|
State of Israel
|
| |
4911
|
| |
Not applicable
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Joshua G. Kiernan
Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 Telephone: (212) 906-1200 Fax: (212) 751-4864 |
| |
Ron Ben-Menachem
Joshua Ravitz Herzog Fox & Neeman 6 Yitzhak Sadeh Street Tel Aviv 6777506, Israel Telephone: (972) (3) 692-2020 Fax: (972) (3) 696-6464 |
| |
Yossi Vebman
Michael J. Hong Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, New York 10001 Telephone: (212) 735-3000 Fax: (212) 735-2000 |
| |
Ian Rostowsky
Daniel Marcovici Amit, Pollak, Matalon & Co. 18 Raoul Wallenberg St., Tel Aviv 6971915, Israel Telephone: (972) (3) 586-9000 Fax: (972) (3) 586-9001 |
|
| | | | | iii | | | |
| | | | | iii | | | |
| | | | | v | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 19 | | | |
| | | | | 56 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 63 | | | |
| | | | | 88 | | | |
| | | | | 119 | | | |
| | | | | 138 | | | |
| | | | | 140 | | | |
| | | | | 141 | | | |
| | | | | 148 | | | |
| | | | | 149 | | | |
| | | | | 157 | | | |
| | | | | 164 | | | |
| | | | | 165 | | | |
| | | | | 165 | | | |
| | | | | 166 | | | |
| | | | | 167 | | | |
| | | | | F-1 | | |
| | |
Mature
Projects |
| |
Advanced
Development Projects |
| |
Development
Projects |
| |
Total
portfolio |
| ||||||||||||
Generation capacity (GW)
|
| | | | 3.7 | | | | | | 3.3 | | | | | | 10.5 | | | | |
|
17.4
|
| |
Storage capacity (GWh)
|
| | | | 3.0 | | | | | | 5.1 | | | | | | 9.6 | | | | |
|
17.6
|
| |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Revenues
|
| | |
$
|
74,939
|
| | | | $ | 44,652 | | | | |
$
|
102,461
|
| | | | $ | 70,324 | | |
Cost of sales
|
| | |
|
(14,281)
|
| | | | | (9,035) | | | | |
|
(21,777)
|
| | | | | (14,730) | | |
Depreciation and amortization
|
| | |
|
(16,214)
|
| | | | | (8,020) | | | | |
|
(19,446)
|
| | | | | (15,226) | | |
Gross profit
|
| | |
|
44,444
|
| | | | | 27,597 | | | | |
|
61,238
|
| | | | | 40,368 | | |
General and administrative expenses
|
| | |
|
(13,912)
|
| | | | | (4,665) | | | | |
|
(15,569)
|
| | | | | (9,018) | | |
Selling, marketing and project promotion expenses
|
| | |
|
(1,554)
|
| | | | | (1,723) | | | | |
|
(3,617)
|
| | | | | (2,257) | | |
Development expenses
|
| | |
|
(1,099)
|
| | | | | — | | | | |
|
(1,099)
|
| | | | | (719) | | |
Transaction costs in respect of acquisition of
activity in the United States |
| | |
|
—
|
| | | | | (3,379) | | | | |
|
(7,331)
|
| | | | | — | | |
Other income
|
| | |
|
918
|
| | | | | — | | | | |
|
778
|
| | | | | — | | |
Operating profit
|
| | |
|
28,797
|
| | | | | 17,830 | | | | |
|
34,400
|
| | | | | 28,374 | | |
Finance income
|
| | |
|
13,303
|
| | | | | 15,085 | | | | |
|
30,333
|
| | | | | 17,214 | | |
Finance expenses
|
| | |
|
(31,663)
|
| | | | | (17,559) | | | | |
|
(37,175)
|
| | | | | (31,408) | | |
Total finance expenses, net before early prepayment fee
|
| | |
|
(18,360)
|
| | | | | (2,474) | | | | |
|
(6,842)
|
| | | | | (14,194) | | |
Pre-tax profit before early prepayment fee
|
| | |
|
10,437
|
| | | | | 15,356 | | | | |
|
27,558
|
| | | | | 14,180 | | |
Early prepayment fee
|
| | |
|
—
|
| | | | | — | | | | |
|
—
|
| | | | | (67,594) | | |
Profit (loss) before tax and equity gains (loss)
|
| | | | 10,437 | | | | |
|
15,356
|
| | | | | 27,558 | | | | |
|
(53,414)
|
| |
Share of (loss) profits of equity accounted investees
|
| | |
|
(70)
|
| | | | | (95) | | | | |
|
(189)
|
| | | | | 26 | | |
Profit (loss) before income taxes
|
| | |
|
10,367
|
| | | | | 15,261 | | | | |
|
27,369
|
| | | | | (53,388) | | |
Taxes on income
|
| | |
|
(2,504)
|
| | | | | (2,357) | | | | |
|
(5,694)
|
| | | | | 12,353 | | |
Profit (loss) for the year
|
| | |
$
|
7,863
|
| | | | $ | 12,904 | | | | |
$
|
21,675
|
| | | | $ | (41,035) | | |
|
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Profit (loss) for the year attributed to: | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | |
|
2,679
|
| | | | | 7,997 | | | | |
|
11,217
|
| | | | | (43,869) | | |
Non-controlling interests
|
| | |
|
5,184
|
| | | | | 4,907 | | | | |
|
10,458
|
| | | | | 2,834 | | |
Earnings (loss) per share attributable to ordinary shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings (loss) per share
|
| | |
$
|
0.00
|
| | | | $ | 0.01 | | | | |
$
|
0.01
|
| | | | $ | (0.06) | | |
Diluted earnings (loss) per share
|
| | |
$
|
0.00
|
| | | | $ | 0.01 | | | | |
$
|
0.01
|
| | | | $ | (0.06) | | |
Weighted average shares used in the calculation of earnings (loss):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic per share
|
| | |
|
945,663,290
|
| | | | | 886,060,907 | | | | |
|
937,492,190
|
| | | | | 782,977,562 | | |
Diluted per share
|
| | |
|
972,149,189
|
| | | | | 919,324,009 | | | | |
|
981,086,687
|
| | | | | 782,977,562 | | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Actual
|
| |
Pro forma
as adjusted(1) |
| ||||||
| | |
(in thousands)
|
| |||||||||
| | |
(unaudited)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 250,553 | | | | | $ | | | |
Restricted cash
|
| | | | 89,509 | | | | | | | | |
Total current assets
|
| | | | 442,270 | | | | | | | | |
Fixed assets, net
|
| | | | 1,796,797 | | | | | | | | |
Total assets
|
| | | | 3,033,353 | | | | | | | | |
Credit and current maturities of loans from banking corporations and other financial institutions
|
| | | | 80,981 | | | | | | | | |
Total current liabilities
|
| | | | 276,052 | | | | | | | | |
Loans from banking corporations and other financial institutions
|
| | | | 1,224,975 | | | | | | | | |
Total liabilities
|
| | | | 2,206,944 | | | | | | | | |
Non-controlling interests
|
| | | | 219,013 | | | | | | | | |
Equity attributable to owners of the Company
|
| | | | 607,396 | | | | | | | | |
Total equity
|
| | | | 826,409 | | | | | | | | |
| | |
Six months ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 33,708 | | | | | $ | 22,886 | | | | | $ | 52,023 | | | | | $ | 38,810 | | |
Net cash provided by (used in) investing activities
|
| | | | (338,677) | | | | | | (171,562) | | | | | | (644,638) | | | | | | (492,450) | | |
Net cash generated from financing activities
|
| | | | 318,967 | | | | | | 364,097 | | | | | | 752,314 | | | | | | 343,528 | | |
| | |
As of June 30, 2022
|
| |||||||||
| | |
Actual
|
| |
Pro forma(1)
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash: | | | | | | | | | | | | | |
Cash
|
| | | $ | 250,553 | | | | | $ | | | |
Financial assets at fair value through profit or loss
|
| | | | 33,139 | | | | | | | | |
Total Cash and cash equivalents
|
| | | | 283,692 | | | | | | | | |
Corporate Debt: | | | | | | | | | | | | | |
Debentures
|
| | | | 253,866 | | | | | | | | |
Convertible debentures
|
| | | | 130,513 | | | | | | | | |
Total Corporate Debt
|
| | | | 384,379 | | | | | | | | |
Non-Recourse Debt: | | | | | | | | | | | | | |
Loans from banking corporations and other financial institutions
|
| | | | 1,224,975 | | | | | | | | |
Total Non-Recourse Debt
|
| | | | 1,224,975 | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Equity attributable to owners of the Company
|
| | | | 607,396 | | | | | | | | |
Non-controlling interests
|
| | | | 219,013 | | | | | | | | |
Total Equity
|
| | | | 826,409 | | | | | | | | |
Total capitalization
|
| | | $ | 2,435,763 | | | | | $ | | | |
| | | | | | | | | | | | | |
|
Assumed initial public offering price per ordinary share
|
| | | | | | | | | $ | | | |
|
Pro forma net tangible book value per share as of June 30, 2022
|
| | | $ | | | | | | | | | |
|
Increase in pro forma net tangible book value per ordinary share attributable to this offering
|
| | | $ | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per ordinary share after this offering
|
| | | | | | | | | $ | | | |
|
Dilution per ordinary share to new investors in this offering
|
| | | | | | | | | $ | | |
| | |
Ordinary Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Ordinary Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Existing shareholders
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | 100% | | | | | | | | | | | | 100% | | | | | | | | |
Period
|
| |
Proceeds from Sale of
Electricity by Financial Assets Projects |
| |
Proceeds from Sale of
Electricity Recorded as Financial Asset Payments |
| |
Proceeds from Sale of
Electricity Recorded as Revenue |
| |||||||||
Six months ended June 20, 2022
|
| | | $ | 21.6 | | | | | $ | 10.7 | | | | | $ | 10.9 | | |
Year ended December 31, 2021
|
| | | | 44.1 | | | | | | 32.9 | | | | | | 11.3 | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
|
| | |
(in thousands)
|
| |||||||||
| | |
Unaudited
|
| | | | | | | |||
Revenues
|
| |
$74,939
|
| |
$44,652
|
| |
$102,461
|
| |
$70,324
|
|
Cost of sales
|
| |
(14,281)
|
| |
(9,035)
|
| |
(21,777)
|
| |
(14,730)
|
|
Depreciation and amortization
|
| |
(16,214)
|
| |
(8,020)
|
| |
(19,446)
|
| |
(15,226)
|
|
Gross profit
|
| |
44,444
|
| |
27,597
|
| |
61,238
|
| |
40,368
|
|
General and administrative expenses
|
| |
(13,912)
|
| |
(4,665)
|
| |
(15,569)
|
| |
(9,018)
|
|
Selling, marketing and project promotion expenses
|
| |
(1,554)
|
| |
(1,723)
|
| |
(3,617)
|
| |
(2,257)
|
|
Development expenses
|
| |
(1,099)
|
| |
—
|
| |
(1,099)
|
| |
(719)
|
|
Transaction costs in respect of acquisition of activity in the United States
|
| |
—
|
| |
(3,379)
|
| |
(7,331)
|
| |
—
|
|
Other income
|
| |
918
|
| |
—
|
| |
778
|
| |
—
|
|
Operating profit
|
| |
28,797
|
| |
17,830
|
| |
34,400
|
| |
28,374
|
|
Finance income
|
| |
13,303
|
| |
15,085
|
| |
30,333
|
| |
17,214
|
|
Finance expenses
|
| |
(31,663)
|
| |
(17,559)
|
| |
(37,175)
|
| |
(31,408)
|
|
Total finance expenses, net before early prepayment
fee |
| |
(18,360)
|
| |
(2,474)
|
| |
(6,842)
|
| |
(14,194)
|
|
Pre-tax profit before early prepayment fee
|
| |
10,437
|
| |
15,356
|
| |
27,558
|
| |
14,180
|
|
Early prepayment fee
|
| |
—
|
| |
—
|
| |
—
|
| |
(67,594)
|
|
Profit (loss) before tax and equity gains (loss)
|
| |
10,437
|
| |
15,356
|
| |
27,558
|
| |
(53,414)
|
|
Share of (loss) profits of equity accounted investees
|
| |
(70)
|
| |
(95)
|
| |
(189)
|
| |
26
|
|
Profit (loss) before income taxes
|
| |
10,367
|
| |
15,261
|
| |
27,369
|
| |
(53,388)
|
|
Taxes on income
|
| |
(2,504)
|
| |
(2,357)
|
| |
(5,694)
|
| |
12,353
|
|
Profit (loss)
|
| |
7,863
|
| |
12,904
|
| |
$21,675
|
| |
$(41,035)
|
|
Profit (loss) for the year attributed to: | | | | | | | | | | | | | |
Owners of the Company
|
| |
2,679
|
| |
7,997
|
| |
11,217
|
| |
(43,869)
|
|
Non-controlling interests
|
| |
5,184
|
| |
4,907
|
| |
10,458
|
| |
2,834
|
|
|
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
as a % of revenue
|
| |||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | | | | | | | |||||||||
Revenues
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Cost of sales
|
| | | | (19.1) | | | | | | (20.2) | | | | | | (21.2) | | | | | | (20.9) | | |
Depreciation and amortization
|
| | | | (21.6) | | | | | | (18.0) | | | | | | (19.0) | | | | | | (21.6) | | |
Gross profit
|
| | | | 59.3 | | | | | | 61.8 | | | | | | 59.8 | | | | | | 57.4 | | |
General and administrative expenses
|
| | | | (18.6) | | | | | | (10.4) | | | | | | (15.2) | | | | | | (12.8) | | |
Selling, marketing and project promotion expenses
|
| | | | (2.1) | | | | | | (3.9) | | | | | | (3.5) | | | | | | (3.2) | | |
Development expenses
|
| | | | (1.5) | | | | | | — | | | | | | (1.1) | | | | | | (1.0) | | |
Transaction costs in respect of acquisition of activity in the
United States |
| | | | — | | | | | | (7.6) | | | | | | (7.1) | | | | | | — | | |
Other income
|
| | | | 1.2 | | | | | | — | | | | | | 0.7 | | | | | | — | | |
Operating profit
|
| | | | 38.4 | | | | | | 39.9 | | | | | | 33.6 | | | | | | 40.3 | | |
Finance income
|
| | | | 17.8 | | | | | | 33.8 | | | | | | 29.6 | | | | | | 24.5 | | |
Finance expenses
|
| | | | (42.3) | | | | | | (39.3) | | | | | | (36.3) | | | | | | (44.7) | | |
Total finance expenses, net before early prepayment
fee |
| | | | (24.5) | | | | | | (5.5) | | | | | | (6.7) | | | | | | (20.2) | | |
Pre-tax profit before early prepayment fee
|
| | | | 13.9 | | | | | | 34.4 | | | | | | 26.9 | | | | | | 20.1 | | |
Early prepayment fee
|
| | | | — | | | | | | — | | | | | | — | | | | | | (96.1) | | |
Profit (loss) before tax and equity gains (loss)
|
| | | | 13.9 | | | | | | 34.4 | | | | | | 26.9 | | | | | | (75.9) | | |
Share of (loss) profits of equity accounted investees
|
| | | | (0.1) | | | | | | (0.2) | | | | | | (0.2) | | | | | | 0.1 | | |
Profit (loss) before income taxes
|
| | | | 13.8 | | | | | | 34.2 | | | | | | 26.7 | | | | | | (75.9) | | |
Taxes on income
|
| | | | (3.3) | | | | | | (5.3) | | | | | | (5.5) | | | | | | 17.6 | | |
Profit (loss) for the year
|
| | | | 10.5 | | | | | | 28.9 | | | | | | 21.1% | | | | | | (58.3)% | | |
Profit (loss) for the year attributable to: | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | | | 3.6 | | | | | | 17.9 | | | | | | 10.9% | | | | | | (62.4)% | | |
Non-controlling interests
|
| | | | 6.9 | | | | | | 11.0 | | | | | | 10.21 | | | | | | 4.0 | | |
|
| | |
Six months ended June 30,
|
| |
$ Change
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | |
Unaudited
|
| |||||||||||||||
Electricity and operation of facilities
|
| | | $ | 70,226 | | | | | $ | 41,926 | | | | | $ | 28,300 | | |
Construction and management services
|
| | | | 4,713 | | | | | | 2,725 | | | | | | 1,987 | | |
Total revenues
|
| | | $ | 74,939 | | | | | $ | 44,652 | | | | | $ | 30,287 | | |
|
| | |
Six months ended June 30,
|
| |
$ Change
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | |
Unaudited
|
| |||||||||||||||
Operating and maintenance
|
| | | $ | 11,557 | | | | | $ | 6,861 | | | | | $ | 4,696 | | |
Construction and management services
|
| | | | 2,724 | | | | | | 2,174 | | | | | | 550 | | |
Total cost of sales
|
| | | $ | 14,281 | | | | | $ | 9,035 | | | | | $ | 5,246 | | |
|
| | |
Six months ended June 30,
|
| |
$ Change
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | |
Unaudited
|
| |||||||||||||||
General and administrative expenses
|
| | | $ | 13,912 | | | | | $ | 4,665 | | | | | $ | 9,247 | | |
Selling, marketing and project promotion expenses
|
| | | | 1,554 | | | | | | 1,723 | | | | | | (169) | | |
Development expenses
|
| | | | 1,099 | | | | | | — | | | | | | 1,099 | | |
Transaction costs in respect of acquisition of activity in the United States
|
| | | | — | | | | | | 3,379 | | | | | | (3,379) | | |
Total operating costs and expenses
|
| | | $ | 16,565 | | | | | $ | 9,767 | | | | | $ | 6,798 | | |
|
| | |
Six months ended June 30,
|
| |
$ Change
|
| ||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
| | |
Unaudited
|
| |||||||||||||||
Finance income
|
| | | $ | 13,303 | | | | | $ | 15,085 | | | | | $ | (1,782) | | |
Finance expense
|
| | | | (31,663) | | | | | | (17,559) | | | | | | (14,104) | | |
Total Finance Income / (Expense)
|
| | | $ | (18,360) | | | | | $ | (2,474) | | | | | $ | (15,886) | | |
|
| | |
Year ended December 31,
|
| | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Electricity and operation of facilities
|
| | | $ | 94,309 | | | | | $ | 67,769 | | | | | $ | 26,540 | | |
Construction and management services
|
| | | | 8,152 | | | | | | 2,555 | | | | | | 5,597 | | |
Total revenues
|
| | | $ | 102,461 | | | | | $ | 70,324 | | | | | $ | 32,137 | | |
|
| | |
Year ended December 31,
|
| | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Operating and maintenance
|
| | | $ | 15,663 | | | | | $ | 12,436 | | | | | $ | 3,227 | | |
Construction and management services
|
| | | | 6,114 | | | | | | 2,294 | | | | | | 3,820 | | |
Total cost of sales
|
| | | $ | 21,777 | | | | | $ | 14,730 | | | | | $ | 7,047 | | |
|
| | |
Year ended December 31,
|
| | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
General and administrative expenses
|
| | | $ | 15,569 | | | | | $ | 9,018 | | | | | $ | 6,551 | | |
Selling, marketing and project promotion expenses
|
| | | | 3,617 | | | | | | 2,257 | | | | | | 1,360 | | |
Development expenses
|
| | | | 1,099 | | | | | | 719 | | | | | | 380 | | |
Transaction costs in respect of acquisition of activity in the United States
|
| | | | 7,331 | | | | | | — | | | | | | 7,331 | | |
Total operating costs and expenses
|
| | | $ | 27,616 | | | | | $ | 11,994 | | | | | $ | 15,622 | | |
|
| | |
Year ended December 31,
|
| | | | | | | |||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Finance income
|
| | | $ | 30,333 | | | | | $ | 17,214 | | | | | $ | 13,119 | | |
Finance expense
|
| | | | (37,175) | | | | | | (31,408) | | | | | | (5,767) | | |
Early repayment fees
|
| | | | — | | | | | | (67,594) | | | | | | 67,594 | | |
Total Finance Income / (Expense)
|
| | | $ | (6,842) | | | | | $ | (81,788) | | | | | $ | 74,946 | | |
|
| | |
For the six months ended June 30, 2022 (in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
Israel
|
| |
Central-
Eastern Europe |
| |
Western
Europe |
| |
Management
and construction |
| |
Adjustments
|
| |
Total
|
| ||||||||||||||||||
Segment Adjusted EBITDA
|
| | | $ | 28,625 | | | | | $ | 30,773 | | | | | $ | 7,480 | | | | | $ | 2,573 | | | | | $ | (7,813)(1) | | | | | $ | 61,638 | | |
|
| | |
For the six months ended June 30, 2021 (in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
Israel
|
| |
Central-
Eastern Europe |
| |
Western
Europe |
| |
Management
and construction |
| |
Adjustments
|
| |
Total
|
| ||||||||||||||||||
Segment Adjusted EBITDA
|
| | | | $23,498 | | | | | | $23,988 | | | | | | $2,084 | | | | | | $2,962 | | | | | | $(5,229)(1) | | | | | | $47,303 | | |
|
| | |
For the year ended December 31, 2021 (in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
Israel
|
| |
Central-
Eastern Europe |
| |
Western
Europe |
| |
Management
and construction |
| |
Adjustments
|
| |
Total
|
| ||||||||||||||||||
Segment Adjusted EBITDA
|
| | | | $44,549 | | | | | | $51,610 | | | | | | $11,183 | | | | | | $6,623 | | | | | | $(14,897)(1) | | | | | | $99,068 | | |
|
| | |
For the year ended December 31, 2020 (in thousands)
|
| |||||||||||||||||||||||||||||||||
| | |
Israel
|
| |
Central-
Eastern Europe |
| |
Western
Europe |
| |
Management
and construction |
| |
Adjustments
|
| |
Total
|
| ||||||||||||||||||
Segment Adjusted EBITDA
|
| | | | $40,722 | | | | | | $40,317 | | | | | | $1,222 | | | | | | $3,693 | | | | | | $(8,210)(1) | | | | | | $77,744 | | |
|
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net Income
|
| | | | $7,863 | | | | | | $12,904 | | | | | | $21,675 | | | | | | $(41,035) | | |
Depreciation and amortization
|
| | | | (17,032) | | | | | | (8,373) | | | | | | (20,500) | | | | | | (15,867) | | |
Share based compensation
|
| | | | (5,110) | | | | | | (1,228) | | | | | | (3,980) | | | | | | (2,253) | | |
U.S. acquisition expense
|
| | | | — | | | | | | (3,379) | | | | | | (7,331) | | | | | | — | | |
Finance income
|
| | | | 13,303 | | | | | | 15,085 | | | | | | 30,333 | | | | | | 17,214 | | |
Finance expenses
|
| | | | (31,663) | | | | | | (17,559) | | | | | | (37,175) | | | | | | (31,408) | | |
Early prepayment fee
|
| | | | — | | | | | | — | | | | | | — | | | | | | (67,594) | | |
Share of losses of equity accounted investees
|
| | | | (70) | | | | | | (95) | | | | | | (189) | | | | | | 26 | | |
Taxes on income
|
| | | | (2,503) | | | | | | (2,357) | | | | | | (5,694) | | | | | | 12,353 | | |
Proceeds from the sale of electricity recognized as Financial Assets Payments
|
| | | | 10,699 | | | | | | 16,493 | | | | | | 32,857 | | | | | | 31,250 | | |
Total Segment Adjusted EBITDA
|
| | | | $61,638 | | | | | | $47,303 | | | | | | $99,068 | | | | | | $77,744 | | |
Series
|
| |
Debt Outstanding
as of June 30, 2022 (USD in millions)* |
| |
Effective
interest rate |
| |
Effective interest
rate debt component only |
| |
Indexation
|
| |
Bond rating as of
June 30, 2022 |
| |
Duration
(Years) |
| ||||||||||||
C
|
| | | $ | 152 | | | | | | 3.2% | | | | | | 1.5% | | | |
None
|
| |
A2.il stable
|
| | | | 6.5 | | |
D
|
| | | $ | 110 | | | | | | 3.2% | | | | | | 3.2% | | | |
None
|
| |
A2.il stable
|
| | | | 6.3 | | |
E
|
| | | $ | 29 | | | | | | 4.4% | | | | | | 4.4% | | | |
None
|
| |
Unrated
|
| | | | 2.5 | | |
F
|
| | | $ | 139 | | | | | | 3.1% | | | | | | 3.1% | | | |
None
|
| |
A2.il stable
|
| | | | 3.5 | | |
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in millions)
|
| |||||||||||||||||||||
| | |
Unaudited
|
| | | | | | | | | | | | | |||||||||
Net cash provided by operating activities
|
| | | $ | 33.7 | | | | | $ | 22.9 | | | | | $ | 52.0 | | | | | $ | 38.8 | | |
Cash from financing activities | | | | | | | | | | | | | | | | | | | | | | | | | |
Project level finance net of repayments
|
| | | | 190.0 | | | | | | 182.7 | | | | | | 331.1 | | | | | | 210.4 | | |
Project level tax equity
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Project level cash from equity partners net of distributions
|
| | | | 14.6 | | | | | | 15.8 | | | | | | 65.6 | | | | | | 18.9 | | |
Holding company debt issuance net of repayments
|
| | | | 46.1 | | | | | | (1.4) | | | | | | 196.8 | | | | | | 45.2 | | |
Holding company equity issuance
|
| | | | 69.3 | | | | | | 175.1 | | | | | | 175.1 | | | | | | 105.9 | | |
Deferred financing costs
|
| | | | (2.6) | | | | | | (5.8) | | | | | | (9.9) | | | | | | (31.5) | | |
Other
|
| | | | 1.7 | | | | | | (2.4) | | | | | | (6.3) | | | | | | (5.4) | | |
Total cash from financing activities
|
| | | $ | 319.0 | | | | | $ | 364.1 | | | | | $ | 752.3 | | | | | $ | 343.5 | | |
Total Sources
|
| | | $ | 352.7 | | | | | $ | 387.0 | | | | | $ | 804.3 | | | | | $ | 382.3 | | |
Net cash used in investing activities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Capital Expenditures and acquisition expenses
|
| | | $ | 338.9 | | | | | $ | 171.3 | | | | | $ | 640.4 | | | | | $ | 481.9 | | |
Short term investments
|
| | | | (0.2) | | | | | | 0.3 | | | | | | 4.2 | | | | | | 10.6 | | |
Total Uses
|
| | | | 338.7 | | | | | | 171.6 | | | | | | 644.6 | | | | | | 492.4 | | |
Net change in cash
|
| | | $ | 14.0 | | | | | $ | 215.4 | | | | |
$
|
159.7
|
| | | |
$
|
(110.1)
|
| |
|
| | |
Six months ended June 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(in thousands)
|
| |||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 33,708 | | | | | $ | 22,886 | | | | | $ | 52,023 | | | | | $ | 38,810 | | |
Net cash provided by (used in) investing activities
|
| | | | (338,677) | | | | | | (171,562) | | | | | | (644,638) | | | | | | (492,450) | | |
Net cash generated from financing activities
|
| | | | 318,967 | | | | | | 364,097 | | | | | | 752,314 | | | | | | 343,528 | | |
| | |
Mature
Projects |
| |
Advanced
Development Projects |
| |
Development
Projects |
| |
Total
portfolio |
| ||||||||||||
Generation capacity (GW)
|
| | | | 3.7 | | | | | | 3.3 | | | | | | 10.5 | | | | |
|
17.4
|
| |
Storage capacity (GWh)
|
| | | | 3.0 | | | | | | 5.1 | | | | | | 9.6 | | | | |
|
17.6
|
| |
Segment
|
| |
Country
|
| |
Project name
|
| |
Technology
|
| |
Operational
year |
| |
Sales tariff
(USD per MWh) |
| |
Approximate
Enlight share |
| |
PPA/FIT
duration |
| |
Inflation
indexed PPA |
| |
Capacity
MWdc |
|
Israel
|
| |
Israel
|
| |
Emek Habacha
|
| |
Wind
|
| |
2022
|
| |
103
|
| |
41%
|
| |
2042
|
| |
Yes
|
| |
109
|
|
| | | | | |
Halutzyut
|
| |
Solar
|
| |
2015
|
| |
186
|
| |
90%
|
| |
2035
|
| |
Yes
|
| |
55
|
|
| | | | | |
Sunlight 1 + 2
|
| |
Solar
|
| |
2018—2020
|
| |
57—60
|
| |
50%—100%
|
| |
2041—2042
|
| |
Yes
|
| |
67
|
|
| | | | | |
Israel Solar
Projects |
| |
Solar
|
| |
2013—2015
|
| |
323(2)
|
| |
98%(2)
|
| |
2033—2035
|
| |
Yes
|
| |
31
|
|
Total Israel
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
262
|
|
Western Europe
|
| |
Sweden
|
| |
Picasso
|
| |
Wind
|
| |
2021
|
| |
Confidential
|
| |
69%
|
| |
2033(4)
|
| |
No
|
| |
113
|
|
| | |
Ireland
|
| |
Tully
|
| |
Wind
|
| |
2017
|
| |
80
|
| |
50%
|
| |
2032
|
| |
Yes
|
| |
14
|
|
| | |
Spain
|
| |
Gecama
|
| |
Wind
|
| |
2022
|
| |
NA
|
| |
72%
|
| |
Merchant
|
| |
NA
|
| |
329
|
|
Total Western Europe
|
| | | | | | | | | | | | | | | | | | | |
Model
|
| | | | |
456
|
|
CEE
|
| |
Kosovo
|
| |
Selac
|
| |
Wind
|
| |
2021
|
| |
86
|
| |
60%
|
| |
2034
|
| |
Yes
|
| |
105
|
|
| | |
Serbia
|
| |
Blacksmith
|
| |
Wind
|
| |
2019
|
| |
100
|
| |
50%
|
| |
2031
|
| |
Yes
|
| |
105
|
|
| | |
Croatia
|
| |
Lukovac
|
| |
Wind
|
| |
2018
|
| |
109
|
| |
50%
|
| |
2032
|
| |
Yes
|
| |
49
|
|
| | |
Hungary
|
| |
Attila
|
| |
Solar
|
| |
2019
|
| |
97
|
| |
50%
|
| |
2039
|
| |
Yes(3)
|
| |
57
|
|
Total CEE
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
316
|
|
Total consolidated projects
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
1,034
|
|
Israel (not consolidated)
|
| |
Israel
|
| |
Israel Solar
|
| |
Solar
|
| |
2020—2021
|
| |
66(2)
|
| |
50%
|
| |
2042—2046
|
| |
Yes
|
| |
24
|
|
Total consolidated and unconsolidated JVs at share
|
| | | | | | | | | | | | | | | | | | | |
13.5 years
remaining |
| | | | |
1,046
|
|
Geographic sector
|
| |
Country
|
| |
Project
name |
| |
Technology
|
| |
Expected
COD date(2) |
| |
Sales tariff
(USD per MWh)(1) |
| |
Expected
approximate Enlight share |
| |
PPA/FIT
duration |
| |
Inflation
indexed PPA |
| |
Storage
capacity MWh |
| |
Capacity
MWdc |
|
Western Europe
|
| |
Sweden
|
| |
Björnberget
|
| |
Wind
|
| |
Q1/23
|
| |
Confidential
|
| |
55%
|
| |
10 years(3)
|
| |
No
|
| | | | |
372
|
|
Total Western Europe
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
372
|
|
US(4)
|
| |
Montana
|
| |
Apex Solar
|
| |
Solar
|
| |
Q2/23
|
| |
Confidential
|
| |
90%
|
| |
20 years
|
| |
No
|
| | | | |
105
|
|
Total US
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
105
|
|
Israel
|
| |
Israel
|
| |
Genesis Wind
|
| |
Wind
|
| |
Q3/23
|
| |
94
|
| |
60%
|
| |
20 years
|
| |
Yes
|
| | | | |
189
|
|
| | | | | |
Solar + Storage 1
|
| |
Solar
|
| |
Q1/24
|
| |
57
|
| |
89%
|
| |
23 years
|
| |
Yes
|
| |
183
|
| |
106
|
|
Total Israel
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
183
|
| |
295
|
|
CEE
|
| |
Hungary
|
| |
ACDC
|
| |
Solar
|
| |
Q1/23
|
| |
66
|
| |
100%
|
| |
15 years
|
| |
Yes
|
| | | | |
26
|
|
Total CEE
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
26
|
|
Total consolidated projects
|
| | | | | | | | | | | | | | | | | | | |
16.5 years
remaining |
| | | | |
183
|
| |
798
|
|
Geographic sector
|
| |
Country
|
| |
Project name
|
| |
Technology
|
| |
Expected
COD date(2) |
| |
Expected
approximate Enlight share |
| |
PPA/FIT
duration |
| |
Inflation
indexed PPA |
| |
Storage
capacity MWh |
| |
Capacity
MWdc |
|
Israel
|
| |
Israel
|
| |
Solar + Storage 2
|
| |
Solar
|
| |
Q3/24(3)
|
| |
53%
|
| |
23 years
|
| |
Yes
|
| |
492
|
| |
165
|
|
| | |
Israel
|
| |
Genesis Wind Expansion
|
| |
Wind
|
| |
Q3/23
|
| |
60%
|
| |
20 years
|
| |
Yes
|
| |
—
|
| |
18
|
|
| | |
Israel
|
| |
Yatir
|
| |
Wind
|
| |
Q2/25
|
| |
50%
|
| |
—
|
| |
—
|
| |
—
|
| |
38
|
|
Total Israel
|
| | | | | | | | | | | | | | | | | | | | | | |
492
|
| |
221
|
|
US(3)
|
| |
New Mexico
|
| |
Atrisco
|
| |
Solar
|
| |
Q2/24
|
| |
90%
|
| |
20 years
|
| |
No
|
| |
600
|
| |
360
|
|
| | |
Iowa
|
| |
Coggon
|
| |
Solar
|
| |
Q1/24
|
| |
90%
|
| |
20 years
|
| |
No
|
| |
—
|
| |
127
|
|
| | |
Michigan
|
| |
Gemstone
|
| |
Solar
|
| |
Q4/24
|
| |
90%
|
| |
20 years
|
| |
No
|
| |
—
|
| |
165
|
|
| | |
Utah
|
| |
Faraday A
|
| |
Solar
|
| |
Q4/24
|
| |
90%
|
| |
—
|
| |
NA
|
| |
105
|
| |
68
|
|
| | |
Arizona
|
| |
Co bar A
|
| |
Solar
|
| |
Q4/24
|
| |
90%
|
| |
18 years
|
| |
No
|
| |
—
|
| |
100
|
|
| | |
Arizona
|
| |
Co bar SRP
|
| |
Solar
|
| |
Q4/24
|
| |
90%
|
| |
20 years(4)
|
| |
No
|
| |
1,600
|
| |
480
|
|
Total US
|
| | | | | | | | | | | | | | | | | | | | | | |
2,305
|
| |
1,300
|
|
CEE
|
| |
Hungary
|
| |
Tapolca
|
| |
Solar
|
| |
Q2/24
|
| |
100%
|
| |
Merchant
|
| |
NA
|
| |
—
|
| |
60
|
|
Total CEE
|
| | | | | | | | | | | | | | | | |
Model
|
| | | | |
—
|
| |
60
|
|
Total consolidated projects
|
| | | | | | | | | | | | | | | | | | | | | | |
2,797
|
| |
1,581
|
|
Israel (not consolidated)
|
| |
Israel
|
| |
Dual-use tender 1
|
| |
Solar
|
| |
Q1/25
|
| |
50%
|
| |
15 years
|
| |
Yes
|
| |
—
|
| |
40
|
|
Total consolidated and consolidated JVs at share
|
| | | | | | | | | | | | | | | | |
20.1 years
remaining |
| | | | |
2,797
|
| |
1,601
|
|
Geographic sector
|
| |
State
|
| |
Project
name |
| |
Technology
|
| |
Expected
COD date(2) |
| |
Enlight
share |
| |
PPA/FIT
duration |
| |
Inflation
indexed PPA |
| |
Storage
capacity MWh |
| |
Capacity
MWdc |
|
US(3)
|
| |
Indiana
|
| |
Rustic hills 1
|
| |
Solar
|
| |
Q4/24
|
| |
90%
|
| |
20 years
|
| |
No
|
| |
—
|
| |
127
|
|
| | | | | |
Rustic hills 2
|
| |
Solar
|
| |
Q4/24
|
| |
90%
|
| |
25 years
|
| |
No
|
| |
—
|
| |
127
|
|
Total contracted projects
|
| | | | | | | | | | | | | | | | |
22.5 years
remaining |
| | | | |
1,600
|
| |
254
|
|
Technology
|
| |
Location
|
| |
Expected
COD |
| |
PPA/FIT
duration |
| |
Price per
MWh USD |
| |
Offtaker
|
| |
Capacity
(MWdc) |
| ||||||||||||
Wind
|
| | | | Israel | | | |
Q3 2023
|
| |
20 years
|
| | | | 94 | | | | | | IEC | | | | | | 189 | | |
Technology
|
| |
Location
|
| |
COD
|
| |
PPA/FIT
duration |
| |
Price per
MWh USD |
| |
Offtaker
|
| |
Capacity
(MWdc) |
| ||||||||||||
Wind
|
| | | | Spain | | | |
Q2 2022
|
| |
Merchant Model with
rolling hedges |
| | | | NA | | | | | | NA | | | | | | 329 | | |
Technology
|
| |
Location
|
| |
Expected
COD |
| |
PPA/FIT
duration |
| |
Price per
MWh USD |
| |
Offtaker
|
| |
Capacity
(MWdc) |
| ||||||
Solar
|
| |
Montana,
United States
|
| |
Q2 2023
|
| |
20 years
|
| | | | Confidential | | | |
NorthWestern
|
| | | | 105 | | |
Geographic Sector
|
| |
Country
|
| |
Technology
|
| |
Generation
capacity MWdc |
| |
Storage
capacity MWh |
| ||||||
Western Europe
|
| |
Spain
|
| |
Solar
|
| | | | 740 | | | | | | 100 | | |
| | |
Italy
|
| |
Solar
|
| | | | 200 | | | | | | 800 | | |
Total Western Europe
|
| | | | |
Solar
|
| | | | 940 | | | | | | 900 | | |
USA
|
| |
USA
|
| |
Solar
|
| | | | 1,856 | | | | | | 4,140 | | |
Israel
|
| |
Israel
|
