UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report: November 2, 2011
Ormat Technologies, Inc.
(Exact name of registrant as specified in its charter)
Commission File No. 001-32347
|
|
|
Delaware
|
|
No. 88-0326081
|
|
|
|
(State of Incorporation)
|
|
(I.R.S. Employer
|
|
|
Identification No.)
|
|
|
|
6225 Neil Road, Reno, Nevada
|
|
89511
|
|
|
|
(Address of principal executive offices)
|
|
(Zip code)
|
Not Applicable
(Former name or former address, if changed since last report)
Registrants telephone number, including area code: (775) 356-9029
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the
filing
obligation of the registrant under any of the following provisions (see General Instruction A.2.
below):
|
o
|
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
|
|
o
|
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
|
|
o
|
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange
Act (17 CFR 240.14d-2(b))
|
|
|
o
|
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange
Act (17 CFR 240.13e-4(c))
|
INFORMATION TO BE INCLUDED IN THE REPORT
Item 2.02. Results of Operations and Financial Condition.
On November 2, 2011, Ormat Technologies, Inc. (the Registrant) reported its earnings for its
third fiscal quarter of 2011. A copy of the Registrants press release containing this information
is furnished as Exhibit 99.1 to this report on Form 8-K and is incorporated herein by reference.
The information furnished pursuant to this Item 2.02, including Exhibit 99.1, shall not be deemed
filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange
Act), or otherwise subject to the liabilities under that Section, or incorporated by reference in
any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be
expressly set forth by specific reference in such a filing.
The Registrant is making reference to non-GAAP financial measures in the press release. A
reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures is
contained in the attached press release.
Item 9.01. Financial Statements and Exhibits.
(c) Exhibits
The following exhibit is furnished as part of this report on Form 8-K:
99.1 Press release of the Registrant dated November 2, 2011 containing financial
information for its third fiscal quarter of 2011.
Safe Harbor Statement
Information provided in this report on Form 8-K 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. These
forward-looking statements generally relate to the Registrants plans, objectives and expectations
for future operations and are based upon managements current estimates and projections of future
results or trends. Actual future results may differ materially from those projected as a result of
certain risks and uncertainties. For a discussion of such risks and uncertainties, see Risk
Factors as described in Ormat
- 3 -
Technologies, Inc.s Annual Report on Form 10-K filed with the Securities and Exchange Commission
on February 28, 2011.
These forward-looking statements are made only as of the date hereof, and the Registrant
undertakes no obligation to update or revise the forward-looking statements, whether as a
result of new information, future events or otherwise.
- 4 -
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
ORMAT TECHNOLOGIES, INC.
(Registrant)
|
|
|
By /s/
Yehudit Bronicki
|
|
|
Yehudit Bronicki
|
|
|
Chief Executive Officer
|
|
|
Date: November 2, 2011
- 5 -
EXHIBIT INDEX
|
|
|
|
|
Exhibit
|
|
|
Number
|
|
Description
|
|
|
99.1
|
|
|
Press Release of Registrant dated November 2, 2011
|
- 6 -
Exhibit 99.1
PRESS RELEASE
For Immediate Release
|
|
|
Ormat Technologies Contact:
|
|
Investor Relations Contact:
|
Dita Bronicki
|
|
Todd Fromer/Rob Fink
|
CEO
|
|
KCSA Strategic Communications
|
775-356-9029
|
|
212-896-1215(Todd)/212-896-1206 (Rob)
|
dbronicki@ormat.com
|
|
tfromer@kcsa.com / rfink@kcsa.com
|
ORMAT TECHNOLOGIES REPORTS THIRD QUARTER 2011 RESULTS
Q3 total revenues of $110.8 million with 63 percent increase in operating income
RENO, Nev. November 2, 2011
Ormat Technologies, Inc. (NYSE: ORA) today announced financial
results for the third quarter of 2011.
