Atlantica Reports Third Quarter 2024 Financial Results
| • |
Revenue for the first nine months of 2024 reached $918.7 million, a 7.0% increase year-over-year compared with $858.6 million in the first nine months of 2023.
|
| • |
Adjusted EBITDA was $657.5 million, a 4.8% increase compared with $627.3 million in the first nine months of 2023.
|
| • |
Net profit for the first nine months of 2024 attributable to the Company was $32.7 million, compared with a net profit of $46.1 million in the first nine months of 2023.
|
| • |
Acquisition by Energy Capital Partners and co-investors remains on track to close December 12, 2024.
|
| • |
Quarterly dividend of $0.2225 per share approved by the Board of Directors.
|
November 14, 2024 – Atlantica Sustainable Infrastructure plc (NASDAQ: AY) (“Atlantica” or the “Company”) today reported its financial results for the first nine months of 2024. Revenue for the first nine months
of 2024 was $918.7 million, representing a 7.0% increase compared with the first nine months of 2023. Adjusted EBITDA was $657.5 million, a 4.8% increase compared with $627.3 million in the first nine months of 2023. In the nine-month period
ended on September 30, 2024, operating expenses include $5.7 million costs related to the Transaction. Without these costs, our Adjusted EBITDA for the nine-month period ended on September 30, 2024 would have been $663.2 million, a 5.7%
increase compared with the same period of the previous year.
Operating Cash Flow was $311.8 million, a 6.6% decrease compared with $333.8 million in the first nine months of 2023. CAFD was $176.9 million, a 4.0% decrease compared with $184.2 million in the first nine
months of 2023. CAFD per share1 was $1.52, a 3.9% decrease compared with $1.59 in the same period of the previous year.
As announced by the Company on November 4, 2024, the pending acquisition of the Company by Energy Capital Partners and a group of co-investors (the “Transaction”)
is expected to close on December 12, 2024.
1 CAFD per share is calculated by dividing CAFD for the period by the weighted average number of shares for the period.
Highlights
|
(in thousands of U.S. dollars)
|
|
For the nine-month period
ended September 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
Revenue
|
|
$
|
918,744
|
|
|
$
|
858,583
|
|
|
Profit for the period attributable to the Company
|
|
|
32,676
|
|
|
|
46,050
|
|
|
Adjusted EBITDA
|
|
|
657,541
|
|
|
|
627,281
|
|
|
Net cash provided by operating activities
|
|
|
311,808
|
|
|
|
333,822
|
|
|
CAFD
|
|
|
176,910
|
|
|
|
184,163
|
|
Key Performance Indicators
| |
|
For the nine-month period
ended September 30
|
|
| |
|
2024
|
|
|
2023
|
|
|
Renewable energy
|
|
|
|
|
|
|
|
MW in operation2
|
|
|
2,208
|
|
|
|
2,161
|
|
|
GWh produced3
|
|
|
4,281
|
|
|
|
4,383
|
|
|
Efficient natural gas & heat
|
|
|
|
|
|
|
|
|
|
MW in operation4
|
|
|
355
|
|
|
|
398
|
|
|
GWh produced5
|
|
|
1,795
|
|
|
|
1,892
|
|
|
Availability (%)
|
|
|
99.6
|
%
|
|
|
98.8
|
%
|
|
Transmission lines
|
|
|
|
|
|
|
|
|
|
Miles in operation
|
|
|
1,231
|
|
|
|
1,229
|
|
|
Availability (%)
|
|
|
99.5
|
%
|
|
|
99.9
|
%
|
|
Water
|
|
|
|
|
|
|
|
|
|
M ft3 in operation4
|
|
|
17.5
|
|
|
|
17.5
|
|
|
Availability (%)
|
|
|
101.9
|
%
|
|
|
101.2
|
%
|
2 Represents total installed capacity in assets owned or consolidated for the nine-month period ended September 30, 2024 and 2023, respectively, regardless of
our percentage of ownership in each of the assets except for our unconsolidated affiliates, for which we have included their installed capacity weighted by our corresponding interest (49% for Vento and Chile PMGD and 50% for Honda 1 and Honda
2).
3 Includes production of our unconsolidated affiliates weighted by Atlantica’s interest. Includes curtailment in wind assets for which we receive
compensation.
4 Includes 55 MWt corresponding to thermal capacity from Calgary District Heating. Capacity for the nine-month period ended September
2023 includes 43 MW corresponding to our 30% share in Monterrey until its sale in April 2024.
5 GWh produced includes 30% of the production from Monterrey until its sale in April 2024.
Segment Results
|
(in thousands of U.S. dollars)
|
|
For the nine-month period ended September 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
Revenue by geography
|
|
|
|
|
|
|
|
North America
|
|
$
|
372,143
|
|
|
$
|
338,745
|
|
|
South America
|
|
|
140,779
|
|
|
|
140,269
|
|
|
EMEA
|
|
|
405,822
|
|
|
|
379,569
|
|
|
Total Revenue
|
|
$
|
918,744
|
|
|
$
|
858,583
|
|
|
Adjusted EBITDA by geography
|
|
|
|
|
|
|
|
North America
|
|
$
|
279,708
|
|
|
$
|
260,683
|
|
|
South America
|
|
|
108,406
|
|
|
|
112,050
|
|
|
EMEA
|
|
|
269,427
|
|
|
|
254,548
|
|
|
Total Adjusted EBITDA
|
|
$
|
657,541
|
|
|
$
|
627,281
|
|
|
(in thousands of U.S. dollars)
|
|
For the nine-month period ended September 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
Revenue by business sector
|
|
|
|
|
|
|
|
Renewable energy
|
|
$
|
675,657
|
|
|
$
|
640,117
|
|
|
Efficient natural gas & heat
|
|
|
107,344
|
|
|
|
84,974
|
|
|
Transmission lines
|
|
|
92,732
|
|
|
|
91,825
|
|
|
Water
|
|
|
43,011
|
|
|
|
41,667
|
|
|
Total Revenue
|
|
$
|
918,744
|
|
|
$
|
858,583
|
|
| |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA by business sector
|
|
|
|
|
|
|
|
|
|
Renewable energy
|
|
$
|
476,872
|
|
|
$
|
460,442
|
|
|
Efficient natural gas & heat
|
|
|
79,515
|
|
|
|
66,526
|
|
|
Transmission lines
|
|
|
74,652
|
|
|
|
73,256
|
|
|
Water
|
|
|
26,502
|
|
|
|
27,057
|
|
|
Total Adjusted EBITDA
|
|
$
|
657,541
|
|
|
$
|
627,281
|
|
Operational KPIs
Production in the renewable business portfolio decreased by 2.2% for the first nine months of 2024 compared with the first nine months of 2023.
Production increased at our U.S. solar assets mainly due to higher solar resource and greater availability of the Solana storage system. At our wind assets in the U.S. production increased due to higher wind
resource in the first nine months of 2024 compared to the same period of 2023. In South America production increased due to higher production in our wind assets and to the contribution of solar assets that have recently entered into
operation.
On the other hand, production decreased at Kaxu mostly due to the impact in the first quarter of 2024 of the unscheduled outage that started at the end of September 2023. The plant, where we have 51% equity
interest, restarted operations in mid-February 2024. Part of the damage and business interruption has been covered by our insurance policy, after a 60-day deductible. Production also decreased at our solar assets in Spain mainly due to
significantly lower solar radiation and at our geothermal asset mainly due to maintenance activities at some of the wells.
Our efficient natural gas and heat assets, our water assets, and our transmission lines, for which revenue is based on availability, continued at very high levels during the first nine months of 2024.
Liquidity and Debt
As of September 30, 2024, cash at Atlantica’s corporate level was $19.0 million, compared with $33.0 million as of December 31, 2023. Additionally, as of September 30, 2024, the Company had $301.3 million
available under its Revolving Credit Facility ($378.1 million as of December 31, 2023) and therefore a total corporate liquidity of $320.3 million, compared with $411.1 million as of December 31, 2023.
As of September 30, 2024, net project debt6 was $3.83 billion, compared with $3.90 billion as of December 31, 2023, while net corporate debt7 was $1.19 billion as of September 30, 2024,
compared with $1.05 billion as of December 31, 2023.
6
Net project debt is calculated as long-term project debt plus short-term project debt minus cash and cash equivalents at the consolidated project level.
7
Net corporate debt is calculated as long-term corporate debt plus short-term corporate debt minus cash and cash equivalents at Atlantica’s corporate level.
