Exhibit No.
|
Exhibit Description
|
Enlight Renewable Energy Ltd. | |||
Date: August 9, 2023
|
By:
|
/s/ Nir Yehuda | |
Nir Yehuda | |||
Chief Financial Officer |
• |
Revenue of $53m, up 32% year over year.
|
• |
Net Income of $22m, transitioning from a $1m loss last year.
|
• |
Adjusted EBITDA* of $42m, up 58% year over year.
|
• |
Cash flow from operation of $39m, up 95% year over year.
|
• |
Revenue of $124m, up 65% year over year.
|
• |
Net income of $56m, up 600% year over year
|
• |
Adjusted EBITDA* of $95m, up 86% year over year
|
• |
Cash flow from operation of $95m, up 181% year over year.
|
• |
Delivering on project conversion: 150 MW and 40 MWh reached commercial operation; 94 MW commenced construction; 330 MW and 840 MWh added to the Mature Portfolio, including a new flagship solar and
storage project in the Western U.S.
|
• |
Focusing on project economics: 280 MW and 1,680 MWh of new PPAs signed at attractive pricing. Amended 250 MW of PPAs at an average price increase of 87%.
|
• |
4.3 GW of U.S. portfolio may benefit from energy community tax credit adder (+17% from Q1 estimate, post assessment of brownfield locations).
|
• |
Project Atrisco expected to benefit from energy community adder, increasing projected returns; financial close expected by the end of September 2023. Project COD on track for Q2 2024 COD.
|
• |
Secured $170m of corporate revolving credit facilities from several Israeli banks (currently undrawn), further enhancing the Company’s financial flexibility.
|
• |
65% of revenues in USD and EUR, driven by ongoing transition to large scale developed markets in Europe and North America. While we continue to invest in Israel in the positive backdrop of deregulation
of the local electricity market, Israel’s share of our global mix is expected to shrink over time.
|
• |
2023 Guidance Updates: due to lower than expected wind production and electricity prices at Project Gecama in Spain, we are adjusting our revenue guidance from $290-300m to $265-275m. However, based on
significantly lower than expected windfall taxes (O&M costs) in Spain and compensation recognized from Siemens Gamesa at Björnberget in connection with delays in reaching full production, we are reaffirming our Adjusted EBITDA guidance
at $188-198m.
|
($ thousands)
|
For the six months period ended
|
For the three months Ended
|
||
Segment
|
June 30, 2023
|
June 30, 2022
|
June 30, 2023
|
June 30, 2022
|
Israel
|
29,757
|
22,685
|
15,919
|
17,996
|
Central-Eastern Europe
|
44,337
|
37,946
|
21,102
|
16,616
|
Western Europe
|
45,193
|
9,596
|
13,405
|
3,007
|
Management and Construction
|
4,270
|
4,712
|
2,137
|
2,260
|
Total Revenues
|
123,557
|
74,939
|
52,563
|
39,879
|
• |
Operational portfolio grew by 150 MW and 40 MWh, including Apex Solar, AC/DC, and one project which reached COD within the Solar & Storage cluster in Israel.
|
• |
Commenced construction on 94 MW in Serbia (Project Pupin, adjacent to Project Blacksmith).
|
• |
Mature Project portfolio grew by 330 MW and 840 MWh, including Roadrunner, our new flagship solar and storage project in the Western U.S. with a signed PPA and interconnection agreement.
