Exhibit |
Description
|
99.1 |
Press Release of Enlight Renewable Energy Ltd., dated May 8, 2024 titled: "Enlight Renewable Energy Reports
First-Quarter 2024 Financial Results" |
Enlight Renewable Energy Ltd.
|
|||
Date: May 8, 2024
|
By:
|
/s/ Nir Yehuda | |
Nir Yehuda
|
|||
Chief Financial Officer
|
• |
Revenue of $90m, up 27% year over year
|
• |
Adjusted EBITDA1 of $68m, up 28% year over year
|
• |
Net income of $24m, down 26% year over year
|
• |
Cash flow from operations of $35m, down 36% year over year
|
• |
Reaffirming full year 2024 guidance
|
• |
High generation volumes at our wind projects more than offset the impact from low merchant prices in Spain.
|
• |
Our U.S. projects are on schedule. Atrisco Solar and Storage are on track for COD in 2H24. Country Acres, Roadrunner and Quail Ranch, totaling 810 MW and 2.0 GWh are fast approaching
Ready to Build.
|
• |
Achieved financial close for European projects Pupin, Tapolca, and AC/DC, totaling 180 MW. Transactions included $137m of long-term debt and $29m of capital recycled back to Enlight.
|
• |
Arad Valley 3, a part of the Israel Solar + Storage cluster, reached COD. Roll out of the remaining 5 sites of the cluster is on track for the rest of this year.
|
• |
Project returns continue to rise, boosted by high PPA pricing and record low equipment costs.
|
• |
No material changes to the Mature Project portfolio since last quarter’s earnings report
|
($ thousands)
|
For the three-month period ended
|
|
Segment
|
March 31, 2024
|
March 31, 2023
|
Israel
|
28,474
|
13,838
|
Central-Eastern Europe
|
27,999
|
23,235
|
Western Europe
|
31,161
|
31,788
|
USA
|
1,231
|
-
|
Management and Construction
|
1,532
|
2,133
|
Total Revenues
|
90,397
|
70,994
|
• |
Operational portfolio grew by 32 MW and 63 MWh
|
• |
No material changes to the Mature Project portfolio
|
2024 Corporate Adjusted EBITDA Sensitivity2 to Spanish Merchant Prices
|
||||||
Change in average merchant price for remainder of 2024 (EUR/MWh)1
|
--
|
-10%
|
-20%
|
-30%
|
-40%
|
-50%
|
Change in 2024 Adjusted EBITDA2
|
$245m
Mid-point EBITDA guidance
|
-0.5%
|
-0.9%
|
-1.4%
|
-1.8%
|
-2.3%
|
• |
Project Pupin in Serbia: EBRD and Erste granted a $95m financing package for the construction of the Pupin wind project. It is structured as a fully amortizing 15-year term from the
date of COD, with an interest margin of 3.1% to 3.5% above 3-month Euribor.
|
• |
Projects Tapolca and AC/DC in Hungary: Raiffeisen Bank granted a $42m senior project financing facility for the construction of the Tapolca solar project, and the recycling of excess
equity in AC/DC. The debt is structured with a 10-year tenor with a 25%-35% balloon payment at the end of the term coupled with an interest margin of 3.0% to 3.4% above 3-month Euribor.
|
($ thousands)
|
March 31, 2024
|
|||||
Cash and Cash Equivalents:
|
|
|
|
|
||
Enlight Renewable Energy Ltd, Enlight EU Energies Kft and Enlight Renewable LLC excluding subsidiaries (“Topco”)
|
87,637
|
|||||
Subsidiaries
|
|
|
|
162,214
|
||
Deposits:
|
||||||
Short term deposits
|
|
|
|
--
|
||
Restricted Cash:
|
||||||
Projects under construction
|
|
|
|
156,098
|
||
Reserves, including debt service, performance obligations and others
|
32,347
|
|||||
Total Cash
|
|
|
438,296
|
• |
Revenue between $335m and $360m
|
• |
Adjusted EBITDA3 between $235m and $255m
|
• |
90% of 2024’s expected generation output will be sold at fixed prices either through hedges or PPAs.