Dividend
On November 14, 2024, the Board of Directors of Atlantica approved a dividend of $0.2225 per share. Based upon the scheduled completion of the Transaction on December 12, 2024, the dividend is expected to be
paid on December 12, 2024, to shareholders of record as of November 29, 2024.
Growth Update
Regarding growth, some of the developments that have taken place during the third quarter of 2024 include:
| • |
In July 2024, Honda 2, our 10 MW plant in Colombia where we have a 50% ownership interest, entered in operation. The plant has a 7-year PPA with Enel Colombia.
|
| • |
In August 2024, ATN Expansion 3, a substation and a 2.4-mile transmission line connected to our ATN transmission line reached commercial operation. The asset has a 17-year transmission service agreement denominated in U.S. dollars
and serves a new mine in Peru.
|
| • |
On October 10, 2024, we entered into a 15-year tolling agreement (PPA) with an investment grade utility for a second phase of the project Overnight that includes 600 MWh of storage (4 hours). Total investment is expected to be
within the range of $240 million to $250 million. Under the tolling agreement, Overnight will receive fixed monthly payments adjusted by the financial settlement of CAISO’s Day-Ahead market. In addition, we expect to obtain revenue
from ancillary services. The phase 1 of the Overnight project consists of a 150 MW PV project that has a 15-year PPA with an investment grade utility.
|
| • |
We continue growing our pipeline of assets under development, which includes as of today approximately 2.18 GW of renewable energy and 10.98 GWh of storage. Approximately 30% of the
projects are PV, 58% storage, 11% wind and 1% others, while 16% of the projects are expected to reach ready to build in 2024 or 2025, 16% are in an advanced development stage and 68% are in early stage.
|
8 Only
includes projects estimated to be ready to build before or in 2030 of approximately 5.0 GW, 2.1 GW of renewable energy and 2.9 GW of storage (equivalent to 10.9 GWh). Capacity measured by multiplying the size of each project by Atlantica’s
ownership. Potential expansions of transmission lines not included.
| • |
Finally, in September 2024, we entered into a euro-denominated project financing for Caparacena, our PV asset under construction in Spain with COD expected in 2026, and PS 10 & 20, with a local bank for a total amount of €45.0
million. The loan for Caparacena matures in 2041 and will be gradually disbursed as the construction of the asset advances. The loans for PS 10 and PS 20 mature in 2030 and 2033, respectively.
|
Capital Recycling
In April 2024, an entity where we held a 30% equity interest closed the sale of Monterrey as planned. We have received $41.2 million for this sale. In addition, there is an earn-out mechanism that could result
in additional proceeds for Atlantica of up to $7 million between 2026 and 2028.
Proposed Acquisition
On May 27, 2024, Atlantica entered into the Transaction Agreement with Bidco pursuant to which Bidco agreed to acquire 100% of the shares of Atlantica for $22 per share in cash, subject to the terms of the
Transaction Agreement. Bidco is controlled by Energy Capital Partners and includes a large group of institutional co-investors. The Transaction is to be completed pursuant to a scheme of arrangement under the Companies Act 2006 of the
United Kingdom.
All regulatory approvals required in connection with Transaction (including clearance by the Committee on Foreign Investment in the United States and by the Federal Energy Regulatory Commission in the United
States) have been received. The Transaction is still subject to sanction of the transaction by the High Court of Justice of England and Wales, which is scheduled for December 10, 2024. Closing is expected to take place two business days
later, on December 12, 2024. Upon completion of the Transaction, Atlantica will become a privately held company and its shares will no longer be listed on any public market.
Appendix
Information usually included as appendix to the Earnings Presentation has been included as appendix to this Press Release.
Forward-Looking Statements
This press release contains forward-looking statements. These forward-looking statements include, but are not limited to, all statements other than statements of historical facts contained in this press
release, including, without limitation, those regarding our future financial position and results of operations, our strategy, plans, objectives, goals and targets, future developments in the markets in which we operate or are seeking to
operate or anticipated regulatory changes in the markets in which we operate or intend to operate. In some cases, you can identify forward-looking statements by terminology such as "anticipate," "believe," "could," "estimate," "expect,"
"forecast," "intend," "may," "plan," "should" or "will" or the negative of such terms or other similar expressions or terminology.
By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. Forward-looking statements speak
only as of the date of this press release and are not guarantees of future performance and are based on numerous assumptions. Our actual results of operations, financial condition and the development of events may differ materially from (and
be more negative than) those made in, or suggested by, the forward-looking statements. Except as required by law, we do not undertake any obligation to update any forward-looking statements to reflect events or circumstances after the date
hereof or to reflect anticipated or unanticipated events or circumstances.
Investors should read the section entitled "Item 3.D—Risk Factors” and the description of our segments and business sectors in the section entitled "Item 4.B. Information on the Company—Business Overview," each
in our Annual Report on Form 20-F for the year ended December 31, 2023, filed with the Securities and Exchange Commission (“SEC”), for a more complete discussion of the risks and factors that could affect us.
Forward-looking statements include, but are not limited to, statements relating to: failure to realize the Proposed Acquisition or its expected benefits; uncertainties related to securing the necessary
regulatory approvals, our Company’s shareholders’ approval, the sanction of the High Court of Justice of England and Wales and satisfaction of other closing conditions to consummate the Proposed Acquisition or the occurrence of any event,
change or other circumstance that could give rise to the termination of the transaction agreement entered into with Bidco; risks related to diverting the attention of our management from ongoing business operations; significant transaction
costs and/or unknown or inestimable liabilities, including the risk of shareholder litigation related to the Proposed Acquisition; Bidco’s ability to fund the Proposed Acquisition; effects relating to the announcement of the Proposed
Acquisition or any further announcements or the consummation of the Proposed Acquisition on the market price of our Company’s shares; disruption from the Proposed Acquisition, making it more difficult to conduct business as usual or maintain
relationships with customers, employees or suppliers; cash available for distribution (“CAFD”) estimates, including per currency, geography and sector; debt refinancing; self-amortizing project debt structure and debt reduction; the
performance of our long-term contracts; net corporate leverage based on CAFD estimates; the use of non-GAAP measures as a useful predicting tool for investors; proceeds from sale of assets; dividends; sale of electricity under PPAs; expected
investments; investments in assets under construction and their respective commercial operation dates; proceeds expected from the sale of our equity interest in Monterrey and various other factors, including those factors discussed under
“Item 3.D—Risk Factors” and “Item 5.A—Operating Results” in our Annual Report on Form 20-F for the year ended December 31, 2023 filed with the SEC and the forward looking statements sections under the Reports of Foreign Private Issuer on Form
6-K dated May 28, 2024, and July 16, 2024.
Non-GAAP Financial Measures
This press release also includes certain non-GAAP financial measures, including Adjusted EBITDA, CAFD and CAFD per share. Non-GAAP financial measures are not measurements of our performance or liquidity under
IFRS as issued by IASB and should not be considered alternatives to operating profit or profit for the period or net cash provided by operating activities or any other performance measures derived in accordance with IFRS as issued by the IASB
or any other generally accepted accounting principles or as alternatives to cash flow from operating, investing or financing activities. Please refer to the appendix of this press release for a reconciliation of the non-GAAP financial
measures included in this press release to the most directly comparable financial measures prepared in accordance with IFRS. Also, please refer to the following paragraphs in this section for an explanation of the reasons why management
believes the use of non-GAAP financial measures (including CAFD, CAFD per share and Adjusted EBITDA) in this press release provides useful information to investors.
We present non-GAAP financial measures because we believe that they and other similar measures are widely used by certain investors, securities analysts and other interested parties as supplemental measures of
performance and liquidity. The non-GAAP financial measures may not be comparable to other similarly titled measures employed by other companies and may have limitations as analytical tools. These measures may not be fit for isolated
consideration or as a substitute for analysis of our operating results as reported under IFRS as issued by the IASB. Non-GAAP financial measures and ratios are not measurements of our performance or liquidity under IFRS as issued by the IASB.