| |
Solar + Wind
|
| | | | 129 | | | | | | 50 | | |
Geographic Sector
|
| |
Country
|
| |
Technology
|
| |
Generation
capacity MWdc |
| |
Storage
capacity MWh |
| ||||||
Central—Eastern Europe
|
| |
Serbia & Croatia
|
| |
Solar
|
| | | | 343 | | | | | | — | | |
Total | | | | | | | | | | | 3,268 | | | | | | 5,090 | | |
Definitions
|
| | | |
Advanced Interconnect | | | Completed system impact study, facility study or interconnection agreement | |
Early Stage Interconnect | | | Interconnection request up to and including the initiation of the system impact study | |
No Interconnect Position | | | No interconnection request yet submitted | |
Name
|
| |
Position
|
|
Executive officers | | | | |
Gilad Yavetz
|
| | Chief Executive Officer and Director | |
Nir Yehuda
|
| | Chief Financial Officer | |
Amit Paz
|
| |
Senior Vice President of Engineering Contracting and Procurement
|
|
Ilan Goren
|
| |
Vice President of Global Project Development, Israel Business
Development and Construction |
|
Michael Avidan
|
| | Vice President, North America and President of Enlight USA | |
Directors | | | | |
Yair Seroussi
|
| | Chairman of the Board | |
Liat Benyamini
|
| | Director | |
Michal Tzuk
|
| | Director | |
Noam Breiman
|
| | Director | |
Dr. Shai Weil
|
| | Director | |
Yitzhak Betzalel
|
| | Director | |
Zvi Furman
|
| | Director | |
Name
|
| |
Position
|
| |
Salary
|
| |
Bonus
|
| |
Share-based
compensation |
| |
Car costs
|
| |
Total
|
| |||||||||||||||
| | | | | |
(In thousands)
|
| |||||||||||||||||||||||||||
Gilad Yavetz(1)
|
| | Chief Executive Officer and Director | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | | | $ | | | |||||
Zafrir Yoeli(2)
|
| | Senior Vice President of Marketing, Sales, and Business Development and Director | | |
|
| |
|
| |
|
| |
|
| |
|
| |||||||||||||||
Amit Paz(3)
|
| | Senior Vice President of Engineering and Operations | | |
|
| |
|
| |
|
| |
|
| |
|
| |||||||||||||||
Nir Yehuda(4)
|
| | Chief Financial Officer | | |
|
| |
|
| |
|
| |
|
| |
|
| |||||||||||||||
Meron Carr(5)
|
| | Vice President of Projects Development | | |
|
| |
|
| |
|
| |
|
| |
|
|
| | | | | | | | | | | | | | |
Shares beneficially owned after offering
|
| |||||||||
| | |
Shares beneficially
owned prior to offering |
| |
Assuming underwriters’
option to purchase additional ordinary shares is not exercised |
| |
Assuming underwriters’
option to purchase additional ordinary shares is exercised in full |
| |||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||
Principal shareholders | | | | | | | | | | | | | | | | | | | | | | | | | |
Migdal Insurance and Financial Holdings Ltd(1)
|
| | | | 130,288,898 | | | | | | 13.50% | | | | | | | | | | | | | | |
Harel Insurance Investments & Financial Services Ltd(2)
|
| | | | 85,408,069 | | | | | | 8.93% | | | | | | | | | | | | | | |
Clal Insurance Enterprises Holdings Ltd.(3)
|
| | | | 54,927,434 | | | | | | 5.74% | | | | | | | | | | | | | | |
The Phoenix Holdings Ltd.(4)
|
| | | | 108,425,477 | | | | | | 11.23% | | | | | | | | | | | | | | |
Menora Mivtachim Holdings Ltd.(5)
|
| | | | 52,075,753 | | | | | | 5.44% | | | | | | | | | | | | | | |
Meitav Dash Investments Ltd.(6)
|
| | | | 69,684,187 | | | | | | 7.28% | | | | | | | | | | | | | | |
Yelin Lapidot Holdings Management Ltd.(7)
|
| | | | 57,714,309 | | | | | | 5.98% | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Shares beneficially owned after offering
|
| |||||||||
| | |
Shares beneficially
owned prior to offering |
| |
Assuming underwriters’
option to purchase additional ordinary shares is not exercised |
| |
Assuming underwriters’
option to purchase additional ordinary shares is exercised in full |
| |||||||||||||||
Name of Beneficial Owner
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||
Directors and executive officers | | | | | | | | | | | | | | | | | | | | | | | | | |
Gilad Yavetz(8)
|
| | | | 15,386,449 | | | | | | 1.60% | | | | | | | | | | | | | | |
Nir Yehuda(9)
|
| | | | 1,082,893 | | | | | | * | | | | | | | | | | | | | | |
Amit Paz(10)
|
| | | | 14,261,941 | | | | | | 1.48% | | | | | | | | | | | | | | |
Ilan Goren(11)
|
| | | | 759,314 | | | | | | * | | | | | | | | | | | | | | |
Michael Avidan
|
| | | | — | | | | | | * | | | | | | | | | | | | | | |
Yair Seroussi(12)
|
| | | | 2,000,000 | | | | | | * | | | | | | | | | | | | | | |
Liat Benyamini
|
| | | | — | | | | | | * | | | | | | | | | | | | | | |
Michal Tzuk
|
| | | | — | | | | | | * | | | | | | | | | | | | | | |
Noam Breiman
|
| | | | — | | | | | | * | | | | | | | | | | | | | | |
Dr. Shai Weil(13)
|
| | | | 8,481,558 | | | | | | * | | | | | | | | | | | | | | |
Yitzhak Betzalel
|
| | | | — | | | | | | * | | | | | | | | | | | | | | |
Zvi Furman
|
| | | | — | | | | | | * | | | | | | | | | | | | | | |
All executive officers and directors as a group (12 persons)
|
| | | | 41,972,155 | | | | | | 4.31% | | | | | | | | | | | | | | |
Name
|
| |
Number of shares
|
|
J.P. Morgan Securities LLC
|
| | | |
BofA Securities, Inc.
|
| | | |
| | | | |
Total | | | | |
| | |
Without option
to purchase additional shares exercise |
| |
With full option
to purchase additional shares exercise |
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
Expenses
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | * | | |
FINRA filing fee
|
| | | | * | | |
Stock exchange listing fee
|
| | | | * | | |
Transfer agent’s fee
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Miscellaneous costs
|
| | | | * | | |
Total
|
| | | $ | * | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
Financial statements: | | | | | | | |
| | | | F-3-F-4 | | | |
| | | | F-5-F-6 | | | |
| | | | F-7-F-8 | | | |
| | | | F-9-F-12 | | | |
| | | | F-13-F-108 | | |
| | |
Page
|
| |||
Condensed consolidated financial statements (unaudited): | | | | | | | |
| | | | F-110 | | | |
| | | | F-112 | | | |
| | | | F-114 | | | |
| | | | F-116 | | | |
| | | | F-120 | | |
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Assets | | | | | ||||||||||||
Current assets | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
5A
|
| | |
|
265,933
|
| | | | | 99,330 | | |
Restricted cash
|
| |
5B
|
| | |
|
35,179
|
| | | | | 87,763 | | |
Financial assets at fair value through profit or loss
|
| |
27C
|
| | |
|
39,364
|
| | | | | 32,509 | | |
Trade receivables
|
| |
6
|
| | |
|
17,900
|
| | | | | 11,419 | | |
Other receivables
|
| |
7
|
| | |
|
28,147
|
| | | | | 27,686 | | |
Current maturities of contract assets
|
| |
9
|
| | |
|
16,789
|
| | | | | 15,098 | | |
Other financial assets
|
| | | | | |
|
9,999
|
| | | | | — | | |
Total current assets
|
| | | | | |
|
413,311
|
| | | | | 273,805 | | |
Non-current assets | | | | | | | | | | | | | | | | |
Restricted cash
|
| |
5B
|
| | |
|
21,368
|
| | | | | 19,731 | | |
Other long term receivables
|
| | | | | |
|
6,334
|
| | | | | 527 | | |
Deferred costs in respect of projects
|
| |
8A(1)
|
| | |
|
171,427
|
| | | | | 15,069 | | |
Deferred borrowing costs
|
| | | | | |
|
21,138
|
| | | | | 26,096 | | |
Investments in equity accounted investees
|
| |
8C
|
| | |
|
—
|
| | | | | 32,464 | | |
Loans to investee companies
|
| |
8C
|
| | |
|
26,264
|
| | | | | 43,717 | | |
Advance payment on account of share purchases
|
| | | | | |
|
—
|
| | | | | 970 | | |
Contract assets
|
| |
9
|
| | |
|
270,253
|
| | | | | 271,153 | | |
Fixed assets, net
|
| |
10
|
| | |
|
1,488,829
|
| | | | | 937,934 | | |
Intangible assets, net
|
| |
11
|
| | |
|
247,059
|
| | | | | 90,574 | | |
Deferred taxes
|
| |
17
|
| | |
|
21,864
|
| | | | | 13,802 | | |
Right-of-use asset, net
|
| |
26
|
| | |
|
105,250
|
| | | | | 80,965 | | |
Financial assets at fair value through profit or loss
|
| |
27C, 30A(11)
|
| | |
|
28,682
|
| | | | | 10,115 | | |
Other financial assets
|
| | | | | |
|
13,561
|
| | | | | — | | |
Total non-current assets
|
| | | | | |
|
2,422,029
|
| | | | | 1,543,117 | | |
Total assets
|
| | | | | |
|
2,835,340
|
| | | | | 1,816,922 | | |
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Liabilities and equity | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | |
Credit and current maturities of loans from banking corporations and other financial institutions
|
| |
14
|
| | |
|
61,822
|
| | | | | 208,293 | | |
Trade payables
|
| |
12
|
| | |
|
27,417
|
| | | | | 7,960 | | |
Other payables
|
| |
13
|
| | |
|
46,058
|
| | | | | 79,716 | | |
Current maturities of debentures
|
| |
15
|
| | |
|
17,914
|
| | | | | 17,329 | | |
Current maturities of loans from non-controlling
interests |
| |
14
|
| | |
|
—
|
| | | | | 5,433 | | |
Current maturities of lease liability
|
| |
26
|
| | |
|
5,686
|
| | | | | 5,605 | | |
Other financial liabilities
|
| |
27D
|
| | |
|
42,169
|
| | | | | 1,457 | | |
Total current liabilities
|
| | | | | |
|
201,066
|
| | | | | 325,793 | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Debentures
|
| |
15
|
| | |
|
286,656
|
| | | | | 186,777 | | |
Convertible debentures
|
| |
15
|
| | |
|
100,995
|
| | | | | — | | |
Loans from banking corporations and other financial institutions
|
| |
14
|
| | |
|
1,168,569
|
| | | | | 632,144 | | |
Loans from non-controlling interests
|
| |
14
|
| | |
|
78,113
|
| | | | | 40,808 | | |
Other financial liabilities
|
| |
27D
|
| | |
|
93,252
|
| | | | | 19,056 | | |
Deferred taxes
|
| |
17
|
| | |
|
12,411
|
| | | | | 8,498 | | |
Other long term payables
|
| | | | | |
|
1,132
|
| | | | | 2,453 | | |
Employee benefits
|
| |
8A(1)
|
| | |
|
6,911
|
| | | | | — | | |
Lease liability
|
| |
26
|
| | |
|
99,960
|
| | | | | 74,124 | | |
Asset retirement obligation
|
| | | | | |
|
28,894
|
| | | | | 14,863 | | |
Total non-current liabilities
|
| | | | | |
|
1,876,893
|
| | | | | 978,723 | | |
Total liabilities
|
| | | | | |
|
2,077,959
|
| | | | | 1,304,516 | | |
Equity
|
| |
18
|
| | | | | | | | | | | | |
Ordinary share capital
|
| | | | | |
|
2,549
|
| | | | | 2,239 | | |
Share premium
|
| | | | | |
|
556,161
|
| | | | | 380,529 | | |
Capital reserves
|
| | | | | |
|
(4,514)
|
| | | | | 25,966 | | |
Proceeds on account of convertible options
|
| | | | | |
|
10,405
|
| | | | | — | | |
Accumulated loss
|
| | | | | |
|
(31,963)
|
| | | | | (43,180) | | |
Equity attributable to owners of the Company
|
| | | | | |
|
532,638
|
| | | | | 365,554 | | |
Non-controlling interests
|
| | | | | |
|
224,743
|
| | | | | 146,852 | | |
Total equity
|
| | | | | |
|
757,381
|
| | | | | 512,406 | | |
Total liabilities and equity
|
| | | | | |
|
2,835,340
|
| | | | | 1,816,922 | | |
|
Yair Seroussi
Chairman of the Board of Directors |
| |
Gilad Yavetz
CEO and Board Member |
| |
Nir Yehuda
CFO |
|
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Revenues
|
| |
21
|
| | |
|
102,461
|
| | | | | 70,324 | | |
Cost of sales
|
| |
22
|
| | |
|
(21,777)
|
| | | | | (14,730) | | |
Depreciation and amortization
|
| | | | | |
|
(19,446)
|
| | | | | (15,226) | | |
Gross profit
|
| | | | | |
|
61,238
|
| | | | | 40,368 | | |
General and administrative expenses
|
| |
24
|
| | |
|
(15,569)
|
| | | | | (9,018) | | |
Selling, marketing and project promotion expenses
|
| |
23
|
| | |
|
(3,617)
|
| | | | | (2,257) | | |
Development expenses
|
| | | | | |
|
(1,099)
|
| | | | | (719) | | |
Transaction costs in respect of acquisition of activity in the United
States |
| |
8A(1)
|
| | |
|
(7,331)
|
| | | | | — | | |
Other income
|
| | | | | |
|
778
|
| | | | | — | | |
| | | | | | |
|
(26,838)
|
| | | | | (11,994) | | |
Operating profit
|
| | | | | |
|
34,400
|
| | | | | 28,374 | | |
Finance income
|
| |
25B
|
| | |
|
30,333
|
| | | | | 17,214 | | |
Finance expenses
|
| |
25A
|
| | |
|
(37,175)
|
| | | | | (31,408) | | |
Total finance expenses, net before early prepayment fee
|
| | | | | |
|
(6,842)
|
| | | | | (14,194) | | |
Pre-tax profit before early prepayment fee
|
| | | | | |
|
27,558
|
| | | | | 14,180 | | |
Early prepayment fee
|
| |
25C
|
| | |
|
—
|
| | | | | (67,594) | | |
Profit (loss) before tax and equity gains (loss)
|
| | | | | |
|
27,558
|
| | | | | (53,414) | | |
Share of (loss) profits of equity accounted investees
|
| | | | | |
|
(189)
|
| | | | | 26 | | |
Profit (loss) before income taxes
|
| | | | | |
|
27,369
|
| | | | | (53,388) | | |
Taxes on income
|
| |
17C
|
| | |
|
(5,694)
|
| | | | | 12,353 | | |
Profit (loss) for the year
|
| | | | | |
|
21,675
|
| | | | | (41,035) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | |
Amounts which will be classified in the future under profit or loss, net of tax:
|
| | | | | | | | | | | | | | | |
Foreign currency translation differences for foreign operations
|
| | | | | |
|
(67,305)
|
| | | | | (719) | | |
Effective portion of changes in fair value of cash flow hedges,
net |
| |
27
|
| | |
|
(9,168)
|
| | | | | (4,550) | | |
Other comprehensive income item that will not be transfer to profit or loss:
|
| | | | | | | | | | | | | | | |
Presentation currency translation adjustment
|
| | | | | |
|
29,510
|
| | | | | 33,734 | | |
Total other comprehensive (loss) income for the year
|
| | | | | |
|
(46,963)
|
| | | | | 28,465 | | |
Total comprehensive loss for the year
|
| | | | | | | (25,288) | | | | | | (12,570) | | |
Profit (loss) for the year attributed to: | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | | | | |
|
11,217
|
| | | | | (43,869) | | |
Non-controlling interests
|
| | | | | |
|
10,458
|
| | | | | 2,834 | | |
| | | | | | |
|
21,675
|
| | | | | (41,035) | | |
| | |
Note
|
| |
2021
|
| |
2020
|
| ||||||
| | | | | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Comprehensive income (loss) for the year attributed to: | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | | | | |
|
(25,748)
|
| | | | | (24,644) | | |
Non-controlling interests
|
| | | | | |
|
460
|
| | | | | 12,074 | | |
| | | | | | |
|
(25,288)
|
| | | | | (12,570) | | |
Earnings (loss) per ordinary share (in USD) with a par value of
NIS 0.01, attributable to owners of the parent Company: |
| |
19
|
| | | | | | | | | | | | |
Basic earnings (loss) per share
|
| | | | | |
|
0.01
|
| | | | | (0.06) | | |
Diluted earnings (loss) per share
|
| | | | | |
|
0.01
|
| | | | | (0.06) | | |
Weighted average of share capital used in the calculation of earnings (loss):
|
| | | | | | | | | | | | | | | |
Basic per share
|
| | | | | |
|
937,492,190
|
| | | | | 782,977,562 | | |
Diluted per share
|
| | | | | |
|
981,086,687
|
| | | | | 782,977,562 | | |
| | | | | | | | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Owners of the parent company
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Capital reserves
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | |
Share
capital |
| |
Share
premium |
| |
Proceeds on
account of convertible options |
| |
Controlling
shareholders(1) |
| |
Transactions
with non- controlling interests(1) |
| |
Transactions
Share-based payment(1) |
| |
Hedge
reserve(1) |
| |
Translation
reserve from foreign operation(1) |
| |
Translation
reserve from currency Presentation(1) |
| |
Accumulated
loss |
| |
Total
attributable to the owners of the company |
| |
Non-
controlling interests |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 2,239 | | | | | | 380,529 | | | | | | — | | | | | | 5,378 | | | | | | (19,432) | | | | | | 13,615 | | | | | | (8,325) | | | | | | (2,350) | | | | | | 37,080 | | | | | | (43,180) | | | | | | 365,554 | | | | | | 146,852 | | | | | | 512,406 | | |
Income for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,217 | | | | | | 11,217 | | | | | | 10,458 | | | | | | 21,675 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value changes of financial instruments used for
cash flow hedging, net of tax |
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(6,223)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(6,223)
|
| | | |
|
(2,945)
|
| | | |
|
(9,168)
|
| |
Exchange differences due to translation of foreign operations
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(52,610)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(52,610)
|
| | | |
|
(14,695)
|
| | | |
|
(67,305)
|
| |
Other comprehensive income item that will not be
transfer to profit or loss: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Presentation currency translation adjustment
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
21,868
|
| | | |
|
—
|
| | | |
|
21,868
|
| | | |
|
7,642
|
| | | |
|
29,510
|
| |
Total comprehensive income (loss) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,223) | | | | | | (52,610) | | | | | | 21,868 | | | | | | — | | | | | | (36,965) | | | | | | (9,998) | | | | | | (46,963) | | |
Total comprehensive income (loss) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,223) | | | | | | (52,610) | | | | | | 21,868 | | | | | | 11,217 | | | | | | (25,748) | | | | | | 460 | | | | | | (25,288) | | |
Share-based payment
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
6,485
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
6,485
|
| | | |
|
—
|
| | | |
|
6,485
|
| |
Issue of ordinary shares
|
| | |
|
284
|
| | | |
|
175,632
|
| | | | | | | | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
175,916
|
| | | |
|
—
|
| | | |
|
175,916
|
| |
Issuance of convertible debentures
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
10,405
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
10,405
|
| | | |
|
—
|
| | | |
|
10,405
|
| |
Conversion of share options
|
| | |
|
26
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
26
|
| | | |
|
—
|
| | | |
|
26
|
| |
Initial consolidation of Bjorn (see Note 30 A (11))
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
22,726
|
| | | |
|
22,726
|
| |
Investment by non- controlling interest in subsidiaries
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
56,998
|
| | | |
|
56,998
|
| |
Dividends and distribution to by non- controlling interest in subsidiaries
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(2,293)
|
| | | |
|
(2,293)
|
| |
| | | | | 310 | | | | | | 175,632 | | | | | | 10,405 | | | | | | — | | | | | | — | | | | | | 6,485 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 192,832 | | | | | | 77,431 | | | | | | 270,263 | | |
Balance as of December 31, 2021
|
| | | | 2,549 | | | | | | 556,161 | | | | | | 10,405 | | | | | | 5,378 | | | | | | (19,432) | | | | | | 20,100 | | | | | | (14,548) | | | | | | (54,960) | | | | | | 58,948 | | | | | | (31,963) | | | | | | 532,638 | | | | | | 224,743 | | | | | | 757,381 | | |
| | | | | | | | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
Owners of the parent company
|
| | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Capital reserves
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | |
Share
capital |
| |
Share
premium |
| |
Proceeds on
account of convertible options |
| |
Controlling
shareholders(1) |
| |
Transactions
with non- controlling interests(1) |
| |
Transactions
Share-based payment(1) |
| |
Hedge
Reserve(1) |
| |
Translation
reserve from foreign operation(1) |
| |
Translation
reserve from currency Presentation(1) |
| |
Accumulated
loss |
| |
Total
attributable to the owners of the company |
| |
Non-
controlling interests |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2020
|
| | | | 2,031 | | | | | | 273,939 | | | | | | 197 | | | | | | 5,378 | | | | | | (3,939) | | | | | | 9,477 | | | | | | (5,069) | | | | | | (1,161) | | | | | | 13,410 | | | | | | 689 | | | | | | 294,952 | | | | | | 93,358 | | | | | | 388,310 | | |
Income (loss) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,869) | | | | | | (43,869) | | | | | | 2,834 | | | | | | (41,035) | | |
Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value changes of financial instruments used for
cash flow hedging, net of tax |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,256) | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,256) | | | | | | (1,294) | | | | | | (4,550) | | |
Exchange differences due to translation of foreign operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,189) | | | | | | — | | | | | | — | | | | | | (1,189) | | | | | | 470 | | | | | | (719) | | |
Other comprehensive income item that will not be
transfer to profit or loss: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Presentation currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23,670 | | | | | | — | | | | | | 23,670 | | | | | | 10,064 | | | | | | 33,734 | | |
Total comprehensive income (loss) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,256) | | | | | | (1,189) | | | | | | 23,670 | | | | | | — | | | | | | 19,225 | | | | | | 9,240 | | | | | | 28,465 | | |
Total comprehensive income (loss) for the year
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,256) | | | | | | (1,189) | | | | | | 23,670 | | | | | | (43,869) | | | | | | (24,644) | | | | | | 12,074 | | | | | | (12,570) | | |
Share-based payment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,138 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,138 | | | | | | — | | | | | | 4,138 | | |
Issue of ordinary shares
|
| | | | 188 | | | | | | 106,315 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 106,503 | | | | | | — | | | | | | 106,503 | | |
Conversion of debentures into shares
|
| | | | 1 | | | | | | 275 | | | | | | (197) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 79 | | | | | | — | | | | | | 79 | | |
Exercise of share options
|
| | | | 19 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19 | | | | | | — | | | | | | 19 | | |
Sale of rights in consolidated entities to non-controlling interests
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,493) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,493) | | | | | | 49,782 | | | | | | 34,289 | | |
Dividends and distribution to by non- controlling interest in subsidiaries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,362) | | | | | | (8,362) | | |
| | | | | 208 | | | | | | 106,590 | | | | | | (197) | | | | | | — | | | | | | (15,493) | | | | | | 4,138 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 95,246 | | | | | | 41,420 | | | | | | 136,666 | | |
Balance as of December 31, 2020
|
| | | | 2,239 | | | | | | 380,529 | | | | | | — | | | | | | 5,378 | | | | | | (19,432) | | | | | | 13,615 | | | | | | (8,325) | | | | | | (2,350) | | | | | | 37,080 | | | | | | (43,180) | | | | | | 365,554 | | | | | | 146,852 | | | | | | 512,406 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Cash flows for operating activities | | | | | | | | | | | | | |
Profit (loss) for the year
|
| | |
|
21,675
|
| | | | | (41,035) | | |
Adjustments required to present cash flows from operating activities (Annex A)
|
| | |
|
24,146
|
| | | | | 89,465 | | |
Cash from operating activities
|
| | |
|
45,821
|
| | | | | 48,430 | | |
Interest receipts
|
| | |
|
1,223
|
| | | | | 1,011 | | |
Interest paid
|
| | |
|
(24,381)
|
| | | | | (41,020) | | |
Income Tax paid
|
| | |
|
(3,497)
|
| | | | | (861) | | |
Repayment of contract assets
|
| | |
|
32,857
|
| | | | | 31,250 | | |
Net cash from operating activities
|
| | |
|
52,023
|
| | | | | 38,810 | | |
Cash flows for investing activities | | | | | | | | | | | | | |
Acquisition of consolidated companies (see Annex B)
|
| | |
|
(156,496)
|
| | | | | (8,554) | | |
Restricted cash, net
|
| | |
|
47,999
|
| | | | | (17,538) | | |
Purchase, development and construction of fixed assets
|
| | |
|
(453,250)
|
| | | | | (341,929) | | |
Investment in deferred costs in respect of projects
|
| | |
|
(39,506)
|
| | | | | (12,077) | | |
Proceed from sale (purchase) of short term financial assets measured at fair value through profit or loss, net
|
| | |
|
(4,218)
|
| | | | | (10,571) | | |
Payments on account of share purchases
|
| | |
|
—
|
| | | | | (931) | | |
Payments on account of acquisition of consolidated company
|
| | |
|
(1,183)
|
| | | | | (20,189) | | |
Loan to investee
|
| | |
|
(4,091)
|
| | | | | (39,636) | | |
Investment in investee
|
| | |
|
(7,891)
|
| | | | | (30,763) | | |
loan to non-controlling interests
|
| | |
|
(6,496)
|
| | | | | — | | |
Purchase of long term financial assets measured at fair value through profit or loss
|
| | |
|
(19,506)
|
| | | | | (10,262) | | |
Net cash used in investing activities
|
| | |
|
(644,638)
|
| | | | | (492,450) | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Cash flows from financing activities | | | | | | | | | | | | | |
Receipt of loans from banks and other financial institutions
|
| | |
|
632,943
|
| | | | | 309,418 | | |
Repayment of loans from banks and other financial institutions
|
| | |
|
(301,837)
|
| | | | | (46,093) | | |
Issuance of debentures
|
| | |
|
107,317
|
| | | | | 97,668 | | |
Issuance of convertible debentures
|
| | |
|
106,817
|
| | | | | — | | |
Repayment of debentures
|
| | |
|
(17,348)
|
| | | | | (52,496) | | |
Distribution of profits in consolidated partnerships
|
| | |
|
(1,085)
|
| | | | | (6,120) | | |
Dividend distribution in consolidated companies
|
| | |
|
(833)
|
| | | | | (2,228) | | |
Repayment of loans from other credit providers
|
| | |
|
—
|
| | | | | (52,903) | | |
Deferred borrowing costs
|
| | |
|
(9,951)
|
| | | | | (31,540) | | |
Receipt (repayment) of loans from non-controlling interests, net
|
| | |
|
10,530
|
| | | | | 9,023 | | |
Consideration from sale of holding in consolidated entity, without loss of control
|
| | |
|
—
|
| | | | | 10,021 | | |
Increase in holding right of consolidated entity
|
| | |
|
—
|
| | | | | (30,403) | | |
Issuance of shares
|
| | |
|
175,079
|
| | | | | 105,950 | | |
Exercise of share options
|
| | |
|
25
|
| | | | | 18 | | |
Repayment of lease liability
|
| | |
|
(6,344)
|
| | | | | (5,382) | | |
Proceeds from investment in entities by non-controlling interest
|
| | |
|
57,001
|
| | | | | 38,595 | | |
Net cash from financing activities
|
| | |
|
752,314
|
| | | | | 343,528 | | |
Increase (decrease) in cash and cash equivalents
|
| | |
|
159,699
|
| | | | | (110,112) | | |
Balance of cash and cash equivalents at beginning of year
|
| | |
|
99,330
|
| | | | | 197,675 | | |
Impact of changes in exchange rates on held cash balances in foreign currency
|
| | | | 6,904 | | | | |
|
11,767
|
| |
Cash and cash equivalents at end of year
|
| | |
|
265,933
|
| | | | | 99,330 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Annex A—Adjustments Required to Present Cash Flows | | | | ||||||||||
From operating activities: | | | | | | | | | | | | | |
Income and expenses not associated with cash flows: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | |
|
20,500
|
| | | | | 15,867 | | |
Finance expenses in respect of debentures
|
| | |
|
—
|
| | | | | 559 | | |
Finance expenses in respect of project finance loans
|
| | |
|
27,699
|
| | | | | 25,885 | | |
Finance expenses in respect of prepayment of loans
|
| | |
|
—
|
| | | | | 67,594 | | |
Finance expenses in respect of loans from non-controlling interests
|
| | |
|
1,158
|
| | | | | 1,540 | | |
Finance expenses in respect of contingent consideration
|
| | |
|
2,231
|
| | | | | — | | |
Fair value changes of financial instruments measured at fair value through
profit or loss |
| | |
|
(3,145)
|
| | | | | 660 | | |
Share-based compensation
|
| | |
|
3,980
|
| | | | | 2,253 | | |
Deferred taxes
|
| | |
|
3,272
|
| | | | | (15,482) | | |
Finance expenses in respect of lease liability
|
| | |
|
1,243
|
| | | | | 1,087 | | |
Finance income in respect of contract asset
|
| | |
|
(24,310)
|
| | | | | (16,176) | | |
Exchange differences and others
|
| | |
|
3,019
|
| | | | | 338 | | |
Amortization of deferred costs in respect of projects
|
| | |
|
230
|
| | | | | 719 | | |
interest expenses from loans to investees
|
| | |
|
(1,465)
|
| | | | | (657) | | |
Company’s share in losses of investee partnerships
|
| | |
|
189
|
| | | | | 74 | | |
Finance expenses (income) in respect of forward transaction
|
| | |
|
(621)
|
| | | | | 657 | | |
| | | |
|
33,980
|
| | | | | 84,918 | | |
Changes in assets and liabilities items: | | | | | | | | | | | | | |
Change in other receivables
|
| | |
|
340
|
| | | | | (5,100) | | |
Change in trade receivables
|
| | |
|
(6,944)
|
| | | | | 4,800 | | |
Change in other payables
|
| | |
|
(4,624)
|
| | | | | 5,121 | | |
Change in trade payables
|
| | |
|
1,175
|
| | | | | (274) | | |
Change in provisions for employees
|
| | |
|
219
|
| | | | | — | | |
| | | |
|
(9,835)
|
| | | | | 4,547 | | |
| | | |
|
24,146
|
| | | | | 89,465 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Annex B—Acquisition of Newly Consolidated Companies | | | | | | | | | | | | | |
Working capital (except for cash and cash equivalents)
|
| | |
|
(42,304)
|
| | | | | 245 | | |
Restricted cash
|
| | |
|
—
|
| | | | | 174 | | |
Financial liabilities at fair value through profit or loss
|
| | |
|
(86,768)
|
| | | | | — | | |
Fixed assets
|
| | |
|
121,359
|
| | | | | 16,390 | | |
Intangible assets
|
| | |
|
164,765
|
| | | | | 15,998 | | |
Deferred costs in respect of projects
|
| | |
|
104,346
|
| | | | | — | | |
Deferred borrowing costs
|
| | |
|
5,738
|
| | | | | 293 | | |
Deferred taxes
|
| | |
|
115
|
| | | | | 122 | | |
Investment in investee
|
| | |
|
(39,803)
|
| | | | | (7,251) | | |
Right-of-use asset and lease liability, net
|
| | |
|
(633)
|
| | | | | — | | |
Loan to investee
|
| | |
|
(24,512)
|
| | | | | (17,309) | | |
Loan from non-controlling interests
|
| | |
|
(23,551)
|
| | | | | — | | |
Non-controlling interests
|
| | |
|
(22,256)
|
| | | | | (108) | | |
Total consideration which was paid, after deducting cash (cash surplus
upon consolidation) in consolidated companies |
| | | | 156,496 | | | | |
|
8,554
|
| |
| The Group | | |
—
|
| | The Company and its consolidated entities (as defined below). | |
| Interested Parties | | |
—
|
| | As defined in the Securities Law, 5728-1968, as amended. | |
| Consolidated Entities | | |
—
|
| | Companies or partnerships which are directly or indirectly under the Company’s control (as defined in IFRS 10), and whose financial reports are wholly consolidated with the Company’s reports. The active consolidated entities are as specified in Note 8. | |
|
Controlling shareholders
|
| |
—
|
| |
As defined in the Securities Regulations (Annual Financial Statements), 5770-2010.