Quarterly highlights:
|
|
9 percent increase in total revenues;
|
|
|
|
33 percent increase in product revenues;
|
|
|
|
Interest rate lock loss reduced income before tax by $11.6 million;
|
|
|
|
Secured U.S. Department of Energy (DOE) Loan Guarantee for 20-year loan for up to $350
million in financing; and
|
|
|
|
Signed commitment letter with OPIC for up to $310 million of project financing.
|
Commenting on the results, Dita Bronicki, Chief Executive Officer of Ormat, stated, The third
quarter was highlighted by increased revenues, improved margins and success in securing new
financing. Our operational performance was strong. Our existing portfolio performed well during the
third quarter and electricity revenues increased by 4.1 percent to $86.8 million despite a slight
decrease in total generation. Higher energy rates coupled with lower costs associated with North
Brawley and reduced maintenance expenses at most of our plants helped improve performance and gross
margins. New customer orders drove product revenues up 33 percent to $24.0 million in the third
quarter and are expected to support strong product revenues through the end of 2012.
On the financing front, we signed a commitment letter with OPIC to receive up to $310 million of
project financing to refinance and expand our geothermal complex in Kenya and we secured up to
$350 million to finance three of our Nevada projects under the 1705 DOE loan guarantee program. The
first funding under the DOE loan occurred earlier this week at an attractive interest rate of 4.687 percent. These
financings together with the expected ITC cash grants will provide us with sufficient cash to
support our capital expenditure program through the end of 2012.
To protect ourselves from the interest rate volatility, we entered into interest rate lock
transactions, all of which have already matured, related to our DOE loan guarantee, which resulted
in a pre-tax loss of $11.6 million in the third quarter and $16.4 million in the nine months.
Because of this loss, net income for the nine months ended September 30, 2011 was approximately
$0.3 million. In accordance with the companys debt covenants, on November 2, 2011, Ormats Board
of Directors decided not to declare a quarterly dividend for the third quarter of 2011. The Board
of Directors will continue to track the companys cumulative net income to determine on a quarterly
basis whether the company may distribute a dividend and remain in compliance with its debt
covenants.
1
Financial Summary
Third Quarter Results
For the three months ended September 30, 2011, total revenues increased 9.2 percent from
$101.5 million in the third quarter of 2010, to $110.8 million this quarter. Product revenues
increased 32.6 percent to $24.0 million, up from $18.1 million in the same period last year.
Electricity revenues increased by 4.1 percent to $86.8 million, up from $83.4 million in the third
quarter of 2010. Electricity revenues for the third quarter include $4.0 million relating to our
North Brawley power plant with corresponding cost of revenues of $7.5 million. The average revenue
rate of our electricity operations was $95 per MWh, up from $87 per MWh in the third quarter of
2010.
Operating income for the quarter increased by $9.4 million to $24.2 million from $14.8 million for
the same period a year ago. The increase is principally attributable to higher rates and lower
operating costs in our electricity segment and higher volumes of customer orders in our product
segment.
For the quarter, the company reported net income of $1.0 million, or $0.02 per share (basic and
diluted), compared to net income of $32.4 million, or $0.71 per share (basic and diluted) for the
same period a year ago. The decrease is principally attributable to a $36.9 million gain from the
acquisition of the controlling interest of the Mammoth complex in the third quarter of 2010 and the
increased interest expense this quarter as a result of an $11.6 million loss on an interest rate
lock transactions related to the DOE loan guarantee transaction which was consummated in October
2011, and was not accounted for as hedge transaction.
Adjusted EBITDA for the third quarter of 2011 was $46.7 million, compared to $78.8 million in the
same quarter last year. Adjusted EBITDA includes consolidated EBITDA and the companys share in the
interest, taxes, depreciation and amortization related to its unconsolidated 50 percent interest in
the Mammoth complex in California in the three months ended September 30, 2010. The reconciliation
of GAAP net cash provided by operating activities to Adjusted EBITDA as well as additional cash
flow information is set forth below.
