Azure Power Announces Results for Fiscal Third Quarter 2021
Azure Power Global Limited (NYSE: AZRE) reported its fiscal Q3 2021 results, ending December 31, 2020. Operating megawatts increased by 10% to 1,987 MW, while operating revenues rose 15.6% to INR 3,521 million (US$ 48.2 million). However, a net loss of INR 1,088 million (US$ 14.9 million) was reported, influenced by stock appreciation rights expenses of INR 1,318 million (US$ 18.1 million). Adjusted EBITDA declined by 26% to INR 1,563 million (US$ 21.3 million). The impacts of adverse weather contributed to lower revenue projections, while cash flow to equity surged by 142% to INR 1,231 million (US$ 16.8 million).
- Operating megawatts increased by 10% YoY to 1,987 MW.
- Operating revenues rose 15.6% YoY to INR 3,521 million (US$ 48.2 million).
- Cash Flow to Equity (CFe) grew by 142% YoY to INR 1,231 million (US$ 16.8 million).
- Net loss of INR 1,088 million (US$ 14.9 million) due to high stock appreciation rights expenses.
- Adjusted EBITDA decreased by 26% YoY to INR 1,563 million (US$ 21.3 million).
- Revenue impacted by approximately INR 126 million (US$ 1.7 million) from adverse weather conditions.
EBENE, Mauritius, Feb. 10, 2021 /PRNewswire/ -- Azure Power Global Limited (NYSE: AZRE), a leading independent solar power producer in India, today announced its consolidated results under United States Generally Accepted Accounting Principles ("GAAP") for the fiscal third quarter 2021, period ended December 31, 2020.
Fiscal Third Quarter 2021 Period Ended December 31, 2020 Operating Highlights:
- Operating Megawatts ("MW") were 1,987 MWs, as of December 31, 2020, an increase of
10.0% over December 31, 2019. Operating and committed megawatts were 7,115 MWs, as of December 31, 2020, an increase of34.2% over December 31, 2019. Committed megawatts include 4,000 MWs for which we have received Letters of Award ("LOA") but the Power Purchase Agreements ("PPAs") have not yet been signed. - Operating revenues for the quarter ended December 31, 2020 were INR 3,521 million (US
$ 48.2 million ), an increase of15.6% over the quarter ended December 31, 2019. We estimate that our revenues were negatively impacted by approximately INR 126 million (US$ 1.7 million ) on account of adverse weather conditions resulting in low insolation, as compared to our initial estimates, during the quarter. - Net loss for the quarter ended December 31, 2020 was INR 1,088 million (US
$ 14.9 million ). During the quarter, our results were negatively impacted by stock appreciation rights (SARs) expense of INR 1,318 million (US$ 18.1 million ). Refer to the detailed explanation in the 'Stock Appreciation Rights expense' section of the commentary below. - Adjusted EBITDA for the quarter ended December 31, 2020 was INR 1,563 million (US
$ 21.3 million ), a decrease of26.0% over the quarter ended December 31, 2019. During the quarter, our results were negatively impacted by an increase in stock appreciation rights (SARs) expense of INR 1,318 million (US$ 18.1 million ). Refer the detailed explanation in the 'Stock Appreciation Rights expense' section of the commentary below. - Non-GAAP Cash Flow to Equity ("CFe") from Operating Assets for the quarter ended December 31, 2020 was INR 1,231 million (US
$ 16.8 million ), an increase of142.0% over the quarter ended December 31, 2019.
Key Operating Metrics
Electricity generation during the quarter and nine-months ended December 31, 2020 was 783.7 million kWh and 2,436.8 million kWh, respectively, an increase of 98.6 million kWh or
We commissioned 153 MWs AC (236 MWs DC) during the three months ended December 31, 2020 and 179 MWs AC (264 MWs DC) during the nine months ended December 31, 2020.
Project cost per megawatt operating (megawatt capacity per the PPA or AC) consists of costs incurred for one megawatt of new solar power plant capacity during the reporting period. The project cost per megawatt (DC) operating for the nine months ended December 31, 2020 decreased by INR 3.2 million (US
As of December 31, 2020, our operating and committed megawatts were 7,115 MWs, an increase of 1,815 MWs compared to December 31, 2019. Committed megawatts include 4,000 MWs for which we have received LOAs but the PPAs have not yet been signed. The Solar Energy Corporation of India ("SECI") has informed us that so far there has not been adequate response from the state electricity distribution companies ("DISCOMs") for SECI to be able to sign the Power Sale Agreement ("PSA") at this stage even though we have a LOA. SECI has mentioned that they will be unable to sign PPAs until PSAs have been signed, and they have committed to inform Azure Power of developments in their efforts with the DISCOMS. Capital costs, interest rates and foreign exchange rates have improved since Azure Power won the 4 GW auction in December 2019 which have resulted in lower tariffs in other recent SECI auctions. We expect these savings likely will be passed on to state electricity distribution companies (DISCOMS). We expect a tariff markdown from the price discovered in the auction, which will facilitate signing of PSAs. We will continue our discussions with SECI towards signing PPAs in respect of the 4GW tender and expect the PPAs to be signed in tranches over a period of time.
Nominal Contracted Payments for Projects with PPAs
Our PPAs create long-term recurring customer payments. Nominal contracted payments equal the sum of the estimated payments that the customer is likely to make, subject to discounts or rebates, over the remaining term of the PPAs. When calculating nominal contracted payments, we include those PPAs for projects that are operating or committed.
The following table sets forth, with respect to our PPAs as referred above, the aggregate nominal contracted payments and total estimated energy output as of the reporting dates. These nominal contracted payments have not been discounted to arrive at the present value.
