment Date, Wuhu Chery must extend the term of its loan to the Borrower and postpone the Repayment Date under the Original Wuhu Chery Loan Agreements for the same duration and to the same date as provided in the above clause 3 hereunder.
|
5.
|
Subject to the terms of this Renewal Agreement, the Parties herewith agree to add Article 1.6 of the Original Quantum Loan Agreement as follows:
|
“1.6
|
The Borrower herewith undertakes:
|
6.
|
All other provisions of the Original Quantum Loan Agreement not amended by this Renewal Agreement shall remain in full force and effect and as applicable and shall apply mutatis mutandis to this Renewal Agreement.
|
7.
|
This Renewal Agreement shall come into force upon execution by the legal/authorized representatives of the Parties hereto. SAFE registration of this Renewal Agreement must be carried out within 15 days after the execution of the Renewal Agreement by both Parties.
|
8.
|
This Renewal Agreement (and for avoidance of doubt also the Original Quantum Loan Agreement) shall automatically terminate upon either (a) the principal amount of the Loans or other payable amounts hereunder (including but not limited to late payment penalty interest) have been (re)paid to the Lender in full or (b) upon the Loan hereunder having been converted to equity (the
“
Conversion
”
)
in the Borrower in accordance with any agreement between the Borrower and Lender on such Conversion after execution of this Renewal Agreement, whichever ((a) or (b)) is earlier.
|
9.
|
This Renewal Agreement shall be signed in three original sets and in English language only. In case any Chinese transcript is made hereof for sake of registration with SAFE, the English version shall be the only binding version. Each of the Parties shall hold one original set and one original set shall be for SAFE registration purposes.
|
1. |
Terms and expressions defined in the Original Quantum Loan Agreement shall, unless otherwise defined in this Renewal Agreement, bear the same meaning when used in this Renewal Agreement and in addition:
|
2. |
Subject to the terms of this Renewal Agreement, the Parties herewith agree to extend the Original Termination Date to the date of 20 July 2017, and the definition of Termination Date as provided in Article 1 of the Original Quantum Loan Agreement shall be replaced as follows:
|
3.
|
Subject to the terms of this Renewal Agreement, the Parties herewith agree to (a) extend the Original Term of the Original Quantum Loan Agreement to 13 July 2017 (the “
Renewed Term
”), and (b) postpone the Repayment Date to the last day of the Renewed Term, i.e., 13 July 2017.
|
4.
|
As conditions precedent for the Lender to extend the Original Term and to postpone the Repayment Date, Wuhu Chery must extend the term of its loan to the Borrower and postpone the Repayment Date under the Original Wuhu Chery Loan Agreement for the same duration and to the same date as provided in the above clause 3 hereunder.
|
5.
|
Subject to the terms of this Renewal Agreement, the Parties herewith agree to add Article 1.6 of the Original Quantum Loan Agreement as follows:
|
6.
|
All other provisions of the Original Quantum Loan Agreement not amended by this Renewal Agreement shall remain in full force and effect and as applicable and shall apply mutatis mutandis to this Renewal Agreement.
|
7.
|
This Renewal Agreement shall come into force upon execution by the legal/authorized representatives of the Parties hereto. SAFE registration of this Renewal Agreement must be carried out within 15 days after the execution of the Renewal Agreement by both Parties.
|
8.
|
This Renewal Agreement (and for avoidance of doubt also the Original Quantum Loan Agreement) shall automatically terminate upon either (a) the principal amount of the Loans or other payable amounts hereunder (including but not limited to late payment penalty interest) have been (re)paid to the Lender in full or (b) upon the Loan hereunder having been converted to equity (the “
Conversion
”) in the Borrower in accordance with any agreement between the Borrower and Lender on such Conversion after execution of this Renewal Agreement, whichever ((a) or (b)) is earlier.
|
9.
|
This Renewal Agreement shall be signed in three original sets and in English language only. In case any Chinese transcript is made hereof for sake of registration with SAFE, the English version shall be the only binding version. Each of the Parties shall hold one original set and one original set shall be for SAFE registration purposes.
|
Authorized Signatory:
|
|
|
Authorized Signatory:
|
|
|
Robert Rosen
|
CLAUSE
|
PAGE
|
|
1.
|
INTERPRETATION
|
4
|
2.
|
UNDERTAKINGS
|
5
|
3.
|
FURTHER ASSURANCE
|
8
|
4.
|
PARTIAL INVALIDITY
|
8
|
5.
|
CONSENT OF THIRD PARTIES
|
8
|
6.
|
COUNTERPARTS
|
8
|
7.
|
GOVERNING LAW
|
8
|
8.
|
DISPUTE RESOLUTION
|
9
|
ANNEXURE A
|
10
|
|
ANNEXURE B
|
11
|
|
ANNEXURE C
|
12
|
|
SIGNATURES
|
13
|
(1)
|
QOROS AUTOMOTIVE CO., LTD.
, a sino-foreign joint equity enterprise established on 24 December 2007 in the People’s Republic of China with address of No.1, Tongda Road, Economic Technology Development Zone, Changshu City, Jiangsu Province, People’s Republic of China (“
Qoros
”);
|
(2) |
QUANTUM (2007) LLC
, a Delaware limited liability company (file no. 4300667) whose registered office is at 16192 Coastal Highway, Lewes, Delaware 19958, United States of America (“
LLC
”);
|
(3) |
KENON HOLDINGS LTD.
, a Singapore company with shares listed on the Tel Aviv Stock Exchange and New York Stock Exchange (company registration no. 201406588W) whose registered office is at 1 Temasek Avenue #36-01, Millenia Tower, Singapore 039192 (“
Kenon
”);
|
(4) |
WUHU CHERY AUTOMOBILE INVESTMENT CO., LTD
, a limited liability company organized and existing under the laws of the People’s Republic of China with its legal address at 8 Chengchun Road, Wuhu Economic and Technological Development Area, Anhui Province, People’s Republic of China (“
Wuhu Chery
”);
|
(5) |
CHERY AUTOMOBILES LIMITED
, a company limited by shares organized and existing under the laws of the People’s Republic of China with its legal address at 8 Chengchun Road, Wuhu Economic and Technological Development Area, Anhui Province, People’s Republic of China (“
Chery
”); and
|
(6)
|
ANSONIA HOLDINGS SINGAPORE B.V.
, incorporated under the laws of the Netherlands
(Besloten vennootschap met beperkte aansprakelijkheid)
and having its registered office at 1 Temasek Avenue #38-01, Millenia Tower, Singapore 039192 (“
Ansonia
”),
|
(A)
|
By a loan agreement dated 22 April 2016 (as amended by an amendment letter dated 27 June 2016, the “
LLC Loan Agreement
”), Ansonia agreed to provide loans in an aggregate amount up to USD 50,000,000 to LLC upon the terms set out therein.
|
(B) |
By a loan agreement dated 14 April 2016, LLC agreed to make available to Qoros a term loan facility of up to RMB 300,000,000 with the funds it obtained under the LLC Loan Agreement (the “
LLC-Qoros Loan Agreement
”).
|
(C) |
By a loan agreement dated 22 April, 2016, Wuhu Chery agreed to make available to Qoros an entrusted term loan facility of up to RMB 150,000,000 upon the terms set out therein (the “
Initial Wuhu Chery-Qoros Loan Agreement
”).
|
(D) |
By a loan agreement dated 27 June, 2016, Wuhu Chery agreed to make available to Qoros an entrusted term loan facility of up to RMB 150,000,000 upon the terms set out therein (the “
Second Wuhu Chery-Qoros Loan Agreement
”).
|
(E) |
By a Qoros security agreement dated 22 August 2016, Qoros agreed to grant a pledge over its patent right securing the obligations owing by Qoros under the Initial Wuhu Chery-Qoros Loan Agreement, the Second Wuhu Chery-Qoros Loan Agreement (collectively referred to as the “
Wuhu Chery-Qoros Loan Agreements”
) and the LLC-Qoros Loan Agreement.
|
(F) |
By an undertaking agreement dated 22 April 2016, the Parties made certain arrangements relating to the aforesaid loans provided by the relevant Parties.
|
(G) |
Whereas, the relevant Parties now wish to enter into the Amended LLC Loan Agreement, the Additional LLC-Qoros Loan Agreement and the Additional Wuhu Chery-Qoros Loan Agreement (as respectively defined below) and the Parties agree to enter into, on or about the same date of the Additional Loan Agreements (as defined below), this Additional Undertaking Agreement to set out further arrangements between the Parties regarding the provision of further loans under the relevant Additional Loan Agreement.
|
1.
|
INTERPRETATION
|
1.1
|
Definitions
|
1.2
|
Construction
|
(a) |
a person includes a person, firm, company, corporation, government, state or agency of state or any association , trust partnership (whether or not having a separate legal personality) or two or more of the foregoing and includes a reference to that person’s successors and permitted assignees or permitted transferees but does not include that person if it has ceased to be a party under this Agreement;
|
(b)
|
unless otherwise specified, clauses are references to clauses to this Agreement;
|
(c)
|
any reference to this Agreement shall include its annexures;
|
(d) |
(or to any specified provision of) any agreement is to that agreement (or that provision) as amended from time to time;
|
(e) |
a statute, statutory instrument or provision of law is to that statute, statutory instrument or provision of law, as it may be applied, amended or re-enacted from time to time;
|
(f) |
the index and the headings in this Agreement are for convenience only and are to be ignored in construing this Agreement;
|
(g)
|
words imparting the singular include the plural and vice versa;
|
(h)
|
words “best efforts”, in relation to the performance of any act by a party, shall be
construed as the standard of endeavours required under English law;
|
(i)
|
“
$
, “
USD
” and “
US dollar
” denote the lawful currency of the United States of
America; and
|
(j)
|
“
RMB
” denotes the lawful currency of the People’s Republic of China.
|
2.
|
UNDERTAKINGS
|
2.1
|
Amended LLC Loan Agreement
|
(a) |
At the same time as entering into this Agreement, Ansonia and LLC each undertake to the Parties to execute the amendment and restatement agreement between LLC as borrower and Ansonia as lender in substantially the form annexed to this Agreement as Annexure A (the “
Amended LLC Loan Agreement
”).
|
(b) |
On the date of this Agreement, and subject to receipt by Ansonia of a copy of the duly executed Additional Wuhu Chery-Qoros Loan Agreement, Ansonia undertakes to provide LLC with a loan in an amount of $25,000,000 pursuant to the Amended LLC Loan Agreement.
|
2.2
|
Additional LLC-Qoros Loan Agreement
|
(a) |
At the same time as entering into this Agreement, LLC and Qoros each undertake to the Parties to execute the loan agreement between LLC as lender and Qoros as Borrower in substantially the form annexed to this Agreement as Annexure B (the “
Additional LLC-Qoros Loan Agreement
”).
|
(b) |
On a date falling not later than 5 Business Days after the execution of the Amended LLC Loan Agreement, the Additional Wuhu Chery-Qoros Loan Agreement and the Additional LLC-Qoros Loan Agreement (the “
Additional LLC-Qoros Loan Advance Date
”), LLC undertakes to provide Qoros with a loan in an amount of RMB 150,000,000 pursuant to the Additional LLC-Qoros Loan Agreement (the “
Additional LLC-Qoros Loan
”).
|
2.3
|
Additional Wuhu Chery-Qoros Loan Agreement
|
(a) |
At the same time as entering into this Agreement, Wuhu Chery and Qoros each undertake to the Parties to execute the loan agreement between Qoros as borrower, the Bank of China Limited, Changshu Sub-Branch (
|
(b) |
On a date falling not later than 5 Business Days after the execution of the Amended LLC Loan Agreement, the Additional Wuhu Chery-Qoros Loan Agreement and the Additional LLC-Qoros Loan Agreement (the “
Additional Wuhu Chery-Qoros Loan Advance Date
”), Wuhu Chery undertakes to provide Qoros with a loan in an amount of RMB 150,000,000 pursuant to the Additional Wuhu Chery-Qoros Loan Agreement (the “
Additional Wuhu Chery-Qoros Loan
”).
|
2.4
|
Conversion of Class B Interests into Class A Interests
|
(a) |
In connection with the conversion of the loans provided by Ansonia pursuant to the Amended LLC Loan Agreement into Class A Interests pursuant to the terms of the Amended LLC Loan Agreement (the “
LLC Conversion
”), and to the extent that the LLC Conversion will result in an issuance of Class A Interests to Ansonia in excess of the number of Interests which LLC may issue to a third-party without violating the terms of the existing joint venture agreement of Qoros (the
“Joint Venture Agreement”
), LLC undertakes that it shall convert the maximum number of Class B Interests into Class A Interests permitted by the Joint Venture Agreement and shall use its best efforts (including, but not limited to, assisting with obtaining any required governmental or regulatory approvals, but, for the avoidance of doubt, such efforts shall exclude any requirement to make a repayment or prepayment of any existing indebtedness of Qoros) to make appropriate amendments to the Joint Venture Agreement, such that, following such amendments, LLC may convert Ansonia’s
remaining Class B Interests into Class A Interests in compliance
with LLC’s
contractual obligations under the Joint Venture Agreement.
|
(b) |
For the avoidance of doubt, the LLC Conversion shall be deemed complete only upon (i) the conversion of each of the Class B Interests held by Ansonia into Class A Interests and the cancellation of each of the Class B Interests or (ii) the conversion of certain of the Class B Interests held by Ansonia into Class A Interests and the cancellation of each of the Class B Interests, in each case with such conversion and cancellation to be reflected in an adjustment to Schedule A of the Fourth Amended and Restated Limited Liability Company Operating Agreement, dated on or about the date of this Agreement, by and between Robert Rosen, as manager, and each member party thereto.
|
(c) |
Notwithstanding the forgoing, to the extent LLC is not able to convert all of Ansonia’s Class B Interests into Class A Interests pursuant to an LLC Conversion, LLC, Chery, Wuhu Chery and Qoros undertake to enter into good faith negotiations with Ansonia to take necessary steps to put Ansonia in the same economic position it would have been in as if all of its Class B Interests were converted into Class A Interests.
|
2.5
|
Conversion of Class A Interests into direct ownership of Qoros
|
(a) |
Following the LLC Conversion and until the third anniversary of the LLC Conversion, Ansonia may, at its discretion, request to LLC in writing that it wishes to convert / exchange its Class A Interests into a direct holding by it of an equity interest in Qoros (the
“Company Conversion
”
) based on the then value of the indirect beneficial ownership in Qoros of such Class A Interests.
|
(b) |
If Ansonia requests a Company Conversion pursuant to paragraph (a) above:
|
(i) |
LLC shall notify each other party to this Agreement of Ansonia’s request;
|
(ii) |
LLC undertakes that it will use its best efforts (including, but not limited to, assisting with obtaining any required governmental or regulatory approvals, but, for the avoidance of doubt, such efforts shall exclude any requirement to make a repayment or prepayment of any existing indebtedness of Qoros) to take any and all steps required to effect the Company Conversion based on the then value of the indirect beneficial ownership in Qoros of such Class A Interests;
|
(iii) |
each of Kenon, Chery, Wuhu Chery and Qoros undertake to enter into good faith negotiations with respect to the Company Conversion and, following the conclusion of such negotiations, to enter into such agreements, and to use best efforts to take all other action, as is required by LLC and / or Ansonia to give effect to the Company Conversion; and
|
(iv) |
without prejudice to the generality of Clause 2.5(b)(iii), in respect of a Company Conversion, each of Kenon, Chery and Qoros hereby undertake to enter into good faith negotiations to make appropriate amendments to the Joint Venture Agreement such that, following the Company Conversion, each of Wuhu Chery, LLC, Ansonia and any new third party investor is a party to such Joint Venture Agreement and the Joint Venture Agreement is amended to reflect typical rights and protections for minority investors, including, but not limited to, relating to anti-dilution, material corporate actions and board representation.
|
(c) |
The undertakings and obligations of Chery and Wuhu Chery in sub-paragraphs (b)(iii) and (b)(iv) above (and compliance thereto) are subject to Chery and Wuhu Chery obtaining the required:
|
(i) |
internal corporate and board approval; and
|
(ii) |
shareholder approval,
|
(d) |
Notwithstanding anything contrary hereunder, the Company Conversion is subject to consent by Chery.
|
2.6 |
Undertakings
|
(a) |
Each of Kenon, LLC and Wuhu Chery agrees with and undertakes that it shall ensure that the Additional LLC-Qoros Loan Advance Date and the Additional Wuhu Chery-Qoros Loan Advance Date shall occur on the same date regardless of whether any condition in relation to the provision of such Additional Loan described in the relevant Additional Loan Agreement has not been fulfilled.
|
(b) |
Each of Kenon and LLC agrees with and undertakes to each of Wuhu Chery and Qoros that it shall use its best efforts to promptly obtain the registration of the Additional LLC-Qoros Loan with SAFE as required to ensure that the Additional LLC-Qoros Loan can be advanced on the date in accordance with Clauses 2.2(b) and 2.6 (a). A failure to obtain such registration shall not be considered a breach by Kenon or LLC (as applicable) of their obligations under this clause 2.6(b) if such failure is not caused by or attributable to the actions of, or failure to act by, Kenon or LLC (as applicable). In the event of such failure, Wuhu Chery shall be automatically discharged from the obligations to provide the Additional Wuhu Chery-Qoros Loan in accordance with Clause 2.3(b) and if such obligation has been performed, Qoros shall be obliged to repay the amount of the Additional Wuhu Chery-Qoros Loan to Wuhu Chery immediately.
|
(c) |
Each Party (other than Ansonia) shall, within three (3) Business Days of demand, indemnify the other Party (other than Ansonia) (the “
Indemnified Party
”) against any cost, loss or liability incurred by the Indemnified Party as a result of a breach of any obligations under this Clause 2 by such Party.
|
3. |
FURTHER
ASSURANCE
|
4. |
PARTIAL INVALIDITY
|
5. |
CONSENT OF THIRD PARTIES
|
6. |
COUNTERPARTS
|
7.
|
GOVERNING
LAW
|
8. |
DISPUTE
RESOLUTION
|
(1)
|
QUANTUM (2007) LLC,
a Delaware limited liability company with file number 4300667 and having its registered office at 16192 Coastal Highway, Lewes, Delaware 19958, United States of America (the
“Borrower”);
and
|
(2)
|
ANSONIA HOLDINGS SINGAPORE B.V.,
incorporated under the laws of the Netherlands
(Besloten vennootschap met beperkte aansprakelijkheid)
and having its registered office at 1 Temasek Avenue #38-01, Millenia Tower, Singapore 039192 (the
“Lender”),
|
1.1
|
Definitions
|
1.2
|
Construction and Third Party Rights
|
(a)
|
the Existing Loan Agreement will be amended and restated so that it shall be replaced in its entirety and be read and construed for all purposes as set out in Annexure A
(The Loan Agreement)
to this Agreement;
|
(b)
|
any reference to the Existing Loan Agreement in the Finance Documents shall be read and construed as references to the Loan Agreement; and
|
(c)
|
each Party unconditionally acknowledges and agrees to be bound by the Loan Agreement and to perform its obligations under the Loan Agreement.
|
(a)
|
This Agreement is a Finance Document.
|
(b)
|
The provision of clauses 19
(Notices),
21
(Partial Invalidity),
22
(Remedies and Waivers),
23
(Amendments and Waivers)
and 26.2
(Jurisdiction)
of the Existing Loan Agreement shall apply to this letter, as if set out in full and so that references in those provisions to “this Agreement” shall be construed as references to this letter.
|
(c)
|
This letter may be executed in any number of counterparts and all of those counterparts taken together shall be deemed to constitute one and the same instrument.
|
By
|
|
|
|
Name:
|
|
|
Title:
|
|
By
|
|
|
|
Name:
|
|
|
Title:
|
|
Clause
|
Page
|
|
1.
|
Definitions and Interpretation
|
1
|
2.
|
The Facility
|
7
|
3.
|
Purpose
|
8
|
4.
|
Drawdown
|
8
|
5.
|
Repayment and mandatory prepayment
|
10
|
6.
|
Interest
|
12
|
7.
|
Conversion
|
12
|
8.
|
Tax and other deductions
|
18
|
9.
|
Costs and Expenses
|
19
|
10.
|
Representations and warranties
|
19
|
11.
|
Information Undertakings
|
20
|
12.
|
General Undertakings
|
20
|
13.
|
Events of Default
|
23
|
14.
|
Trigger Events
|
27
|
15.
|
Secondary Sale
|
28
|
16.
|
Limited Recourse
|
29
|
17.
|
Administration
|
29
|
18.
|
Assignment and Transfer
|
30
|
19.
|
Notices
|
30
|
20.
|
Calculations and Certificates
|
31
|
21.
|
Partial Invalidity
|
31
|
22.
|
Remedies and Waivers
|
31
|
23.
|
Amendments and Waivers
|
31
|
24.
|
Counterparts
|
31
|
25.
|
Entire Agreement
|
31
|
26.
|
Governing Law and Enforcement
|
32
|
SCHEDULE 1 Conditions Precedent to initial utilization
|
33
|
|
SCHEDULE 2 Form of Utilisation Request
|
35
|
(1) |
QUANTUM (2007) LLC
, a Delaware limited liability company with file number 4300667 and having its registered office at 16192 Coastal Highway, Lewes, Delaware 19958, United States of America (the “
Borrower
”); and
|
(2) |
ANSONIA HOLDINGS SINGAPORE B.V.
