| © 2023 FuelCell Energy 21
GAAP to Non-GAAP Reconciliation
1
Includes depreciation and amortization on our Generation portfolio of $5.4 million and $20.3 million for the three months and year ended October 31, 2023, respectively, and $3.7 million and $15.5 million for the three months and year ended October 31,
2022, respectively.
2 Other income, net includes gains and losses from transactions denominated in foreign currencies, changes in fair value of derivatives, and other items incurred periodically, which are not the result of the normal business operations.
3 The gain on extinguishment of debt and finance obligations was $15.3 million for the year ended October 31, 2023 and represents a one-time gain on the payoff of the PNC Energy Capital, LLC finance obligations in conjunction with a new project financing
facility entered into in May 2023.
4 The Company recorded a derivative gain of $4.1 million for the for the three months and year ended October 31, 2023. This was the result of net settling certain natural gas purchases under a previous normal purchase normal sale contract designation
which resulted in a change to market-to-market accounting. There were no derivative gains or losses for the three months and year ended October 31, 2022.This gain is classified as Generation cost of sales.
5 The Company recorded legal fees of $24 million related to a legal settlement during the year ended October 31, 2022, which was recorded as an administrative and selling expense.
(Amounts in thousands)
Net loss
Depreciation and amortization (1)
Provision for income tax
Other income, net (2)
Gain on extinguishment of debt and finance
obligations (3)
Interest income
Interest expense
EBITDA
Share-based compensation expense
Unrealized gain on derivative asset (4)
Legal fees incurred for a legal settlement (5)
Adjusted EBITDA
Three Months Ended October 31,
$ (29,458)
6,716
-
(4,508)
-
(4,731)
2,321
(29,660)
2,957
(4,127)
-
$ (30,830)
2023
$ (108,056)
25,375
581
(4,724)
(15,337)
(15,795)
7,247
(110,709)
11,954
(4,127)
-
$ (102,882)
2023
$ (42,009)
4,905
325
(259)
-
(2,360)
1,637
(37,761)
1,666
-
-
$ (36,095)
2022 2022
Year Ended October 31,
$ (147,232)
21,274
819
(3,705)
-
(3,386)
6,394
(122,450)
6,792
-
24,000
$ (91,658)
The following table calculates EBITDA and Adjusted EBITDA and reconciles these figures to the GAAP financial statement measure Net loss
Financial results are presented in accordance with accounting principles generally accepted in the United States . Management also uses non-GAAP measures to analyze and make operating decisions on the business. Earnings before interest, taxes, depreciation and amortization and Adjusted EBITDA are non-GAAP measures of
operations and operating performance by the Company.
These supplemental non-GAAP measures are provided to assist readers in assessing operating performance. Management believes EBITDA and Adjusted EBITDA are useful in assessing performance and highlighting trends on an overall basis. Management also believes these measures are used by companies in the fuel cell sector and by securities
analysts and investors when comparing the results of the Company with those of other companies. EBITDA differs from the most comparable GAAP measure, net loss attributable to the Company, primarily because it does not include finance expense, income taxes and depreciation of property, plant and equipment and project assets. Adjusted
EBITDA adjusts EBITDA for stock-based compensation, restructuring charges, non-cash (gain) loss on derivative instruments and other unusual items such as the non-recurring legal expense related to the settlement of the POSCO Energy legal proceedings recorded during the first quarter of fiscal 2022, which are considered either non-cash or non-recurring.
While management believes that these non-GAAP financial measures provide useful supplemental information to investors, there are limitations associated with the use of these measures. The measures are not prepared in accordance with GAAP and may not be directly comparable to similarly titled measures of other companies due to potential
differences in the exact method of calculation. The non-GAAP financial measures are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures and should be read only in conjunction with the consolidated financial statements prepared in accordance with GAAP. |