Ormat Technologies, Inc. (NYSE: ORA), a leading renewable energy
company, today announced financial results for the third quarter
ended September 30, 2024.
KEY FINANCIAL RESULTS
TBU
|
Q3 2024 |
Q3 2023 |
Change (%) |
9 months 2024 |
9 months 2023 |
Change (%) |
GAAP Measures |
|
|
|
|
|
|
Revenues ($ millions) |
|
|
|
|
|
|
Electricity |
164.6 |
|
157.2 |
|
4.7% |
|
522.1 |
|
482.8 |
|
8.1% |
|
Product |
37.4 |
|
39.8 |
|
(6.2)% |
|
100.0 |
|
83.3 |
|
20.0% |
|
Energy Storage |
9.8 |
|
11.0 |
|
(11.1)% |
|
26.8 |
|
21.9 |
|
22.2% |
|
Total Revenues |
211.8 |
|
208.1 |
|
1.8% |
|
648.9 |
|
588.1 |
|
10.3% |
|
|
|
|
|
|
|
|
Gross Profit |
58.9 |
|
60.0 |
|
(1.9)% |
|
199.1 |
|
185.6 |
|
7.3% |
|
Gross margin (%) |
|
|
|
|
|
|
Electricity |
30.2% |
|
31.8% |
|
|
34.5% |
|
35.5% |
|
|
Product |
19.2% |
|
18.7% |
|
|
16.0% |
|
13.9% |
|
|
Energy Storage |
20.2% |
|
22.9% |
|
|
11.5% |
|
11.2% |
|
|
Gross margin (%) |
27.8% |
|
28.8% |
|
|
30.7% |
|
31.6% |
|
|
|
|
|
|
|
|
|
Operating income ($
millions) |
35.7 |
|
37.6 |
|
(5.0)% |
|
123.4 |
|
115.0 |
|
7.3% |
|
Net income attributable to the
Company’s stockholders |
22.1 |
|
35.5 |
|
(37.7)% |
|
82.9 |
|
88.7 |
|
(6.5)% |
|
Diluted EPS ($) |
0.36 |
|
0.59 |
|
(39.0)% |
|
1.37 |
|
1.49 |
|
(8.1)% |
|
|
|
|
|
|
|
|
Non-GAAP Measures |
|
|
|
|
|
|
Adjusted Net income
attributable to the Company’s stockholders |
26.3 |
|
28.2 |
|
(6.7)% |
|
90.2 |
|
81.4 |
|
10.8% |
|
Adjusted Diluted EPS
($) |
0.42 |
|
0.47 |
|
(10.6)% |
|
1.49 |
|
1.37 |
|
8.8% |
|
Adjusted EBITDA1 ($
millions) |
137.7 |
|
118.3 |
|
16.3% |
|
405.0 |
|
342.7 |
|
18.2% |
|
“Our third quarter financial performance was
driven by the strong contribution of our recently acquired Enel
assets and the results of two successful drilling campaigns at our
Puna and Olkaria power plants. Adjusted EBITDA grew by 16.3% during
the quarter, driven by growth across all three of our operating
segments. In addition, we generated higher transferred PTCs during
the quarter at improved PTC rates. This robust performance
enabled us to raise our 2024 annual Adjusted EBITDA guidance,
highlighting Ormat’s strong financial results thus far this year
and our confidence in our coming quarter.” said Doron Blachar,
Chief Executive Officer of Ormat Technologies."
“We continue to make great progress in our
strategic efforts to balance our Energy Storage portfolio between
contracted and merchant exposure as we focus on delivering
consistent stability and improved margins. Our progress is
highlighted by the recent commercial operation of our 80MW/320MWh
Bottleneck storage project. This key development comes in addition
to multiple other contracts signed during the third quarter: an RA
(Resource adequacy) agreement with the City of Riverside for our
80MW/320MWh Shirk storage facility and the signing of our first two
tolling agreements in Texas for our 60MW/120MWh Lower Rio storage
facility and our 60MW/120MWh Bird Dog storage facility. These
achievements serve as a testament to our team’s ability to execute
across Ormat’s portfolio expansion strategy and to bring profitable
projects to fruition.”