|
|
| Related Party | | |
—
|
| | As defined in IAS 24 (2009), “Related Party Disclosures”. | |
| | |
Useful lifetime
|
| |
Depreciation
rates |
| |
Depreciation
method |
|
Wind farms
|
| |
25–30 years
|
| |
4%–3.3%
|
| |
Straight line
|
|
Photovoltaic systems
|
| |
23–24 years
|
| |
4.3%–4.16%
|
| |
Straight line
|
|
Automatic cleaning systems
|
| |
20 years
|
| |
5%
|
| |
Straight line
|
|
Others
|
| |
3–14 years
|
| |
33%–7%
|
| |
Straight line
|
|
| | |
Representative exchange rate
|
| |
CPI(*)
|
| ||||||||||||||||||||||||
| | |
EUR
|
| |
NIS
|
| |
HUF
|
| |
HRK
|
| |
Known
CPI |
| |||||||||||||||
| | |
(USD to 1)
|
| |
In points
|
| ||||||||||||||||||||||||
Date of the financial statements: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2021
|
| | |
|
1.132
|
| | | |
|
0.322
|
| | | |
|
0.0031
|
| | | |
|
0.150
|
| | | |
|
104.5
|
| |
As of December 31, 2020
|
| | | | 1.227 | | | | | | 0.311 | | | | | | 0.0034 | | | | | | 0.163 | | | | | | 102.1 | | |
| | |
%
|
| |
%
|
| |
%
|
| |
%
|
| |
%
|
| |||||||||||||||
Rates of change: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the year ended: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of December 31, 2021
|
| | |
|
(7.7)
|
| | | |
|
3.5
|
| | | |
|
(8.8)
|
| | | |
|
(0.8)
|
| | | |
|
2.4
|
| |
As of December 31, 2020
|
| | | | 0.5 | | | | | | 7.6 | | | | | | (2.9) | | | | | | (1.5) | | | | | | (0.6) | | |
|
• Electricity production facilities
|
| | 20–30 years | |
|
• Offices
|
| | 3–7 years | |
Standard / interpretation /
amendment |
| |
Publication requirements
|
| |
Application and
transitional provisions |
| |
Expected impact
|
|
(1) Amendment to IAS 1, Presentation of Financial Statement: Classification of liabilities as current or non-current
|
| | The amendment replaces certain requirements for the classification of liabilities as current or non-current. For example, according to the amendment, a liability will be classified as non-current if the entity has the right to defer payment for a minimum period of 12 months after the end of the reporting period, which is “substantial”, and exists at the end the reporting period, instead of the requirement for a right which is “unconditional”. In accordance with the amendment, a right exists as of the reporting date only if the entity fulfills the conditions for the deferral of payment as of that date. The amendment also clarifies that the conversion right in respect of a liability will affect the classification of the entire instrument as current or non-current, unless the conversion component is an equity component. | | | The Amendment is effective for reporting periods beginning on or after January 1, 2023. with earlier application being permitted. The Amendment is applicable retrospectively, including an amendment to comparative data | | | The Group has not yet begun evaluating the implications of the standard’s adoption on the financial statements. | |
(2) Amendment to
IAS 16, Property, Plant and Equipment-Costs directly attributable fixed assets |
| |
The Amendment annuls the requirement by which in the calculation of costs directly attributable to fixed assets, the net proceeds from selling certain items that were produced while the Company tested the functioning of the asset should be deducted (such as samples that were produced when testing the equipment). Instead, such proceeds shall be recognized in profit or loss according to the relevant standards and the cost of the sold items will be measured according to the measurement requirements of
IAS 2, Inventories. |
| | The Amendment is effective for annual periods beginning on or after January 1, 2022. Early application is permitted. The Amendment shall be applied on a retrospective basis, including an amendment of comparative data, only with respect to fixed asset items that have been brought to the location and condition required for them to operate in the manner intended by management subsequent to the earliest reporting period presented at the date of initial application of the Amendment. The cumulative effect of the Amendment will adjust the opening balance of | | | The Group’s estimates that the adoption of the amendments will not have a significant impact on the financial statements. | |
Standard / interpretation /
amendment |
| |
Publication requirements
|
| |
Application and
transitional provisions |
| |
Expected impact
|
|
| | | | | | retained earnings for the earliest reporting period presented. | | | | |
(3) Amendment to IFRS 3, Business Combinations
|
| |
The Amendment replaces the requirement to recognize liabilities from business combinations in accordance with the conceptual framework, the reason being that the interaction between those instructions and the guidance provided in IAS 37 regarding recognition of liabilities was unclear in certain cases.
The Amendment adds an exception to the principle for recognizing liabilities in IFRS 3. According to the exception, contingent liabilities are to be recognized according to the requirements of IAS 37 and IFRIC 21 and not according to the conceptual framework. The Amendment prevents differences in the timing of recognizing liabilities that could have led to the recognition of gains and losses immediately after the business combination (day 2 gain or loss). The Amendment also clarifies that contingent assets are not to be recognized on the date of the business combination.
|
| | The Amendment is effective for annual periods beginning on or after January 1, 2022 | | | The Group’s estimates that the adoption of the amendments will not have a significant impact on the financial statements. | |
(4) Amendment to IAS 12
Income taxes: Deferred tax associated with assets and liabilities arising from a single transaction |
| |
The Amendment narrows the scope of the exemption from recognizing deferred taxes as a result of temporary differences created at the initial recognition of assets and/or liabilities, so that it does not apply to transactions that give rise to equal and offsetting temporary differences.
As a result, companies will need to recognize a deferred tax asset or a deferred tax liability for these temporary differences at the initial recognition of transactions that give rise to equal and offsetting temporary differences, such as lease transactions and provisions for decommissioning and restoration.
|
| |
The Amendment is effective for annual periods beginning on or after January 1, 2023, by amending the opening balance of the retained earnings or adjusting a different component of equity in the period the Amendment was first adopted.
Earlier application is permitted.
|
| | The Group has not yet begun evaluating the implications of the standard’s adoption on the financial statements. | |
Estimate
|
| |
Main assumptions
|
| |
Possible implications
|
| |
Reference
|
|
Recognition of deferred tax asset in respect of tax losses
|
| | The Group recognizes a tax asset in the statement of financial position when taxable profits are expected to arise in the future, against which the carryforward losses can be used. | | | Insofar as the Company expects that carryforward losses which were recognized as tax assets in previous periods will not be used, the Company reserved a deferred tax asset in the statement of income. | | | See Note 17, income taxes. | |
Useful lifetime of fixed assets
|
| | The Company hires the assistance of technical and legal consultants to determine the useful lifetime of the facilities which it owns and which are accounted for according to the fixed assets method. The Company is also required to use judgment when determining the depreciation period of fixed assets which reflects the future economic benefits inherent in the asset. | | | Increase or decrease in profit or loss. | | | See Note 2H3 for details regarding the useful lifetime of fixed assets. | |
Estimate
|
| |
Main assumptions
|
| |
Possible implications
|
| |
Reference
|
|
Measurement of contingent consideration in respect of business combination
|
| | For the purpose of determining the contingent consideration, the Group estimates the amount of the projected future consideration according to the milestones which were determined in the purchase agreement. | | | Increase or decrease in profit or loss. | | | See Note 8A (1) | |
Recognition of facilities as contract assets / fixed assets
|
| |
For the purpose of determining whether the Company’s engagements in connection with the construction and operation of photovoltaic systems and farms for production of electricity from wind energy are covered under IFRIC 12, significant judgment is required, including in respect of the legal interpretations regarding the series of laws, licenses and agreements in the relevant arrangement, for the purpose of determining the extent of the state’s control over the provided services, and in respect of the determination of the materiality of the residual value at the end of the agreement period.
As part of the evaluation, the Company is required to exercise judgment regarding the facility’s operating period, beyond the period of the arrangement, the expected revenues and costs from its continued operation, and the cash flow discount rate which was used in the calculation. When the conclusion is that the residual value from the continued additional operation, beyond 20 years, is negligible relative to the value of the entire facility, those facilities will fall under IFRIC 12.
|
| | If the conclusion is that the residual value from continued operation beyond 20 years is significant relative to the value of the entire facility, those facilities will fall under the application of IAS 16. | | | See Note 2J regarding service concession arrangements. | |
Recognition of project costs as assets
|
| | For the purpose of determining whether project costs can be discounted as an asset, Group management conducts an assessment in which it evaluates whether the series of statutory permits, land ties, possibility for electricity connection, etc., in the project, lead to the conclusion | | | Amortization of development costs to the statement of income. | | | See Note 2I regarding deferred project costs. | |
Estimate
|
| |
Main assumptions
|
| |
Possible implications
|
| |
Reference
|
|
| | | that the project will produce economic benefits for the Company (in other words, whether the project is expected to reach completion of construction and commercial operation). When regulatory approvals are not expected to be obtained, the Company amortizes the development costs to the statement of income. | | | | | | | |
Recoverable amount of a cash generating unit which includes goodwill
|
| | The determination of this estimate is based on discounted cash flow forecasts. The determination of cash flows is based on various assumptions regarding the results of the future operation of the cash generating unit. | | | Changes in estimates due to changes in these assumptions, or in the discount rate, could affect profit. | | | See Note 2K for details regarding the impairment of intangible assets | |
| | |
December 31
2021 |
| |
December 31
2020 |
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Cash in banks
|
| | |
|
113,686
|
| | | | | 94,226 | | |
Short term deposits
|
| | |
|
152,247
|
| | | | | 5,104 | | |
| | | |
|
265,933
|
| | | | | 99,330 | | |
| | |
December 31
2021 |
| |
December 31
2020 |
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Short term restricted cash
|
| | |
|
35,179
|
| | | | | 87,763 | | |
Long term restricted cash
|
| | |
|
21,368
|
| | | | | 19,731 | | |
| | | |
|
56,547
|
| | | | | 107,494 | | |
| | |
December 31
2021 |
| |
December 31
2020 |
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Income receivable from electricity and the operation of facilities
revenue |
| | |
|
6,651
|
| | | | | 2,094 | | |
outstanding receivable
|
| | |
|
11,249
|
| | | | | 9,325 | | |
| | | |
|
17,900
|
| | | | | 11,419 | | |
| | |
December 31
2021 |
| |
December 31
2020 |
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Government institutions
|
| | |
|
16,327
|
| | | | | 16,561 | | |
Other receivables
|
| | |
|
8,868
|
| | | | | 8,468 | | |
Prepaid expenses
|
| | |
|
2,952
|
| | | | | 2,657 | | |
| | | |
|
28,147
|
| | | | | 27,686 | | |
| | |
USD in thousands
|
| |||
Upfront cash payments
|
| | | | 160,548 | | |
Performance-based (“earn out”) contingent consideration(1)
|
| | | | 59,131 | | |
Liability in respect of put option(2)
|
| | | | 27,637 | | |
Total purchase consideration
|
| | |
|
247,316
|
| |
| | |
USD in thousands
|
| |||
Cash and cash equivalents
|
| | | | 499 | | |
Working capital (except for cash and cash equivalents)
|
| | | | (5,381) | | |
Deferred costs in respect of projects(*)
|
| | | | 104,346 | | |
Fixed assets, net
|
| | | | 223 | | |
Goodwill
|
| | | | 148,128 | | |
Total
|
| | |
|
247,815
|
| |
After deducting contingent consideration and liability in respect of put option
|
| | | | (86,768) | | |
After deducting cash and cash equivalents in the acquired company
|
| | | | (499) | | |
Total purchase consideration which was transferred in cash
|
| | | | 160,548 | | |
| | |
USD in thousands
|
| |||
Transferred consideration (“Upfront”)
|
| | | | 160,548 | | |
Plus liability in respect of put option
|
| | | | 27,637 | | |
Less identifiable excess costs in respect of projects
|
| | | | (45,216) | | |
Asset value, net
|
| | | | 5,159 | | |
Calculated balance of goodwill
|
| | |
|
148,128
|
| |
| | | | | |
Effective stake in
equity interests |
| |||||||||
| | | | | |
Consolidated entity
|
| |||||||||
| | |
Country of
incorporation |
| |
As of December 31
|
| |||||||||
Entity name
|
| |
2021
|
| |
2020
|
| |||||||||
| | | | | |
%
|
| |
%
|
| ||||||
Enlight—Eshkol Havatzelet L.P. (hereinafter: “Havatzelet”)(A)
|
| |
Israel
|
| | | | 100 | | | | | | 100 | | |
Eshkol Havatzelet—Halutziot—Enlight L.P. (hereinafter: “Halutziot”)(A)
|
| |
Israel
|
| | | | 89.99 | | | | | | 89.99 | | |
Tlamim Enlight L.P. (hereinafter: “Tlamim”)(B)
|
| |
Israel
|
| | | | 100 | | | | | | 100 | | |
Mivtachim Green Energies Ltd. (hereinafter: “Mivtachim”)(B)
|
| |
Israel
|
| | | | 100 | | | | | | 100 | | |
Talmei Bilu Green Energies Ltd. (hereinafter: “Talmei Bilu”)(B)
|
| |
Israel
|
| | | | 100 | | | | | | 100 | | |
Eshkol Ela—Kramim—Enlight L.P. (hereinafter: “Kramim”)(C)
|
| |
Israel
|
| | | | 100 | | | | | | 100 | | |
Eshkol Brosh—Idan—Enlight L.P. (hereinafter: “Idan”)(D)
|
| |
Israel
|
| | | | 100 | | | | | | 100 | | |
Eshkol Zayit—Zayit Yarok—Enlight L.P. (hereinafter: “Zayit Yarok”)(E)
|
| |
Israel
|
| | | | 100 | | | | | | 100 | | |
Peirot HaGolan—Enlight L.P. (hereinafter: “Peirot HaGolan”)
|
| |
Israel
|
| | | | 51 | | | | | | 51 | | |
Eshkol Gefen—Barbur—Enlight L.P. (hereinafter: “Barbur”)(F)
|
| |
Israel
|
| | | | 51 | | | | | | 51 | | |
Sde Nehemia—Enlight L.P. (hereinafter: “Sde Nehemia”)
|
| |
Israel
|
| | | | 100 | | | | | | 100 | | |
Kinetic Energies—Alternative Electrical Energies Ltd.
(hereinafter: “Kinetic Energies”)(G) |
| |
Israel
|
| | | | 68.1 | | | | | | 68.1 | | |
Emek HaBacha Wind Energy Ltd. (hereinafter: “Emek HaBacha”)(G)
|
| |
Israel
|
| | | | 40.85 | | | | | | 40.85 | | |
Enlight—Eshkol Hadas L.P. (hereinafter: “Hadas”)(H)
|
| |
Israel
|
| | | | 100 | | | | | | 100 | | |
Talmei Yafe Sun L.P. (hereinafter: “Talmei Yafe”)(H)
|
| |
Israel
|
| | | | 50 | | | | | | 50 | | |
Dorot Sun L.P. (hereinafter: “Dorot”)(H)
|
| |
Israel
|
| | | | 50 | | | | | | 50 | | |
Enlight Kramim L.P. (hereinafter: “Enlight Kramim”)(H)
|
| |
Israel
|
| | | | 74 | | | | | | 74 | | |
Enlight Beit Shikma L.P. (hereinafter: “Beit Shikma”)(H)
|
| |
Israel
|
| | | | 100 | | | | | | 100 | | |
Orsol Energy 3 (A.A.) L.P. (hereinafter: “Revivim”)(I)
|
| |
Israel
|
| | | | 90 | | | | | | 90 | | |
| | | | | |
Effective stake in
equity interests |
| |||||||||
| | | | | |
Consolidated entity
|
| |||||||||
| | |
Country of
incorporation |
| |
As of December 31
|
| |||||||||
Entity name
|
| |
2021
|
| |
2020
|
| |||||||||
| | | | | |
%
|
| |
%
|
| ||||||
Enlight Kidmat Zvi L.P. (Hereinafter: “Kidmat Tzvi”)
|
| |
Israel
|
| | | | 74 | | | | | | 74 | | |
Enlight—Eshkol Dekel L.P. (hereinafter: “Beit Rimon”)
|
| |
Israel
|
| | | | 50.1 | | | | | | 50.1 | | |
Enlight—Aviram Initiation L.P. (hereinafter: “Enlight-Aviram”)
|
| |
Israel
|
| | | | 60 | | | | | | 60 | | |
Ruach Beresheet L.P. (hereinafter: “Ruach Beresheet”) (O)
|
| |
Israel
|
| | | | 60 | | | | | | 60 | | |
Tullynamoyle Wind Farm 3 Limited (hereinafter: “Tullynamoyle”)(J)
|
| |
Ireland
|
| | | | 50.1 | | | | | | 50.1 | | |
Vjetroelektrana Lukovac d.o.o (hereinafter: “Lukovac”)(K)
|
| |
Croatia
|
| | | | 50.1 | | | | | | 50.1 | | |
EW-K-Wind d.o.o (hereinafter: “EWK”)(L)
|
| |
Serbia
|
| | | | 50.1 | | | | | | 50.1 | | |
Megujulohaz kft (hereinafter: “Meg”)(J)
|
| |
Hungary
|
| | | | 50.1 | | | | | | 50.1 | | |
Raaba Green kft (hereinafter: “Raaba”)(J)
|
| |
Hungary
|
| | | | 50.1 | | | | | | 50.1 | | |
SOWI Kosovo LLC (hereinafter: “SOWI”)(M)
|
| |
Kosovo
|
| | | | 48 | | | | | | 48 | | |
Vindpark Malarberget I Norberg AB(N)
|
| |
Sweden
|
| | | | 68.8 | | | | | | 68.8 | | |
Enlight Beit HaShita Solar Energy, L.P. (hereinafter: “Beit HaShita”)
|
| |
Israel
|
| | | | 74 | | | | | | 74 | | |
Enlight EU Energies kft (hereinafter: “Enlight EU”)(P)
|
| |
Hungary
|
| | | | 100 | | | | | | 100 | | |
Generacion Eolica Castilla La Mancha Sl (hereinafter: “GECAMA”)(Q)
|
| |
Spain
|
| | | | 72 | | | | | | 72 | | |
Björnberget Vindkraft AB(R)
|
| |
Sweden
|
| | | | 56.2 | | | | | | — | | |
Nardo Solar Energy s.r.l(S)
|
| |
Italy
|
| | | | 100 | | | | | | 100 | | |
Genzano Solar Energy s.r.l(S)
|
| |
Italy
|
| | | | 100 | | | | | | 100 | | |
Montemilone Solar Energy s.r.l(S)
|
| |
Italy
|
| | | | 100 | | | | | | 100 | | |
Gravina 2 San Felice Solar Energy s.r.l(S)
|
| |
Italy
|
| | | | 100 | | | | | | 100 | | |
Enlight Energia Renovable ESPA SL(S)
|
| |
Italy
|
| | | | 100 | | | | | | 100 | | |
Clenera holdings LLC(U)
|
| |
USA
|
| | | | 90.1 | | | | | | — | | |
| | |
As of December 31, 2021
|
| |
For the year ended December 31, 2021
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Partnership /
investee |
| |
Rate of
ownership rights held by non-controlling interests % |
| |
Balance of
non-controlling interests |
| |
Current
assets |
| |
Non-current
assets |
| |
Current
liabilities |
| |
Non-current
liabilities |
| |
Revenues
|
| |
Profit
(loss) |
| |
Profit
(loss) attributed to non-controlling interests |
| |
Cash
flows from operating activities |
| |
Cash
flows from investing activities |
| |
Cash
flows from financing activities |
| |
Total
change in cash and cash equivalents |
| |||||||||||||||||||||||||||||||||||||||
| | |
USD in thousands
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Co-Op
|
| | | | 49.90 | | | | | | 19,196 | | | | | | 17,002 | | | | | | 252,630 | | | | | | 17,359 | | | | | | 213,806 | | | | | | 49,510 | | | | | | 17,354 | | | | | | 5,911 | | | | | | 29,673 | | | | | | 1,297 | | | | | | (30,708) | | | | | | 263 | | |
The Nordic Wind
|
| | | | 31.18 | | | | | | 21,184 | | | | | | 18,354 | | | | | | 179,603 | | | | | | 20,017 | | | | | | 110,002 | | | | | | 11,757 | | | | | | 6,017 | | | | | | 1,876 | | | | | | (3,839) | | | | | | 5,817 | | | | | | 1,084 | | | | | | 3,062 | | |
Power of the Danube
|
| | | | 52 | | | | | | 73,045 | | | | | | 37,740 | | | | | | 434,471 | | | | | | 63,418 | | | | | | 268,322 | | | | | | — | | | | | | 7,365 | | | | | | 1,184 | | | | | | 3,093 | | | | | | (193,914) | | | | | | 63,838 | | | | | | 4,184 | | |
Bjorn
|
| | | | 49 | | | | | | 73,045 | | | | | | 37,740 | | | | | | 434,471 | | | | | | 63,418 | | | | | | 268,322 | | | | | | — | | | | | | (72) | | | | | | (35) | | | | | | (118) | | | | | | (75,037) | | | | | | 103,552 | | | | | | 28,397 | | |
| | |
As of December 31, 2020
|
| |
For the year ended December 31, 2020
|
| | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Partnership / investee
|
| |
Rate of
ownership rights held by non-controlling interests % |
| |
Balance of
non-controlling interests |
| |
Current
assets |
| |
Non-current
assets |
| |
Current
liabilities |
| |
Non-current
liabilities |
| |
Revenues
|
| |
Profit
(loss) |
| |
Profit (loss)
attributed to non-controlling interests |
| |
Cash
flows from operating activities |
| |
Cash
flows from investing activities |
| |
Cash
flows from financing activities |
| |
Total
change in cash and cash equivalents |
| |||||||||||||||||||||||||||||||||||||||
| | |
USD in thousands
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Mivtachim Green
Energies Ltd. |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,473 | | | | | | (3,422) | | | | | | 1,189 | | | | | | 6,582 | | | | | | 493 | | | | | | (6,726) | | | | | | 350 | | |
Co-Op
|
| | | | 49.90 | | | | | | 12,277 | | | | | | 17,821 | | | | | | 285,885 | | | | | | 27,270 | | | | | | 248,833 | | | | | | 40,785 | | | | | | 8,177 | | | | | | 4,079 | | | | | | 23,028 | | | | | | (184) | | | | | | 24,204 | | | | | | (1,360) | | |
The Iberian Wind
|
| | | | 28.07 | | | | | | 34,837 | | | | | | 6,145 | | | | | | 133,536 | | | | | | 7,185 | | | | | | 8,406 | | | | | | — | | | | | | (35) | | | | | | (10) | | | | | | (383) | | | | | | (80,745) | | | | | | 85,222 | | | | | | 4,093 | | |
|
| | | | | | | | |
Effective stake in equity interests
|
| |||||||||
| | |
Country of
incorporation |
| |
As of December 31
|
| ||||||||||||
Name of associate entity
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | | | | | | | |
%
|
| |
%
|
| ||||||
Kadarim Enlight Solar, L.P.
|
| | | | Israel | | | | | | 50 | | | | | | 50 | | |
Mei Golan—Enlight Floating Energy L.P.