, incorporated under the laws of the Netherlands
(Besloten vennootschap met beperkte aansprakelijkheid)
and having its registered office at 1 Temasek Avenue #38-01, Millenia Tower, Singapore 039192 (the “
Lender
”).
|
(A) |
The Lender intends to make available to the Borrower the Loans (as defined below) in order to enable the Borrower to make corresponding loans to Qoros pursuant to the Qoros Loan Agreements and on the condition that Wuhu Chery Automobile Investment Co. Ltd. make corresponding loans to Qoros, such that the total amount of loans made available to Qoros, subject to the terms and conditions herein and in the applicable Chery Loan Agreement (defined below), will be up to $150 million.
|
(B) |
The Lender intends that the Loans (and corresponding loans to Qoros) will enable Qoros to meet its working capital requirements and enable Qoros to seek additional financing, including a Qualified Financing.
|
(C) |
The terms of this Agreement shall enable the Borrower to repay the Loans (as described herein) at par plus accrued interest, including upon any new financing at Qoros that results in a repayment of the corresponding loan under a Qoros Loan Agreement. In addition, upon any disposition by the Borrower of its interest in Qoros, the net proceeds will be applied to repay amounts outstanding under the Loans (or, if the Loans have been converted into Class A Interests, to redeem such interests).
|
1. |
DEFINITIONS AND INTERPRETATION
|
1.1 |
Definitions
|
(a) |
the Initial Chery Loan Agreement; and
|
(b) |
each Additional Chery Loan Agreement.
|
(a) |
with respect to Facility A, $25,000,000;
|
(b) |
with respect to Facility B, $25,000,000; and
|
(c) |
with respect to Facility C, $25,000,000.
|
(a) |
the equity pledge contract dated 31 July 2014 granted by the Borrower in favour of Bank of China Limited Su Zhou Branch, as agent, (as amended and/or restated from time to time, including the amendments approved as set out in the Changshu Economic and Technological Development Zone Management Committee approval dated 13 July 2015) in respect of a portion of the Borrower’s equity interests in Qoros, which equity pledge was granted to secure the obligations owing in respect of EXIM Loan Agreement No. 1; and
|
(b) |
any other pledge granted by the Borrower in favour of the agent or lenders under the EXIM Loan Agreement No. 2, following the date of this Agreement, in respect of a portion of the Borrower’s equity interests in Qoros (as amended and / or restated from time to time), which equity pledge will be granted to secure the obligations owing in respect of EXIM Loan Agreement No. 2.
|
(a) |
the Facility B Conversion/Repayment Notice;
|
(b) |
the Facility C Conversion/Repayment Notice,
|
(a) |
the principle that equitable remedies may be granted or refused at the discretion of a court and the limitation of enforcement by laws relating to insolvency, reorganisation and other laws generally affecting the rights of creditors;
|
(b) |
the time barring of claims under relevant legislation, the possibility that an undertaking to assume liability for or indemnity a person against non-payment of stamp duty may be void and defences of set-off or counterclaim; and
|
(c) |
similar principles, rights and defences under the laws of any applicable jurisdiction.
|
(a)
|
the business, assets or financial condition of the Borrower; or
|
(b)
|
the ability of the Borrower to perform its payment obligations under the Finance Documents; or
|
(c)
|
the validity, enforceability or effectiveness or priority or ranking of any Finance Document, any Qoros Loan Agreement or the Qoros Security Agreement.
|
(a)
|
the Initial Qoros Loan Agreement; and
|
(b)
|
the Additional August 2016 Qoros Loan Agreement,
|
1.2
|
Construction
|
(a)
|
Unless a contrary indication appears, any reference in this Agreement to:
|
(i)
|
the “
Borrower
” or the “
Lender
” shall be construed so as to include its successors in title, heirs, permitted assigns and permitted transferees;
|
(ii)
|
“
assets
” includes present and future properties, revenues and rights of every description;
|
(iii)
|
a “
Finance Document
” or any other agreement or instrument is a reference to that Finance Document or other agreement or instrument as amended, novated, supplemented, extended or restated;
|
(iv)
|
“
indebtedness
” includes any obligation (whether incurred as principal or as surety) for the payment or repayment of money, whether present or future, actual or contingent;
|
|
(v)
|
a “
person
” includes any person, firm, corporation, government, state or agency of a state or any association, trust or partnership (whether or not having separate legal personality) or two or more of the foregoing;
|
(vi)
|
a “
regulation
” includes any regulation, rule, official directive, request or guideline (whether or not having the force of law, but if not having the force of law being one with which it is the practice of the relevant person to comply) of any governmental, intergovernmental or supranational body, agency, department or regulatory, self-regulatory or other authority or organisation;
|
(vii)
|
a “
Clause
” or a “
Schedule
” is a reference to a clause of, or a schedule to, this Agreement;
|
(viii)
|
“
$
, “
USD
” and “
US dollar
” denote the lawful currency of the United
States of America;
|
(ix)
|
“
RMB
” denotes the lawful currency of the People's Republic of China;
|
(x)
|
a provision of law is a reference to that provision as amended or re-
enacted; and
|
(xi)
|
a time of day is a reference to London time.
|
(b)
|
Unless a contrary indication appears, a term used in any other Finance Document or in any notice given under or in connection with any Finance Document has the same meaning in that Finance Document or notice as in this Agreement.
|
(c)
|
Clause and Schedule headings are for ease of reference only.
|
(d)
|
A Default or Event of Default is “
continuing
” if it has not been waived in writing.
|
1.3
|
Third party rights
|
(a)
|
Unless expressly provided to the contrary in this Agreement a person who is not a Party has no right under the Contracts (Rights of Third Parties) Act 1999 to enforce or to enjoy the benefit of any term of this Agreement.
|
(b)
|
Notwithstanding any term of this Agreement the consent of any person who is not a Party is not required to rescind or vary this Agreement at any time.
|
2.
|
THE FACILITY
|
2.1
|
Facility A
|
2.2
|
Facility B
|
2.3
|
Facility C
|
3.
|
PURPOSE
|
(a)
|
The Borrower shall only apply the amounts borrowed by it under each Facility to finance amounts requested to be borrowed by Qoros pursuant to the terms of the applicable Qoros Loan Agreement; it is understood that such amounts are intended only to be used by Qoros for its ordinary course working capital requirements and not for any other purpose.
|
(b)
|
The Lender is not bound to monitor or verify the application of any amount borrowed pursuant to this Agreement.
|
4.
|
DRAWDOWN
|
4.1
|
Initial Conditions Precedent
|
(a)
|
the Lender has received all of the documents and other evidence listed in Schedule 1 (
Conditions Precedent to initial utilisation
) in form and substance satisfactory to the Lender (acting reasonably) save to the extent that the Lender has waived receipt of the same;
|
(b)
|
no Default (and no Qoros Default under either Qoros Loan Agreement) is continuing or would result from the proposed Loan; and
|
(c)
|
each of the representations and warranties set out in Clause 10 (
Representations and Warranties
) is true and correct on the date of this Agreement and on the Utilisation Date.
|
4.2
|
Conditions Precedent to utilisation of a Facility B Loan
|
(a)
|
the proposed Loan is required to fund an amount requested to be borrowed by
Qoros pursuant to the Initial Qoros Loan Agreement;
|
(b)
|
the Lender has received a copy of the applicable executed Additional Chery
Loan Agreement that corresponds to the Initial Qoros Loan Agreement;
|
(c)
|
the Lender in its sole discretion has agreed and consented to the advance of such Loan; and
|
(d)
|
the Lender has received evidence that the amount requested to be borrowed by Qoros under the Initial Qoros Loan Agreement is equal to the amount to be drawn by Qoros under the applicable Additional Chery Loan Agreement that corresponds to the Initial Qoros Loan Agreement.
|
4.3
|
Conditions Precedent to utilisation of a Facility C Loan
|
(a)
|
the proposed Loan is required to fund an amount requested to be borrowed by
Qoros pursuant to the Additional August 2016 Qoros Loan Agreement;
|
(b)
|
the Lender has received a copy of the applicable executed Additional Chery Loan Agreement that corresponds to the Additional August 2016 Qoros Loan Agreement;
|
(c)
|
the Lender has received evidence that the amount requested to be borrowed by Qoros under the Additional August 2016 Qoros Loan Agreement is equal to the amount to be drawn by Qoros under the applicable Additional Chery Loan Agreement that corresponds to the Additional August 2016 Qoros Loan Agreement; and
|
(d)
|
the Borrower having obtained all required governmental, creditor and partner consents, including appropriate foreign debt quota or other necessary regulatory approvals in connection with the Additional August 2016 Qoros Loan Agreement.
|
4.4
|
Drawdown
|
(a)
|
The Borrower may borrow a Loan by giving the Lender a duly completed Utilisation Request. Unless the Lender otherwise agrees, the latest time for receipt by the Lender of such Utilisation Request is 9.30 a.m. (London time) three Business Days before the proposed Utilisation Date.
|
(b)
|
No more than one Loan may be drawn under Facility A.
|
(c)
|
No more than 10 Loans may be drawn under Facility B.
|
(d)
|
No more than 10 Loans may be drawn under Facility C.
|
(e)
|
A Utilisation Request for a Loan is irrevocable and will not be regarded as having been duly completed unless:
|
(i)
|
it specifies a Utilisation Date that is a Business Day prior to the Termination Date;
|
||
(ii)
|
with respect to a Facility A Loan, the amount of the Loan requested is $25,000,000;
|
||
(iii)
|
with respect to a Facility B Loan or a Facility C Loan (as applicable), the amount of the Loan requested is a minimum of $100,000 or, if less, the relevant Available Commitments; and
|
||
(iii)
|
the currency of the Loan is USD;
|
||
(f)
|
Subject to satisfaction or waiver of the conditions precedent set out in Clause 4.1 (
Initial Conditions Precedent
), 4.2 (
Conditions Precedent to utilisation of a Facility B Loan
) and / or 4.3 (
Conditions Precedent to utilisation of a Facility C Loan
) (as applicable), the Lender shall advance the Loan to the Borrower.
|
||
4.5
|
Issuance of Class B Interests
|
||
On the first Utilisation Date, the Borrower shall issue to the Lender Class B Interests representing all of the Class B Interests in accordance with the Initial LLC Agreement.
|
|||
5.
|
REPAYMENT AND MANDATORY PREPAYMENT
|
||
5.1
|
Repayment of Loans
|
||
Subject to Clause 16 (
Limited Recourse
), unless the Loans have been converted into Class A Interests of the Borrower pursuant to the terms of this Agreement and the LLC Agreement, the Borrower shall repay each Loan in full on the Termination Date.
|
|||
5.2
|
No reborrowing
|
||
The Borrower may not reborrow any part of any Loan which is repaid or pre-paid.
|
|||
5.3
|
Voluntary Prepayment
|
||
The Borrower may, by giving not less than 3 Business Days’ prior notice to the Lender, prepay the whole or any part of any Loan.
|
|||
5.4
|
Mandatory Prepayment – Excess Loan Amount
|
||
If the amount of a Loan (the “
Relevant Loan
”) advanced to the Borrower in connection with the corresponding Qoros Loan Agreement exceeds the amount advanced by the Borrower to Qoros under that Qoros Loan Agreement (the “
Relevant Qoros Loan
”) (the amount of such excess being the “
Excess Loan Amount
”), the Borrower shall, within 5 Business Days of the drawdown of the Relevant Qoros Loan, apply an amount equal to the Excess Loan Amount in prepayment of the Relevant Loan.
|
5.5
|
Mandatory Prepayment – Qoros repayment
|
||
(a)
|
Subject to Clause 16 (
Limited Recourse
), if the Borrower receives any amount from Qoros (1) as repayment or prepayment of any amounts owing by Qoros to the Borrower under either Qoros Loan Agreement or (2) in connection with the Borrower’s enforcement of its rights under the Qoros Security Agreement, the Borrower shall, as soon as practicable (and in any case, within 3 Business Days of receipt of such amount), apply such amount converted into US dollars (a
“Converted Amount”
) in prepayment of the Loans in the following order:
|
||
(i)
|
firstly, in prepayment of the Facility A Loan;
|
||
(ii)
|
secondly, in prepayment of any Facility B Loan (pro-rata);
|
||
(iii)
|
thirdly, in prepayment of any Facility C Loan (pro-rata); and
|
||
(iv)
|
fourthly, in prepayment of any other amount outstanding under the Finance Documents.
|
||
For the avoidance of doubt, if any Converted Amount is greater than the amount required to prepare the Facilities (or any relevant part thereof), the Borrower shall still be required to pay any such excess amount to the Lender (and the Lender shall be entitled to be paid the same), notwithstanding any provisions to the contrary in the Finance Documents.
|
|||
(b)
|
Subject to Clause 16 (
Limited Recourse
), if, in any applicable jurisdiction, it becomes unlawful for the Lender to perform any of its obligations under any of the Finance Documents to which it is a party or to fund or maintain any Loan, the Lender shall promptly notify the Borrow on becoming aware of that event and the Borrower shall within 3 Business Days repay such Loan.
|
||
5.6
|
Deemed Repayment
|
||
If:
|
|||
(a)
|
the Qoros Loan Agreements are (or deemed, pursuant to Clause 7 (
Conversion
)) repaid in full; and
|
||
(b)
|
the Borrower has applied all amounts it has received from Qoros under the Qoros Loan Agreements in the prepayment of the Facilities in accordance with Clause 5.5 (
Mandatory Prepayment – Qoros repayment
),
|
||
then:
|
|||
(i)
|
all outstanding Loans shall be deemed to be repaid in full;
|
||
(ii)
|
the Facilities shall be terminated and cancelled in full;
|
||
(iii)
|
all obligations and amounts owing by the Borrower under the Finance Documents shall be deemed satisfied and discharged in full other than the obligations pursuant to Clause 15 (
Secondary Sale
), which shall survive;
|
(iv)
|
the obligations owing by the Borrower under the Assignment Agreement shall be released and discharged in full (and the Lender undertakes to the Borrower that it will execute and deliver any termination, release or other document, and take all other commercially reasonable actions, required by the Borrower to give effect to the release and discharge of the Assignment Agreement); and
|
|||
(v)
|
any Class B Interests issued to the Lender pursuant to the terms of this Agreement (including any rights attaching thereto) shall be cancelled in accordance with the LLC Agreement.
|
|||
6.
|
INTEREST
|
|||
6.1
|
Calculation of interest
|
|||
The rate of interest payable on a Loan is 6.00% per annum.
|
||||
6.2
|
Accrued interest
|
|||
Interest shall accrue daily (calculated on the basis of a 360 day year) and shall be payable on the Termination Date and on any date a Loan is repaid or prepaid (but only in respect of the interest that has accrued on the amount of such Loan paid or repaid) .
|
||||
6.3
|
Interest Rate Limitation
|
|||
Notwithstanding anything herein to the contrary, if at any time the interest rate applicable to any utilisation, together with all fees, charges and other amounts which are treated as interest on such utilisation under applicable law (collectively the “Charges”), shall exceed the maximum lawful rate (the
“Maximum Rate”
) which may be contracted for, charged, taken, received or reserved by the Lender holding such utilisation in accordance with applicable law, the rate of interest payable in respect of such utilisation, together with all Charges payable in respect thereof, shall be limited to the Maximum Rate and, to the extent lawful, the interest and Charges that would have been payable in respect of such utilisation but were not payable as a result of the operation of this Clause 6.3 shall be cumulated and the interest and Charges payable to such Lender in respect of other utilisation or periods shall be increased (but not above the Maximum Rate therefor) until such cumulated amount, together with interest thereon at the Maximum Rate (to the extent permitted by applicable law) to the date of repayment, shall have been received by such Lender.
|
||||
7.