Blachar continued, “As we look ahead, we
continue to see strong industry tailwinds globally for both
Geothermal and Energy Storage that will help accelerate improved
profitability. We expect that as electricity demand continues to
increase due to global decarbonization efforts, the electrification
of the modern economy, as well as the rapid expansion of data
centers and computing needs, we will remain well-positioned to
capitalize on these trends and convert them into continued
returns.”
FINANCIAL AND
RECENT BUSINESS HIGHLIGHTS
- Net income
attributable to the Company’s stockholders for the third quarter
was $22.1 million, compared to $35.5 in the same period last year.
Diluted EPS for the third quarter was $0.36, compared with $0.59 in
the prior year period. This decrease in net income from the same
period last year was mainly driven by a $9.4 million tax income,
recorded in the third quarter of 2023 related to changes in Kenya
tax laws.
- Adjusted net
income attributable to the Company’s stockholders for the third
quarter was $26.3 million, compared to $28.2 million last year.
Adjusted EPS was $0.42, compared to $0.47 in the prior year
period.
- Adjusted EBITDA
for the third quarter was $137.7 million, an increase of 16.3%
compared to 2023. The year-over-year increase in Adjusted EBITDA
was driven by contribution of the Enel assets we acquired in the
first quarter of 2024, the sale of tax benefits from newly built
plants, improved performance and pricing of our Puna power plant
and a legal settlement with a battery supplier, which we expect to
continue to receive over the next 18 months, which reflects the
loss of revenues as a result of battery non- supply.
- Electricity
segment revenues increased 4.7% year-over-year. Third quarter
revenue growth was driven by the contribution of our acquired Enel
assets and higher generation and pricing at Puna. The increase was
partially offset by the partial outage at our Dixie Valley power
plant, which is currently in the startup phase following an
unplanned outage. The decrease in the Electricity segment gross
margin was mainly impacted by higher depreciation related to the
acquired Enel assets.
- Product segment
revenues decreased 6.2% due to the timing of revenue recognition
during the third quarter.
- Product segment
backlog stands at approximately $165.0 million as of November 5,
2024, and includes approximately $33.0 million in new contracts
signed during the third quarter.
- Energy Storage
segment revenues decreased 11.1% year-over-year, due to higher
energy rates realized in ERCOT during the previous year as the
result of an inclement weather event.
- G&A expenses
increased mainly due to one-time consulting fees of $4.8 million
related to a settlement agreement with a third-party battery
systems supplier.
- Other operating
income was $6.3 million recorded in the third quarter 2024 and
represents the non-refundable portion of the recovery of damages
received from a third-party battery systems supplier as part of a
settlement agreement entered into in August 2024, which reflects
the impact associated with lost revenues due to delays caused by
batteries that were not
supplied.
IN ADDITION, SINCE THE
END OF THE SECOND QUARTER, THE
COMPANY:
- Announced the
successful commencement of commercial operations at the 80MW/320MWh
Bottleneck Energy Storage facility in the Central Valley of
California. The Bottleneck facility is the Company’s largest energy
storage facility.
- Secured a
15-year RA agreement with the City of Riverside for the Shirk
Energy Storage facility, which includes a guaranteed COD for March
1, 2026.
- Signed the first
tolling agreements in Texas for two 60MW/120MWh Energy Storage
Facilities. The agreements secure fixed, long-term revenues, and
de-risked Ormat’s Texas storage portfolio by approximately 50%,
aligning with the Company’s long-term plan to improve segment
profitability and accelerate growth.
- Secured land
parcels in Nevada’s BLM auction to further advance geothermal
development in the state.
2024
GUIDANCE
- Total revenues
of between $875 million and $893 million.
- Electricity
segment revenues between $710 million and $715 million.
- Product segment
revenues of between $130 million and $138 million.
