Exhibit No.
|
Exhibit Description
|
Enlight Renewable Energy Ltd.
|
||
Date: November 20, 2023
|
By:
|
/s/ Nir Yehuda
|
Nir Yehuda
|
||
Chief Financial Officer
|
• |
Reaffirming full year 2023 guidance
|
• |
Revenue of $58m, up 3% year over year
|
• |
Net income of $26m, up 35% year over year
|
• |
Adjusted EBITDA* of $47m, up 32% year over year.
|
• |
Cash flow from operation of $31m, up 57% year over year.
|
• |
Revenue of $182m, up 39% year over year.
|
• |
Net income of $82m, up 201% year over year
|
• |
Adjusted EBITDA* of $142m, up 64% year over year
|
• |
Cash flow from operation of $126m, up 135% year over year.
|
• |
Definitive documentation finalized for project finance on the solar portion of Project Atrisco (U.S.) and the Solar + Storage cluster (Israel). Both transactions amount to over $500m, and are expected to
close in the coming weeks. Upon financial close, we expect more than $300m of excess equity to be recycled back to the Company.
|
• |
Raised NIS 319m through an unsecured bond issuance in Israel at a 5.8% effective yield
|
• |
Divested several non-core projects for $19m
|
• |
2023 project plan achieved with a total of 1.8 GW of generation now operational; 256 MW and 90 MWh reached COD since last quarter’s earnings report
|
• |
Expanded the Mature Project portfolio by 530 MW and 1.3 GWh, largely through the addition of Country Acres and Quail Ranch, two projects in the Western U.S.
|
• |
CO Bar cluster (1.2 GW and 0.8 GWh) expected to be delayed to 2026 COD driven by interconnection queue reform initiated by the Arizona regulator; Roadrunner and Quail Ranch to be accelerated to 2025 COD (414
MW and 1.34 GWh)
|
• |
Executed 683 MW and 1.3 GWh of PPAs at attractive prices
|
($ thousands)
|
For the three months period ended
|
For the nine months period ended
|
||
Segment
|
Sep. 30, 2023
|
Sep. 30, 2022
|
Sep. 30, 2023
|
Sep. 30, 2022
|
Israel
|
17,192
|
17,768
|
46,949
|
40,453
|
Central-Eastern Europe
|
17,160
|
14,553
|
61,497
|
52,499
|
Western Europe
|
20,010
|
21,689
|
65,204
|
31,285
|
USA
|
1,965
|
-
|
1,965
|
-
|
Management and Construction
|
1,992
|
2,354
|
6,262
|
7,066
|
Total Revenues
|
58,319
|
56,364
|
181,876
|
131,303
|
• |
Operational portfolio grew by 256 MW and 90 MWh, including Genesis Wind (207MW) and two projects which reached COD within the Solar & Storage cluster in Israel
|
• |
Mature Project portfolio grew by 530 MW and 1,300 MWh, largely driven by Country Acres and Quail Ranch. These two projects have both signed PPAs and interconnection agreements.
|
• |
Total revenues originating in Israel were $48m, representing 26% of total revenues for the period.
|
• |
Total tangible fixed assets located in Israel amounted to $0.9bn, representing 33% of total tangible fixed assets
|
• |
The number of employees located in Israel was 118, representing 45% of the company's total employees. We have put in business continuity plans with respect to the approximately 19% of Israel-based workers
who are currently in active military service.