|
CONVERSION
|
|||
(a)
|
Whilst any amounts owing by the Borrower under this Agreement are outstanding, and subject to paragraph (i) below and the terms of the LLC Agreement:
|
|||
(i)
|
upon completion of a Qualified Financing (other than a Qualified Financing that results in repayment of all of the outstanding Loans), the Lender’s percentage of Class B Interests equal to the following:
|
|||
X = A / (A + B + C)
|
where,
|
||||
X = the percentage of the Lender’s Class B Interests;
|
||||
A = the Facility A Commitment;
|
||||
B = the Facility B Commitment; and
|
||||
C = the Facility C Commitment,
|
||||
shall automatically convert into Class A Interests (the “
Facility A Class B Conversion
”) with the Lender’s percentage of Class A Interests following the Facility A Class B Conversion calculated in accordance with the following formulation:
|
||||
Y = (A + B) / C
|
||||
where,
|
||||
Y = the percentage of the Lender’s Class A Interests;
|
||||
A = the aggregate principal amount outstanding under the Facility A Loan as at the Conversion Date;
|
||||
B = the amount of all accrued and unpaid interest on the outstanding Facility A Loan as at the Conversion Date;
|
||||
C = the implied equity value of the Borrower based upon: (i) the ownership interest of the Borrower in Qoros after giving effect to the Qualified Financing; and (ii) the implied equity value of Qoros as set out in the Qualified Financing as agreed by the Borrower and the Lender (or, where the Qualified Financing involves an investment or financing by a method or means other than the subscription of equity interests in Qoros, the stated equity value of Qoros as set out in such Qualified Financing as agreed by the Borrower and the Lender), (iii) less a discount of 10%,
|
||||
with (A + B) / C expressed as a percentage;
|
||||
(ii)
|
subject to paragraphs (c) and (d) below, following commencement of a Qualified Financing (other than a Qualified Financing that results in repayment of all of the outstanding Loans), but prior to completion of the Qualified Financing, the Lender may by written notice to the Borrower (the “
Facility B Conversion/Repayment Notice
”) request that either:
|
|||
(A)
|
the Lender’s percentage of Class B Interest equal to the following:
|
|||
X = B / (A + B + C)
|
where,
|
|||||
X = the percentage of the Lender’s Class B Interests;
|
|||||
A = the Facility A Commitment; and
|
|||||
B = the Facility B Commitment
|
|||||
C = the Facility C Commitment,
|
|||||
be converted into Class A Interests and, upon completion of the Qualified Financing, the percentage of Class B Interests held by the Lender calculated in accordance with the above formula shall be converted into Class A Interests (the “
Facility B Class B Conversion
”) with the Lender’s percentage of Class A Interests following the Facility B Class B Conversion calculated in accordance with the following formulation:
|
|||||
Y = (A + B) / C
|
|||||
where,
|
|||||
Y = the percentage of the Lender’s Class A Interests;
|
|||||
A = the aggregate principal amount of all outstanding Facility B Loans as at the Conversion Date;
|
|||||
B = the amount of all accrued and unpaid interest on all outstanding Facility B Loans as at the Conversion Date;
|
|||||
C = the implied equity value of the Borrower based upon: (i) the ownership interest of the Borrower in Qoros after giving effect to the Qualified Financing; and (ii) the implied equity value of Qoros as set out in the Qualified Financing as agreed by the Borrower and the Lender (or, where the Qualified Financing involves an investment or financing by a method or means other than the subscription of equity interests in Qoros, the stated equity value of Qoros as set out in such Qualified Financing as agreed by the Borrower and the Lender), (iii) less a discount of 10%,
|
|||||
with (A + B) / C expressed as a percentage; or
|
|||||
(B)
|
the Borrower take all action available to it under clause 11.1 of the Initial Qoros Loan Agreement to require repayment by Qoros of all outstanding Quantum Facility B Loans (as defined in the Initial Qoros Loan Agreement) (together with accrued and unpaid interest) immediately following completion of the Qualified Financing and the Borrower shall undertake such action (the amount received by the Borrower from Qoros as result of taking such action being the “
Qoros Facility B Repayment Amount
”) and, subject to Clause 16 (
Limited Recourse
), the Borrower shall, within 3 Business Days of the receipt of the Qoros Facility B Repayment Amount, apply such amount converted into US dollars in prepayment of the Facility B Loans and (pro-rata);
|
(iii)
|
subject to paragraphs (c) and (d) below, following commencement of a Qualified Financing (other than a Qualified Financing that results in repayment of all of the outstanding Loans), but prior to completion of the Qualified Financing, the Lender may by written notice to the Borrower (the “
Facility C Conversion/Repayment Notice
”) request that either:
|
||||
(A)
|
the Lender’s percentage of Class B Interest equal to the following:
|
||||
X = C / (A + B + C)
|
|||||
where,
|
|||||
X = the percentage of the Lender’s Class B Interests;
|
|||||
A = the Facility A Commitment; and
|
|||||
B = the Facility B Commitment
|
|||||
C = the Facility C Commitment,
|
|||||
be converted into Class A Interests and, upon completion of the Qualified Financing, the percentage of Class B Interests held by the Lender calculated in accordance with the above formula shall be converted into Class A Interests (the “
Facility C Class B Conversion
”) with the Lender’s percentage of Class A Interests following the Facility C Class B Conversion calculated in accordance with the following formulation:
|
|||||
Y = (A + B) / C
|
|||||
where,
|
|||||
Y = the percentage of the Lender’s Class A Interests;
|
|||||
A = the aggregate principal amount of all outstanding Facility C Loans as at the Conversion Date;
|
|||||
B = the amount of all accrued and unpaid interest on all outstanding Facility C Loans as at the Conversion Date;
|
(B)
|
the Borrower take all action available to it under clause 11.1 of the Additional August 2016 Qoros Loan Agreement to require repayment by Qoros of all outstanding Loans (as defined in the Additional August 2016 Qoros Loan Agreement) (together with accrued and unpaid interest) immediately following completion of the Qualified Financing and the Borrower shall undertake such action (the amount received by the Borrower from Qoros as result of taking such action being the “
Qoros Facility C Repayment Amount
”) and, subject to Clause 16 (
Limited Recourse
), the Borrower shall, within 3 Business Days of the receipt of the Qoros Facility C Repayment Amount, apply such amount converted into US dollars in prepayment of the Facility C Loans and (pro-rata).
|
(b) |
The Borrower hereby undertakes to promptly notify the Lender on becoming aware that the terms of a Qualified Financing have been agreed, and further undertakes to set out in such notification all material details and terms of the proposed Qualified Financing (including expected completion date of the Qualified Financing) as the Borrower is then aware of.
|
(c)
|
If:
|
(i) |
the terms of the Qualified Financing as proposed at the time of a Facility Conversion/Repayment Notice subsequently change in any material respect at any time prior to completion of the Qualified Financing; or
|
(ii) |
completion of the Qualified Financing has not occurred prior to the anticipated date of completion of the Qualified Financing at the time a Facility Conversion/Repayment Notice was provided to the Borrower,
|
(x)
|
requesting that the Borrower disregard the relevant Further Facility Conversion/Repayment Notice (and confirming that the Borrower’s failure to comply with such Facility Conversion/Repayment Notice shall not constitute a breach of any term of this Agreement); and
|
(1) |
in respect of a Facility B Conversion/Repayment Notice, setting out a new election under either paragraph (a)(ii)(A)
or
(a)(ii)(B); or
|
(2) |
in respect of a Facility C Conversion/Repayment Notice, setting out a new election under either paragraph (a)(iii)(A)
or
(a)(iii)(B),
|
(d) |
If the Borrower has not repaid: (1) the Facility B Loans within a reasonable period after the Lender has made an election for such repayment under paragraph (a)(ii)(B); or (2) the Facility C Loans within a reasonable period after the Lender has made an election for such repayment under paragraph (a)(iii)(B), (in each case, whether pursuant to a Facility Conversion/Repayment Notice or a Further Facility Conversion/Repayment Notice) then the Lender may at any time thereafter submit a further notice (the “
Facility Conversion Notice
”) to the Borrower:
|
(i) |
requesting that the Borrower disregard the relevant Facility Conversion/Repayment Notice or Further Conversion/Repayment Notice, as applicable (and confirming that the Borrower’s failure to comply with such Facility Conversion/Repayment Notice or Further Conversion/Repayment Notice, as applicable, shall not constitute a breach of any term of this Agreement); and
|
(ii) |
setting out a new election under paragraph (a)(ii)(A) or (a)(iii)(A) (as applicable),
|
(e) |
Upon the Facility A Class B Conversion pursuant to paragraph (a)(i) above and the LLC Agreement:
|
(i)
|
the Facility A Loan shall be deemed to be repaid in full;
|
(ii)
|
Facility A shall be terminated and cancelled in full.
|
(f)
|
Upon the Facility B Class B Conversion pursuant to paragraph (a)(ii)(A)
above and the LLC Agreement:
|
(i)
|
all outstanding Facility B Loans shall be deemed to be repaid in full;
and
|
(ii)
|
Facility B shall be terminated and cancelled in full.
|
(g)
|
Upon the Facility C Class B Conversion pursuant to paragraph (a)(iii)(A)
above and the LLC Agreement:
|
(i)
|
all outstanding Facility C Loans shall be deemed to be repaid in full;
and
|
(ii)
|
Facility C shall be terminated and cancelled in full.
|
(h) |
Upon the later of a Facility A Class B Conversion, Facility B Class B Conversion and Facility C Class B Conversion:
|
(i) |
all obligations and amounts owing by the Borrower under the Finance Documents shall be deemed satisfied and discharged in full other than the obligations pursuant to Clause 15 (
Secondary Sale)
, which shall survive;
|
(ii) |
the obligations owing by the Borrower under the Assignment Agreement shall be released and discharged in full (and the Lender undertakes to the Borrower that it will execute and deliver any termination, release or other document, and take all other commercially reasonable actions, required by the Borrower to give effect to the release and discharge of the Assignment Agreement); and
|
(iii)
|
any Class B Interests issued to the Lender pursuant to the terms of this
Agreement (including any rights attaching thereto) shall be cancelled.
|
(i) |
If, upon completion of a Qualified Financing, the Qoros Loan Agreements are repaid in full:
|
(i)
|
Clause 7(a), (b), (c), (d), (e), (f), (g) and (h) shall not apply;
|
(ii) |
the amounts received by the Borrower from Qoros as a result of the repayment of the Qoros Loan Agreements shall be applied in accordance with Clause 5.5 (
Mandatory Prepayment
-
Qoros repayment
) (and, for the avoidance of doubt, Clause 5.6 (
Deemed Repayment
) shall apply).
|
8.
|
TAX AND OTHER DEDUCTIONS
|
9.
|
COSTS AND EXPENSES
|
10.
|
REPRESENTATIONS AND WARRANTIES
|
10.1
|
Status
|
(a)
|
It is a limited liability company, duly formed and validly existing under the laws of the State of Delaware.
|
(b)
|
It has the power to own its assets and carry on its business as it is being conducted.
|
10.2
|
Binding obligations
|
10.3
|
Non-conflict with other obligations
|
(a)
|
any law or regulation applicable to it; or
|
(b)
|
the constitutional documents of the Borrower.
|
10.4
|
Power and authority
|
(a)
|
each Finance Document to which it is a party and the transactions contemplated by those Finance Documents; and
|
(b)
|
the Qoros Loan Agreements and Qoros Security Agreement and the transactions contemplated by the Qoros Loan Agreements and Qoros Security Agreement.
|
10.5
|
Approval of this Agreement as a related party transaction
|
11.
|
INFORMATION UNDERTAKINGS
|
11.1
|
Notification of default
|
(a)
|
any Default (and the steps, if any, being taken to remedy it);
|
(b)
|
any Qoros Default under either Qoros Loan Agreement or any default under the Qoros Security Agreement,
|
11.2
|
Information: miscellaneous
|
(a)
|
promptly upon becoming aware of them, the details of any litigation, arbitration or administrative proceedings which are current, threatened or pending against the Borrower or Qoros, and which, if adversely determined, are reasonably likely to have a Material Adverse Effect; and
|
(b)
|
promptly on request, such further information regarding the financial condition, assets and operations of the Borrower and, to the extent: (i) such information is available to the Borrower; and (ii) disclosure of such information would not breach the terms of any agreement or arrangement entered into by the Borrower, Qoros as the Lender may reasonably request.
|
12.
|
GENERAL UNDERTAKINGS
|
12.1
|
Compliance with laws
|
12.2
|
Acquisitions
|
(a)
|
acquire a company or any shares or securities or a business or undertaking (or, in each case, any interest in any of them) (other than shares in Qoros); or
|
(b)
|
incorporate a company.
|
12.3
|
Disposals
|
(a)
|
The Borrower shall not enter into a single transaction or a series of transactions (whether related or not) and whether voluntary or involuntary to sell, lease, transfer or otherwise dispose of any asset, including all or a portion of its legal or beneficial interests in Qoros.
|
(b)
|
Paragraph (a) above does not apply to any sale, lease, transfer or other disposal made by the Borrower pursuant to the terms of the Finance Documents or the LLC Agreement or to the Exim Pledges.
|
12.4
|
Holding company status
|
(a)
|
it is and will remain a special purpose, holding company; and
|
(b)
|
it will not incur any liabilities except: (i) as contemplated in the Finance Documents, the LLC Agreement, the Qoros Loan Agreements, the Qoros Security Agreement and any other agreement entered into by the Borrower in connection with the aforementioned documents (including the “finance documents” as defined in the Qoros Loan Agreements); and (ii) for liabilities that arise in the ordinary course of acting as a special purpose, holding company.
|
12.5
|
Membership interests
|
(a)
|
as permitted pursuant to the terms of a Finance Document; or
|
(b)
|
in accordance with the terms of the LLC Agreement.
|
12.6
|
Change of business
|
12.7
|
Qoros Security Agreement
|
(a)
|
The Borrower shall not (and shall not take any action to) enforce, discharge, release or terminate any of its rights under the Qoros Security Agreement except: (i) in accordance with and pursuant to Clause 14.4 (
Enforcement under Qoros Security Agreement
); (ii) to the extent required in order to comply with Clause 12.10 (
Undertaking to amend Qoros Security Agreement
); or (iii) with the prior written consent of the Lender.
|
(b)
|
The Borrower shall notify the Lender promptly on becoming aware of any
request
to
enforce,
discharge,
release
or
terminate
any
of
the
Borrower’s
rights
under the Qoros Security Agreement other than a request to enforce, discharge, release or terminate from the Lender pursuant to Clause 14.4 (
Enforcement under Qoros Security Agreement
) or in connection with Clause 12.10 (
Undertaking to amend Qoros Security Agreement
).
|
12.8
|
Qoros Loan Agreements
|
(a)
|
not amend the terms of, or waive any of its rights under, either Qoros Loan
Agreement without the prior written consent of the Lender;
|
(b)
|
not waive any default or event of default (howsoever described) that has occurred under either Qoros Loan Agreement without the prior written consent of the Lender;
|
(c)
|
not take any other action in connection with either Qoros Loan Agreement that may adversely affect the rights and interests of the Lender; and
|
(d)
|
use any amounts borrowed by it under each Facility to finance amounts requested to be borrowed by Qoros pursuant to the terms of the Qoros Loan Agreements.
|
12.9
|
Conditions Subsequent
|
(a)
|
use its best efforts to ensure that within 134 days of the date of this Agreement (the “
CS Period
”), it will provide the Lender with a copy of the duly executed Qoros Security Agreement;
|
(b)
|
within 5 days of the date of execution of the Qoros Security Agreement, deliver to the Lender the Assignment Agreement, in a form substantially the same as that agreed to by the Lender and the Borrower pursuant to Paragraph 3(a) of Schedule 1 (
Conditions precedent to initial utilisation
), duly executed by the Borrower,
|
(i)
|
the period between: (1) the date a definitive and binding agreement relating to a Qualified Financing is signed; and (2) the date on which such agreement is terminated or it is otherwise apparent that the proposed Qualified Financing will not be consummated (the “
QF Termination Date
”), shall not be accounted for in (and shall be excluded from) the calculation and determination of the CS Period (it being agreed, for the avoidance of doubt, that any time period after such QF Termination Date shall be accounted for in the calculation and determination of the CS Period); and
|
(ii)
|
following the completion of a Qualified Financing, the obligations in paragraphs (a) and (b) above shall not apply.
|
12.10
|
Undertaking to amend Qoros Security Agreement
|
(a)
|
the due execution of the Additional August 2016 Qoros Loan Agreement;
|
(b)
|
the Borrower having obtained all required governmental, creditor and partner approvals and consents, including appropriate foreign debt quota or other necessary regulatory approvals in connection with the Additional August 2016 Qoros Loan Agreement; and
|
(c)
|
the registration of the Additional August 2016 Qoros Loan Agreement with the relevant PRC government body,
|
13.
|
EVENTS OF DEFAULT
|
(a)
|
its failure to pay is caused by administrative or technical error; and
|
(b)
|
payment is made within 5 Business Days of its due date.
|
13.2
|
Other obligations
|
(a)
|
The Borrower does not comply with any provision of this Agreement (other than those referred to in Clause 13.1 (
Non-payment
), Clause 13.10 (
Disposals
) and Clause 13.14 (
Assignment Agreement
)).
|
(b)
|
No Event of Default under paragraph (a) above will occur if the failure to comply is capable of remedy and is remedied within 15 Business Days of the earlier of: (i) the Lender giving notice to the Borrower; and (ii) the Borrower becoming aware of the failure to comply.
|
13.3
|
Misrepresentation
|
(a)
|
Any representation or statement made or deemed to be made by the Borrower in this Agreement is or proves to have been materially incorrect or materially misleading when made or deemed to be made.
|
(b)
|
No Event of Default under paragraph (a) above will occur if the circumstances giving rise to the misrepresentation or misstatement are capable of remedy and are remedied within 15 Business Days of the earlier of:
|
(i)
|
the Lender giving written notice of the failure by the Borrower; and
|
(ii)
|
the
Borrower
becoming
aware
of
the
misrepresentation
or misstatement.
|
13.4
|
Cross default
|
(a)
|
Any Financial Indebtedness of the Borrower (other than Financial Indebtedness of the Borrower under this Agreement) is not paid when due nor within any originally applicable grace period.
|
(b)
|
Any Financial Indebtedness of the Borrower (other than Financial Indebtedness of the Borrower under this Agreement) is declared to be or otherwise becomes due and payable prior to its specified maturity as a result of an event of default (however described).
|
(c)
|
No Event of Default will occur under this Clause 13.4 if the aggregate amount of Financial Indebtedness falling within paragraphs (a) or (b) above is less than RMB 50,000,000 (or its equivalent in any other currency or currencies).
|
13.5
|
Insolvency
|
(a)
|
Subject to Clause 16 (
Limited Recourse
), the Borrower is unable or admits inability to pay its debts as they fall due or is declared to be unable to pay its debts under applicable law or, by reason of actual or anticipated financial difficulties, suspends making payments on any of its debts (for the avoidance of doubt, the application of Clause 16 (
Limited Recourse
) shall not constitute a suspension of the payment of the Borrower’s debt) or commences negotiations with one or more of its creditors with a view to rescheduling any of its indebtedness (other than with the Lender).
|
(b)
|
A moratorium is declared in respect of any indebtedness of the Borrower.
|
13.6
|
Insolvency Proceedings
|
(a)
|
The filing of an involuntary proceeding is made in a court of competent jurisdiction in the United States seeking relief under US Bankruptcy Law in respect of the Borrower and either such proceeding shall continue undismissed for 60 days or an order or decree approving or ordering any of the foregoing shall be entered or the Borrower shall consent to the institution of, or fail to contest in a timely and appropriate manner, any such involuntary proceeding.
|
(b)
|
The filing of a voluntary petition by the Borrower is made under US Bankruptcy Law.
|
13.7
|
Unlawfulness
|
(a)
|
It is or becomes unlawful for the Borrower to perform any of its material obligations under any Finance Document.
|
(b)
|
Subject to the Legal Reservations, any obligation or obligations of the Borrower under any Finance Document are not or cease to be legal, valid, binding or enforceable.
|
(c)
|
Any Finance Document ceases to be in full force and effect.
|
13.8
|
Repudiation
|
13.9
|
Expropriation
|
13.10
|
Disposals
|
(a)
|
The Borrower sells, transfers or otherwise disposes of any portion of its legal or beneficial interests in Qoros in any single transaction or series of related transactions.
|
(b)
|
No Event of Default will occur under paragraph (a) above if the sale, transfer or other disposal of the Borrower’s legal or beneficial interests in Qoros is made by the Borrower pursuant to the terms of the Finance Documents or the LLC Agreement or to the Exim Pledges.
|
13.11
|
Interests in Qoros
|
(a)
|
as otherwise permitted under this Agreement, any other Finance Document or the LLC Agreement;
|
(b)
|
pursuant to the Exim Pledges; or
|
(c)
|
with prior written consent of the Lender.
|
13.12
|
Qoros Loan Agreements
|
(a)
|
amends the terms of, or waives any of its rights under, either Qoros Loan Agreement without the prior written consent of the Lender; or
|
(b)
|
waives any default or event of default (howsoever described) that has occurred under either Qoros Loan Agreement without the prior written consent of the Lender.