As of December 31, | ||||||||||||
2019 | 2020 | |||||||||||
INR | INR | US$ | ||||||||||
Nominal contracted payments for projects with PPAs (in millions)* | 534,901 | 511,781 | 7,009.7 | |||||||||
Total estimated energy output (kilowatt hours in millions)* | 155,410 | 150,174 | ||||||||||
* Nominal contracted payments for projects with PPAs do not include the payments for 4 GWs with LOAs since the PPAs have not yet been signed.
Our nominal contracted payments are not impacted for the delays in construction due to COVID-19, as revenues from our PPAs start on the date of commissioning of the project.
Portfolio Revenue Run-Rate for Projects with PPAs
Portfolio revenue run-rate for projects with PPAs equals annualized payments from customers extrapolated based on the operating and committed capacity as of the reporting dates. In estimating the portfolio revenue run-rate, we multiply the PPA contract per kilowatt hour by the estimated annual energy output for all operating and committed solar projects as of the reporting date. The estimated annual energy output of our solar projects is calculated using power generation simulation software and validated by independent engineering firms. The main assumption used in the calculation is the project location, which enables the software to derive the estimated annual energy output from certain meteorological data, including the temperature and solar insolation based on the project location.
The following table sets forth, with respect to our PPAs as referred above, the aggregate portfolio revenue run-rate and estimated annual energy output as of the reporting dates. The portfolio revenue run-rate has not been discounted to arrive at the present value.
As of December 31, | ||||||||||||
2019 | 2020 | |||||||||||
INR | INR | US$ | ||||||||||
Portfolio revenue run-rate for projects with PPAs (in millions)* | 24,092 | 23,817 | 326.2 | |||||||||
Estimated annual energy output (kilowatt hours in millions)* | 6,831 | 6,772 | ||||||||||
* Portfolio revenue run-rate for projects with PPAs does not include the revenue for 4 GWs with LOAs as the PPAs have not been yet signed.
Fiscal Third Quarter 2021 Period ended December 31, 2020 Consolidated Financial Results:
Operating Revenues
Operating revenues for the quarter ended December 31, 2020 was INR 3,521 million (US
Cost of Operations (Exclusive of Depreciation and Amortization)
Cost of operations for the quarter ended December 31, 2020 increased by
The cost of operations per megawatt during the quarter ended December 31, 2020 is INR 0.16 million (~US
General and Administrative Expenses
General and administrative expenses for the quarter ended December 31, 2020 were INR 1,652 million (US
Stock Appreciation Rights Expenses
Stock appreciation rights expenses for the quarter ended December 31, 2020 were INR 1,318 million (US
Depreciation and Amortization Expenses
Depreciation and amortization expenses during the quarter ended December 31, 2020 increased by INR 80 million (US
Interest Expense, Net
Net interest expense during the quarter ended December 31, 2020 decreased by INR 485 million (US
Gain/ Loss on Foreign Currency Exchange
The Indian Rupee ("INR") appreciated against the U.S. dollar by INR 0.53 for every US
Other Expenses/ (Income)
Other expenses/ (income), primarily consists of income from current investments and other incidental expense. During the quarter ended December 31, 2020, the Company has reported other expense (net) of INR 9 million (US
Income Tax Income/ Expense
Income tax income during the quarter ended December 31, 2020 was INR 150 million (US
Net Loss
Net loss for the quarter ended December 31, 2020 was INR 1,088 million (US
The year-on-year improvement reflected higher revenues from projects commissioned over the past year as well as the absence of charges in the same quarter last year of INR 385 million of prepayment charges to settle existing loans from the proceeds from the issuance of a solar green bond, INR 124 million related to the extinguishment of a debt facility, INR 96 million relating to refinancing of a loan, INR 126 million related to management transition, and INR 82 million of interest charges on the safeguard duty on the import of modules.
Cash Flow and Working Capital
Cash flow from operating activities for the quarter and nine months ended December 31, 2020 was INR 435 million (US
During the quarter ended December 31, 2020, working capital outflow was INR 766 million (US
The Company's days receivables during the current quarter were 113 days, as of December 31, 2020, as compared to 119 days as of December 31, 2019, reflecting improved collections.
Cash used in investing activities for the quarter ended December 31, 2020 was INR 5,689 million (US
Cash flow from financing activities for the quarter ended December 31, 2020 was INR 4,974 million (US
Liquidity Position
As of December 31, 2020, the Company had INR 8,915 million (US
Adjusted EBITDA
Adjusted EBITDA is a Non-GAAP metric, please refer to the reconciliation of Net Profit/(loss) to Adjusted EBITDA in this document.
Adjusted EBITDA was INR 1,563 million (US
Cash Flow to Equity (CFe) from Operating Assets
CFe is a Non-GAAP metric, please refer to the reconciliation of total CFe to GAAP Cash from Operating Activities in this document.
Cash Flow to Equity from Operating Assets was INR 1,231 million (US
COVID-19 Update
We are continuously monitoring the COVID-19 situation and taking the requisite steps to address the situation. Our project construction activities are gradually coming back to normal levels. Our operational and maintenance activities continue to perform at normal levels.
Other matters
During the current quarter, the Company has converted RSU issued to its Board members into Restricted Shares (RS) at the then current share price on the date of conversion. There is no material financial impact on the statement of operations and the liability related to Restricted Shares is reclassified to equity.
Guidance for Fiscal Year 2021 and 2022
The following statements are based on our current expectations. These statements are forward-looking and actual results may differ materially. For fiscal year ending March 31, 2021, we expect MWs operational and revenues will be at the lower end of the previously guidance range. For the fourth fiscal quarter of 2021, we expect revenues of between INR 4,335– INR 4,435 million (or US
For the fiscal year ending March 31, 2022, we expect MWs operational to be between 2,900 – 3,115. We expect revenues of between INR 17,900 – 18,900 million (or US
Webcast and Conference Call Information
The Company will hold its quarterly conference call to discuss earnings results on Thursday, February 11, 2021 at 8:30 a.m. U.S. Eastern Time. The conference call can be accessed live by dialing +1-866-746-2133 (in the U.S.) and +91-22-6280-1444 (outside the U.S.) and reference the Azure Power Fiscal Third Quarter 2021 Earnings Conference Call.