|
($ thousands)
|
June 30, 2023
|
Cash and Cash Equivalents:
|
|
Enlight Renewable Energy Ltd ,Enlight EU Energies Kft and Enlight Renewable LLC, excluding subsidiaries (“Topco”)
|
147,312
|
Subsidiaries
|
173,406
|
Deposits:
|
|
Short term deposits
|
3,693
|
Restricted Cash:
|
|
Projects under construction
|
86,909
|
Reserves, including debt service, performance obligations and others
|
39,305
|
Total Cash
|
450,625
|
Financial assets at fair value through profit or loss*
|
32,948
|
Total Liquidity
|
483,573
|
• |
Revenue between $265m and $275m
|
• |
Adjusted EBITDA* reaffirmed between $188m and $198m
|
• |
Conference Call
|
• |
Webcast
|
For the six months
ended June 30
|
For the three months
ended June 30
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
USD in
|
USD in
|
USD in
|
USD in
|
|||||||||||||
thousands
|
thousands
|
thousands
|
thousands
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Revenues
|
123,557
|
74,939
|
52,563
|
39,879
|
||||||||||||
Cost of sales
|
(20,413
|
)
|
(14,281
|
)
|
(10,160
|
)
|
(7,924
|
)
|
||||||||
Depreciation and amortization
|
(25,961
|
)
|
(16,214
|
)
|
(13,211
|
)
|
(9,613
|
)
|
||||||||
Gross profit
|
77,183
|
44,444
|
29,192
|
22,342
|
||||||||||||
General and administrative expenses
|
(16,491
|
)
|
(13,912
|
)
|
(8,418
|
)
|
(7,872
|
)
|
||||||||
Development expenses
|
(2,888
|
)
|
(2,653
|
)
|
(1,513
|
)
|
(1,346
|
)
|
||||||||
Other income
|
14,734
|
918
|
14,229
|
587
|
||||||||||||
(4,645
|
)
|
(15,647
|
)
|
4,298
|
(8,631
|
)
|
||||||||||
Operating profit
|
72,538
|
28,797
|
33,490
|
13,711
|
||||||||||||
Finance income
|
32,262
|
13,303
|
11,885
|
5,062
|
||||||||||||
Finance expenses
|
(33,431
|
)
|
(31,663
|
)
|
(17,068
|
)
|
(19,574
|
)
|
||||||||
Total finance expenses, net
|
(1,169
|
)
|
(18,360
|
)
|
(5,183
|
)
|
(14,512
|
)
|
||||||||
Profit (loss) before tax and equity loss
|
71,369
|
10,437
|
28,307
|
(801
|
)
|
|||||||||||
Share of loss of equity accounted investees
|
(368
|
)
|
(70
|
)
|
(163
|
)
|
(11
|
)
|
||||||||
Profit (loss) before income taxes
|
71,001
|
10,367
|
28,144
|
(812
|
)
|
|||||||||||
Taxes on income
|
(15,294
|
)
|
(2,504
|
)
|
(5,713
|
)
|
(196
|
)
|
||||||||
Profit (loss) for the period
|
55,707
|
7,863
|
22,431
|
(1,008
|
)
|
|||||||||||
Profit (loss) for the period attributed to:
|
||||||||||||||||
Owners of the Company
|
38,541
|
2,679
|
14,547
|
(2,112
|
)
|
|||||||||||
Non-controlling interests
|
17,166
|
5,184
|
7,884
|
1,104
|
||||||||||||
55,707
|
7,863
|
22,431
|
(1,008
|
)
|
||||||||||||
Earnings (loss) per ordinary share (in USD)
|
||||||||||||||||
with a par value of NIS 0.1, attributable to
|
||||||||||||||||
owners of the parent Company:
|
||||||||||||||||
Basic earnings (loss) per share
|
0.34
|
0.03
|
0.12
|
(0.02
|
)
|
|||||||||||
Diluted earnings (loss) per share
|
0.32
|
0.03
|
0.12
|
(0.02
|
)
|
|||||||||||
Weighted average of share capital used in the
|
||||||||||||||||
calculation of earnings:
|
||||||||||||||||
Basic per share
|
113,564,373
|
94,566,329
|
117,638,008
|
95,596,371
|
||||||||||||
Diluted per share
|
121,823,868
|
97,214,919
|
125,873,060
|
95,659,637
|
June 30
|
December 31
|
|||||||
2023
|
2022
|
|||||||
USD in
|
USD in
|
|||||||
thousands
|
thousands
|
|||||||
Assets
|
(Unaudited)
|
(Audited)
|
||||||
Current assets
|
||||||||
Cash and cash equivalents
|
320,718
|
193,869
|
||||||
Deposits in banks
|
3,693
|
4,054
|
||||||
Restricted cash
|
86,909
|
92,103
|
||||||
Financial assets at fair value through profit or loss
|
32,948
|
33,895
|
||||||
Trade receivables
|
29,320
|
39,822
|
||||||
Other receivables
|
37,865
|
36,953
|
||||||
Current maturities of contract assets
|
7,533
|
7,622
|
||||||
Current maturities of loans to investee entities
|
-
|
13,893
|
||||||