|
13.13
|
Material Adverse Effect
|
13.14
|
Assignment Agreement
|
13.15
|
Acceleration
|
(a)
|
Subject to Clause 16 (
Limited Recourse
), whilst an Event of Default is continuing the Lender may, by written notice to the Borrower:
|
(i)
|
cancel the Facilities whereupon the Facilities shall immediately be cancelled;
|
(ii)
|
declare that all or part of any Loan (to the extent not repaid and to the extent the Facility A Class B Conversion and, if applicable, the Facility B Class B Conversion and/or Facility C Class B Conversion has not occurred), together with accrued and unpaid interest, and all other amounts accrued or outstanding under the Finance Documents be immediately due and payable, whereupon they shall become immediately due and payable; and/or
|
(iii)
|
declare that all or part of any Loan (to the extent not repaid) be payable on demand, whereupon it shall immediately become payable on demand; and/or
|
(iv)
|
exercise any or all of its rights, remedies, powers or discretions under the Finance Documents.
|
(b)
|
If an Event of Default occurs under Clause 13.6:
|
(i)
|
the Total Commitments shall immediately be cancelled; and
|
(ii)
|
all of the Loans, together with accrued interest and all other amounts accrued under the Finance Documents, shall be immediately due and payable,
|
14.
|
TRIGGER EVENTS
|
14.1
|
Acceleration of a Qoros Loan Agreement due to certain Events of Default
|
14.2
|
Qoros Security Agreement
|
(a)
|
the period between: (1) the date a definitive and binding agreement relating to a Qualified Financing is signed; and (2) the QF Termination Date, shall not be accounted for in (and shall be excluded from) the calculation and determination of the Relevant Period (it being agreed, for the avoidance of doubt, that any time period after such QF Termination Date shall be accounted for in the calculation and determination of the Relevant Period); and
|
(b)
|
following the completion of a Qualified Financing, the events and circumstances described in this Clause 14.2 shall no longer constitute a Trigger Event.
|
14.3
|
Other obligations
|
(a)
|
The Borrower does not comply with Clause 12.10 (
Undertaking to amend
Qoros Security Agreement
).
|
(b)
|
No Trigger Event under paragraph (a) above will occur if the failure to comply is capable of remedy and is remedied within 15 Business Days of the earlier of: (i) the Lender giving notice to the Borrower; and (ii) the Borrower becoming aware of the failure to comply.
|
14.4
|
Enforcement under the Qoros Security Agreement
|
(a)
|
request that the Borrower:
|
(i)
|
enforce the Qoros Security Agreement in accordance with the terms of the Qoros Security Agreement; and / or
|
(ii)
|
take any action available to the Borrower under and in accordance with the terms of the Qoros Security Agreement and/or the Qoros Loan Agreements; and / or
|
(iii)
|
take any actions to cause the Lender to have, or to direct the exercise of, any voting, consent or other similar rights to which the Borrower has as a creditor of Qoros in respect of the Qoros Loan Agreements,
|
15.
|
SECONDARY SALE
|
(a)
|
if prior to the later of: (i) the Facility A Class B Conversion; (ii) the Facility B Class B Conversion; and (iii) the Facility C Class B Conversion, for the repayment of the outstanding amount, together with accrued and unpaid interest, under any Loan prior to using the Transfer Proceeds for any other purpose; and
|
(b)
|
if following the later of: (i) the Facility A Class B Conversion; (ii) the Facility B Class B Conversion; and (iii) the Facility C Class B Conversion, for the redemption of Class A Interests at the then implied value of the Class A Interests in accordance with the LLC Agreement prior to using the Transfer Proceeds for any other purpose.
|
16.
|
LIMITED RECOURSE
|
(a)
|
the Borrower shall only be required to repay or prepay a Loan and pay any other amounts due and payable under the Finance Document from, and only to the extent of, the amounts the Borrower receives from Qoros under the Qoros Loan Agreements;
|
(b)
|
any claim by the Lender and any liability and obligation owing by the Borrower under the Finance Documents is limited to the amounts the Borrower receives from Qoros under the Qoros Loan Agreements and the assets the subject of the Assignment Agreement (and the Lender shall have no further rights or remedies against the Borrower, and the Borrower shall have no liability or obligation, for any further sum or amount under, or in connection with, the Finance Documents (a “
Further Sum
”)); and
|
(c)
|
the Lender shall not take any steps against the Borrower to recover any Further Sum (in particular, the Lender shall not institute against or join any person in instituting against the Borrower any bankruptcy, reorganisation, arrangement, insolvency, administration, moratorium, liquidation, dissolution or similar proceedings, nor shall any such person be entitled to make any claim in respect of, any Further Sum against the assets of the Borrower).
|
17.
|
ADMINISTRATION
|
17.1
|
Place of payments
|
17.2
|
Business Days
|
(a)
|
Any payment which is due to be made on a day that is not a Business Day shall be made on the next Business Day in the same month (if there is one) or the preceding Business Day (if there is not).
|
(b)
|
During any extension of the due date for payment of any principal or Unpaid Sum under this Agreement interest is payable on the principal or Unpaid Sum at the rate payable on the original due date.
|
17.3
|
Currency of account
|
(a)
|
Subject to paragraph (b) below, and save as otherwise agreed by the Lender and the Borrower in relation to any prepayment due under this Agreement, USD is the currency of account and payment for any sum due from the Borrower under any Finance Document.
|
(b)
|
Each payment in respect of costs, expenses or Taxes shall be made in the currency in which the costs, expenses or Taxes are incurred.
|
18.
|
ASSIGNMENT AND TRANSFER
|
18.1
|
Lender
|
18.2
|
Borrower
|
19.
|
NOTICES
|
19.1
|
Communications in writing
|
19.2
|
Addresses
|
19.3
|
Delivery
|
(a)
|
if by way of fax or email, when received in legible form;
|
(b)
|
if by way of personal delivery or post, when received; or
|
(c)
|
if by way of international express courier service, when it has been delivered at the relevant address as evidenced by the courier service records.
|
19.4
|
Language
|
20.
|
CALCULATIONS AND CERTIFICATES
|
20.1
|
Accounts
|
20.2
|
Certificates and Determinations
|
21.
|
PARTIAL INVALIDITY
|
22.
|
REMEDIES AND WAIVERS
|
23.
|
AMENDMENTS AND WAIVERS
|
24.
|
COUNTERPARTS
|
25.
|
ENTIRE AGREEMENT
|
(a) |
This Agreement, together with the other Finance Documents, constitutes the entire agreement between the Parties in relation to the obligations of each Party under this Agreement and supersedes any previous agreement, whether express or implied, between the Parties.
|
(b)
|
Each Party acknowledges that in agreeing to enter into this Agreement it has not relied on any representation, warranty, collateral contract or other assurance (except those set out in this Agreement and the documents referred to in it) made by or on behalf of any other Party before the signature of this Agreement. Each Party waives all rights and remedies which, but for this Clause, might otherwise be available to that Party in respect of any such representation, warranty, collateral contract or other assurance.
|
(c)
|
Nothing in this Clause limits or excludes any liability for fraud.
|
26.
|
GOVERNING LAW AND ENFORCEMENT
|
26.1
|
Governing Law
|
26.2
|
Jurisdiction
|
(a)
|
The courts of England have exclusive jurisdiction to settle any dispute arising out of or in connection with this Agreement (including a dispute relating to the existence, validity or termination of this Agreement or any non-contractual obligation arising out of or in connection with this Agreement) (a “
Dispute
”).
|
(b)
|
The Parties agree that the courts of England are the most appropriate and convenient courts to settle Disputes and accordingly no Party will argue to the contrary.
|
(c)
|
This Clause 26.2 is for the benefit of the Lender only. As a result, the Lender shall not be prevented from taking proceedings relating to a Dispute in any other courts with jurisdiction. To the extent allowed by law, the Lender may take concurrent proceedings in any number of jurisdictions.
|
1.
|
The Borrower
|
(a)
|
A copy of the constitutional documents of the Borrower, including:
|
(i)
|
its certification of formation, certified as of a recent date by the relevant authority of the jurisdiction of organization of the Borrower; and
|
(ii)
|
a certificate as to its existence and good standing as of a recent date from the relevant authority of the jurisdiction of organization of the Borrower.
|
(b)
|
A copy of a resolution of the member of the Borrower:
|
(i)
|
approving the terms of, and the transactions contemplated by, the Finance Documents to which it is a party and resolving that it execute the Finance Documents to which it is a party;
|
(ii)
|
authorising a specified person or persons to execute the Finance
Documents to which it is a party on its behalf; and
|
(iii)
|
authorising a specified person or persons, on its behalf, to sign and/or despatch all documents and notices to be signed and/or despatched by it under or in connection with the Finance Documents to which it is a party.
|
(c)
|
A specimen of the signature of each person authorised by the resolution referred to in paragraph (b) above.
|
(d)
|
A certificate of an authorised signatory of the Borrower certifying that each copy document relating to it specified in this Paragraph 1 of Schedule 1 is correct, complete and in full force and effect as at a date no earlier than 3 Business Days prior to the date of this Agreement.
|
2.
|
Finance Documents
|
(a)
|
This Agreement duly executed by the Borrower.
|
(b)
|
The agreed form of the Assignment Agreement, which shall include a completed and final Schedule 1 (as defined in the Assignment Agreement).
|
3.
|
Other documents and evidence
|
(a)
|
A copy of the executed Initial Qoros Loan Agreement and evidence that the proceeds of the initial drawdown under this Agreement will be applied to fund the first drawdown under the Initial Qoros Loan Agreement.
|
(b)
|
A copy of the executed Initial Chery Loan Agreement and evidence or confirmation that an amount equal to the first drawdown amount under this Agreement will be made available and paid to Qoros under the Initial Chery Loan Agreement simultaneously with, or prior to, the first drawdown under this Agreement.
|
(c)
|
A copy of the executed Initial LLC Agreement.
|
(d)
|
A copy of the executed Undertaking Agreement, dated as of the date hereof, between Qoros, the Borrower, Kenon, Wuhu Chery Automobile Investment Co. Ltd., Chery Automobiles Limited and the Lender.
|
(e)
|
The Borrower having obtained all required governmental, creditor and partner consents, including appropriate foreign debt quota or other necessary regulatory approvals in connection with the Finance Documents, the Initial Qoros Loan Agreement and the Qoros Security Agreement.
|
To:
|
ANSONIA HOLDINGS SINGAPORE B.V.
|
From:
|
QUANTUM (2007) LLC
|
1. |
I refer to the Agreement. This is a Utilisation Request. Words and expressions used in this Request shall have the same meaning as are given to them in the Agreement.
|
2. |
I wish to borrow the Loan on the following terms:
|
(a)
|
Utilisation Date: [
●
]
|
(b)
|
Facility: [A] / [B] / [C]
|
(b)
|
Amount:
USD
[
●
]
|
3.
|
The proceeds of this Loan should be credited to [
account
].
|
|
|
|
By
|
|
|
|
Name:
|
|
|
Title:
|
|
By
|
|
|
|
Name:
|
|
|
Title:
|
|
1.
|
Qoros
Automotive
Co.,
Ltd.,
as
the
borrower
(the
“
Borrower
”),
a
limited
liability
company incorporated and duly existing under the PRC law, with address of No.1, Tongda Road, Economic Technology
Development
Zone,
Changshu
City,
Jiangsu
Province,
People's
Republic
of
China (“
PRC
”), and
|
2.
|
Quantum (2007) LLC,
as the lender (the “
Lender
”), a company incorporated under the laws of the State of Delaware, the United States of America, with its legal address at 16192 Coastal Highway, Lewes, Delaware 19958, USA.
|
1.1
|
In this Agreement the following captioned terms shall be defined and interpreted as follows:
|
(a)
|
air
(including
air
within
natural
or
man-made
structures,
whether
above
or
below
ground);
|
(b)
|
water
(including
territorial,
coastal
and
inland
waters,
water
under
or
within
land
and
water in
drains
and
sewers);
and
|
(c)
|
land
(including
land
under
water).
|
(a)
|
the
pollution
or
protection
of
the
Environment;
|
(b)
|
the
conditions
of
the
workplace;
or
|
(c)
|
the
generation,
handling,
storage,
use,
release
or
spillage
of
any
substance
|
(a)
|
any patents, trademarks, service marks, designs, business names, copyrights, database rights, design rights, domain names, moral rights, inventions, confidential information, knowhow and other intellectual property rights and interests (which may now or in the future subsist), whether registered or unregistered; and
|
(b)
|
the benefit of all applications and rights to use any or all of the rights, assets and/or items referred to in paragraph (a) from time to time and which may now or in the future subsist.
|
(a)
|
the principle that equitable remedies may be granted or refused at the discretion of a court and the limitation of enforcement by laws relating to insolvency, reorganisation and other laws generally affecting the rights of creditors;
|
(b)
|
the time barring of claims under relevant legislation, the possibility that an undertaking to assume liability for or indemnity a person against non-payment of stamp duty may be void and defences of set-off or counterclaim; and
|
(c)
|
similar principles, rights and defences under the laws of any applicable jurisdiction.
|
(a)
|
the business, assets or financial condition of the Borrower; or
|
(b)
|
the ability of the Borrower to perform its payment obligations under the Finance Documents and/or the Wuhu Chery Loan Agreements.
|
(a)
|
which is controlled, directly or indirectly, by the first mentioned company, corporation or entity;
|
(b)
|
more than half the issued share capital, registered capital or equity interest of which is beneficially owned, directly or indirectly by the first mentioned company, corporation and entity; or
|
(c)
|
which is a Subsidiary of another Subsidiary of the first mentioned company, corporation or entity,
|
1.2
|
Unless
a
contrary
indication
appears,
any
reference
in
this
Agreement
to:
|
(a)
|
the “
Borrower
” or the “
Lender
” shall be construed so as to include its successors in title, heirs, permitted assigns and permitted transferees;
|
(b)
|
“
assets
” includes present and future properties, revenues and rights of every description;
|
(c)
|
a “
Finance Document
” or any other agreement or instrument is a reference to that Finance Document or other agreement or instrument as amended, novated, supplemented, extended or restated;
|
(d)
|
“indebtedness”
includes any obligation (whether incurred as principal or as surety) for the payment or repayment of money, whether present or future, actual or contingent;
|
(e)
|
a
“person”
includes any person, firm, corporation, government, state or agency of a state or any association, trust or partnership (whether or not having separate legal personality) or two or more of the foregoing;
|
(f)
|
a
“regulation”
includes any regulation, rule, official directive, request or guideline (whether or not having the force of law, but if not having the force of law being one with which it is the practice of the relevant person to comply) of any governmental, intergovernmental or supranational body, agency, department or regulatory, self-regulatory or other authority or organisation;
|
(g)
|
a
“Clause”
or a
“Schedule”
is a reference to a clause of, or a schedule to, this Agreement;
|
(h)
|
“$, “USD”
and
“US dollar”
denote the lawful currency of the United States of America;
|
(i)
|
“RMB”
denotes the lawful currency of the People’s Republic of China;
|
(j)
|
a provision of law is a reference to that provision as amended or re-enacted; and
|
(k)
|
a time of day is a reference to Beijing time.
|
1.3
|
Unless a contrary indication appears, a term used in any other Finance Document or in any notice given under or in connection with any Finance Document has the same meaning in that Finance Document or notice as in this Agreement.
|
1.4
|
Clause
and
Schedule
headings
are
for
ease
of
reference
only.
|
1.5
|
A
Default
or
Event
of
Default
is
“continuing”
if
it
has
not
been
waived
in
writing.
|
2.1
|
Subject to the terms of this Agreement, the Lender agrees to make available to the Borrower a term loan facility in an aggregate principal amount equivalent of RMB 150,000,000 (
“Quantum Facility”
).
|
2.2
|
As
initial
conditions
precedent
for
the
Lender
to
make
the
Quantum
Facility
available
to
the Borrower:
|
(a)
|
The Lender has received all of the documents and other documents listed in Schedule 1 (
Conditions Precedent to initial utilisation
) in form and substance satisfactory to the Lender save to the extent that the Lender has waived receipt of the same;
|
(b)
|
No Default or Event of Default (or, in case of the Amended Ansonia Loan Agreement, or the Wuhu Chery Loan Agreements, no default or other event of a similar nature or having similar effect as a Default);
|
(c)
|
Each of the representations set out in Clause 7 (
Representations and Warranties
) hereunder is true and correct on the date of this Agreement and on the Utilisation Date;
|
(d)
|
the
Additional
Wuhu
Chery
Loan
Agreement
(in
the
form
and
substance
satisfactory
to
the Lender)
is
duly
executed
and
delivered
to
the
Lender;
and
|
(e)
|
the
Lender
at
its
sole
discretion
has
agreed
and
consented
to
the
advance
of
such
Loan.
|
2.3
|
The
Borrower
may
only
borrow
a
Loan
by
giving
the
Lender
a
duly
completed
Utilisation Request.
Unless
the
Lender
otherwise
agrees:
|
(a)
|
The
latest
time
for
receipt
by
the
Lender
of
such
Utilisation
Request
is
9:30
a.m.
(Beijing Time)
seven
Business
Days
before
the
proposed
Utilisation
Date.
|
(b)
|
A
Utilisation
Request
for
a
Loan
hereunder
is
irrevocable
and
will
not
be
regarded
as
having
been
duly
completed
unless:
|
(i)
|
it
specifies
a
Utilisation
Date
that
is
a
Business
Day;
|
(ii) |
the
amount
of
the
Loan
requested
is
a
minimum
of
RMB
500,000
and
if
less,
the
available
commitment
amount
under
the
Quantum
Facility;
and
|
(iii)
|
the
currency
of
the
Loan
is
RMB.
|
(c)
|
No
more
than
ten
Loans
may
be
drawn
under
the
Quantum
Facility.
|
2.4
|
Subject to satisfaction or waiver of the conditions precedent set out in Clauses 2.2 and 2.3 above, the Lender shall advance a Loan under the Quantum Facility to the Borrower.
|
2.5
|
The
Loans
under
this
Agreement
shall
be
used
solely
for
the
purpose
of
meeting
the
working
capital
needs
in
the
ordinary
course
of
the
Borrower.
|
3.1
|
Unless otherwise provided herein, the Term under this Agreement shall commence from the first Utilisation Date of this Agreement and in any event end on the fifth Business Day preceding the Termination Date (herein referred to as
“Term”
).
|
3.2
|
The last day of the Term shall be the date on which each Loan hereunder shall be repaid (
“Repayment Date”
). In the event that it is not a Business Day, payment of the Loan and interest payable on such date will be made on the next succeeding Business Day in the same month (if there is one) or the preceding Business Day (if there is not).
|
4.1
|
The
interest
rate
applicable
to
a
Loan
shall
be
6%
per
annum.
|
4.2
|
Interest on a Loan shall accrue from the Utilisation Date for such Loan. All computations of the interest rate shall be based on a 360 day-year for the actual number of days elapsed.
|
5.1
|
The Borrower shall repay the Loans hereunder in full together with interest accrued at lump sum on the Repayment Date. The Lender shall issue a loan repayment notice to the Borrower for the Loans and interest due fifteen days ahead of the Repayment Date.
|
5.2
|
The Borrower may not reborrow any part of any Loan hereunder which is repaid or pre-paid.
|
5.3
|
Repayment of a Loan ahead of the Repayment Date by the Borrower (including the order of application of the repayment amount) shall be made after delivering a written notice at least five Business Days prior to the proposed prepayment date and shall be subject to a written consent from the Lender.
|
5.4
|
If, in any applicable jurisdiction, it becomes unlawful for any party to perform any of its obligations under any of the Amended Ansonia Loan Agreement, the Finance Documents, the Initial Qoros Loan Agreement or any Wuhu Chery Loan Agreement, the Lender shall promptly notify the Borrower on becoming aware of that event and the Borrower shall within three Business Days repay all the outstanding indebtedness arising under this Agreement in full.
|
5.5
|
The interest on early repaid loan amounts shall be calculated on the basis the interest rate specified in this Agreement and on the actual days elapsed, and it shall be paid on the date when such Loan is prepaid.