|
($ thousands)
|
September 30, 2023
|
Cash and Cash Equivalents:
|
|
Enlight Renewable Energy Ltd ,Enlight EU Energies Kft and Enlight Renewable LLC, excluding subsidiaries (“Topco”)
|
98,367
|
Subsidiaries
|
147,173
|
Deposits:
|
|
Short term deposits
|
9,558
|
Restricted Cash:
|
|
Projects under construction
|
176,181
|
Reserves, including debt service, performance obligations and others
|
44,601
|
Total Cash
|
475,880
|
• |
Revenue between $265m and $275m
|
• |
Adjusted EBITDA2 between $188m and $198m
|
• |
Conference Call: Please pre-register by conference call: https://register.vevent.com/register/BI52779dbf5d764f61a8c1c4117b0b630f
|
• |
Webcast:
|
Appendix 1 – Financial information
|
Consolidated Statements of Income
|
For the nine months ended at
September 30
|
For the three months ended at
September 30
|
|||||||||||||||
2023
|
2022
|
2023
|
2022
|
|||||||||||||
USD in
|
USD in
|
USD in
|
USD in
|
|||||||||||||
Thousands
|
Thousands
|
Thousands
|
Thousands
|
|||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
|||||||||||||
Revenues
|
181,876
|
131,303
|
58,319
|
56,364
|
||||||||||||
Cost of sales
|
(33,356
|
)
|
(28,154
|
)
|
(12,943
|
)
|
(13,873
|
)
|
||||||||
Depreciation and amortization
|
(42,807
|
)
|
(27,544
|
)
|
(16,846
|
)
|
(11,330
|
)
|
||||||||
Gross profit
|
105,713
|
75,605
|
28,530
|
31,161
|
||||||||||||
General and administrative expenses
|
(24,188
|
)
|
(21,774
|
)
|
(7,697
|
)
|
(7,862
|
)
|
||||||||
Development expenses
|
(4,265
|
)
|
(4,262
|
)
|
(1,377
|
)
|
(1,609
|
)
|
||||||||
Other income
|
37,959
|
18,269
|
23,225
|
17,351
|
||||||||||||
9,506
|
(7,767
|
)
|
14,151
|
7,880
|
||||||||||||
Operating profit
|
115,219
|
67,838
|
42,681
|
39,041
|
||||||||||||
Finance income
|
44,380
|
19,181
|
12,118
|
5,878
|
||||||||||||
Finance expenses
|
(51,799
|
)
|
(50,465
|
)
|
(18,368
|
)
|
(18,802
|
)
|
||||||||
Total finance expenses, net
|
(7,419
|
)
|
(31,284
|
)
|
(6,250
|
)
|
(12,924
|
)
|
||||||||
Profit before tax and equity loss
|
107,800
|
36,554
|
36,431
|
26,117
|
||||||||||||
Share of losses of equity accounted investees
|
(467
|
)
|
(72
|
)
|
(99
|
)
|
(2
|
)
|
||||||||
Profit before income taxes
|
107,333
|
36,482
|
36,332
|
26,115
|
||||||||||||
Taxes on income
|
(25,494
|
)
|
(9,324
|
)
|
(10,200
|
)
|
(6,820
|
)
|
||||||||
Profit for the period
|
81,839
|
27,158
|
26,132
|
19,295
|
||||||||||||
Profit for the period attributed to:
|
||||||||||||||||
Owners of the Company
|
61,297
|
19,436
|
22,756
|
16,757
|
||||||||||||
Non-controlling interests
|
20,542
|
7,722
|
3,376
|
2,538
|
||||||||||||
81,839
|
27,158
|
26,132
|
19,295
|
|||||||||||||
Earnings per ordinary share (in USD)
|
||||||||||||||||
with a par value of NIS 0.1, attributable to
|
||||||||||||||||
owners of the parent Company:
|
||||||||||||||||
Basic earnings per share
|
0.48
|
0.20
|
0.14
|
0.17
|
||||||||||||
Diluted earnings per share
|
0.45
|
0.20
|
0.13
|
0.17
|
||||||||||||
Weighted average of share capital used in the
|
||||||||||||||||
calculation of earnings:
|
||||||||||||||||
Basic per share
|
114,996,288
|
95,904,739
|
117,825,464
|
98,537,915
|
||||||||||||
Diluted per share
|
123,284,367
|
98,569,928
|
125,866,004
|
101,150,703
|
Consolidated Statements of Financial Position as of
|
September 30
|
December 31
|
|||||||
2023
|
2022
|
|||||||
USD in
|
USD in
|
|||||||
Thousands
|
Thousands
|
|||||||
|
(Unaudited)
|
(Audited)
|
||||||
Assets | ||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
245,540
|
193,869
|
||||||
Deposits in banks
|
9,558
|
4,054
|
||||||
Restricted cash
|
176,181
|
92,103
|
||||||
Financial assets at fair value through profit or loss
|
-
|
33,895
|
||||||
Trade receivables
|
34,795
|
39,822
|
||||||
Other receivables
|
51,501
|
36,953
|
||||||
Current maturities of contract assets
|
7,513
|
7,622
|
||||||
Current maturities of loans to investee entities
|
-
|
13,893
|
||||||
Other financial assets
|
7,053
|
1,493
|
||||||
Total current assets
|
532,141
|
423,704
|
||||||
Non-current assets
|
||||||||
Restricted cash
|
44,601
|
38,728
|
||||||
Other long term receivables
|
30,315
|
6,542
|
||||||
Deferred costs in respect of projects
|
238,043
|
205,575
|
||||||
Deferred borrowing costs
|
2,552
|
6,519
|
||||||
Loans to investee entities
|
48,458
|
14,184
|
||||||
Contract assets
|
87,240
|
99,152
|
||||||
Fixed assets, net
|
2,717,434
|
2,220,734
|
||||||
Intangible assets, net
|
276,538
|
279,717
|
||||||
Deferred taxes assets
|
8,443
|
4,683
|
||||||
Right-of-use asset, net
|
112,161
|
96,515
|
||||||
Financial assets at fair value through profit or loss
|
48,401
|
42,918
|
||||||
Other financial assets
|
93,405
|
94,396
|
||||||
Total non-current assets
|
3,707,591
|
3,109,663
|
||||||
Total assets
|
4,239,732
|
3,533,367
|
Consolidated Statements of Financial Position as of (Cont.)