Investors may access a live webcast of this conference call by visiting http://investors.azurepower.com/events-and-presentations. For those unable to listen to the live broadcast, an archived podcast will be available approximately two hours after the conclusion of the call at http://investors.azurepower.com/events-and-presentations.
Exchange Rates
This press release contains translations of certain Indian rupee amounts into U.S. dollars at specified rates solely for the convenience of the reader. Unless otherwise stated, the translation of Indian rupees into U.S. dollars has been made at INR 73.01 to US
About Azure Power Global Limited
Azure Power is a leading independent solar power producer in India. Azure Power developed India's first private utility scale solar project in 2009 and has been at the forefront in the sector as a developer, constructor and operator of utility scale, micro-grid and rooftop solar projects since its inception in 2008. With its in-house engineering, procurement and construction expertise and advanced in-house operations and maintenance capability, Azure Power manages the entire development and operation process, providing low-cost solar power solutions to customers throughout India.
Forward Looking Statements
This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended and the Private Securities Litigation Reform Act of 1995, including statements regarding the Company's future financial and operating guidance, operational and financial results such as estimates of nominal contracted payments remaining and portfolio run rate, and the assumptions related to the calculation of the foregoing metrics. The risks and uncertainties that could cause the Company's results to differ materially from those expressed or implied by such forward-looking statements include: the availability of additional financing on acceptable terms; changes in the commercial and retail prices of traditional utility generated electricity; changes in tariffs at which long term PPAs are entered into; changes in policies and regulations including net metering and interconnection limits or caps; the availability of rebates, tax credits and other incentives; the availability of solar panels and other raw materials; its limited operating history, particularly as a relatively new public Company; its ability to attract and retain its relationships with third parties, including its solar partners; the Company's ability to meet the covenants in its debt facilities; meteorological conditions; issues related to the corona virus; supply disruptions; solar power curtailments by state electricity authorities and such other risks identified in the registration statements and reports that the Company has filed with the U.S. Securities and Exchange Commission, or SEC, from time to time. Portfolio represents the aggregate megawatts capacity of solar power plants pursuant to PPAs, signed or allotted or has received the LOA. There is no assurance that we will be able to sign a PPA even though we have a letter of award. All forward-looking statements in this press release are based on information available to us as of the date hereof, and the Company assumes no obligation to update these forward-looking statements.
Use of Non-GAAP Financial Measures
Adjusted EBITDA
Adjusted EBITDA is a non-GAAP financial measure. The Company presents Adjusted EBITDA as a supplemental measure of its performance. This measurement is not recognized in accordance with U.S. GAAP and should not be viewed as an alternative to U.S. GAAP measures of performance. The presentation of Adjusted EBITDA should not be construed as an inference that the Company's future results will be unaffected by unusual or non-recurring items.
The Company defines Adjusted EBITDA as loss (income) plus (a) income tax expense, (b) interest expense, net, (c) depreciation and amortization and (d) loss (income) on foreign currency exchange, net and (e) Other expenses/ (income). The Company believes Adjusted EBITDA is useful to investors in assessing the Company's ongoing financial performance and provides improved comparability between periods through the exclusion of certain items that management believes are not indicative of the Company's operational profitability and that may obscure underlying business results and trends. However, this measure should not be considered in isolation or viewed as a substitute for net income or other measures of performance determined in accordance with U.S. GAAP. Moreover, Adjusted EBITDA as used herein is not necessarily comparable to other similarly titled measures of other companies due to potential inconsistencies in the methods of calculation.
The Company's management believes this measure is useful to compare general operating performance from period to period and to make certain related management decisions. Adjusted EBITDA is also used by securities analysts, lenders and others in their evaluation of different companies because it excludes certain items that can vary widely across different industries or among companies within the same industry. For example, interest expense can be highly dependent on a Company's capital structure, debt levels and credit ratings. Therefore, the impact of interest expense on earnings can vary significantly among companies. In addition, the tax positions of companies can vary because of their differing abilities to take advantage of tax benefits and because of the tax policies of the various jurisdictions in which they operate. As a result, effective tax rates and tax expense can vary considerably among companies.
Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of the Company's results as reported under U.S. GAAP. Some of these limitations include:
- it does not reflect cash expenditures or future requirements for capital expenditures or contractual commitments or foreign exchange gain/loss;
- it does not reflect changes in, or cash requirements for, working capital;
- it does not reflect significant interest expense or the cash requirements necessary to service interest or principal payments on outstanding debt;
- it does not reflect payments made or future requirements for income taxes; and
- although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced or paid in the future and Adjusted EBITDA does not reflect cash requirements for such replacements or payments.
Investors are encouraged to evaluate each adjustment and the reasons the Company considers it appropriate for supplemental analysis. For more information, please see the Reconciliations of Net Profit/(loss) to Adjusted EBITDA in this document.
Cash Flow to Equity (CFe)
Cash Flows to Equity is a Non-GAAP financial measure. We present CFe as a supplemental measure of our performance. This measurement is not recognized in accordance with U.S. GAAP and should not be viewed as an alternative to U.S. GAAP measures of performance. The presentation of CFe should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.
We believe GAAP metrics, such as net income (loss) and cash from operating activities, do not provide the same level of visibility into the performance and prospects of our operating business as a result of the long term capital-intensive nature of our businesses, non-cash depreciation and amortization, cash used for debt servicing as well as investments and costs related to the growth of our business.
