Innergex Reports First Quarter 2025 Results
-
Innergex has entered into a definitive agreement to be acquired by CDPQ for$13.75 per common share in cash - The arrangement resolution was approved by 99.86% of the votes cast by common shareholders present virtually or represented by proxy at the annual and special meeting of shareholders held on
May 1, 2025 , excluding common shares held by the rollover shareholders - Reached commercial operation of the Hale Kuawehi solar and storage facility in
Hawaii - Adjusted EBITDA Proportionate1 reached
$181.9 million , up 7% compared to Q1 2024 - Free Cash Flow per Share1 at
$1.07 for the trailing twelve months year endedMarch 31, 2025
All amounts are in thousands of Canadian dollars, unless otherwise indicated. |
"This quarter marked a major milestone for
FINANCIAL HIGHLIGHTS
|
Three months ended |
|
2025 |
2024 |
|
Production (MWh) |
2,719,384 |
2,522,981 |
Production as a percentage of LTA |
94 % |
96 % |
|
|
|
Revenues and Production Tax Credits |
271,488 |
242,535 |
Operating Income |
74,401 |
63,019 |
Adjusted EBITDA1 |
177,819 |
164,734 |
Net Loss |
(4,532) |
(37,659) |
Adjusted Net Earnings (Loss)1 |
(4,737) |
(20,233) |
Net Earnings (Loss) Attributable to Owners, $ per share - basic |
(0.07) |
(0.21) |
Net Earnings (Loss) Attributable to Owners, $ per share - diluted |
(0.07) |
(0.21) |
Production Proportionate (MWh)1 |
2,771,500 |
2,587,793 |
Revenues and Production Tax Credits Proportionate1 |
279,600 |
252,000 |
Adjusted EBITDA Proportionate1 |
181,896 |
170,685 |
|
|
|
|
Trailing twelve months ended |
|
|
2025 |
2024 |
Cash Flow from Operating Activities |
279,016 |
325,580 |
Free Cash Flow1,2 |
216,382 |
241,787 |
Free Cash Flow per Share1,2 |
1.07 |
1.19 |
Payout Ratio1,2 |
34 % |
53 % |
1. |
These measures are not recognized measures under IFRS and therefore may not be comparable to those presented by other issuers. Production and Production Proportionate are key performance indicators for the Corporation that cannot be reconciled with an IFRS measure. Please refer to the NON-IFRS MEASURES section for more information. |
2. |
For more information on the calculation and explanation, please refer to the 4- CAPITAL AND LIQUIDITY | Free Cash Flow and Payout Ratio section of the MD&A for the quarter ended |
FINANCIAL HIGHLIGHTS PER SEGMENT
|
|
Consolidated |
Proportionate1 |
||||
|
|
Three months ended |
Three months ended |
||||
|
|
2025 |
2024 |
Change |
2025 |
2024 |
Change |
|
|
|
|
|
|
|
|
Revenues and Production Tax Credits |
|
271,488 |
242,535 |
12 % |
279,600 |
252,000 |
11 % |
Adjusted EBITDA |
|
|
|
|
|
|
|
Hydro |
|
37,430 |
53,034 |
(29) % |
37,506 |
55,881 |
(33) % |
Wind |
|
152,127 |
117,676 |
29 % |
156,128 |
120,780 |
29 % |
Solar |
|
17,752 |
18,239 |
(3) % |
17,752 |
18,239 |
(3) % |
Other corporate expenses2 |
|
(29,490) |
(24,215) |
(22) % |
(29,490) |
(24,215) |
(22) % |
Adjusted EBITDA1 |
|
177,819 |
164,734 |
8 % |
181,896 |
170,685 |
7 % |
1. |
These measures are not recognized measures under IFRS and therefore may not be comparable to those presented by other issuers. Revenues and Production Tax Credits Proportionate, Adjusted EBITDA and Adjusted EBITDA Proportionate are key performance indicators for the Corporation that cannot be reconciled with an IFRS measure. Please refer to the NON-IFRS MEASURES section for more information. |
2. |
Other corporate expenses include corporate general and administrative expenses and prospective project expenses. |
OPERATING PERFORMANCE
FIRST QUARTER 2025
For the three months ended
Adjusted EBITDA Proportionate1 was 7% higher at
CASH FLOW FROM OPERATING ACTIVITIES, FREE CASH FLOW1 AND FREE CASH FLOW PER SHARE1
For the three months ended
Free Cash Flow1 for the trailing twelve months ended
For the trailing twelve months ended
For the trailing twelve months ended
PROJECTS UNDER CONSTRUCTION
(Location) |
Type |
Ownership |