|
September 30
|
December 31
|
|||||||
2023
|
2022
|
|||||||
USD in
|
USD in
|
|||||||
Thousands
|
Thousands
|
|||||||
|
(Unaudited)
|
(Audited)
|
||||||
Liabilities and equity
|
||||||||
Current liabilities
|
||||||||
Credit and current maturities of loans from
banks and other financial institutions |
157,282
|
165,627
|
||||||
Trade payables
|
51,096
|
34,638
|
||||||
Other payables
|
125,735
|
77,864
|
||||||
Current maturities of debentures
|
24,881
|
15,832
|
||||||
Current maturities of lease liability
|
5,561
|
5,850
|
||||||
Financial liabilities through profit or loss
|
35,719
|
35,283
|
||||||
Other financial liabilities
|
83,592
|
50,255
|
||||||
Total current liabilities
|
483,866
|
385,349
|
||||||
Non-current liabilities
|
||||||||
Debentures
|
277,881
|
238,520
|
||||||
Other financial liabilities
|
57,368
|
-
|
||||||
Convertible debentures
|
123,106
|
131,385
|
||||||
Loans from banks and other financial institutions
|
1,494,901
|
1,419,057
|
||||||
Loans from non-controlling interests
|
88,090
|
90,908
|
||||||
Financial liabilities through profit or loss
|
28,197
|
48,068
|
||||||
Deferred taxes liabilities
|
43,897
|
14,133
|
||||||
Employee benefits
|
6,833
|
12,238
|
||||||
Lease liability
|
110,771
|
93,773
|
||||||
Other payables
|
64,142
|
-
|
||||||
Asset retirement obligation
|
49,281
|
49,902
|
||||||
Total non-current liabilities
|
2,344,467
|
2,097,984
|
||||||
Total liabilities
|
2,828,333
|
2,483,333
|
||||||
Equity
|
||||||||
Ordinary share capital
|
3,289
|
2,827
|
||||||
Share premium
|
1,028,511
|
762,516
|
||||||
Capital reserves
|
46,573
|
30,469
|
||||||
Proceeds on account of convertible options
|
15,495
|
15,496
|
||||||
Accumulated profit (loss)
|
47,660
|
(7,214
|
)
|
|||||
Equity attributable to shareholders of the Company
|
1,141,528
|
804,094
|
||||||
Non-controlling interests
|
269,871
|
245,940
|
||||||
Total equity
|
1,411,399
|
1,050,034
|
||||||
Total liabilities and equity
|
4,239,732
|
3,533,367
|
Consolidated Statements of Cash Flows
|
For the nine months ended at
September 30
|
For the three months ended at
September 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 for the period
|
81,839
|
27,158
|
26,132
|
19,295
|
||||||||||||
Adjustments required to present cash flows from
operating activities (Annex A) |
67,363
|
35,717
|
17,957
|
5,016
|
||||||||||||
Cash from operating activities
|
149,202
|
62,875
|
44,089
|
24,311
|
||||||||||||
Interest receipts
|
9,593
|
3,526
|
1,802
|
2,069
|
||||||||||||
Interest paid
|
(38,073
|
)
|
(25,322
|
)
|
(15,377
|
)
|
(10,051
|
)
|
||||||||
Income Tax paid
|
(6,989
|
)
|
(3,105
|
)
|
(4,135
|
)
|
(1,364
|
)
|
||||||||
Repayment of contract assets
|
11,974
|
15,430
|
4,527
|
4,731
|
||||||||||||
Net cash from operating activities
|
125,707
|
53,404
|
30,906
|
19,696
|
||||||||||||
Cash flows for investing activities
|
||||||||||||||||
Sale (Acquisition) of consolidated entities
|
252
|
(2,053
|
)
|
252
|
(2,053
|
)
|
||||||||||
Restricted cash, net
|
(97,217
|
)
|
(108,076
|
)
|
(99,223
|
)
|
(35,483
|
)
|
||||||||
Purchase, development, and construction of fixed
assets |
(565,930
|
)
|
(446,594
|
)
|
(220,639
|
)
|
(199,905
|
)
|
||||||||
Investment in deferred costs in respect of
projects |
(28,849
|
)
|
(17,769
|
)
|
(14,518
|
)
|
(1,003
|
)
|
||||||||
Proceeds from sale (purchase) of short-term
financial assets measured at fair value through
profit or loss, net
|
32,601
|
166
|
32,756
|
(24
|
)
|
|||||||||||
Changes in bank deposits
|
(5,653
|
)
|
(45,406
|
)
|
(6,103
|
)
|
(45,406
|
)
|
||||||||
Loans provided to investee, net
|
(25,181
|
)
|
(16,362
|
)
|
(16,278
|
)
|
(16,362
|
)
|
||||||||
Payments on account of acquisition of
consolidated company
|
(4,806
|
)
|
(4,000
|
)
|
(3,733
|
)
|
(2,798
|
)
|
||||||||
Investment in investee
|
(65
|
)
|
(2,477
|
)
|
-
|
(2,379
|
)
|
|||||||||
Purchase of long-term financial assets measured
at fair value through profit or loss |
(5,682
|
)
|
(5,667
|
)
|
-
|
(4,148
|
)
|
|||||||||
Net cash used in investing activities
|
(700,530
|
)
|
(648,238
|
)
|
(327,486
|
)
|
(309,561
|
)
|
Consolidated Statements of Cash Flows (Cont.)