Thus, they should not be considered as alternatives to operating profit, profit for the period, any other performance measures derived in accordance with IFRS as issued by the IASB, any other generally accepted accounting principles or as
alternatives to cash flow from operating, investing or financing activities. Some of the limitations of these non-GAAP measures are:
| • |
they do not reflect our cash expenditures, future requirements for capital expenditures or contractual commitments;
|
| • |
they do not reflect changes in, or cash requirements for, our working capital needs;
|
| • |
they may not reflect the significant interest expense, or the cash requirements necessary, to service interest or principal payments, on our debts;
|
| • |
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often need to be replaced in the future and Adjusted EBITDA, CAFD and CAFD per share do not reflect any cash requirements
that would be required for such replacements;
|
| • |
some of the exceptional items that we eliminate in calculating Adjusted EBITDA reflect cash payments that were made, or will be made in the future; and
|
| • |
the fact that other companies in our industry may calculate Adjusted EBITDA, CAFD and CAFD per share differently than we do, which limits their usefulness as comparative measures.
|
We define Adjusted EBITDA as profit/(loss) for the period attributable to the Company, after previously adding back loss/(profit) attributable to non-controlling interest, income tax, financial expense (net),
depreciation, amortization and impairment charges of entities included in the consolidated financial statements and including depreciation and amortization, financial expense and income tax expense of unconsolidated affiliates (pro rata of
our equity ownership).
CAFD is calculated as cash distributions received by the Company from its subsidiaries minus cash expenses of the Company, including debt service and general and administrative expenses. CAFD per share is
calculated as CAFD divided by the weighted average number of outstanding ordinary shares of the Company during the period (116,161,185 for the nine-months ended on September 30, 2024, and 116,149,149 for the nine-months ended on September 30,
2023).
Our management believes Adjusted EBITDA, CAFD and CAFD per share are useful to investors and other users of our financial statements in evaluating our operating performance because it provides them with an
additional tool to compare business performance across companies and across periods. Adjusted EBITDA is widely used by investors to measure a company’s operating performance without regard to items such as interest expense, taxes,
depreciation and amortization, which can vary substantially from company to company depending upon accounting methods and book value of assets, capital structure and the method by which assets were acquired.
Our management believes CAFD and CAFD per share are relevant supplemental measurements of the Company’s ability to earn and distribute cash returns to investors and are useful to investors in evaluating our
operating performance because securities analysts and other interested parties use such calculations as a measure of our ability to make quarterly distributions. In addition, CAFD and CAFD per share are used by our management team for
determining future acquisitions and managing our growth. Adjusted EBITDA, CAFD and CAFD per share are widely used by other companies in the same industry.
Our management uses Adjusted EBITDA, CAFD and CAFD per share as measures of operating performance to assist in comparing performance from period to period on a consistent basis moving forward. They also readily
view operating trends as a measure for planning and forecasting overall expectations, for evaluating actual results against such expectations, and for communicating with our board of directors, shareholders, creditors, analysts and investors
concerning our financial performance.
In our discussion of operating results, we have included foreign exchange impacts in our revenue and Adjusted EBITDA by providing constant currency growth. The constant currency presentation is not a measure
recognized under IFRS and excludes the impact of fluctuations in foreign currency exchange rates. We believe providing constant currency information provides valuable supplemental information regarding our results of operations. We calculate
constant currency amounts by converting our current period local currency revenue and Adjusted EBITDA using the prior period foreign currency average exchange rates and comparing these adjusted amounts to our prior period reported results.
This calculation may differ from similarly titled measures used by others and, accordingly, the constant currency presentation is not meant to substitute for recorded amounts presented in conformity with IFRS as issued by the IASB nor should
such amounts be considered in isolation.
Information presented as the pro-rata share of our unconsolidated affiliates reflects our proportionate ownership of each asset in our property portfolio that we do not consolidate and has been calculated by
multiplying our unconsolidated affiliates’ financial statement line items by our percentage ownership thereto. Note 7 to our consolidated financial statements as of and for the nine-month period ended September 30, 2024 includes a description
of our unconsolidated affiliates and our pro rata share thereof. We do not control the unconsolidated affiliates. Multiplying our unconsolidated affiliates’ financial statement line items by our percentage ownership may not accurately
represent the legal and economic implications of holding a non-controlling interest in an unconsolidated affiliate. We include pro-rata share of depreciation and amortization, financial expense and income tax expense of unconsolidated
affiliates because we believe it assists investors in estimating the effect of such items in the profit/(loss) of associates carried under the equity method (which is included in the calculation of our Adjusted EBITDA) based on our economic
interest in such unconsolidated affiliates. Each unconsolidated affiliate may report a specific line item in its financial statements in a different manner. In addition, other companies in our industry may calculate their proportionate
interest in unconsolidated affiliates differently than we do, limiting the usefulness of such information as a comparative measure. Because of these limitations, the information presented as the pro-rata share of our unconsolidated affiliates
should not be considered in isolation or as a substitute for our or such unconsolidated affiliates’ financial statements as reported under applicable accounting principles.