Other financial assets
|
6,037
|
1,493
|
||||||
Total current assets
|
525,023
|
423,704
|
||||||
Non-current assets
|
||||||||
Restricted cash
|
39,305
|
38,728
|
||||||
Other long term receivables
|
32,597
|
6,542
|
||||||
Deferred costs in respect of projects
|
230,302
|
205,575
|
||||||
Deferred borrowing costs
|
3,685
|
6,519
|
||||||
Loans to investee entities
|
32,946
|
14,184
|
||||||
Contract assets
|
92,534
|
99,152
|
||||||
Fixed assets, net
|
2,509,953
|
2,220,734
|
||||||
Intangible assets, net
|
279,870
|
279,717
|
||||||
Deferred taxes
|
4,706
|
4,683
|
||||||
Right-of-use asset, net
|
117,006
|
96,515
|
||||||
Financial assets at fair value through profit or loss
|
50,838
|
42,918
|
||||||
Other financial assets
|
80,663
|
94,396
|
||||||
Total non-current assets
|
3,474,405
|
3,109,663
|
||||||
Total assets
|
3,999,428
|
3,533,367
|
June 30
|
December 31
|
|||||||
2023
|
2022
|
|||||||
USD in
|
USD in
|
|||||||
thousands
|
thousands
|
|||||||
Liabilities and equity
|
(Unaudited)
|
(Audited)
|
||||||
Current liabilities
|
||||||||
Credit and current maturities of loans from
|
||||||||
banks and other financial institutions
|
216,098
|
165,627
|
||||||
Trade payables
|
25,954
|
34,638
|
||||||
Other payables
|
65,552
|
77,864
|
||||||
Current maturities of debentures
|
15,058
|
15,832
|
||||||
Current maturities of lease liability
|
5,833
|
5,850
|
||||||
Financial liabilities through profit or loss
|
44,863
|
35,283
|
||||||
Other financial liabilities
|
9,902
|
50,255
|
||||||
Total current liabilities
|
383,260
|
385,349
|
||||||
Non-current liabilities
|
||||||||
Debentures
|
226,088
|
238,520
|
||||||
Convertible debentures
|
126,459
|
131,385
|
||||||
Loans from banks and other financial institutions
|
1,532,268
|
1,419,057
|
||||||
Loans from non-controlling interests
|
92,312
|
90,908
|
||||||
Financial liabilities through profit or loss
|
32,706
|
48,068
|
||||||
Deferred taxes
|
37,553
|
14,133
|
||||||
Employee benefits
|
8,463
|
12,238
|
||||||
Lease liability
|
115,064
|
93,773
|
||||||
Asset retirement obligation
|
50,480
|
49,902
|
||||||
Total non-current liabilities
|
2,221,393
|
2,097,984
|
||||||
Total liabilities
|
2,604,653
|
2,483,333
|
||||||
Equity
|
||||||||
Ordinary share capital
|
3,284
|
2,827
|
||||||
Share premium
|
1,028,395
|
762,516
|
||||||
Capital reserves
|
52,689
|
30,469
|
||||||
Proceeds on account of convertible options
|
15,496
|
15,496
|
||||||
Accumulated profit (loss)
|
31,327
|
(7,214
|
)
|
|||||
Equity attributable to shareholders of the Company
|
1,131,191
|
804,094
|
||||||
Non-controlling interests
|
263,584
|
245,940
|
||||||
Total equity
|
1,394,775
|
1,050,034
|
||||||
Total liabilities and equity
|
3,999,428
|
3,533,367
|
For the six months period
ended June 30
|
For the three months period
ended June 30
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
USD in
|
USD in
|
USD in
|
USD in
|
|||||||||||||
Thousands
|
Thousands
|
Thousands
|
Thousands
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Cash flows for operating activities
|
||||||||||||||||
Profit (loss) for the period
|
55,707
|
7,863
|
22,431
|
(1,008
|
)
|
|||||||||||
Adjustments required to present cash flows from operating activities (Annex A)
|
49,405
|
30,702
|
21,917
|
23,540
|
||||||||||||
Cash from operating activities
|
105,112
|
38,565
|
44,348
|
22,532
|
||||||||||||
Interest receipts
|
7,791
|
1,457
|
3,240
|
1,068
|
||||||||||||
Interest paid
|
(22,695
|
)
|
(15,272
|
)
|
(10,631
|
)
|
(6,768
|
)
|
||||||||
Income Tax paid
|
(2,854
|
)
|
(1,741
|
)
|
(2,406
|
)
|
(1,501
|
)
|
||||||||
Repayment of contract assets
|
7,447
|
10,699
|
4,807
|
4,985
|
||||||||||||
Net cash from operating activities
|
94,801
|
33,708
|
39,358
|
20,316
|
||||||||||||