|
For the nine months ended at
September 30
|
For the three months ended at
September 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 |
307,478
|
385,522
|
104,936
|
172,404
|
||||||||||||
Repayment of loans from banks and other
financial institutions |
(186,784
|
)
|
(37,181
|
)
|
(144,036
|
)
|
(13,149
|
)
|
||||||||
Issuance of debentures
|
83,038
|
-
|
83,038
|
-
|
||||||||||||
Issuance of convertible debentures
|
-
|
47,755
|
-
|
-
|
||||||||||||
Repayment of debentures
|
(14,735
|
)
|
(16,620
|
)
|
(13,435
|
)
|
(16,620
|
)
|
||||||||
Dividends and distributions by subsidiaries to
non-controlling interests |
(7,013
|
)
|
(2,949
|
)
|
(1,786
|
)
|
-
|
|||||||||
Proceeds in respect of derivative financial
instruments |
-
|
12,986
|
-
|
8,594
|
||||||||||||
Proceeds from investments by tax-equity investors
|
198,774
|
-
|
198,774
|
-
|
||||||||||||
Deferred borrowing costs
|
(1,521
|
)
|
(3,198
|
)
|
(480
|
)
|
(561
|
)
|
||||||||
Receipt of loans from non-controlling interests
|
274
|
18,308
|
-
|
-
|
||||||||||||
Repayment of loans from non-controlling
interests |
(1,485
|
)
|
(2,324
|
)
|
(822
|
)
|
-
|
|||||||||
Issuance of shares
|
266,751
|
206,625
|
116
|
137,331
|
||||||||||||
Exercise of share options
|
6
|
3
|
6
|
3
|
||||||||||||
Repayment of lease liability
|
(4,195
|
)
|
(3,556
|
)
|
(1,264
|
)
|
(841
|
)
|
||||||||
Proceeds from investment in entities by non-
controlling interest |
5,294
|
757
|
2,615
|
-
|
||||||||||||
Net cash from financing activities
|
645,882
|
606,128
|
227,662
|
287,161
|
||||||||||||
Increase (Decrease) in cash and cash
equivalents |
71,059
|
11,294
|
(68,918
|
)
|
(2,704
|
)
|
||||||||||
Balance of cash and cash equivalents at
beginning of period |
193,869
|
265,933
|
320,718
|
250,553
|
||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
(19,388
|
)
|
(34,467
|
)
|
(6,260
|
)
|
(5,089
|
)
|
||||||||
Cash and cash equivalents at end of period
|
245,540
|
242,760
|
245,540
|
242,760
|
Consolidated Statements of Cash Flows (Cont.)