As of September 30, 2011, cash, cash equivalents and marketable securities were $80.3 million. In
addition, as of September 30, 2011, the company had available committed lines of credit with
commercial banks aggregating $409.0 million, of which $102.3 million is unused.
Commenting on the outlook for 2011, Bronicki said, We continue to expect 2011 electricity revenues
to total $315 to $325 million. We are increasing our product revenues guidance to be approximately
$100 million.
Nine-Month Results
For the nine months ended September 30, 2011, total revenues were $313.3 million, an increase
of 11.7 percent from $280.4 million in the same period last year. Net income for the period was
$0.3 million, or $0.00 per share (basic and diluted), compared to $32.7 million, or $0.72 per share
(basic and diluted), in the same period in 2010.
Electricity revenues for the nine months ended September 30, 2011 were $246.3 million, compared to
$218.3 million in the same period a year ago, an increase of 12.8 percent. Product revenues for the
nine months ended September 30, 2011 were $67.0 million, compared to $62.1 million in the same
period in 2010, an increase of 7.8 percent.
Adjusted EBITDA for the nine months ended September 30, 2011 was $121.6 million, compared to $134.9
million for the same period a year ago. Adjusted EBITDA includes consolidated EBITDA and the
companys share in the interest, taxes, depreciation and amortization related to its unconsolidated
50 percent interest in the Mammoth complex in California for the nine months ended September 30,
2010. The reconciliation of GAAP net cash provided by operating activities to Adjusted EBITDA, as
well as additional cash flow information is set forth below.
2
Conference Call Details
Ormat will host a conference call to discuss its financial results and other matters discussed in
this press release at 9 a.m. EDT on Thursday, November 3, 2011. The call will be available as a
live, listen-only webcast at www.ormat.com. During the webcast, management will refer to slides
that will be posted on the web site. The slides and accompanying webcast can be accessed through
the IR events & Presentations in the Investor Relations section of Ormats website.
The webcast replay will be available approximately two hours after the conclusion of the live call.
A telephonic replay will be available from 1 p.m. EDT on November 3, 2011 through 11:59 p.m. EDT on
November 10, 2011 by calling: (855) 859-2056 (U.S. and Canada) or (404) 537-3406 (International)
and entering the reply code: 18504388.
About Ormat Technologies
Ormat Technologies, Inc. is the only vertically integrated company primarily engaged in the
geothermal and recovered energy power business. The company designs, develops, owns and operates
geothermal and recovered energy-based power plants around the world. Additionally, the company
designs, manufactures and sells geothermal and recovered energy power units and other
power-generating equipment, and provides related services. The company has more than four decades
of experience in the development of environmentally sound power, primarily in geothermal and
recovered-energy generation. Ormat products and systems are covered by 80 U.S. patents. Ormat has
engineered and built power plants, that it currently owns or has supplied to utilities and
developers worldwide, totaling approximately 1370 MW of gross capacity. Ormats current generating
portfolio includes the following geothermal and recovered energy-based power plants and complexes:
in the United States Brady, Brawley, Heber, Jersey Valley, Mammoth, Ormesa, Puna, Steamboat, OREG
1, OREG 2, OREG 3 and OREG 4; in Guatemala Zunil and Amatitlan; in Kenya Olkaria III; and, in
Nicaragua Momotombo.
Ormats 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. These forward-looking statements
generally relate to Ormats plans, objectives and expectations for future operations and are based
upon its managements current estimates and projections of future results or trends. Actual future
results may differ materially from those projected as a result of certain risks and uncertainties.
For a discussion of such risks and uncertainties, see Risk Factors as described in Ormat
Technologies, Inc.s Annual Report on Form 10-K filed with the Securities and Exchange Commission
on February 28, 2011.
These forward-looking statements are made only as of the date hereof, and we undertake no
obligation to update or revise the forward-looking statements, whether as a result of new
information, future events or otherwise.