|
6.1
|
Each
Party
hereto
shall
respectively
pay
all
its
own
present
and
future
taxes
as
may
be
levied
by
a
respective
government
in
relation
to
this
Agreement.
|
6.2
|
All sums paid by the Borrower to the Lender in accordance with the terms of this Agreement and required by the Lender shall be free and clear of any other deductions of any nature, including but not limited to bank charges. The Borrower shall pay an extra amount as necessary in addition to the payment of the said sums so as to ensure that the Lender receives the full amount which it would have received if no such deduction had been required.
|
7.1
|
The
Borrower
makes
the
representations
and
warranties
set
out
in
this
Clause
7
to
the
Lender
on
the
date
of
this
Agreement:
|
(a)
|
it is a limited liability company, duly formed and validly existing under the PRC laws, and it has the power to own its assets and carry on its business as it is being conducted;
|
(b)
|
each of its Subsidiaries is duly formed and validly existing under the jurisdiction of its incorporation, and it has the power to own its assets and carry on its business as it is being conducted;
|
(c)
|
subject to the Legal Reservations, the obligations expressed to be assumed by it in the Finance Documents are legal, valid, binding and enforceable obligations;
|
(d)
|
the
entry
into
and
performance
by
it
of,
and
the
transactions
contemplated
by,
any
Finance Documents
do
not
conflict
with:
|
(i)
|
any
law
or
regulation
applicable
to
it;
or
|
(ii)
|
its
constitutional
documents;
|
(e)
|
it has the power to enter into, perform and deliver, and has taken all necessary action to authorise the entry into, performance and delivery of the Finance Documents and the transactions contemplated hereunder;
|
(f)
|
all
authorisations
required
or
desirable:
|
(i) |
to
enable
it
lawfully
to
enter
into,
exercise
its
rights
and
comply
with
its
obligations
in
the
Finance
Documents;
|
(ii) |
to
make
the
Finance
Documents
admissible
in
evidence
in
its
jurisdiction
of
incorporation;
and
|
(iii)
|
for
it
and
each
of
its
Subsidiaries
to
carry
on
its
business,
and
which
are
material,
have
been
obtained
or
effected
and
are
in
full
force
and
effect;
|
(g)
|
subject
to
the
Legal
Reservations,
|
(i) |
the
choice
of
PRC
law
of
the
Finance
Documents
will
be
recognised
and
enforced
in
its
jurisdiction
of
incorporation;
and
|
(ii) |
any
judgment
obtained
in
relation
to
a
Finance
Document
in
the
PRC
will
be
recognised
and
enforced
in
its
jurisdiction
of
incorporation.
|
(h)
|
no:
|
(i)
|
corporate
action,
legal
proceeding
or
other
procedure
or
step
described
in
Clause
10.7;
or
|
(ii)
|
creditors
process
described
in
Clause
10.12,
|
|
has
been
taken
or,
to
the
knowledge
of
the
Borrower,
threatened
in
relation
to
it
or
any Group
Member.
|
(i)
|
it is not required under the PRC laws to make any deduction or withholding for or on account of tax from any payment it may make under any Finance Document (save for withholding tax which is liable for it to be withheld and charged over the interest revenue of the Lender under this Agreement);
|
(j)
|
under the PRC law, it is not necessary that the Finance Documents be filed, recorded or enrolled with any court or other authority in the PRC or that any stamp, registration or similar tax be paid on or in relation to the Finance Documents or the transactions contemplated by the Finance Documents, save for the stamp duty which shall be payable by it upon execution of this Agreement;
|
(k)
|
all information supplied by any Group Member to the Lender is true, complete and accurate in all material respects as at the date it was given and is not misleading in any respect;
|
(l)
|
each of the Group Members is in compliance with Clause 9.2(c) and to the best of its knowledge and belief (having made due and careful enquiry) no circumstances have occurred which would prevent such compliance in a manner or to an extent which has or could reasonably be expected to have a Material Adverse Effect, and no Environmental Claim has been commenced or (to the best of its knowledge and belief (having made due and careful enquiry)) is threatened against it or any other Group Members where that claim has or could reasonably be expected, if determined against it or that Group Member, to have a Material Adverse Effect.
|
(m)
|
it and each Group Member has paid and discharged all taxes imposed upon it or its assets within the time period allowed without incurring penalties except where:
|
(i)
|
such payment is being contested in good faith;
|
(ii)
|
adequate reserves are being maintained for those taxes and the costs required to contest them; and
|
(iii)
|
failure to pay those taxes does not have and could not be reasonably be expected to have a Material Adverse Effect.
|
|
and, no claims or investigations are being, or are reasonably likely to be, made or conducted against it (or any Group Member) with respect to taxes which are reasonably likely to have a Material Adverse Effect.
|
(n)
|
it:
|
(i)
|
is the sole legal and beneficial owner of or has licensed to it on normal commercial terms all the Intellectual Property which is material in the context of its business and which is required by it in order to carry on its business as it is being conducted;
|
(ii)
|
does not, in carrying on its businesses, infringe any Intellectual Property of any third party in any respect which has or could reasonably be expected to have a Material Adverse Effect; and
|
(iii)
|
has taken all formal or procedural actions (including payment of fees) required to maintain any Intellectual Property owned by it to the extent failure to do so has or could reasonably be expected to have a Material Adverse Effect.
|
(o)
|
no Event of Default is continuing or might reasonably be expected to result from the making of any utilisation, and no other event or circumstance is outstanding which constitutes a default under any other agreement or instrument which is binding on it or any of its Subsidiaries or to which its assets are subject which might have a Material Adverse Effect;
|
(p)
|
its payment obligations under the Finance Documents rank at least pari passu with the claims of all its other unsecured and unsubordinated creditors, except for obligations mandatorily preferred by law applying to companies generally; and
|
(q)
|
no litigation, arbitration or administrative proceedings of or before any court, arbitral body or agency which, if adversely determined, might reasonably be expected to have a Material Adverse Effect have been started or threatened against it or any its Subsidiary;
|
(r)
|
any person specified as its authorised signatory under Schedule 1 (
Conditions precedent to initial utilisation
) is authorised to sign the Utilisation Request and other notices on its behalf.
|
7.2
|
The above representations are deemed to be made by the Borrower by reference to the facts and circumstances then existing on each Utilisation Date.
|
8.1
|
The undertakings in this Clause 8 remain in force from the date of this Agreement for so long as any amount is outstanding under this Agreement.
|
8.2
|
The Borrower shall notify the Lender of (i) any Default (and the steps, if any, being taken to remedy it) in the Finance Documents or (ii) any default (and the steps, if any, being taken to remedy it) in the Wuhu Chery Loan Agreements and any other Financial Indebtedness of Qoros, in each case, promptly upon becoming aware of its occurrence.
|
8.3
|
The Borrower shall supply to the Lender:
|
(a)
|
promptly upon becoming aware of them, the details of any litigation, arbitration or administrative proceedings which are current, threatened or pending against it, and which, if adversely determined, are reasonably likely to have a Material Adverse Effect; and
|
(b)
|
promptly on request, such further information regarding the financial condition, assets and operations of it as the Lender may reasonably request.
|
9.1
|
The undertakings in this Clause 9 remain in force from the date of this Agreement for so long as any amount is outstanding under this Agreement.
|
9.2
|
The Borrower undertakes that:
|
(a)
|
it shall comply in all respects with all laws to which it may be subject, if failure so to comply would impair its ability to perform its obligations under the Finance Documents and/or the Wuhu Chery Loan Agreements;
|
(b)
|
it shall promptly:
|
(i)
|
obtain, comply with and do all that is necessary to maintain in full force and effect; and
|
(ii)
|
supply
certified
copies
to
the
Lender
of,
|
|
any authorisation, approval or consent (including but not limited to the consent from its other creditors under other finance arrangements) required to enable it to enter in to the Patent Right Pledge Agreement and any amendment or supplement thereto, perform its obligations under the Finance Documents and Wuhu Chery Loan Agreements and to ensure the legality, validity, enforceability or admissibility in evidence in its jurisdiction of incorporation of any Finance Document and the Wuhu Chery Loan Agreements.
|
(c)
|
it shall ensure that each Group Member will:
|
(i)
|
comply with all Environmental Law;
|
(ii)
|
obtain, maintain and ensure compliance with all requisite Environmental Permits;
|
(iii)
|
implement procedures to monitor compliance with and to prevent liability under any Environmental Law, where failure to do so has or could reasonably be expected to have a Material Adverse Effect;
|
(d)
|
it promptly upon becoming aware of the same, inform the Lender in writing of:
|
(i)
|
any Environmental Claim against it or any Group Member which is current, pending or threatened; and
|
(ii)
|
any facts or circumstances which could reasonably be expected to result in any Environmental Claim being commenced or threatened against it or any Group Member,
|
(e)
|
It shall and it shall ensure that each Group Member pay and discharge all taxes imposed upon it or its assets within the time period allowed without incurring penalties unless and only to the extent that:
|
(i)
|
such payment is being contested in good faith;
|
(ii)
|
adequate reserves are being maintained for those taxes and the costs required to contest them in accordance with the applicable accounting principles; and
|
(iii)
|
such payment can be lawfully withheld and failure to pay those taxes does not have and could not reasonably be expected to have a MaterialAdverse Effect;
|
(f)
|
it shall not and shall ensure no other Group Member will make or agree to make any dividend distribution without the Lender's prior written consent;
|
(g)
|
itshall and shall ensure itsGroup Member preserveand maintain the subsistenceand validity of any and all Intellectual Property;
|
(h)
|
without prior written consent from the Lender, it shall not create or permit to subsist any security over any of its assets save for the security created pursuant to the Patent Right Pledge Agreement;
|
(i)
|
without prior written consent from the Lender, it shall not enter into a single transaction or a series of transactions (whether related or not) and whether voluntary or involuntary to sell, lease, transfer or otherwise dispose of 50% or more of its assets;
|
(j)
|
without prior written consentfrom the Lender, it shall not enter into any amalgamation, demerger, merger, acquisition or corporate reconstruction;
|
(k)
|
without prior written consent from the Lender, it shall not incur any indebtedness or liability which requires or otherwise is subject to the board approval from the Borrower, except pursuant to the Finance Documents and the Wuhu Chery Loan Agreements;
|
(l)
|
it shall procure that no substantial change is made to the general nature of its business that carried on at the date of this Agreement;
|
(m)
|
the Borrower shall, upon written request by the Lender, use its best efforts to:
|
(i)
|
amend the Patent Right Pledge Agreement to the satisfaction of the Lender so that the Patent Right Pledge Agreement secures all present and future moneys, debts and liabilities due, owing or incurred by the Borrower under or in connection with this Agreement (the “
Patent Right Pledge Agreement Amendments
”); and
|
(ii)
|
take all other action necessary or reasonably required by the Lender to obtain all governmental, regulatory, creditor and partner approvals required in connection with the Patent Right Pledge Agreement Amendments (including the relevant approvals from the State Intellectual Property Office of the PRC);
|
(n)
|
it shall only amend, repay the Wuhu Chery Loan Agreements subject to a prior written notification by the Borrower to the Lender and written consent by the Lender to such amendment, repayment and, as the case may be; and
|
(o)
|
it shall conduct the performance of the Wuhu Chery Loan Agreements at all times in a fully equal manner with the Qoros Loan Agreements, including but not limited to repayment and/or prepayment of any amounts of the principal and interest under the Wuhu Chery Loan Agreements and the Qoros Loan Agreements in equal shares and at the same time.
|
10.1
|
Each of the events or circumstances set out in Clauses 10.2 to 10.14 (inclusive) is an Event of Default.
|
10.2
|
The Borrower does not pay on the due date any amount payable pursuant to a Finance Document at the place at and in the currency in which it is expressed to be payable unless:
|
(a)
|
its failure to pay is caused by administrative or technical error; and
|
(b)
|
payment is made within two Business Days of its due date.
|
10.3
|
The Borrower does not comply with any provision of this Agreement (other than those referred to in Clause 10.2 and 10.14), however, no Event of Default will occur if the failure to comply is capable of remedy and is remedied within fifteen Business Days of the earlier of (i) the Lender giving notice to the Borrower and (ii) the Borrower becoming aware of the failure to comply.
|
10.4
|
Any representation or statement made or deemed to be made by the Borrower in the Finance Documents and/or any of the Wuhu Chery Loan Agreements is or proves to have been materially incorrect or materially misleading when made or deemed to be made, however, no Event of Default under will occur if the circumstances giving rise to the misrepresentation or misstatement are capable of remedy and are remedied within fifteen Business Days upon the Borrower becoming aware of the misrepresentation or misstatement.
|
10.5
|
Any Financial Indebtedness of the Borrower:
|
(a)
|
is not paid when due nor within any originally applicable grace period, unless such non- payment is waived within fifteen BusinessDays of the later of such due date and the applicable grace period; or
|
(b)
|
is declared to be or otherwise becomes due and payable prior to its specified maturity as a result of an event of default (however described),
|
10.6
|
The Borrower is unable or admits inability to pay its debts as they fall due or is deemed to or declared to be unable to pay its debts under applicable law or, by reason of actual or anticipated financial difficulties, suspends making payments on any of its debts or commences negotiations with one or more of its creditors with a view to rescheduling any of its indebtedness(other than with the Lender), or, a moratorium is declaredin respectof any indebtedness of the Borrower.
|
10.7
|
Any corporate action, legal proceedings or other procedure or step is taken in relation to:
|
(a)
|
the suspension of payments, a moratorium of any indebtedness, winding-up, dissolution, administration, provisional supervision or reorganisation (by way of voluntary arrangement, scheme of arrangement or otherwise) of it;
|
(b)
|
a composition,assignment or arrangement with any of its creditors;
|
(c)
|
the appointment of a liquidator (other than in respect of a solvent liquidation of it, receiver, administrator, administrative receiver, compulsory manager, provisional supervisor or other similar officer in respect of it or any of its assets;
|
(d)
|
enforcement of any security over any assets of it; or
|
(e)
|
any analogous procedure or step is taken in any jurisdiction.
|
10.8
|
It is or becomes unlawful for the Borrower to perform any of its obligations under the Finance Documents and/or any of the Wuhu Chery Loan Agreements.
|
10.9
|
Subject to the Legal Reservations, any obligation or obligations of the Borrower under the Finance Documents and/or any of the Wuhu Chery Loan Agreements are not or cease to be legal, valid, binding or enforceable.
|
10.10
|
The Finance Documents and/or any of the Wuhu Chery Loan Agreements cease to be in full force and effect.
|
10.11
|
The Borrower repudiates a Finance Document and/or any of the Wuhu Chery Loan Agreements or evidences an intention to repudiate a Finance Document and/or any of the Wuhu Chery Loan Agreements.
|
10.12
|
The authority or ability of the Borrower to conduct its business is limited or wholly or substantially curtailed by any seizure, expropriation, nationalization, intervention, restriction or other action by or on behalf of any governmental, regulatory or other authority or other person in relation to it or any of its assets which limitation or curtailment (taking into consideration any compensation or payment received in respect thereof) has, or is reasonably expected to have, a Material Adverse Effect.
|
10.13
|
The Borrower sells, transfers or otherwise disposes of 50% or more of its assets in any single transaction or series of related transactions.
|
10.14
|
Any event or circumstanceoccurs which has, or might reasonablybe expectedto have, a Material Adverse Effect.
|
10.15
|
On and at any time after the occurrence of an Event of Default which is continuing, the Lender may, by notice to the Borrower:
|
(a)
|
cancel the Quantum Facilities whereupon the Quantum Facilities shall immediately be cancelled;
|
(b)
|
declare that all or part of any Loan (to the extent not repaid), together with accrued and unpaid interest, and all other amounts accrued or outstanding under the Finance Documents be immediately due and payable, whereupon they shall become immediately due and payable; and/or
|
(c)
|
declare that all or part of any Loan (to the extent not repaid) be payable on demand, whereupon it shall immediately become payable on demand;
|
(d)
|
exercise any or all of its rights, remedies, powers or discretions under the Finance Documents.
|
11.1
|
Notwithstanding any other provisions in this Agreement, if any part or all of the outstanding loans (together with accrued and unpaid interest) under the Initial Ansonia Loan Agreement, the Amended Ansonia Loan Agreement and/or any of the Wuhu Chery Loan Agreements is required to be repaid before its due date for whatever reason (including but not limited to the occurrence of an event of default thereunder), the Borrower shall be obligated to make immediate prepayment/repayment in the same amount at the same time to the Lender without any delay.
|
12.1
|
In the event of failure by the Borrower to make a scheduled repayment of a Loan, the Lender shall be entitled to penalty interest on the overdue portion of such Loan from the due date at the late payment penalty interest rate until the principal and interest have been fully repaid by the Borrower to the Lender.
|
12.2
|
The late payment penalty interest rate shall be calculated by increasing the prevailing loan interest rate as provided in Clause 4.1 by 120%.
|
13.1
|
This Agreement may only be amended or supplemented upon the written consent of both Parties. Any amendment and supplement to this Agreement shall constitute an integral part of this Agreement and if so required shall be approved and/or registered (as the case may be) with the locally competent department of SAFE in charge of the Borrower in accordance with the relevant laws and regulations of the PRC.
|
13.2
|
Unless otherwise required by applicable laws and regulation and/or agreed by the Parties hereto, this Agreement shall not be terminated until all the rights and obligations hereunder are fully performed.
|
13.3
|
Unless otherwise required by applicable laws and regulation and/or agreed by the Parties hereto, any invalidity of any provision of this Agreement shall not affect the validity of the entire Agreement.
|
14.1
|
This Agreement shall be binding upon and inure to the benefit of the Parties and their respective successors and permitted assigns and permitted transferees. The Borrower shall not assign or transfer all or any part of its rights, benefits and obligations hereunder without prior written consent by the Lender. The Lender may assign or transfer any of its rights or obligations under this Agreement by delivering a written notice to the Borrower.
|
15.1
|
The execution, effectiveness, interpretation, performance and any disputes arising under this Agreement are governed by the law of the PRC.
|
15.2
|
Any dispute in connection with this Agreement shall be resolved through friendly negotiation between the Parties. If the dispute is not resolved through negotiation within sixty (60) calendar days after one Party has served a written notice on the other Party requesting the commencement of negotiation, then the Parties shall refer and submit the dispute for final resolution by arbitration to the Hong Kong International Arbitration Center (HKIAC) in accordance with the HKIAC Adminstered Arbitration Rules (the “
HKAJC Arbitration Rules
”) as at present in force save as the same may be amended by this Article and the HKIAC Arbitration Rules shall be construed accordingly. The place of arbitration shall be Hong Kong. The arbitration shall be settled by three (3) arbitrators. Each Party shall appoint one arbitrator within the time stipulated in the HKIAC Arbitration Rules, failing which the appointment shall be made by HKIAC. The third arbitrator, who will act as the presiding arbitrator, shall be appointed by the HKIAC. The appointing authority shall be the HKIAC. The language of the arbitration proceedings shall be English, provided that either Party may introduce evidence or testimony in languages other than English. The award of the arbitration tribunal will be final and binding on each of the Parties and may be enforced, if necessary, in any court of competent jurisdiction. The costs of arbitration including attorneys' fees shall be borne by the losing Party unless otherwise decided in the arbitral award. In any arbitration proceeding or legal proceeding to enforce an arbitral award, in any other legal action between the Parties relating to this Agreement, each Party waives the defense of sovereign immunity and any other defense solely based upon the fact or allegation that it is a political subdivision, agency or instrumentality of a sovereign state.
|
16.1
|
Each notice, demand or other communication hereunder and any other documents required to be delivered hereunder shall be in made in written and in English only.