Cash flows for investing activities
|
||||||||||||||||
Restricted cash, net
|
2,006
|
(72,593
|
)
|
(16,684
|
)
|
(56,595
|
)
|
|||||||||
Purchase, development, and construction of fixed assets
|
(345,291
|
)
|
(246,689
|
)
|
(208,092
|
)
|
(104,715
|
)
|
||||||||
Investment in deferred costs in respect of projects
|
(14,331
|
)
|
(16,766
|
)
|
(2,752
|
)
|
(7,674
|
)
|
||||||||
Proceeds from sale (purchase) of short-term financial assets measured at fair value through profit or loss, net
|
(155
|
)
|
190
|
(816
|
)
|
853
|
||||||||||
Changes in bank deposits
|
450
|
-
|
(946
|
)
|
-
|
|||||||||||
Loans provided to investee, net
|
(8,903
|
)
|
(1,519
|
)
|
(21,161
|
)
|
(1,519
|
)
|
||||||||
Payments on account of acquisition of consolidated company
|
(1,073
|
)
|
(1,202
|
)
|
-
|
(1,202
|
)
|
|||||||||
Investment in investee
|
(65
|
)
|
(98
|
)
|
(53
|
)
|
(98
|
)
|
||||||||
Purchase of long-term financial assets measured at fair value through profit or loss
|
(5,682
|
)
|
-
|
(2,478
|
)
|
-
|
||||||||||
Net cash used in investing activities
|
(373,044
|
)
|
(338,677
|
)
|
(252,982
|
)
|
(170,950
|
)
|
For the six months period
ended June 30
|
For the three months period
ended June 30
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
USD in
|
USD in
|
USD in
|
USD in
|
|||||||||||||
Thousands
|
Thousands
|
Thousands
|
Thousands
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Cash flows from financing activities
|
||||||||||||||||
Receipt of loans from banks and other financial institutions
|
202,542
|
213,998
|
33,001
|
103,112
|
||||||||||||
Repayment of loans from banks and other financial institutions
|
(42,748
|
)
|
(24,032
|
)
|
(29,613
|
)
|
(12,548
|
)
|
||||||||
Issuance of convertible debentures
|
-
|
47,578
|
-
|
-
|
||||||||||||
Repayment of debentures
|
(1,300
|
)
|
(1,463
|
)
|
-
|
-
|
||||||||||
Dividends and distributions by subsidiaries to non-controlling interests
|
(5,227
|
)
|
(3,113
|
)
|
(3,247
|
)
|
(2,982
|
)
|
||||||||
Proceeds in respect of derivative financial instruments
|
-
|
4,392
|
-
|
4,392
|
||||||||||||
Deferred borrowing costs
|
(1,041
|
)
|
(2,637
|
)
|
(36
|
)
|
(1,046
|
)
|
||||||||
Receipt of loans from non-controlling interests
|
274
|
19,278
|
274
|
-
|
||||||||||||
Repayment of loans from non-controlling interests
|
(663
|
)
|
(2,387
|
)
|
-
|
(2,244
|
)
|
|||||||||
Issuance of shares
|
266,635
|
69,293
|
(3,166
|
)
|
-
|
|||||||||||
Repayment of lease liability
|
(2,931
|
)
|
(2,715
|
)
|
(536
|
)
|
(702
|
)
|
||||||||
Proceeds from investment in entities by non- controlling interest
|
2,679
|
775
|
-
|
613
|
||||||||||||
Net cash from (used in) financing activities
|
418,220
|
318,967
|
(3,323
|
)
|
88,595
|
|||||||||||
Increase (Decrease) in cash and cash equivalents
|
139,977
|
13,998
|
(216,947
|
)
|
(62,039
|
)
|
||||||||||
|
||||||||||||||||
Balance of cash and cash equivalents at beginning of period
|
193,869
|
265,933
|
542,467
|
338,878
|
||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
(13,128
|
)
|
(29,378
|
)
|
(4,802
|
)
|
(26,286
|
)
|
||||||||
Cash and cash equivalents at end of period
|
320,718
|
250,553
|
320,718
|
250,553
|
For the six months period
ended June 30
|
For the three months period
ended June 30
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
USD in
|
USD in
|
USD in
|
USD in
|
|||||||||||||
Thousands
|
Thousands
|
Thousands
|
Thousands
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Annex A - Adjustments Required to Present Cash
|
||||||||||||||||
Flows From operating activities:
|
||||||||||||||||
Income and expenses not associated with cash
|
||||||||||||||||
flows:
|
||||||||||||||||
Depreciation and amortization
|
26,777
|
17,032
|
13,637
|
10,017
|
||||||||||||
Finance expenses in respect of project finance loans