Consolidated Statements of Operations
(Amounts in thousands of U.S. dollars)
| |
|
For the three-month period ended September 30,
|
|
|
For the nine-month period ended September 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Revenue
|
|
$
|
347,549
|
|
|
$
|
303,964
|
|
|
$
|
918,744
|
|
|
$
|
858,583
|
|
|
Other operating income
|
|
|
34,786
|
|
|
|
16,923
|
|
|
|
91,616
|
|
|
|
57,402
|
|
|
Employee benefit expenses
|
|
|
(28,454
|
)
|
|
|
(26,516
|
)
|
|
|
(85,174
|
)
|
|
|
(76,051
|
)
|
|
Depreciation, amortization, and impairment charges
|
|
|
(115,361
|
)
|
|
|
(103,384
|
)
|
|
|
(325,578
|
)
|
|
|
(310,502
|
)
|
|
Other operating expenses
|
|
|
(108,540
|
)
|
|
|
(76,643
|
)
|
|
|
(291,943
|
)
|
|
|
(237,930
|
)
|
|
Operating profit
|
|
$
|
129,980
|
|
|
$
|
114,344
|
|
|
$
|
307,665
|
|
|
$
|
291,502
|
|
|
Financial income
|
|
|
5,004
|
|
|
|
6,824
|
|
|
|
16,320
|
|
|
|
17,414
|
|
|
Financial expense
|
|
|
(81,377
|
)
|
|
|
(80,138
|
)
|
|
|
(245,011
|
)
|
|
|
(243,083
|
)
|
|
Net exchange differences
|
|
|
(2,708
|
)
|
|
|
(155
|
)
|
|
|
(5,700
|
)
|
|
|
(244
|
)
|
|
Other financial expense, net
|
|
|
(9,299
|
)
|
|
|
(5,068
|
)
|
|
|
(20,319
|
)
|
|
|
(12,011
|
)
|
|
Financial expense, net
|
|
$
|
(88,380
|
)
|
|
$
|
(78,537
|
)
|
|
$
|
(254,710
|
)
|
|
$
|
(237,924
|
)
|
|
Share of profit of entities carried under the equity method
|
|
|
262
|
|
|
|
(3,947
|
)
|
|
|
15,122
|
|
|
|
6,905
|
|
|
Profit before income tax
|
|
$
|
41,862
|
|
|
$
|
31,860
|
|
|
$
|
68,077
|
|
|
$
|
60,483
|
|
|
Income tax
|
|
|
(24,977
|
)
|
|
|
(13,755
|
)
|
|
|
(28,919
|
)
|
|
|
(11,587
|
)
|
|
Profit for the period
|
|
$
|
16,885
|
|
|
$
|
18,105
|
|
|
$
|
39,158
|
|
|
$
|
48,896
|
|
|
(Profit)/Loss attributable to non-controlling interests
|
|
|
(242
|
)
|
|
|
3,284
|
|
|
|
(6,482
|
)
|
|
|
(2,846
|
)
|
|
Profit for the period attributable to the Company
|
|
$
|
16,643
|
|
|
$
|
21,389
|
|
|
$
|
32,676
|
|
|
$
|
46,050
|
|
|
Weighted average number of ordinary shares outstanding (thousands)
|
|
|
116,165
|
|
|
|
116,154
|
|
|
|
116,161
|
|
|
|
116,149
|
|
|
Weighted average number of ordinary shares diluted (thousands)
|
|
|
120,073
|
|
|
|
119,719
|
|
|
|
119,971
|
|
|
|
119,717
|
|
|
Basic earnings per share (U.S. dollar per share)
|
|
$
|
0.14
|
|
|
$
|
0.18
|
|
|
$
|
0.28
|
|
|
$
|
0.40
|
|
|
Diluted earnings per share (U.S. dollar per share)
|
|
$
|
0.14
|
|
|
$
|
0.18
|
|
|
$
|
0.28
|
|
|
$
|
0.40
|
|
Consolidated Statement of Financial Position
(Amounts in thousands of U.S. dollars)
|
Assets
|
|
As of September 30,
2024
|
|
|
As of December 31,
2023
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
Contracted concessional assets, PP&E and other intangible assets
|
|
$
|
7,051,069
|
|
|
$
|
7,204,267
|
|
|
Investments carried under the equity method
|
|
|
212,052
|
|
|
|
230,307
|
|
|
Derivative assets
|
|
|
40,052
|
|
|
|
56,708
|
|
|
Other financial assets
|
|
|
75,006
|
|
|
|
79,874
|
|
|
Deferred tax assets
|
|
|
175,597
|
|
|
|
160,995
|
|
|
Total non-current assets
|
|
$
|
7,553,776
|
|
|
$
|
7,732,151
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Inventories
|
|
$
|
38,059
|
|
|
$
|
29,870
|
|
|
Trade and other receivables
|
|
|
320,805
|
|
|
|
286,483
|
|
|
Derivative assets
|
|
|
2,800
|
|
|
|
4,989
|
|
|
Other financial assets
|
|
|
199,193
|
|
|
|
183,897
|
|
|
Cash and cash equivalents
|
|
|
434,559
|
|
|
|
448,301
|
|
|
Assets held for sale
|
|
|
41,242
|
|
|
|
28,642
|
|
|
Total current assets
|
|
$
|
1,036,658
|
|
|
$
|
982,182
|
|
|
Total assets
|
|
$
|
8,590,434
|
|
|
$
|
8,714,333
|
|
|
Equity and liabilities
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
$
|
11,617
|
|
|
$
|
11,616
|
|
|
Share premium
|
|
|
536,594
|
|
|
|
736,594
|
|
|
Capital reserves
|
|
|
903,143
|
|
|
|
858,220
|
|
|
Other reserves
|
|
|
299,831
|
|
|
|
308,002
|
|
|
Accumulated currency translation differences
|
|
|
(142,834
|
)
|
|
|
(139,434
|
)
|
|
Accumulated deficit
|
|
|
(315,953
|
)
|
|
|
(351,521
|
)
|
|
Non-controlling interest
|
|
|
152,393
|
|
|
|
165,332
|
|
|
Total equity
|
|
$
|
1,444,791
|
|
|
$
|
1,588,809
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
Long-term corporate debt
|
|
$
|
1,002,727
|
|
|
$
|
1,050,816
|
|
|
Long-term project debt
|
|
|
3,852,892
|
|
|
|
3,931,873
|
|
|
Grants and other liabilities
|
|
|
1,129,241
|
|
|
|
1,233,808
|
|
|
Derivative liabilities
|
|
|
32,697
|
|
|
|
29,957
|
|
|
Deferred tax liabilities
|
|
|
299,075
|
|
|
|
271,288
|
|
|
Total non-current liabilities
|
|
$
|
6,316,632
|
|
|
$
|
6,517,742
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Short-term corporate debt
|
|
$
|
201,889
|
|
|
$
|
34,022
|
|
|
Short-term project debt
|
|
|
395,451
|
|
|
|
387,387
|
|
|
Trade payables and other current liabilities
|
|
|
140,702
|
|
|
|
141,713
|
|
|
Income and other tax payables
|
|
|
37,246
|
|
|
|
44,660
|
|
|
Liabilities directly associated with the assets held for sale
|
|
|
53,723
|
|
|
|
-
|
|
|
Total current liabilities
|
|
$
|
829,011
|
|
|
$
|
607,782
|
|
|
Total equity and liabilities
|
|
$
|
8,590,434
|
|
|
$
|
8,714,333
|
|
Consolidated Cash Flow Statements
(Amounts in thousands of U.S. dollars)
| |
|
For the three-month period ended September 30,
|
|
|
For the nine-month period ended September 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Profit for the period
|
|
$
|
16,885
|
|
|
$
|
18,105
|
|
|
$
|
39,158
|
|
|
$
|
48,896
|
|
|
Financial expense and non-monetary adjustments
|
|
|
196,350
|
|
|
|
207,918
|
|
|
|
488,080
|
|
|
|
560,976
|
|
|
Profit for the period adjusted by financial expense and non-monetary adjustments
|
|
$
|
213,235
|
|
|
$
|
226,023
|
|
|
$
|
527,238
|
|
|
$
|
609,872
|
|
|
Changes in working capital
|
|
|
(7,027
|
)
|
|
|
(9,812
|
)
|
|
|
(35,030
|
)
|
|
|
(116,146
|
)
|
|
Net interest and income tax paid
|
|
|
(36,262
|
)
|
|
|
(21,059
|
)
|
|
|
(180,400
|
)
|
|
|
(159,904
|
)
|
|
Net cash provided by operating activities
|
|
$
|
169,946
|
|
|
$
|
195,152
|
|
|
$
|
311,808
|
|
|
$
|
333,822
|
|
|
Business combinations and investments in entities under the equity method
|
|
|
(442
|
)
|
|
|
(2,486
|
)
|
|
|
(66,342
|
)
|
|
|
(17,680
|
)
|
|
Investments in operating concessional assets
|
|
|
(7,602
|
)
|
|
|
(5,067
|
)
|
|
|
(13,272
|
)
|
|
|
(24,738
|
)
|
|
Investments in assets under development or construction
|
|
|
(37,172
|
)
|
|
|
(19,800
|
)
|
|
|
(131,196
|
)
|
|
|
(33,561
|
)
|
|
Distributions from entities under the equity method
|
|
|
7,504
|
|
|
|
13,416
|
|
|
|
32,565
|
|
|
|
28,880
|
|
|
Net divestment in other non-current financial assets
|
|
|
2,838
|
|
|
|
5,698
|
|
|
|
42,664
|
|
|
|
22,533
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