|
| | | | Israel | | | | | | 50.1 | | | | | | 50.1 | | |
Karmey Haruah L.P. (hereinafter: “Karmey Haruah”)(A)
|
| | | | Israel | | | | | | 50.2 | | | | | | 50.2 | | |
Emek HaRuhot L.P. (hereinafter: “Emek HaRuhot”)(B)
|
| | | | Israel | | | | | | 60 | | | | | | 60 | | |
Enlight K2-Wind d.o.o (hereinafter: “Serbia 2”)(C)
|
| | | | Serbia | | | | | | 16.7 | | | | | | 16.7 | | |
Bjornberget Vindkraft AB (hereinafter: “Bjorn”)(D)
|
| | | | Sweden | | | | | | — | | | | | | 60.7 | | |
Project
|
| |
Total
capacity in MW |
| |
Stake in the project
|
| |
Tariff
approval for the facility (agorot per kWh) |
| |
Rate of
return on the contract asset |
| |
Contract
asset as of December 31, 2021 (USD in thousands) |
| |||||||||
Halutziot(*)
|
| | | | 55 | | | |
90%
|
| | | | 62.8 | | | |
6% linked
|
| | | | 164,545 | | |
Medium rooftops
|
| | | | 2.63 | | | |
51% of Peirot Golan project
100% of Sde Nehemia project 51% of Barbur project |
| | | | 53.99 | | | |
5.75% linked
|
| | | | 5,145 | | |
Talmei Bilu
|
| | | | 10 | | | |
100%
|
| | | | 102.46 | | | |
6.5% linked
|
| | | | 42,112 | | |
Mivtachim
|
| | | | 10 | | | |
100%
|
| | | | 130.39 | | | |
8% linked
|
| | | | 49,695 | | |
Kramim
|
| | | | 5 | | | |
100%
|
| | | | 96.31 | | | |
6% linked
|
| | | | 16,238 | | |
Idan
|
| | | | 3 | | | |
100%
|
| | | | 96.31 | | | |
6% linked
|
| | | | 9,307 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |||||||||
Balance as of January 1
|
| | | | 286,251 | | | | | | 281,280 | | |
Repayment of contract asset under concession arrangements
|
| | |
|
(32,857)
|
| | | |
|
(31,250)
|
| |
Finance incomes
|
| | |
|
24,310
|
| | | |
|
16,176
|
| |
Translation differences
|
| | |
|
9,338
|
| | | |
|
20,045
|
| |
Balance as of December 31
|
| | | | 287,042 | | | | | | 286,251 | | |
|
| | |
2021
|
| |||||||||||||||||||||
| | |
Solar systems
(A) |
| |
Wind farms
(B) |
| |
Others
|
| |
Total
|
| ||||||||||||
| | |
USD in thousands
|
| |||||||||||||||||||||
Cost: | | | | | | | | | | | | | | | | | | | | | | | | | |
As of January 1, 2021
|
| | |
|
124,773
|
| | | |
|
837,554
|
| | | |
|
2,795
|
| | | |
|
965,122
|
| |
Capitalization—IFRS 16
|
| | |
|
—
|
| | | |
|
5,166
|
| | | |
|
—
|
| | | |
|
5,166
|
| |
Additions(1)
|
| | |
|
—
|
| | | |
|
489,504
|
| | | |
|
525
|
| | | |
|
490,029
|
| |
Initial consolidation(3)
|
| | |
|
—
|
| | | |
|
120,845
|
| | | |
|
514
|
| | | |
|
121,359
|
| |
Translation differences
|
| | |
|
(2,208)
|
| | | |
|
(49,085)
|
| | | |
|
74
|
| | | |
|
(51,219)
|
| |
Cost as of December 31, 2021
|
| | | | 122,565 | | | | | | 1,403,984 | | | | | | 3,908 | | | | | | 1,530,457 | | |
Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | |
As of January 1, 2021
|
| | |
|
6,920
|
| | | |
|
19,559
|
| | | |
|
710
|
| | | |
|
27,189
|
| |
Depreciation expenses
|
| | |
|
3,806
|
| | | |
|
12,795
|
| | | |
|
664
|
| | | |
|
17,265
|
| |
Translation differences
|
| | |
|
(*)—
|
| | | |
|
(2,856)
|
| | | |
|
30
|
| | | |
|
(2,826)
|
| |
Accumulated depreciation as of December 31, 2021
|
| | | | 10,726 | | | | | | 29,498 | | | | | | 1,404 | | | | | | 41,628 | | |
Carrying value as of December 31, 2021
|
| | | | 111,839 | | | | | | 1,374,486 | | | | | | 2,504 | | | | | | 1,488,829 | | |
| | |
2020
|
| |||||||||||||||||||||
| | |
Solar systems
|
| |
Wind farms
|
| |
Others
|
| |
Total
|
| ||||||||||||
| | |
USD in thousands
|
| |||||||||||||||||||||
Cost: | | | | | | | | | | | | | | | | | | | | | | | | | |
As of January 1, 2020
|
| | | | 119,429 | | | | | | 419,655 | | | | | | 2,177 | | | | | | 540,261 | | |
Capitalization—IFRS 16
|
| | | | — | | | | | | 2,644 | | | | | | — | | | | | | 2,644 | | |
Additions(1)
|
| | | | 913 | | | | | | 313,702 | | | | | | 546 | | | | | | 315,161 | | |
Classification from deferred costs in respect of projects to fixed assets(2)
|
| | | | — | | | | | | 24,917 | | | | | | — | | | | | | 24,917 | | |
Initial consolidation(3)
|
| | | | — | | | | | | 16,390 | | | | | | — | | | | | | 16,390 | | |
Translation differences
|
| | | | 4,432 | | | | | | 61,246 | | | | | | 72 | | | | | | 65,750 | | |
Cost as of December 31, 2020
|
| | | | 124,774 | | | | | | 837,554 | | | | | | 2,795 | | | | | | 965,123 | | |
|
| | |
2020
|
| |||||||||||||||||||||
| | |
Solar systems
|
| |
Wind farms
|
| |
Others
|
| |
Total
|
| ||||||||||||
| | |
USD in thousands
|
| |||||||||||||||||||||
Accumulated depreciation: | | | | | | | | | | | | | | | | | | | | | | | | | |
As of January 1, 2020
|
| | | | 2,700 | | | | | | 8,815 | | | | | | 472 | | | | | | 11,987 | | |
Depreciation expenses
|
| | | | 3,769 | | | | | | 8,979 | | | | | | 358 | | | | | | 13,106 | | |
Translation differences
|
| | | | 451 | | | | | | 1,765 | | | | | | (120) | | | | | | 2,096 | | |
Accumulated depreciation as of December 31, 2020
|
| | | | 6,920 | | | | | | 19,559 | | | | | | 710 | | | | | | 27,189 | | |
Carrying value as of December 31, 2020
|
| | | | 117,854 | | | | | | 817,995 | | | | | | 2,085 | | | | | | 937,934 | | |
Electricity production
projects |
| |
Zayit Yarok
|
| |
Sunlight 1
|
| |
Sunlight 2
|
| |
Atilla
|
|
Country
|
| | Israel | | | Israel | | | Israel | | | Hungary | |
Status
|
| | Commercial operation commenced in 2012 | | | Projects which commenced commercial operation since 2018 | | | Projects which commenced commercial operation since 2019 | | | Commercial operation commenced in 2019 | |
Installed capacity
|
| | 0.5 MWp | | | 53 MWp | | | 12 MWp | | | 57 MWp | |
Effective holding rate
|
| | 100% | | | 50%-100% | | | 74%-100% | | | 50.1% | |
Depreciated cost as of December 31, 2021
|
| | Approximately USD 1 million | | | Approximately USD 55 million | | | Approximately USD 14 million | | | Approximately USD 42 million | |
Electricity production
projects |
| |
EWK
|
| |
Lukovac
|
| |
Sowi
|
| |
Picasso
|
| |
Tullynamoyle
|
|
Country
|
| | Serbia | | | Croatia | | | Kosovo | | | Sweden | | | Ireland | |
Status
|
| | Commercial operation commenced in 2019 | | | Commercial operation commenced in 2018 | | | Commercial operation commenced in 2021(1) | | | Commercial operation commenced in 2021 | | | Commercial operation commenced in 2017 | |
Installed capacity
|
| | 105 MWp | | | 49 MWp | | | 105 MWp | | | 113 MWp | | | 13.6 MWp | |
Effective holding rate
|
| | 50.1% | | | 50.1% | | | Around 60% | | | Around 69% | | | 50.1% | |
Depreciated cost as of December 31, 2021
|
| | Approximately USD 157 million | | | Approximately USD 53 million | | | Approximately USD 146 million | | | Approximately USD 155 million | | | Approximately USD 22 million | |
Electricity production
projects |
| |
Emek HaBacha
|
| |
Ruach Beresheet
|
| |
Gecama
|
| |
Björnberget Vindkraft AB
|
|
Country
|
| | Israel | | | Israel | | | Spain | | | Sweden | |
Status
|
| | Construction (2) | | | Construction | | | Construction | | | Construction | |
Installed capacity
|
| | 109 MWp | | | 189 MWp | | | 329 MWp | | | 372 MWp | |
Effective holding rate
|
| | Around 40.9% | | | 60% | | | Around 72% | | | Around 56% | |
Cost as of December 31, 2021
|
| | Approximately USD 196 million | | | Approximately USD 250 million | | | Approximately USD 230 million | | | Approximately USD 167 million | |
| | |
Electricity supply
agreements and concession agreements(1) |
| |
Goodwill(2)
|
| |
Total
|
| |||||||||
| | |
USD in thousands
|
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | |
Balance as of January 1, 2021
|
| | |
|
93,527
|
| | | |
|
—
|
| | | |
|
93,527
|
| |
Initial consolidation
|
| | |
|
16,974
|
| | | |
|
148,023
|
| | | |
|
164,997
|
| |
Translation differences
|
| | |
|
(6,977)
|
| | | |
|
105
|
| | | |
|
(6,872)
|
| |
Balance as of December 31, 2021
|
| | | | 103,524 | | | | | | 148,128 | | | | | | 251,652 | | |
Amortization: | | | | | | | | | | | | | | | | | | | |
Balance as of January 1
|
| | |
|
2,953
|
| | | |
|
—
|
| | | |
|
2,953
|
| |
Amortization
|
| | |
|
1,483
|
| | | |
|
—
|
| | | |
|
1,483
|
| |
Translation differences
|
| | |
|
157
|
| | | |
|
—
|
| | | |
|
157
|
| |
Balance as of December 31, 2021
|
| | | | 4,593 | | | | | | — | | | | | | 4,593 | | |
Depreciated cost as of December 31, 2021
|
| | | | 98,931 | | | | | | 148,128 | | | | | | 247,059 | | |
| | |
Electricity supply
agreements and concession agreements(1) |
| |||
| | |
USD in thousands
|
| |||
Cost | | | | | | | |
Balance as of January 1, 2020
|
| | | | 57,619 | | |
Initial consolidation
|
| | | | 16,268 | | |
Payments on account of acquisition of consolidated company
|
| | | | 12,917 | | |
Translation differences
|
| | | | 6,723 | | |
Balance as of December 31, 2020
|
| | | | 93,527 | | |
|
| | |
Electricity supply
agreements and concession agreements(1) |
| |||
| | |
USD in thousands
|
| |||
Amortization: | | | | | | | |
Balance as of January 1, 2020
|
| | | | 1,583 | | |
Amortization
|
| | | | 1,170 | | |
Translation differences
|
| | | | 200 | | |
Balance as of December 31, 2020
|
| | | | 2,953 | | |
Depreciated cost as of December 31, 2020
|
| | | | 90,574 | | |
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| ||||||
Cost of sales (depreciation and amortization)
|
| | |
|
1,483
|
| | | | | 1,170 | | |
| | |
December 31
2021 |
| |
December 31
2020 |
| ||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| ||||||
Open accounts
|
| | |
|
27,412
|
| | | | | 7,907 | | |
Checks payable
|
| | |
|
5
|
| | | | | 53 | | |
| | | |
|
27,417
|
| | | | | 7,960 | | |
| | |
December 31 2021
|
| |
December 31 2020
|
| ||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| ||||||
Payables in respect of purchase transaction(1)
|
| | |
|
4,412
|
| | | | | 6,209 | | |
Expenses payable
|
| | |
|
29,222
|
| | | | | 7,845 | | |
Early prepayment fee(2)
|
| | |
|
—
|
| | | | | 55,693 | | |
Interest payable in respect of project finance loans
|
| | |
|
817
|
| | | | | 145 | | |
Interest payable in respect of debentures
|
| | |
|
3,207
|
| | | | | 2,421 | | |
Government institutions
|
| | |
|
2,385
|
| | | | | 5,827 | | |
Liabilities to employees and other liabilities for salaries
|
| | |
|
3,833
|
| | | | | 700 | | |
Benefits in respect of holiday and convalescence pay
|
| | |
|
832
|
| | | | | 693 | | |
Current maturity of liability in respect of deferred consideration arrangement (see Note 27D1)
|
| | |
|
166
|
| | | | | 146 | | |
Others
|
| | |
|
1,184
|
| | | | | 37 | | |
| | | |
|
46,058
|
| | | | | 79,716 | | |
| | |
Current liabilities
|
| |
Non-current liabilities
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
As of December 31
|
| |
As of December 31
|
| |
As of December 31
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||||||||
Credit from banking corporations(1)
|
| | |
|
3,156
|
| | | | | 7,283 | | | | |
|
—
|
| | | | | — | | | | |
|
3,156
|
| | | | | 7,283 | | |
Loans from banking corporations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
and other financial institutions(2)
|
| | |
|
58,666
|
| | | | | 201,010 | | | | |
|
1,168,569
|
| | | | | 632,144 | | | | |
|
1,227,235
|
| | | | | 833,154 | | |
Loans from non-controlling interests(3)
|
| | |
|
—
|
| | | | | 5,433 | | | | |
|
78,113
|
| | | | | 40,808 | | | | |
|
78,113
|
| | | | | 46,241 | | |
Total credit from banking corporations and
other credit providers |
| | |
|
61,822
|
| | | | | 213,726 | | | | |
|
1,246,682
|
| | | | | 672,952 | | | | |
|
1,308,504
|
| | | | | 886,678 | | |
Project name
|
| |
Mivtachim and
Talmei Bilu |
| |
Halutziot
|
| |
Kramim and Idan
|
| |
Medium rooftops
|
|
Lender
|
| |
Bank Leumi Le-Israel Ltd. and entities of Menorah Group and Amitim Pension Fund
|
| |
Bank Leumi Le-Israel Ltd. and entities of Menorah Group and Amitim Pension Fund
|
| |
Bank Leumi Le-Israel Ltd. and entities of Menorah Group and Amitim Pension Fund
|
| |
Institutional entities of Clal Insurance Group
|
|
Amount of loan / credit facility
|
| |
Approximately NIS 356 million
|
| |
Approximately NIS 609 million
|
| |
Approximately NIS 107 million
|
| |
Approximately NIS 15 million
|
|
Date financing provided
|
| | December 2020 | | | December 2020 | | | December 2020 | | | January 2019 | |
Project name
|
| |
Mivtachim and
Talmei Bilu |
| |
Halutziot
|
| |
Kramim and Idan
|
| |
Medium rooftops
|
|
Balance of the loan as of December 31, 2021
|
| |
Approximately NIS 333 million
|
| |
Approximately NIS 588.5 million
|
| |
Approximately NIS 102.1 million
|
| |
Approximately NIS 12.8 million
|
|
Balance of the loan as of December 31, 2020
|
| |
Approximately NIS 184.5 million
|
| |
Approximately NIS 319.3 million
|
| |
Approximately NIS 70 million
|
| |
Approximately NIS 13.3 million
|
|
Amortization schedule
|
| |
Spitzer amortization table comprised of quarterly payments
|
| |
Spitzer amortization table comprised of quarterly payments
|
| |
Spitzer amortization table comprised of quarterly payments
|
| |
Spitzer amortization table comprised of quarterly payments
|
|
Debt period
|
| |
Throughout the entire period until the expiration date of the permanent electricity production license, approximately 13 years.
|
| |
Throughout the entire period until the expiration date of the permanent electricity production license, approximately 15 years.
|
| |
Throughout the entire period until the expiration date of the permanent electricity production license, approximately 13 years.
|
| | Approximately 15 years | |
Stated annual interest rate
|
| |
Interest of approximately 0.77%, index-linked
|
| |
Interest of approximately 0.88%, index-linked
|
| |
Interest of approximately 0.8%, index-linked
|
| |
Interest of approximately 2.2%, index-linked
|
|
Financial covenants: | | | | | | | | | | | | | |
Debt service reserve
|
| | — | | | — | | | — | | | Approximately NIS 0.7 million | |
ADSCR default
|
| | 1.05 | | | 1.05 | | | 1.05 | | | 1.07 | |
LLCR default
|
| | 1.05 | | | 1.05 | | | 1.05 | | | 1.12 | |
Fulfillment of financial covenants
|
| |
As of the balance sheet date, the companies fulfilled the foregoing financial covenants
|
| |
As of the balance sheet date, the partnership fulfilled the foregoing financial covenants
|
| |
As of the balance sheet date, the partnerships fulfilled the foregoing financial covenants
|
| |
As of the balance sheet date, the partnerships fulfilled the foregoing financial covenants
|
|
Collateral
|
| |
Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, and cross-support between the project corporations Mivtachim, Talmei Bilu, Halutziot, Kramim and Idan, in respect of the debt service.
|
| |
Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, and cross-support between the project corporations Mivtachim, Talmei Bilu, Halutziot, Kramim and Idan, in respect of the debt service.
|
| |
Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, and cross-support between the project corporations Mivtachim, Talmei Bilu, Halutziot, Kramim and Idan, in respect of the debt service.
|
| |
Charge on the partnership’s interests in the projects, on the project partnership’s assets, right to proceeds from the sale of electricity, the project partnership’s land rights, insurance, agreements vis-à-vis contractors and collateral from contractors thereunder, the rights of the partnership’s partners to receive profits, etc. Backing between the Company’s concatenated interests in the project partnerships of each group of projects.
|
|
Reference to additional information
|
| | See Note 14(2)A | | | See Note 14(2)A | | | See Note 14(2)A | | | — | |
Project name
|
| |
Tariff tender
projects—Sunlight 1 |
| |
Emek HaBacha
|
| |
Tariff tender projects—
Sunlight 2 and Dekel. |
|
Lender
|
| |
Institutional entities of Clal Insurance Group
|
| |
Bank Hapoalim Ltd. in collaboration with Phoenix and Harel groups
|
| |
Institutional entities of Clal Insurance Group
|
|
Amount of loan / credit facility
|
| | Approximately NIS 160 million | | | Approximately NIS 563 million | | |
Approximately NIS 70 million
|
|
Date financing provided
|
| | March 2018 | | | November 2018 | | | December 2019 | |
Balance of the loan as of December 31, 2021
|
| |
Approximately NIS 145.1 million
|
| |
Approximately NIS 492.3 million
|
| |
Approximately NIS 48.6 million
|
|
Balance of the loan as of December 31, 2020
|
| |
Approximately NIS 147 million
|
| |
Approximately NIS 407.6 million
|
| |
Approximately NIS 49.5 million
|
|
Amortization schedule
|
| |
Spitzer amortization table, quarterly repayments.
|
| |
Spitzer amortization table, quarterly repayments.
|
| |
Spitzer amortization table, quarterly repayments
|
|
Debt period
|
| |
Construction period and another approximately 22 years
|
| |
Construction period and another approximately 18 years.
|
| |
Construction period and another approximately 22 years
|
|
Stated annual interest rate
|
| | interest within the range of 2.6%-3%, CPI-linked | | |
The construction period—base interest (*) plus a margin of 3.3%, CPI-linked The construction period—base interest (*) plus a margin of 2.65%, CPI-linked
|
| | Base interest (*) plus a margin of 2.15%, CPI-linked | |
Financial covenants: | | | | | | | | | | |
Debt service reserve
|
| |
Approximately NIS 5.8 million
|
| | — | | |
Approximately NIS 1.8 million
|
|
ADSCR default
|
| | 1.07 | | | 1.05 | | | 1.07 | |
LLCR default
|
| | 1.12 | | | 1.05 | | | 1.12 | |
Fulfillment of financial covenants
|
| |
As of the balance sheet date, the partnerships fulfilled the foregoing financial covenants
|
| |
As of the balance sheet date, fulfillment of the foregoing financial covenants is not required
|
| |
As of the balance sheet date, the partnerships fulfilled the foregoing financial covenants
|
|
Collateral
|
| |
Charge on the partnership’s interests in the projects, charge on the project partnership’s assets, right to proceeds from the sale of electricity, the project partnership’s land rights, insurance, agreements vis-à-vis contractors and collateral from contractors thereunder, the rights of the partnership’s partners to receive profits, etc. Backing between the Company’s concatenated interests in the project partnerships of each group of projects.
|
| |
Charge on the tariff and conditional license, charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, etc.
|
| |
Charge on the partnership’s interests in the projects, charge on the project partnership’s assets, right to proceeds from the sale of electricity, the project partnership’s land rights, insurance, agreements vis-à-vis contractors and collateral from contractors thereunder, the rights of the partnership’s partners to receive profits, etc. Backing between the Company’s concatenated interests in the project partnerships of each group of projects.
|
|
Guarantees
|
| | See Note 30B(3) | | | See Note 30B(5) | | | See Note 30B(6) | |
Reference to additional information
|
| | — | | | See Note 30A(1) | | | — | |
Project name
|
| |
Tullynamoyle
|
| |
Lukovac
|
| |
EWK
|
|
Lender
|
| | Bank of Ireland | | |
ERSTE and PBZ, of INTESA Group
|
| | ERSTE, EBRD and Novi Sad | |
Amount of loan / credit facility
|
| | Approximately EUR 14.3 million | | |
Approximately EUR 31 million and approximately HRK 134 million(*)
|
| | Approximately EUR 139 million | |
Date financing provided
|
| | August 2020 | | | December 2020 | | | December 2017 | |
Balance of the loan as of December 31, 2021
|
| |
Approximately EUR 12.8 million
|
| |
Approximately EUR 28.7 million and approximately HRK 123 million
|
| |
Approximately EUR 102.6 million
|
|
Balance of the loan as of December 31, 2020
|
| |
Approximately EUR 13.7 million
|
| |
Approximately EUR 25 million and approximately HRK 134 million
|
| |
Approximately EUR 111 million
|
|
Amortization schedule
|
| |
The loan will be repaid in 50 quarterly payments
|
| |
The loan will be repaid in 46 quarterly payments
|
| |
The loan will be repaid in 23 semi-annual payments
|
|
Debt period
|
| | 12.5 years | | | 11.5 years | | |
Construction period and another approximately 11.5 years
|
|
Stated annual interest rate
|
| |
Approximately 90% of the loan bears interest at a rate of 3.47% and approximately 10% of the loan bears interest of 3M Euribor plus a margin of 2%
|
| |
Interest at a rate of 3.75% for the loan in EUR, and interest at a rate of 3.5% for the loan in HRK
|
| |
Approximately EUR 83 million of the loan bears interest at a rate of 2.3%,
Approximately EUR 40 million of the loan bears interest at a rate of 3.95%,
And approximately EUR 16 million of the loan bears interest in the range of 4.65%-4.83%.
|
|
Financial covenants: | | | | | | | | | | |
Debt service reserve
|
| | — | | | Approximately EUR 2.8 million | | | Approximately EUR 7.7 million | |
ADSCR default
|
| | 1.05 | | | 1.10 | | | 1.10 | |
Fulfillment of financial covenants
|
| |
Non-fulfillment, receipt of a waiver letter from the bank stating that the lender waives, inter alia, its right to demand immediate repayment.
|
| |
As of the balance sheet date, the Company fulfilled the foregoing financial covenants
|
| |
As of the balance sheet date, the Company fulfilled the foregoing financial covenants
|
|
Collateral
|
| |
The project company pledged in favor of the bank all of the equipment in the project, its rights by virtue of power purchase agreements, its rights in the licenses, its rights in the insurance policy, and its other rights in the project. The Company’s entire stake in the project company was also pledged in favor of the bank.
|
| |
The project company will pledge towards the bank the project equipment, power purchase agreements, its rights in licenses, the insurance policy, and its other rights in the project.
|
| |
The project company will pledge towards the bank the project company’s assets, cash flow rights, insurance policies, collateral from EPC contractors, etc.
|
|
Guarantees
|
| | See Note 30C(5)(A) | | | — | | | — | |
Reference to additional information
|
| | — | | | See Note 14(2)B | | | — | |
Project name
|
| |
Meg and Raaba
|
| |
Wind energy project in
Kosovo |
| |
Picasso wind project in
Sweden |
|
Lender
|
| | ERSTE | | | ERSTE, NLB group and EBRD | | | Hamburg Commercial Bank | |
Amount of loan / credit facility
|
| |
Approximately
HUF 14 billion (*) |
| | Approximately EUR 115 million | | |
Approximately EUR 81.7 million. The bank will also provide a credit facility for the required guarantees at a scope of up to EUR 15 million during the construction period, and up to approximately EUR 7 million during the
operating period |
|
Date financing provided
|
| | January 2019 | | | January 2020 | | | January 2020 | |
Balance of the loan as of December 31, 2021
|
| | Approximately HUF 13.2 billion | | | Approximately EUR 79.4 million | | | Approximately EUR 81.5 million | |
Balance of the loan as of December 31, 2020
|
| | Approximately HUF 13.4 billion | | | Approximately EUR 31.8 million | | | Approximately EUR 79.4 million | |
Amortization schedule
|
| |
Quarterly repayments, spitzer amortization table with lower repayments in the first two years
|
| | Semi-annual repayments, Spitzer amortization table | | | Quarterly repayments, spitzer amortization table | |
Debt period
|
| |
Construction period and another approximately 17 years
|
| |
Construction period and another approximately 11 years
|
| |
Construction period and another approximately 18 years
|
|
Stated annual interest rate
|
| |
Approximately 30% of the loan bears interest at a rate of 4.05% And approximately 70% of the loan bears interest at a rate of approximately 6.3%.
|
| |
And approximately 50% of the loan bears interest at a rate of 1.9%, and approximately 50% of the loan bears of Euribor plus a margin of 4%. The Company has undertaken to hedge at least 40% of the total base interest liability during the entire debt period.
|
| |
Interest at a rate of 1.58% during the construction period and until December 31, 2029, and interest at a rate of 2.33% until the end of the loan period.
|
|
Financial covenants: | | | | | | | | | | |
Debt service reserve
|
| | HUF 414 million | | | — | | | — | |
ADSCR default
|
| | In the range of 1.05-1.10 | | | In the range of 1.05-1.10 | | | In the range of 1.05-1.10 | |
Fulfillment of financial covenants
|
| |
As of the balance sheet date, the Company fulfilled the foregoing financial covenants
|
| |
As of the balance sheet date, fulfillment of the foregoing financial covenants is not required
|
| |
As of the balance sheet date, fulfillment of the foregoing financial covenants is not required
|
|
Collateral
|
| |
Charge on the tariff and the electricity production license, charge on the project companies’ assets, cash flow rights, land rights, insurance. collateral from the project contractors, etc.) The financing of the portfolio of projects is applied and evaluated on a consolidated basis.
|
| |
Charge on the project company’s assets, cash flow rights, land rights, collateral from the project contractors, etc.
|
| |
Charge on the project company’s assets, cash flow rights, land rights, collateral from the project contractors, etc.
|
|
Guarantees
|
| | — | | | See Note 30B(13) | | | — | |
Reference to additional information
|
| | — | | | See Note 30A(4) | | | See Note 30A(6) | |
Project name
|
| |
Ruach Beresheet
|
| |
Gecama project
|
| |
Björnberget Vindkraft AB
project in Sweden |
|
Lender
|
| |
Bank Hapoalim Ltd., and in collaboration with entities from Migdal and Amitim Group
|
| |
Banco de Sabadell and Bankia
|
| |
KFW IPEX-Bank and DekaBank, and the Swedish Export Credit Corporation (SEK).
|
|
Amount of loan / credit facility
|
| | Approximately NIS 1.05 billion | | | Approximately EUR 160 million | | | Approximately EUR 207 million | |
Date financing provided
|
| | July 2020 | | | June 2020 | | | May 2021 | |
Balance of the loan as of December 31, 2021
|
| |
Approximately NIS 645.7 million
|
| |
Approximately EUR 56.7 million
|
| | — | |
Balance of the loan as of December 31, 2020
|
| |
Approximately NIS 255.5 million
|
| | — | | | — | |
Amortization schedule
|
| |
Quarterly repayments, spitzer amortization table
|
| |
Semi-annual repayments, Spitzer amortization table
|
| |
Semi-annual repayments, Spitzer amortization table
|
|
Debt period
|
| |
Construction period and another approximately 19 years
|
| |
Construction period and another approximately 14 years
|
| |
Construction period and another approximately 18 years
|
|
Stated annual interest rate
|
| |
construction period—base interest plus a margin of 2.5%-3% Operating period—base interest plus a margin of 2.2%-2.7%
|
| |
Base interest of Euribor plus a margin of 2.5%-3%. The Company has undertaken to hedge at least 75% of the total base interest liability during the entire debt period of 13 years, beginning from the project’s date of initial operation.
|
| |
Interest—Euribor + margin of 1.75% The Company has undertaken to hedge at least 75% of the total base interest liability during the entire debt period of 18 years, beginning from the project’s date of initial operation.
|
|
Financial covenants: | | | | | | | | | | |
Debt service reserve
|
| | — | | | — | | | — | |
ADSCR default
|
| | 1.05 | | | 1.05 | | | 1.05 | |
Fulfillment of financial covenants
|
| |
As of the balance sheet date, fulfillment of the foregoing financial covenants is not required
|
| |
As of the balance sheet date, fulfillment of the foregoing financial covenants is not required
|
| |
As of the balance sheet date, fulfillment of the foregoing financial covenants is not required
|
|
Collateral
|
| |
Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, etc.
|
| |
Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, etc.
|
| |
Charge on the SPV’s assets, cash flow rights, land rights, insurance, collateral from the project contractors, etc.
|
|
Guarantees
|
| | See Note 30C(3) | | |
See Note 30B(12), 30C(5)(C)
|
| | — | |
Reference to additional information
|
| | See Note 30A(3) | | | See Note 30A(5) | | | See Note 30A(11) | |
Name of project
|
| |
Lukovac
|
| |
EWK
|
| |
Björnberget
Vindkraft AB |
| |
Emek HaBacha
|
| |
Dorot, Talmei
Yafe and Revivim from Sunlight 1 |
|
Country
|
| | Croatia | | | Serbia | | | Sweden | | | Israel | | | Israel | |
Loan currency
|
| | EUR | | | EUR | | | EUR | | | NIS | | | NIS | |
Interest rate
|
| | 3.75% | | | 4.25% | | | 3% | | | 6% | | | 5% | |
Balance as of December 31, 2021(*)
|
| | — | | |
Approximately NIS 63.5 million
(Approximately EUR 18 million) |
| | Approximately NIS 131.9 million (Approximately EUR 37.5 million) | | | Approximately NIS 41 million | | | Approximately NIS 5.4 million | |
Balance as of December 31, 2020(*)
|
| |
Approximately NIS 17.5 million
(Approximately EUR 4.4 million) |
| |
Approximately NIS 85.8 million
(approximately EUR 21.8 million) |
| | — | | | Approximately NIS 38.6 million | | | Approximately NIS 6.3 million | |
| | |
Current liabilities
|
| |
Non-current liabilities
|
| |
Total
|
| |||||||||||||||||||||||||||
| | |
As of December 31
|
| |
As of December 31
|
| |
As of December 31
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||||||||
Debentures (Series E) (A.)
|
| | |
|
3,039
|
| | | | | 2,939 | | | | |
|
31,116
|
| | | | | 32,993 | | | | |
|
34,155
|
| | | | | 35,932 | | |
Debentures (Series F) (B.)
|
| | |
|
14,875
|
| | | | | 14,390 | | | | |
|
145,503
|
| | | | | 153,784 | | | | |
|
158,378
|
| | | | | 168,174 | | |
Debentures (Series C) (C.)
|
| | |
|
—
|
| | | | | — | | | | |
|
100,995
|
| | | | | — | | | | |
|
100,995
|
| | | | | — | | |
Debentures (Series D) (C.)