|
31,939
|
26,090
|
17,203
|
16,319
|
||||||||||||
Finance expenses in respect of loans from non- controlling interests
|
737
|
450
|
366
|
219
|
||||||||||||
Finance expenses (income) in respect of contingent consideration
|
(6,303
|
)
|
1,900
|
(6,501
|
)
|
529
|
||||||||||
Interest income from deposits
|
(6,093
|
)
|
-
|
(3,077
|
)
|
-
|
||||||||||
Fair value changes of financial instruments measured at fair value through profit or loss
|
(2,423
|
)
|
591
|
(458
|
)
|
691
|
||||||||||
Share-based compensation
|
2,850
|
5,110
|
1,461
|
2,629
|
||||||||||||
Deferred taxes
|
8,664
|
1,130
|
3,524
|
(250
|
)
|
|||||||||||
Finance expenses in respect of lease liability
|
1,089
|
853
|
539
|
521
|
||||||||||||
Finance income in respect of contract asset
|
(5,950
|
)
|
(11,431
|
)
|
(3,075
|
)
|
(3,949
|
)
|
||||||||
Exchange rate differences and others
|
(1,689
|
)
|
(1,050
|
)
|
(542
|
)
|
(1,112
|
)
|
||||||||
Interest income from loans to investees
|
(448
|
)
|
(539
|
)
|
(241
|
)
|
(222
|
)
|
||||||||
Company’s share in losses of investee partnerships
|
367
|
71
|
162
|
12
|
||||||||||||
Finance expenses (income) in respect of forward transaction
|
(2,979
|
)
|
823
|
(2,680
|
)
|
685
|
||||||||||
46,538
|
41,030
|
20,318
|
26,089
|
|||||||||||||
Changes in assets and liabilities items:
|
||||||||||||||||
Change in other receivables
|
(13,331
|
)
|
(851
|
)
|
(15,148
|
)
|
(335
|
)
|
||||||||
Change in trade receivables
|
10,837
|
(10,057
|
)
|
13,221
|
(2,079
|
)
|
||||||||||
Change in other payables
|
5,530
|
1,947
|
4,502
|
440
|
||||||||||||
Change in trade payables
|
(169
|
)
|
(1,367
|
)
|
(976
|
)
|
(575
|
)
|
||||||||
2,867
|
(10,328
|
)
|
1,599
|
(2,549
|
)
|
|||||||||||
49,405
|
30,702
|
21,917
|
23,540
|
For the six months ended June 30, 2023
|
||||||||||||||||||||||||||||
Israel
|
Central-Eastern Europe
|
Western Europe
|
Management and construction
|
Total reportable segments
|
Adjustments
|
Total
|
||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||
External revenues
|
29,757
|
44,337
|
45,193
|
4,270
|
123,557
|
-
|
123,557
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
2,642
|
2,642
|
(2,642
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
29,757
|
44,337
|
45,193
|
6,912
|
126,199
|
(2,642
|
)
|
123,557
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
30,450
|
37,438
|
46,647
|
1,794
|
116,329
|
-
|
116,329
|
|||||||||||||||||||||
Reconciliations of unallocated amounts:
|
||||||||||||||||||||||||||||
Headquarter costs (*)
|
(14,493
|
)
|
||||||||||||||||||||||||||
Intersegment profit
|
701
|
|||||||||||||||||||||||||||
Repayment of contract asset under concession arrangements
|
(7,447
|
)
|
||||||||||||||||||||||||||
Depreciation and amortization and share based compensation
|
(29,627
|
)
|
||||||||||||||||||||||||||
Other incomes not attributed to segments
|
7,075
|
|||||||||||||||||||||||||||
Operating profit
|
72,538
|
|||||||||||||||||||||||||||
Finance income
|
32,262
|
|||||||||||||||||||||||||||
Finance expenses
|
(33,431
|
)
|
||||||||||||||||||||||||||
Share in the losses of equity accounted investees
|
(368
|
)
|
||||||||||||||||||||||||||
Profit before income taxes
|
71,001
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
For the six months ended June 30, 2022
|
||||||||||||||||||||||||||||
Israel
|
Central-Eastern Europe
|
Western Europe
|
Management and construction
|
Total reportable segments
|
Adjustments
|
Total
|
||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||
External revenues
|
22,685
|
37,946
|
9,596
|
4,712
|
74,939
|
-
|
74,939
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
3,216
|
3,216
|
(3,216
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
22,685
|
37,946
|
9,596
|
7,928
|
78,155
|
(3,216
|