|
For the nine months ended at
September 30
|
For the three months ended at
September 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
|
44,185
|
28,813
|
17,408
|
11,781
|
||||||||||||
Finance expenses in respect of project finance
loans |
47,421
|
39,464
|
15,482
|
13,374
|
||||||||||||
Finance expenses in respect of loans from non-
controlling interests |
1,402
|
1,009
|
665
|
559
|
||||||||||||
Finance expenses (other income) in respect of
contingent consideration, net |
(17,861
|
)
|
(15,507
|
)
|
(11,558
|
)
|
(17,407
|
)
|
||||||||
Interest income from deposits
|
(7,534
|
)
|
(832
|
)
|
(1,441
|
)
|
(512
|
)
|
||||||||
Fair value changes of financial instruments
measured at fair value through profit or loss |
(1,418
|
)
|
(2,600
|
)
|
1,005
|
(3,191
|
)
|
|||||||||
Share-based compensation
|
4,000
|
7,533
|
1,150
|
2,423
|
||||||||||||
Deferred taxes
|
10,163
|
4,580
|
1,499
|
3,450
|
||||||||||||
Other income
|
(14,510
|
)
|
-
|
(6,600
|
)
|
-
|
||||||||||
Finance expenses in respect of lease liability
|
1,564
|
1,401
|
475
|
548
|
||||||||||||
Finance income in respect of contract asset
|
(8,364
|
)
|
(14,573
|
)
|
(2,414
|
)
|
(3,142
|
)
|
||||||||
Exchange rate differences and others
|
(1,726
|
)
|
304
|
(37
|
)
|
1,034
|
||||||||||
Interest income from loans to investees
|
(1,042
|
)
|
(863
|
)
|
(594
|
)
|
(324
|
)
|
||||||||
Company’s share in losses of investee
partnerships |
467
|
72
|
99
|
2
|
||||||||||||
Finance expenses (income) in respect of forward
transaction |
(10,970
|
)
|
3,835
|
(7,991
|
)
|
3,012
|
||||||||||
45,777
|
52,636
|
7,148
|
11,607
|
|||||||||||||
Changes in assets and liabilities items:
|
||||||||||||||||
Change in other receivables
|
(2,197
|
)
|
(4,253
|
)
|
3,224
|
(3,402
|
)
|
|||||||||
Change in trade receivables
|
4,010
|
(27,022
|
)
|
(6,827
|
)
|
(16,965
|
)
|
|||||||||
Change in other payables
|
19,283
|
14,892
|
13,753
|
12,945
|
||||||||||||
Change in trade payables
|
490
|
(536
|
)
|
659
|
831
|
|||||||||||
21,586
|
(16,919
|
)
|
10,809
|
(6,591
|
)
|
|||||||||||
67,363
|
35,717
|
17,957
|
5,016
|
For the nine months ended September 30, 2023
|
||||||||||||||||||||||||||||||||
Israel
|
Central-Eastern Europe
|
Western Europe
|
USA
|
Management and construction |
Total reportable segments
|
Adjustments
|
Total
|
|||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||||||
External revenues
|
46,949
|
61,497
|
65,204
|
1,965
|
6,261
|
181,876
|
-
|
181,876
|
||||||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
-
|
3,566
|
3,566
|
(3,566
|
)
|
-
|
|||||||||||||||||||||||
Total revenues
|
46,949
|
61,497
|
65,204
|
1,965
|
9,827
|
185,442
|
(3,566
|
)
|
181,876
|
|||||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||||||
EBITDA
|
49,218
|
51,079
|
62,124
|
1,977
|
2,452
|
166,850
|
-
|
166,850
|
Reconciliations of unallocated amounts:
|
||||
Headquarter costs (*)
|
(21,912
|
)
|
||
Gains from projects disposals
|
7,883
|
|||
Intersegment profit
|
1,419
|
|||
Repayment of contract asset under concession arrangements
|
(11,974
|
)
|
||
Depreciation and amortization and share based compensation
|
(48,185
|
)
|
||
Other incomes not attributed to segments
|
21,138
|
|||
Operating profit
|
115,219
|
|||
Finance income
|
44,380
|
|||
Finance expenses
|
(51,799
|
)
|
||
Share in the losses of equity accounted investees
|
(467
|
)
|
||
Profit before income taxes
|
107,333
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
For the nine months ended September 30, 2022
|
||||||||||||||||||||||||||||
Israel
|
Central-Eastern Europe
|
Western Europe
|
Management and construction
|
Total reportable segments
|
Adjustments
|
Total
|
||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
External revenues
|
40,453
|
52,499
|
31,285
|
7,066
|
131,303
|
-
|
131,303
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
4,298
|
4,298
|
(4,298
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
40,453