Gross |
PPA term |
Expected COD |
|
|||
|
|||||||||
|
|||||||||
Salvador BESS II ( |
Storage |
100 |
|
20.0 |
2 |
- |
4 |
2026 |
|
San Andrés BESS II ( |
Storage |
100 |
|
42.0 |
3 |
- |
4 |
2026 |
|
Rucacura ( |
Hydro |
100 |
|
3.0 |
|
- |
4 |
2026 |
|
Mesgi'g Ugju's'n 2 ( |
Wind |
50 |
|
102.2 |
|
30 |
|
2026 |
|
La Cense ( |
Wind |
70 |
|
13.0 |
|
20 |
|
2026 |
|
Total Gross Installed Capacity in Construction Activities (MW) |
|
|
|
180.2 |
|
|
|
|
|
1. |
This information is intended to inform readers of the projects' potential impact on the Corporation's results. Actual results may vary. These estimates are up-to-date as at the date of this Press Release. |
2. |
Battery storage capacity of 20 MW/100 MWh (5 hours). |
3. |
Battery storage capacity of 42 MW/210 MWh (5 hours). |
4. |
Power to be sold on the open market or through a PPA yet to be signed. |
SUBSEQUENT EVENTS
On
On
DIVIDEND DECLARATION
The following dividends will be paid by the Corporation on
Date of |
Record date |
Payment date1 |
Dividend per |
Dividend per Series A Preferred Share |
Dividend per Series C |
|
|
|
|
$0.2028 |
|
1. Subject to change, in the event that the closing of the CDPQ Transaction would occur before |
1. This is not a recognized measure under IFRS and therefore may not be comparable to those presented by other issuers. Please refer to the "Non-IFRS Measures" section for more information. |
NON-IFRS MEASURES
Some measures referred to in this press release are not recognized measures under IFRS and therefore may not be comparable to those presented by other issuers.
Revenues and Production Tax Credits Proportionate, Adjusted EBITDA and Adjusted EBITDA Proportionate
Description of the measures
References in this document to "Revenues and Production Tax Credits Proportionate" are to Revenues and Production Tax Credits, plus
References in this document to "Adjusted EBITDA" are to operating income, to which are added (deducted) depreciation and amortization, ERP implementation, impairment charges, and the realized portion of the change in fair value of power hedges. References in this document to "Adjusted EBITDA Proportionate" are to Adjusted EBITDA, plus
Below is a reconciliation of the non-IFRS measures to their closest IFRS measures:
|
|
Three months ended |
Three months ended |
||||
|
|
Consolidation |
Share of joint |
Proportionate |
Consolidation |
Share of joint |
Proportionate |
|
|
|
|
|
|
|
|
Revenues and Production Tax Credits |
|
271,488 |
8,112 |
279,600 |
242,535 |
9,465 |
252,000 |
|
|
|
|
|
|
|
|
Operating income |
|
74,401 |
(490) |
73,911 |
63,019 |
1,447 |
64,466 |
Depreciation and amortization |
|
102,397 |
4,567 |
106,964 |
95,158 |
4,504 |
99,662 |
ERP implementation |
|
1,021 |
— |
1,021 |
2,511 |
— |
2,511 |
Realized loss on power hedges |
|
— |
— |
— |
4,046 |
— |
4,046 |
Adjusted EBITDA |
|
177,819 |
4,077 |
181,896 |
164,734 |
5,951 |
170,685 |
Adjusted Net Loss
References to "Adjusted Net Loss" are to net earnings or losses of the Corporation, to which the following elements are added (subtracted): unrealized portion of the change in fair value of derivative financial instruments, realized loss on the termination of interest rate swaps, realized gain on foreign exchange forward contracts, realized loss on termination of power hedges, impairment charges, items that are outside of the normal course of the Corporation's cash generating operations, the net income tax expense (recovery) related to these items, and the share of loss (earnings) of joint ventures and associates related to the above items, net of related income tax.
The Adjusted Net Loss seeks to provide a measure that eliminates the earnings impacts of certain derivative financial instruments and other items that are outside of the normal course of the Corporation's cash generating operations, which do not represent the Corporation's operating performance.