)
|
74,939
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
28,625
|
30,773
|
7,480
|
2,573
|
69,451
|
-
|
69,451
|
|||||||||||||||||||||
Reconciliations of unallocated amounts:
|
||||||||||||||||||||||||||||
Headquarter costs (*)
|
(7,670
|
)
|
||||||||||||||||||||||||||
Intersegment profit
|
(143
|
)
|
||||||||||||||||||||||||||
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
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
For the three months ended June 30, 2023
|
||||||||||||||||||||||||||||
Israel
|
Central-Eastern Europe
|
Western Europe
|
Management and construction
|
Total reportable segments
|
Adjustments
|
Total
|
||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||
External revenues
|
15,919
|
21,102
|
13,405
|
2,137
|
52,563
|
-
|
52,563
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
1,246
|
1,246
|
(1,246
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
15,919
|
21,102
|
13,405
|
3,383
|
53,809
|
(1,246
|
)
|
52,563
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
16,987
|
17,691
|
18,740
|
1,043
|
54,461
|
-
|
54,461
|
|||||||||||||||||||||
Reconciliations of unallocated amounts:
|
||||||||||||||||||||||||||||
Headquarter costs (*)
|
(8,438
|
)
|
||||||||||||||||||||||||||
Intersegment profit
|
297
|
|||||||||||||||||||||||||||
Repayment of contract asset under concession arrangements
|
(4,807
|
)
|
||||||||||||||||||||||||||
Depreciation and amortization and share based compensation
|
(15,098
|
)
|
||||||||||||||||||||||||||
Other incomes not attributed to segments
|
7,075
|
|||||||||||||||||||||||||||
Operating profit
|
33,490
|
|||||||||||||||||||||||||||
Finance income
|
11,885
|
|||||||||||||||||||||||||||
Finance expenses
|
(17,068
|
)
|
||||||||||||||||||||||||||
Share in the losses of equity accounted investees
|
(163
|
)
|
||||||||||||||||||||||||||
Profit before income taxes
|
28,144
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
For the three months ended June 30, 2022
|
||||||||||||||||||||||||||||
Israel
|
Central-Eastern Europe
|
Western Europe
|
Management and construction
|
Total reportable segments
|
Adjustments
|
Total
|
||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||
External revenues
|
17,996
|
16,616
|
3,007
|
2,260
|
39,879
|
-
|
39,879
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
1,622
|
1,622
|
(1,622
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
17,996
|
16,616
|
3,007
|
3,882
|
41,501
|
(1,622
|
)
|
39,879
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
19,943
|
12,888
|
1,622
|
1,218
|
35,671
|
-
|
35,671
|
|||||||||||||||||||||
Reconciliations of unallocated amounts:
|
||||||||||||||||||||||||||||
Headquarter costs (*)
|
(4,404
|
)
|
||||||||||||||||||||||||||
Intersegment profit
|
75
|
|||||||||||||||||||||||||||
Repayment of contract asset under concession arrangements
|
(4,985
|
)
|
||||||||||||||||||||||||||
Depreciation and amortization and share based compensation
|
(12,646
|
)
|
||||||||||||||||||||||||||
Operating profit
|
13,711
|
|||||||||||||||||||||||||||
Finance income
|
5,062
|
|||||||||||||||||||||||||||
Finance expenses
|
(19,574
|
)
|
||||||||||||||||||||||||||
Share in the losses of equity accounted investees
|
(11
|
)
|
||||||||||||||||||||||||||
Profit before income taxes
|
(812
|
)
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
($ thousands)
|
For the six months ended at
|
For the three months ended at
|
||
06/30/23
|
06/30/22
|
06/30/23
|
06/30/22
|
|
Net Income (loss)
|
55,707
|
7,863
|
22,431
|
(1,008)
|
Depreciation and amortization
|
26,777
|
17,032
|
13,637
|
10,017
|
Share based compensation
|
2,850
|
5,110
|
1,461
|
2,629
|
Finance income
|
(32,262)
|
(13,303)
|
(11,885)
|
(5,062)
|
Finance expenses
|
33,431
|
31,663
|
17,068
|
19,574
|