|
16.2
|
This Agreement shall come into force on the date of execution by the Parties. It shall be registered with the locally competent department of SAFE in charge of the Borrower within fifteen (15) days after this Agreement has been duly executed by both Parties (“
SAFE Registration
”).
|
16.3
|
This Agreement shall automatically terminate upon the principal amount of the Loans and other payable amounts hereunder (including but not limited to interest and late payment penalty interest) have been paid to the Lender in full.
|
16.4
|
This Agreement is signed in three original sets and in English language only. In case any Chinese transcript is made hereof for sake of registration with SAFE, the English version shall be the only binding version. Each of the Parties shall hold one original set and one original set shall be for SAFE registration purposes.
|
1.
|
The Borrower
|
(a)
|
Copies of the constitutional documents of the Borrower.
|
(b)
|
A copy of a shareholder resolution or resolution of the board of directors (as the Lender may require pursuant to the currently effective articles of association) of the Borrower:
|
(i)
|
approving the terms of, and the transactions contemplated by, the Finance Documents to which it is a party and resolving that it execute the Finance Documents to which it is a party;
|
(ii)
|
authorising a specified person or persons to execute the Finance Documents to which it is a party on its behalf; and
|
(iii)
|
authorising a specified person or persons, on its behalf, to sign and/or dispatch all documents and notices to be signed and/or dispatched by it under or in connection with the Finance Documents to which it is a party.
|
(c)
|
A specimen of the signature of each person authorised by the resolution referred to in paragraph (b) above.
|
(d)
|
A certificate of an authorised signatory of the Borrower certifying that each copy document relating to it specified in this Paragraph 1 of Schedule 1 is correct, complete and in full force and effect as at a date no earlier than 3 Business Days prior to the date of this Agreement.
|
2.
|
Finance Documents
|
(a)
|
This Agreement duly executed by the Parties.
|
3.
|
Other documents and evidence
|
(a)
|
A copy of the executed Ansonia Amendment.
|
(b)
|
A copy of the executed Chery Loan Agreement.
|
(c)
|
The confirmation letter issued by Wuhu Chery that all of the conditions precedents for Wuhu Chery to make available the loan facility to the Borrower under the Additional Wuhu Chery Loan Agreement have been satisfied (or waived) and an amount equal to the utilisation amount under this Agreement will be made available and paid to the Borrower under the Additional Wuhu Chery Loan Agreement before or at the same time as the utilisation under this Agreement.
|
(d)
|
The confirmation letter has been issued by Ansonia confirming that all of the conditions precedents for Ansonia to make available the loan facility to the Lender under the Amended Ansonia Loan Agreement have been satisfied (or waived) and an amount equal to the drawdown amount under this Agreement will be made available and paid to the Lender under the Amended Ansonia Loan Agreement no later than the proposed Utilisation Date hereunder.
|
(e)
|
The Borrower, the Lender, Kenon Holdings Ltd., Wuhu Chery, Chery Automobile Co., Ltd. and Ansonia have entered into an undertaking agreement, pursuant to which, Wuhu Chery undertakes to provide financing to the Borrower pursuant to the Wuhu Chery Loan Agreements.
|
(f)
|
All required governmental consent in connection with the Finance Documents and the Wuhu Chery Loan Agreements, including but not limited to evidence regarding completion of the SAFE Registration of this Agreement.
|
To:
|
QUANTUM (2007) LLC
as Lender |
From:
|
Qoros Automotive Co., Ltd.
as Borrower |
1.
|
We, Qoros Automotive Co., Ltd., refer to the Agreement. This is a Utilisation Request.
Words and expressions used in this Request shall have the same meaning as are given to them in the Agreement.
|
2.
|
We wish to borrow the Loan on the following terms:
|
(a)
|
Utilisation
Date: [ ]
|
(b)
|
Amount: RMB [ ]
|
3.
|
The proceeds of this Loan should be credited to [
account
].
|
By:
|
|
|
Name:
|
|
|
Title:
|
|
QOROS AUTOMOTIVE CO., LTD.
|
||
|
||
Authorized Signatory
|
|
|
Name:
|
||
Company Seal:
|
QUANTUM (2007) LLC
|
||
By
|
||
|
Name: | |
Title: |
KENON HOLDINGS LTD.
|
||
By
|
||
Name: | ||
|
Title: |
QOROS AUTOMOTIVE CO., LTD.
|
||
Authorized Signatory
|
||
Name:
|
||
Company Seal:
|
QUANTUM (2007) LLC
|
||
By
|
||
|
Name: | |
Title: |
KENON HOLDINGS LTD.
|
||
By
|
|
|
|
Name:
Yoav Doppelt
|
|
Title:
CEO
|
QOROS AUTOMOTIVE CO., LTD.
|
||
Authorized Signatory
|
||
Name:
|
||
Company Seal:
|
QUANTUM (2007) LLC
|
||
By
|
|
|
Name: ROBERT ROSEN
|
||
Title
:
MANAGER
|
KENON HOLDINGS LTD.
|
||
By
|
||
Name: | ||
Title: |
WUHU CHERY AUTOMOBILE INVESTMENT CO. LTD.
|
||
|
|
|
Authorized Signatory
|
||
Name: Company Seal:
|
CHERY AUTOMOBILE LIMITED
|
||
|
||
Authorized Signatory
|
||
Name:
|
||
Company Seal:
|
ANSONIA HOLDING SINGAPORE B.V.
|
||
By
|
|
|
|
Name:
Chen Tou Sin David
|
|
|
Title:
Director
|
Name
|
Address
|
||
Kenon Holdings Ltd.
|
1 Temasek Avenue #36-01
|
||
Millenia Tower
|
|||
Singapore 039192
|
|||
Ansonia Holdings Singapore B.V.
|
1 Temasek Avenue #38-01
|
||
Millenia Tower
|
|||
Singapore 039192
|
(i)
|
if applicable, following the Facility A Repayment Time (as defined in
Schedule B
), all Facility A Class B Conversion Interests (as defined in
Schedule B
) then held by the Class B Member (including any rights attaching thereto) shall, by virtue of the provisions of this Agreement, without any action on the part of the holders thereof, be deemed cancelled;
|
(ii)
|
if applicable, following the Facility B Repayment Time (as defined in
Schedule B
), all Facility B Class B Conversion Interests (as defined in
Schedule B
) then held by the Class B Member (including any rights attaching thereto) shall, by virtue of the provisions of this Agreement, without any action on the part of the holders thereof, be deemed cancelled;
|
(iii)
|
if applicable, following the Facility C Repayment Time (as defined in
Schedule B
), all Facility C Class B Conversion Interests (as defined in
Schedule B
) then held by the Class B Member (including any rights attaching thereto) shall, by virtue of the provisions of this Agreement, without any action on the part of the holders thereof, be deemed cancelled;
|
(iv)
|
if applicable, following the Repayment Time (as defined in
Schedule B
), all Class B Interests then held by the Class B Member (including any rights attaching thereto) shall, by virtue of the provisions of this Agreement, without any action on the part of the holders thereof, be deemed cancelled;
|
(v)
|
if applicable, following the Facility A Class B Conversion Time (as defined in
Schedule B
), all Facility A Class B Conversion Interests (as defined in
Schedule B
) then held by the Class B Member (including any rights attaching thereto) shall, by virtue of the provisions of this Agreement, without any action on the part of the holders thereof, be automatically converted into Class A Interests;
|
(vi)
|
if applicable, following the Facility B Class B Conversion Time (as defined in
Schedule B
), all Facility B Class B Conversion Interests then held by the Class B Member (including any rights attaching thereto) shall, by virtue of the provisions of this Agreement, without any action on the part of the holders thereof, be automatically converted into Class A Interests;
|
(vii)
|
if applicable, following the Facility C Class B Conversion Time (as defined in
Schedule B
), all Facility C Class B Conversion Interests then held by the Class B Member (including any rights attaching thereto) shall, by virtue of the provisions of this Agreement, without any action on the part of the holders thereof, be automatically converted into Class A Interests; and
|
(viii)
|
if applicable, following the Qoros Conversion Time (as defined in
Schedule B
), all Class A Interests then held by the Class B Member (including any rights attaching thereto) shall, by virtue of the provisions of this Agreement, without any action on the part of the holders thereof, be deemed cancelled.
|
By: |
|
|
Name:
Robert Rosen
|
By: |
|
|
Name:
|
||
Title |
By: |
|
|
Name:
Robert Rosen
|
By: |
|
|
Name:
Yoav Doppelt
|
||
Title CEO |
By: |
|
|
Name:
|
||
Title |
By: |
|
|
Name:
Robert Rosen
|
By: |
|
|
Name:
|
||
Title |
By: |
|
|
Name:
|
||
Title |
Name
|
Capital Contribution
|
Interest
|
Percentage
|
Interest
|
|||
Kenon Holdings
|
$100
|
1,000 Class A
|
100% of Class A
|
Ltd.
|
Interests
|
Interests
|
|
Ansonia Holdings
|
N/A
|
15 Class B
|
100% of Class B
|
Singapore B.V.
|
Interests
|
Interests
|
RELEASE AGREEMENT
|
|
|
|
|
CLAUSE
|
PAGE
|
|
|
|
|
1.
|
INTERPRETATION
|
3
|
2.
|
RELEASE
|
3
|
3.
|
INDEPENDENT GUARANTEE
|
4
|
4.
|
FURTHER ASSURANCE
|
5
|
5.
|
LANGUAGES
|
5
|
6.
|
GOVERNING LAW AND ENFORCEMENT
|
5
|
(1) |
Kenon Holdings Ltd.
,
a Singapore company with shares listed on the Tel Aviv Stock Exchange and New York Stock Exchange (company registration no. 201406588W), whose legal address is at 1 Temasek Avenues, #36-01 Millenia Tower, Singapore 039192 (“
Kenon
”); and
|
(2)
|
Chery Automobile Co., Ltd.
|
(1)
|
Kenon is the parent company of Quantum (2007) LLC (“
Quantum
”) and Chery is the major shareholder of Wuhu Chery Automobile Investment Co., Ltd. (“
Wuhu Chery
”). Quantum and Wuhu Chery are equal shareholders of the Sino-foreign equity joint venture company Qoros Automotive Co., Ltd. (“
Qoros
”).
|
(2) |
Qoros signed a RMB/USD dual currency facility agreement for fixed assets investment with an aggregate facility amount up to an equivalent of RMB3 billion (the “
Loan Agreement
”) with contract No. YT41121230018 on 23 July 2012 with The Export-Import Bank of China, China Construction Bank Co., Ltd., Suzhou Branch (the “
Agent
”) and several other banks listed in the Loan Agreement as lenders (the “
Lenders
”). Pursuant to and subject to the terms and conditions of the Loan Agreement, the Lenders agreed to make available to Qoros a long term loan facility in an aggregate amount not exceeding an equivalent of RMB3,000,000,000 (3 billion) in RMB/USD dual currency.
|
(3)
|
As a condition subsequent under the Loan Agreement, Chery entered into a guarantee deed with contract No. YT41121230018(A) and dated 23 July 2012 with the Agent to provide an irrevocable and unconditional guarantee covering 50% of the indebtedness of Qoros under the Loan Agreement (the “
Chery Secured Indebtedness
”).
|
(4) |
Kenon and Chery further entered into a guarantee contract (the “
Kenon Guarantee
”) dated 5 November 2015, pursuant to which Kenon agreed to provide an irrevocable and unconditional guarantee to Chery for up to 50% of the Chery Secured Indebtedness (the “
Kenon Secured Indebtedness
”) up to a maximum amount equal to the Total Amount (as defined in the Kenon Guarantee) .
|
(5) |
It is contemplated that in connection with this Release Agreement, each of Quantum and Wu Chery will agree to provide a shareholder loan of RMB 250 million to Qoros (each a “
250m Shareholder Loan
”).
|
(6) |
Kirby Enterprises Inc. (“
Kirby
”) has agreed to provide a Comfort Letter to Chery in relation to the Chery Secured Indebtedness for up to RMB 250 million pursuant to the terms of a Comfort Letter between Kirby and Chery dated on the same date of this Release Agreement (“
Kirby Comfort Letter
”).
|
(7) |
Quantum has agreed to create a first priority pledge over the Pledged Equity (as defined in the Quantum Share Pledge) of Qoros in favour of Chery pursuant to the terms and conditions of an equity pledge agreement dated on the same date of this Release Agreement (“
Quantum Share Pledge
”).
|
(8) |
In consideration of the provision of the 250m Shareholder Loan by Quantum to Qoros (to be made in connection with a 250m Shareholder Loan from Wuhu Chery), and provision of Quantum Share Pledge by Quantum, the Parties would like to release Kenon from certain guarantee obligations under the Kenon Guarantee.
|
1. |
INTERPRETATION
|
1.1 |
Incorporated definitions
|
2. |
RELEASE
|
(a) |
the guaranteed obligations of Kenon in relation to the Kenon Secured Indebtedness under the Kenon Guarantee, including but not limited to the principal amounts drawn under the Loan Agreement, shall, be reduced by the Equity Pledge Portion (as defined below) such that Kenon shall continue to assume its guaranteed obligations in relation to the Kenon Portion (as defined below) in accordance with the terms of the Kenon Guarantee, subject to the Total Amount as reduced pursuant to paragraph (b) below;
|
(i) |
“Equity Pledge Portion” means one-third of the obligations in relation to the Kenon Secured Indebtedness which are required to be guaranteed by Kenon under the Kenon Guarantee, calculated as if this Release Agreement had not been entered into (and Chery will seek recourse against the Quantum Share Pledge and the Kirby Comfort Letter in respect of such obligations); and
|
(ii) |
“Kenon Portion” means two-thirds of the obligations in relation to the Kenon Secured Indebtedness which are required to be guaranteed by Kenon under the Kenon Guarantee, calculated as if this Release Agreement had not been entered into.
|
(iii) |
For the avoidance of doubt, the Equity Pledge Portion and the Kenon Pledge Portion shall be subject to partial or full repayment or other discharge of Kenon Secured Indebtedness from time to time from the date of this Release Agreement,
|
(b) |
the Total Amount as referred to in Clause 2 of Kenon Guarantee shall be reduced by an amount of RMB250 million such that the maximum guaranteed obligations of Kenon in relation to the Kenon Secured Indebtedness under the Kenon Guarantee shall be reduced accordingly.
|
3.
|
INDEPENDENT GUARANTEE
|
4.
|
FURTHER ASSURANCE
|
5.
|
LANGUAGES
|
6.
|
GOVERNING LAW AND ENFORCEMENT
|
6.1
|
Governing law and disputes settlement
|
6.2
|
Counterparts
|
1. |
|
2. |
|
1. |
Kenon Holdings Ltd.
(“
Kenon
”)
|
2. |
|
3. |
|
4. |
Kenon and the Pledgee further entered into a guarantee contract (as amended by the Release Agreement (defined below), the “
Kenon Guarantee
”) dated 5 November 2015, pursuant to which Kenon agreed to provide an irrevocable and unconditional guarantee to Pledgee for up to 50% of the Chery Secured Indebtedness up to a maximum amount equal to the Total Amount (as defined in the Kenon Guarantee) (the “
Kenon Secured Indebtedness
”).
|
5. |
On or about the date of this Equity Pledge Contract, Kenon and the Pledgee have entered or will enter into a release agreement in relation to release of certain guarantee obligations by Kenon under the Kenon Guarantee (the
“Release Agreement”
).
|
6. |
|
7. |
|
2.1
|
The Pledgor pledges to the Pledgee 8.78% capital contribution equity held by it in Qoros Automotive (together with any further equity interest in Qoros Automotive required to be pledged to the Pledgee pursuant to this Equity Pledge Contract, hereinafter referred to as the “
Pledged Equity
”) in order to provide pledge security for all obligations and liabilities of Kenon under the Kenon Guarantee which was released under the Release Agreement. “
Pledge
” means the security expressed to be created by this Equity Pledge Contract, including all of the rights, title and interests in and to the Pledged Equity which are or are to be vested in the Pledgee. The Pledged Equity is subject to adjustment such that in the event of a change in the calculation by the Pledgor and EXIM Bank of net asset value for calculating the loan to value ratio for the equity pledge requirement for the Syndicated Loan (defined below), then the amount of Pledged Equity shall be adjusted (and Pledged Equity released, to the extent applicable) such that the loan to value ratio (calculated in the same manner as by the Pledgor and EXIM Bank pursuant to the Syndicated Loan) shall be 80%.
|
2.2
|
The Pledged Equity means all of the rights, title and interests of the Pledgor in and to the Pledged Equity, including but without limitation to the following rights:
|
(1)
|
Subject to the provisions contained in Article 6, all dividends generated from the Pledge Equity and payments of any other nature and the corresponding rights and interests in respect of the Pledged Equity, which the Pledgor shall have the right to collect from Qoros Automotive;
|
(2)
|
Subject to the provisions contained in Article 6, the corresponding rights and interests of any warranty, acknowledgement and commitment made by another party which the Pledgor shall have the right to enjoy in respect of the Pledged Equity under the Sino-foreign equity joint venture contract for the establishment of Qoros Automotive (“
JV Contract
”) and the articles of association (“
AoA
”) of Qoros Automotive;
|
(3)
|
Subject to the provisions contained in Article 6 any right enjoyed by the Pledgor in respect of the Pledged Equity, to claim for default compensation arising out of default by any other party under the JV Contract and AoA of Qoros Automotive;
|
2.3
|
Trigger Event
|
3.1
|
The main creditor’s rights secured by the Pledged Equity under this Equity Pledge Contract shall be at any given time (hereinafter referred to as the “
Main Creditor’s Rights”):
|
(1)
|
|
(2)
|
|
3.2
|
|
(1)
|
|
(2)
|
|
3.3
|
|
3.4
|
|
|
Nature and Effectiveness of Security
|
4.1
|
|
2.
|
|
4.2
|
|
4.3
|
|
4.4
|
|
4.5
|
|
|
Pledge Approval and Registration
|
5.1
|
|
|
|
The Pledgee and the Pledgor shall record the equity pledge in the Qoros Automotive’s Register of Shareholders within twenty (20) Business Days after this Equity Pledge Contract and commence the approval procedures for this Equity Pledge Contract with the competent Commerce Commission in charge of Qoros Automotive (if any) and subsequently file for registration of this Equity Pledge Contract with the competent Administration for Industry and Commerce in charge of Qoros Automotive pursuant to the provisions of laws and regulations of the PRC.
|
|
5.2 |
|
When the Pledgor processes the approval and registration procedures of the Pledged Equity according to the provisions of this Equity Pledge Contract, the Pledgor shall deliver to the Pledgee for its keeping of the certificate of other rights of the Pledged Equity and relevant certificates of property rights (if any). Within ten (10) Business Days after the Secured Indebtedness is completely paid off, the Pledgee shall return the aforesaid originals to the Pledgor, and assist the Pledgor in completing the pledge deregistration procedures. The expenses incurred therefrom shall be borne by the Pledgor.
|
|
|
|
After the principal underlying the Secured Indebtedness has been paid off by at least 50% (as compared to amounts outstanding under the Loan Agreement on the date of this Equity Pledge Contract and giving effect to the Release Agreement), the Pledgor is entitled to apply in writing to the Pledgee to decrease the Pledged Equity by 50%. The Pledgee shall not unreasonably withhold its consent for such decrease and the Pledgee shall go through relevant pledge deregistration formalities of the decreased part of the Pledged Equity with the Pledgor within ten (10) Business Days after and pursuant to the resolution of the Pledgee. The Pledgor shall bear the fees and expenses arising from such decrease of the Pledged Equity.