Our business owns high-value, long-lived assets capable of generating substantial Cash Flows to Equity over time. We define CFe as profit before tax (the most comparable GAAP metric), adjusted for net cash provided for/ used in operating activities, other than changes in operating assets and liabilities, income and deferred taxes and amortization of hedging costs; less: cash paid for income taxes, debt amortization and maintenance capital expenditure.
We believe that changes in operating assets and liabilities is cyclical for cash flow generation of our assets, due to a high growth environment. Furthermore, to reflect the actual cash outflows for income tax, we deduct income and deferred taxes computed under US GAAP presented in our consolidated financial statements and instead include the actual cash tax outflow during the period, are considered as part of tax expense.
We believe that external consumers of our financial statements, including investors and research analysts, use CFe both to assess Azure Power's performance and as an indicator of its success in generating an attractive risk-adjusted total return, assess the value of the business and the platform. This has been a widely used metric by analysts to value our business, and hence we believe this will better help potential investors in analysing the cash generation from our operating assets.
We have disclosed CFe for our operational assets on a consolidated basis, which is not the cash from operations of the Company on a consolidated basis. We believe CFe supplements GAAP results to provide a more complete understanding of the financial and operating performance of our businesses than would not otherwise be achieved using GAAP results alone. CFe should be used as a supplemental measure and not in lieu of our financial results reported under GAAP.
We have also bifurcated the CFe into "Operational Assets" and "Others", as defined below, so that users of our financial statements are able to understand the Cash generation from our operational assets.
We define our "Operational Assets", as the projects which had commenced operations on or before December 31, 2020. The operational assets represent the MWs operating as on the date.
We define "Others" as (i) the project SPV's which are under construction, or under development, (ii) "corporate" which includes our three Mauritius entities, (iii)other projects not covered under operational assets, (iv) a company incorporated in the United States and (v) other entities under the group which are newly incorporated.
We define "debt amortisation" as the current portion of long-term debt which has been repaid during the period as part of debt repayment obligations, excluding the debt which has been repaid before maturity or refinanced. It does not include the amortisation of debt financing costs or interest paid during the period.
Other items from the Statement of Cash Flows include most of the items that reconcile "Net (loss) gain" and "Changes in operating assets and liabilities" from the Statement of Cash Flows, other than deferred taxes, non-cash employee benefit and amortization of hedging costs.
Investor Relation Contacts:
For investor enquiries, please contact Nathan Judge, CFA at ir@azurepower.com. For media related information, please contact Samitla Subba at pr@azurepower.com, +91-11- 4940 9854.
AZURE POWER GLOBAL LIMITED | ||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||||||||
(INR and US$ amounts in millions, except share and par value data) | ||||||||||||
As of March 31, | As of December 31, | |||||||||||
2020 | 2020 | 2020 | ||||||||||
(INR) | (INR) | (US$) | ||||||||||
(Audited) | (Unaudited) | (Unaudited) | ||||||||||
Assets | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | 9,792 | 8,915 | 122.1 | |||||||||
Restricted cash | 4,877 | 4,594 | 62.9 | |||||||||
Accounts receivable, net | 4,456 | 4,534 | 62.1 | |||||||||
Prepaid expenses and other current assets | 1,619 | 1,982 | 27.1 | |||||||||
Total current assets | 20,744 | 20,025 | 274.2 | |||||||||
Restricted cash | 848 | 323 | 4.4 | |||||||||
Property, plant and equipment, net | 95,993 | 109,460 | 1,499.3 | |||||||||
Software, net | 55 | 34 | 0.5 | |||||||||
Deferred income taxes | 2,205 | 2,423 | 33.2 | |||||||||
Right-of-use assets | 4,434 | 4,256 | 58.3 | |||||||||
Other assets | 8,115 | 7,449 | 102.0 | |||||||||
Investments in held to maturity securities | 7 | 7 | 0.1 | |||||||||