- Energy Storage
revenues of between $35 million and $40 million.
- Adjusted EBITDA
to be between $540 million and $555 million.
- Adjusted EBITDA
attributable to minority interest of approximately $20
million.
The Company provides a reconciliation of
Adjusted EBITDA, a non-GAAP financial measure for the three and
nine months ended September 30, 2024. However, the Company does not
provide guidance on net income and is unable to provide a
reconciliation for its Adjusted EBITDA guidance range to net income
without unreasonable efforts due to high variability and complexity
with respect to estimating certain forward-looking amounts. These
include impairments and disposition and acquisition of business
interests, income tax expense, and other non-cash expenses and
adjusting items that are excluded from the calculation of Adjusted
EBITDA.
DIVIDEND
On November 6, 2024, the Company’s Board of
Directors declared, approved, and authorized payment of a quarterly
dividend of $0.12 per share pursuant to the Company’s dividend
policy. The dividend will be paid on December 4, 2024, to
stockholders of record as of the close of business on November 20,
2024.
CONFERENCE CALL DETAILS
Ormat will host a conference call to discuss its
financial results and other matters discussed in this press release
on Thursday, November 7, 2024, at 10:00 a.m. ET.
To join the call, please dial +1-646-960-0440,
approximately 15 minutes prior to the scheduled start of the call.
The access code for the call is 2705841. Please request the “Ormat
Technologies, Inc. call” when prompted by the conference call
operator. The conference call will also be accompanied by a live
webcast which will be hosted on the Investor Relations section of
the Company's website.
A replay will be available one hour after the
end of the conference call. To access the replay, please dial
+1-647-362-9199. Please use the replay access code 2705841. The
webcast will also be archived on the Investor Relations section of
the Company's website.
ABOUT ORMAT TECHNOLOGIES
With over five decades of experience, Ormat
Technologies, Inc. is a leading geothermal company and the only
vertically integrated company engaged in geothermal and recovered
energy generation (“REG”), with robust plans to accelerate
long-term growth in the energy storage market and to establish a
leading position in the U.S. energy storage market. The Company
owns, operates, designs, manufactures and sells geothermal and REG
power plants primarily based on the Ormat Energy Converter – a
power generation unit that converts low-, medium- and
high-temperature heat into electricity. The Company has engineered,
manufactured and constructed power plants, which it currently owns
or has installed for utilities and developers worldwide, totaling
approximately 3,400 MW of gross capacity. Ormat leveraged its core
capabilities in the geothermal and REG industries and its global
presence to expand the Company’s activity into energy storage
services, solar Photovoltaic (PV) and energy storage plus Solar PV.
Ormat’s current total generating portfolio is 1,500MW with a
1,230MW geothermal and solar generation portfolio that is spread
globally in the U.S., Kenya, Guatemala, Indonesia, Honduras, and
Guadeloupe, and a 270MW energy storage portfolio that is located in
the U.S.
ORMAT’S SAFE HARBOR
STATEMENT
Information provided in this press release may
contain statements relating to current expectations, estimates,
forecasts and projections about future events that are
"forward-looking statements" as defined in the Private Securities
Litigation Reform Act of 1995. All statements, other than
statements of historical facts, included in this press release that
address activities, events or developments that we expect or
anticipate will or may occur in the future, including such matters
as our projections of annual revenues, expenses and debt service
coverage with respect to our debt securities, future capital
expenditures, business strategy, competitive strengths, goals,
development or operation of generation assets, market and industry
developments and the growth of our business and operations, are
forward-looking statements. When used in this press release, the
words “may”, “will”, “could”, “should”, “expects”, “plans”,
“anticipates”, “believes”, “estimates”, “predicts”, “projects”,
“potential”, or “contemplate” or the negative of these terms or
other comparable terminology are intended to identify
forward-looking statements, although not all forward-looking
statements contain such words or expressions. These forward-looking
statements generally relate to Ormat's plans, objectives and
expectations for future operations and are based upon its
management's current estimates and projections of future results or
trends. Although we believe that our plans and objectives reflected
in or suggested by these forward-looking statements are reasonable,
we may not achieve these plans or objectives. Actual future results
may differ materially from those projected as a result of certain
risks and uncertainties and other risks described under "Risk
Factors" as described in Ormat’s annual report on Form 10-K filed
with the Securities and Exchange Commission (“SEC”) on February 23,
2024, and in Ormat’s subsequent quarterly reports on Form 10-Q that
are filed from time to time with the SEC.