|
52,499
|
31,285
|
11,364
|
135,601
|
(4,298
|
)
|
131,303
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
47,990
|
42,096
|
22,132
|
3,224
|
115,442
|
-
|
115,442
|
Reconciliations of unallocated amounts:
|
||||
Headquarter costs (*)
|
(13,344
|
)
|
||
Intersegment profit
|
53
|
|||
Repayment of contract asset under concession arrangements
|
(15,430
|
)
|
||
Depreciation and amortization and share based compensation
|
(36,346
|
)
|
||
Other incomes not attributed to segments
|
17,463
|
|||
Operating profit
|
67,838
|
|||
Finance income
|
19,181
|
|||
Finance expenses
|
(50,465
|
)
|
||
Share in the losses of equity accounted investees
|
(72
|
)
|
||
Profit before income taxes
|
36,482
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
For the three months ended September 30, 2023
|
||||||||||||||||||||||||||||||||
Israel
|
Central-Eastern Europe
|
Western Europe
|
USA
|
Management and construction
|
Total reportable segments
|
Adjustments
|
Total | |||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||||||
External revenues
|
17,192
|
17,160
|
20,011
|
1,965
|
1,991
|
58,319
|
-
|
58,319
|
||||||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
-
|
924
|
924
|
(924
|
)
|
-
|
|||||||||||||||||||||||
Total revenues
|
17,192
|
17,160
|
20,011
|
1,965
|
2,915
|
59,243
|
(924
|
)
|
58,319
|
|||||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||||||
EBITDA
|
18,768
|
13,641
|
15,477
|
1,977
|
658
|
50,521
|
-
|
50,521
|
Reconciliations of unallocated amounts:
|
||||
Headquarter costs (*)
|
(7,419
|
)
|
||
Gains from projects disposals
|
7,883
|
|||
Intersegment profit
|
718
|
|||
Repayment of contract asset under concession arrangements
|
(4,527
|
)
|
||
Depreciation and amortization and share based compensation
|
(18,558
|
)
|
||
Other incomes not attributed to segments
|
14,063
|
|||
Operating profit
|
42,681
|
|||
Finance income
|
12,118
|
|||
Finance expenses
|
(18,368
|
)
|
||
Share in the losses of equity accounted investees
|
(99
|
)
|
||
Profit before income taxes
|
36,332
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
For the three months ended September 30, 2022
|
||||||||||||||||||||||||||||
Israel
|
Central-Eastern Europe
|
Western Europe
|
Management and construction
|
Total reportable segments
|
Adjustments
|
Total | ||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
External revenues
|
17,768
|
14,553
|
21,689
|
2,354
|
56,364
|
-
|
56,364
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
1,082
|
1,082
|
(1,082
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
17,768
|
14,553
|
21,689
|
3,436
|
57,446
|
(1,082
|
)
|
56,364
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
19,365
|
11,323
|
14,652
|
651
|
45,991
|
-
|
45,991
|
Reconciliations of unallocated amounts:
|
||||
Headquarter costs (*)
|
(5,678
|
)
|
||
Intersegment profit
|
200
|
|||
Repayment of contract asset under concession arrangements
|
(4,731
|
)
|
||
Depreciation and amortization and share based compensation
|
(14,204
|
)
|
||
Other incomes not attributed to segments
|
17,463
|
|||
Operating profit
|
39,041
|
|||
Finance income
|
5,878
|
|||
Finance expenses
|
(18,802
|
)
|
||
Share in the losses of equity accounted investees
|
(2
|
)
|
||
Profit before income taxes
|
26,115
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
Appendix 2 - Reconciliations between Net Income to Adjusted EBITDA
|
|||||||||
($ thousands)
|
|
For the nine months ended at
|
|
For the three months ended at
|
|||||
|
|
09/30/23
|
|
09/30/22
|
|
09/30/23
|
|
09/30/22
|
|
Net Income (loss)
|
|
81,839
|
|
27,158
|
|
26,132
|
|
19,295
|
|
Depreciation and amortization
|
|
44,185
|
|
28,813
|
|
17,408
|
|
11,781
|
|
Share based compensation
|
|
4,000
|
|
7,533
|
|
1,150
|
|
2,423
|
|
Finance income
|
|
(44,380)
|
|
(19,181)
|
|
(12,118)
|
|
(5,878)
|
|
Finance expenses
|
|
51,799
|
|
50,465
|
|
18,368
|
|
18,802
|
|
Non-recurring other income (*)
|
|