$
|
(34,874
|
)
|
|
$
|
(8,239
|
)
|
|
$
|
(135,581
|
)
|
|
$
|
(24,566
|
)
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in financing activities
|
|
$
|
(61,005
|
)
|
|
$
|
(74,460
|
)
|
|
$
|
(192,193
|
)
|
|
$
|
(309,948
|
)
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase/(decrease) in cash and cash equivalents
|
|
$
|
74,067
|
|
|
$
|
112,453
|
|
|
$
|
(15,966
|
)
|
|
$
|
(692
|
)
|
|
Cash and cash equivalents at beginning of the period
|
|
|
355,529
|
|
|
|
486,844
|
|
|
|
448,301
|
|
|
|
600,990
|
|
|
Translation differences in cash or cash equivalent
|
|
|
4,963
|
|
|
|
(4,681
|
)
|
|
|
2,224
|
|
|
|
(5,682
|
)
|
|
Cash and cash equivalents at end of the period
|
|
$
|
434,559
|
|
|
$
|
594,616
|
|
|
$
|
434,559
|
|
|
$
|
594,616
|
|
Reconciliation of Adjusted EBITDA to Net cash provided by operating activities
|
(in thousands of U.S. dollars)
|
|
For the three-month period
ended September 30,
|
|
|
For the nine-month period
ended September 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Net cash provided by operating activities
|
|
$
|
169,946
|
|
|
$
|
195,152
|
|
|
$
|
311,808
|
|
|
$
|
333,822
|
|
|
Net interest and income tax paid
|
|
|
36,262
|
|
|
|
21,059
|
|
|
|
180,400
|
|
|
|
159,904
|
|
|
Changes in working capital
|
|
|
7,027
|
|
|
|
9,812
|
|
|
|
35,030
|
|
|
|
116,146
|
|
|
Non-monetary items and other
|
|
|
32,106
|
|
|
|
(8,295
|
)
|
|
|
106,005
|
|
|
|
(7,868
|
)
|
|
Atlantica’s pro-rata share of Adjusted EBITDA from unconsolidated affiliates
|
|
|
4,866
|
|
|
|
5,726
|
|
|
|
24,298
|
|
|
|
25,277
|
|
|
Adjusted EBITDA
|
|
$
|
250,207
|
|
|
$
|
223,454
|
|
|
$
|
657,541
|
|
|
$
|
627,281
|
|
Reconciliation of CAFD to CAFD per share
|
(in thousands of U.S. dollars)
|
|
For the three-month period ended September 30,
|
|
|
For the nine-month period ended September 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
CAFD (in thousands of U.S. dollars)
|
|
$
|
57,908
|
|
|
$
|
59,589
|
|
|
$
|
176,910
|
|
|
$
|
184,163
|
|
|
Weighted average number of shares (basic) for the period (in thousands)
|
|
|
116,165
|
|
|
|
116,154
|
|
|
|
116,161
|
|
|
|
116,149
|
|
|
CAFD per share (in U.S. dollars)
|
|
$
|
0.4985
|
|
|
$
|
0.5130
|
|
|
$
|
1.5230
|
|
|
$
|
1.5856
|
|
Reconciliation of Cash Available For Distribution and Adjusted EBITDA
to Profit for the period attributable to the Company
|
(in thousands of U.S. dollars)
|
|
For the three-month period ended Sept. 30,
|
|
|
For the nine-month period ended Sept. 30,
|
|
| |
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
Profit for the period attributable to the Company
|
|
$
|
16,643
|
|
|
$
|
21,389
|
|
|
$
|
32,676
|
|
|
$
|
46,050
|
|
|
Profit attributable to non-controlling interest
|
|
|
242
|
|
|
|
(3,284
|
)
|
|
|
6,482
|
|
|
|
2,846
|
|
|
Income tax
|
|
|
24,977
|
|
|
|
13,755
|
|
|
|
28,919
|
|
|
|
11,587
|
|
|
Depreciation and amortization, financial expense
and income tax expenseof unconsolidated
affiliates (pro rata of our equity ownership)
|
|
|
4,604
|
|
|
|
9,673
|
|
|
|
9,176
|
|
|
|
18,372
|
|
|
Financial expense, net
|
|
|
88,380
|
|
|
|
78,537
|
|
|
|
254,710
|
|
|
|
237,924
|
|
|
Depreciation, amortization, and impairment charges
|
|
|
115,361
|
|
|
|
103,384
|
|
|
|
325,578
|
|
|
|
310,502
|
|
|
Adjusted EBITDA
|
|
$
|
250,207
|
|
|
$
|
223,454
|
|
|
$
|
657,541
|
|
|
$
|
627,281
|
|
|
Atlantica’s pro-rata share of Adjusted EBITDA from unconsolidated affiliates
|
|
|
(4,866
|
)
|
|
|
(5,726
|
)
|
|
|
(24,298
|
)
|
|
|
(25,277
|
)
|
|
Non-monetary items
|
|
|
(27,518
|
)
|
|
|
9,973
|
|
|
|
(88,766
|
)
|
|
|
8,238
|
|
|
Accounting provision for electricity market prices in
Spain
|
|
|
(22,981
|
)
|
|
|
9,503
|
|
|
|
(72,946
|
)
|
|
|
3,890
|
|
|
Difference between billings and revenue in assets
accounted for as concessional financial assets
|
|
|
9,261
|
|
|
|
15,099
|
|
|
|
27,073
|
|
|
|
48,235
|
|
|
Income from cash grants in the US
|
|
|
(14,548
|
)
|
|
|
(14,629
|
)
|
|
|
(43,644
|
)
|
|
|
(43,887
|
)
|
|
Other non-monetary items
|
|
|
751
|
|
|
|
-
|
|
|
|
751
|
|
|
|
-
|
|
|
Maintenance Capex
|
|
|
(7,602
|
)
|
|
|
(5,067
|
)
|
|
|
(13,272
|
)
|
|
|
(24,738
|
)
|
|
Dividends from equity method investments
|
|
|
7,504
|
|
|
|
13,416
|
|
|
|
32,565
|
|
|
|
28,880
|
|
|
Net interest and income tax paid
|
|
|
(36,262
|
)
|
|
|
(21,059
|
)
|
|
|
(180,400
|
)
|
|
|
(159,904
|
)
|
|
Changes in other assets and liabilities
|
|
|
1,031
|
|
|
|
(11,516
|
)
|
|
|
(25,701
|
)
|
|
|
(112,791
|
)
|
|
Deposits into/ withdrawals from restricted accounts9
|
|
|
(13,091
|
)
|
|
|
(8,813
|
)
|
|
|
(4,527
|
)
|
|
|
12,425
|
|
|
Change in non-restricted cash at project level9
|
|
|
(73,188
|
)
|
|
|
(98,297
|
)
|
|
|
(19,728
|
)
|
|
|
18,477
|
|
|
Dividends paid to non-controlling interests
|
|
|
(9,470
|
)
|
|
|
(8,568
|
)
|
|
|
(22,319
|
)
|
|
|
(25,759
|
)
|
|
Debt principal repayments
|
|
|
(28,837
|
)
|
|
|
(28,208
|
)
|
|
|
(163,433
|
)
|
|
|
(162,669
|
)
|
|
Monterrey divestment excluding gain
|
|
|
-
|
|
|
|
-
|
|
|
|
29,248
|
|
|
|
-
|
|
|
Cash Available For Distribution
|
|
$
|
57,908
|
|
|
$
|
59,589
|
|
|
$
|
176,910
|
|
|
$
|
184,163
|
|
9“Deposits into/ withdrawals from restricted accounts” and “Change in non-restricted cash at project level” are calculated on a constant currency basis to
reflect actual cash movements isolated from the impact of variations generated by foreign exchange changes during the period.
About Atlantica
Atlantica Sustainable Infrastructure plc is a sustainable infrastructure company that owns a diversified portfolio of contracted renewable energy, storage, efficient natural gas, electric transmission and water
assets in North & South America, and certain markets in EMEA (www.atlantica.com).
| |
|
|
Chief Financial Officer
Francisco Martinez-Davis
E ir@atlantica.com
|
Investor Relations & Communication
Leire Perez
E ir@atlantica.com
T +44 20 3499 0465
|
Based on CAFD estimates for the 2024-2027 period as of March 1, 2024, including assets that have reached COD before
November 14, 2024. See “Disclaimer – Forward Looking Statements”. Euro denominated cash flows from assets in Europe, net of euro-denominated corporate interest payments and general and administrative expenses, are hedged through
currency options on a rolling basis 100% for the next 12 months and 75% for the following 12 months. Based on weighted outstanding debt as of September 30, 2024. Calculated as weighted average years remaining as of September 30,
2024, based on CAFD estimates for the 2024-2027 period as of March 1, 2024, including assets that have reached COD before November 14, 2024. See “Disclaimer – Forward Looking Statements”. Calculated as a % of Revenue from FY 2023.