|
• |
Conference Call:
|
o |
United States/Canada Toll Free: 1 (800) 715-9871
|
o |
International Toll: +1 (646) 307-1963
|
o |
For participants in Israel: (03) 376-1144
|
• |
Webcast:
|
Appendix 1 – Financial information
|
|||||
Consolidated Statements of Income
|
|
|
|
|
|
For the three months ended at
March 31 |
||||||||
2024
|
2023
|
|||||||
USD in
|
USD in
|
|||||||
Thousands
|
Thousands
|
|||||||
Revenues
|
90,397
|
70,994
|
||||||
Cost of sales
|
(15,436
|
)
|
(10,253
|
)
|
||||
Depreciation and amortization
|
(24,732
|
)
|
(12,750
|
)
|
||||
Gross profit
|
50,229
|
47,991
|
||||||
General and administrative expenses
|
(9,731
|
)
|
(8,073
|
)
|
||||
Development expenses
|
(2,418
|
)
|
(1,375
|
)
|
||||
Other income
|
4,808
|
505
|
||||||
(7,341
|
)
|
(8,943
|
)
|
|||||
Operating profit
|
42,888
|
39,048
|
||||||
Finance income
|
8,065
|
20,377
|
||||||
Finance expenses
|
(19,493
|
)
|
(16,363
|
)
|
||||
Total finance income (expenses), net
|
(11,428
|
)
|
4,014
|
|||||
Profit before tax and equity loss
|
31,460
|
43,062
|
||||||
Share of losses of equity accounted investees
|
(144
|
)
|
(205
|
)
|
||||
Profit before income taxes
|
31,316
|
42,857
|
||||||
Taxes on income
|
(6,831
|
)
|
(9,581
|
)
|
||||
Profit for the period
|
24,485
|
33,276
|
||||||
Profit for the period attributed to:
|
||||||||
Owners of the Company
|
16,763
|
23,994
|
||||||
Non-controlling interests
|
7,722
|
9,282
|
||||||
24,485
|
33,276
|
|||||||
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
|
0.14
|
0.22
|
||||||
Diluted earnings per share
|
0.14
|
0.20
|
||||||
Weighted average of share capital used in the
|
||||||||
calculation of earnings:
|
||||||||
Basic per share
|
117,963,310
|
109,445,475
|
||||||
Diluted per share
|
122,889,909
|
117,820,495
|
Consolidated Statements of Financial Position as of
|
March 31
|
December 31
|
|||||||
2024
|
2023
|
|||||||
USD in
|
USD in
|
|||||||
Thousands
|
Thousands
|
|||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
249,851
|
403,805
|
||||||
Deposits in banks
|
-
|
5,308
|
||||||
Restricted cash
|
156,098
|
142,695
|
||||||
Trade receivables
|
59,002
|
43,100
|
||||||
Other receivables
|
73,596
|
60,691
|
||||||
Current maturities of contract assets
|
-
|
8,070
|
||||||
Other financial assets
|
1,764
|
976
|
||||||
Total current assets
|
540,311
|
664,645
|
||||||
Non-current assets
|
||||||||
Restricted cash
|
32,347
|
38,891
|
||||||
Other long-term receivables
|
31,073
|
32,540
|
||||||
Deferred costs in respect of projects
|
291,407
|
271,424
|
||||||
Deferred borrowing costs
|
995
|
493
|
||||||
Loans to investee entities
|
45,315
|
35,878
|
||||||
Contract assets
|
-
|
91,346
|
||||||
Fixed assets, net
|
3,122,798
|
2,947,369
|
||||||
Intangible assets, net
|
288,494
|
287,961
|
||||||
Deferred taxes assets
|
9,749
|
9,134
|
||||||
Right-of-use asset, net
|
123,042
|
121,348
|
||||||
Financial assets at fair value through profit or loss
|
63,430
|
53,466
|
||||||
Other financial assets
|
84,499
|
79,426
|
||||||
Total non-current assets
|
4,093,149
|
3,969,276
|
||||||
Total assets
|
4,633,460
|
4,633,921
|
Consolidated Statements of Financial Position as of (Cont.)