###
3
Ormat Technologies, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations
For the Three and Nine-Month Periods Ended September 30, 2011 and 2010
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
(In thousands, except
|
|
|
(In thousands, except
|
|
|
|
per share data)
|
|
|
per share data)
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Electricity
|
|
$
|
86,815
|
|
|
$
|
83,357
|
|
|
$
|
246,273
|
|
|
$
|
218,269
|
|
Product
|
|
|
24,026
|
|
|
|
18,120
|
|
|
|
67,002
|
|
|
|
62,128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
110,841
|
|
|
|
101,477
|
|
|
|
313,275
|
|
|
|
280,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Electricity
|
|
|
57,941
|
|
|
|
61,530
|
|
|
|
186,090
|
|
|
|
179,551
|
|
Product
|
|
|
17,137
|
|
|
|
14,764
|
|
|
|
43,276
|
|
|
|
41,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues
|
|
|
75,078
|
|
|
|
76,294
|
|
|
|
229,366
|
|
|
|
220,867
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin
|
|
|
35,763
|
|
|
|
25,183
|
|
|
|
83,909
|
|
|
|
59,530
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development expenses
|
|
|
2,346
|
|
|
|
1,252
|
|
|
|
7,128
|
|
|
|
8,133
|
|
Selling and marketing expenses
|
|
|
2,940
|
|
|
|
3,333
|
|
|
|
9,325
|
|
|
|
9,221
|
|
General and administrative expenses
|
|
|
6,269
|
|
|
|
5,780
|
|
|
|
20,755
|
|
|
|
19,796
|
|
Write-off of unsuccessful exploration activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,050
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
24,208
|
|
|
|
14,818
|
|
|
|
46,701
|
|
|
|
19,330
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
438
|
|
|
|
140
|
|
|
|
1,289
|
|
|
|
432
|
|
Interest expense, net
|
|
|
(23,909
|
)
|
|
|
(10,961
|
)
|
|
|
(54,431
|
)
|
|
|
(30,101
|
)
|
Foreign currency translation and transaction gains (losses)
|
|
|
(2,659
|
)
|
|
|
1,074
|
|
|
|
(1,546
|
)
|
|
|
475
|
|
Income attributable to sale of tax benefits
|
|
|
2,344
|
|
|
|
2,183
|
|
|
|
7,624
|
|
|
|
6,392
|
|
Gain on acquisition of controlling interest
|
|
|
|
|
|
|
36,928
|
|
|
|
|
|
|
|
36,928
|
|
Other non-operating income (expense), net
|
|
|
347
|
|
|
|
233
|
|
|
|
465
|
|
|
|
(47
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations, before income taxes and equity in
income (losses) of investees
|
|
|
769
|
|
|
|
44,415
|
|
|
|
102
|
|
|
|
33,409
|
|
Income tax benefit (expense)
|
|
|
305
|
|
|
|
(11,931
|
)
|
|
|
726
|
|
|
|
(6,009
|
)
|
Equity in income (losses) of investees, net
|
|
|
(71
|
)
|
|
|
(83
|
)
|
|
|
(552
|
)
|
|
|
942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
1,003
|
|
|
|
32,401
|
|
|
|
276
|
|
|
|
28,342
|
|
Discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations, net of related tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
|
|
Gain on sale of a subsidiary in New Zealand, net of related tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,336
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
1,003
|
|
|
|
32,401
|
|
|
|
276
|
|
|
|
32,692
|
|
Net (income) loss attributable to noncontrolling interest
|
|
|
(137
|
)
|
|
|
58
|
|
|
|
(252
|
)
|
|
|
168
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to the Companys stockholders
|
|
$
|
866
|
|
|
$
|
32,459
|
|
|
$
|
24
|
|
|
$
|
32,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share attributable to the Companys stockholders basic and diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.02
|
|
|
$
|
0.71
|
|
|
$
|
0.00
|
|
|
$
|
0.62