Revenues non-dependent on natural resources includes transmission lines, efficient natural gas and heat, water assets and approximately 76% revenues received by our Spanish assets. SIZEABLE AND DIVERSIFIED ASSET PORTFOLIO Portfolio
Breakdown Based on Estimated CAFD Geography1 Interest rates Currency Highly Sector1 69% Renewable 14% Eff. Natural Gas & Heat 13% Transmission Lines 4% Water of interest rates in project debt are fixed or
hedged3 ~92 % Denominated in USD or hedged1,2 % > Contracted years Weighted Average PPA Life Remaining4 50 of Revenue non dependent on natural resource5 % (~100%)6 Stable Cashflows 1 38% North America 35%
Europe 20% South America 7% RoW 12 90 > 1
HISTORICAL FINANCIAL REVIEW Key Financials by Quarter (1/2) “Deposits into/ withdrawals from restricted accounts” and
“Change in non-restricted cash at project level” are calculated on a constant currency basis to reflect actual cash movements isolated from the impact of variations generated by foreign exchange changes during the period. Prior
periods have been recalculated to conform to this presentation. Dividends are paid to shareholders in the quarter after they are declared. (3) Number of shares outstanding on the record date corresponding to each dividend, except
the shares issued under the ATM program between the dividend declaration date and the dividend record date, as applicable. (4) Excludes decreases in project cash allocated to investments in assets under development and
construction. 1Q22 2Q22 3Q22 4Q22 2022 1Q23 2Q23 3Q23 4Q23 2023 1Q24 2Q24 3Q24 Revenue 247,452 307,832 303,121 243,624 1,102,029 242,509 312,110 303,964 241,311 1,099,894 242,933 328,262 347,549 Adjusted
EBITDA 173,626 228,678 228,336 166,459 797,100 174,204 229,624 223,454 167,640 794,922 164,219 243,115 250,207 Atlantica’s pro-rata share of EBITDA from unconsolidated
affiliates (14,202) (15,988) (7,387) (8,192) (45,769) (11,796) (7,755) (5,726) (9,370) (34,647) (12,514) (6,918) (4,866) Non-monetary
items 10,413 10,940 10,839 (4,196) 27,996 649 (2,384) 9,973 (11,357) (3,119) (17,984) (43,265) (27,518) Accounting provision for electricity market prices in
Spain 7,141 10,585 10,507 (2,980) 25,253 (1,153) (4,460) 9,503 (7,385) (3,494) (13,098) (36,867) (22,981) Difference between billings and revenue in assets accounted for as concessional financial
assets 18,169 15,050 14,978 13,434 61,630 16,441 16,695 15,099 10,657 58,892 9,662 8,150 9,261 Income from cash grants in the
US (14,897) (14,695) (14,645) (14,650) (58,888) (14,639) (14,619) (14,629) (14,629) (58,516) (14,548) (14,548) (14,548) Other non-monetary items - - - - - - - - - - - - 751 Maintenance
Capex (2,844) (3,614) (7,283) (4,847) (18,588) (7,630) (12,041) (5,067) (3,191) (27,929) (2,391) (3,279) (7,602) Dividends from unconsolidated
affiliates 31,870 11,921 12,411 11,493 67,695 12,401 3,063 13,416 5,449 34,329 14,922 10,139 7,504 Net interest and income tax
paid (16,546) (112,705) (32,885) (115,148) (277,284) (30,179) (108,666) (21,059) (112,805) (272,708) (26,738) (117,400) (36,262) Changes in other assets and
liabilities (5,588) 6,415 52,186 49,885 102,896 (92,980) (8,295) (11,516) 20,054 (92,738) (39,371) 12,642 1,031 Deposits into/withdrawals from restricted
accounts1 11,805 8,020 (20,503) 33,696 33,018 9,820 11,418 (8,813) 35,192 47,617 (7,424) 15,987 (13,091) Change in non-restricted cash at project
companies1,4 (103,116) 51,501 (135,718) 125,662 (61,672) 43,114 73,659 (98,297) 107,848 126,325 8,639 44,821 (73,188) Dividends paid to non-controlling
interests (6,221) (9,800) (10,421) (12,767) (39,209) (6,011) (11,180) (8,568) (5,674) (31,433) (5,558) (7,291) (9,470) Principal amortization of indebtedness net of new indebtedness at
projects (24,789) (112,427) (27,912) (183,183) (348,311) (30,543) (103,918) (28,208) (142,211) (304,880) (24,879) (109,717) (28,837) Monterrey divestment excluding gain - - - - - - - - - - - 29,248 - Cash
Available For Distribution (CAFD) 54,407 62,941 61,662 58,862 237,872 61,049 63,525 59,589 51,577 235,740 50,921 68,082 57,908 Dividends
declared2 50,202 51,332 51,645 51,645 204,824 51,688 51,688 51,691 51,691 206,758 51,691 51,691 25,848 # of
shares3 114,095,845 115,352,085 116,055,126 116,055,126 116,153,273 116,153,273 116,159,054 116,159,054 116,159,054 116,159,054 116,170,284 DPS (in $ per
share) 0.44 0.445 0.445 0.445 1.775 0.445 0.445 0.445 0.445 1.780 0.445 0.445 0.2225 Key Financials US$ in thousands
Debt Details 1Q22 2Q22 3Q22 4Q22 2022 1Q23 2Q23 3Q23 4Q23 2023 1Q24 2Q24 3Q24 Project
Debt 5,037.0 4,735.5 4,621.9 4,553.1 4,553.1 4,596.6 4,438.2 4,412.1 4,319.3 4,319.3 4,301.1 4,163.9 4,248.3 Project
Cash (625.9) (545.1) (675.8) (540.2) (540.2) (493.5) (414.0) (546.6) (415.3) (415.3) (405.2) (335.5) (415.6) Net Project
Debt 4,411.1 4,190.4 3,946.1 4,012.9 4,012.9 4,103.1 4,024.2 3,865.5 3,904.0 3,904.0 3,895.9 3,828.4 3,832.7 Corporate
Debt 1,056.1 1,000.1 955.5 1,017.2 1,017.2 1,077.4 1,051.2 1,046.6 1,084.7 1,084.7 1,173.7 1,192.1 1,204.6 Corporate
Cash (113.1) (123.1) (105.8) (60.8) (60.8) (109.4) (72.8) (48.0) (33.0) (33.0) (46.9) (20.0) (19.0) Net Corporate
Debt 943.0 877.0 849.7 956.4 956.4 968.0 978.4 998.6 1,051.7 1,051.7 1,126.8 1,172.1 1,185.6 Total Net
Debt 5,354.1 5,067.4 4,795.8 4,969.3 4,969.3 5,071.1 5,002.6 4,864.1 4,955.7 4,955.7 5,022.7 5,000.5 5,018.3 Net Corporate Debt / CAFD pre corporate
interests1 3.3x 3.1x 3.0x 3.4x 3.4x 3.3x 3.4x 3.4x 3.8x 3.8x 3.8x 3.9x 4.0x HISTORICAL FINANCIAL REVIEW Key Financials by Quarter (2/2) US$ in million (1) Ratios presented are the ratios shown on each earnings
presentation relating to such period.
HISTORICAL FINANCIAL REVIEW Segment Financials by Quarter
1Q22 2Q22 3Q22 4Q22 2022 1Q23 2Q23 3Q23 4Q23 2023 1Q24 2Q24 3Q24 by Geography NORTH
AMERICA 74,304 124,968 124,423 81,352 405,047 72,840 129,331 136,574 86,143 424,888 86,232 136,795 149,116 SOUTH
AMERICA 38,528 39,804 44,217 43,892 166,441 43,720 47,793 48,756 47,858 188,127 44,678 48,258 47,843 EMEA 134,620 143,060 134,481 118,380 530,541 125,949 134,986 118,634 107,310 486,879 112,023 143,209 150,590 by
Business Sector RENEWABLES 182,101 238,234 232,423 168,619 821,377 172,601 238,610 228,907 162,639 802,756 162,211 247,471 265,975 EFFICIENT NAT. GAS &
HEAT 25,327 28,091 28,526 31,647 113,591 27,403 27,407 30,164 33,443 118,417 35,970 35,610 35,764 TRANSMISSION
LINES 26,620 28,234 28,425 29,994 113,273 28,831 32,167 30,827 31,651 123,476 30,486 31,058 31,188 WATER 13,404 13,273 13,747 13,364 53,788 13,674 13,927 14,066 13,579 55,245 14,266 14,123 14,622 Total
Revenue 247,452 307,832 303,121 243,624 1,102,029 242,509 312,110 303,964 241,311 1,099,894 242,933 328,262 347,549 1Q22 2Q22 3Q22 4Q22 2022 1Q23 2Q23 3Q23 4Q23 2023 1Q24 2Q24 3Q24 by Geography NORTH
AMERICA 58,266 102,913 96,981 51,828 309,988 51,969 102,069 106,646 58,580 319,264 55,026 109,053 115,629 SOUTH
AMERICA 29,129 29,715 36,236 31,471 126,551 33,788 40,640 37,621 34,673 146,722 34,568 36,757 37,081 EMEA 86,231 96,051 95,118 83,161 360,561 88,447 86,915 79,186 74,388 328,936 74,625 97,305 97,497 by
Business Sector RENEWABLES 122,223 174,606 173,022 118,165 588,016 119,122 173,448 167,872 115,262 575,704 107,250 179,242 190,380 EFFICIENT NAT. GAS &