|
|
|
|
March 31
|
December 31
|
|||||||
2024
|
2023
|
|||||||
USD in
|
USD in
|
|||||||
Thousands
|
Thousands
|
|||||||
Liabilities and equity
|
||||||||
Current liabilities
|
||||||||
Credit and current maturities of loans from
|
357,430
|
324,666
|
||||||
banks and other financial institutions
|
||||||||
Trade payables
|
65,479
|
105,574
|
||||||
Other payables
|
102,200
|
103,622
|
||||||
Current maturities of debentures
|
25,848
|
26,233
|
||||||
Current maturities of lease liability
|
9,956
|
8,113
|
||||||
Financial liabilities through profit or loss
|
12,383
|
13,860
|
||||||
Other financial liabilities
|
1,154
|
1,224
|
||||||
Total current liabilities
|
574,450
|
583,292
|
||||||
Non-current liabilities
|
||||||||
Debentures
|
288,939
|
293,751
|
||||||
Other financial liabilities
|
55,793
|
62,020
|
||||||
Convertible debentures
|
129,431
|
130,566
|
||||||
Loans from banks and other financial institutions
|
1,705,609
|
1,702,925
|
||||||
Loans from non-controlling interests
|
92,050
|
92,750
|
||||||
Financial liabilities through profit or loss
|
33,346
|
34,524
|
||||||
Deferred taxes liabilities
|
47,872
|
44,941
|
||||||
Employee benefits
|
4,724
|
4,784
|
||||||
Lease liability
|
117,834
|
119,484
|
||||||
Other payables
|
57,617
|
60,880
|
||||||
Asset retirement obligation
|
66,892
|
68,047
|
||||||
Total non-current liabilities
|
2,600,107
|
2,614,672
|
||||||
Total liabilities
|
3,174,557
|
3,197,964
|
||||||
Equity
|
||||||||
Ordinary share capital
|
3,293
|
3,293
|
||||||
Share premium
|
1,028,532
|
1,028,532
|
||||||
Capital reserves
|
59,535
|
57,730
|
||||||
Proceeds on account of convertible options
|
15,494
|
15,494
|
||||||
Accumulated profit
|
80,473
|
63,710
|
||||||
Equity attributable to shareholders of the Company
|
1,187,327
|
1,168,759
|
||||||
Non-controlling interests
|
271,576
|
267,198
|
||||||
Total equity
|
1,458,903
|
1,435,957
|
||||||
Total liabilities and equity
|
4,633,460
|
4,633,921
|
Consolidated Statements of Cash Flows
|
|
|
|
|
For the three months ended at
March 31 |
||||||||
2024
|
2023
|
|||||||
USD in
|
USD in
|
|||||||
Thousands
|
Thousands
|
|||||||
Cash flows for operating activities
|
||||||||
Profit for the period
|
24,485
|
33,276
|
||||||
Income and expenses not associated with cash flows:
|
||||||||
Depreciation and amortization
|
25,604
|
13,140
|
||||||
Finance expenses, net
|
11,486
|
6,346
|
||||||
Share-based compensation
|
3,117
|
1,389
|
||||||
Taxes on income
|
6,831
|
9,581
|
||||||
Other income, net
|
(3,425
|
)
|
(505
|
)
|
||||
Company’s share in losses of investee partnerships
|
144
|
205
|
||||||
43,757
|
30,156
|
|||||||
Changes in assets and liabilities items:
|
||||||||
Change in other receivables
|
(2,142
|
)
|
2,322
|
|||||
Change in trade receivables
|
(16,909
|
)
|
(2,384
|
)
|
||||
Change in other payables
|
(539
|
)
|
(3,413
|
)
|
||||
Change in trade payables
|
71
|
807
|
||||||
(19,519
|
)
|
(2,668
|
)
|
|||||
Interest receipts
|
2,928
|
4,551
|
||||||
Interest paid
|
(15,624
|
)
|
(12,064
|
)
|
||||
Income Tax paid
|
(798
|
)
|
(448
|
)
|
||||
Repayment of contract assets
|
-
|
2,640
|
||||||
Net cash from operating activities
|
35,229
|
55,443
|
||||||
Cash flows for investing activities
|
||||||||
Acquisition of consolidated entities
|
(1,388
|
)
|
-
|
|||||
Changes in restricted cash and bank deposits, net
|
(4,988
|
)
|
20,086
|
|||||
Purchase, development, and construction in respect of projects
|
(199,733
|
)
|
(148,778
|
)
|
||||
Proceeds from sale (purchase) of short-term financial assets
|
-
|
661
|
||||||
measured at fair value through profit or loss, net
|
||||||||
Loans provided and Investment in investees
|
(11,284
|
)
|
(309
|
)
|
||||
Repayments of loans from investees
|
-
|
12,555
|
||||||
Payments on account of acquisition of consolidated company
|
(10,851
|
)
|
(1,073
|
)
|
||||
Purchase of long-term financial assets measured at fair value
|
(8,409
|
)
|
(3,204
|
)
|
||||
through profit or loss
|
||||||||
Net cash used in investing activities
|
(236,653
|
)
|
(120,062
|
)
|
Consolidated Statements of Cash Flows (Cont.)
