HISTORICAL FINANCIAL REVIEWKey Financials by Quarter Debt details Key
Financials US $ in thousands US $ in millions 1Q17 2Q17 3Q17 4Q17 FY 2017 1Q18 2Q18 3Q18 4Q18 FY 2018 1Q19 2Q19 Revenues 198,146 285,069 291,964 233,202 1,008,381 225,265
287,848 323,812 206,897 1,043,822 221,452 283,338 F.A. EBITDA margin (%) 83.3% 79.9% 80.9% 67.5% 78.0% 79.8% 91.5% 83.7% 69.7% 81.5% 81.8% 80.9% Further Adj. EBITDA incl. unconsolidated affiliates 165,049
227,841 236,252 157,433 786,575 179,800 263,458 271,188 144,270 858,717 181,106 229,352 Atlantica’s pro-rata share of EBITDA from unconsolidated
affiliates (1,100) (2,064) (2,052) (2,049) (7,265) (1,832) (2,071) (2,183) (2,024) (8,110) (2,017) (2,043) Further Adjusted EBITDA 163,949 225,777 234,200 155,384 779,310
177,968 261,388 269,005 142,246 850,607 179,089 227,309 Dividends from unconsolidated affiliates - - 2,454 549 3,003 - - 4,432 - 4,432 - - Non-monetary
items (12,025) (10,758) (13,005) 14,906 (20,882) (8,839) (60,629) (14,755) (15,056) (99,279) (14,632) (7,729) Interest and income tax
paid (26,610) (143,081) (28,976) (150,866) (349,533) (26,760) (133,844) (29,212) (143,721) (333,537) (13,925) (129,405) Principal amortization of indebtedness net of new indebtedness at project
level (21,522) (54,528) (20,330) (113,362) (209,742) * (17,647) (71,028) (13,025) (127,947) (229,647) (15,176) (93,935) Deposits into/withdrawals from debt service
accounts 7,557 (8,157) (26,581) (1,205) (28,386) (21,720) 9,122 (24,388) 6,149 (30,837) 24,935 22,692 Change in non-restricted cash at project companies (27,293)
66,886 (143,982) 83,397 (20,992) (68,031) 94,448 (92,027) 95,596 29,986 (59,447) 68,101 Dividends paid to non-controlling
interests - (1,801) (2,837) - (4,638) - (6,787) (2,958) - (9,745) - (5,105) Changes in other assets and liabilities (23,184)
(39,756) 35,747 49,621 22,428 8,060 (45,963) (54,344) 81,815 (10,433) (55,725) (32,546) Asset refinancing - - - - - - - - - - - - Cash Available For Distribution (CAFD) 60,872 34,582 36,690
38,424 170,568 43,031 46,706 42,728 39,082 171,547 45,119 49,382 Dividends declared1 25,054 26,056 29,063 31,067 111,241 32,070 34,074 36,078 37,080 139,302 39,625
40,641 # of shares at the end of the period 100,217,260 100,217,260 100,217,260 100,217,260 100,217,260 100,217,260 100,217,260 100,217,260 100,217,260 100,217,260 100,217,260 101,601,662 DPS (in $ per
share) 0.25 0.26 0.29 0.31 1.11 0.32 0.34 0.36 0.37 1.39 0.39 0.40 Project debt 5,410.3 5,474.1 5,579.5 5,475.2 5,475.2 5,533.8 5,218.8 5,214.7 5,091.1 5,091.1 5,076.4 4,997.4 Project
cash (487.4) (435.4) (597.0) (520.9) (520.9) (604.5) (504.9) (609.6) (524.8) (524.8) (546.7) (469.0) Net project debt 4,922.9 5,038.7 4,982.5 4,954.3 4,954.3
4,929.3 4,713.9 4,605.1 4,566.3 4,566.3 4,529.6 4,528.4 Corporate debt 667.9 684.6 700.9 643.1 643.1 657.3 639.0 641.8 684.1 684.1 697.5 689.6 Corporate cash (102.0) (178.9) (197.1) (148.5) (148.5)
(151.4) (152.3) (135.1) (106.7) (106.7) (107.9) (107.0) Net corporate debt 565.9 505.7 503.8 494.6 494.6 505.9 486.8 506.7 577.4 577.4 589.7 582.6 Total net
debt 5,488.8 5,544.4 5,486.3 5,448.9 5,448.9 5,435.2 5,200.6 5,111.8 5,143.6 5,143.6 5.119.3 5,111.0 Net Corporate Debt/CAFD pre corporate
interests2 2.6x 2.3x 2.3x 2.3x 2.3x 2.3x 2.2x 2.3x 2.7x 2.7x 2.5x 2.5x (4) (3) (4) Dividends are paid to shareholders in the quarter after they are declaredRatios presented are the ratios shown on each earnings
presentations (3) Includes compensation from our preferred equity investment in Brazil ($10.4M).(4) Excludes Solana debt repayments with proceeds received from Abengoa $52.5M in March 2018 and $42.5M in December 2017.