|
| | |
|
—
|
| | | | | — | | | | |
|
112,037
|
| | | | | — | | | | |
|
112,037
|
| | | | | — | | |
Total Debentures
|
| | |
|
17,914
|
| | | | | 17,329 | | | | |
|
387,651
|
| | | | | 186,777 | | | | |
|
405,565
|
| | | | | 204,106 | | |
| | |
Balance as of
January 1, 2021 |
| |
Cash flows from
financing activities |
| |
Translation
differences in respect of foreign operations |
| |
Adjustments in
respect of cash flows for operating activities(3) |
| |
Initial
consolidation |
| |
Non-cash
activities |
| |
Balance as of
December 31, 2021 |
| |||||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |||||||||||||||||||||
Debentures(1)
|
| | | | 206,527 | | | | | | 89,989 | | | | | | 10,444 | | | | | | 521 | | | | | | — | | | | | | — | | | | | | 307,481 | | |
Convertible Debentures(1)
|
| | | | — | | | | | | 96,343 | | | | | | 3,741 | | | | | | 1,207 | | | | | | — | | | | | | — | | | | | | 101,291 | | |
Loans from banking corporations and other financial institutions(1)
|
| | | | 840,582 | | | | | | 389,728 | | | | | | (9,154) | | | | | | 13,801 | | | | | | — | | | | | | (3,749)(2) | | | | | | 1,231,208 | | |
Loans from non-controlling interests
|
| | | | 46,241 | | | | | | 10,530 | | | | | | (3,826) | | | | | | 97 | | | | | | 24,037 | | | | | | 1,034 | | | | | | 78,113 | | |
Lease liability
|
| | | | 79,733 | | | | | | (6,344) | | | | | | (375) | | | | | | (1,243) | | | | | | 22,802 | | | | | | 11,072(4) | | | | | | 105,645 | | |
| | | | | 1,173,083 | | | | | | 580,246 | | | | | | 830 | | | | | | 14,383 | | | | | | 46,839 | | | | | | 8,357 | | | | | | 1,823,738 | | |
| | |
Balance as of
January 1, 2020 |
| |
Cash flows from
financing activities |
| |
Translation
differences in respect of foreign operations |
| |
Adjustments
in respect of cash flows for operating activities(3) |
| |
Conversions
carried to equity |
| |
Non-cash
activities |
| |
Balance as of
December 31, 2020 |
| |||||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |||||||||||||||||||||
Debentures(1)
|
| | | | 142,909 | | | | | | 49,838 | | | | | | 14,127 | | | | | | (347) | | | | | | — | | | | | | — | | | | | | 206,527 | | |
Convertible Debentures(1)
|
| | | | 93 | | | | | | (15) | | | | | | 1 | | | | | | — | | | | | | (79) | | | | | | — | | | | | | — | | |
Loans from banking corporations
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
and other financial institutions(1)
|
| | | | 526,700 | | | | | | 263,326 | | | | | | 51,631 | | | | | | 2,426 | | | | | | — | | | | | | (3,501)(2) | | | | | | 840,582 | | |
Loans from other credit providers(1)
|
| | | | 43,455 | | | | | | (29,454) | | | | | | 242 | | | | | | (14,243) | | | | | | — | | | | | | — | | | | | | — | | |
Loans from non-controlling interests
|
| | | | 54,208 | | | | | | 9,022 | | | | | | 3,891 | | | | | | (2,952) | | | | | | — | | | | | | (17,928) | | | | | | 46,241 | | |
Lease liability
|
| | | | 40,581 | | | | | | (5,382) | | | | | | 5,419 | | | | | | (1,087) | | | | | | — | | | | | | 40,202(4) | | | | | | 79,733 | | |
| | | | | 807,946 | | | | | | 287,335 | | | | | | 75,311 | | | | | | (16,203) | | | | | | (79) | | | | | | 18,773 | | | | | | 1,173,083 | | |
| | |
As of December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| ||||||
Current tax assets (liabilities): | | | | | | | | | | | | | |
Current tax assets
|
| | |
|
267
|
| | | | | 150 | | |
Current tax liabilities
|
| | |
|
(1,482)
|
| | | | | (796) | | |
Total current tax assets (liabilities)
|
| | |
|
(1,215)
|
| | | | | (646) | | |
Non-current tax assets (liabilities): | | | | | | | | | | | | | |
Deferred tax assets
|
| | |
|
21,864
|
| | | | | 13,802 | | |
Deferred tax liabilities
|
| | |
|
(12,411)
|
| | | | | (8,498) | | |
Total non-current tax assets (liabilities)
|
| | |
|
9,453
|
| | | | | 5,304 | | |
| | |
Balance as of
January 1 2021 |
| |
Recognized
in the statement of income |
| |
Other
comprehensive income |
| |
Recognized in
equity |
| |
Initial
consolidation |
| |
Balance as of
December 31 2021 |
| ||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||||||||
Temporary differences: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed assets
|
| | |
|
(4,202)
|
| | | |
|
(2,892)
|
| | | |
|
(248)
|
| | | |
|
—
|
| | | |
|
115
|
| | | |
|
(7,227)
|
| |
Adoption of IFRS 16—Leases, net
|
| | |
|
611
|
| | | |
|
729
|
| | | |
|
49
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
1,389
|
| |
Financial instruments measured at fair value through profit or loss
|
| | |
|
72
|
| | | |
|
(605)
|
| | | |
|
(21)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(554)
|
| |
Financial instruments measured at fair value through other comprehensive income
|
| | |
|
2,840
|
| | | |
|
—
|
| | | |
|
4,161
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
7,001
|
| |
Contractual asset in respect of concession arrangements
|
| | |
|
(20,039)
|
| | | |
|
954
|
| | | |
|
(640)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(19,725)
|
| |
Investments in consolidated entities
|
| | |
|
(1,112)
|
| | | |
|
(1,211)
|
| | | |
|
2,193
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(130)
|
| |
Deferred borrowing costs
|
| | |
|
(2,060)
|
| | | |
|
1,472
|
| | | |
|
(13)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(601)
|
| |
Provision for dismantling and removal
|
| | |
|
(112)
|
| | | |
|
(18)
|
| | | |
|
(4)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(134)
|
| |
Goodwill
|
| | |
|
—
|
| | | |
|
848
|
| | | |
|
33
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
881
|
| |
Employee benefits
|
| | |
|
—
|
| | | |
|
136
|
| | | |
|
5
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
141
|
| |
Contingent consideration
|
| | |
|
—
|
| | | |
|
553
|
| | | |
|
21
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
574
|
| |
Total | | | | | (24,002) | | | | | | (34) | | | | | | 5,536 | | | | | | — | | | | | | 115 | | | | | | (18,385) | | |
Unused losses and tax benefits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax losses
|
| | |
|
29,305
|
| | | |
|
(2,366)
|
| | | |
|
899
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
27,838
|
| |
Tax benefit in respect of issuance costs
|
| | |
|
—
|
| | | |
|
(872)
|
| | | |
|
—
|
| | | |
|
872
|
| | | |
|
—
|
| | | |
|
—
|
| |
| | | | | 29,305 | | | | | | (3,238) | | | | | | 899 | | | | | | 872 | | | | | | — | | | | | | 27,838 | | |
Total | | | | | 5,303 | | | | | | (3,272) | | | | | | 6,435 | | | | | | 872 | | | | | | 115 | | | | | | 9,453 | | |
| | |
Balance as of
January 1 2020 |
| |
Recognized in the
statement of income |
| |
Other
comprehensive income |
| |
Recognized in
equity |
| |
Initial
consolidation |
| |
Balance as of
December 31 2020 |
| ||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||||||||
Temporary differences: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fixed assets
|
| | | | (3,173) | | | | | | (937) | | | | | | (66) | | | | | | — | | | | | | (25) | | | | | | (4,201) | | |
Adoption of IFRS 16—Leases, net
|
| | | | 48 | | | | | | 519 | | | | | | 36 | | | | | | 8 | | | | | | — | | | | | | 611 | | |
Financial assets at fair value through profit
or loss |
| | | | (119) | | | | | | 179 | | | | | | 12 | | | | | | — | | | | | | — | | | | | | 72 | | |
Contractual asset in respect of concession
arrangements |
| | | | (53,899) | | | | | | 35,371 | | | | | | 2,185 | | | | | | (3,696) | | | | | | — | | | | | | (20,039) | | |
Investments in consolidated entities
|
| | | | (1,386) | | | | | | 257 | | | | | | 18 | | | | | | — | | | | | | — | | | | | | (1,111) | | |
Deferred borrowing costs
|
| | | | (1,062) | | | | | | (934) | | | | | | (64) | | | | | | — | | | | | | — | | | | | | (2,060) | | |
Provision for dismantling and removal
|
| | | | (77) | | | | | | (33) | | | | | | (2) | | | | | | — | | | | | | — | | | | | | (112) | | |
Financial assets at fair value through other
comprehensive income |
| | | | 1,652 | | | | | | — | | | | | | 1,188 | | | | | | — | | | | | | — | | | | | | 2,840 | | |
Total
|
| | | | (58,016) | | | | | | 34,422 | | | | | | 3,307 | | | | | | (3,688) | | | | | | (25) | | | | | | (24,000) | | |
Unused losses and tax benefits: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax losses
|
| | | | 46,355 | | | | | | (18,386)(*) | | | | | | (1,153) | | | | | | 2,343 | | | | | | 145 | | | | | | 29,304 | | |
Tax benefit in respect of issuance costs
|
| | | | 6 | | | | | | (548) | | | | | | — | | | | | | 542 | | | | | | — | | | | | | — | | |
| | | | | 46,361 | | | | | | (18,934) | | | | | | (1,153) | | | | | | 2,885 | | | | | | 145 | | | | | | 29,304 | | |
Total
|
| | | | (11,655) | | | | | | 15,488 | | | | | | 2,154 | | | | | | (803) | | | | | | 120 | | | | | | 5,304 | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Current taxes: | | | | | | | | | | | | | |
Current tax expenses
|
| | |
|
2,422
|
| | | | | 1,163 | | |
Prior year taxes
|
| | |
|
—
|
| | | | | 1,971 | | |
Total current taxes
|
| | |
|
2,422
|
| | | | | 3,134 | | |
Deferred taxes: | | | | | | | | | | | | | |
Deferred tax expenses (income) in respect of the creation and reversal of Temporary differences
|
| | |
|
34
|
| | | | | (2,105) | | |
Income from the creation of deferred taxes in respect of losses and unused tax benefits
|
| | |
|
3,238
|
| | | | | (8,869) | | |
Prior year taxes
|
| | |
|
—
|
| | | | | (4,513) | | |
Total deferred taxes
|
| | |
|
3,272
|
| | | | | (15,487) | | |
Total expenses (income) from income taxes
|
| | |
|
5,694
|
| | | | | (12,353) | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Profit (loss) before income taxes from continuing operations
|
| | | | 27,369 | | | | | | (53,388) | | |
Primary tax rate of the Company
|
| | | | 23% | | | | | | 23% | | |
Tax calculated according to the Company’s primary tax rate
|
| | | | 6,295 | | | | | | (12,279) | | |
Increase (decrease) in income taxes | | | | | | | | | | | | | |
Additional tax (tax saving) in respect of: | | | | | | | | | | | | | |
No controlling share in the profits / losses of investee partnerships
|
| | | | (531) | | | | | | 846 | | |
Different tax rate of foreign subsidiaries
|
| | | | (2,370) | | | | | | (839) | | |
Non-deductible expenses and exempt income
|
| | | | 1,853 | | | | | | 2,358 | | |
Exempt income
|
| | | | (354) | | | | | | (7) | | |
Losses and benefits for tax purposes for which tax assets were not created
in the past, for which deferred taxes were recognized during the reporting period |
| | | | — | | | | | | (38) | | |
Utilization of tax losses and benefits from prior years for which
|
| | | | 179 | | | | | | 128 | | |
Adjustments due to changes in tax rates
|
| | | | — | | | | | | (5) | | |
Temporary difference in respect of subsidiaries and subsidiary partnerships for which deferred taxes were recognized
|
| | | | 631 | | | | | | (257) | | |
Change in taxes in respect of previous years
|
| | | | (77) | | | | | | (2,541) | | |
Others
|
| | | | 68 | | | | | | 281 | | |
Total income taxes from continuing operations as presented in profit or
loss |
| | | | 5,694 | | | | | | (12,353) | | |
| | |
December 31
|
| |
December 31
|
| ||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
Number of shares
|
| | | | | | | |||
Ordinary shares with par value of NIS 0.01
|
| | |
|
1,800,000,000
|
| | | | | 1,246,000,000 | | |
| | |
Share capital
|
| |
Share premium
|
| ||||||||||||||||||||||||||||||
| | |
As of December 31
|
| |
As of December 31
|
| |
As of December 31
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
Number of shares
|
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |||||||||||||||||||||
Fully paid-up ordinary shares with par value of NIS 0.01
|
| | |
|
925,106,586
|
| | | | | 822,966,282 | | | | |
|
2,549
|
| | | | | 2,239 | | | | |
|
556,161
|
| | | | | 380,529 | | |
| | |
Number of
shares |
| |||
Balance as of January 1, 2020
|
| | | | 752,144,343 | | |
Issuance of shares(1-2)
|
| | | | 63,884,300 | | |
Exercise of options by employees
|
| | | | 6,676,438 | | |
Conversion of debentures into shares
|
| | | | 261,201 | | |
Balance as of December 31, 2020
|
| | | | 822,966,282 | | |
Issuance of shares(3)
|
| | | | 93,641,400 | | |
Exercise of options by employees
|
| | | | 8,498,904 | | |
Balance as of December 31, 2021
|
| | | | 925,106,586 | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| ||||||
Profit (loss) attributable to the Company’s owners for the purpose of calculating basic earnings per share
|
| | |
|
11,217
|
| | | | | (43,869) | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Weighted average of the number of ordinary shares used for the purpose of calculating basic earnings per share
|
| | |
|
937,492,190
|
| | | | | 782,977,562 | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Profit (loss) which was used to calculate diluted earnings per share
|
| | |
|
11,217
|
| | | | | (43,869) | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Weighted average of the number of ordinary shares used to calculate diluted earnings (loss) per share
|
| | |
|
981,086,687
|
| | | | | 782,977,562 | | |
Grant date
|
| |
Number of
offerees |
| |
Total
number of options |
| |
Exercise
price in NIS |
| |
Share
price in NIS |
| |
Value of
option in NIS |
| |
Number of
options which were exercised as of the date of the financial report |
| |
Number of
options which expired / were forfeited as of the date of the financial report |
| |
Expiration
date of the options |
| |
Number of
options remaining as of the date of the financial report |
| |||||||||||||||||||||||||||
10.05.2015 (A)
|
| | | | 6 | | | | | | 2,425,000 | | | | | | 0.755 | | | | | | 0.743 | | | | | | 0.38 | | | | | | 1,525,000 | | | | | | 900,000 | | | | | | 10.05.2022 | | | | | | 0 | | |
07.06.2016 (A)
|
| | | | 2 | | | | | | 1,000,000 | | | | | | 0.73 | | | | | | 0.711 | | | | | | 0.35 | | | | | | 1,000,000 | | | | | | — | | | | | | 07.06.2023 | | | | | | 0 | | |
07.08.2016 (B)
|
| | | | 3 | | | | | | 12,000,000 | | | | | | 0.74285 | | | | | | 0.685 | | | | | | 0.335 | | | | | | 11,917,290 | | | | | | — | | | | | | 07.08.2023 | | | | | | 82,710 | | |
07.08.2016 (C)
|
| | | | 1 | | | | | | 3,000,000 | | | | | | 0.76 | | | | | | 0.685 | | | | | | 0.325 | | | | | | — | | | | | | 1,000,000 | | | | | | 07.08.2023 | | | | | | 2,000,000 | | |
24.01.2017 (A)
|
| | | | 2 | | | | | | 800,000 | | | | | | 1.002 | | | | | | 1.09 | | | | | | 0.545 | | | | | | 400,000 | | | | | | 400,000 | | | | | | 24.01.2024 | | | | | | 0 | | |
15.05.2017 (A)
|
| | | | 1 | | | | | | 600,000 | | | | | | 1.3525 | | | | | | 1.342 | | | | | | 0.64 | | | | | | 495,000 | | | | | | — | | | | | | 18.05.2024 | | | | | | 105,000 | | |
05.02.2018 (A)
|
| | | | 6 | | | | | | 3,100,000 | | | | | | 1.84 | | | | | | 1.805 | | | | | | 0.77 | | | | | | 1,783,639 | | | | | | 362,500 | | | | | | 05.02.2025 | | | | | | 953,861 | | |
02.05.2018 (A)
|
| | | | 1 | | | | | | 600,000 | | | | | | 1.723 | | | | | | 1.67 | | | | | | 0.711 | | | | | | 300,000 | | | | | | 300,000 | | | | | | 02.05.2025 | | | | | | 0 | | |
26.07.2018 (A)
|
| | | | 2 | | | | | | 800,000 | | | | | | 1.908 | | | | | | 1.838 | | | | | | 0.835 | | | | | | 200,000 | | | | | | — | | | | | | 26.07.2025 | | | | | | 600,000 | | |
26.08.2018 (A)
|
| | | | 5 | | | | | | 2,000,000 | | | | | | 1.875 | | | | | | 1.885 | | | | | | 0.863 | | | | | | 1,090,686 | | | | | | 300,000 | | | | | | 26.08.2025 | | | | | | 609,314 | | |
12.09.2018 (D) (E)
|
| | | | 2 | | | | | | 13,500,000 | | | | | | 1.961 | | | | | | 1.905 | | | | | | 0.855 | | | | | | 2,307,282 | | | | | | — | | | | | | 12.09.2025 | | | | | | 11,192,718 | | |
28.10.2018 (E)
|
| | | | 2 | | | | | | 16,020,000 | | | | | | 1.995 | | | | | | 1.82 | | | | | | 0.787 | | | | | | 1,990,648 | | | | | | — | | | | | | 28.10.2025 | | | | | | 14,029,352 | | |
01.11.2018 (A)
|
| | | | 2 | | | | | | 4,950,000 | | | | | | 1.987 | | | | | | 1.889 | | | | | | 0.84 | | | | | | 1,293,607 | | | | | | — | | | | | | 01.11.2025 | | | | | | 3,656,393 | | |
31.03.2019 (A)(F)
|
| | | | 3 | | | | | | 1,000,000 | | | | | | 2.175 | | | | | | 2.24 | | | | | | 0.961 | | | | | | 300,000 | | | | | | 400,000 | | | | | | 31.03.2026 | | | | | | 300,000 | | |
04.04.2019 (A)
|
| | | | 2 | | | | | | 800,000 | | | | | | 2.2 | | | | | | 2.22 | | | | | | 0.94 | | | | | | 285,048 | | | | | | — | | | | | | 04.04.2026 | | | | | | 514,952 | | |
27.05.2019 (A)
|
| | | | 3 | | | | | | 800,000 | | | | | | 2.37 | | | | | | 2.42 | | | | | | 1.034 | | | | | | 300,000 | | | | | | 300,000 | | | | | | 27.05.2026 | | | | | | 200,000 | | |
28.11.2019 (A)
|
| | | | 5 | | | | | | 2,100,000 | | | | | | 4.157 | | | | | | 4.23 | | | | | | 1.906 | | | | | | 10,000 | | | | | | 300,000 | | | | | | 28.11.2026 | | | | | | 1,790,000 | | |
20.01.2020 (A)
|
| | | | 20 | | | | | | 2,715,000 | | | | | | 4.4678 | | | | | | 4.91 | | | | | | 1.97 | | | | | | — | | | | | | 200,000 | | | | | | 20.01.2027 | | | | | | 2,515,000 | | |
12.04.2020 (A) (F)
|
| | | | 1 | | | | | | 700,000 | | | | | | 4.11 | | | | | | 4.15 | | | | | | 1.55 | | | | | | — | | | | | | — | | | | | | 12.04.2027 | | | | | | 700,000 | | |
17.05.2020 (A)
|
| | | | 6 | | | | | | 1,100,000 | | | | | | 4.85 | | | | | | 5.07 | | | | | | 1.97 | | | | | | — | | | | | | 200,000 | | | | | | 17.05.2027 | | | | | | 900,000 | | |
23.07.2020 (A)
|
| | | | 3 | | | | | | 450,000 | | | | | | 5.46 | | | | | | 5.47 | | | | | | 1.98 | | | | | | — | | | | | | — | | | | | | 23.07.2027 | | | | | | 450,000 | | |
13.10.2020 (A)
|
| | | | 1 | | | | | | 1,030,000 | | | | | | 6.25 | | | | | | 7.01 | | | | | | 2.77 | | | | | | — | | | | | | — | | | | | | 13.10.2027 | | | | | | 1,030,000 | | |
10.11.2020 (A)
|
| | | | 7 | | | | | | 1,150,000 | | | | | | 6.48 | | | | | | 6.63 | | | | | | 2.41 | | | | | | — | | | | | | 350,000 | | | | | | 10.11.2027 | | | | | | 800,000 | | |
25/05/2021 (A) (I)
|
| | | | 9 | | | | | | 1,410,000 | | | | | | 6.579 | | | | | | 6.69 | | | | | | 2.46 | | | | | | — | | | | | | — | | | | | | 23/05/2028 | | | | | | 1,410,000 | | |
30/09/2021 (A)(I)
|
| | | | 26 | | | | | | 6,740,000 | | | | | | 6.976 | | | | | | 7.18 | | | | | | 2.59 | | | | | | — | | | | | | — | | | | | | 28/09/2028 | | | | | | 6,740,000 | | |
30/09/2021 (I)
|
| | | | 1 | | | | | | 600,000 | | | | | | 7.09 | | | | | | 7.18 | | | | | | 2.59 | | | | | | — | | | | | | — | | | | | | 28/09/2028 | | | | | | 600,000 | | |
30/09/2021 (G) (I)
|
| | | | 4 | | | | | | 11,820,000 | | | | | | 7.18 | | | | | | 7.18 | | | | | | 2.59 | | | | | | — | | | | | | — | | | | | | 28/09/2028 | | | | | | 11,820,000 | | |
30/09/2021 (H)(I)
|
| | | | 5 | | | | | | 7,800,000 | | | | | | 7.18 | | | | | | 7.18 | | | | | | 2.59 | | | | | | — | | | | | | — | | | | | | 28/09/2028 | | | | | | 7,800,000 | | |
31/10/2021 (A) (I)
|
| | | | 1 | | | | | | 100,000 | | | | | | 7.27 | | | | | | 7.8 | | | | | | 3.02 | | | | | | — | | | | | | — | | | | | | 29/10/2028 | | | | | | 100,000 | | |
Total | | | | | | | | | | | 101,110,000 | | | | | | | | | | | | | | | | | | | | | | | | 25,198,200 | | | | | | 5,012,500 | | | | | | | | | | | | 70,899,300 | | |
Grant date
|
| |
25.05.2021
|
| |
30.09.2021
|
| |
30.09.2021
|
| |
30.09.2021
|
| |
30.09.2021
|
| |
31.10.2021
|
| ||||||||||||||||||
Number of options
|
| | | | 1,410,000 | | | | | | 6,740,000 | | | | | | 600,000 | | | | | | 1,820,000 | | | | | | 7,800,000 | | | | | | 100,000 | | |
Option value in NIS
|
| | | | 2.46 | | | | | | 2.59 | | | | | | 2.59 | | | | | | 2.59 | | | | | | 2.59 | | | | | | 3.02 | | |
Exercise price in NIS
|
| | | | 6.579 | | | | | | 6.976 | | | | | | 7.09 | | | | | | 7.18 | | | | | | 7.18 | | | | | | 7.27 | | |
Share price in NIS
|
| | | | 6.69 | | | | | | 7.18 | | | | | | 7.18 | | | | | | 7.18 | | | | | | 7.18 | | | | | | 7.8 | | |
Risk-free interest rate
|
| | | | 0.9% | | | | | | 0.8% | | | | | | 0.8% | | | | | | 0.8% | | | | | | 0.8% | | | | | | 1% | | |
Standard deviation
|
| | | | 34% | | | | | | 34% | | | | | | 34% | | | | | | 34% | | | | | | 34% | | | | | | 34% | | |
Value of options in NIS
|
| | | | 3,468,000 | | | | | | 17,991,000 | | | | | | 1,576,000 | | | | | | 30,588,000 | | | | | | 20,204,000 | | | | | | 325,000 | | |
Lifetime of options
|
| |
7 years
|
|
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Sale of electricity
|
| | |
|
83,034
|
| | | | | 58,464 | | |
Operation of facilities
|
| | |
|
11,275
|
| | | | | 9,305 | | |
Construction services
|
| | |
|
3,460
|
| | | | | 1,534 | | |
Management or development fees
|
| | |
|
4,692
|
| | | | | 1,021 | | |
Total
|
| | |
|
102,461
|
| | | | | 70,324 | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Site maintenance
|
| | |
|
11,937
|
| | | | | 9,519 | | |
Municipal taxes
|
| | |
|
2,101
|
| | | | | 1,883 | | |
Lease
|
| | |
|
234
|
| | | | | 69 | | |
Insurance
|
| | |
|
1,391
|
| | | | | 965 | | |
Payroll, salaries and associated expenses
|
| | |
|
2,823
|
| | | | | 860 | | |
Expenses associated with facility construction services
|
| | |
|
3,291
|
| | | | | 1,434 | | |
Total
|
| | |
|
21,777
|
| | | | | 14,730 | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Payroll, salaries and associated expenses
|
| | |
|
2,212
|
| | | | | 1,537 | | |
Vehicle
|
| | |
|
40
|
| | | | | 18 | | |
Legal, international marketing and marketing communication
|
| | |
|
1,365
|
| | | | | 702 | | |
Total
|
| | |
|
3,617
|
| | | | | 2,257 | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Payroll, salaries and associated expenses
|
| | |
|
8,134
|
| | | | | 4,696 | | |
Vehicle
|
| | |
|
233
|
| | | | | 70 | | |
Management fees and director fees
|
| | |
|
739
|
| | | | | 448 | | |
Office and maintenance
|
| | |
|
965
|
| | | | | 479 | | |
Debentures
|
| | |
|
126
|
| | | | | 113 | | |
Professional services
|
| | |
|
2,942
|
| | | | | 1,912 | | |
Depreciation
|
| | |
|
1,054
|
| | | | | 641 | | |
Others
|
| | |
|
1,376
|
| | | | | 659 | | |
Total
|
| | |
|
15,569
|
| | | | | 9,018 | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Interest expenses from project finance loans
|
| | |
|
15,157
|
| | | | | 24,067 | | |
Interest expenses from corporate Debentures
|
| | |
|
8,113
|
| | | | | 8,316 | | |
Interest expenses from amortization discounts and revaluation and revaluations related to linkage to indexes
|
| | |
|
14,274
|
| | | | | 1,413 | | |
Fair value changes of financial instruments measured at fair value through
profit or loss |
| | |
|
—
|
| | | | | 656 | | |
Liability in respect of contingent consideration arrangement
|
| | |
|
2,231
|
| | | | | 219 | | |
Loans from non-controlling interests
|
| | |
|
1,157
|
| | | | | 1,520 | | |
Finance expenses from foreign currency hedging transactions
|
| | |
|
—
|
| | | | | 311 | | |
Finance expenses in respect of lease liability
|
| | |
|
1,243
|
| | | | | 1,087 | | |
Exchange differences
|
| | |
|
2,702
|
| | | | | 162 | | |
Others
|
| | |
|
1,442
|
| | | | | 1,036 | | |
| | | |
|
46,319
|
| | | | | 38,787 | | |
Amounts capitalized to the cost of qualifying assets
|
| | |
|
(9,144)
|
| | | | | (7,379) | | |
Total
|
| | |
|
37,175
|
| | | | | 31,408 | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Finance income from contract asset in respect of concession arrangements
|
| | |
|
24,310
|
| | | | | 16,176 | | |
through profit or loss
|
| | |
|
3,145
|
| | | | | — | | |
Finance income from the revaluation of foreign currency hedge transactions
|
| | |
|
1,053
|
| | | | | — | | |
Finance income from loans which
|
| | | | | | | | | | | | |
were given to equity-accounted entities
|
| | |
|
1,487
|
| | | | | 1,025 | | |
Others
|
| | |
|
338
|
| | | | | 13 | | |
Total
|
| | |
|
30,333
|
| | | | | 17,214 | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Halutziot
|
| | |
|
—
|
| | | |
|
31,118
|
| |
Mivtachim
|
| | |
|
—
|
| | | |
|
8,169
|
| |
Talmei Bilu
|
| | |
|
—
|
| | | |
|
10,148
|
| |
Kramim
|
| | |
|
—
|
| | | |
|
2,721
|
| |
Idan
|
| | |
|
—
|
| | | |
|
1,598
|
| |
Croatia (Lukovac)
|
| | |
|
—
|
| | | |
|
2,109
|
| |
Total refinancing of senior debt in projects
|
| | | | — | | | | | | 55,863 | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Tlamim
|
| | |
|
—
|
| | | |
|
3,980
|
| |
Havatzelet
|
| | |
|
—
|
| | | |
|
7,751
|
| |
Total repayment of loans from credit providers and others
|
| | | | — | | | | | | 11,731 | | |
Total early prepayment fee and transaction costs
|
| | | | — | | | | | | 67,594 | | |
USD in thousands
|
| |
Land
|
| |
offices and
vehicles |
| |
Total
|
| |||||||||
Balance as of January 1, 2021
|
| | | | 79,394 | | | | | | 1,571 | | | | | | 80,965 | | |
Additions
|
| | | | 2,453 | | | | | | 1,656 | | | | | | 4,109 | | |
Amortization of right-of-use assets
|
| | | | (3,997) | | | | | | (591) | | | | | | (4,588) | | |
Initial consolidation
|
| | | | 22,159 | | | | | | — | | | | | | 22,159 | | |
Reserve for translation differences
|
| | | | 2,468 | | | | | | 137 | | | | | | 2,605 | | |
Balance as of December 31, 2021
|
| | | | 102,477 | | | | | | 2,773 | | | | | | 105,250 | | |
USD in thousands
|
| |
December 31, 2021
|
| |||
Up to one year
|
| | | | (5,686) | | |
One to five years
|
| | | | (25,698) | | |
Over five years
|
| | | | (74,262) | | |
Total
|
| | | | (105,646) | | |
Current maturities of lease liabilities
|
| | | | (5,686) | | |
Long term lease liabilities
|
| | | | (99,960) | | |
| | | | | (105,646) | | |
USD in thousands
|
| |
For the year ended
December 31, 2021 |
| |||
Effects on the statements of income | | | |||||
Interest expenses in respect of lease liability
|
| | | | (1,243) | | |
Expenses attributed to variable lease payments which were not included in measurement of
lease liability |
| | | | (177) | | |
Depreciation expenses
|
| | | | (2,029) | | |
Total
|
| | | | (3,449) | | |
| | | |
Project
|
| |
Amount
receivable in transaction currency |
| |
Amount
payable in transaction currency |
| |
Expiration date
|
| |
Fair value
|
| ||||||
| | | | | | |
Millions
|
| |
Millions
|
| | | | |
USD millions
|
| ||||||
|
Foreign currency forward contract(1)
|
| | Emek HaBacha | | | | | EUR5.1 | | | | | | NIS18.3 | | | |
January 2022
|
| |
Around (0.1)
|
|
|
Foreign currency forward contracts(1)
|
| | Ruach Beresheet | | | | | EUR58 | | | | | | NIS220 | | | |
January–June 2022
|
| |
Around (5.0)
|
|
|
Purchase of call options, sale of put options and purchase of exotic call options(2)
|
| |
Investment in subsidiaries
|
| | | | EUR92 | | | | | | NIS354.7 | | | |
July 2022
|
| |
Around 10.0
|
|
|
Purchase of call options and sale of put options(1)
|
| | Storage | | | | | USD137.1 | | | | | | NIS441.3 | | | |
January–October 2022
|
| |
Around (3.7)
|
|
|
Purchase of call options and sale of put options(1)
|
| |
Investment in subsidiary
|
| | | | USD43.2 | | | | | | NIS135.2 | | | |
January 2022
|
| |
Around (0.1)
|
|
| | |
As of December 31, 2021
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Linked to
the EUR |
| |
Linked to
the USD |
| |
Linked to
the HRK |
| |
Linked to
the HUF |
| |
Linked to
the CPI |
| |
Unlinked
|
| |
Total
|
| |||||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |||||||||||||||||||||
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 54,293 | | | | | | 1,837 | | | | | | 25,394 | | | | | | 1,946 | | | | | | — | | | | | | 182,463 | | | | |
|
265,933
|
| |
Restricted cash
|
| | | | 17,058 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,121 | | | | |
|
35,179
|
| |
Financial assets measured at fair value through profit or loss
|
| | | | — | | | | | | 515 | | | | | | — | | | | | | — | | | | | | 14,506 | | | | | | 24,343 | | | | |
|
39,364
|
| |
Trade receivables
|
| | | | 11,521 | | | | | | 1,752 | | | | | | 635 | | | | | | 133 | | | | | | — | | | | | | 3,859 | | | | |
|
17,900
|
| |
Other receivables
|
| | | | 2,607 | | | | | | — | | | | | | 40 | | | | | | — | | | | | | 456 | | | | | | 1,855 | | | | |
|
4,958
|
| |
Other short term financial assets
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,999 | | | | |
|
9,999
|
| |
| | | | | 85,479 | | | | | | 4,104 | | | | | | 26,069 | | | | | | 2,079 | | | | | | 14,962 | | | | | | 240,640 | | | | | | 373,333 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | 11,989 | | | | | | — | | | | | | — | | | | | | 1,917 | | | | | | — | | | | | | 7,462 | | | | |
|
21,368
|
| |
Long term receivables
|
| | | | 5,247 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
5,247
|
| |
Financial assets measured at fair value through profit or loss
|
| | | | 28,682 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
28,682
|
| |
Loans to equity-accounted entities
|
| | | | 874 | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,200 | | | | | | 1,190 | | | | |
|
26,264
|
| |
Other financial assets
|
| | | | 3,852 | | | | | | — | | | | | | — | | | | | | 3,605 | | | | | | 6,105 | | | | | | — | | | | |
|
13,561
|
| |
| | | | | 50,644 | | | | | | — | | | | | | — | | | | | | 5,522 | | | | | | 30,305 | | | | | | 8,652 | | | | | | 95,122 | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit and current maturities in respect of
loans from banking corporations and other financial institutions |
| | | | (28,032) | | | | | | — | | | | | | (1,639) | | | | | | (1,596) | | | | | | (30,555) | | | | | | — | | | | |
|
(61,822)
|
| |
Trade payables
|
| | | | (21,576) | | | | | | (1,453) | | | | | | (275) | | | | | | (5) | | | | | | — | | | | | | (4,108) | | | | |
|
(27,417)
|
| |
Other payables
|
| | | | (27,552) | | | | | | (3,887) | | | | | | (134) | | | | | | (200) | | | | | | (858) | | | | | | (18,687) | | | | |
|
(51,318)
|
| |
Current maturities in respect of Debentures
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,914) | | | | |
|
(17,914)
|
| |
Current maturities of lease liability
|
| | | | (1,039) | | | | | | — | | | | | | — | | | | | | (82) | | | | | | (4,521) | | | | | | (44) | | | | |
|
(5,686)
|
| |
Financial liabilities measured at fair value
through profit or loss |
| | | | — | | | | | | (14,567) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(14,567)
|
| |
| | | | | (78,199) | | | | | | (19,907) | | | | | | (2,048) | | | | | | (1,883) | | | | | | (35,934) | | | | | | (40,753) | | | | | | (178,724) | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debentures
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (286,656) | | | | |
|
(286,656)
|
| |
Convertible Debentures
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (100,995) | | | | |
|
(100,995)
|
| |
Loans from banking corporations and other financial institutions
|
| | | | (381,552) | | | | | | — | | | | | | (16,945) | | | | | | (38,730) | | | | | | (731,342) | | | | | | — | | | | |
|
(1,168,569)
|
| |
Loans from non-controlling interests
|
| | | | (62,841) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,272) | | | | |
|
(78,113)
|
| |
Lease liability
|
| | | | (35,385) | | | | | | — | | | | | | — | | | | | | (1,180) | | | | | | (62,989) | | | | | | (406) | | | | |
|
(99,960)
|
| |
Other long term payables
|
| | | | (1,132) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(1,132)
|
| |
Other financial liabilities
|
| | | | (38,742) | | | | | | (74,996) | | | | | | (5,452) | | | | | | — | | | | | | (2,956) | | | | | | — | | | | |
|
(122,146)
|
| |
| | | | | (519,653) | | | | | | (74,996) | | | | | | (22,397) | | | | | | (39,910) | | | | | | (797,287) | | | | | | (403,329) | | | | | | (1,857,571) | | |
Total assets (liabilities), net
|
| | | | (461,729) | | | | | | (90,799) | | | | | | 1,624 | | | | | | (34,191) | | | | | | (787,953) | | | | | | (194,792) | | | | | | (1,567,841) | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||||||||||||||||||||
| | |
Linked to
the EUR |
| |
Linked to
the USD |
| |
Linked to
the HRK |
| |
Linked to
the HUF |
| |
Linked to
the CPI |
| |
Unlinked
|
| |
Total
|
| |||||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |||||||||||||||||||||
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 24,180 | | | | | | 1,724 | | | | | | 77 | | | | | | 2,086 | | | | | | — | | | | | | 71,262 | | | | | | 99,330 | | |
Restricted cash
|
| | | | 47,647 | | | | | | — | | | | | | — | | | | | | 732 | | | | | | — | | | | | | 39,384 | | | | | | 87,763 | | |
Financial assets measured at fair value through profit or loss
|
| | | | — | | | | | | 649 | | | | | | — | | | | | | — | | | | | | 11,663 | | | | | | 20,196 | | | | | | 32,509 | | |
Trade receivables
|
| | | | 5,835 | | | | | | 1,559 | | | | | | — | | | | | | 110 | | | | | | — | | | | | | 3,914 | | | | | | 11,419 | | |
Other receivables
|
| | | | 2,531 | | | | | | 249 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,965 | | | | | | 7,745 | | |
| | | | | 80,193 | | | | | | 4,181 | | | | | | 77 | | | | | | 2,928 | | | | | | 11,663 | | | | | | 139,721 | | | | | | 238,765 | | |
Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted cash
|
| | | | 13,011 | | | | | | — | | | | | | — | | | | | | 2,075 | | | | | | — | | | | | | 4,645 | | | | | | 19,731 | | |
Long term receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | 20 | | | | | | — | | | | | | — | | | | | | 20 | | |
Financial assets measured at fair value through profit or loss
|
| | | | 10,115 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,115 | | |
Loans to equity-accounted entities
|
| | | | 25,829 | | | | | | — | | | | | | — | | | | | | — | | | | | | 17,095 | | | | | | 793 | | | | | | 43,717 | | |
| | | | | 48,955 | | | | | | — | | | | | | — | | | | | | 2,095 | | | | | | 17,095 | | | | | | 5,438 | | | | | | 73,583 | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit and current maturities in respect of loans from banking corporations and other financial institutions
|
| | | | (21,620) | | | | | | — | | | | | | (1,720) | | | | | | (1,077) | | | | | | (180,923) | | | | | | (2,953) | | | | | | (208,293) | | |
Trade payables
|
| | | | (2,193) | | | | | | (61) | | | | | | (519) | | | | | | (87) | | | | | | — | | | | | | (5,100) | | | | | | (7,960) | | |
Other payables
|
| | | | (9,045) | | | | | | — | | | | | | (303) | | | | | | (236) | | | | | | (146) | | | | | | (64,921) | | | | | | (74,651) | | |
Current maturities in respect of debentures
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (17,329) | | | | | | (17,329) | | |
Current maturities of lease liability
|
| | | | (156) | | | | | | — | | | | | | — | | | | | | (86) | | | | | | (5,320) | | | | | | (43) | | | | | | (5,605) | | |
Current maturities in respect of loans from non-controlling interests
|
| | | | (5,433) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (5,433) | | |
| | | | | (38,447) | | | | | | (61) | | | | | | (2,542) | | | | | | (1,486) | | | | | | (186,389) | | | | | | (90,347) | | | | | | (319,271) | | |
Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debentures
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (186,777) | | | | | | (186,777) | | |
Loans from banking corporations and other financial institutions
|
| | | | (298,469) | | | | | | — | | | | | | (20,133) | | | | | | (44,069) | | | | | | (269,473) | | | | | | — | | | | | | (632,144) | | |
Loans from non-controlling interests
|
| | | | (26,691) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,117) | | | | | | (40,808) | | |
Lease liability
|
| | | | (14,211) | | | | | | — | | | | | | — | | | | | | (1,272) | | | | | | (58,226) | | | | | | (416) | | | | | | (74,124) | | |
Other long term payables
|
| | | | (2,453) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,453) | | |
Other financial liabilities
|
| | | | (17,859) | | | | | | — | | | | | | (5,853) | | | | | | (5,676) | | | | | | (2,949) | | | | | | (1,581) | | | | | | (33,919) | | |
| | | | | (359,683) | | | | | | — | | | | | | (25,986) | | | | | | (51,017) | | | | | | (330,648) | | | | | | (202,891) | | | | | | (970,226) | | |
Total assets (liabilities), net
|
| | | | (268,982) | | | | | | (4,120) | | | | | | (28,451) | | | | | | (47,479) | | | | | | (488,279) | | | | | | (148,078) | | | | | | (977,149) | | |
| | |
USD in thousands
|
| |||
As of December 31, 2021: | | | | | | | |
Prime-linked bank deposits
|
| | | | 144,751 | | |
Euribor-linked credit from banking corporations(*)
|
| | | | (3,156) | | |
Euribor-linked loan from banking corporation
|
| | | | (1,259) | | |
As of December 31, 2020: | | | | | | | |
Euribor-linked loan from banking corporation
|
| | | | (1,467) | | |
| | |
Interest rates
|
| |
Par value
|
| |
Repayment date
|
| |
Carrying value
|
| ||||||||||||
Hedged contract
|
| |
Original
|
| |
After
hedging |
| |
EUR in
thousands |
| |
Final
|
| |
USD in
thousands |
| |||||||||
Loan to finance the Lukovac project
|
| |
3 month Euribor
|
| |
0.75%
|
| | | | 23,096 | | | | | | 31/03/2031 | | | | | | (909) | | |
Loan to finance the Picasso project
|
| |
3 month Euribor
|
| |
1.08%
|
| | | | 44,857 | | | | | | 31/03/2039 | | | | | | 767 | | |
Loan to finance the Gecama project
|
| |
6 month Euribor
|
| |
0.147%
|
| | | | 152,000 | | | | | | 30/06/2035 | | | | | | 3,085 | | |
Loan to finance the Raaba and
Meg projects |
| |
3 month Bubor
|
| |
1.445%–3.7%
|
| | | | 36,492 | | | | | | 31/12/2030 | | | | | | 3,605 | | |
Loan to finance the Bjorn project
|
| |
6 month Euribor