|
5.3 |
|
In case of the change of pledge approval and/or registration matters under this Equity Pledge Contract or of the name of Qoros Automotive, which needs to be approved and/or registered for alteration in respect of equity pledge pursuant to the laws, the Pledgor and the Pledgee shall commence the alteration approval and registration procedures in the relevant authorities of approval and registration within thirty (30) Business Days from the date as of which the cause of alteration has become known to the relevant party.
|
|
5.4 |
|
This Equity Pledge Contract shall take effect upon approval by competent Commerce Commission without any changes to this Equity Pledge Contract (unless such change has been agreed by both parties hereto in writing), and the pledge right of the Pledged Equity shall be established as of the date of the pledge registration of the Equity Pledge Contract with the locally competent Administration of Industry and Commerce in charge of Qoros Automotive.
|
|
|
|
Exercise of Rights and Performance of Obligations by the Shareholder
|
|
6.1 |
|
Notwithstanding the Pledge of the Pledgor’s rights, title and interests in and to the Pledged Equity, from the date of execution of this Equity Pledge Contract and until the date when the Secured Indebtedness is paid off, the Pledgor and Qoros Automotive shall be entitled to exercise all rights and shall be obliged to fulfill all obligations of the Pledgor and Qoros Automotive (as case may be) under the JV Contract and the AoA of Qoros Automotive.
|
|
6.2 |
|
Unless an Event of Default under the Kenon Guarantee or a Trigger Event has occurred and is continuing and notice of such an Event of Default has been given by the Pledgee in accordance with the terms of the Kenon Guarantee (or notice of Trigger Event has been given hereunder), the Pledgor shall be entitled to retain and to exercise any voting and dividend and other rights which it may have in respect of the Pledged Equity. If an Event of Default under the Kenon Guarantee or a Trigger Event has occurred and is continuing and notice of such an Event of Default has been given validly by the Pledgee in accordance with the Kenon Guarantee (or notice of Trigger Event has been given hereunder), and amounts owing under the Kirby Comfort Letter have not been paid within 60 days following valid notice delivered to Kirby, the Pledgor shall procure that all voting and dividend and other rights in respect of the Pledged Equity are exercised in accordance with the instructions of the Pledgee.
|
|
6.3 |
|
The Pledgor shall continue to abide by and perform all the obligations and responsibilities in connection with the Pledged Equity and as the shareholder of Qoros Automotive.
|
|
|
The Pledgee do not need to perform any obligation or responsibility of the Pledged Equity which shall be undertaken by the Pledgor. The Pledgee shall also not be obligated to take any action in respect of the Pledged Equity. The Pledgee shall not be obligated to undertake any obligation or responsibility to any other party in respect of the Pledged Equity due to this Equity Pledge Contract, except as otherwise required by law. | ||
|
||
7.1 |
|
|
The Pledgor shall ensure that the Pledgee will receive from the Pledgor or from Qoros Automotive the following documents within twenty (20) Business Days after execution of this Equity Pledge Contract: | ||
(1) |
|
|
the original English written document of the Pledgor’s shareholder approving the Pledgor to pledge its Pledged Equity to the Pledgee;
|
||
(2) |
|
|
photocopies of the relevant supporting documents proving that the equity pledge under this Equity Pledge Contract is recorded in the Register of Shareholders of Qoros Automotive;
|
||
(3) |
|
|
any other documents as reasonably required by the Pledgee to be provided by the Pledgor.
|
||
7.2 |
|
|
The Pledgor will undertake its best efforts that the Pledgee will receive either from the Pledgor or from Qoros Automotive the following documents latest within ninety (90) Business Days after execution of this Equity Pledge Contract: | ||
(1) |
|
(3) |
|
|
The Pledgor has completed all the internal corporate procedures required for the execution of this Equity Pledge Contract and exercise of the rights and performance of the obligations in accordance with this Equity Pledge Contract, and this Equity Pledge Contract has been executed by duly authorized representative of the Pledgor and shall have binding effect on the Pledgor;
|
||
(4) |
|
|
The Pledgor’s obligations under this Equity Pledge Contract are legitimate and valid, which shall have binding effect on the Pledgor and could be implemented according to the provisions of this Equity Pledge Contract;
|
||
(5) |
|
|
The execution hereof and exercise of the rights and performance of the obligations pursuant to this Equity Pledge Contract by the Pledgor do not and will not be in violation of or conflicting with any of the following documents:
|
(i) |
|
|
any agreement, contract or any other documents of contractual nature having binding effect on any of the Pledgor’s assets to which the Pledgor is a party;
|
||
(ii) |
|
|
articles of association and other fundamental corporate documents of the Pledgor; or
|
||
(iii) |
|
|
any laws, regulations, judgment, ruling and adjudication applicable to the Pledgor;
|
(6)
|
|
|
All the authorizations, consents, approvals and permits required or necessary for the conclusion, performance and execution of this Equity Pledge Contract and for the transactions under this Equity Pledge Contract have been duly obtained by the Pledgor, which are valid and effective;
|
||
(7)
|
|
|
The execution hereof and exercise of the rights and performance of the obligations in accordance with this Equity Pledge Contract by the Pledgor is the business behavior conducted for the purpose of business, which shall be fully subject to civil and business laws;
|
||
(8)
|
|
|
In any ongoing judicial proceedings in PRC in which it acts as one party, the Pledged Equity shall not enjoy any immunity or privilege in the proceedings relating to litigation, judgment, enforcement, property preservation, or other judicial proceedings;
|
||
(9)
|
|
|
There currently does not exist any arbitration, litigation or administrative proceeding involving the Pledged Equity, which will have any Material Adverse Effect on the value of the Pledged Equity, or the Pledgor’s capability of performing its obligations according to this Equity Pledge Contract. The Pledged Equity has not been sealed-up or frozen due to any property preservation procedures;
|
||
(10)
|
|
The Pledgor legally possesses the ownership right and right of disposition of the Pledged Equity over which there is no dispute and which could be the subject matter of the pledge security pursuant to the laws. If the Pledged Equity belongs to the property which needs approval or consent by relevant authorities before pledge, the Pledgor guarantees that it has obtained valid and effective approval or consent;
|
||
(11)
|
|
|
Except for the security created under this Equity Pledge Contract, there is no security on the Pledged Equity in any form, co-ownership, any rights of the third party or any dispute of ownership or any circumstance that may lead to Material Adverse Effect on the exercise of the right of pledge by the Pledgee, subject to Article 4.1;
|
||
(12)
|
|
|
All the materials, documents and evidence provided by the Pledgor to the Pledgee are true, accurate, complete and effective, and the documents provided in photocopy are in conformity with the originals.
|
||
8.2
|
|
The abovementioned representations and warranties made by the Pledgor shall all the time be accurate and error-free during the valid term of this Equity Pledge Contract, and the Pledgor guarantees that it will provide further documentation required by the Pledgee at any time.
|
9.1
|
|
The Pledgor shall maintain the legitimate, continuing, and valid existence of its enterprise legal entity status, and comply with all the laws and regulations applicable to it.
|
9.2
|
|
The Pledgor shall ensure that its business nature and business scope will not have any alteration which will have a Material Adverse Effect on the rights and interests of the Pledgee under this Equity Pledge Contract.
|
|
9.3
|
|
Unless the Pledged Equity is disposed of in accordance with the provisions of this Equity Pledge Contract, the Pledged Equity under this Equity Pledge Contract shall be possessed and managed by the Pledgor, and shall be continuously possessed and managed by the Pledgor during the valid term of this Equity Pledge Contract, subject to Article 4.1.
|
|
9.4
|
|
Upon occurrence of any of the following events, the Pledgor shall notify the Pledgee within ten (10) Business Days after its occurrence:
|
(1)
|
|
|
any event of default specified under Article 10.1 of this Equity Pledge Contract;
|
||
(2)
|
|
|
any litigation, arbitration or legal proceedings mentioned in Article 8.1 (9) hereunder;
|
||
(3)
|
|
|
Occurrence of any dispute over the ownership of the Pledged Equity or measures having been taken on the Pledged Equity including but not limited to the sealed-up, sequestration, freezing, surveillance,
etc
.;
|
(4)
|
|
|
Loss or destruction of the Pledged Equity;
|
||
(5)
|
|
|
Occurrence of or the awareness by the Pledgor of any event that may materially affect the capability of the Pledgor of performing its obligations in accordance with this Equity Pledge Contract
|
9.5
|
|
The Pledgor shall provide the Pledgee with all documents and materials in relation to the Pledge matters under this Equity Pledge Contract as the Pledgee reasonably requires at any time, and ensure the authenticity, accuracy and completeness of all the provided materials as mentioned above.
|
|
9.6
|
|
The Pledgor shall be responsible for the matters such as evaluation, notarization, appraisal and preservation of the Pledged Equity under this Equity Pledge Contract and cooperate with the Pledgee relating to the Pledge approval and registration of the Pledged Equity. All the expenses thereof shall be borne by the Pledgor, and the relevant intermediary organs of evaluation, notarization and appraisal shall be approved by the Pledgee in advance.
|
|
9.7
|
|
Except as contemplated by this Equity Pledge Contract, without the prior written consent of the Pledgee, the Pledgor shall not transfer, grant, re-pledge or make capital contribution by way of Pledged Equity or otherwise dispose of all Pledged Equity specified in this Equity Pledge Contract, subject to Article 4.1.
|
9.8
|
|
Upon prior written consent of the Pledgee, proceeds generated by means of transferring any of the Pledged Equity specified in this Equity Pledge Contract by the Pledgor shall be executed in compliance with Article 11 of this Equity Pledge Contract.
|
|
|
|
In any case, the transfer of the Pledged Equity specified in this Equity Pledge Contract in accordance with the provisions hereof by the Pledgor shall not harm the interests of the Pledgee, subject to Article 4.1.
|
|
9.9
|
|
Unless otherwise specified under this Equity Pledge Contract, if Kenon or other third party establishes the right of property security for the interests of the Pledgee by its own properties over the Main Creditor’s Right under this Equity Pledge Contract, the Pledgor hereby warrants that if the Pledgee waive the right of property security provided by Kenon or the third party, the sequence thereof, or the alternation of the right of property security, the foregoing actions will not affect or exempt any obligation or security responsibility hereunder and the Pledgor’s scope of security will not be decreased therefrom. Meanwhile, the Pledgor waives counterplead rights of the claim of the Pledgee’s advanced execution of the right of property security provided by Kenon or the third party.
|
|
9.10
|
|
The Pledgor acknowledges and warrants that the loan-to-value ratio (loan-to-value ratio shall refer to the ratio between the amount of the principal amounts underlying the Main Creditor’s Rights and the audited net assets value (to be determined in accordance with Chinese GAAP) of the Pledged Equity as calculated in the same manner as the equity pledge requirement is calculated by the Pledgor and EXIM Bank pursuant to the Syndicated Loan) of the Pledged Equity under this Equity Pledge Contract shall not exceed eighty percent (80%):
|
(1)
|
|
|
The Pledgee shall have the right to check and examine at any time the value of the Pledged Equity (calculated on the basis of the audited net assets value of the Pledged Equity of Qoros Automotive) or entrust qualified and professional asset valuation institution to value relevant Pledged Equity.
|
||
(2)
|
|
|
Where the net assets of Qoros Automotive as evidenced in the audited Financial Statements of each Fiscal Year of Qoros Automotive varies which makes the loan-to-value ratio of the Pledged Equity hereunder exceeds eighty percent (80%), the Pledgor is obliged to provide an additional equity pledge concerning the insufficient part of the Pledged Equity due to the abovementioned reason: (i) subject to the last sentence of this Section 9.10 and (ii) except to the extent that a pledge of Additional Pledged Shares is permitted to be released pursuant to Section 4.1.
|
||
(3)
|
|
|
Where the net assets in the audited Financial Statements of each Fiscal Year of Qoros Automotive varies which makes the loan-to-value ratio of the Pledged Equity hereunder lower than eighty percent (80%), the Pledgee shall release part of the Pledged Equity established by the Pledgor under this Equity Pledge Contract, provided however that the loan-to-value ratio of the remaining Pledged Equity shall still not exceed eighty percent (80%) after such release.
|
|
||
The loan-to-value ratio of the Pledged Equity provided above shall be evaluated every year right after the audited annual Financial Statements of each Fiscal Year have been given by Certified Public Accountant.
|
||
|
||
Notwithstanding any other provision of this Equity Pledge Contract, including Section 9.10, the Pledgor shall have no obligation to pledge any further equity interests in Qoros Automotive unless it has available equity interests free from any security or encumbrance in Qoros Automotive (it being understood that such equity interests shall not include any equity interests in Qoros Automotive already pledged to Exim Bank or which are required to be pledged to Exim Bank) (
“Unencumbered Shares”
).
|
||
|
||
10.1
|
|
|
Each of the following events shall constitute an event of default under this Equity Pledge Contract:
|
||
(1)
|
|
|
The Pledgor violates the provisions of Representations and Warranties in Article 8 or Covenants in Article 9 (provided, that, the loan-to-value ratio of the Pledged Equity exceeding eighty percent percent (80%) due to the variation of the net assets in the audited Financial Statements of each Fiscal Year of Qoros Automotive set forth in Clause 9.10 (2) shall not constitute an Event of Default under this Article 10) hereunder, which might materially affect the value of the Pledged Equity and the Pledgor fails to make remedies to the Pledgee’s reasonable satisfaction within ten (10) Business Days from the date of the Pledgor’s awareness of such event or the date of the issuance of a notice by the Pledgee requiring the Pledgor to make remedies (whichever is earlier);
|
(2)
|
|
|
The Pledgor fails to explain truthfully any of the flaws of the Pledged Equity under this Equity Pledge Contract to the Pledgee, which materially affects the value of the Pledged Equity and the Pledgor fails to make remedies to the Pledgee’s satisfaction within ten (10) Business Days from the date of the Pledgor’s awareness of such event or the date of the issuance of a notice by the Pledgee requiring the Pledgor to make remedies (whichever is earlier);
|
||
(3)
|
|
|
The Pledgor fails to complete the pledge registration procedures or alternation registration procedures according to this Equity Pledge Contract and the Pledgor fails to commence to make remedies to the Pledgee’s satisfaction within thirty (30) Business Days as of the issuance of a notice by the Pledgee requiring the Pledgor to make remedies;
|
||
(4)
|
|
|
The Pledgor winds up or terminates its business or enters into the proceeding of bankruptcy, liquidation, business suspension or other similar legal proceeding; or the Pledgor is filed for bankruptcy, liquidation or decided by the competent department to terminate or suspend business;
|
||
(5)
|
|
|
The Pledgor transfers, grants, re-pledges or makes capital contribution by using the Pledged Equity or otherwise disposes of the Pledged Equity in any other form in violation of the provisions of this Equity Pledge Contract;
|
|
||
11.1
|
|
|
In case of occurrence of (i) a Trigger Event, and (ii) amounts owing under the Kirby Comfort Letter not having been paid within 60 days following valid notice delivered to Kirby, the Pledgee is entitled to dispose of the Pledged Equity pursuant to the laws by direct auction or selling-off, and the proceeds derived from disposing of the Pledged Equity shall be applied:
|
||
(1)
|
|
|
to pay off the Secured Indebtedness; and
|
||
(2)
|
|
|
to pay the Pledgee all the fees incurred for the realization of the creditor’s rights under the secured interests under this Equity Pledge Contract paid by the Pledgee, any other fees, liquidated damages, compensatory damages to be paid by the Pledgor under this Equity Pledge Contract, and all the tax incurred as a result of disposal of the Pledged Equity;
|
||
11.2
|
|
|
In the course of disposal of the Pledged Equity by the Pledgee according to Article 11.1 hereunder, the Pledgee is entitled to take the following actions pursuant to laws:
|
||
(1)
|
|
|
to dispose of the Pledged Equity by means of direct auction or selling-off at a proper time and at a market price as the Pledgee thinks appropriate and fair;
|
||
(2)
|
|
|
|||
The Pledgors’ obligations under this Equity Pledge Contract shall be limited to the Pledged Equity and the Pledgee is entitled to have recourse against Kenon but only to the extent of the security provided by the Pledged Equity and in no event shall the Pledgee have any recourse against the Pledgor beyond the Pledged Equity and the Pledgee shall have no recourse under this Equity Pledge Contract against any of the Pledgor’s affiliates, including Kenon. For the avoidance of doubt, in no event shall this Equity Pledge Contract increase amounts that may be payable by Kenon under the Kenon Guarantee or otherwise result in Kenon or the Pledgor having liabilities with respect to the Secured Indebtedness (other than with respect to the Pledged Equity). In the event that the proceeds of a disposition by the Pledgor in accordance with this Equity Pledge Contract exceed the amount of Secured Indebtedness, such excess shall be remitted to Kenon or the Pledgor (at Kenon’s option).
|
|||
11.5
|
|
||
After the Pledgee notifies the Pledgor in writing and bona finde of the intent to dispose of the Pledged Equity in accordance with the provisions under this Equity Pledge Contract, but prior to Pledgee actually exercising their rights in terms of the Pledged Equity, the Pledgor
|
|||
(a)
|
|
||
shall have the irrevocable right to provide to the Pledgee instead of the Pledged Equity equivalent cash with a value equal to the Secured Indebtedness as outstanding under the Kenon Guarantee and with regards to which the Pledgee has the right to exercise the Pledge, to swap the Pledge established by the Pledgor in accordance with the Equity Pledge Contract; or
|
|||
(b)
|
|
||
may provide to the Pledgee other securities which are agreed by the Pledgee in writing in advance (including but without limitation another equity pledge or a guarantee to be provided by the Pledgor or any third party, etc.) with a value of the portion of the Pledged Equity hereunder with regards to which the Pledgee has the right to exercise the Pledge, to swap the Pledge established by the Pledgor in accordance with the Equity Pledge Contract.
|
11.6
|
|
||
If the Pledgee announce the intention to exercise the Equity Pledge in accordance with its terms, and if the Pledgor offers the Pledgee one of the above swap options Art. 11.5 (a) or (b), the Pledgee herewith irrevocable agree that the Pledgor has the right to decide to exercise such swap option under 11.5(a) at its sole discretion and the swap option under 11.5(b) subject to the prior consent of the Pledgee and in any event with priority over the Pledgee exercising the Pledge hereunder. The Pledge of the relevant Pledged Equity after any such swap option being exercised shall be released and relevant parties shall work co-operatively to complete going through procedures of modification and cancellation of the Pledge.
|
|||
11.7
|
|
||
If any third party makes any claim to the Pledged Equity or raise any dispute in relation to the disposal of the Pledged Equity due to any reason, all consequences and liabilities arising therefrom shall be borne by the Pledgor, and such claim and dispute shall not affect the disposal of the Pledged Equity by the Pledgee according to this Equity Pledge Contract.
|
|
12.1
|
|
The Pledgor shall bear and pay all the taxes and fees in connection with this Equity Pledge Contract and in relation to the Pledged Equity hereunder (i.e, approval and registration fees of this Equity Pledge Contract).
|
|||
12.2
|
|
||
Upon request by the Pledgee, the Pledgor shall indemnify the Pledgee in full immediately for all necessary and reasonable expenses and fees paid by the Pledgee for its exercise of any rights in this Equity Pledge Contract or in any documents mentioned herein in any jurisdiction, including but not limited to the reasonable financial expenses, attorney fees and litigation fees for the disposal of the Pledged Equity by the Pledgee according to Article 11 hereunder.