These forward-looking statements are made only
as of the date hereof, and, except as legally required, we
undertake no obligation to update or revise the forward-looking
statements, whether as a result of new information, future events
or otherwise.
ORMAT TECHNOLOGIES, INC AND
SUBSIDIARIESCondensed Consolidated Statement of
OperationsFor the Three and nine-Month periods Ended
September 30, 2024, and 2023
|
Three Months Ended September
30, |
|
Nine Months Ended September
30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
(Dollars in thousands, except per share data) |
|
(Dollars in thousands, except per share data) |
Statements of
Operations Historical Data: |
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
Electricity |
$ |
164,638 |
|
|
$ |
157,212 |
|
|
$ |
522,117 |
|
|
$ |
482,846 |
|
|
Product |
|
37,357 |
|
|
|
39,831 |
|
|
|
100,018 |
|
|
|
83,331 |
|
|
Energy storage |
|
9,789 |
|
|
|
11,013 |
|
|
|
26,778 |
|
|
|
21,907 |
|
|
Total Revenues |
|
211,784 |
|
|
|
208,056 |
|
|
|
648,913 |
|
|
|
588,084 |
|
|
Cost of
revenues: |
|
|
|
|
|
|
|
|
Electricity |
|
114,941 |
|
|
|
107,166 |
|
|
|
342,186 |
|
|
|
311,348 |
|
|
Product |
|
30,166 |
|
|
|
32,393 |
|
|
|
83,982 |
|
|
|
71,729 |
|
|
Energy storage |
|
7,815 |
|
|
|
8,494 |
|
|
|
23,687 |
|
|
|
19,445 |
|
|
Total cost of revenues |
|
152,922 |
|
|
|
148,053 |
|
|
|
449,855 |
|
|
|
402,522 |
|
|
Gross
profit |
|
|
|
|
|
|
|
|
Electricity |
|
49,697 |
|
|
|
50,046 |
|
|
|
179,931 |
|
|
|
171,498 |
|
|
Product |
|
7,191 |
|
|
|
7,438 |
|
|
|
16,036 |
|
|
|
11,602 |
|
|
Energy storage |
|
1,974 |
|
|
|
2,519 |
|
|
|
3,091 |
|
|
|
2,462 |
|
|
Total gross profit |
|
58,862 |
|
|
|
60,003 |
|
|
|
199,058 |
|
|
|
185,562 |
|
|
Operating
expenses: |
|
|
|
|
|
|
|
|
Research and development expenses |
|
1,816 |
|
|
|
1,392 |
|
|
|
5,110 |
|
|
|
4,763 |
|
|
Selling and marketing expenses |
|
4,248 |
|
|
|
4,682 |
|
|
|
13,541 |
|
|
|
13,999 |
|
|
General and administrative expenses |
|
22,973 |
|
|
|
14,044 |
|
|
|
60,536 |
|
|
|
49,525 |
|
|
Other operating income |
|
(6,250) |
|
|
|
— |
|
|
|
(6,250) |
|
|
|
— |
|
|
Write-off of long-lived assets |
|
323 |
|
|
|
— |
|
|
|
1,280 |
|
|
|
— |
|
|
Write-off of unsuccessful exploration activities |
|
77 |
|
|
|
2,318 |
|
|
|
1,456 |
|
|
|
2,318 |
|
|
Operating income |
|
35,675 |
|
|
|
37,567 |
|
|
|
123,385 |
|
|
|
114,957 |
|
|
Other income
(expense): |
|
|
|
|
|
|
|
|
Interest income |
|
2,051 |
|
|
|
2,827 |
|
|
|
6,494 |
|
|
|
9,620 |
|
|
Interest expense, net |
|
(34,822) |
|
|
|
(25,054) |
|
|
|
(99,506) |
|
|
|
(73,078) |
|
|
Derivatives and foreign currency transaction gains (losses) |
|
2,046 |
|
|
|
(781) |
|
|
|
132 |
|
|
|
(3,990) |
|
|
Income attributable to sale of tax benefits |
|
19,760 |
|
|
|
14,936 |
|
|
|
53,034 |
|
|
|
42,481 |
|
|
Other non-operating income, net |
|
22 |
|
|
|
108 |
|
|
|
122 |
|
|
|
247 |
|
|