|
| |
0.526%
|
| | | | 165,639 | | | | | | 31/12/2040 | | | | | | (1,719) | | |
| | |
As of December 31, 2021(**)
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
After 2026
|
| |
Total
|
| |||||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |||||||||||||||||||||
Restricted cash
|
| | | | 550 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 21,368 | | | | | | 21,918 | | |
Loans to non-controlling interests
|
| | | | 514 | | | | | | 513 | | | | | | 512 | | | | | | 510 | | | | | | 508 | | | | | | 4,429 | | | | | | 6,986 | | |
| | | | | 1,064 | | | | | | 513 | | | | | | 512 | | | | | | 510 | | | | | | 508 | | | | | | 25,797 | | | | | | 28,904 | | |
Loans from non-controlling interests
|
| | | | (233) | | | | | | (3,857) | | | | | | (23,373) | | | | | | (2,906) | | | | | | (2,914) | | | | | | (44,803) | | | | | | (78,086) | | |
Debentures(*)
|
| | | | (27,460) | | | | | | (26,819) | | | | | | (26,181) | | | | | | (47,174) | | | | | | (102,775) | | | | | | (247,678) | | | | | | (478,087) | | |
Other financial liabilities
|
| | | | (453) | | | | | | (450) | | | | | | (447) | | | | | | (426) | | | | | | (367) | | | | | | (32,232) | | | | | | (34,375) | | |
Lease liability
|
| | | | (5,686) | | | | | | (6,316) | | | | | | (8,103) | | | | | | (7,667) | | | | | | (7,568) | | | | | | (74,262) | | | | | | (109,602) | | |
Credit and loans from banking corporations and other financial institutions(*)
|
| | | | (73,341) | | | | | | (80,532) | | | | | | (85,384) | | | | | | (85,170) | | | | | | (81,798) | | | | | | (841,122) | | | | | | (1,247,347) | | |
| | | | | (107,173) | | | | | | (117,974) | | | | | | (143,488) | | | | | | (143,343) | | | | | | (195,422) | | | | | | (1,240,097) | | | | | | (1,947,497) | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||
Financial liabilities at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets measured at fair value through profit or
loss |
| | | | 39,364 | | | | | | — | | | | | | — | | | | |
|
39,364
|
| |
Contracts in respect of forward transactions
|
| | | | — | | | | | | 9,998 | | | | | | — | | | | |
|
9,998
|
| |
Interest rate swaps
|
| | | | — | | | | | | 7,457 | | | | | | — | | | | |
|
7,457
|
| |
Non-marketable shares measured at fair value through
profit or loss |
| | | | — | | | | | | — | | | | | | 28,682 | | | | |
|
28,682
|
| |
Financial liabilities at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | — | | | | | | (2,627) | | | | | | — | | | | |
|
(2,627)
|
| |
Contracts in respect of forward transactions
|
| | | | — | | | | | | (8,831) | | | | | | — | | | | |
|
(8,831)
|
| |
Transactions to peg electricity prices swap (CFD differences contract)
|
| | | | — | | | | | | (31,352) | | | | | | — | | | | |
|
(31,352)
|
| |
Performance-based (“earn out”) contingent consideration (“Earn Out”), see Note 8A(1)
|
| | | | — | | | | | | — | | | | | | (61,362) | | | | |
|
(61,362)
|
| |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||
Financial liabilities at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets measured at fair value through profit or
loss |
| | | | 32,509 | | | | | | — | | | | | | — | | | | |
|
32,509
|
| |
Financial liabilities at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | — | | | | | | (14,525) | | | | | | — | | | | |
|
(14,525)
|
| |
Contracts in respect of forward transactions
|
| | | | — | | | | | | (3,038) | | | | | | — | | | | |
|
(3,038)
|
| |
| | | | | |
Carrying value
|
| |
Fair value
|
| ||||||||||||||||||
| | |
Fair value
level |
| |
As of December 31
|
| |
As of December 31
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| |||||||||||||||
| | | | | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||
Debentures
|
| | Level 1 | | | |
|
408,771
|
| | | | | 206,527 | | | | |
|
442,815
|
| | | | | 219,953 | | |
Loans from banking corporations and other financial institutions(1)
|
| | Level 3 | | | |
|
355,808
|
| | | | | 406,403 | | | | |
|
411,456
|
| | | | | 463,779 | | |
Liability in respect of deferred consideration arrangement(1)
|
| | Level 3 | | | |
|
3,123
|
| | | | | 3,096 | | | | |
|
5,219
|
| | | | | 4,092 | | |
| | |
December 31 2021
|
| |
December 31 2020
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Current | | | | | | | | | | | | | |
Contracts in respect of forward transactions
|
| | |
|
8,923
|
| | | | | 1,457 | | |
Interest rate swaps
|
| | |
|
4,219
|
| | | | | — | | |
Electricity price exchange contracts
|
| | |
|
14,461
|
| | | | | — | | |
Contingent payments based on achievement of milestones
(“earn out”)(1) |
| | |
|
14,566
|
| | | | | — | | |
| | | |
|
42,169
|
| | | | | 1,457 | | |
Non-current | | | | | | | | | | | | | |
Contracts in respect of forward transactions
|
| | |
|
—
|
| | | | | 1,582 | | |
Contingent payments based on achievement of milestones (“earn out”)
as well as the founder’s put option(1) |
| | |
|
74,996
|
| | | | | — | | |
Interest rate swaps
|
| | |
|
2,627
|
| | | | | 14,525 | | |
Electricity price exchange contracts
|
| | |
|
12,673
|
| | | | | — | | |
Liability in respect of deferred consideration arrangement(2)
|
| | |
|
2,956
|
| | | | | 2,949 | | |
| | | |
|
93,252
|
| | | | | 19,056 | | |
| Israel segment | | | — | | | Produces its revenue from the sale of the electricity which is produced through solar energy in Israel, from power purchase agreements at fixed tariffs over extended periods. | |
| Central-Eastern Europe segment | | | — | | | Produces its revenue from the sale of the electricity which is produced through wind energy and solar energy in countries of Central-Eastern Europe, mostly at fixed tariffs over extended periods. | |
| Western Europe segment | | | — | | | Produces its revenue from the sale of the electricity which is produced through wind energy in countries of Western Europe, mostly at prices determined in the free market (willing buyer to willing seller). | |
|
Management and construction segment
|
| | — | | | Produces its revenue from the provision of management services to projects in stages of development, construction or operation, and from the provision of construction services for projects which are fully or partially owned by the Company. | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
Israel
|
| |
Central-
Eastern Europe |
| |
Western
Europe |
| |
Management
and construction |
| |
Adjustments
|
| |
Total
|
| ||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||||||||
Proceeds from the sale of
electricity |
| | |
|
51,776
|
| | | |
|
61,326
|
| | | |
|
14,064
|
| | | |
|
8,152
|
| | | |
|
—
|
| | | |
|
135,318
|
| |
Intercompany management and construction services
revenues |
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
10,894
|
| | | |
|
(10,894)
|
| | | |
|
—
|
| |
Segments Revenues
|
| | | | 51,776 | | | | | | 61,326 | | | | | | 14,064 | | | | | | 19,046 | | | | | | (10,894) | | | | | | 135,318 | | |
Reconciliation—proceeds from sale
of electricity recognized as repayment of contract asset under concession arrangement |
| | |
|
(32,857)
|
| | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| | | |
|
(32,857)
|
| |
Total Reportable Revenues
|
| | | | 18,919 | | | | | | 61,326 | | | | | | 14,064 | | | | | | 19,046 | | | | | | (10,894) | | | | | | 102,461 | | |
Segment Adjusted EBITDA
|
| | | | 44,549 | | | | | | 51,610 | | | | | | 11,183 | | | | | | 6,623 | | | | | | (14,897)(*) | | | | | | 99,068 | | |
|
| | |
For the year ended December 31, 2021
|
| ||||||||||||||||||
| | |
Israel
|
| |
Central-
Eastern Europe |
| |
Western
Europe |
| |
Management
and construction |
| |
Adjustments
|
| |
Total
|
| |||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |||
Reconciliations of unallocated amounts:
|
| | | | | | | | | | | | | | | | | | | | | |
Repayment of contract asset under concession arrangements
|
| | | | | | | | | | | | | | | | | |
|
(32,857)
|
| |
Depreciation and amortization and share based compensation
|
| | | | | | | | | | | | | | | | | |
|
(24,480)
|
| |
U.S. acquisition expense
|
| | | | | | | | | | | | | | | | | |
|
(7,331)
|
| |
Operating profit
|
| | | | | | | | | | | | | | | | | | | 34,400 | | |
Finance income
|
| | | | | | | | | | | | | | | | | |
|
30,333
|
| |
Finance expenses
|
| | | | | | | | | | | | | | | | | |
|
(37,175)
|
| |
Share of loss of equity accounted investees
|
| | | | | | | | | | | | | | | | | |
|
(189)
|
| |
Profit before income taxes
|
| | | | | | | | | | | | | | | | | | | 27,369 | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||||||||
| | |
Israel
|
| |
Central-
Eastern Europe |
| |
Western
Europe |
| |
Management
and construction |
| |
Adjustments
|
| |
Total
|
| ||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||||||||
Proceeds from the sale of electricity
|
| | | | 48,119 | | | | | | 48,286 | | | | | | 2,613 | | | | | | 2,556 | | | | | | — | | | | | | 101,574 | | |
Intercompany management and construction services
revenues |
| | | | — | | | | | | — | | | | | | — | | | | | | 10,864 | | | | | | (10,864) | | | | | | — | | |
Segments Revenues
|
| | | | 48,119 | | | | | | 48,286 | | | | | | 2,613 | | | | | | 13,420 | | | | | | (10,864) | | | | | | 101,574 | | |
Reconciliation-proceeds from sale of
electricity recognized as repayment of contract asset under concession arrangement |
| | | | (31,250) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,250) | | |
Total Reportable Revenues
|
| | | | 16,869 | | | | | | 48,286 | | | | | | 2,613 | | | | | | 13,420 | | | | | | (10,864) | | | | | | 70,324 | | |
Segment Adjusted EBITDA
|
| | | | 40,722 | | | | | | 40,317 | | | | | | 1,222 | | | | | | 3,693 | | | | | | (8,210)(*) | | | | | | 77,744 | | |
Reconciliations of unallocated amounts:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayment of contract asset under concession arrangements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (31,250) | | |
Depreciation and amortization and share based compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (18,120) | | |
Operating profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28,374 | | |
Finance income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,214 | | |
Finance expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (31,408) | | |
Early prepayment fee
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (67,594) | | |
Share of loss of equity accounted investees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 26 | | |
Profit before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (53,388) | | |
| | |
For the year ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
| | |
NIS in thousands
|
| |
NIS in thousands
|
| ||||||
Compensation and benefits which were given to interested parties and related parties:
|
| | | | | | | | | | | | |
Payroll and related expenses to interested parties employed in the Company
|
| | | | 2,071 | | | | | | 1,728 | | |
Granting of options to interested parties employed in the Company
|
| | | | 2,961 | | | | | | 2,104 | | |
Number of people to whom the benefit applies
|
| | | | 1 | | | | | | 1 | | |
Compensation for directors who are not employed in the Company
|
| | | | 1,819 | | | | | | 1,280 | | |
Number of people to whom the benefit applies
|
| | | | 7 | | | | | | 6 | | |
Granting of options to directors who are not employed in the Company
|
| | | | 844 | | | | | | 658 | | |
Number of people to whom the benefit applies
|
| | | | 1 | | | | | | 1 | | |
Relevant year
|
| |
Updated base
salary (NIS) |
| |
Number of annual bonus salaries subject to the
fulfillment of targets which will be determined according to the Company’s compensation policy* |
| |||
2021 (effective beginning from the date of the meeting’s approval)
|
| | | | 86,600** | | | |
6
|
|
2021—Additional special compensation in respect of the closing of the Clēnera transaction—USA
|
| | | | 150,000 | | | |
Non-recurring
|
|
2022
|
| | | | 95,000 | | | |
8
|
|
2023
|
| | | | 105,000 | | | |
9
|
|
| | |
June 30 2022
|
| |
December 31 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | |
|
250,553
|
| | | | | 265,933 | | |
Restricted cash
|
| | |
|
89,509
|
| | | | | 35,179 | | |
Financial assets at fair value through profit or loss
|
| | |
|
33,139
|
| | | | | 39,364 | | |
Trade receivables
|
| | |
|
25,501
|
| | | | | 17,900 | | |
Other receivables
|
| | |
|
24,811
|
| | | | | 28,147 | | |
Current maturities of contract assets
|
| | |
|
7,189
|
| | | | | 16,789 | | |
Other financial assets
|
| | |
|
11,568
|
| | | | | 9,999 | | |
Total current assets
|
| | |
|
442,270
|
| | | | | 413,311 | | |
Non-current assets | | | | | | | | | | | | | |
Restricted cash
|
| | |
|
29,512
|
| | | | | 21,368 | | |
Other long term receivables
|
| | |
|
5,931
|
| | | | | 6,334 | | |
Deferred costs in respect of projects
|
| | |
|
176,371
|
| | | | | 171,427 | | |
Deferred borrowing costs
|
| | |
|
11,152
|
| | | | | 21,138 | | |
Loans to investee companies
|
| | |
|
26,223
|
| | | | | 26,264 | | |
Contract assets
|
| | |
|
101,223
|
| | | | | 270,253 | | |
Fixed assets, net
|
| | |
|
1,796,797
|
| | | | | 1,488,829 | | |
Intangible assets, net
|
| | |
|
236,360
|
| | | | | 247,059 | | |
Deferred taxes
|
| | |
|
13,757
|
| | | | | 21,864 | | |
Right-of-use asset, net
|
| | |
|
94,979
|
| | | | | 105,250 | | |
Financial assets at fair value through profit or loss
|
| | |
|
26,955
|
| | | | | 28,682 | | |
Other financial assets
|
| | |
|
71,823
|
| | | | | 13,561 | | |
Total non-current assets
|
| | |
|
2,591,083
|
| | | | | 2,422,029 | | |
Total assets
|
| | |
|
3,033,353
|
| | | | | 2,835,340 | | |
| | |
June 30 2022
|
| |
December 31 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Audited)
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Liabilities and equity | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Credit and current maturities of loans from banking corporations and other financial institutions
|
| | |
|
80,981
|
| | | | | 61,822 | | |
Trade payables
|
| | |
|
48,703
|
| | | | | 27,417 | | |
Other payables
|
| | |
|
48,279
|
| | | | | 46,058 | | |
Current maturities of debentures
|
| | |
|
15,918
|
| | | | | 17,914 | | |
Current maturities of lease liability
|
| | |
|
5,889
|
| | | | | 5,686 | | |
Other financial liabilities
|
| | |
|
76,282
|
| | | | | 42,169 | | |
Total current liabilities
|
| | |
|
276,052
|
| | | | | 201,066 | | |
Non-current liabilities | | | | | | | | | | | | | |
Debentures
|
| | |
|
253,866
|
| | | | | 286,656 | | |
Convertible debentures
|
| | |
|
130,513
|
| | | | | 100,995 | | |
Loans from banking corporations and other financial institutions
|
| | |
|
1,224,975
|
| | | | | 1,168,569 | | |
Loans from non-controlling interests
|
| | |
|
87,401
|
| | | | | 78,113 | | |
Other financial liabilities
|
| | |
|
86,010
|
| | | | | 93,252 | | |
Deferred taxes
|
| | |
|
12,099
|
| | | | | 12,411 | | |
Other long term payables
|
| | |
|
1,039
|
| | | | | 1,132 | | |
Employee benefits
|
| | |
|
10,751
|
| | | | | 6,911 | | |
Lease liability
|
| | |
|
90,449
|
| | | | | 99,960 | | |
Asset retirement obligation
|
| | |
|
33,789
|
| | | | | 28,894 | | |
Total non-current liabilities
|
| | |
|
1,930,892
|
| | | | | 1,876,893 | | |
Total liabilities
|
| | |
|
2,206,944
|
| | | | | 2,077,959 | | |
Equity | | | | | | | | | | | | | |
Ordinary share capital
|
| | |
|
2,643
|
| | | | | 2,549 | | |
Share premium
|
| | |
|
625,361
|
| | | | | 556,161 | | |
Capital reserves
|
| | |
|
(6,801)
|
| | | | | (4,514) | | |
Proceeds on account of convertible options
|
| | |
|
15,477
|
| | | | | 10,405 | | |
Accumulated loss
|
| | |
|
(29,284)
|
| | | | | (31,963) | | |
Equity attributable to owners of the Company
|
| | |
|
607,396
|
| | | | | 532,638 | | |
Non-controlling interests
|
| | |
|
219,013
|
| | | | | 224,743 | | |
Total equity
|
| | |
|
826,409
|
| | | | | 757,381 | | |
Total liabilities and equity
|
| | |
|
3,033,353
|
| | | | | 2,835,340 | | |
|
|
Yair Seroussi
|
| |
Gilad Yavetz
|
| |
Nir Yehuda
|
|
|
Chairman of the Board of Directors
|
| |
CEO and Board Member
|
| |
CFO
|
|
| | |
For the six month period ended
|
| |||||||||
| | |
June 30 2022
|
| |
June 30 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Revenues
|
| | |
|
74,939
|
| | | | | 44,652 | | |
Cost of sales
|
| | |
|
(14,281)
|
| | | | | (9,035) | | |
Depreciation and amortization
|
| | |
|
(16,214)
|
| | | | | (8,020) | | |
Gross profit
|
| | |
|
44,444
|
| | | | | 27,597 | | |
General and administrative expenses
|
| | |
|
(13,912)
|
| | | | | (4,665) | | |
Selling, marketing and project promotion expenses
|
| | |
|
(1,554)
|
| | | | | (1,723) | | |
Development expenses
|
| | |
|
(1,099)
|
| | | | | — | | |
Transaction costs in respect of acquisition of activity in the United
States |
| | |
|
—
|
| | | | | (3,379) | | |
Other income
|
| | |
|
918
|
| | | | | — | | |
| | | |
|
(15,647)
|
| | | | | (9,767) | | |
Operating profit
|
| | |
|
28,797
|
| | | | | 17,830 | | |
Finance income
|
| | |
|
13,303
|
| | | | | 15,085 | | |
Finance expenses
|
| | |
|
(31,663)
|
| | | | | (17,559) | | |
Total finance expenses, net
|
| | |
|
(18,360)
|
| | | | | (2,474) | | |
Profit before tax and equity losses
|
| | |
|
10,437
|
| | | | | 15,356 | | |
Share of losses of equity accounted investees
|
| | |
|
(70)
|
| | | | | (95) | | |
Profit before income taxes
|
| | |
|
10,367
|
| | | | | 15,261 | | |
Taxes on income
|
| | |
|
(2,504)
|
| | | | | (2,357) | | |
Profit for the period
|
| | |
|
7,863
|
| | | | | 12,904 | | |
Other comprehensive income (loss): | | | | | | | | | | | | | |
Amounts which will be classified in the future under profit or loss, net of tax:
|
| | | | | | | | | | | | |
Foreign currency translation for foreign operations
|
| | |
|
43,302
|
| | | | | (7,951) | | |
Effective portion of changes in fair value of cash flow hedging, net
|
| | |
|
33,434
|
| | | | | 7,787 | | |
Other comprehensive income item that will not be transferred to profit
or loss: |
| | | | | | | | | | | | |
Currency translation adjustment
|
| | |
|
(95,712)
|
| | | | | (4,657) | | |
Total other comprehensive loss for the period
|
| | |
|
(18,976)
|
| | | | | (4,821) | | |
Total comprehensive income (loss) for the period
|
| | |
|
(11,113)
|
| | | | | 8,083 | | |
|
| | |
For the six month period ended
|
| |||||||||
| | |
June 30 2022
|
| |
June 30 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Profit for the year attributed to: | | | | | | | | | | | | | |
Owners of the Company
|
| | |
|
2,679
|
| | | | | 7,997 | | |
Non-controlling interests
|
| | |
|
5,184
|
| | | | | 4,907 | | |
| | | |
|
7,863
|
| | | | | 12,904 | | |
Comprehensive income (loss) for the year attributed to: | | | | | | | | | | | | | |
Owners of the Company
|
| | |
|
(7,721)
|
| | | | | 5,545 | | |
Non-controlling interests
|
| | |
|
(3,392)
|
| | | | | 2,538 | | |
| | | |
|
(11,113)
|
| | | | | 8,083 | | |
Earnings per ordinary share (in USD) with a par value of NIS 0.01 attributable to owners of the Company:
|
| | | | | | | | | | | | |
Basic earnings per share
|
| | |
|
0.00
|
| | | | | 0.01 | | |
Diluted earnings per share
|
| | |
|
0.00
|
| | | | | 0.01 | | |
Weighted average of share capital used in the calculation of profit: | | | | | | | | | | | | | |
Basic per share
|
| | |
|
945,663,290
|
| | | | | 886,060,907 | | |
Diluted per share
|
| | |
|
972,149,189
|
| | | | | 919,324,009 | | |
| | |
For the six month period ended June 30, 2022 (unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Owners of the Company
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | |
Capital reserves
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | |
Share
capital |
| |
Share
premium |
| |
Proceeds on
account of convertible options |
| |
Controlling
shareholders(1) |
| |
Transactions
with non- controlling interests(1) |
| |
Transactions
Share-based payment(1) |
| |
Hedge
Reserve(1) |
| |
Translation
reserve from foreign operations(1) |
| |
Translation
reserve from currency presentation(1) |
| |
Accumulated
loss |
| |
Total
attributable to the owners of the Company |
| |
Non-
controlling interests |
| |
Total
|
| |||||||||||||||||||||||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |||||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2022
|
| | | | 2,549 | | | | | | 556,161 | | | | | | 10,405 | | | | | | 5,378 | | | | | | (19,432) | | | | | | 20,100 | | | | | | (14,548) | | | | | | (54,960) | | | | | | 58,948 | | | | | | (31,963) | | | | | | 532,638 | | | | | | 224,743 | | | | | | 757,381 | | |
Income for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,679 | | | | | | 2,679 | | | | | | 5,184 | | | | | | 7,863 | | |
Other comprehensive income : | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value changes of financial instruments used for
cash flow hedging, net of tax |
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
19,717
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
19,717
|
| | | |
|
13,717
|
| | | |
|
33,434
|
| |
Exchange differences due to translation of foreign operations
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
40,011
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
40,011
|
| | | |
|
3,291
|
| | | |
|
43,302
|
| |
Other comprehensive loss item that will not be transferred to profit or loss:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Presentation currency translation
adjustment |
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(70,128)
|
| | | |
|
—
|
| | | |
|
(70,128)
|
| | | |
|
(25,584)
|
| | | |
|
(95,712)
|
| |
Total other comprehensive income (loss) for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,717 | | | | | | 40,011 | | | | | | (70,128) | | | | | | — | | | | | | (10,400) | | | | | | (8,576) | | | | | | (18,976) | | |
Total comprehensive income (loss) for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,717 | | | | | | 40,011 | | | | | | (70,128) | | | | | | 2,679 | | | | | | (7,721) | | | | | | (3,392) | | | | | | (11,113) | | |
Share-based payment
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
8,113
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
8,113
|
| | | |
|
—
|
| | | |
|
8,113
|
| |
Issuance of convertible debentures
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
5,072
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
5,072
|
| | | |
|
—
|
| | | |
|
5,072
|
| |
Issuance of shares
|
| | |
|
94
|
| | | |
|
69,200
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
69,294
|
| | | |
|
—
|
| | | |
|
69,294
|
| |
Investment in consolidated entity
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
775
|
| | | |
|
775
|
| |
Dividends and distribution to by non-controlling interest in subsidiaries
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(3,113)
|
| | | |
|
(3,113)
|
| |
| | | | | 94 | | | | | | 69,200 | | | | | | 5,072 | | | | | | — | | | | | | — | | | | | | 8,113 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 82,479 | | | | | | (2,338) | | | | | | 80,141 | | |
Balance as of June 30, 2022
|
| | | | 2,643 | | | | | | 625,361 | | | | | | 15,477 | | | | | | 5,378 | | | | | | (19,432) | | | | | | 28,213 | | | | | | 5,169 | | | | | | (14,949) | | | | | | (11,180) | | | | | | (29,284) | | | | | | 607,396 | | | | | | 219,013 | | | | | | 826,409 | | |
| | |
For the six month period ended June 30, 2021 (unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Owners of the Company
|
| | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | |
Capital reserves
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||
| | |
Share capital
|
| |
Share
premium |
| |
Controlling
shareholders(1) |
| |
Transactions
with non- controlling interests(1) |
| |
Transactions
Share-based payment(1) |
| |
Hedge
reserve(1) |
| |
Translation
reserve from foreign operations(1) |
| |
Translation
reserve from currency presentation(1) |
| |
Accumulated
loss |
| |
Total
attributable to the owners of the Company |
| |
Non-
controlling interests |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||||||||||||||||||||||||||
Balance as of January 1, 2021
|
| | | | 2,239 | | | | | | 380,529 | | | | | | 5,378 | | | | | | (19,432) | | | | | | 13,615 | | | | | | (8,325) | | | | | | (2,350) | | | | | | 37,080 | | | | | | (43,180) | | | | | | 365,554 | | | | | | 146,851 | | | | | | 512,405 | | |
Income for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,997 | | | | | | 7,997 | | | | | | 4,907 | | | | | | 12,904 | | |
Other comprehensive income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair value changes of financial instruments
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
used for cash flow hedging, net of tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,483 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,483 | | | | | | 1,304 | | | | | | 7,787 | | |
Exchange differences due to translation of foreign operations
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,012) | | | | | | — | | | | | | — | | | | | | (6,012) | | | | | | (1,939) | | | | | | (7,951) | | |
Other comprehensive loss item that will not be transferred to
profit or loss: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Presentation currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,923) | | | | | | — | | | | | | (2,923) | | | | | | (1,734) | | | | | | (4,657) | | |
Total other comprehensive loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,483 | | | | | | (6,012) | | | | | | (2,923) | | | | | | — | | | | | | (2,452) | | | | | | (2,369) | | | | | | (4,821) | | |
Total comprehensive income (loss) for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,483 | | | | | | (6,012) | | | | | | (2,923) | | | | | | 7,997 | | | | | | 5,545 | | | | | | 2,538 | | | | | | 8,083 | | |
Share-based payment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,929 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,929 | | | | | | — | | | | | | 1,929 | | |
Issuance of shares
|
| | | | 284 | | | | | | 175,681 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 175,965 | | | | | | — | | | | | | 175,965 | | |
Exercise of share options
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2 | | | | | | — | | | | | | 2 | | |
Initial consolidation of Bjorn
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,588 | | | | | | 22,588 | | |
Investment by non-controlling interest in subsidiaries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 22,086 | | | | | | 22,086 | | |
Dividends and distribution to by non-controlling interest in subsidiaries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,215) | | | | | | (1,215) | | |
| | | | | 286 | | | | | | 175,681 | | | | | | — | | | | | | — | | | | | | 1,929 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 177,896 | | | | | | 43,459 | | | | | | 221,355 | | |
Balance as of June 30, 2021
|
| | | | 2,525 | | | | | | 556,210 | | | | | | 5,378 | | | | | | (19,432) | | | | | | 15,544 | | | | | | (1,842) | | | | | | (8,362) | | | | | | 34,157 | | | | | | (35,183) | | | | | | 548,995 | | | | | | 192,848 | | | | | | 741,843 | | |
| | |
For the six month period ended
|
| |||||||||
| | |
June 30 2022
|
| |
June 30 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Cash flows for operating activities | | | | | | | | | | | | | |
Profit for the period
|
| | |
|
7,863
|
| | | | | 12,904 | | |
Adjustments required to present cash flows from operating activities (Annex A)
|
| | |
|
30,702
|
| | | | | 7,694 | | |
Cash from operating activities
|
| | |
|
38,565
|
| | | | | 20,598 | | |
Interest receipts
|
| | |
|
1,457
|
| | | | | 602 | | |
Paid interest
|
| | |
|
(15,272)
|
| | | | | (12,034) | | |
Paid tax income
|
| | |
|
(1,741)
|
| | | | | (2,773) | | |
Repayment of contract assets
|
| | |
|
10,699
|
| | | | | 16,493 | | |
Net cash from operating activities
|
| | |
|
33,708
|
| | | | | 22,886 | | |
Cash flows for investing activities | | | | | | | | | | | | | |
Acquisition of consolidated companies (See Annex B)
|
| | |
|
—
|
| | | | | 4,154 | | |
Restricted cash, net
|
| | |
|
(72,593)
|
| | | | | 12,170 | | |
Purchase, development and construction of fixed assets
|
| | |
|
(246,689)
|
| | | | | (158,935) | | |
Investment in deferred costs in respect of projects
|
| | |
|
(16,766)
|
| | | | | (1,264) | | |
Proceeds from sale (purchase) of short-term financial assets measured at
fair value through profit or loss, net |
| | |
|
190
|
| | | | | (307) | | |
Payments on account of acquisition of consolidated company
|
| | |
|
(1,202)
|
| | | | | — | | |
Loan to investee
|
| | |
|
(1,519)
|
| | | | | (3,311) | | |
Investment in investee
|
| | |
|
(98)
|
| | | | | (8,265) | | |
Investment in other financial assets
|
| | |
|
—
|
| | | | | (9,380) | | |
Loan to non-controlling interests
|
| | |
|
—
|
| | | | | (6,424) | | |
Net cash used in investing activities
|
| | |
|
(338,677)
|
| | | | | (171,562) | | |
| | |
For the six month period ended
|
| |||||||||
| | |
June 30 2022
|
| |
June 30 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Cash flows from financing activities | | | | | | | | | | | | | |
Receipt of loans from banks and other financial institutions
|
| | |
|
213,998
|
| | | | | 439,194 | | |
Repayment of loans from banks and other financial institutions
|
| | |
|
(24,032)
|
| | | | | (256,474) | | |
Issuance of shares
|
| | |
|
69,294
|
| | | | | 175,109 | | |
Exercise of share options
|
| | |
|
—
|
| | | | | 2 | | |
Issuance of convertible debentures
|
| | |
|
47,578
|
| | | | | — | | |
Repayment of debentures
|
| | |
|
(1,464)
|
| | | | | (1,428) | | |
Distribution of profits in consolidated partnership
|
| | |
|
(3,113)
|
| | | | | (242) | | |
Proceeds from settlement of derivative financial instruments
|
| | |
|
4,392
|
| | | | | — | | |
Deferred borrowing costs
|
| | |
|
(2,637)
|
| | | | | (5,775) | | |
Receipt of loans from non-controlling interests
|
| | |
|
19,278
|
| | | | | — | | |
Repayment of loans from non-controlling interests
|
| | |
|
(2,387)
|
| | | | | (6,030) | | |
Proceeds from investment in entities by non-controlling interest
|
| | |
|
775
|
| | | | | 22,086 | | |
Repayment of lease liability
|
| | |
|
(2,715)
|
| | | | | (2,345) | | |
Net cash from financing activities
|
| | |
|
318,967
|
| | | | | 364,097 | | |
Increase in cash and cash equivalents
|
| | |
|
13,998
|
| | | | | 215,421 | | |
Balance of cash and cash equivalents at beginning of period
|
| | |
|
265,933
|
| | | | | 99,330 | | |
Impact of changes in exchange rates on held cash balances in foreign currency
|
| | | | (29,378) | | | | |
|
230
|
| |
Cash and cash equivalents at end of period
|
| | |
|
250,553
|
| | | | | 314,981 | | |
| | |
For the six month period ended
|
| |||||||||
| | |
June 30 2022
|
| |
June 30 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Annex A—Adjustments Required to Present | | | | ||||||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Income and expenses not associated with cash flows: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | |
|
17,032
|
| | | | | 8,373 | | |
Finance expenses in respect of project finance loans
|
| | |
|
26,090
|
| | | | | 14,271 | | |
Finance expenses in respect of loans from non-controlling interests
|
| | |
|
450
|
| | | | | 680 | | |
Finance expenses in respect of contingent consideration
|
| | |
|
1,900
|
| | | | | — | | |
Fair value changes of financial assets measured at fair value through profit or loss
|
| | |
|
591
|
| | | | | (1,394) | | |
Share-based payment
|
| | |
|
5,110
|
| | | | | 1,228 | | |
Deferred taxes
|
| | |
|
1,130
|
| | | | | 1,094 | | |
Finance income from contract asset in respect of concession arrangements
|
| | |
|
(11,431)
|
| | | | | (12,646) | | |
Interest income from loans to investees
|
| | |
|
(539)
|
| | | | | (891) | | |
Exchange differences and others
|
| | | | (1,050) | | | | | | 754 | | |
Finance expenses in respect of lease liability
|
| | |
|
853
|
| | | | | 550 | | |
Company’s share in losses of investee partnerships
|
| | |
|
71
|
| | | | | 149 | | |
Finance expenses (income) in respect of forward transaction
|
| | |
|
823
|
| | | | | 196 | | |
| | | |
|
41,030
|
| | | | | 12,364 | | |
Changes in assets and liabilities items: | | | | | | | | | | | | | |
Decrease (increase) in other receivables
|
| | |
|
(851)
|
| | | | | 1,169 | | |
Increase in trade receivables
|
| | |
|
(10,057)
|
| | | | | (7,613) | | |
Increase (decrease) in other payables
|
| | |
|
1,947
|
| | | | | (103) | | |
Increase (decrease) in trade payables
|
| | |
|
(1,367)
|
| | | | | 1,877 | | |
| | | |
|
(10,328)
|
| | | | | (4,670) | | |
| | | |
|
30,702
|
| | | | | 7,694 | | |
|
| | |
For the six month period ended
|
| |||||||||
| | |
June 30 2022
|
| |
June 30 2021
|
| ||||||
| | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Annex B—Acquisition of Newly Consolidated Companies: | | | | | | | | | | | | | |
Working capital (except for cash and cash equivalents)
|
| | | | — | | | | | | (37,009) | | |
Fixed assets, net
|
| | | | — | | | | | | 121,889 | | |
Intangible assets
|
| | | | — | | | | | | 16,291 | | |
Deferred borrowing costs
|
| | | | — | | | | | | 5,738 | | |
Investment in investee
|
| | | | — | | | | | | (39,803) | | |
Loan to investee
|
| | | | — | | | | | | (24,512) | | |
Deferred taxes
|
| | | | — | | | | | | 26 | | |
Loan from non-controlling interests
|
| | | | — | | | | | | (23,553) | | |
Non-controlling interests
|
| | | | — | | | | | | (22,588) | | |
Right-of-use asset and lease liability, net
|
| | | | — | | | | | | (633) | | |
Total consideration which was paid after deducting cash (cash surplus upon consolidation) in consolidated companies
|
| | | | — | | | | | | (4,154) | | |
| | |
Representative exchange rate of the
|
| |
CPI(*)
|
| ||||||||||||||||||||||||
| | |
EUR
|
| |
NIS
|
| |
HUF
|
| |
HRK
|
| |
Known
CPI |
| |||||||||||||||
| | |
(To USD 1)
|
| |
In points
|
| ||||||||||||||||||||||||
Date of the financial statements: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of June 30, 2022
|
| | |
|
1.039
|
| | | |
|
0.29
|
| | | |
|
0.0026
|
| | | |
|
0.138
|
| | | |
|
107.81
|
| |
As of December 31, 2021
|
| | | | 1.132 | | | | | | 0.32 | | | | | | 0.0032 | | | | | | 0.150 | | | | | | 104.5 | | |
| | |
%
|
| |
%
|
| |
%
|
| |
%
|
| |
%
|
| |||||||||||||||
Rates of change: | | | | | | | |||||||||||||||||||||||||
For the six month period ended: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
As of June 30, 2022
|
| | |
|
(8.2)
|
| | | |
|
(11.1)
|
| | | |
|
(20.0)
|
| | | |
|
(8.3)
|
| | | |
|
3.1
|
| |
As of June 30, 2021
|
| | | | (3.1) | | | | | | (1.38) | | | | | | (1.38) | | | | | | (2.5) | | | | | | 1.39 | | |
| | |
For the six months period ended June 30
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
| | |
USD in thousands
|
| |
USD in thousands
|
| ||||||
Sale of electricity
|
| | |
|
66,215
|
| | | | | 35,392 | | |
Operation of facilities
|
| | |
|
4,011
|
| | | | | 6,534 | | |
Construction services
|
| | |
|
—
|
| | | | | 1,957 | | |
Management or development fees
|
| | |
|
4,713
|
| | | | | 769 | | |
Total
|
| | |
|
74,939
|
| | | | | 44,652 | | |
| | |
As of June 30, 2022 (unaudited)
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||
Fair value of items which are periodically measured at fair value:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets measured at fair value through profit or loss
|
| | |
|
33,139
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
33,139
|
| |
Contracts in respect of forward transactions
|
| | |
|
—
|
| | | |
|
11,570
|
| | | |
|
—
|
| | | |
|
11,570
|
| |
Interest rate swaps
|
| | |
|
—
|
| | | |
|
66,387
|
| | | |
|
—
|
| | | |
|
66,387
|
| |
Non-marketable shares measured at fair value through profit or loss
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
26,955
|
| | | |
|
26,955
|
| |
Financial liabilities at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Transactions to peg electricity prices swap (CFD differences contract)
|
| | |
|
—
|
| | | |
|
(67,507)
|
| | | |
|
—
|
| | | |
|
(67,507)
|
| |
Performance-based (“earn out”) contingent consideration
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
(63,261)
|
| | | |
|
(63,261)
|
| |
| | |
As of December 31, 2021 (audited)
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||
Fair value of items which are periodically measured at fair value:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial assets measured at fair value through profit or loss
|
| | | | 39,364 | | | | | | — | | | | | | — | | | | | | 39,364 | | |
Contracts in respect of forward transactions
|
| | | | — | | | | | | 9,998 | | | | | | — | | | | | | 9,998 | | |
Interest rate swaps
|
| | | | — | | | | | | 7,457 | | | | | | — | | | | | | 7,457 | | |
Non-marketable shares measured at fair value through profit or loss
|
| | | | — | | | | | | — | | | | | | 28,682 | | | | | | 28,682 | | |
Financial liabilities at fair value: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest rate swaps
|
| | | | — | | | | | | (2,627) | | | | | | — | | | | | | (2,627) | | |
Contracts in respect of forward transactions
|
| | | | — | | | | | | (8,831) | | | | | | — | | | | | | (8,831) | | |