Total assets | 132,401 | 143,977 | 1,972.0 | |||||||||
Liabilities and shareholders' equity | ||||||||||||
Current liabilities: | ||||||||||||
Short-term debt | 975 | 4,257 | 58.3 | |||||||||
Accounts payable | 1,795 | 1,975 | 27.1 | |||||||||
Current portion of long-term debt | 2,303 | 5,942 | 81.4 | |||||||||
Income taxes payable | 50 | 91 | 1.2 | |||||||||
Interest payable | 1,716 | 596 | 8.2 | |||||||||
Deferred revenue | 110 | 111 | 1.5 | |||||||||
Lease liabilities | 256 | 294 | 4.0 | |||||||||
Other liabilities | 2,020 | 5,146 | 70.5 | |||||||||
Total current liabilities | 9,225 | 18,412 | 252.2 | |||||||||
Non-current liabilities: | ||||||||||||
Long-term debt | 86,586 | 87,699 | 1,201.2 | |||||||||
Deferred revenue | 2,129 | 2,125 | 29.1 | |||||||||
Deferred income taxes | 2,622 | 2,266 | 31.0 | |||||||||
Asset retirement obligations | 741 | 891 | 12.2 | |||||||||
Leases liabilities | 3,592 | 3,301 | 45.2 | |||||||||
Other liabilities | 289 | 2,075 | 28.4 | |||||||||
Total liabilities | 105,184 | 116,769 | 1,599.3 | |||||||||
Shareholders' equity | ||||||||||||
Equity shares, US | 2 | 2 | 0.0 | |||||||||
Additional paid-in capital | 37,533 | 37,977 | 520.2 | |||||||||
Accumulated deficit | (8,580) | (9,991) | (136.8) | |||||||||
Accumulated other comprehensive loss | (1,937) | (980) | (13.4) | |||||||||
Total APGL shareholders' equity | 27,018 | 27,008 | 370.0 | |||||||||
Non-controlling interest | 199 | 200 | 2.7 | |||||||||
Total shareholders' equity | 27,217 | 27,208 | 372.7 | |||||||||
Total liabilities and shareholders' equity | 132,401 | 143,977 | 1,972.0 | |||||||||
AZURE POWER GLOBAL LIMITED | ||||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS | ||||||||||||||||||||||||
(INR and US$ amounts in millions, except share and per share data) | ||||||||||||||||||||||||
Three months ended December 31, | Nine months ended December 31, | |||||||||||||||||||||||
Unaudited | Unaudited | |||||||||||||||||||||||
2019 | 2020 | 2020 | 2019 | 2020 | 2020 | |||||||||||||||||||
INR | INR | US$ | INR | INR | US$ | |||||||||||||||||||
Operating revenues: | ||||||||||||||||||||||||
Revenue from customers(1) | 3,047 | 3,521 | 48.2 | 9,283 | 10,965 | 150.2 | ||||||||||||||||||
Operating costs and expenses: | ||||||||||||||||||||||||
Cost of operations (exclusive of depreciation and | 267 | 306 | 4.2 | 817 | 878 | 12.0 | ||||||||||||||||||
General and administrative(2) | 669 | 1,652 | 22.7 | 1,722 | 2,899 | 39.7 | ||||||||||||||||||
Depreciation and amortization | 716 | 796 | 10.9 | 2,010 | 2,324 | 31.8 | ||||||||||||||||||
Total operating costs and expenses: | 1,652 | 2,754 | 37.8 | 4,549 | 6,101 | 83.5 | ||||||||||||||||||
Operating income | 1,395 | 767 | 10.4 | 4,734 | 4,864 | 66.7 | ||||||||||||||||||
Other expense, net: | ||||||||||||||||||||||||
Interest expense, net(2) | 2,481 | 1,996 | 27.3 | 5,968 | 6,182 | 84.8 | ||||||||||||||||||
Other expenses/ (income)(2) | (24) | 9 | 0.1 | (23) | 18 | 0.2 | ||||||||||||||||||
Loss (gain) on foreign currency exchange, net | 60 | — | — | 325 | 4 | 0.0 | ||||||||||||||||||
Total other expenses, net | 2,517 | 2,005 | 27.4 | 6,270 | 6,204 | 85.0 | ||||||||||||||||||
Loss before income tax | (1,122) | (1,238) | (17.0) | (1,536) | (1,340) | (18.3) | ||||||||||||||||||
Income tax income/(expense) | (236) | 150 | 2.1 | (407) | (70) | (1.0) | ||||||||||||||||||
Net Loss | (1,358) | (1,088) | (14.9) | (1,943) | (1,410) | (19.3) | ||||||||||||||||||
Less: Net (loss) / profit attributable to non-controlling interest | (16) | (4) | (0.1) | (42) | 1 | 0.0 | ||||||||||||||||||
Net loss attributable to APGL equity Shareholders | (1,342) | (1,084) | (14.8) | (1,901) | (1,411) | (19.3) | ||||||||||||||||||
Net loss per share attributable to APGL equity Shareholders: | ||||||||||||||||||||||||
Basic | (31.62) | (22.54) | (0.31) | (45.77) | (29.45) | (0.40) | ||||||||||||||||||
Diluted | (31.62) | (22.54) | (0.31) | (45.77) | (29.45) | (0.40) | ||||||||||||||||||
Shares used in computing basic and diluted per share amounts | ||||||||||||||||||||||||
Equity shares: Basic | 42,427,002 | 48,097,469 | 48,097,469 | 41,522,750 | 47,911,357 | 47,911,357 | ||||||||||||||||||
Equity shares: Diluted | 42,427,002 | 48,097,469 | 48,097,469 | 41,522,750 | 47,911,357 | 47,911,357 | ||||||||||||||||||
(1) Revenue from customers is in accordance with ASC 606, includes sale of power, other revenue items related to generation from solar power.