HEAT 21,699 22,315 22,794 17,752 84,560 22,610 21,396 22,520 20,867 87,393 23,287 30,480 25,748 TRANSMISSION
LINES 20,523 22,656 23,047 21,784 88,010 23,470 25,780 24,006 22,787 96,043 24,827 24,706 25,119 WATER 9,181 9,102 9,473 8,758 36,514 9,002 9,000 9,055 8,725 35,782 8,855 8,687 8,960 Total Adjusted
EBITDA 173,626 228,678 228,336 166,459 797,100 174,204 229,624 223,453 167,641 794,922 164,219 243,115 250,207 Adjusted EBITDA Revenue US $ in thousands
1Q22 2Q22 3Q22 4Q22 2022 1Q23 2Q23 3Q23 4Q23 2023 1Q24 2Q24 3Q24 RENEWABLES3
(GWh) 1,094 1,554 1,507 1,164 5,319 1,192 1,611 1,580 1,075 5,458 1,061 1,609 1,603 (GWh)4 625 626 647 603 2,501 600 630 662 657 2,549 636 581 578 (availability
%)5 100.3% 99.9% 101.1% 95.1% 98.9% 94.9% 99.2% 102.3% 102.1% 99.6% 102.3% 98.8% 97.8% TRANSMISSION LINES (availability
%)5 99.9% 99.9% 100.0% 100.0% 100.0% 100.0% 100.0% 99.9% 99.9% 100.0% 100.0% 99.6% 98.9% WATER (availability
%)5 104.5% 99.9% 103.3% 101.4% 102.3% 100.8% 100.1% 102.5% 95.2% 99.7% 102.3% 99.8% 103.4% 1Q22 2Q22 3Q22 4Q22 2022 1Q23 2Q23 3Q23 4Q23 2023 1Q24 2Q24 3Q24 RENEWABLES1
(MW) 2,044 2,048 2,121 2,121 2,121 2,161 2,161 2,161 2,171 2,171 2,203 2,203 2,208 EFFICIENT NAT. GAS & HEAT2 (MW) 398 398 398 398 398 398 398 398 398 398 398 355 355 TRANSMISSION LINES
(Miles) 1,229 1,229 1,229 1,229 1,229 1,229 1,229 1,229 1,229 1,229 1,229 1,229 1,231 WATER1 (Mft3/day) 17.5 17.5 17.5 17.5 17.5 17.5 17.5 17.5 17.5 17.5 17.5 17.5 17.5 Capacity in operation (at the end of
the period) Production / Availability Represents total installed capacity in assets owned or consolidated at the end of the period, regardless of our percentage of ownership in each of the assets, except for our unconsolidated
affiliates, for which we have included their installed capacity weighted by our corresponding interest (49% for Vento and Chile PMGD and 50% for Honda 1 and Honda 2). Includes 43 MW corresponding to our 30% share in Monterrey until
its sale in April 2024 and 55 MWt corresponding to thermal capacity from Calgary District Heating since May 14, 2021. Includes curtailment in wind assets for which we receive compensation. GWh produced includes 30% share of the
production from Monterrey until its sale in April 2024. Availability refers to the time during which the asset was available to our client totally or partially divided by contracted or budgeted availability, as applicable. EFFICIENT
NAT. GAS & HEAT HISTORICAL FINANCIAL REVIEW Key Performance Indicators
Capacity factor ratio represents actual electrical energy output over a given period of time divided by the maximum
possible electrical energy output assuming continuous operation at full nameplate capacity over that period. Historical Capacity Factors are calculated from the date of entry into operation or the acquisition of each asset. Some
capacity factors are not indicative of a full period of operations. Includes curtailment production in wind assets for which we receive compensation. Scheduled major overhaul carried out by Siemens, the original equipment
manufacturer, which lasted 28 days longer than expected and a subsequent unscheduled outage. HISTORICAL FINANCIAL REVIEW Capacity Factors Historical Capacity
Factors1 1Q22 2Q22 3Q22 4Q22 2022 1Q23 2Q23 3Q23 4Q23 2023 1Q24 2Q24 3Q24 SOLAR US 17.2% 39.1% 32.4% 16.6% 26.3% 15.2% 42.4% 36.9% 18.5% 28.3% 17.5% 41.6% 40.4%
Chile 25.3% 20.4% 24.6% 28.8% 24.8% 27.6% 21.4% 19.0% 18.5% 21.6% 22.2% 14.9% 12.0% Spain 7.3% 23.6% 27.9% 5.8% 16.2% 11.7% 26.9% 30.1% 7.2% 19.0% 6.7% 25.9% 30.2%
Italy 12.7% 19.7% 20.0% 9.2% 15.4% 11.8% 16.9% 18.3% 8.3% 13.8% 10.5% 17.5% 14.6% Kaxu 36.9% 27.2% 28.8% 44.6% 34.4% 45.2% 21.2% 4.9%3 0.0%3 17.7% 12.9%3 19.2% 15.4% Colombia
27.1% 24.0% 24.7% 23.4% 24.8% 20.6% 22.8% 27.3% 24.0% 21.7% 26.9% 23.2% 25.0% Wind US 38.1% 35.6% 20.3% 34.8% 32.2% 37.7% 26.4% 20.2% 31.9% 29.0% 36.4% 30.3% 19.8%
Uruguay2 34.5% 27.7% 38.2% 41.8% 35.6% 33.6% 29.4% 42.3% 46.3% 37.9% 35.4% 42.8% 41.4%
Exchange rates as of September 30, 2024 (EUR/USD = 1.1135) and December 31, 2023 (EUR/USD = 1.1039). Restricted cash is
cash which is restricted generally due to requirements of certain project finance agreements. US $ in million1 As of Sept. 30 2024 As of Dec. 31 2023 Corporate cash at Atlantica 19.0 33.0 Existing available revolver
capacity 301.3 378.1 Total Corporate Liquidity 320.3 411.1 Cash at project companies 415.6 415.3 - Restricted2 183.1 177.0 - Other 232.5 238.3 LIQUIDITY Liquidity Position
Exchange rates as of September 30, 2024 (EUR/USD =1.1135). Amounts include principal amounts outstanding, unless stated
otherwise. As of September 30, 2024, $301.3 million was available under the Revolving Credit Facility. The latter has a total limit of $450 million. US $ in million1 Maturity Amounts2 Credit Facilities (Revolving Credit
Facility)3 2025 114.7 (Other facilities)4 2024 – 2028 104.9 Green Exchangeable Notes5 2025 112.4 2020 Green Private Placement6 (€ denominated) 2026 321.9 Note Issuance Facility 20207 (€ denominated) 2027 154.1 Green
Senior Notes8 2028 396.6 Total 1,204.6 Other facilities include the Commercial Paper Program, accrued interest payable and other debt. Senior unsecured notes dated July 17, 2020, exchangeable into ordinary shares of Atlantica,
cash, or a combination of both, at Atlantica’s election. Senior secured notes dated April 1, 2020, of €290 million. Senior unsecured note facility dated July 8, 2020, of €140 million. Green Senior Unsecured Notes dated May 18,
2021, of $400 million. CORPORATE DEBT DETAILS Corporate Debt as of September 30, 20241
CASH FLOW Operating Cash Flow Consolidated cash as of September 30, 2024, decreased by $13.7 million vs December 31,
2023, including FX translation differences of $2.2 million. Includes $41.2 million of proceeds from Monterrey Sale. US$ in million 2024 2023 Adjusted EBITDA 657.5 XX 627.3 Share in Adjusted EBITDA of unconsolidated
affiliates (24.3) (25.3) Net interest and income tax paid (180.4) (159.9) Changes in working capital (35.0) ) (116.1) Non-monetary adjustments and other (106.0) 7.9 OPERATING CASH FLOW 311.8 333.9 Acquisitions of
subsidiaries and entities under the equity method and investments in assets under development and construction (197.5) (51.3) Investments in operating concessional assets (13.3) (24.7) Distributions from entities under the
equity method & other2 75.2 51.4 INVESTING CASH FLOW (135.6) (24.6) FINANCING CASH FLOW (192.2) (310.0) Net change in consolidated cash1 (16.0) (0.7) 9 months ended September 30
fixed or hedged1 Project Debt Calculated as the weighted average of the % of fixed or hedged corporate debt and the % of
fixed or hedged project debt based on outstanding balance as of September 30, 2024. (2) See our Annual Report on Form 20-F for the fiscal year ended December 31, 2023 for additional information on the specific interest rates and
hedges. INTEREST RATE RISK COVERAGE 91%1 of Consolidated Debt Fixed or Hedged2 (3) Percentage fixed or hedged. (4) Weighted average based on outstanding balance as of September 30, 2024. (5) Other facilities include the