|
For the three months ended at
March 31 |
||||||||
2024
|
2023
|
|||||||
USD in
|
USD in
|
|||||||
Thousands
|
Thousands
|
|||||||
Cash flows from financing activities
|
||||||||
Receipt of loans from banks and other financial institutions
|
71,371
|
169,541
|
||||||
Repayment of loans from banks and other financial institutions
|
(10,448
|
)
|
(13,135
|
)
|
||||
Repayment of debentures
|
(1,284
|
)
|
(1,300
|
)
|
||||
Dividends and distributions by subsidiaries to non-controlling interests
|
(108
|
)
|
(1,980
|
)
|
||||
Deferred borrowing costs
|
(2,682
|
)
|
(1,005
|
)
|
||||
Repayment of loans from non-controlling interests
|
(955
|
)
|
(663
|
)
|
||||
Issuance of shares
|
-
|
264,045
|
||||||
Repayment of lease liability
|
(3,671
|
)
|
(2,395
|
)
|
||||
Proceeds from investment in entities by non- controlling interest
|
152
|
2,679
|
||||||
Net cash from financing activities
|
52,375
|
415,787
|
||||||
Increase (Decrease) in cash and cash equivalents
|
(149,049
|
)
|
351,168
|
|||||
Balance of cash and cash equivalents at beginning of year
|
403,805
|
193,869
|
||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
(4,905
|
)
|
(2,570
|
)
|
||||
Cash and cash equivalents at end of period
|
249,851
|
542,467
|
For the three months ended March 31, 2024
|
||||||||||||||||||||||||||||||||
Israel
|
Central-Eastern Europe
|
Western Europe
|
USA |
Management and construction
|
Total reportable segments
|
Adjustments
|
Total | |||||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||||||
External revenues
|
28,474
|
27,999
|
31,161
|
1,231
|
1,532
|
90,397
|
-
|
90,397
|
||||||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
-
|
1,456
|
1,456
|
(1,456
|
)
|
-
|
|||||||||||||||||||||||
Total revenues
|
28,474
|
27,999
|
31,161
|
1,231
|
2,988
|
91,853
|
(1,456
|
)
|
90,397
|
|||||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||||||
EBITDA
|
24,528
|
24,353
|
26,354
|
(142
|
)
|
668
|
75,761
|
-
|
75,761
|
|||||||||||||||||||||||
Reconciliations of unallocated amounts:
|
||||||||||||||||||||||||||||||||
Headquarter costs (*)
|
(7,606
|
)
|
||||||||||||||||||||||||||||||
Intersegment profit
|
190
|
|||||||||||||||||||||||||||||||
Depreciation and amortization and share-based compensation
|
(28,721
|
)
|
||||||||||||||||||||||||||||||
Other incomes not attributed to segments
|
3,264
|
|||||||||||||||||||||||||||||||
Operating profit
|
42,888
|
|||||||||||||||||||||||||||||||
Finance income
|
8,065
|
|||||||||||||||||||||||||||||||
Finance expenses
|
(19,493
|
)
|
||||||||||||||||||||||||||||||
Share in the losses of equity accounted investees
|
(144
|
)
|
||||||||||||||||||||||||||||||
Profit before income taxes
|
31,316
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
For the three months ended March 31, 2023
|
||||||||||||||||||||||||||||
Israel |
Central-Eastern Europe
|