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.02
|
|
|
$
|
0.71
|
|
|
$
|
0.00
|
|
|
$
|
0.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares used in computation of earnings per share
attributable to the Companys stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
45,431
|
|
|
|
45,431
|
|
|
|
45,431
|
|
|
|
45,431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
45,440
|
|
|
|
45,450
|
|
|
|
45,442
|
|
|
|
45,452
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
Ormat Technologies, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
As of September 30, 2011 and December 31, 2010
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
2011
|
|
|
2010
|
|
|
|
(In thousands)
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
59,077
|
|
|
$
|
82,815
|
|
Marketable securities
|
|
|
21,189
|
|
|
|
|
|
Restricted cash, cash equivalents and marketable securities
|
|
|
61,791
|
|
|
|
23,309
|
|
Receivables:
|
|
|
|
|
|
|
|
|
Trade
|
|
|
53,084
|
|
|
|
54,495
|
|
Related entity
|
|
|
381
|
|
|
|
303
|
|
Other
|
|
|
7,028
|
|
|
|
8,173
|
|
Due from Parent
|
|
|
151
|
|
|
|
272
|
|
Inventories
|
|
|
17,899
|
|
|
|
12,538
|
|
Costs and estimated earnings in excess of billings on uncompleted contracts
|
|
|
3,518
|
|
|
|
6,146
|
|
Deferred income taxes
|
|
|
1,582
|
|
|
|
1,674
|
|
Prepaid expenses and other
|
|
|
22,972
|
|
|
|
14,929
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
248,672
|
|
|
|
204,654
|
|
Long-term marketable securities
|
|
|
|
|
|
|
1,287
|
|
Restricted cash, cash equivalents and marketable securities
|
|
|
|
|
|
|
1,740
|
|
Unconsolidated investments
|
|
|
3,997
|
|
|
|
4,244
|
|
Deposits and other
|
|
|
21,481
|
|
|
|
21,353
|
|
Deferred income taxes
|
|
|
17,087
|
|
|
|
17,087
|
|
Deferred charges
|
|
|
36,930
|
|
|
|
37,571
|
|
Property, plant and equipment, net
|
|
|
1,422,450
|
|
|
|
1,425,467
|
|
Construction-in-process
|
|
|
399,002
|
|
|
|
270,634
|
|
Deferred financing and lease costs, net
|
|
|
23,238
|
|
|
|
19,017
|
|
Intangible assets, net
|
|
|
37,864
|
|
|
|
40,274
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
2,210,721
|
|
|
$
|
2,043,328
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
99,362
|
|
|
$
|
85,549
|
|
Billings in excess of costs and estimated earnings on uncompleted contracts
|
|
|
35,664
|
|
|
|
3,153
|
|
Current portion of long-term debt:
|
|
|
|
|
|
|
|
|
Limited and non-recourse
|
|
|
13,485
|
|
|
|
15,020
|
|
Full recourse
|
|
|
18,543
|
|
|
|
13,010
|
|
Senior secured notes (non-recourse)
|
|
|
20,622
|
|
|
|
20,990
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
187,676
|
|
|
|
137,722
|
|
Long-term debt, net of current portion:
|
|
|
|
|
|
|
|
|
Limited and non-recourse
|
|
|
106,759
|
|
|
|
114,132
|
|
Full recourse:
|
|
|
|
|
|
|
|
|
Senior unsecured bonds
|
|
|
250,119
|
|
|
|
142,003
|
|
Other
|
|
|
70,623
|
|
|
|
84,166
|
|
Revolving credit lines with banks (full recourse)
|
|
|
221,322
|
|
|
|
189,466
|
|
Senior secured notes (non-recourse)
|
|
|
203,382
|
|
|
|
210,882
|
|
Liability associated with sale of tax benefits
|
|
|
74,448
|
|
|
|
66,587
|
|
Deferred lease income
|
|
|
69,483
|
|
|
|
71,264
|
|
Deferred income taxes
|
|
|
28,244
|
|
|
|
30,878
|
|
Liability for unrecognized tax benefits
|
|
|
4,245
|
|
|
|
5,431
|
|
Liabilities for severance pay
|
|
|
20,987
|
|
|
|
20,706
|
|
Asset retirement obligation
|
|
|
21,086
|
|
|
|
19,903
|
|
Other long-term liabilities
|
|
|
4,242
|
|
|
|
4,961