(21,138)
|
|
(17,463)
|
|
(14,063)
|
|
(17,463)
|
|
Share of losses of equity accounted investees
|
|
467
|
|
72
|
|
99
|
|
2
|
|
Taxes on income
|
|
25,494
|
|
9,324
|
|
10,200
|
|
6,820
|
|
Adjusted EBITDA
|
|
142,266
|
|
86,721
|
|
47,176
|
|
35,782
|
* Non-recurring other income comprised the recognition of income related to reduced earnout payments expected to be incurred for the acquisition of Clenera for early-stage projects and
other income recognized in relation to tax credits for projects in the United States
|
($ thousands)
|
9 Months ended September 30
|
3 Months ended September 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*
|
277
|
80
|
418
|
408
|
46,949
|
40,453
|
53,886
|
47,990
|
143
|
174
|
17,192
|
17,768
|
23,436
|
19,377
|
||
W. Europe****
|
831
|
-
|
1,050
|
391
|
65,204
|
31,285
|
62,125
|
22,133
|
375
|
205
|
20,010
|
21,689
|
15,478
|
14,656
|
||
CEE
|
342
|
-
|
560
|
533
|
61,497
|
52,499
|
51,079
|
42,095
|
160
|
154
|
17,160
|
14,553
|
13,641
|
11,335
|
||
USA
|
106
|
-
|
54
|
-
|
1,965
|
-
|
1,977
|
-
|
54
|
-
|
1,965
|
-
|
1,977
|
-
|
||
Total Consolidated
|
1,556
|
80
|
2,082
|
1,332
|
175,615
|
124,237
|
169,067
|
112,218
|
732
|
534
|
56,327
|
54,010
|
54,532
|
45,368
|
||
Unconsolidated
at Share
|
12
|
-
|
||||||||||||||
Total
|
1,568
|
80
|
||||||||||||||
Total Consolidated YTD Segment Adjusted EBITDA
|
169,067
|
|||||||||||||||
Less: YTD EBITDA for projects that were not fully operational for 1-9/2023
|
|
|
|
(19,643)
|
||||||||||||
Annualized Consolidated Adjusted EBITDA**
|
|
|
199,232
|
|||||||||||||
Invested capital for projects that were fully operational as of January 1st 2023***
|
1,600,000
|
|||||||||||||||
Asset Level Return on Project Costs
|
|
|
|
12.5%
|
($ thousands)
|
9 Months ended September 30,
2023
|
3 Months ended September 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 September 30,
2023
|
Ownership %
|
Emek Habacha
|
Israel
|
109
|
-
|
22,534
|
8,263
|
154,800
|
41%
|
||
Haluziot
|
Israel
|
55
|
-
|
15,556
|
5,679
|
166,874
|
90%
|
||
Sunlight 1+2
|
Israel
|
42
|
-
|
4,608
|
1,224
|
33,166
|
81%
|
||
Solar+ storage 1.1
|
Israel
|
40
|
80
|
541
|
541
|
-
|
100%
|
||
Israel Solar Projects*
|
Israel
|
31
|
-
|
3,710
|
1,485
|
109,909
|
98%
|
||
Total Israel
|
277
|
80
|
46,949
|
53,886
|
17,192
|
23,436
|
464,749
|
||
Gecama
|
W. Europe
|
329
|
-
|
43,047
|
12,692
|
162,200
|
72%
|
||
Bjorenberget**
|
W. Europe
|
372
|
-
|
9,580
|
4,978
|
175,684
|
55%
|
||
Picasso
|
W. Europe
|
116
|
-
|
11,034
|
1,972
|
78,476
|
69%
|
||
Tully
|
W. Europe
|
14
|
-
|
1,543
|
369
|
11,986
|
50%
|
||
Total Western Europe
|
831
|
-
|
65,204
|
62,125
|
20,010
|
15,478
|
428,346
|
||
Selac
|
CEE
|
105
|
-
|
20,765
|
5,966
|
100,401
|
60%
|
||
Blacksmith
|
CEE
|
105
|
-
|
22,664
|
4,744
|
95,605
|
50%
|
||
Lukovac
|
CEE
|
49
|
-
|
11,141
|
3,258
|
40,431
|
50%
|
||
Attila
|
CEE
|
57
|
-
|
6,243
|
2,508
|
32,435
|
50%
|
||
AC/DC
|
CEE
|
26
|
-
|
684
|
684
|
-
|
100%
|
||
Total Central and Eastern Europe ("CEE")
|
342
|
-
|
61,497
|
51,079
|
17,160
|
13,461
|
268,872
|
||
Apex Solar
|
USA
|
106
|
-
|
1,965
|
1,965
|
-
|
100%
|
||
Total USA
|
106
|
-
|
1,965
|
1,977
|
1,965
|
1,977
|
-
|
||
Total Consolidated Projects
|
1,556
|
80
|
175,615
|
169,067
|
56,327
|
54,532
|
1,161,967
|
||
Uncons. Projects at share
|
12
|
50%
|
|||||||
Total
|
1,568
|
80
|
175,615
|
169,067
|
56,327
|
54,532
|
1,161,967
|
||
($ millions)
|
|||||||||
Operational after financial statements
|
Segment
|
Installed
Capacity
(MW)
|
Installed
Storage
(MWh)
|
Est. First Full
Year Revenue
|
Est. First Full
Year EBITDA
|
Debt balance as of
September 30,
2023
|
Ownership %
|
||
Haluziot 2
|
Israel
|
32
|
55
|
4
|
3
|
27
|
90%
|
||
Genesis
|
Israel
|
207
|
-
|
50
|
40
|
290
|
54%
|
||
Total
|
239
|
55
|
54
|
43
|
317
|
c) |
Projects under construction
|
Consolidated Projects ($ millions)*
|
Country
|
Capacity
(MW) |
Storage
Capacity (MWh) |
Est.