(2)During the current period we classified mutual fund income and certain immaterial financing related charges from interest expense and general and administrative expenses, respectively to other expenses/(income). Accordingly, the prior period items have been reclassed to conform with the current year presentation
AZURE POWER GLOBAL LIMITED | ||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||||||||||
(INR and US$ amounts in millions) | ||||||||||||||||||||||||
Three months ended December 31, | Nine months ended December 31, | |||||||||||||||||||||||
Unaudited | Unaudited | |||||||||||||||||||||||
2019 | 2020 | 2020 | 2019 | 2020 | 2020 | |||||||||||||||||||
INR | INR | US$ | INR | INR | US$ | |||||||||||||||||||
Cash flow from operating activities: | ||||||||||||||||||||||||
Net loss | (1,358) | (1,088) | (14.9) | (1,943) | (1,410) | (19.3) | ||||||||||||||||||
Adjustments to reconcile gain/(loss) to net cash from/ (used in) operating activities: | ||||||||||||||||||||||||
Deferred income taxes | 190 | (485) | (6.7) | 161 | (383) | (5.3) | ||||||||||||||||||
Depreciation and amortization | 716 | 796 | 10.9 | 2,010 | 2,324 | 31.8 | ||||||||||||||||||
Adjustments to derivative instruments | 412 | 481 | 6.6 | 932 | 1,454 | 19.9 | ||||||||||||||||||
Loss on disposal of property plant and equipment | 14 | 4 | 0.1 | 14 | 12 | 0.2 | ||||||||||||||||||
Share based compensation | 103 | 1,330 | 18.2 | 140 | 1,924 | 26.3 | ||||||||||||||||||
Amortization of debt financing costs | 296 | 82 | 1.1 | 575 | 268 | 3.7 | ||||||||||||||||||
Realized gain on investments | (31) | - | - | (35) | - | - | ||||||||||||||||||
Provision for employee benefits | (12) | 10 | 0.1 | 31 | 43 | 0.6 | ||||||||||||||||||
ARO accretion(1) | 12 | 11 | 0.2 | 33 | 31 | 0.4 | ||||||||||||||||||
Non- cash rent expense | 48 | 103 | 1.4 | 84 | 129 | 1.8 | ||||||||||||||||||
Allowance for doubtful accounts | 39 | 14 | 0.2 | 73 | 51 | 0.7 | ||||||||||||||||||
Loan Prepayment charges | 216 | 23 | 0.3 | 251 | 257 | 3.5 | ||||||||||||||||||
Foreign exchange loss/(gain) , net | 60 | - | - | 325 | 4 | 0.1 | ||||||||||||||||||
Change in operating lease right-of-use assets | (347) | (275) | (3.8) | (1,195) | (203) | (2.9) | ||||||||||||||||||
Change in operating lease liabilities | 296 | 195 | 2.7 | 820 | (3) | (0.0) | ||||||||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||||||||||
Accounts receivable | 71 | (119) | (1.6) | (724) | (129) | (1.8) | ||||||||||||||||||
Prepaid expenses and other current assets | 243 | 14 | 0.2 | 144 | (200) | (2.7) | ||||||||||||||||||
Other assets | (382) | 100 | 1.4 | (224) | (38) | (0.5) | ||||||||||||||||||
Accounts payable | (178) | (26) | (0.4) | 130 | (147) | (2.0) | ||||||||||||||||||
Interest payable | (110) | (826) | (11.3) | (84) | (1,112) | (15.2) | ||||||||||||||||||
Deferred revenue | (9) | 10 | 0.1 | 148 | (3) | (0.0) | ||||||||||||||||||
Other liabilities | 488 | 81 | 1.1 | 174 | (3) | (0.0) | ||||||||||||||||||
Net cash flows provided by operating activities | 777 | 435 | 5.9 | 1,840 | 2,866 | 39.3 | ||||||||||||||||||
Cash flow from investing activities | ||||||||||||||||||||||||
Purchase of property plant and equipment(1) | (2,458) | (5,689) | (77.9) | (16,807) | (12,856) | (176.2) | ||||||||||||||||||
Purchase of software | (9) | - | - | (33) | (7) | (0.1) | ||||||||||||||||||
Purchase of available for sale investments | (17,971) | - | - | (21,362) | - | - | ||||||||||||||||||
Sale of available for sale investments | 13,864 | - | - | 16,262 | - | - | ||||||||||||||||||
Net cash flows used in investing activities | (6,574) | (5,689) | (77.9) | (21,940) | (12,863) | (176.3) | ||||||||||||||||||
Cash flows from financing activities | ||||||||||||||||||||||||
Proceeds from issuance of green bonds | - | - | - | 24,400 | - | - | ||||||||||||||||||
Proceeds from equity shares | 5,290 | 118 | 1.6 | 5,314 | 389 | 5.3 | ||||||||||||||||||
Repayments of term and other debt | (19,419) | (1,539) | (21.1) | (30,607) | (7,243) | (99.2) | ||||||||||||||||||
Loan prepayment charges | (216) | (23) | (0.3) | (251) | (257) | (3.5) | ||||||||||||||||||
Proceeds from term and other debt | 490 | 6,418 | 87.9 | 17,055 | 15,441 | 211.5 | ||||||||||||||||||
Net cash provided by/ (used in) financing activities | (13,855) | 4,974 | 68.1 | 15,911 | 8,330 | 114.1 | ||||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents and restricted cash | (86) | 65 | 0.9 | (123) | (18) | (0.2) | ||||||||||||||||||
Net increase/ (decrease) in cash and cash equivalents and restricted cash | (19,652) | (280) | (3.9) | (4,189) | (1,667) | (22.9) | ||||||||||||||||||
Cash and cash equivalents and restricted cash at the beginning of the period | 29,412 | 14,047 | 192.4 | 13,986 | 15,517 | 212.5 | ||||||||||||||||||
Cash and cash equivalents and restricted cash at the end of | 9,674 | 13,832 | 189.4 | 9,674 | 13,832 | 189.4 | ||||||||||||||||||
(1) Figures of prior comparable period have been regrouped/reclassified to conform with the current year presentation of ARO accretion.