Western Europe
|
Management
and
construction
|
Total
reportable
segments
|
Adjustments | Total | ||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
External revenues
|
13,838
|
23,235
|
31,788
|
2,133
|
70,994
|
-
|
70,994
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
1,396
|
1,396
|
(1,396
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
13,838
|
23,235
|
31,788
|
3,529
|
72,390
|
(1,396
|
)
|
70,994
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
13,463
|
19,747
|
27,907
|
751
|
61,868
|
-
|
61,868
|
|||||||||||||||||||||
Reconciliations of unallocated amounts:
|
||||||||||||||||||||||||||||
Headquarter costs (*)
|
(6,055
|
)
|
||||||||||||||||||||||||||
Intersegment profit
|
404
|
|||||||||||||||||||||||||||
Repayment of contract asset under concession arrangements
|
(2,640
|
)
|
||||||||||||||||||||||||||
Depreciation and amortization and share-based compensation
|
(14,529
|
)
|
||||||||||||||||||||||||||
Operating profit
|
39,048
|
|||||||||||||||||||||||||||
Finance income
|
20,377
|
|||||||||||||||||||||||||||
Finance expenses
|
(16,363
|
)
|
||||||||||||||||||||||||||
Share in the losses of equity accounted investees
|
(205
|
)
|
||||||||||||||||||||||||||
Profit before income taxes
|
42,857
|
(*) |
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 three months ended at
|
|
March 31, 2024
|
March 31, 2023
|
|
Net Income
|
24,485
|
33,276
|
Depreciation and amortization
|
25,604
|
13,140
|
Share-based compensation
|
3,117
|
1,389
|
Finance income
|
(8,065)
|
(20,377)
|
Finance expenses
|
19,493
|
16,363
|
Non-recurring other income (*)
|
(3,264)
|
-
|
Share of losses of equity accounted investees
|
144
|
205
|
Taxes on income
|
6,831
|
9,581
|
Adjusted EBITDA
|
68,345
|
53,577
|
* Non-recurring other income comprised the recognition of income related to other income recognized in relation to tax credits for projects in the United States
|
($ thousands)
|
3 Months ended March 31
|
|||||||
Operational Project Segments
|
Installed Capacity (MW)
|
Installed Storage (MWh)
|
Generation
(GWh) |
Reported Revenue
|
Segment Adjusted
EBITDA* |
|||
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||
Israel
|
624
|
340
|
251
|
125
|
28,474
|
13,838
|
24,528
|
13,463
|
W. Europe
|
831
|
-
|
578
|
415
|
31,161
|
31,788
|
26,354
|
27,907
|
CEE
|
342
|
-
|
245
|
219
|
27,999
|
23,235
|
24,353
|
19,747
|
USA
|
106
|
-
|
26
|
-
|
1,231
|
-
|
-142
|
-
|
Total Consolidated
|
1,903
|
340
|
1,100
|
759
|
88,865
|
68,861
|
75,093
|
61,117
|
Unconsolidated
at Share
|
12
|
-
|
||||||
Total
|
1,915
|
340
|
Total Consolidated Q1 Segment Adjusted EBITDA
|
75,093
|
Less: 2024 EBITDA for projects that were not fully operational
|
332 |
Annualized Consolidated Adjusted EBITDA
|
299,043
|
Invested capital for projects that were fully operational as of 01 January 2024
|
2,680,000 |