Below is a reconciliation of Adjusted Net Loss to its closest IFRS measure:
|
Three months ended |
|
|
2025 |
2024 |
|
|
|
Net loss |
(4,532) |
(37,659) |
Add (Subtract): |
|
|
Share of unrealized portion of the change in fair value of financial instruments of joint ventures and associates, net of related income tax |
(137) |
(308) |
Unrealized portion of the change in fair value of financial instruments |
(737) |
19,557 |
ERP implementation |
1,021 |
2,511 |
Realized gain on foreign exchange forward contracts |
1 |
(28) |
Income tax recovery related to above items |
(353) |
(4,306) |
Adjusted Net loss |
(4,737) |
(20,233) |
Free Cash Flow, Free Cash Flow per Share and Payout Ratio
Description of the measures
References to "Free Cash Flow" are to cash flows from operating activities before changes in non-cash operating working capital items, less prospective projects expenses, maintenance capital expenditures net of proceeds from dispositions, scheduled debt principal payments, the portion of Free Cash Flow attributed to non-controlling interests, preferred share dividends declared, and gains realized on strategic transactions, plus or minus other elements that are not representative of the Corporation's long-term cash-generating capacity, such as realized gains and losses on contingent considerations related to past business acquisitions, transaction costs related to realized acquisitions, expenses related to the implementation of a cloud-based ERP solution, realized losses or gains on refinancing of certain borrowings or settlement of derivative financial instruments before their contractual maturity, and tax payments related to fiscal strategies for the purpose of improving the long-term cash generating capacity of
References to "Free Cash Flow per Share" are to Free Cash Flow divided by the weighted-average number of common shares outstanding during the period.
Free Cash Flow is a measure of the Corporation's ability to pay a dividend and its ability to fund its growth from its cash generating operations, in the normal course of business, and through strategic transactions. Free Cash Flow per Share is a measure of the Corporation's ability to derive shareholder returns on a per-share basis from its cash generating operations, in the normal course of business, and through strategic transactions.
References to "Payout Ratio" are to dividends declared on common shares divided by Free Cash Flow.
|
Trailing twelve months ended |
|
2025 |
2024 |
|
|
|
|
Cash flows from operating activities |
279,016 |
325,580 |
Add (Subtract) the following items: |
|
|
Changes in non-cash operating items |
33,592 |
36,648 |
Prospective projects expenses |
38,251 |
32,469 |
Maintenance capital expenditures, net of proceeds from dispositions |
(8,350) |
(23,768) |
Scheduled debt principal payments |
(200,956) |
(184,559) |
Free Cash Flow attributed to non-controlling interests1 |
(32,530) |
(46,864) |
Dividends declared on Preferred shares |
(5,632) |
(5,632) |
|
4,958 |
4,671 |
Add (subtract) the following specific items2: |
|
|
Realized (gain) loss on termination of interest rate swaps |
(16,957) |
2,405 |
Realized loss on termination of power hedges4 |
74,496 |
— |
Acquisition, integration and ERP implementation expenses |
13,383 |
12,783 |
Gains realized on strategic transactions5 |
37,111 |
88,054 |
Free Cash Flow |
216,382 |
241,787 |
Weighted Average Number of Common Shares (in 000s) |
202,002 |
203,556 |
Free Cash Flow per Share |
1.07 |
1.19 |
|
|
|
Dividends declared on common shares |
73,161 |
128,648 |
Payout Ratio |
34 % |
53 % |
1. |
The portion of Free Cash Flow attributed to non-controlling interests is subtracted, regardless of whether an actual distribution to non-controlling interests is made, in order to reflect the fact that such distributions may not occur in the period they are generated. |
2. |
Certain items are excluded from the Free Cash Flow and Payout Ratio calculations as they are deemed not representative of the Corporation's long-term cash-generating capacity, and include items such as realized gains and losses on contingent considerations related to past business acquisitions, transaction costs related to realized acquisitions, ERP implementation expenses, realized losses or gains on refinancing of certain borrowings or settlement of derivative financial instruments before their contractual maturity, and tax payments related to fiscal strategies for the purpose of improving the long-term cash generating capacity of |
3. |
The Free Cash Flow for the trailing twelve months ended |
4. |
The Free Cash Flow for the trailing twelve months ended |
5. |
The Free Cash Flows for the trailing twelve months ended |
ADDITIONAL INFORMATION
About
For 35 years,
Cautionary Statement Regarding Forward-Looking Information
To inform readers of the Corporation's future prospects, this press release contains forward-looking information within the meaning of applicable securities laws ("Forward-Looking Information"), including statement relating to the Corporation's growth targets, power production, prospective projects, successful development, construction and financing (including tax equity funding) of the projects under construction and the advanced-stage prospective projects, sources and impact of funding, project acquisitions, execution of project-level financing (including the timing and amount thereof), and strategic, operational and financial benefits and accretion expected to result from such acquisitions, business strategy, future development and growth prospects, business integration, governance, business outlook, objectives, plans and strategic priorities, as well as statements relating to the CDPQ Transaction, the ability to complete the CDPQ Transaction and the timing thereof, including the parties' ability to satisfy the conditions to the consummation of the CDPQ Transaction, the receipt of the required regulatory approvals and other customary closing conditions, the possibility of any termination of the arrangement agreement entered into between the Corporation and CDPQ on