AZURE POWER GLOBAL LIMITED | ||||||||||||||||||||||||||||||
Unaudited NON-GAAP metrices | ||||||||||||||||||||||||||||||
(INR and US$ amounts in millions) | ||||||||||||||||||||||||||||||
CASH FLOWS TO EQUITY (CFe) | ||||||||||||||||||||||||||||||
For the three months ended December 31, 2019 | For the three months ended December 31, 2020 | |||||||||||||||||||||||||||||
Unaudited | Unaudited | |||||||||||||||||||||||||||||
Total | Other | Operating | Total | Other | Operating | Operating | ||||||||||||||||||||||||
INR | INR | INR | INR | INR | INR | US$ | ||||||||||||||||||||||||
Revenue from customers | 3,047 | — | 3,047 | 3,521 | — | 3,521 | 48.2 | |||||||||||||||||||||||
Cost of operations | 267 | — | 267 | 306 | — | 306 | 4.2 | |||||||||||||||||||||||
General and administrative | 669 | 352 | 317 | 1,652 | 1,536 | 116 | 1.6 | |||||||||||||||||||||||
Depreciation and amortization | 716 | 11 | 705 | 796 | 10 | 786 | 10.8 | |||||||||||||||||||||||
Operating income/ (loss) | 1,395 | (363) | 1,758 | 767 | (1,546) | 2,313 | 31.6 | |||||||||||||||||||||||
Interest expense, net | 2,481 | 114 | 2,367 | 1,996 | 217 | 1,779 | 24.4 | |||||||||||||||||||||||
Other expenses/ (income) | c(24 | ) | (20) | (4) | 9 | — | 9 | 0.1 | ||||||||||||||||||||||
Loss/(gain) on foreign currency exchange, net | 60 | 20 | 40 | — | 3 | (3) | (0.0) | |||||||||||||||||||||||
Profit/ (Loss) before income tax | (1,122) | (477) | (645) | (1,238) | (1,766) | 528 | 7.1 | |||||||||||||||||||||||
Add: Depreciation and amortization | 716 | 11 | 705 | 796 | 10 | 786 | 10.8 | |||||||||||||||||||||||
Add: Loss/(gain) on foreign currency exchange, net | 60 | 20 | 40 | — | 3 | (3) | (0.0) | |||||||||||||||||||||||
Add: Amortization of debt financing costs | 296 | 20 | 276 | 82 | 22 | 60 | 0.8 | |||||||||||||||||||||||
Add: Other items from Statement of Cash Flows(1) | 389 | 64 | 325 | 1,495 | 1,357 | 138 | 1.9 | |||||||||||||||||||||||
Less: Cash paid for income taxes | (185) | (67) | (118) | (173) | (44) | (129) | (1.8) | |||||||||||||||||||||||
Less: Debt amortization(2) | (74) | — | (74) | (149) | — | (149) | (2.0) | |||||||||||||||||||||||
Less: Maintenance capital expenditure(3) | — | — | — | — | — | — | — | |||||||||||||||||||||||
CFe | 80 | (4) | (429) | 509 | 813 | (4) | (418) | 1,231 | 16.8 | |||||||||||||||||||||
For the nine months ended December 31, 2019 | For the nine months ended December 31, 2020 | |||||||||||||||||||||||||||||
Unaudited | Unaudited | |||||||||||||||||||||||||||||
Total | Other | Operating | Total | Other | Operating | Operating | ||||||||||||||||||||||||
INR | INR | INR | INR | INR | INR | US$ | ||||||||||||||||||||||||
Revenue from customers | 9,283 | — | 9,283 | 10,965 | — | 10,965 | 150.2 | |||||||||||||||||||||||
Cost of operations | 817 | — | 817 | 878 | — | 878 | 12.0 | |||||||||||||||||||||||
General and administrative | 1,722 | 970 | 752 | 2,899 | 2,458 | 441 | 6.0 | |||||||||||||||||||||||
Depreciation and amortization | 2,010 | 30 | 1,980 | 2,324 | 29 | 2,295 | 31.4 | |||||||||||||||||||||||
Operating income/ (loss) | 4,734 | (1,000) | 5,734 | 4,864 | (2,487) | 7,351 | 100.8 | |||||||||||||||||||||||
Interest expense, net | 5,968 | 493 | 5,475 | 6,182 | 603 | 5,579 | 76.4 | |||||||||||||||||||||||
Other expenses/ (income) | (23) | (24) | 1 | 18 | — | 18 | 0.2 | |||||||||||||||||||||||
Loss/(gain) on foreign currency exchange, net | 325 | 92 | 233 | 4 | — | 4 | 0.1 | |||||||||||||||||||||||
Profit/ (Loss) before income tax | (1,536) | (1,561) | 25 | (1,340) | (3,090) | 1,750 | 24.1 | |||||||||||||||||||||||
Add: Depreciation and amortization | 2,010 | 30 | 1,980 | 2,324 | 29 | 2,295 | 31.4 | |||||||||||||||||||||||
Add: Loss/(gain) on foreign currency exchange, net | 325 | 92 | 233 | 4 | — | 4 | 0.1 | |||||||||||||||||||||||
Add: Amortization of debt financing costs | 575 | 116 | 459 | 268 | 43 | 225 | 3.1 | |||||||||||||||||||||||
Add: Other items from Statement of Cash Flows(1) | 591 | 127 | 464 | 2,447 | 1,962 | 485 | 6.6 | |||||||||||||||||||||||
Less: Cash paid for income taxes | (392) | (108) | (284) | (447) | (131) | (316) | (4.3) | |||||||||||||||||||||||
Less: Debt amortization(2) | (530) | — | (530) | (514) | — | (514) | (7.0) | |||||||||||||||||||||||
Less: Maintenance capital expenditure(3) | — | — | — | — | — | — | — | |||||||||||||||||||||||
CFe | 1,043 | (4) | (1,304) | 2,347 | 2,742 | (4) | (1,187) | 3,929 | 54.0 | |||||||||||||||||||||
(1) Other items from the Statement of Cash Flows. For the quarter ended December 31, 2019 and December 31, 2020, respectively, other items include: loss on disposal of property plant and equipment of INR 14 million and INR 4 million, share based compensation of INR 103 million and INR 1,330 million, realized gain on investment of INR 31 million and INR Nil, non-cash rent expense of INR 48 million and INR 103 million, allowance for doubtful debts of INR 39 million and INR 14 million, employee benefit expense of INR (12) million and INR 10 million, loan repayment charges of INR 216 million and INR 23 million and ARO accretion of INR 12 million and INR 11 million.
For the nine months ended December 31, 2019 and December 31, 2020, respectively, other items include: loss on disposal of property plant and equipment of INR 14 million and INR 12 million, share based compensation of INR 140 million and INR 1,924 million, realized gain on investment of INR 35 million and INR Nil, non-cash rent expense of INR 84 million and INR 129 million, allowance for doubtful debts of INR 73 million and INR 51 million, employee benefit expense of INR 31 million and INR 43 million, loan repayment charges of INR 251 million and INR 257 million and ARO accretion of INR 33 million and INR 31 million.