COD* |
Est. Total
Project Cost |
Est. Net Capex (Relevant for US Projects) ******
|
Capital Invested as of Sep 30, 2023
|
Est. Equity Required (%)
|
Equity Invested as of Sep 30, 2023
|
Est. Tax Equity (% of project cost)**
|
Debt balance as of Sep 30, 2023
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA****
|
Ownership% *****
|
Atrisco Solar
|
United States
|
364
|
1,200
|
Q3/Q4 2024
|
810-852***
|
424-446
|
335
|
12.5%
|
335
|
55%
|
-
|
51-53
|
43-45
|
100%
|
Solar+Storage Clusters
|
Israel
|
177
|
432
|
Q4 2023 – H1 2024
|
246-259
|
N/A
|
150
|
35%
|
126
|
N/A
|
24
|
24-26
|
17-18
|
65%
|
Tapolca
|
Hungary
|
60
|
-
|
H2 2024
|
48-50
|
N/A
|
31
|
40%
|
31
|
N/A
|
-
|
8-9
|
7-8
|
100%
|
Pupin
|
Serbia
|
94
|
-
|
H2 2025
|
149-157
|
N/A
|
16
|
40%
|
16
|
N/A
|
-
|
21-22
|
13-14
|
100%
|
Total Consolidated Projects
|
695
|
1,632
|
1,253-1,318
|
424-446
|
532
|
|
508
|
|
24
|
104-110
|
80-85
|
|||
Uncons. Projects at share
|
Israel
|
19
|
16
|
H2 2024
|
17-18
|
N/A
|
20
|
30%
|
20
|
N/A
|
-
|
2
|
2
|
50%
|
Total
|
714
|
1,648
|
1,270-1,336
|
424-446
|
552
|
|
528
|
|
24
|
106-112
|
82-87
|
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 |
Est. Net Capex (Relevant for US Projects)
|
Capital Invested as of Sep 30, 2023
|
Est. Equity Required (%)
|
Equity Invested as of Sep 30, 2023
|
Est. Tax Equity (% of project cost)**
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA***
|
Ownership %****
|
CoBar Complex
|
United States
|
1,211
|
824
|
H2-2026
|
1,548-1,623
|
908-954
|
27
|
17%
|
27
|
50%
|
107-113
|
82-86
|
100%
|
Rustic Hills
|
United States
|
256
|
-
|
2026
|
329-346
|
197-207
|
5
|
12%
|
5
|
49%
|
22-23
|
19-20
|
100%
|
Roadrunner
|
United States
|
294
|
940
|
H2 2025
|
564-592
|
333-351
|
1
|
15%
|
1
|
50%
|
49-51
|
39-41
|
100%
|
Country Acres
|
United States
|
392
|
688
|
H2 2026
|
662-696
|
463-487
|
2
|
12.5%
|
2
|
46%
|
59-62
|
49-51
|
100%
|
Quail Ranch
|
United States
|
120
|
400
|
H2 2025
|
263-276
|
157-165
|
0
|
10%
|
0
|
59%
|
22-23
|
18-19
|
100%
|
Gecama Solar
|
Spain
|
225
|
200
|
H1 2025
|
226-238
|
N/A
|
1
|
50%
|
1
|
N/A
|
39-41
|
33-34
|
72%
|
Other Projects
($ millions)*
|
MW Deployment
|
Storage
Capacity (MWh) |
Est. Total
Project Cost |
Est. Net Capex (Relevant for US Projects)
|
Capital Invested as of Sep 30, 2023
|
Est. Equity Required (%)
|
Equity Invested as of Sep 30, 2023
|
Est. Tax Equity (% of project cost)**
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA***
|
Ownership %****
|
||||
2024
|
2025
|
2026
|
|||||||||||||
United States
|
-
|
128
|
191
|
-
|
372-392
|
260-273
|
12
|
17%
|
12
|
39%
|
28-29
|
21-22
|
100%
|
||
Europe
|
-
|
-
|
-
|
400
|
112-117
|
N/A
|
-
|
45%
|
-
|
N/A
|
33-35
|
14-15
|
100%
|
||
Israel
|
-
|
-
|
38
|
406
|
165-175
|
N/A
|
2
|
28%
|
2
|
N/A
|
38-40
|
13-14
|
70%
|
||
Total
|
-
|
128
|
229
|
806
|
649-684
|
260-273
|
14
|
|
14
|
|
99-104
|
48-51
|
|||
Uncons. projects at share
|
-
|
20
|
-
|
50
|
26-27
|
N/A
|
-
|
30%
|
-
|
N/A
|
3
|
2
|
50%
|
||
Total Pre-Construction
|
2,874
|
MW
|
3,908 MWh
|
4,267-4,482
|
2,318-2,437
|
50
|
|
50
|
|
400-420
|
290-304
|
($ thousands)
|
September 30, 2023
|
Debentures:
|
|
Debentures
|
303,485*
|
Convertible debentures
|
123,190
|
Loans from banks and other financial institutions:
|
|
Loans from banks and other financial institutions
|
175,383
|
Total corporate level debt
|
602,058
|
FX Rates to USD:
|
||
Date of the financial statements:
|
Euro
|
NIS
|
As of 30th September 2023
|
1.06
|
0.26
|
As of 30th September 2022
|
0.98
|
0.28
|
Average for the 3 months period ended:
|
||
September 2023 |
1.09
|
0.27
|
September 2022
|
1.01
|
0.29
|