Income from operations before income tax and equity in
earnings (losses) of investees |
|
24,732 |
|
|
|
29,603 |
|
|
|
83,661 |
|
|
|
90,237 |
|
|
Income tax (provision) benefit |
|
1,193 |
|
|
|
7,134 |
|
|
|
4,518 |
|
|
|
2,205 |
|
|
Equity in earnings (losses) of
investees |
|
(1,624) |
|
|
|
(405) |
|
|
|
437 |
|
|
|
1,862 |
|
|
Net income |
|
24,301 |
|
|
|
36,332 |
|
|
|
88,616 |
|
|
|
94,304 |
|
|
Net income attributable to noncontrolling interest |
|
(2,219) |
|
|
|
(879) |
|
|
|
(5,704) |
|
|
|
(5,631) |
|
|
Net income attributable to the Company's stockholders |
$ |
22,082 |
|
|
$ |
35,453 |
|
|
$ |
82,912 |
|
|
$ |
88,673 |
|
|
Earnings per share attributable to the Company's stockholders: |
|
|
|
|
|
|
|
|
Basic: |
$ |
0.37 |
|
|
$ |
0.59 |
|
|
$ |
1.37 |
|
|
$ |
1.50 |
|
|
Diluted: |
$ |
0.36 |
|
|
$ |
0.59 |
|
|
$ |
1.37 |
|
|
$ |
1.49 |
|
|
Weighted average number of shares used in computation of earnings
per share attributable to the Company's stockholders: |
|
|
|
|
|
|
|
|
Basic |
|
60,480 |
|
|
|
60,299 |
|
|
|
60,439 |
|
|
|
59,105 |
|
|
Diluted |
|
60,770 |
|
|
|
60,570 |
|
|
|
60,726 |
|
|
|
59,494 |
|
|
ORMAT TECHNOLOGIES, INC AND
SUBSIDIARIESCondensed Consolidated Balance
SheetFor the Periods Ended September 30, 2024, and
December 31, 2023
|
September 30, 2024 |
|
|
|
|
|
December 31, 2023 |
|
|
(Dollars in thousands) |
ASSETS |
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
88,129 |
|
|
$ |
195,808 |
|
Restricted cash and cash equivalents (primarily related to
VIEs) |
|
88,646 |
|
|
|
91,962 |
|
Receivables: |
|
|
|
Trade less allowance for credit losses of $210 and $90 respectively
(primarily related to VIEs) |
|
153,074 |
|
|
|
208,704 |
|
Other |
|
47,265 |
|
|
|
44,530 |
|
Inventories |
|
47,408 |
|
|
|
45,037 |
|
Costs and estimated earnings in excess of billings on uncompleted
contracts |
|
31,345 |
|
|
|
18,367 |
|
Prepaid expenses and other |
|
81,624 |
|
|
|
41,595 |
|
Total current assets |
|
537,491 |
|
|
|
646,003 |
|
Investment in unconsolidated
companies |
|
126,767 |
|
|
|
125,439 |
|
Deposits and other |
|
59,592 |
|
|
|
44,631 |
|
Deferred income taxes |
|
199,010 |
|
|
|
152,570 |
|
Property, plant and equipment,
net ($3,107,654 and $2,802,920 related to VIEs, respectively) |
|
3,326,187 |
|
|
|
2,998,949 |
|
Construction-in-process
($390,703 and $376,602 related to VIEs, respectively) |
|
847,048 |
|
|
|
814,967 |
|
Operating leases right of use
($12,823 and $9,326 related to VIEs, respectively) |
|
30,205 |
|
|
|
24,057 |
|
Finance leases right of
use (none related to VIEs) |
|
2,843 |
|
|
|
3,510 |
|
Intangible assets, net |
|
309,853 |
|
|
|
307,609 |
|
Goodwill |
|
151,345 |
|
|
|
90,544 |
|
Total assets |
$ |
5,590,341 |
|
|
$ |
5,208,279 |
|
|
|
|
|
LIABILITIES AND EQUITY |
Current liabilities: |
|
|
|
Accounts payable and accrued expenses |
$ |
217,927 |
|
|
$ |
214,518 |
|
Short term revolving credit lines with banks (full recourse) |