Commercial Paper Program, accrued interest payable and other debt. (6) Hedged at 100% until the end of 2024. INSTRUMENT INTEREST TYPE SEPT. 30, 2024 Revolving Credit Facility (RCF) Variable 114.7 Green Exchangeable
Notes Fixed 112.4 2020 Green Private Placement Fixed 321.9 Note Issuance Facility 2020 Hedged (100%)6 154.1 Green Senior Notes Fixed 396.6 Other facilities5 Fixed 104.9 Total Outstanding
Debt 1,204.6 Hedged4 12.8% Fixed4 77.0% Total Fixed or Hedged 89.8% Corporate Debt of Corporate Debt ~90% of Project Debt & ~92% ASSET INTEREST
TYPE FIXED1,3 Solana fixed 100% Mojave fixed 100% Coso hedged 100% Solaben 2 hedged 90% Solaben 3 hedged 90% Logrosan hedged 100% Solacor 1 hedged 90% Solacor 2 hedged 90% Helioenergy
1 hedged 99% Helioenergy 2 hedged 99% Solnova 1 hedged 90% Solnova 3 hedged 90% Solnova 4 hedged 90% Helios 1/2 fixed 100% Solaben
1/6 fixed 100% Palmatir fixed 94% Cadonal hedged 88% Melowind hedged 75% ACT hedged 75% ATN fixed 100% ATN 2 fixed 100% ATS fixed 100% Quadra 1 hedged 75% Quadra
2 hedged 75% Palmucho hedged 75% Skikda fixed 100% Tenes fixed 100% Kaxu hedged 43% Chile PV 1&2 hedged 80% Rioglass hedged 78% Montesejo fixed 100% Hedged4 40.6% Fixed4 51.0% Total Fixed
or Hedged 91.6%
Does not include assets without PPAs or partially contracted. Calculated as weighted average years remaining as of
September 30, 2024 based on CAFD estimates for the 2024-2027 period as of March 1, 2024, including assets that have reached COD before November 14, 2024. See “Disclaimer – Forward Looking Statements”. (3) Regulation term in the case
of Spain and Chile TL3. (4) From the total amount of $211 million project debt, $74 million are progressively repaid following a theoretical 2036 maturity, with a legal maturity in 2027. The remaining $137 million are expected to be
refinanced in or before 2027. 4 Refinancing opportunities could increase CAFD in earlier years Tails in most assets after debt amortization PPAs with predefined prices for ~12 years on average2 Possibility to extend life in
many assets (excluding ATN and ATS) Weighted Average Life Project debt term Contract term3 LONG TERM STABLE CASH FLOW Portfolio of Contracted Assets1
As of November 14, 2024 ASSET TYPE STAKE LOCATION GROSSCAPACITY OFFTAKER RATING1 YEARS INCONTRACT
LEFT7 CURRENCY RENEWABLE ENERGY Solana 100% USA (Arizona) 280 MW APS BBB+/Baa1/BBB+ 19 USD Mojave 100% USA (California) 280 MW PG&E BB/Ba1/BB+ 15 USD Coso 100% USA (California) 135 MW SCPPA & two
CCAs4 Investment grade4 17 USD Elkhorn Valley8 49% USA (Oregon) 101 MW Idaho Power Company BBB/Baa1/-- 3 USD Prairie Star8 49% USA (Minnesota) 101 MW Great River Energy --/A3/A- 3 USD Twin Groves II8 49% USA
(Illinois) 198 MW Exelon Generation Co. BBB+/Baa1/-- 1 USD Lone Star II8 49% USA (Texas) 196 MW n/a n/a n/a USD Chile PV 1 35% Chile 55 MW n/a n/a n/a USD3 Chile PV 2 35% Chile 40 MW n/a Not
rated 6 USD3 Chile PV 3 35% Chile 73 MW n/a Not rated 10 USD3 Chile PMGD 49% Chile 27 MW9 CNE10 A/A2/A- 10 USD3 La Sierpe 100% Colombia 20 MW Coenersa6 Not rated 11 COP La Tolua 100% Colombia 20
MW Coenersa6 Not rated 9 COP Tierra Linda 100% Colombia 10 MW Coenersa6 Not rated 9 COP Honda 1 50% Colombia 10 MW Enel Colombia BBB-/---/BBB 6 COP Honda 2 50% Colombia 10 MW Enel
Colombia BBB-/---/BBB 7 COP Albisu 100% Uruguay 10 MW Montevideo Refrescos Not rated 14 UYU Palmatir 100% Uruguay 50 MW UTE BBB+/Baa1/BBB2 10 USD Cadonal 100% Uruguay 50
MW UTE BBB+/Baa1/BBB2 10 USD Melowind 100% Uruguay 50 MW UTE BBB+/Baa1/BBB2 11 USD Mini-Hydro 100% Peru 4 MW Peru BBB-/Baa1/BBB 8 USD3 Solaben 2/3 70% Spain 2x50 MW Kingdom of
Spain A/Baa1/A- 13/13 EUR5 Solacor 1/2 87% Spain 2x50 MW Kingdom of Spain A/Baa1/A- 12/12 EUR5 Reflects the counterparties’ issuer credit ratings issued by S&P, Moody’s and Fitch, respectively, as of November 14,
2024. It refers to the credit rating of Uruguay, as UTE is unrated. USD denominated but payable in local currency. Refers to the credit rating of two Community Choice Aggregators: Silicon Valley Clean Energy and Monterrey Bay
Community Power, both with A rating from S&P; Southern California Public Power Authority, the third off-taker, is not rated. Gross cash in euros dollarized through currency hedges. AT A GLANCE Sizeable and Diversified Asset
Portfolio (6) Largest electricity wholesaler in Colombia. (7) As of September 30, 2024. (8) Part of Vento II portfolio. (9) 53 MW out of the total 80 MW portfolio of projects are still under construction. (10) Regulated under
the Small Distributed Generation Means Regulation Regime (“PMGD”), which allows to sell electricity through a stabilized price.
As of November 14, 2024 ASSET TYPE STAKE LOCATION GROSSCAPACITY OFFTAKER RATING1 YEARS INCONTRACT
LEFT6 CURRENCY RENEWABLE ENERGY PS 10/20 100% Spain 31 MW Kingdom of Spain A/Baa1/A- 8/10 EUR4 Helioenergy 1/2 100% Spain 2x50 MW Kingdom of Spain A/Baa1/A- 12/12 EUR4 Helios 1/2 100% Spain 2x50 MW Kingdom of
Spain A/Baa1/A- 13/13 EUR4 Solnova 1/3/4 100% Spain 3x50 MW Kingdom of Spain A/Baa1/A- 11/11/11 EUR4 Solaben 1/6 100% Spain 2x50 MW Kingdom of Spain A/Baa1/A- 14/14 EUR4 Seville PV 80% Spain 1 MW Kingdom of
Spain A/Baa1/A- 11 EUR4 Italy PV 1 100% Italy 1.6 MW Italy BBB/Baa3/BBB 7 EUR4 Italy PV 2 100% Italy 2.1 MW Italy BBB/Baa3/BBB 7 EUR4 Italy PV 3 100% Italy 2.5 MW Italy BBB/Baa3/BBB 7 EUR4 Italy PV
4 100% Italy 3.6 MW Italy BBB/Baa3/BBB 7 EUR4 UK Wind 1 100% United Kingdom 25 MW United Kingdom AA / Aa3 / AA- 8 GBP UK Wind 2 100% United Kingdom 8 MW United Kingdom AA / Aa3 / AA- 3 GBP Kaxu 51% South
Africa 100 MW Eskom BB-/Ba2/BB-2 10 ZAR EFFICIENT NAT. GAS & HEAT Calgary 100% Canada 55 MWt 22 High quality clients3 ~60% AA- or higher3 11 CAD ACT 100% Mexico 300 MW Pemex BBB/B3/B+ 9 USD5 TRANSMISSION
LINES ATN 100% Peru 381 miles Peru BBB-/Baa1/BBB 16 USD5 ATS 100% Peru 569 miles Peru BBB-/Baa1/BBB 19 USD5 ATN 2 100% Peru 81 miles Minera Las Bambas Not rated 9 USD Quadra 1/2 100% Chile 49 miles / 32
miles Sierra Gorda Not rated 10/10 USD5 Palmucho 100% Chile 6 miles Enel Generacion Chile BBB/-/BBB+ 13 USD5 Chile TL 3 100% Chile 50 miles CNE A/A2/A- n/a USD5 Chile TL 4 100% Chile 63 miles Several
Mini-hydro plants Not rated 47 USD WATER Skikda 34% Algeria 3.5 Mft3/day Sonatrach & ADE Not rated 9 USD5 Honaine 26% Algeria 7 Mft3/day Sonatrach & ADE Not rated 13 USD5 Tenes 51% Algeria 7
Mft3/day Sonatrach & ADE Not rated 16 USD5 Reflects the counterparties’ issuer credit ratings issued by S&P, Moody’s and Fitch, respectively, as of November 14, 2024. It refers to the credit rating of the Republic of
South Africa. Diversified mix of 22 high credit quality clients (~60% AA- rating or higher, the rest unrated). AT A GLANCE Sizeable and Diversified Asset Portfolio (4) Gross cash in euros dollarized through currency hedges. (5)
USD denominated but payable in local currency. (6) As of September 30, 2024.
Great West House, GW1, 17th floor, Great West Road Brentford TW8 9DF London (United Kingdom)
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, thereunto duly authorized.
|
Atlantica Sustainable Infrastructure plc
|
|
|
|
|
|
Date: November 14, 2024
|
By:
|
/s/ Santiago Seage
|
|
|
Name:
|
Santiago Seage
|
|
|
Title:
|
Chief Executive Officer
|