Non-recurring other income (*)
|
(7,075)
|
-
|
(7,075)
|
-
|
Share of losses of equity accounted investees
|
368
|
70
|
163
|
11
|
Taxes on income
|
15,294
|
2,504
|
5,713
|
196
|
Adjusted EBITDA
|
95,090
|
50,939
|
41,513
|
26,357
|
a) |
Segment information: Operational projects
|
($ thousands)
|
6 Months ended June 30
|
3 Months ended June 30
|
||||||||||||
Operational Project Segments
|
Installed Capacity (MW)
|
Installed Storage (MWh)
|
Generation
(GWh) |
Reported Revenue*
|
Segment Adjusted
EBITDA**** |
Generation
(GWh) |
Reported Revenue*
|
Segment Adjusted
EBITDA**** |
||||||
2023
|
2022
|
2023
|
2022
|
2023
|
2022
|
2023
|
2022
|
2023
|
2022
|
2023
|
2022
|
|||
Israel*
|
237
|
-
|
275
|
234
|
29,757
|
22,685
|
30,450
|
28,613
|
151
|
168
|
15,919
|
17,996
|
16,987
|
19,931
|
Western Europe****
|
831
|
-
|
675
|
185
|
45,193
|
9,596
|
46,647
|
7,477
|
259
|
70
|
13,405
|
3,007
|
18,740
|
1,619
|
Central & Eastern Europe
|
316
|
-
|
400
|
379
|
44,337
|
37,946
|
37,438
|
30,760
|
180
|
165
|
21,102
|
16,616
|
17,691
|
12,875
|
Total Consolidated
|
1,384
|
-
|
1,350
|
798
|
119,287
|
70,227
|
114,535
|
66,850
|
590
|
404
|
50,426
|
37,619
|
53,418
|
34,425
|
Unconsolidated
at Share
|
12
|
-
|
||||||||||||
Total
|
1,396
|
-
|
Total Consolidated H1 Segment Adjusted EBITDA
|
114,535
|
Less: H1 EBITDA for projects that were not fully operational for H1 (Bjorn)
|
(11,897)
|
Annualized Consolidated Adjusted EBITDA**
|
205,276
|
Invested capital for projects that were fully operational as of January 1st 2023***
|
1,600,000
|
Asset Level Return on Project Costs
|
12.8%
|
b) |
Operational Projects Further Detail
|
6 Months ended June 30, 2023 |
3 Months ended June 30, 2023 |
||||||||
Operational Project
|
Segment
|
Installed Capacity (MW)
|
Installed Storage (MWh)
|
Reported Revenue*
|
Segment Adjusted
EBITDA**
|
Reported Revenue*
|
Segment Adjusted EBITDA**
|
Debt balance as of June 30, 2023
|
Ownership %
|
Emek Habacha
|
Israel
|
109
|
-
|
14,271
|
6,865
|
160,433
|
41%
|
||
Haluziot
|
Israel
|
55
|
-
|
9,877
|
6,182
|
174,438
|
90%
|
||
Sunlight 1+2
|
Israel
|
42
|
-
|
3,384
|
1,972
|
53,375
|
75%
|
||
Israel Solar Projects*
|
Israel
|
31
|
-
|
2,225
|
900
|
115,832
|
98%
|
||
Total Israel
|
237
|
-
|
29,757
|
30,450
|
15,919
|
16,987
|
504,079
|
||
Gecama
|
W. Europe
|
329
|
-
|
30,355
|
9,457
|
165,926
|
72%
|
||
Bjorenberget**
|
W. Europe
|
372
|
-
|
4,602
|
1,298
|
172,585
|
55%
|
||
Picasso
|
W. Europe
|
116
|
-
|
9,063
|
2,185
|
81,635
|
69%
|
||
Tully
|
W. Europe
|
14
|
-
|
1,174
|
465
|
12,406
|
50%
|
||
Total Western Europe
|
831
|
-
|
45,193
|
46,647
|
13,405
|
18,740
|
432,551
|
||
Selac
|
CEE
|
105
|
-
|
14,800
|
6,760
|
101,182
|
60%
|
||
Blacksmith
|
CEE
|
105
|
-
|
17,920
|
8,082
|
96,607
|
50%
|
||
Lukovac
|
CEE
|
49
|
-
|
7,883
|
3,608
|
42,516
|
50%
|
||
Attila
|
CEE
|
57
|
-
|
3,735
|
2,651
|
36,944
|
50%
|
||
Total Central and Eastern Europe ("CEE")
|
316
|
-
|
44,337
|
37,438
|
21,102
|
17,691
|
277,249
|
||
Total Consolidated Projects
|
1,384
|
-
|
119,288
|
114,535
|
50,426
|
53,418
|
1,213,879
|
Uncons. Projects at share
|
12
|
50%
|
||||||
Total
|
1,396
|
-
|
119,288
|
114,535
|
50,426
|
53,418
|
1,213,879
|
($ millions)
|
|||||||||
Operational after financial statements
|
Segment
|
Installed Capacity (MW)
|
Installed
Storage (MWh)
|
Est. First Ful
l Year Revenue
|
Est. First Full
Year EBITDA
|
Debt balance as of
June 30, 2023
|
Ownership %
|
||
Solar+Storage Cluster
|
Israel
|
23
|
40
|
4
|
3
|
-
|
100%
|
||
AC/DC
|
Hungary
|
26
|
-
|
2
|
2
|
-
|
100%
|
||
Apex Solar
|
United States
|
105
|
-
|
12
|
8
|
117
|
100%
|
||
Total
|
154
|
40
|
18
|
13
|
117
|
c) |
Projects under construction
|
Consolidated Projects ($ millions)*
|
Country
|
Capacity
(MW) |
Storage
Capacity (MWh) |
Est.