|
— |
|
|
|
20,000 |
|
Commercial paper (less deferred financing costs of $25 and $29,
respectively) |
|
99,975 |
|
|
|
99,971 |
|
Billings in excess of costs and estimated earnings on uncompleted
contracts |
|
10,005 |
|
|
|
18,669 |
|
Current portion of long-term debt: |
|
|
|
Limited and non-recourse (primarily related to VIEs) |
|
67,979 |
|
|
|
57,207 |
|
Full recourse |
|
160,847 |
|
|
|
116,864 |
|
Financing liability |
|
4,093 |
|
|
|
5,141 |
|
Operating lease liabilities |
|
4,178 |
|
|
|
3,329 |
|
Finance lease liabilities |
|
1,330 |
|
|
|
1,313 |
|
Total current liabilities |
|
566,334 |
|
|
|
537,012 |
|
Long-term debt, net of current
portion: |
|
|
|
Limited and non-recourse (primarily related to VIEs and less
deferred financing costs of $8,375 and $7,889, respectively) |
|
527,518 |
|
|
|
447,389 |
|
Full recourse (less deferred financing costs of $4,860 and $3,056,
respectively) |
|
846,183 |
|
|
|
698,187 |
|
Convertible senior notes (less deferred financing costs of $7,329
and $8,146, respectively) |
|
469,108 |
|
|
|
423,104 |
|
Financing liability |
|
216,476 |
|
|
|
220,619 |
|
Operating lease liabilities |
|
22,348 |
|
|
|
19,790 |
|
Finance lease liabilities |
|
1,589 |
|
|
|
2,238 |
|
Liability associated with sale
of tax benefits |
|
150,542 |
|
|
|
184,612 |
|
Deferred income taxes |
|
77,487 |
|
|
|
66,748 |
|
Liability for unrecognized tax
benefits |
|
7,860 |
|
|
|
8,673 |
|
Liabilities for severance
pay |
|
10,234 |
|
|
|
11,844 |
|
Asset retirement
obligation |
|
126,980 |
|
|
|
114,370 |
|
Other long-term
liabilities |
|
42,843 |
|
|
|
22,107 |
|
Total liabilities |
|
3,065,502 |
|
|
|
2,756,693 |
|
|
|
|
|
Commitments and contingencies
(Note 9) |
|
|
|
|
|
|
|
Redeemable noncontrolling
interest |
|
10,856 |
|
|
|
10,599 |
|
|
|
|
|
Equity: |
|
|
|
The Company's stockholders' equity: |
|
|
|
Common stock, par value $0.001 per share; 200,000,000 shares
authorized; 60,476,526 and 60,358,887 issued and outstanding as of
September 30, 2024 and December 31, 2023, respectively |
|
61 |
|
|
|
60 |
|
Additional paid-in capital |
|
1,630,335 |
|
|
|
1,614,769 |
|
Treasury stock, at cost (258,667 shares held as of September 30,
2024 and December 31, 2023, respectively) |
|
(17,964) |
|
|
|
(17,964) |
|
Retained earnings |
|
780,959 |
|
|
|
719,894 |
|
Accumulated other comprehensive income (loss) |
|
(4,594) |
|
|
|
(1,332) |
|
Total stockholders' equity attributable to Company's
stockholders |
|
2,388,797 |
|
|
|
2,315,427 |
|
Noncontrolling interest |
|
125,186 |
|
|
|
125,560 |
|
Total equity |
|
2,513,983 |
|
|
|
2,440,987 |
|
Total liabilities, redeemable noncontrolling interest and
equity |
$ |
5,590,341 |
|
|
$ |
5,208,279 |
|
ORMAT TECHNOLOGIES, INC AND
SUBSIDIARIESReconciliation of EBITDA and Adjusted
EBITDA For the Three- and Nine-Month Periods Ended
September 30, 2024, and 2023
We calculate EBITDA as net income before