Asset Level Return on Project Costs
|
11.2% |
b) |
Operational Projects Further Detail
|
($ thousands)
|
|
3 Months ended March 31, 2024
|
|||||
Operational Project
|
Segment
|
Installed Capacity (MW)
|
Installed Storage (MWh)
|
Reported Revenue
|
Segment Adjusted EBITDA*
|
Debt balance as of March 31, 2024
|
Ownership %
|
Emek Habacha
|
Israel
|
109
|
-
|
6,504
|
|
157,862
|
41%
|
Genesis
|
Israel
|
207
|
-
|
9,190
|
|
299,323
|
54%
|
Haluziot 1
|
Israel
|
55
|
-
|
4,066
|
|
167,410
|
90%
|
Sunlight 1+2
|
Israel
|
42
|
-
|
844
|
|
33,900
|
81%
|
Solar+Storage Cluster 1.1
|
Israel
|
178
|
340
|
3,861
|
|
151,365
|
72%
|
Israel Solar Projects
|
Israel
|
33
|
-
|
4,009
|
|
108,615
|
98%
|
Total Israel
|
624
|
340
|
28,474
|
24,528
|
918,475
|
|
|
Gecama
|
Western Europe
|
329
|
-
|
19,606
|
|
160,931
|
72%
|
Bjorenberget
|
Western Europe
|
372
|
-
|
7,219
|
|
213,992
|
55%
|
Picasso
|
Western Europe
|
116
|
-
|
3,479
|
|
77,599
|
69%
|
Tully
|
Western Europe
|
14
|
-
|
857
|
|
11,266
|
50%
|
Total Western Europe
|
|
831
|
-
|
31,161
|
26,354
|
463,788
|
|
Selac
|
CEE
|
105
|
-
|
9,633
|
|
98,775
|
60%
|
Blacksmith
|
CEE
|
105
|
-
|
12,049
|
|
92,219
|
50%
|
Lukovac
|
CEE
|
49
|
-
|
4,419
|
|
38,939
|
50%
|
Attila
|
CEE
|
57
|
-
|
1,403
|
|
32,125
|
50%
|
AC/DC
|
CEE
|
26
|
-
|
495
|
|
-
|
100%
|
Total Central and Eastern Europe ("CEE")
|
342
|
-
|
27,999
|
24,353
|
262,058
|
|
|
Apex Solar
|
USA
|
106
|
-
|
1,231
|
-
|
100%
|
|
Total USA
|
106
|
-
|
1,231
|
(142)
|
-
|
||
Total Consolidated Projects
|
1,903
|
340
|
88,865
|
75,093
|
1,644,321
|
||
Uncons. Projects at share
|
12
|
50%
|
|||||
Total
|
1,915
|
340 |
88,865
|
75,093
|
1,644,321
|
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 March 31, 2024
|
Est. Equity Required (%)
|
Equity Invested as of March 31, 2024
|
Est. Tax Equity (% of project cost)
|
Debt balance as of March 31, 2024
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA
|
Ownership% **
|
Comments
|
Atrisco
|
United States
|
364
|
-
|
Q3 2024
|
364-383***
|
158-166
|
359
|
18%
|
100
|
50%
|
259
|
19-20
|
14-15
|
100%
|
PTC
|
Atrisco Storage
|
United States
|
-
|
1,200
|
Q4 2024
|
424-446
|
254-267
|
124
|
14%
|
124
|
47%
|
-
|
32-34
|
27-29
|
100%
|
ITC
|
Solar+Storage Clusters
|
Israel
|
71
|
253
|
2024
|
117-123
|
117-123
|
106
|
36%*
|
43
|
N/A
|
59
|
12-13
|
8-9
|
67%
|
Gradual connection on H2/24
|
Tapolca
|
Hungary
|
60
|
-
|
H2 2024
|
47-50
|
47-50
|
37
|
44%
|
37
|
N/A
|
-
|
8-9
|
7-8
|
100%
|
|
Pupin
|
Serbia
|
94
|
-
|
H2 2025
|
146-154
|
146-154
|
36
|
40%
|
36
|
N/A
|
-
|
22-23
|
16-17
|
100%
|
|
Total Consolidated Projects
|
|
589
|
1,453
|
|
1,098-1,156
|
722-760
|
662
|
|
340
|
|
318
|
93-99
|
72-78
|
|
|
Unconsolidated Projects at share
|
Israel
|
19
|
87
|
H2 2024
|
32-34
|
32-34
|
27
|
27%
|
27
|
N/A
|
-
|
4
|
3
|
50%
|
All numbers, beside equity invested, reflects Enlight share only