|
|||
|
|||
Upon request by the Pledgor and on the costs of the Pledgor, the Pledgor shall be entitled to the right in relation to the required redelivery of the Borrowed Shared under this Equity Pledge Contract. If such Borrowed Shares are not redelivered to the Pldgor in accordance with this Equity Pledge Contract, the Pledgee shall indemnify the Pledgor immediately for necessary and reasonable expenses and fees paid by the Pledgor for its exercise of any rights in this Equity Pledge Contract in respect of required redelivery of the Borrowed Shares, in any jurisdiction, including but not limited to the reasonable financial expenses, attorney fees and litigation fees.
|
|||
12.3
|
|
||
The Pledgor shall pay at any time all the current and future approval and registration fees and other related tax imposed on the Pledgor in this Equity Pledge Contract and the documents mentioned hereunder.
|
|
Change of Subject
|
|
|||
This Equity Pledge Contract shall be binding upon each party hereto and its successor(s) and assignee(s) respectively.
|
|
Information Disclosure
|
14.1
|
|
||
Any party hereto shall maintain the confidentiality of any information relating to all documents provided by or on behalf of one party to the other party with regard to this Equity Pledge Contract (including but not limited to assessment report, insurance documents, and pledge registration documents of the Pledged Equity). However, the parties hereto and the Pledgee and Qoros Automotive are entitled to:
|
|||
(1)
|
|
||
disclose such information that has become known to the public (excluding the information made known to the public as a result of breach of this provision by the disclosing party);
|
|||
(2)
|
|
||
disclose such information in any litigation or arbitration procedure;
|
|||
(3)
|
|
||
disclose such information as required by laws or regulations;
|
|||
(4)
|
|
||
disclose such information to any governmental, financial, tax or other regulatory authorities on an as-need basis;
|
|||
(5)
|
|
||
disclose such information to its professional consultant on an as-need basis;
|
(6)
|
|
||
disclose such information within the scope permitted by Article 14.2 hereunder;
|
|||
(7)
|
|
||
disclose such information upon consent of the disclosed party;
|
|||
(8)
|
|
||
Such disclosure is required pursuant to any applicable securities law or regulation or by order of any competent court or governmental authority or any stock exchange to be disclosed (including but not limited to regulations applicable as a result of any listing at a stock exchange in New York by Kenon).
|
|||
14.2
|
|
||
The Pledgee are entitled to disclose to any party who will make or has made with the Pledgee any assignment agreement or other agreement related to this Equity Pledge Contract (hereinafter referred to as the “
Participants
”):
|
|||
(1)
|
|
||
any copy of the documents related to this Equity Pledge Contract (including but not limited to assessment report, pledge registration documents
etc
. in relation to the Pledged Equity); and
|
|||
(2)
|
|
||
any information that the Pledgee have obtained related to the above documents.
|
|||
|
|||
Notwithstanding the foregoing, Participants shall submit written commitment that the Participant agrees to observe the confidentiality specified in Article 14.1 hereunder to the Pledgee before receiving any such confidential information.
|
|||
14.3
|
|
|
|||
Provisions specified in Article 14.1 and Article 14.2 as mentioned above shall supersede any confidentiality covenants that the Pledgee, before becoming a party to this Equity Pledge Contract, have made with respect to this Equity Pledge Contract.
|
|
Amendment and Supplement
|
15.1
|
|
||
The Pledgee and the Pledgor shall have right to amend provisions of this Equity Pledge Contract from time to time in writing. If such amendment involves the change of the approval and/or registration matters of this Equity Pledge Contract, the Pledgor is obligated to assist the Pledgee in conducting the alternation approval and registration with the competent authorities; any amendment made accordingly shall be binding upon all the Pledgee and the Pledgor.
|
|||
15.2
|
|
||
If so required by the registration authority in charge of the registration of this Equity Pledge Contract, the Pledgee and the Pledgor agree to sign an amendment to this Equity Pledge Contract, provided that the alteration of the terms and conditions as requested by the registration authority in charge of registration of this Equity Pledge Contract, do not impose any additional obligations on the Pledgee and/or the Pledgor, unless each such party has consented in writing to such alterations or additional obligations.
|
16.1
|
|
16.2
|
Any communication made between the parties hereof pursuant to the provisions of this Equity Pledge Contract shall be deemed to have been received by the recipient after satisfaction of the following conditions:
|
|
(1)
|
|
|
If delivered in person, at the time of the actual delivery;
|
(2)
|
|
(3)
|
|
16.3
|
|
17.1
|
|
17.2
|
|
18.1
|
|
18.2
|
|
Any dispute in connection with this Equity Pledge Contract shall be resolved through friendly negotiation between the Parties. If no settlement can be reached through negotiation, any party is entitled to submit the dispute to the People’s Court with competent jurisdiction where Qoros Automotive is located.
|
19.1
|
|
This Equity Pledge Contract is prepared and executed in Chinese and English. Both two versions shall prevail equally.
|
|
19.2
|
|
Matters not covered in this Equity Pledge Contract shall be negotiated separately by the Pledgor and the Pledgee, and the Pledgor and the Pledgee shall enter into supplementary agreement thereof. If such supplementary agreement involves the change of the approval and/or registration matters of this Equity Pledge Contract, the supplementary agreement shall be submitted to the authorities for alternation approval and/or registration pursuant to the applicable laws. The supplementary agreement and this Equity Pledge Contract shall have the equal legal effect.
|
|
19.3
|
|
The appendices hereof shall constitute effective integral part of this Equity Pledge Contract.
|
19.4
|
|
This Equity Pledge Contract shall be executed in seven (7) originals. The Pledgor and the Pledgee shall respectively keep one original. The remaining originals shall be saved and kept by Qoros Automotive for the purpose of pledge registration of this Equity Pledge Contract. Each original shall have the same validity.
|
Signature Page (1)
|
|
|
Entity Name
|
Jurisdiction of Incorporation
|
Name(s) Under Which it Does Business
|
||
I.C. Power Asia Development Ltd.
|
Israel
|
IC Power Asia Development Ltd.
|
||
IC Power Ltd.
|
Singapore
|
IC Power Ltd.
|
||
IC Power Distribution Holdings Pte. Ltd.
Compania Boliviana de Energia Electrica
|
Singapore
|
IC Power Distribution Holdings Pte. Ltd.
Compania Boliviana de Energia Electrica
|
||
S.A.—Bolivian Power Company Limited
|
Canada
|
S.A. – Bolivian Power Company Limited
|
||
Kallpa Generación S.A.
|
Peru
|
Kallpa Generación S.A.
|
||
Cerro del Aguila S.A.
|
Peru
|
Cerro del Aguila S.A.
|
||
Hidro Chilia S.A.C.
|
Peru
|
Hidro Chilia S.A.C.
|
||
Pacahuasi Energía S.A.
|
Peru
|
Pacahuasi Energía S.A.
|
||
IC Power Southern Terminals S.A.
|
Peru
|
IC Power Southern Terminals S.A.
|
||
Nejapa Power Company S.A.
|
Panama
|
Nejapa Power Company S.A.
|
||
Samay III
|
Peru
|
Samay III
|
||
Overseas Investments Peru S.A.
|
Peru
|
Overseas Investments Peru S.A.
|
||
Surpetroil SAC
|
Peru
|
Surpetroil SAC
|
||
Samay I S.A.
|
Peru
|
Puerto Bravo
|
||
PanaGen, Limited
|
Bermuda
|
PanaGen, Limited
|
||
Verde Securities Ltd.
|
Bermuda
|
Verde Securities Ltd.
|
||
Companía de Electricidad Puerto Plata S.A.
|
Dominican Republic
|
Companía de Electricidad Puerto Plata S.A.
|
||
Compañía de Energía de Centroamérica S.A. - Cenergica
|
El Salvador
|
Compañía de Energía de Centroamérica S.A. - Cenergica
|
||
IC Power DR Operations SAS
|
Dominican Republic
|
IC Power DR Operations SAS
|
||
Central Cardones S.A.
|
Chile
|
Central Cardones S.A.
|
||
Lihuen S.A.
|
Chile
|
Lihuen S.A.
|
||
Cerro El Plomo S.A.
|
Chile
|
Cerro El Plomo S.A.
|
||
Termoeléctrica Colmito Limitada
|
Chile
|
Termoeléctrica Colmito Limitada
|
||
OPC Rotem Ltd.
|
Israel
|
OPC Rotem Ltd.
|
||
Jamaica Private Power Company Ltd.
|
Jamaica
|
Jamaica Private Power Company
|
||
Consorcio Eólico Amayo (Fase II) S.A.
|
Panama
|
Consorcio Eólico Amayo (Fase II) S.A.
|
||
Empresa Energética Corinto Ltd.
|
Cayman Islands
|
Empresa Energética Corinto Ltd.
|
||
Tipitapa Power Company Ltd.
|
Cayman Islands
|
Tipitapa Power Company Ltd.
|
||
Surpetroil SAS
|
Colombia
|
Surpetroil SAS
|
||
IC Power Trading SAS ESP(Colombia)
|
Colombia
|
IC Power Trading SAS ESP(Colombia)
|
||
Surenergy SAS ESP
|
Colombia
|
Surenergy SAS ESP
|
||
IC Power Development Colombia SAS
|
Colombia
|
IC Power Development Colombia SAS
|
||
Inkia Energy Ltd.
|
Bermuda
|
Inkia Energy Ltd.
|
||
Inkia Americas Ltd.
|
Bermuda
|
Inkia Americas Ltd.
|
||
Inkia Americas Holding Ltd.
|
Bermuda
|
Inkia Americas Holding Ltd.
|
||
IC Power Holdings (Kallpa) Ltd.
|
Bermuda
|
IC Power Holdings (Kallpa) Ltd.
|
||
Inkia Holdings (Cobee) Ltd.
|
Bermuda
|
Inkia Holdings (Cobee) Ltd.
|
||
IC Power Holdings (CEPP) Ltd.
|
Bermuda
|
IC Power Holdings (CEPP) Ltd.
|
||
IC Power Holdings (Panama Generation) Ltd.
|
Cayman Islands
|
IC Power Holdings (Panama Generation) Ltd.
|
||
Inkia Holdings (JPPC) Ltd.
|
Barbados
|
Inkia Holding (JPPC) Ltd.
|
||
IC Power Panama Management S. de .R.L
|
Panama
|
IC Power Panama Management S. de .R.L
|
||
Inkia Salvadorian Power Ltd.
|
Cayman Islands
|
Inkia Salvadorian Power Ltd.
|
||
IC Power Holdings (Nejapa) Ltd.
|
Cayman Islands
|
IC Power Holdings (Nejapa) Ltd.
|
||
Nejapa Holdings Company Ltd.
|
Cayman Islands
|
Nejapa Holdings Company Ltd.
|
||
IC Power Holdings (CEPP—Cayman) Ltd.
|
Cayman Islands
|
IC Power Holdings (CEPP—Cayman) Ltd.
|
||
West Indies Development Corporation Ltd.
|
Jamaica
|
West Indies Development Corporation Ltd.
|
||
IC Power Chile Inversiones Limitada
|
Chile
|
IC Power Chile Inversiones Limitada
|
||
IC Power Chile SPA
|
Chile
|
IC Power Chile SPA
|
||
IC Power Holdings (Chile) Limited
|
Bermuda
|
IC Power Holding (Chile) Limited
|
||
Kanan Overseas I Inc.
|
Panamá
|
Kanan Overseas I Inc.
|
||
Kanan Overseas II Inc.
|
Panamá
|
Kanan Overseas II Inc.
|
||
Kanan Overseas III Inc.
|
Panamá
|
Kanan Overseas III Inc.
|
||
Kanan Overseas IV Inc.
|
Panamá
|
Kanan Overseas IV Inc.
|
Entity Name
|
Jurisdiction of Incorporation
|
Name(s) Under Which it Does Business
|
||
Cenérgica Panamá Holdings II S.A.
|
Panama
|
Cenérgica Panamá Holdings II S.A.
|
||
Cenérgica Panamá Holdings I S.A.
|
Panama
|
Cenérgica Panamá Holdings I S.A.
|
||
PE Panama Energy S.A.
|
Panama
|
PE Panama Energy S.A.
|
||
IC Power Holdings (Colombia) Trading
|
IC Power Holdings (Colombia) Trading
|
|||
Limited
|
Bermuda
|
Limited
|
||
I.C. Power Israel Ltd.
|
Israel
|
I.C. Power Israel Ltd.
|
||
IC Power Nicaragua Holdings
|
Cayman Islands
|
IC Power Nicaragua Holdings
|
||
IC Power Nicaragua S.A.
|
Nicaragua
|
IC Power Nicaragua S.A.
|
||
IC Power Jamaica Holdings Ltd.
|
Cayman Islands
|
IC Power Jamaica Holdings Ltd.
|
||
IC Power Jamaica I Ltd.
|
Saint Lucia
|
IC Power Jamaica I Ltd.
|
||
IC Power Jamaica II Ltd.
|
Saint Lucia
|
IC Power Jamaica II Ltd.
|
||
IC Power Jamaica Inc.
|
United States
|
IC Power Jamaica Inc.
|
||
Private Power Operator
|
Jamaica
|
Private Power Operator
|
||
IC Power Jamaica III
|
Saint Lucia
|
IC Power Jamaica III
|
||
Inversiones Waxere S.A
|
Guatemala
|
Inversiones Waxere S.A
|
||
Amayo O&M Services S.A.
|
Nicaragua
|
Amayo O&M Services S.A.
|
||
Nicaragua Energy Holdings Ltd.
|
Cayman Islands
|
Nicaragua Energy Holdings Ltd.
|
||
Centrans Energy Holdings (Amayo) S.A.
|
Panama
|
Centrans Energy Holdings (Amayo) S.A.
|
||
Consorcio Eólico Amayo S.A.
|
Panama
|
Consorcio Eólico Amayo S.A.
|
||
Arctas Amayo (Fase II S.A.)
|
Panama
|
Arctas Amayo (Fase II S.A.)
|
||
IC Power Guatemala Limitada
|
Guatemala
|
IC Power Guatemala Limitada
|
||
Poliwatt Limitada
|
Guatemala
|
Poliwatt Limitada
|
||
IC Power Guatemala Holdings Ltd.
|
Cayman Islands
|
IC Power Guatemala Holdings Ltd.
|
||
A.G.S. Rotem Ltd.
|
Israel
|
A.G.S. Rotem Ltd.
|
||
Puerto Quetzal Power LLC
|
United States
|
Puerto Quetzal Power (PQP) Company
|
||
IC Power USA Services Corp.
|
United States
|
IC Power USA Services Corp.
|
||
Las Codornices S.A.
|
Chile
|
Las Codornices S.A.
|
||
Inkia Energy Guatemala Ltd.
|
Guatemala
|
Inkia Energy Guatemala Ltd.
|
||
Estrella Cooperatief B.A.
|
The Netherlands
|
Estrella Cooperatief B.A.
|
||
Recsa B.V.
|
The Netherlands
|
Recsa B.V.
|
||
Guatemel B.V.
|
The Netherlands
|
Guatemel B.V.
|
||
Deorsa B.V.
|
The Netherlands
|
Deorsa B.V.
|
||
Deocsa B.V.
|
The Netherlands
|
Deocsa B.V.
|
||
Distribuidora de Electricidad Oriente S.A.
|
Guatemala
|
DEORSA
|
||
Redes Eléctricas de Centro América S.A.
|
Guatemala
|
RECSA
|
||
Comercializadora Guatemalteca Mayorista
|
||||
de Electricidad S.A.
|
Guatemala
|
Guatemel
|
||
Distribuidora de Electricidad Occidente S.A.
|
Guatemala
|
DEOCSA
|
||
Advanced Integrated Energy Ltd.
|
Israel
|
Advanced Integrated Energy Ltd.
|
||
Quantum (2007) LLC
|
USA
|
Quantum (2007) LLC
|
||
I.C. Green Energy Ltd.
|
Israel
|
IC Green Energy Ltd.
|
||
Primus Green Energy Inc.
|
USA
|
Primus Green Energy Inc.
|
||
HelioFocus Ltd.
|
Israel
|
HelioFocus Ltd.
|
||
Heliofocus technologies Ltd.
|
USA
|
Heliofocus technologies Ltd.
|
||
Heliofocus Hong-Kong Ltd.
|
China
|
Heliofocus Hong-Kong Ltd.
|
||
Heliofocus Solar Power (Alxa) co., Ltd
|
China
|
Heliofocus Solar Power (Alxa) co., Ltd
|
||
ICG Solar 3 Ltd.
|
Israel
|
ICG Solar 3 Ltd.
|
||
ICG Solar 4 Ltd.
|
Israel
|
ICG Solar 4 Ltd.
|
||
ICG Solar 5 Ltd.
|
Israel
|
ICG Solar 5 Ltd.
|
||
Kenon TJ Holdings Pte. Ltd.
|
Singapore
|
Kenon TJ Holdings Pte. Ltd.
|
1.
|
I have reviewed this annual report on Form 20-F of Kenon Holdings Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the company as of, and for, the periods presented in this report;
|
4.
|
The company's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the company and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the company, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c)
|
Evaluated the effectiveness of the company's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d)
|
Disclosed in this report any change in the company's internal control over financial reporting that occurred during the period covered by the annual report that has materially affected, or is reasonably likely to materially affect, the company's internal control over financial reporting; and |
5.
|
The company's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the company's auditors and the audit committee of the company's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the company's ability to record, process, summarize and report financial information; and |
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the company's internal control over financial reporting. |
Date:
|
April 19, 2017
|
|
|
|
|
|
|
|
By:
|
/s/ Yoav Doppelt
|
|
Name:
|
Yoav Doppelt
|
|
Title:
|
Chief Executive Officer
|
|
1.
|
I have reviewed this annual report on Form 20-F of Kenon Holdings Ltd.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the company as of, and for, the periods presented in this report;
|
4.
|
The company's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the company and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the company, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c)
|
Evaluated the effectiveness of the company's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d)
|
Disclosed in this report any change in the company's internal control over financial reporting that occurred during the period covered by the annual report that has materially affected, or is reasonably likely to materially affect, the company's internal control over financial reporting; and |
5.
|
The company's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the company's auditors and the audit committee of the company's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the company's ability to record, process, summarize and report financial information; and |
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the company's internal control over financial reporting. |
Date:
|
April 19, 2017
|
|
|
|
|
By:
|
/s/ Tzahi Goshen
|
|
Name:
|
Tzahi Goshen
|
|
Title:
|
Chief Financial Officer
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/s/ Yoav Doppelt
|
|
Name: Yoav Doppelt
|
|
Title: Chief Executive Officer
|
|
Date: April 19, 2017
|
|
|
|
|
|
/s/ Tzahi Goshen
|
|
Name: Tzahi Goshen
|
|
Title: Chief Financial Officer
|
|
Date: April 19, 2017
|
|
|
KPMG Huazhen LLP
50th Floor, Plaza 66
1266 Nanjing West Road
Shanghai 200040
China
Telephone +86 (21) 2212 2888
Fax +86 (21) 6288 1889
Internet kpmg.com/cn
|
|
KPMG Huazhen LLP, a People’s Republic of China partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative (“KPMG International”), a Swiss entity. |
|
||
We are authorized to practise under the name of KPMG Huazhen LLP. |
|
|
Deloitte, Inc.
Contadores Públicos Autorizados RUC 16292-152-155203 D.V. 65 Torre Banco Panamá, piso 12 Avenida Boulevard y la Rotonda Costa del Este, Panamá Apartado 0816-01558 Panamá, Rep. de Panamá Teléfono: (507) 303-4100 Fax: (507) 269-2386 infopanama@deloitte.com www.deloitte.com/pa |
Deloitte LATCO
|
|
Firma miembro de
|
|
Deloitte Touche Tohmatsu Limited
|