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
1,262,616
|
|
|
|
1,098,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
|
|
The Companys stockholders equity:
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
46
|
|
|
|
46
|
|
Additional paid-in capital
|
|
|
724,074
|
|
|
|
716,731
|
|
Retained earnings
|
|
|
215,411
|
|
|
|
221,311
|
|
Accumulated other comprehensive income
|
|
|
565
|
|
|
|
1,044
|
|
|
|
|
|
|
|
|
|
|
|
940,096
|
|
|
|
939,132
|
|
Noncontrolling interest
|
|
|
8,009
|
|
|
|
6,095
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
948,105
|
|
|
|
945,227
|
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
2,210,721
|
|
|
$
|
2,043,328
|
|
|
|
|
|
|
|
|
5
Ormat Technologies, Inc. and Subsidiaries
Reconciliation of EBITDA and Adjusted EBITDA and Additional Cash Flows Information
For the Three and Nine-Month Periods Ended September 30, 2011 and 2010
(Unaudited)
We calculate EBITDA as net income before interest, taxes, depreciation and amortization. We
calculate adjusted EBITDA to include depreciation and amortization, interest and taxes attributable
to our equity investments in the Mammoth complex. EBITDA and adjusted EBITDA are not measurements
of financial performance or liquidity under accounting principles generally accepted in the United
States of America 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 accounting
principles generally accepted in the United States of America. EBITDA and adjusted EBITDA are
presented because we believe they are frequently used by securities analysts, investors and other
interested parties in the evaluation of a Companys ability to service and/or incur debt. However,
other companies in our industry may calculate EBITDA and adjusted EBITDA differently than we do.
The following table reconciles net cash provided by operating activities to EBITDA and adjusted
EBITDA, for the three and nine-month periods ended September 30, 2011 and 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
(in thousands)
|
|
|
(in thousands)
|
|
Net cash provided by operating activities
|
|
$
|
59,008
|
|
|
$
|
20,710
|
|
|
$
|
98,514
|
|
|
$
|
79,644
|
|
Adjusted for:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net (excluding amortization
of deferred financing costs)
|
|
|
23,222
|
|
|
|
10,271
|
|
|
|
52,046
|
|
|
|
28,046
|
|
Interest income
|
|
|
(438
|
)
|
|
|
(140
|
)
|
|
|
(1,289
|
)
|
|
|
(432
|
)
|
Income tax provision (benefit)
|
|
|
(305
|
)
|
|
|
11,931
|
|
|
|
(726
|
)
|
|
|
8,015
|
|
Adjustments to reconcile net income to net cash
provided by operating activities (excluding
depreciation and amortization)
|
|
|
(34,749
|
)
|
|
|
35,823
|
|
|
|
(26,977
|
)
|
|
|
17,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
46,738
|
|
|
|
78,595
|
|
|
|
121,568
|
|
|
|
132,782
|
|
Interest, taxes, depreciation and amortization
attributable to the Companys equity interest
in Mammoth-Pacific L.P
|
|
|
|
|
|
|
203
|
|
|
|
|
|
|
|
2,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
46,738
|
|
|
$
|
78,798
|
|
|
$
|
121,568
|
|
|
$
|
134,897
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
$
|
(102,445
|
)
|
|
$
|
(44,006
|
)
|
|
$
|
(238,186
|
)
|
|
$
|
(153,020
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
$
|
58,176
|
|
|
$
|
18,341
|
|
|
$
|
115,934
|
|
|
$
|
76,309
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
$
|
23,256
|
|
|
$
|
24,132
|
|
|
$
|
71,261
|
|
|
$
|
64,461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6