Forward-Looking Information includes future-oriented financial information or financial outlook within the meaning of securities laws, including information regarding the Corporation's targeted production, the estimated targeted revenues and production tax credits, targeted Revenues and Production Tax Credits Proportionate, targeted Adjusted EBITDA and targeted Adjusted EBITDA Proportionate, targeted Free Cash Flow, targeted Free Cash Flow per Share and intention to pay dividend quarterly, the estimated project size, costs and schedule, including obtainment of permits, start of construction, work conducted and start of commercial operation for Development Projects and Prospective Projects, the Corporation's intent to submit projects under Requests for Proposals, the qualification of
Forward-Looking Information is based on certain key assumptions made by the Corporation, including, without restriction, those concerning hydrology, wind regimes and solar irradiance; performance of operating facilities, acquisitions and commissioned projects; availability of capital resources and timely performance by third parties of contractual obligations; favourable economic and financial market conditions; average merchant spot prices consistent with external price curves and internal forecasts; no material changes in the current assumed
Forward-Looking Information involves risks and uncertainties that may cause actual results or performance to be materially different from those expressed, implied or presented by the Forward-Looking Information. These are referred to in the "Risks and Uncertainties" section of the Annual Report and include, without limitation: equipment supply; global climate change: variability in hydrology, wind regimes and solar irradiance; global climate change: extreme weather events; IT security risks and cyberattacks; increase in water rental cost or changes to regulations applicable to water use; performance of major counterparties, delays, cost overruns; non compliance with project site regulatory requirements leading to penalties, fines and other consequences; impact of failure to comply with project's environmental commitments or requirements throughout project lifetime; equipment failure, unexpected operations and maintenance activity and increased asset maintenance on ageing equipment; health and safety risks; availability and reliability of transmission systems; resource assessment and performance variability; preparedness to facing natural disasters and force majeure; pandemics, epidemics or other public health emergencies; inability to secure new profitable PPAs; inability to renew PPAs at adequately profitable prices; failure to bring projects into commercial operation within contractually stipulated delay; regulatory and political risks; risks related to
Risks and uncertainties related to the CDPQ Transaction include, but are not limited to: the possibility that the CDPQ Transaction will not be completed on the terms and conditions, or on the timing, currently contemplated, and that it may not be completed at all, due to a failure to obtain or satisfy, in a timely manner or otherwise, the required regulatory approvals and other conditions to the closing of the CDPQ Transaction or for other reasons; the negative impact that the failure to complete the CDPQ Transaction for any reason could have on the price of the Corporation's securities or on its business; CDPQ's failure to pay the consideration at closing of the CDPQ Transaction; the failure to realize the expected benefits of the CDPQ Transaction; the restrictions imposed on the Corporation while the CDPQ Transaction is pending; the business of the Corporation may experience significant disruptions, including loss of clients or employees due to arrangement-related uncertainty, industry conditions or other factors; risks relating to employee retention; the risk of regulatory changes that may materially impact the business or the operations of the Corporation; the risk that legal proceedings may be instituted against the Corporation; significant transaction costs or unknown liabilities; and risks related to the diversion of management's attention from the Corporation's ongoing business operations while the CDPQ Transaction is pending; and other risks and uncertainties affecting the Corporation.
For more information on the risks and uncertainties that may cause actual results or performance to be materially different from those expressed, implied or presented by the forward-looking information or on the principal assumptions used to derive this information, please refer to the "Forward-Looking Information" section of the Management's Discussion and Analysis for the three months ended
Although we have attempted to identify important risk factors that could cause actual results to differ materially from those contained in Forward-Looking Information, there may be other risk factors not presently known to us or that we presently believe are not material that could also cause actual results or future events to differ materially from those expressed in such Forward-Looking Information. There can be no assurance that such information will prove to be accurate, as actual results and future events could differ materially from those anticipated in such information. No forward-looking statement is a guarantee of future results. Accordingly, you should not place undue reliance on Forward-Looking Information, which speaks only as of the date made. The Forward-Looking Information contained in this press release represents the Corporation's expectations as of the date of this press release (or as the date they are otherwise stated to be made) and are subject to change after such date. However, the Corporation disclaims any intention or obligation or undertaking to update or revise any Forward-Looking Information whether as a result of new information, future events or otherwise, except as required under applicable securities laws. All of the Forward-Looking Information contained in this press release is expressly qualified by the foregoing cautionary statements.
SOURCE