COD |
Est. Total
Project Cost |
Capital Invested as of June 30, 2023
|
Est. Equity Required (%)
|
Equity Invested as of June 30, 2023
|
Est. Tax Equity (% of project cost)**
|
Debt balance as of June 30, 2023
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA****
|
Ownership %*****
|
Atrisco Solar
|
United States
|
364
|
1,200
|
H1 2024
|
824-866***
|
217
|
12.5%
|
217
|
55%
|
-
|
51-53
|
43-45
|
100%
|
Genesis Wind + Expansion
|
Israel
|
207
|
-
|
H2 2023
|
331-348
|
326
|
15%
|
51
|
N/A
|
275
|
49-51
|
39-41
|
54%
|
Solar+Storage Clusters
|
Israel
|
225
|
434
|
H2 2023 – H1 2024
|
282-297
|
149
|
25%
|
125
|
N/A
|
24
|
31-32
|
22-23
|
68%
|
Tapolca
|
Hungary
|
60
|
-
|
H1 2024
|
50-52
|
16
|
35%
|
16
|
N/A
|
-
|
9-10
|
8-9
|
100%
|
Pupin
|
Serbia
|
94
|
-
|
H2 2025
|
149-157
|
7
|
30%
|
7
|
N/A
|
-
|
25-26
|
16-17
|
100%
|
Total Consolidated Projects
|
950
|
1,634
|
1,636-1,720
|
715
|
416
|
299
|
165-172
|
128-135
|
|||||
Uncons. Projects at share
|
Israel
|
19
|
16
|
H1 2024
|
18-19
|
14
|
30%
|
14
|
N/A
|
-
|
2
|
2
|
50%
|
Total
|
969
|
1,650
|
1,654-1,739
|
729
|
430
|
299
|
167-174
|
130-137
|
d) |
Pre-Construction Projects (due to commence construction within 12 months of the Approval Date)
|
Major Projects
($ millions)*
|
Country
|
Generation Capacity
(MW) |
Storage
Capacity (MWh) |
Est.
COD |
Est. Total
Project Cost |
Capital Invested as of June 30, 2023
|
Est. Equity Required (%)
|
Equity Invested as of June 30, 2023
|
Est. Tax Equity (% of project cost)**
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA***
|
Ownership
%****
|
CoBar Complex
|
United States
|
1,210
|
824
|
2025
|
1,595-1,677
|
24
|
18%
|
24
|
47%
|
103-109
|
81-85
|
100%
|
Rustic Hills
|
United States
|
256
|
-
|
H1 2025
|
304-320
|
5
|
18%
|
5
|
52%
|
16-17
|
13-14
|
100%
|
Roadrunner
|
United States
|
250
|
800
|
H1 2026
|
565-593
|
1
|
15%
|
1
|
51%
|
41-43
|
32-33
|
100%
|
Gecama Solar
|
Spain
|
250
|
200
|
H2 2024
|
244-257
|
1
|
50%
|
1
|
N/A
|
38-40
|
32-33
|
72%
|
Other Projects
($ millions)*
|
MW Deployment
|
Storage
Capacity (MWh) |
Est. Total
Project Cost |
Capital Invested as of June 30, 2023
|
Est. Equity Required (%)
|
Equity Invested as of June 30, 2023
|
Est. Tax Equity (% of project cost)**
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA***
|
Ownership %****
|
||
2023
|
2024
|
2025
|
||||||||||
United States
|
-
|
-
|
319
|
-
|
386-406
|
11
|
21%
|
11
|
44%
|
25-26
|
19-20
|
100%
|
Europe
|
-
|
400
|
115-121
|
-
|
45%
|
-
|
N/A
|
34-36
|
15--16
|
100%
|
||
Israel
|
-
|
-
|
38
|
406
|
177-186
|
2
|
28%
|
2
|
N/A
|
39-41
|
14-15
|
70%
|
Total
|
-
|
-
|
357
|
806
|
678-713
|
13
|
13
|
98-103
|
48-51
|
|||
Uncons. projects at share
|
-
|
-
|
20
|
50
|
27-28
|
-
|
30%
|
-
|
N/A
|
3
|
2
|
50%
|
Total Pre-Construction
|
2,344
|
MW
|
2,680 MWh
|
3,413-3,588
|
44
|
44
|
299-315
|
208-218
|
($ thousands)
|
June 30, 2023
|
Debentures:
|
|
Debentures
|
241,146*
|
Convertible debentures
|
126,459
|
Loans from banks and other financial institutions:
|
|
Loans from banks and other financial institutions
|
116,011
|
Total corporate level debt
|
483,616
|
Date of the financial statements:
|
Euro
|
NIS
|
As of 30th June 2023 |
1.09
|
0.27
|
As of 30th June 2022 |
1.05
|
0.29
|
June 2023 |
1.09
|
0.27
|
June 2022 |
1.06
|
0.30
|