Transactions to peg electricity prices swap (CFD differences contract)
|
| | | | — | | | | | | (31,352) | | | | | | — | | | | | | (31,352) | | |
Performance-based (“earn out”) contingent consideration
|
| | | | — | | | | | | — | | | | | | (61,362) | | | | | | (61,362) | | |
| | | | | |
Carrying value as of
|
| |
Fair value as of
|
| ||||||||||||||||||
| | |
Fair value
level |
| |
June 30
2022 |
| |
December 31
2021 |
| |
June 30
2022 |
| |
December 31
2021 |
| ||||||||||||
| | | | | |
USD
in thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||
| | | | | |
(Unaudited)
|
| |
(Audited)
|
| |
(Unaudited)
|
| |
(Audited)
|
| ||||||||||||
Debentures
|
| |
Level 1
|
| | |
|
403,197
|
| | | | | 408,771 | | | | |
|
399,005
|
| | | | | 442,815 | | |
Loans from banks and other financial institutions(1)
|
| |
Level 3
|
| | |
|
608,578
|
| | | | | 355,808 | | | | |
|
668,891
|
| | | | | 411,456 | | |
Liabilities in respect of contingent consideration arrangements(1)
|
| |
Level 3
|
| | |
|
2,824
|
| | | | | 3,123 | | | | |
|
3,941
|
| | | | | 5,219 | | |
| Israel segment | | | — | | | Produces its revenue from the sale of the electricity which is produced through solar energy in Israel, from power purchase agreements at fixed tariffs over extended periods. | |
| Central-Eastern Europe segment | | | — | | | Produces its revenue from the sale of the electricity which is produced through wind energy and solar energy in countries of Central-Eastern Europe, mostly at fixed tariffs over extended periods. | |
| Western Europe segment | | | — | | | Produces its revenue from the sale of the electricity which is produced through wind energy in countries of Western Europe, mostly at prices determined in the free market (willing buyer to willing seller). | |
|
Management and construction segment
|
| | — | | | Produces its revenue from the provision of management services to projects in stages of development, construction or operation, and from the provision of construction services for projects which are fully or partially owned by the Company. | |
| | |
For the six-month period ended June 30, 2022 (unaudited)
|
| |||||||||||||||||||||||||||||||||
| | |
Israel
|
| |
Central-
Eastern Europe |
| |
Western
Europe |
| |
Management
and construction |
| |
Adjustments
|
| |
Total
|
| ||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||||||||
Proceeds from the sale of
electricity |
| | |
|
33,384
|
| | | |
|
37,946
|
| | | |
|
9,596
|
| | | |
|
4,712
|
| | | |
|
—
|
| | | |
|
85,638
|
| |
Intercompany management revenues
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
3,216
|
| | | |
|
(3,216)
|
| | | |
|
—
|
| |
Segment Revenues
|
| | | | 33,384 | | | | | | 37,946 | | | | | | 9,596 | | | | | | 7,928 | | | | | | (3,216) | | | | | | 85,638 | | |
Reconciliation-proceeds from sale of
electricity recognized as repayment of contract asset under concession arrangement |
| | |
|
(10,699)
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
(10,699)
|
| |
Total Reportable Revenues
|
| | | | 22,685 | | | | | | 37,946 | | | | | | 9,596 | | | | | | 7,928 | | | | | | (3,216) | | | | | | 74,939 | | |
Adjusted Segment EBITDA
|
| | | | 28,625 | | | | | | 30,773 | | | | | | 7,480 | | | | | | 2,573 | | | | | | (7,813)(*) | | | | | | 61,638 | | |
Reconciliations of unallocated amounts:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayment of contract asset under concession arrangements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(10,699)
|
| |
Depreciation and amortization and share based compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(22,142)
|
| |
Operating profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 28,797 | | |
Finance income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
13,303
|
| |
Finance expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(31,663)
|
| |
Share in the losses of equity-accounted investees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(70)
|
| |
Profit before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 10,367 | | |
| | |
For the six months ended June 30, 2021 (unaudited)
|
| |||||||||||||||||||||||||||||||||
| | |
Israel
|
| |
Central-
Eastern Europe |
| |
Western
Europe |
| |
Management
and construction |
| |
Adjustments
|
| |
Total
|
| ||||||||||||||||||
| | |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| |
USD in
thousands |
| ||||||||||||||||||
Proceeds from the sale of
electricity |
| | | | 26,993 | | | | | | 28,605 | | | | | | 2,822 | | | | | | 2,725 | | | | | | — | | | | | | 61,145 | | |
Intercompany management and construction services revenues
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5,561 | | | | | | (5,561) | | | | | | — | | |
Segment Revenues
|
| | | | 26,993 | | | | | | 28,605 | | | | | | 2,822 | | | | | | 8,286 | | | | | | (5,561) | | | | | | 61,145 | | |
Reconciliation-proceeds from sale of
electricity recognized as repayment of contract asset under concession arrangement |
| | | | (16,493) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,493) | | |
Total Reportable Revenues
|
| | | | 10,500 | | | | | | 28,605 | | | | | | 2,822 | | | | | | 8,286 | | | | | | (5,561) | | | | | | 44,652 | | |
Segment Adjusted EBITDA
|
| | | | 23,498 | | | | | | 23,988 | | | | | | 2,084 | | | | | | 2,962 | | | | | | (5,229)(*) | | | | | | 47,303 | | |
Reconciliations of unallocated amounts:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Repayment of contract asset under concession arrangements
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (16,493) | | |
Depreciation and amortization and share based compensation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (9,601) | | |
U.S. acquisition expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (3,379) | | |
Operating profit
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 17,830 | | |
Finance income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,085 | | |
Finance expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (17,559) | | |
Share in the losses of equity-accounted investees
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | (95) | | |
Profit before income taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 15,261 | | |
| J.P. Morgan | | |
BofA Securities
|
|
Exhibit
no. |
| |
Description
|
|
1.1* | | | Form of Underwriting Agreement | |
3.1#** | | | Articles of Association of the Registrant, as currently in effect | |
3.2** | | |
Form of Amended and Restated Articles of Association of the Registrant to be effective upon the closing of this offering
|
|
4.1** | | | Specimen share certificate of the Registrant | |
5.1* | | |
Opinion of Herzog, Fox & Neeman, counsel to the Registrant, as to the validity of the ordinary shares (including consent)
|
|
10.1# | | | Form of Indemnification Agreement | |
10.2# | | | 2010 Employee Option Allocation Plan | |
10.3* | | | U.S. Sub-Plan to 2010 Employee Option Allocation Plan | |
10.4#** | | | Compensation Policy for Directors and Officers | |
10.5 | | |
Summary of Credit Agreement Framework, dated as of July 5, 2021 and amended on March 8, 2022, between Enlight Renewable Energy Ltd. and Bank Leumi Le-Israel B.M.
|
|
10.6 | | |
Summary of Credit Agreement Framework, dated as of July 5, 2021, between Enlight Renewable Energy Ltd. and Bank Hapoalim B.M.
|
|
21.1* | | | List of subsidiaries of the Registrant | |
23.1* | | |
Consent of Somekh Chaikin, a member firm of KPMG International, an independent registered public accounting firm
|
|
23.2* | | | Consent of Herzog, Fox & Neeman (included in Exhibit 5.1) | |
24.1* | | | Power of Attorney (included in signature page to Registration Statement) | |
107* | | | Filing Fee Table | |
| | | | Enlight Renewable Energy Ltd. | | |||
| | | | By: | | |
Name: Gilad Yavetz
Title: Chief Executive Officer |
|
|
Name
|
| |
Title
|
|
|
Gilad Yavetz
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
|
|
Nir Yehuda
|
| |
Chief Financial Officer
(Principal Financial Officer) |
|
|
Yair Seroussi
|
| | Director | |
|
Liat Benyamini
|
| | Director | |
|
Michal Tzuk
|
| | Director | |
|
Noam Breiman
|
| | Director | |
|
Shai Weil
|
| | Director | |
|
Yitzhak Betzalel
|
| | Director | |
|
Zvi Furman
|
| | Director | |
| | | | Enlight Renewable Energy LLC | | |||
| | | | By: | | |
Name:
Title: |
|
Exhibit 10.1
Enlight Renewable Energies Ltd.
To:
Letter of Indemnity
1. | General |
1.1. | In this Letter of Indemnity: |
“Administrative Proceeding” - a proceeding pursuant to Chapters H3 (Financial Sanction by the Securities Authority), H4 (Administrative Enforcement Measures by the Administrative Enforcement Committee) or I1 (Arrangement for the Avoidance of Initiating Proceedings or for the Termination of Proceedings that are Conditional) of the Securities Law;
The “Securities Law” - the Securities Law, 5728-1968;
“Officers/Directors of the Company” - including officers and/or directors who serve and/or shall serve in the future in the Company and/or the Company’s subsidiaries and/or affiliated companies.
1.2. | (Wherever this was not stated explicitly, in this Letter of Indemnity, the term “officer” - shall include directors). The Company shall provide the Officers and Directors of the Company with an undertaking to indemnify them for any liability or expense imposed upon them due to an action that they performed and/or shall perform in their capacity as officers and/or directors thereof, as detailed in this Letter of Indemnity. |
1.3. | Terms in this Letter of Indemnity that were not defined herein shall have the meaning ascribed thereto in the Companies Law, 5759-1999 (hereinafter: the “Law”), unless the context requires otherwise. |
2. | Indemnity Undertaking |
The Company hereby undertakes to indemnify you for any liability or expense, as detailed below, imposed upon and/or incurred by you due to any action that you performed and/or shall perform in your capacity as an Officer of the Company, subject to the provisions and limitations detailed in this Letter of Indemnity.
3. | Liabilities and Expenses Subject to the Indemnity |
The indemnity shall apply for the following liabilities and expenses:
3.1. | A financial liability imposed upon you to the benefit of another person by a judgment, including a judgment issued in a settlement and/or an arbitrator’s award approved by a court, provided the maximum indemnity amount does not exceed the amount determined by the board of directors to be reasonable under the circumstances, which is detailed in section 5 below, and provided such financial liability relates to one or more of the events which in the opinion of the board of directors are foreseeable in light of the Company’s activities in practice at the time of giving this undertaking, or any part thereof or anything relating thereto, which are detailed in section 6 below. |
3.2. | Reasonable litigation expenditures, including attorney fees, which you shall incur due to an investigation or a proceeding conducted against you by an authority authorized to conduct an investigation or proceeding, and which shall end without an indictment being filed against you and without you being imposed with financial liability as an alternative to criminal proceedings, or which shall end without an indictment being filed against you but with you being imposed with financial liability as an alternative to criminal proceedings in an offense that does not require proof of mens rea, or in connection with a financial sanction. |
In this paragraph - “termination of a proceeding without an indictment being filed on a matter on which a criminal investigation was initiated” and “financial liability as an alternative to criminal proceedings” - as these terms are defined in section 260 of the Companies Law, as amended from time to time.
3.3. | Reasonable litigation expenditures, including attorney fees, incurred by you or charged by the court, in proceedings filed against you by the Company or on its behalf or by another person, or in criminal charges from which you were acquitted, or in criminal charges where you were convicted of an offense that does not require proof of mens rea, or other expenses as prescribed by law. |
In this section: “another person” - including in case of a claim filed against the officer by way of derivative action.
3.4. | Expenses that you shall expend in connection with an administrative proceeding conducted on your matter, including reasonable litigation expenditures, which includes attorney fees. |
3.5. | Payment to a party injured by a violation in an administrative proceeding, as provided in section 52BBB(a)1(a) of the Securities Law. |
3.6. | Indemnity as foregoing in section 3.1 shall not apply to any act that constitutes: |
3.6.1. | Breach of fiduciary duty towards the Company or its subsidiary or associated company or other entity, unless you acted in good faith and had reasonable grounds to believe that such act would not harm the Company or its subsidiary or associated company or other entity; |
3.6.2. | Intentional or reckless breach of duty of care, except if negligent only; |
3.6.3. | Any action by you made with the intention to illegally derive personal profit; |
3.6.4. | Fine, civil fine, financial sanction or forfeit imposed upon you. |
3.7. | For the avoidance of doubt, it is clarified that the Company shall not be required to pay, pursuant to this Letter of Indemnity, amounts for any event and/or liability and/or expense, insofar as such amounts were paid in practice to you and/or on your behalf and/or in your place on such matter, in any way, by the Company’s insurer in the framework of a directors and officers liability insurance policy and/or by virtue of any obligation and/or any other indemnification agreement and/or by any person other than the Company. |
3.8. | Upon the occurrence of an event for which you may be entitled to indemnity pursuant to the provisions of this Letter of Indemnity, the Company shall provide you, from time to time, as an advance payment on account of expenses due to you pursuant to this Letter of Indemnity, amounts that it shall assess, on dates that it shall set, to cover various other expenses and payments entailing management of a legal proceeding and/or administrative proceeding against you, relating to such event, and in addition the Company shall provide you with security interests and/or guarantees that you shall have to provide in the framework of the investigation and/or legal proceeding and/or pursuant to interim decisions, including in arbitration, including for the purpose of replacing foreclosures to be imposed on your assets, in such a way that you shall not be required to pay or finance them yourself, as long as the total of all such amounts, security interests and guarantees shall not exceed the maximum indemnity amount, as defined below, subject to the conditions and provisions set forth in this Letter of Indemnity. |
In the event the Company provides you and/or in your place any amounts and/or pays you and/or any third party towards whom you were charged an amount in the framework of this Letter of Indemnity, in connection with any proceeding as foregoing, and it later transpires that you are not entitled to indemnification from the Company for such amounts, then such amounts shall be deemed a loan extended to you by the Company, which shall be linked to the consumer price index plus the interest set forth in the Income Tax Regulations (Determining Interest Rate), 5745-1985, as it may be from time to time, and you shall have to return such amounts to the Company within 6 months of the date on which it transpires that you are not entitled to indemnification as foregoing, in order for it not to constitute, in the hands of the loan recipient, a taxable benefit, and pursuant to a payment arrangement to be determined by the Company or, according to the Company’s decision, assign to the Company, within 6 months of the date such charge was cancelled, your full rights to the restitution of the amount from the plaintiff in the proceeding, and perform everything necessary in order for such assignment to be effective and for the Company to be able to exercise it.
In the event the Company provides to you and/or in your place any security interests and/or guarantees as foregoing, and it transpires that you are not entitled to indemnification for the action for which the security interests and/or guarantees were given, then the Company shall cause their cancellation, and you shall assist their cancellation inasmuch as you are required to do so by the Company, and if these or part thereof are exercised, then the amount exercised shall be deemed a loan provided to you by the Company, which shall be linked to the consumer price index plus the interest set forth in the Income Tax (Determining Interest Rate) Regulations, 5745-1985, as these may be from time to time, and you shall have to return such amount to the Company within 6 months of the date when it transpired that you are not entitled to such indemnification, in order for it not to constitute in the hands of the loan recipient a taxable benefit, and pursuant to a payment arrangement to be determined by the Company.
4. | Maximum Indemnity Amount |
4.1. | The overall and cumulative maximum indemnity amount due from the Company to all Officers of the Company pursuant to all letters of indemnity issued to them by the Company from time to time (hereinafter: the “Letters of Indemnity”) is limited to an amount equal to 25% (twenty-five percent) of the Company’s equity (neutralizing minority interest), according to the Company’s latest audited or reviewed financial statements as known on the date of payment of indemnity in practice (hereinafter: the “Maximum Indemnity Amount”). The indemnity shall be given in the amount of the difference between the amount of the financial liability under the Letter of Indemnity, and the amount received by virtue of the Company’s directors and officers liability insurance policy, as it shall be from to time. |
4.2. | Should the total of all indemnity amounts that the Company is required to pay on any date, together with the total of all indemnity amounts that the Company has paid up to such date pursuant to the Letters of Indemnity, exceeds the Maximum Indemnity Amount, then the Maximum Indemnity Amount or its balance, as applicable, shall be distributed among the Officers of the Company to be entitled to such indemnity amounts for call for payment that they have submitted to the Company pursuant and according to the terms of the Letters of Indemnity, which were not paid to them before such date (hereinafter: the “Call Amount”), in such a way, that the indemnity amount received in practice by each of the officers as foregoing shall be calculated according to the ratio between the Call Amount of each of the foregoing officers and the Call Amounts of each of the foregoing officers cumulatively, on such date, multiplied by the Maximum Indemnity Amount, or its balance, as applicable. |
5. | The Events Subject of the Indemnity |
The indemnity undertaking shall be limited to the following events:
5.1. | Any claim and/or demand in connection with an action relating to the Company’s commercial relationships and/or its contractual engagements and/or those of an affiliated company and/or subsidiary of the Company with other parties and/or among themselves, including negotiations and contractual engagements in agreements of any type or kind, including their execution and/or termination, among themselves and/or with external contractors, customers, suppliers, concessionaires, distributors, service providers, manpower contractors or any third party that conducts business of any type with the Company or its subsidiaries or affiliated companies (hereinafter in section 6, jointly and/or severally: the “Company”). |
5.2. | Any claim and/or demand in connection with the issue of the Company’s securities in and/or outside Israel, including, but without derogating from the generality of the foregoing, a public offering of securities pursuant to a prospectus, private placement, issue of bonus shares or a public offering. |
5.3. | Any claim and/or demand in connection with any decision and/or action relating to the administration of the Company’s businesses, including, but without derogating from the generality of the foregoing, any decision and/or action in connection with a transaction or negotiations for a contractual engagement in a transaction (including an extraordinary transaction), as this term is defined in section 1 of the Companies Law, whether in the ordinary course of business or not in the ordinary course of business of the Company, and any decision and/or action in connection with tender offers and/or with the execution of any investment in the Company and/or purchase or sale of assets, including purchase and/or sale of companies and/or businesses and/or investments in the capital market and/or other investments. |
5.4. | Any claim and/or demand in connection with any transaction and/or arrangement, including transfer, sale or purchase or lease of assets or liabilities, including, but without derogating from the generality of the foregoing, goods, land, chattels, securities or rights, or the provision or receipt of any right in any of the foregoing, as well as the receipt and/or provision of any option for the sale, lease, transfer or purchase of such assets or liabilities. |
5.5. | Any claim and/or demand filed by a lender or creditor, including, but without derogating from the generality of the foregoing, any claim and/or demand regarding monies that they borrowed and/or the Company’s debts to them. |
5.6. | Any claim and/or demand for defects and/or delays in the delivery and/or supply of the Company’s products and services and any claim and/or demand in connection with the use or consumption of the Company’s products or services. |
5.7. | Any claim and/or demand in connection with the extension or receipt of credit, pledge of assets and liabilities or the provision or receipt of security interests, including contractual engagements in financing agreements with banks and/or other financial entities for the purpose of financing transactions or contractual engagements that are performed, whether directly and/or indirectly, by the Company, as well as any action entailed in such matters. |
5.8. | Any claim and/or demand in connection with actions of reporting and/or notices to any competent authority under any law and/or pursuant to rules or instructions or pursuant to the provisions of the tax laws applicable to the Company, including reports arising from the fact that the Company and/or an affiliated company and/or subsidiary of the Company is a public company whose securities have been offered to the public and/or are listed on a stock exchange in Israel and/or abroad, including the delivery of notices and/or reports and/or abstaining from filing such reports and/or notices and/or provision of information, representations and opinions and/or non-disclosure, whether directly or indirectly, whether or not by omission, to deliver any type of information, representation or opinion, as foregoing, at the required time pursuant to the law and/or in connection with any erroneous or faulty disclosure of such information, representation or opinion to third parties, including competent authorities and government entities. |
5.9. | Any claim and/or demand filed directly or indirectly in connection with an omission in whole or part, by the Company and/or by the Company’s officers, managers and/or employees, on all matters relating to payment, reporting and/or documentation, by one of the state authorities, a foreign authority, municipal authority and/or any other payment required under the laws of the State of Israel, including payment of income tax, sale tax, betterment tax, transfer tax, excise tax, value added tax, customs, national insurance, salaries and/or withholding wages to employees and/or other withholding, including any type of interest or linkage additions. |
5.10. | Any claim and/or demand relating to a decision and/or action in connection with work relationships in the company, including relating to the terms of employment or contractual engagement of the Company’s employees with the Company and/or pension plans and/or severance or pension funds and/or loans to employees and/or insurance and/or option plans and other benefits to employees and/or promotion plans, including in connection to occupational safety and hygiene conditions. |
5.11. | Any claim and/or demand in connection with any decision and/or action relating to any patent, design, trademark or other intellectual property of and/or by the Company. |
5.12. | Any claim and/or demand in connection with any decision and/or action on matters relating, whether directly or indirectly, to the environment and matters relating to the protection of health, manufacturing processes, distribution, transportation, storage, treatment or use of hazardous materials, including for bodily injuries, property damage or environmental damage. |
5.13. | Any claim and/or demand in connection with any decision and/or action on matters relating, whether directly or indirectly, to antitrust matters, including restraint of trade, mergers and monopolies. |
5.14. | Any claim and/or demand for any decision and/or action in connection with restructuring or reorganization of the Company, including, but without derogating from the generality of the foregoing, an acquisition, merger, split, change of the Company’s capital, arrangement between the Company and its shareholders or companies that they control, establishment of subsidiaries or affiliated companies, their dissolution or sale, allocation or distribution. |
5.15. | Any claim and/or demand relating to any decision and/or action in connection with an affiliated company and/or subsidiary. |
5.16. | Any claim and/or demand due to any decision and/or action in connection with a dividend and/or bonus share distribution in the Company and/or purchase of the shares of the Company and/or any company holding the Company. |
5.17. | Any claim and/or demand due to any decision and/or action in connection with the filing of bids in tenders and/or issue or receipt of licenses and permits of any type or kind (including business licenses and licenses and approvals required for managing the Company’s business). |
5.18. | Any claim and/or demand filed due to a decision and/or action relating to the approval of a transaction with an officer and/or with a controlling shareholder of the Company. |
5.19. | Any claim and/or demand filed by any third party that suffered bodily injury or damage to a business or personal property, including loss of use thereof in the course of any act or omission attributed to the Company, including due to the use of the Company’s products or tools and/or due to renovation activities in the Company. |
5.20. | Any decision and/or action that has led to the failure to acquire adequate insurance arrangements and/or failure to arrange adequate safety arrangements. |
5.21. | Any administrative, public or judicial action, including, without derogating from the generality of the foregoing, orders, judgments, claims, demands, demand letters, instructions, arguments, investigations, proceedings and/or notices of noncompliance or violation of any action of a government authority and/or other entity that argue noncompliance with the provisions of any law, regulation, order, directive, rule, practice, instruction, license or judgment by the Company and/or by the officers of the Company in the framework of their position in the Company, as long as indemnity for it is not prohibited pursuant to any law. |
5.22. | Any claim and/or demand that refers, inter alia, to events of the above types, in connection with the officer’s service in the Company and/or in another corporation, only if this was performed in his capacity as an officer and/or employee of the Company. |
5.23. | Any claim and/or demand filed with respect to the appointment and/or motion for the appointment of an official receiver for the Company’s assets and/or any part of the Company’s assets and/or a dissolution motion against the Company and/or any proceeding for the purpose of a settlement or arrangement with the Company’s creditors. |
Any provision in this section above that deals with the performance of any action shall be interpreted as also referring to its non-performance or abstaining from performing such action, unless the context of a certain provision does not tolerate such interpretation.
6. | Conditions Relating to Indemnity |
The indemnity pursuant to this Letter of Indemnity shall be subject to meeting the following conditions:
6.1. | You shall notify the Company of any investigation and/or legal proceeding and/or administrative proceeding to be initiated against you and/or any other proceeding to be initiated against you by an authority authorized to conduct an investigation or proceeding, and of any written warning and/or any concern or threat that any investigation and/or legal proceeding and/or administrative proceeding and/or any other proceeding as foregoing may be initiated against you, immediately and promptly after first learning of this, and you shall transfer to the Company or to any person as the Company instructs you, promptly, any document delivered to you in connection with such proceeding and/or investigation and any information that comes to your knowledge with respect to such proceeding and/or investigation and its developments. In addition, you must inform the Company regularly about events with respect to which there is a concern they may cause an investigation and/or legal proceeding and/or administrative proceeding to be initiated against you. |
6.2. | The Company shall be entitled to assume management of the investigation and/or legal proceeding and/or administrative proceeding and/or any other proceeding initiated against you by a competent authority, and to conduct it and/or to appoint an attorney, who shall be chosen by the Company for such purpose, to manage such investigation and/or legal proceeding and/or administrative proceeding and/or other proceeding. |
The Company and/or such attorney, as foregoing, shall be entitled to act, in the framework of such management, at their discretion, and shall also be allowed to compromise in such proceeding and/or take any action to conclude such proceeding.
Upon the Company’s request, you shall sign any document authorizing the Company and/or such attorney to manage in your name such proceeding and to represent you in all that this entails.
For the avoidance of doubt, it is clarified that the attorney appointed by the Company as foregoing shall act and shall owe fiduciary duty to the Company and to you, and that the Company and/or such attorney shall not be allowed, in the framework of a criminal proceeding, to conclude the legal proceeding and/or investigation as foregoing by way of settlement and/or arrangement and/or admit any of the charges in your name and/or agree to any plea bargain, unless you give your consent to this, provided you shall only refuse to give such consent on reasonable grounds.
In addition, the Company and/or the attorney shall not be allowed to conclude a civil proceeding by way of a settlement and/or arrangement, as the result of which you shall be required to pay amounts for which you shall not be indemnified pursuant to this Letter of Indemnity, which shall also not be paid in the framework of the directors and officers liability insurance policy acquired and/or to be acquired by the Company, and/or admit in your name (whether in the framework of a hearing before the court or arbitration or in the framework of a settlement arrangement) the occurrence of any event that is not covered by this Letter of Indemnity and/or by the directors and officers liability insurance policy acquired and/or to be acquired by the Company, other than with your consent, provided you do not refuse to give such consent except on reasonable grounds only.
6.3. | You shall cooperate with the Company and/or such attorney and/or the insurer of the Company’s directors and officers liability insurance policy, in any reasonable way as you shall be required by any of them in the framework of their management in connection with such legal proceeding and/or administrative proceeding, as long as the Company and/or such insurer ensure coverage of all entailed expenses, so that you shall not be required to pay or finance them yourself. |
6.4. | The Company shall not be required to indemnify you pursuant to this Letter of Indemnity for any amount that you shall pay pursuant to a settlement or arbitration, unless the Company approved in advance and in writing such settlement or conducting such arbitration, as applicable, and the Company shall not refuse to give its consent as foregoing other than on reasonable grounds only. |
6.5. | The Company shall not be required to indemnify you pursuant to this Letter of Indemnity for any amount that you could have received in the framework of the Company’s directors and officers liability insurance policy and/or where such payment was prevented due to your action. |
6.6. | The Company’s indemnification obligations pursuant to this Letter of Indemnity are personal towards you only, and this Letter of Indemnity and/or your rights pursuant thereto are not assignable or transferrable to other(s), except as detailed in section 8 below. |
6.7. | It is hereby agreed that the court authorized to hear any disputes and/or disagreements on all matters relating to this Letter of Indemnity is the competent court in Tel Aviv-Yafo only. |
6.8. | On the matter of the Company’s obligation to indemnify for any action that you performed or shall perform in your capacity as an officer and/or employee in a subsidiary of the Company and/or in an affiliated company of the Company and/or in another corporation (hereinafter, jointly and severally: the “Liable Corporation”), the following provisions shall also apply: |
6.8.1. | The Company shall not be required to pay, pursuant to this Letter of Indemnity, amounts that you shall be entitled to receive and that you receive in practice from the Liable Corporation, in the framework of an insurance policy acquired by the Liable Corporation and/or pursuant to an undertaking in advance to indemnify or pursuant to a permit to indemnify retroactively, issued by the Liable Corporation. |
6.8.2. | If your demand to receive indemnity and/or insurance coverage for an action that you performed by virtue of your position in the Liable Corporation that may be indemnifiable pursuant to this Letter of Indemnity is denied by the Liable Corporation or the insurance company of the Liable Corporation, as applicable, the Company shall pay you pursuant to this Letter of Indemnity amounts that you shall be entitled to pursuant to this Letter of Indemnity, if you are entitled to such amounts and if you assign to the Company your rights to receive them from the Liable Corporation and/or pursuant to the insurance policy of the Liable Corporation, and you authorize the Company to collect such amounts in your name, insofar as such authorization is required for the performance of the provisions of this section. On this matter, you undertake to sign any document required by the Company in order to assign your foregoing rights and authorize the Company to collect such amounts in your name. |
6.8.3. | For the avoidance of doubt, it is clarified that this Letter of Indemnity shall not grant the Liable Corporation and/or any third party any rights towards the Company, including, without derogating from the generality of the foregoing, the right to claim and/or demand any payment from the Company as participation in the indemnity and/or insurance coverage to be provided to you by the Liable Corporation for an action that you performed by virtue of your position in the Liable Corporation. |
7. | Applicability |
The indemnity under this Letter of Indemnity shall apply starting from the approval of the issue of the indemnity undertaking by the general meeting, for the events detailed above that took place also before such date. The indemnity undertaking pursuant to this letter shall apply to you even after the termination of your service as an officer of the Company and/or of subsidiaries and/or affiliated companies of the Company, as long as the actions for which the indemnity undertaking was provided were made and/or shall be made in the period of your service as an officer of the Company and/or of subsidiaries and/or affiliated companies of the Company. The Company’s obligations as foregoing shall also apply to the benefit of your estate, heirs or other substitutes by law.