|
Total
|
|
608
|
1,540
|
|
1,130-1,190
|
754-794
|
689
|
|
367
|
|
318
|
97-103
|
75-81
|
|
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 March 31, 2024
|
Est. Equity Required (%)
|
Equity Invested as of March 31, 2024
|
Est. Tax Equity (% of project cost)
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA
|
Ownership %**
|
Comments
|
CoBar Complex
|
United States
|
1,211
|
824
|
H2 2026
|
1,532-1,610
|
875-920
|
26
|
21%
|
26
|
46%
|
108-114
|
80-84
|
100%
|
PTC & ITC; Comprise of cluster of 3 projects. Additional 3.2GWh storage potential
|
Rustic Hills 1& 2
|
United States
|
256
|
-
|
H2 2027
|
345-363
|
173-181
|
21
|
12%
|
21
|
60%
|
22-23
|
19-20
|
100%
|
ITC
|
Roadrunner
|
United States
|
290
|
940
|
H2 2025
|
536-564
|
311-327
|
14
|
18%
|
14
|
48%
|
48-52
|
39-41
|
100%
|
ITC&PTC
|
Country Acres
|
United States
|
392
|
688
|
H2 2026
|
674-708
|
472-496
|
6
|
13%
|
6
|
43%
|
58-61
|
47-50
|
100%
|
ITC
|
Quail Ranch
|
United States
|
128
|
400
|
H2 2025
|
258-271
|
136-143
|
56
|
12%
|
56
|
58%
|
22-24
|
18-20
|
100%
|
ITC&PTC
|
Gecama Solar
|
Spain
|
225
|
220
|
Q4 2025
|
207-218
|
207-218
|
1
|
25%
|
1
|
N/A
|
38-40
|
29-31
|
72%
|
Other Projects
($ millions)
|
MW Deployment
|
Storage
Capacity (MWh) |
Est. Total
Project Cost |
Est. Net Capex (Relevant for US projects)****
|
Capital Invested as of March 31, 2024
|
Est. Equity Required (%)
|
Equity Invested as of March 31, 2024
|
Est. Tax Equity (% of project cost)
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA
|
Ownership %**
|
Comments
|
||
2025
|
2026
|
2027
|
||||||||||||
United States
|
-
|
312
|
-
|
-
|
383-403
|
244-257
|
13
|
19%
|
13
|
46%
|
27-29
|
21-22
|
100%
|
ITC
|
Europe
|
-
|
-
|
-
|
460
|
103-110
|
103-110
|
2
|
45%
|
2
|
N/A
|
34-36
|
15-16
|
100%
|
Stand alone storage estimated COD in 2026
|
Israel
|
14
|
-
|
38
|
260
|
141-147
|
141-147
|
4
|
30%
|
4
|
N/A
|
16-17
|
11-12
|
89%
|
Stand alone storage (260 MWh) estimated COD in 2025
|
Total
|
14
|
312
|
38
|
720
|
627-660
|
488-514
|
19
|
|
19
|
|
78-81
|
47-50
|
|
|
Uncons. projects at share
|
-
|
8
|
-
|
28
|
11-12
|
11-12
|
0
|
30%
|
0
|
N/A
|
1
|
1
|
50%
|
All numbers reflect Enlight share only, COD is estimated to 2026
|
Total Pre-Construction
|
2,874 MW
|
3,820 MWh
|
4,190-4,406
|
2,673- 2,811
|
144
|
144
|
|
375-396
|
280-297
|
($ thousands)
|
March 31, 2024
|
Debentures:
|
|
Debentures
|
314,787*
|
Convertible debentures
|
129,431
|
Loans from banks and other financial institutions:
|
|
Loans from banks and other financial institutions
|
116,199
|
Total corporate level debt
|
560,417
|
Date of the financial statements: |
Euro
|
NIS
|
As of 31st March 2024
|
1.08
|
0.27
|
As of 31st March 2023
|
1.07
|
0.28
|
|
||
Average for the 3 months period ended: | ||
March 2024
|
1.09
|
0.28
|
March 2023
|
1.09
|
0.28
|