interest, taxes, depreciation, amortization and accretion. We
calculate Adjusted EBITDA as net income before interest, taxes,
depreciation, amortization and accretion, adjusted for (i)
mark-to-market gains or losses from accounting for derivatives not
designated as hedging instruments; (ii) stock-based compensation,
(iii) merger and acquisition transaction costs; (iv) gain or loss
from extinguishment of liabilities; (v) cost related to a
settlement agreement; (vi) non-cash impairment charges; (vii)
write-off of unsuccessful exploration activities; and (viii) other
unusual or non-recurring items. We adjust for these factors as they
may be non-cash, unusual in nature and/or are not factors used by
management for evaluating operating performance. We believe that
presentation of these measures will enhance an investor’s ability
to evaluate our financial and operating performance. EBITDA and
Adjusted EBITDA are not measurements of financial performance or
liquidity under accounting principles generally accepted in the
United States, or U.S. GAAP, and should not be considered as an
alternative to cash flow from operating activities or as a measure
of liquidity or an alternative to net earnings as indicators of our
operating performance or any other measures of performance derived
in accordance with U.S. GAAP. Our Board of Directors and senior
management use EBITDA and Adjusted EBITDA to evaluate our financial
performance. However, other companies in our industry may calculate
EBITDA and Adjusted EBITDA differently than we do.
The following table reconciles net income to
EBITDA and Adjusted EBITDA for the three-and-nine-month periods
ended September 30, 2024, and 2023:
|
Three Months Ended September
30, |
|
Nine Months Ended September
30, |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
(Dollars in thousands) |
|
(Dollars in thousands) |
Net income |
$ |
24,301 |
|
|
$ |
36,332 |
|
|
$ |
88,616 |
|
|
$ |
94,304 |
|
Adjusted for: |
|
|
|
|
|
|
|
Interest expense, net (including amortization of deferred financing
costs) |
|
32,771 |
|
|
|
22,227 |
|
|
|
93,012 |
|
|
|
63,458 |
|
Income tax provision (benefit) |
|
(1,193) |
|
|
|
(7,134) |
|
|
|
(4,518) |
|
|
|
(2,205) |
|
Adjustment to investment in unconsolidated companies: our
proportionate share in interest expense, tax and depreciation and
amortization in Sarulla and Ijen |
|
5,903 |
|
|
|
3,794 |
|
|
|
12,673 |
|
|
|
10,826 |
|
Depreciation, amortization and accretion |
|
65,885 |
|
|
|
56,749 |
|
|
|
190,244 |
|
|
|
162,084 |
|
EBITDA |
$ |
127,667 |
|
|
$ |
111,968 |
|
|
$ |
380,027 |
|
|
$ |
328,467 |
|
Mark-to-market (gains) or
losses from accounting for derivative |
|
(409) |
|
|
|
(307) |
|
|
|
870 |
|
|
|
284 |
|
Stock-based compensation |
|
5,042 |
|
|
|
3,934 |
|
|
|
14,887 |
|
|
|
11,235 |
|
Allowance for bad debts |
|
121 |
|
|
|
— |
|
|
|
342 |
|
|
|
— |
|
Write-off of long-lived
assets |