(2) Debt Amortization: Repayments of term and other loans during the quarter ended December 31, 2020, was INR 1,539 million (refer to the Statement of Cash Flows) which includes INR 1,390 million related to refinancing of loans or early repayment of debt before maturity and have been excluded to determine debt amortization of INR 149 million (US
Repayments of term and other loans during the nine months ended December 31, 2020, was INR 7,243 million (refer to the Statement of Cash Flows) which includes INR 6,729 million related to refinancing of loans or early repayment of debt before maturity and have been excluded to determine debt amortization of INR 514 million (US
(3) Classification of Maintenance capital expenditures and Growth capital expenditures
All our capital expenditures are considered growth capital expenditures. In broad terms, we expense all expenditures in the current period that would primarily maintain our businesses at current levels of operations, capability, profitability or cash flow in operations and maintenance and therefore there are no Maintenance capital expenditures. Growth capital expenditures primarily provide new or enhanced levels of operations, capability, profitability or cash flows.
(4) Reconciliation of total CFe to GAAP Cash from Operating Activities:
For the three months ended December 31, 2019 | For the three months ended December 31, 2020 | For the nine months ended December 31, 2019 | For the nine months ended December 31, 2020 | |||||||||||||
Unaudited | Unaudited | |||||||||||||||
CFe (Non-GAAP) | 80 | 813 | 1,043 | 2,742 | ||||||||||||
Items included in GAAP Cash from Operating | ||||||||||||||||
Change in operating assets and liabilities as per statement of cash flows | 123 | (766) | (436) | (1,632) | ||||||||||||
Current income taxes | (46) | (335) | (246) | (453) | ||||||||||||
Prepaid lease payments and employee benefits | (51) | (80) | (375) | (206) | ||||||||||||
Amortization of hedging costs | 412 | 481 | 932 | 1,454 | ||||||||||||
Items included in CFe but not considered in GAAP Cash Flow from Operating Activities: | ||||||||||||||||
Debt amortization | 74 | 149 | 530 | 514 | ||||||||||||
Cash taxes paid | 185 | 173 | 392 | 447 | ||||||||||||
Cash from Operating Activities (GAAP) | 777 | 435 | 1,840 | 2,866 | ||||||||||||
Reconciliation of Net Loss to Adjusted EBITDA for the periods indicated: | ||||||||||||||||||||||||
Unaudited | Unaudited | |||||||||||||||||||||||
Three months ended December 31, | Nine months ended December 31, | |||||||||||||||||||||||
2019 | 2020 | 2020 | 2019 | 2020 | 2020 | |||||||||||||||||||
INR | INR | US$ | INR | INR | US$ | |||||||||||||||||||
Net Loss | (1,358) | (1,088) | (14.9) | (1,943) | (1,410) | (19.3) | ||||||||||||||||||
Income tax expense/ (income) | 236 | (150) | (2.1) | 407 | 70 | 1.0 | ||||||||||||||||||
Interest expense, net | 2,481 | 1,996 | 27.3 | 5,968 | 6,182 | 84.8 | ||||||||||||||||||
Other expenses/ (income) | (24) | 9 | 0.1 | (23) | 18 | 0.2 | ||||||||||||||||||
Depreciation and amortization | 716 | 796 | 10.9 | 2,010 | 2,324 | 31.8 | ||||||||||||||||||
Loss/ (gain) on foreign currency exchange, net | 60 | - | - | 325 | 4 | 0.0 | ||||||||||||||||||
Adjusted EBITDA | 2,111 | 1,563 | 21.3 | 6,744 | 7,188 | 98.5 | ||||||||||||||||||
Statement of beneficial ownership:
Name | Number shares beneficially owned | (%) | ||||||
Directors and Officers: | ||||||||
Barney S. Rush (Director) | — | — | ||||||
Arno Harris (Director) | 10,292 | 0.02 | % | |||||
Cyril Sebastien Dominique Cabanes (Director) | — | — | ||||||
Yung Oy Pin (Jane) Lun Leung (Director) | — | — | ||||||
Deepak Malhotra (Director) | — | — | ||||||
Muhammad Khalid Peyrye (Director) | — | — | ||||||
Supriya Prakash Sen (Director) | — | — | ||||||
M S Unnikrishnan (Director) | — | — | ||||||
Ranjit Gupta (CEO & Director) | — | (1) | ||||||
Murali Subramanian (COO) | — | (1) | ||||||
Pawan Kumar Agrawal (CFO) | — | — | ||||||
Kapil Kumar | — | — | ||||||
Gaurang Sethi | — | — | ||||||
Samitla Subba | — | — | ||||||
Nathan Judge | 32,764 | 0.07 | % | |||||
Kuldeep Jain | — | — | ||||||
(1) As of December 31, 2020, Mr Ranjit Gupta (CEO) and Mr Murali Subramanian (COO), had total of a total of 1,795,000 SARs of which 1,642,500 SARs are not exercisable until 2024. (refer to our most recently filed 20F for details about the compensation plan for our senior management).
Logo - https://mma.prnewswire.com/media/819565/Azure_Power_Logo.jpg
View original content:http://www.prnewswire.com/news-releases/azure-power-announces-results-for-fiscal-third-quarter-2021-301226362.html
SOURCE Azure Power
FAQ
What were Azure Power's revenues for Q3 2021?
What was the net loss for Azure Power in Q3 2021?
How much did cash flow to equity increase for Azure Power?
What was the impact of adverse weather on Azure Power's revenues?
What is the operating megawatts figure for Azure Power as of December 31, 2020?