8. | Miscellaneous |
8.1. | The Company’s obligations pursuant to this Letter of Indemnity shall be interpreted broadly and in a manner designed to fulfill them, inasmuch as permissible by law, for the purpose for which they were intended. In the event of any contradiction between any provision of this Letter of Indemnity and a provision of law that may not be stipulated, amended or supplemented, such provision of law shall prevail, however this shall not adversely affect or derogate from the effect of all other provisions of this Letter of Indemnity. |
8.2. | This Letter of Indemnity shall not derogate from the Company’s right to decide on indemnity retroactively pursuant to the provisions of any law. |
8.3. | This Letter of Indemnity shall enter into effect upon your signing of a copy thereof in the place intended for such purpose and delivery of the signed copy to the Company. |
8.4. | The contents of this Letter of Indemnity may not be amended, unless signed by you and the Company. For the avoidance of doubt, it is hereby determined that this Letter of Indemnity does not constitute a contract in favor of a third party, including any insurer. In addition, this indemnity undertaking may not be assigned, and no insurer shall have the right to demand the Company’s participation in any payment that an insurer is obligated to pursuant to the insurance agreement made with it, excluding the deductible. |
8.5. | This Letter of Indemnity is subject to the provisions of Chapter Three of Part Six of the Companies Law. |
8.6. | This Letter of Indemnity supersedes any other letter of indemnity that you were given, if any. |
Date: |
I hereby confirm receipt of this letter and agree to its terms:
Date: | Signature: |
Exhibit 10.2
Sahar Investments Ltd.
Employee Option Allocation Plan – 2010
Pursuant to section 102 of the Income Tax Ordinance [New Version], 5721-1961
1. | Introduction |
1.1. | Presented hereunder is a plan for allocating options to the officers and some of the employees of Sahar Investments Ltd., public company no. 520041146 (hereinafter the “Company”), through a trustee, pursuant to the provisions of section 102 of the Income Tax Ordinance [New Version], 5721-1961 (hereinafter the “Plan”). In the framework of the Plan, the Company, pursuant to a resolution of the Company’s board of directors that it shall adopt from time to time, is to allocate to the officers and some of its employees or to officers and employees of an Affiliated Company, as defined below, for no consideration and subject to the terms set forth below in this Plan, a total of up to 14,193,187 nonmarketable options, each of which shall be convertible to one ordinary share of the Company of ILS 0.01 par value, against payment to the Company of the Conversion Price (as defined below). |
1.2. | The purpose of the Plan is to allow the Company to have the officers and employees of the Company and of an Affiliated Company share in the Company’s success, and to grant those employees an incentive, the financial value of which is linked to the Company’s performance. The Plan is also designed to award officers and employees for their efforts in promoting the Company and its business and in order to strengthen their commitment to the Company in the long term. |
2. | Definitions |
2.1. | In this Plan the following terms shall have the definition appearing next to them, unless explicitly stated otherwise in the Plan: |
“Options” | - | Up to 14,193,187 nonmarketable options, each of which can be converted, subject to the provisions of the Plan, during the conversion period and against the Conversion Price, to one Conversion Share of the Company. | ||
“TASE” | - | The Tel Aviv Stock Exchange Ltd. | ||
“Company’s Board” | - | The Company’s board of directors, including a committee to be appointed by the board of directors for purpose of providing the board of directors with recommendations in connection with executing the Plan and its administration, subject to the provisions of the Company’s articles of association and the provisions of applicable law, insofar as such a committee is appointed. |
“Company” | - | As defined in section 1.1 above. | ||
“Affiliated Company” | - | Meaning an “employing company” as defined in section 102(a) of the Ordinance, whether its date of incorporation precedes or follows the approval date of the Plan. | ||
“Rules” | - | The Income Tax (Tax Benefits when Allocating Shares to Employees) Rules, 5763-2003, as shall be amended from time to time. | ||
“Conversion Shares” | - | Up to 14,193,187 ordinary shares of the Company par value ILS 0.01 each, to emanate from the options conversion. | ||
“Trustee” | - | Whoever is appointed by the Company to serve as trustee and approved by the tax authorities, all subject to section 102(a) of the Ordinance. | ||
“Option Agreement” | - | The agreement to allocate Options pursuant to the Plan, to be executed between the Company and the Offeree, and which shall determine the terms of the allocation of the Options to the Offeree. | ||
“Offeree/s” | - | Some of the employees of the Company or of an Affiliated Company and/or officers of the Company or of an Affiliated Company and/or directors of the Company or of an Affiliated Company, whose identity shall be determined pursuant to a Company’s Board resolution adopted from time to time, and who are not controlling shareholders of the Company, as such term is defined in section 32(9) of the Ordinance, and who shall not become controlling shareholders of the Company as a result of the allocation under the Plan. | ||
“Ordinance” | - | The Income Tax Ordinance [New Version], 5721-1961, including its amendments. | ||
“Allocation Date” | - | Any date to be resolved by the Company’s Board with respect to any allocation of Options under this Plan, when the Company shall allocate warrants to the Trustee on behalf of an Offeree or Offerees. The Allocation Date shall in any event only fall on a day following the approval of the listing of the Conversion Shares that are offered to the Offerees in the framework of the allocation, and after completing all the necessary actions and obtaining all the approvals required under section 102 of the Ordinance and the Rules. |
“Termination of Employment Date” | - | The earlier of the following dates: (a) The day notice is provided regarding the Offeree’s termination of employment at the Company or Affiliated Company, for any reason whatsoever including and without derogating from the generality of the foregoing in the event of death, permanent loss of 100% competence at work or dismissal. | ||
“Lock-in Period” | - | A period during which the Offeree shall not be entitled to receive the Options and/or Conversion Shares received by the Trustee therefor and/or any right granted by virtue thereof and/or to sell the Conversion Shares as aforesaid, and which, pursuant to the provisions of section 102 of the Ordinance and the Rules, begins on the Allocation Date, and ends in accordance with the taxation track that the Company’s Board shall select. | ||
“Trusteeship Period” | - | A period starting on the Allocation Date and ending not before the end of the Lock-in Period or the end of any other minimum period pursuant to the provisions of section 102 of the Ordinance, the Rules and this Plan, during which the warrants and/or Conversion Shares and/or any right granted by virtue thereof shall be held by the Trustee on behalf of the Offeree under the provisions of section 102 of the Ordinance. | ||
“Conversion Period” | - | The period during which the Offeree shall be entitled to convert the Options he shall be granted under the Plan into Conversion Shares, and which begins on the date such Options are granted to such Offeree pursuant to a board of directors resolution and as stated in section 5.1 of the Plan, and ending on the earlier of the following dates: (a) the end of the Plan period, or (b) 6 months after the Offeree’s Termination of Employment Date, all as long as nothing has been set forth otherwise in the Options Plan and subject to the provisions of section 6 of the Plan below. | ||
“Period of the Plan” | - | A period starting on the date the Plan is adopted by the Company’s Board and ending 7 years after such date. |
3. | Administration of the Plan |
3.1. | Subject to the provisions of any law, the Company’s incorporation documents and any other agreement signed between the Company’s shareholders, the Plan shall be administered and executed by the Company’s Board, whose interpretation, implementation and manner of administering the Plan shall be final and binding. |
3.2. | Without derogating from the generality of the foregoing, the Company’s Board shall have the sole authority to determine and/or change, before the relevant Allocation Date and subject to applicable law, the identity of the Offerees, the terms and provisions of the Option Agreements, the number of Options to be allocated to every Offeree, the Allocation Date, the conversion prices, the Conversion Period, the Lock-in Period and the manner in which and dates when the Offeree shall be entitled to receive the Options allocated to the Trustee on his behalf and/or the Conversion Shares that the Trustee shall receive therefor, the taxation track of the Options pursuant to the provisions of section 102 of the Ordinance, and to resolve questions that may arise in connection with the Plan’s implementation, to change and amend the Plan, to make any other decision and to take any other action required for purposes of administering and executing the Plan. |
3.3. | Should there be any need to conform the Plan to TASE’s requirements, the Company’s Board shall determine suitable provisions, and shall make appropriate changes to the Plan in accordance with TASE’s requirements, while taking effort to prejudice the Offerees’ rights as little as possible. |
4. | Trustee |
4.1. | Subject to completing all of the necessary actions and obtaining all the approvals required under law, the Company shall allocate to the Trustee, on every Allocation Date, for no payment, on behalf of an Offeree or Offerees, all of the Options designated for such Offeree pursuant to a resolution of the board of directors. |
4.2. | Notwithstanding the foregoing, the Company shall not allocate Options to the Trustee for an Offeree before such Offeree executes an Option Agreement that shall include, among other things, the following provisions: |
4.2.1. | A declaration regarding the Offeree agreeing to all of the Plan’s terms, including and without derogating from the generality of the foregoing, his agreement to bear all the tax liabilities and other mandatory payments to arise as a result of the allocation of the Options, their conversion into the Conversion Shares, their transfer or transfer of the Conversion Shares and an undertaking to indemnify the Company should action be taken against it for such tax; |
4.2.2. | An undertaking of the Offeree to fulfill the provisions of law with respect to the prohibition to use inside information of the Company; |
4.2.3. | An undertaking of the Offeree to fulfill the provisions of section 102 of the Ordinance, the Rule and the Plan; |
4.2.4. | Termination of any prior allocation agreement or undertaking to allocate Options signed between the Company and Offeree, if and insofar such an agreement or undertaking were executed in the past. |
4.3. | The Trustee shall hold Options and any right granted by virtue thereof, including the Conversion Shares to be received therefor and any right granted thereunder, in trust on behalf of the Offerees, for the duration of the Trusteeship Period. |
4.4. | Subject to the provisions of section 4.3 above, as long as the Options or Conversion Shares received therefor have not been transferred to the name of the Offeree or any third party, or sold by the Trustee, all pursuant to the instructions of the Offeree, the Trustee shall be registered in the Company’s books as the owner of the Options and/or Conversion Shares, as applicable. |
5. | Options eligibility |
5.1. | The Company’s Board shall determine, with respect to every Offeree, the manner in which and the dates when each Offeree shall be granted the right to the Options to be allocated to the Trustee on behalf of such Offeree (vesting) (hereinafter the “Eligibility Date”), and the Company’s Board is permitted to determine that the Options are to be granted to the Offeree in a few installments and on a few Eligibility Dates. |
5.2. | In the event of the Offeree’s termination of employment, the Offeree shall be entitled solely to those Options the Eligibility Date of which has passed before the Termination of Employment Date as aforesaid, and his eligibility to receive any additional Options shall expire on such date. |
6. | Conversion of Options |
6.1. | On every business day during the Conversion Period, subject to obtaining all of the required approvals for such pursuant to law, the Offeree shall be permitted to convert the Options to which he shall be entitled under section 5 above, subject to the provisions of the Option Agreement and in accordance with the terms of the conversion set forth below. |
6.2. | Subject to adjustments pursuant to section 8 below, every Option shall be convertible into one Conversion Share. |
6.3. | Manner of converting the Options to Conversion Shares |
Subject to the provisions of section 102 of the Ordinance and to all legal provisions applicable to the Company and/or to the Offerees and to obtaining all the approvals required under applicable law as stated:
6.3.1. | Options are to be converted into Conversion Shares by providing written notice to the Company, in form to be determined by the Company’s Board and the Trustee (hereinafter the “Conversion Notice”) regarding the amount of Options that the Offeree seeks to convert into Conversion Shares, including the cash amount that at such time shall be equal to the relevant conversion price, as shall be set forth in the Option Agreement pursuant to a resolution of the Company’s Board. |
6.3.2. | The Conversion Date shall be the date when the Company is provided the Conversion Notice including the relevant conversion price (hereinafter the “Conversion Date”). |
6.3.3. | An Offeree seeking to convert Options into Conversion Shares as aforesaid shall immediately upon the Company’s first request and as a precondition for converting the Options as aforesaid execute any document it shall be required to sign pursuant to the Plan, the Company’s articles of association and/or under applicable law, in order to allow the conversion to take place. |
6.3.4. | A Conversion Notice cannot be amended or cancelled. |
6.3.5. | The Offeree shall be entitled to convert the Options that he is eligible for in installments; however, he shall not be permitted to convert a fraction of an Option. |
6.3.6. | An Option that is not converted until the end of the Conversion Period shall immediately expire and not grant its owners any rights whatsoever. |
6.3.7. | Within three (3) business days of the Conversion Date, provided the relevant conversion price has been paid and all the documents, approvals and payments required from the Offeree as a condition for converting the Options have been submitted and made, the Company shall allocate to the Trustee (on behalf of the Offeree) the Conversion Shares for the Options that he shall convert, and the Trustee shall hold them according to the provisions of the deed of trust. |
6.3.8. | The Trustee shall return the assignment of option deed to the Company in respect of which the Conversion Shares were allocated, and the Company shall provide the Trustee with a new deed of options assignment for the remaining Options that have not yet been converted by the Offeree. |
6.3.9. | Subject to the Conversion Shares being approved for listing on TASE, immediately after converting the Options (but in any event not before the end of the Lock-in Period), the Company shall contact TASE with a request to have the Conversion Shares listed on TASE. |
6.4. | Conversion of Options in the event of termination of employment |
Notwithstanding the provisions in section 6.3 above, the following reservations shall apply to a conversion of the Options:
6.4.1. | In the event employment is terminated before commencement of the Conversion Period, the Offeree shall not be entitled to convert the Options to be held by the Trustee on his behalf, and the Options shall expire and not grant the Offeree any right. |
6.4.2. | In the event employment is terminated during the Conversion Period, the Offeree shall be entitled to convert the Options where all or part of the Eligibility Dates have passed as stated in section 5 above, subject to the Conversion Notice and relevant conversion price having been provided to the Company until the end of the Conversion Period. |
6.4.3. | Notwithstanding section 6.4.2 above, an Offeree whose employment with the Company or Affiliated Company was terminated following his death or the permanent loss of 100% competence at work, shall be entitled to convert the Options where all or part of the Eligibility Dates have passed as set forth in section 5 above, subject to the Conversion Notice and relevant conversion price having been provided to the Company until the earlier of the following two dates: (a) 12 months from his Termination of Employment Date (as defined above) at the Company or Affiliated Company; (2) end of the Conversion Period. |
6.4.4. | Notwithstanding section 6.4.2 above, in the event the Offeree committed any of the following: he was convicted in a judgment of having committed embezzlement, theft, or any other offense that involves moral turpitude; a serious disciplinary infraction; and/or a judicial or quasi-judicial court determined that the Offeree violated his fiduciary duty towards the Company, then the Offeree shall not be entitled to convert the Options that were allocated on his behalf, or any one thereof, whose Eligibility Dates have not yet passed pursuant to section 5.1 above, and they shall expire immediately, without providing any right to the Offeree therefor. |
7. | Rights of the Conversion Shares |
7.1. | The Conversion Shares shall for all intents and purposes have rights equal to the ordinary shares existing in the Company’s capital on the date the Options are allocated pursuant to this Plan. |
7.2. | Rights as a shareholder |
7.2.1. | It is hereby clarified that the Offeree is not to be granted any right that is attached to the Conversion Shares until the date the Options have been converted pursuant to section 6 above. |
After converting the Options to Conversion Shares the Offeree shall be granted any right attached to the Conversion Shares as aforesaid, and the Conversion Shares shall for all intents and purposes have rights that are equal to the ordinary shares of the Company, including the right to receive dividends and to participate in a distribution of bonus shares or any other distribution, where the effective date for the right to receive them is the Conversion Date or thereafter. It is noted that as long as the Conversion Shares are registered to the Trustee’s name, the dividend amount is to be paid to the Trustee (after withholding tax according to law), who shall transfer it to the Offeree after duly withholding tax at source.
7.2.2. | As long as the Conversion Shares are held by the Trustee, the Trustee shall be deemed, vis-à-vis the Company and any third parties, to be the owner of the Conversion Shares for all intents and purposes, including and without derogating from the generality of the foregoing for purposes of receiving notices from the Company, and the Trustee shall vote in the general meetings of the Company pursuant to and in accordance with the instructions of the Offeree. |
7.2.3. | Without derogating from the generality of the foregoing, unless agreed otherwise in writing, the Offerees shall not have any right to limit the other shareholders in selling all or part of their shares and/or a right to demand of the Company and/or its shareholders preferential rights over any other third parties, including a right of first refusal, a tag-along right or a right to join the purchase of Company securities that are being offered to the other shareholders. |
8. | Protection of the Offerees during the Period of the Plan |
8.1. | The Company shall at all times maintain ordinary shares in its registered share capital of ILS 0.01 par value each, in sufficient number for allocating all of the Conversion Shares to the Offerees pursuant to the Plan. |
8.2. | Adjustment for changes to the Company’s capital structure |
8.2.1. | In any event where bonus shares are distributed in a manner that the effective date regarding the distribution of the bonus shares falls before the end of the Conversion Period, and assuming the Offeree is entitled to convert the Options, the number of Conversion Shares that the Offeree is entitled to upon the conversion of the Options shall increase, by adding the number of shares that the Offeree was entitled to receive as bonus shares, had he converted all the Options allocated to the Trustee on his behalf under this Plan and the Option Agreement (including those still in the Trustee’s possession) prior to the effective date as aforesaid. |
8.2.2. | In any event of the Company making a cash dividend payment to its ordinary shareholders, the conversion price of every Option shall be adjusted according to the TASE guidelines. |
8.2.3. | In the event of a Company rights issue to the shareholders, an amount equal to the bonus component of the rights shall be deducted from the exercise price of every Option on the “ex-rights” date. In this respect “bonus component of the rights” means: The difference between the share price on TASE pursuant to the rights issue prospectus to serve as a basis for calculating the “ex-rights” share price that is set forth in the prospectus, and the “ex-rights” share price according to the foregoing prospectus. |
8.2.4. | In any event of a split or consolidation of the Company’s shares such that the effective date with respect to such changes to the Company’s share capital shall fall before the end of the Conversion Period, and assuming the Offeree is entitled to convert the Options, the number of Conversion Shares shall be adjusted by increasing or decreasing the number of shares that the Offeree shall be entitled to upon converting the Options in the number of shares that the Offeree would have been entitled to had he converted all the Options allocated to the Trustee on his behalf according to this Plan and the Option Agreement (including those still in the Trustee’s possession) before the effective date as aforesaid. |
8.3. | Sale of the Company’s assets to a third party or a Company merger |
8.3.1. | In the event all or a substantial part of the Company’s assets are to be sold to a third party, or in the event the Company is about to merge into or with another company, including a share exchange transaction (hereinafter the third party and other company shall be jointly referred to as the “Absorbing Company”), the Company shall ensure that the Plan is to be adopted by the Absorbing Company, and the Options for Company shares shall be replaced with comparable options of equal value to the shares of the Absorbing Company and/or its subsidiary and/or its parent company. |
8.3.2. | Notwithstanding the foregoing, in the event the Absorbing Company shall refuse to adopt the foregoing Plan, the Company’s Board shall allow the Offeree, subject to any applicable law, to convert all or part of the Options allocated on his behalf, including Options that the Offeree is not entitled to convert at such time. In such an event, the Company’s Board shall inform the Offeree that he has the possibility of converting the Options as aforesaid, for a duration of 30 days from the day notice is provided. Upon the end of such period the Options shall expire. |
The Offeree shall bear any tax liability to apply for converting the Options as aforesaid, if and insofar as applicable.
9. | Restrictions on exercise – transfer of the Options and/or Conversion Shares |
9.1. | The Options and/or Conversion Shares, including the rights granted thereunder, shall be held by the Trustee for a period no shorter than the Lock-in Period. |
9.2. | Without derogating from the other provisions of the Plan and the provisions of applicable law, the Trustee shall not transfer the Options to the Offeree, other than following their conversion to Conversion Shares (i.e. the Trustee shall not transfer Options to the Offeree but rather shares only) and in any event not before the end of the Lock-in Period. |
9.3. | Without derogating from section 9.2 above, during the Lock-in Period or prior to payment of the tax that applies as stated in section 7 of the Rules, whichever the later, the Options (including the Conversion Shares to be received therefor by the Trustee) shall not be transferable or assignable and they shall not be placed under a pledge, foreclosure or other voluntary charge, and no power of attorney or deed of transfer shall be given for them, whether immediately effective or effective on a future date, except for a transfer by force of a will or pursuant to law; should the Options and/or Conversion Shares that were received therefor be transferred by virtue of a will or pursuant to law as aforesaid, the provisions of section 102 and the provisions of the Rules shall apply to the Offeree’s successors or transferees, as applicable. |
9.4. | After the end of the Lock-in Period every Offeree shall be permitted at any time to request the Trustee to transfer all or part of the Conversion Shares to its name, which are to be received by the Trustee for their conversion, or to sell all or part of the conversion shares as aforesaid, as the Offeree shall order, and the Trustee shall not be required to transfer the Conversion Shares or sell them as aforesaid other than after payment of the tax applicable under section 102 of the Ordinance and pursuant to the Rules, and the Trustee shall have confirmation in respect thereof from the assessing officer at the office where the withholdings file of the Company is managed. |
9.5. | If according to the terms of the Plan the Offeree is to be allocated bonus shares due to the Options being converted into Conversion Shares, the bonus shares shall be allocated under the Trustee’s name. The Offeree shall be entitled to instruct the Trustee to exercise the bonus shares only after the end of the Lock-in Period. |
10. | No employment obligation |
Nothing stated in the Plan shall impose any obligation on the Company or Affiliated Company, as applicable, to employ the Offeree under any terms or at all, and the Company or Affiliated Company shall be permitted to terminate the Offeree’s employment and to alter his terms of employment at any time, subject to the Offeree’s employment agreement and in accordance with applicable law.
11. | Tax liabilities |
11.1. | The Options are to be allocated to the Offerees through the Trustee, in accordance with the provisions of section 102 of the Ordinance. The first taxation track selected by the Company upon adopting the Plan is the capital gains track, and the Company’s Board shall be permitted to alter it from time to time, pursuant to the provisions of section 102 of the Ordinance. |
11.2. | All the tax liabilities for allocating the Options (whether or not under the provisions of section 102 of the Ordinance), their conversion, sale of the Conversion Shares, transfer of the Conversion Shares to the Offeree’s name and/or other obligations to arise for the Offeree and/or Trustee in connection with the Plan, shall apply in full to the Offeree for whom the Options were allocated. |
11.3. | The Company (and/or Trustee) shall not bear the tax liability, if any, for the offer to the Offeree and/or anything included in its execution, neither by way of grossing up nor in any other way. Should any action be brought against the Company for any reason in connection with such tax payment, the Offeree shall, under the Options Agreement as set forth in section 4.2.1, undertake to indemnify the Company for its costs in connection with such claim, including and without derogating from the generality of the foregoing, for costs related to its obligation to withhold tax, interest, fines, etc., provided the Company acted reasonably with respect to the tax payments. |
12. | Conditions precedent and interpretation |
12.1. | The execution of the Plan is subject to the Conversion Shares being listed on TASE. Should this condition not be met, the Plan is to be cancelled. |
12.2. | The Plan is subject to the completion of all the necessary actions and on obtaining all of the approvals required under section 102 of the Ordinance and the Rules, including the provision of prior notice regarding the Plan to the assessing officer at the office where the Company’s withholdings file is managed. |
12.3. | In the event of a contradiction between the provisions of the Ordinance and the Rules and the provisions of the Plan, the provisions of the Ordinance and the Rules shall prevail. |
13. | No exclusivity |
It is clarified that the adoption of the Plan by the Company’s Board shall not be interpreted as limiting or in any way preventing the Company’s possibilities for incentivizing its employees, at its complete discretion, including and without derogating from the generality of the foregoing, by granting shares or Options in a manner differing from the Plan, insofar as the provision of shares or Options as aforementioned is compatible with the Company’s documents of incorporation and does not contradict any law.
Amendment 1 to the Option Plan of Enlight Renewable Energy Ltd (“the Plan” and “Enlight”)
A. | Introduction: |
1. | The Company’s Board of Directors determined that the Plan will also apply to allocation of options to employees or consultants of the Company and/or its subsidiaries (direct or indirect) whose place of residence is outside Israel, except as specified explicitly in this Amendment below (“Foreign Offerees”). |
2. | Unless stated explicitly otherwise, the definitions and terms set forth in this Amendment will have the meaning given to them under the Plan. |
B. | Allocation to Foreign Offerees |
1. | If the Company allocates options to Foreign Offerees, then the provision of the Plan will apply with the following changes only: |
1.1 | The options and exercise shares will not be allocated to Foreign Offerees through the Trustee under the Plan in accordance with section 102 of the Ordinance, but the Company may appoint a party to act as the Plan coordinator for the purpose of management thereof. |
1.2 | The provisions of section 102 of the Ordinance and the rules thereunder will not apply to allocation to Foreign Offerees. |
2. | Notwithstanding the foregoing, if an Offeree may not exercise options (vested) at the time of exercise requested by him, because at that time issuance of shares by the Company would constitute a breach of the listing requirements under the Securities Law (or any other parallel law) in the country of residence of the Offeree, then the allocation will not be made until such impediment is removed, and if the impediment is not removed within 6 months, the options and any right in respect thereof will expire and the parties will examine an alternative compensation mechanism. |
C. | Subjection to the provisions of foreign law |
1. | The laws of the State of Israel will apply to all matters relating to the meaning, validity and interpretation of the Plan, also in respect of Foreign Offerees. |
2. | The Offerees will also be subject to relevant law in their place of residence, including the tax laws in their country of residence (“Destination Country”). |
3. | The options and exercise shares are not and shall not be listed for trading in the Destination Country. |
4. | No options and/or other securities shall be issued in the Destination Country as long as they require a prospectus. |
5. | The Company will act to obtain all approvals required from the relevant regulatory authorities for execution of the Plan in respect of Foreign Offerees, including in the Destination Countries, if and insofar as required. If after investment of reasonable efforts, the Company fails to obtain such regulatory approvals that the Company believes are necessary for execution of the Plan to Foreign Offerees, then the Company will be released from any responsibility. |
6. | The provisions of this Amendment above do not purport to be an authoritative interpretation of the provision of the law relating to taxes that may apply in respect of granting of the options offered to Foreign Offerees and do not constitute a substitute for legal and professional advice in this regard. As is customary with investment in securities, Offerees should weigh the different tax aspects and tax implications of their investment and consult their professional advisors, including legal and tax advice given their specific data. |
Exhibit 10.5
[English Summary of Original Hebrew Agreement]
The following is a summary of the terms of material provisions of the Credit Agreement Framework (the "Agreement") entered into on July 5, 2021 and amended on March 8, 2022 between Bank Leumi Le-Israel B.M. (the "Lender") and Enlight Renewable Energy Ltd. (the "Company").
· | Dates of agreement: Valid from July 5, 2021 to January 5, 2023. |
· | Scope of available credit: Company may request up to NIS 150M / USD 45.8M. |
· | Credit requests: Funding will be transferred within two business days of a request by the Company. |
· | Repayment terms: |
- | Annual interest rate on outstanding credit amount is one of the following (at the Company's election): (1) variable rate equal to prime rate plus 0.4%, (2) fixed rate equal to linked government bonds rate plus 1.8% or (3) variable rate equal to LIBOR plus 2.05%. |
- | Outstanding interest due to be paid quarterly. |
- | Company repayment of principal amount required in one payment 60 month after the funding day. |
- | Early repayment of any outstanding credit amount is permitted. |
· | Securities and obligations: |
- | Company required on quarterly basis to provide Lender with published financial results and report on compliance with agreement covenants. |
- | Lender may transfer its rights under the agreement to certain entities defined in the agreement. |
- | Company pledges to maintain rating of at least Baa3.il. |
- | Negative pledge required on some of the Company's assets and on the assets of Company subsidiaries regarding any credit or receipts received by such subsidiaries under the Agreement, according to terms defined in the Agreement. |
2
· | Company covenants: |
- | Maintain minimum equity, as presented in the Company's financial results, of NIS 1.25 billion (the "Minimum Equity Covenant"). |
- | Debt to capital ratio will not exceed 65% during any two consecutive quarters (the "Debt to Capital Covenant"). |
- | Debt to EBITDA ratio will not exceed 15 during any two consecutive quarters (the "Debt to EBITDA Covenant"). |
- | Capital to balance sheet ratio in the Company's non-consolidated financial results will not be less than 25% during any two consecutive quarters (the "Capital to Balance Sheet Covenant"). |
· | Limitations on dividend distributions: |
- | Company permitted to distribute dividends only if in compliance with the Minimum Equity Covenant, Debt to Capital Covenant and Debt to EBITDA Covenant. |
- | In addition, the Capital to Balance Sheet Covenant must not have be less than 28% during any two consecutive quarters. |
- | There must have been no event requiring immediate repayment of outstanding credit amounts. |
- | Dividend payments must not exceed 70% of the net profit of the Company in the calendar year preceding the distribution. |
· | Commissions: |
- | 0.2% of the total scope of available credit will be paid by July 12, 2021. |
- | 0.4% of the unused credit on an annual basis during credit availability, in accordance with the terms provided in the agreement. |
· | Immediate repayment of outstanding credit amounts: The Company is subject to immediate repayment, at the option of the lender, of outstanding credit amounts in the event of non-compliance with financial covenants, violation of any other obligations in the Agreement or appearance on a sanctions list maintained by the United Nations, United States, European Union or Israel. |
3
· | Breaches of the Agreement and obligation to notify Lender of breaches of the Agreement: Lender must be notified of breaches of the Agreement by the Company, which include non-compliance with financial covenants or violation of any other obligations in the Agreement. |
· | Remedies in the event of violation of the Agreement: In the event of violation of the Agreement by the Company, remedies available to the Lender include: |
- | Immediate repayment (as detailed above); |
- | Interest rate increases of 0.25% for each breach of the Agreement, and interest rate increases of 0.50%, 0.75% and 1.00% for each level decline in the Company's rating (with a cumulative maximum interest rate increase as a result of such breaches and/or declines in the Company's rating equal to 1.25%); and |
- | Other remedies according to the law. |
In addition to the above, the Agreement includes a number of standard and other terms and conditions not summarized above, including various representations and declarations; a pledge of non-repayment of loans provided to the Company by certain interested parties/shareholders; various conditions precedent; and the obligation to notify Lender in the event of certain Company legal proceedings.
Exhibit 10.6
[English Summary of Original Hebrew Agreement]
The following is a summary of the terms of material provisions of the Credit Agreement Framework (the "Agreement") entered into on July 5, 2021 between Bank Hapoalim B.M. (the "Lender") and Enlight Renewable Energy Ltd. (the "Company").
· | Dates of agreement: Valid from July 5, 2021 to January 31, 2023. |
· | Scope of available credit: Company may request up to NIS 250M / USD 76.4M. |
· | Credit requests: Funding will be transferred within three business days of a request by the Company. |
· | Repayment terms: |
- | Annual interest rate on outstanding credit amount requested in NIS is one of the following (at the Company's election): (1) variable rate equal to prime rate plus 0.40%, (2) fixed rate equal to linked government bonds rate plus 1.75% or (3) fixed rate equal to government bonds rate plus 1.70%. |
- | Annual interest rate on outstanding credit amount requested in USD is variable rate equal to LIBOR plus 2.20%. |
- | Outstanding interest due to be paid quarterly. |
- | On short terms extensions of credit, defined as those with a due date of up to 12 months, Company repayment of principal amount required in one payment 12 month after the funding day. |
- | On long terms extensions of credit, defined as those with a due date of 12 to 60 months, Company repayment of principal amount required in one payment 60 month after the funding day. |
- | Early repayment of any outstanding credit amount is permitted. |
2
· | Securities and obligations: |
- | Company required on quarterly basis to provide Lender with published financial results and report on compliance with agreement covenants. |
- | Company pledges to maintain rating of at least Baa3.il or BBB. |
· | Company covenants: |
- | Maintain minimum equity, as presented in the Company's financial results, of NIS 1 billion (the "Minimum Equity Covenant"). |
- | Debt to capital ratio will not exceed 70% during any two consecutive quarters. |
- | Debt to EBITDA ratio will not exceed 18 during any two consecutive quarters. |
- | Capital to balance sheet ratio in the Company's non-consolidated financial results will not be less than 20% during any two consecutive quarters (the "Capital to Balance Sheet Covenant"). |
· | Commissions: |
- | 0.4% of the total scope of available credit will be paid by July 8, 2021. |
- | 0.5% of the unused credit on an annual basis during credit availability, in accordance with the terms provided in the agreement. |
· | Limitations on dividend distributions: Company permitted to distribute dividends only if doing so is in compliance with legal requirements and each of the following conditions are met: |
- | Dividend payments must not exceed 70% of the net profit of the Company as provided in its consolidated financial statements for the period prior to the decision regarding the distribution; |
- | After the distribution, the Minimum Equity Covenant will be met; and |
3
- | Capital to balance sheet ratio in the Company's non-consolidated financial results will not be less than 28%. |
· | Power to reduce the scope of available credit or cancel the Agreement: Following a cure period of 14 days, the Lender may reduce the scope of available agreement under the Agreement or cancel the Agreement in the event of an event that provides the Lender with the right to demand immediate repayment. |
· | Breaches of the Agreement: Breaches by the Company of the Agreement include changes in the Company's structure without the Lender's advance consent; non-compliance with financial covenants or violation of any other obligations in the Agreement; false representations and declarations that were not cured within 14 days; and Company failure to maintain a rating for more than 90 days. |
· | Remedies in the event of violation of the Agreement: In the event of violation of the Agreement by the Company, remedies available to the Lender include: |
- | Interest rate increases of 0.25% for not providing additional information at the Lender's request (with a cumulative maximum interest rate increase as a result of such failures to provide additional information equal to 1.00%); |
- | Interest rate increases of 0.50% and 0.75% for each level decline in the Company's rating (with a cumulative maximum interest rate increase as a result of such declines in the Company's rating equal to 1.25%); and |
- | Other remedies according to the law. |
In addition to the above, the Agreement includes a number of standard and other terms and conditions not summarized above, including various representations, declarations and conditions precedent; and the obligation to notify Lender of changes in the Company's structure, changes in accounting principles in Company financial reports and in the event of certain Company legal proceedings.