|
323 |
|
|
|
— |
|
|
|
1,280 |
|
|
|
— |
|
Merger and acquisition
transaction costs |
|
80 |
|
|
|
418 |
|
|
|
1,379 |
|
|
|
418 |
|
Legal fees related to a
settlement agreement |
|
4,750 |
|
|
|
— |
|
|
|
4,750 |
|
|
|
— |
|
Write-off of unsuccessful
exploration activities |
|
77 |
|
|
|
2,318 |
|
|
|
1,456 |
|
|
|
2,318 |
|
Adjusted
EBITDA |
$ |
137,651 |
|
|
$ |
118,331 |
|
|
$ |
404,991 |
|
|
$ |
342,722 |
|
ORMAT TECHNOLOGIES, INC AND
SUBSIDIARIESReconciliation of Adjusted
Net Income attributable to the Company's stockholders and Adjusted
EPS For the Three and Nine-month Periods Ended September
30, 2024, and 2023
Adjusted Net Income attributable to the
Company's stockholders and Adjusted EPS are adjusted for one-time
expense items that are not representative of our ongoing business
and operations. The use of Adjusted Net income attributable to the
Company's stockholders and Adjusted EPS is intended to enhance the
usefulness of our financial information by providing measures to
assess the overall performance of our ongoing business.
The following tables reconciles Net income
attributable to the Company's stockholders and Adjusted EPS for the
three and Nine-month periods ended September 30, 2024, and
2023.
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|
|
(Dollars in millions except
earnings per share) |
|
|
|
|
|
|
|
|
GAAP Net income attributable
to the Company's stockholders |
22.1 |
|
35.5 |
|
|
82.9 |
|
88.7 |
|
|
Impact of changes related to
the Kenya Finance Act 2023 |
- |
|
(9.4) |
|
|
- |
|
(9.4) |
|
|
Write-off of Energy Storage
project assets, long-lived assets, and unsuccessful exploration
activities |
0.32 |
|
1.8 |
|
|
2.16 |
|
1.8 |
|
|
M&A costs |
0.06 |
|
0.3 |
|
|
1.09 |
|
0.3 |
|
|
Bad debts |
0.10 |
|
- |
|
|
0.27 |
|
|
|
Legal fees related to a
settlement agreement |
3.75 |
|
- |
|
|
3.75 |
|
|
|
Adjusted Net income
attributable to the Company's stockholders |
26.3 |
|
28.2 |
|
|
90.2 |
|
81.4 |
|
|
GAAP diluted EPS ($) |
0.36 |
|
0.59 |
|
|
1.37 |
|
1.49 |
|
|
Impact of changes related to
the Kenya Finance Act 2023 |
- |
|
(0.16) |
|
|
- |
|
(0.16) |
|
|
Write-off of Energy Storage
project assets, long-lived assets, and unsuccessful exploration
activities |
0.00 |
|
0.03 |
|
|
0.04 |
|
0.03 |
|
|
M&A costs |
0.00 |
|
0.01 |
|
|
0.02 |
|
0.01 |
|
|
Bad debts |
0.00 |
|
- |
|
|
0.00 |
|
|
|
Legal fees related to a
settlement agreement |
0.06 |
|
— |
|
|
0.06 |
|
— |
|
|
Diluted Adjusted EPS ($) |
0.42 |
|
0.47 |
|
|
1.49 |
|
1.37 |
|
|
Ormat Technologies Contact: Smadar Lavi VP Head of IR and ESG
Planning & Reporting 775-356-9029 (ext. 65726)
slavi@ormat.com |
|
Investor Relations Agency Contact: Joseph Caminiti or Josh Carroll
Alpha IR Group 312-445-2870 ORA@alpha-ir.com |
Ormat Technologies (NYSE:ORA)
Historical Stock Chart
From Oct 2024 to Nov 2024
Ormat Technologies (NYSE:ORA)
Historical Stock Chart
From Nov 2023 to Nov 2024