Exhibit |
Description
|
Enlight Renewable Energy Ltd.
|
||
Date: November 13, 2024
|
By:
|
/s/ Nir Yehuda
|
Nir Yehuda
|
||
Chief Financial Officer
|
• |
Revenue of $285m, up 56% year over year
|
• |
Adjusted EBITDA1 of $214m, up 50% year over year
|
• |
Net income of $58m, down 29% year over year
|
• |
Cash flow from operations of $158m, up 25% year over year
|
• |
Revenue of $109m, up 88% year over year
|
• |
Adjusted EBITDA1 of $88m, up 86% year over year
|
• |
Net income of $24m, down 7% year over year
|
• |
Cash flow from operations of $66m, up 115% year over year
|
• |
Excellent operational performance at Israel and European wind sites leads to very high growth in revenues and adjusted EBITDA. Generation volumes up 11% year on year from existing projects.
|
• |
CODs achieved at projects Atrisco Solar in the U.S. (364 MW) and Solar and Storage in Israel (55 MW & 160 MWh); representing $28-31m in revenues and $20-23m in EBITDA on a first full year basis. Atrisco Energy Storage COD is expected
in the coming weeks, representing an additional $32-33m in revenues and $27-28m in EBITDA on a first full year basis
|
• |
Construction has begun at projects Country Acres, Quail Ranch, and Roadrunner, (810 MW & 2.0 GWh in total) all located in the western U.S. These projects represent a combined $132-141m in revenues and $108-114 m in EBITDA on a first
full year basis, and are expected to reach COD in 2025-26.
|
• |
Project Snowflake A, with 600 MW solar generation and 1.9 GWh energy storage capacity is being introduced into the Mature phase Portfolio at Pre-construction status. Located in Arizona, it is expected to begin construction in 3Q 2025 and
reach COD in mid-2027. The project was drawn from the Company’s Advanced Development phase Portfolio, and is expected to generate $115-125m in revenues and $95-105m in EBITDA on a first full year basis.
|
• |
A new power purchase agreement (“PPA”) was recently signed with Arizona Public Service for Snowflake A. The busbar fixed price agreement encompasses the project’s full solar and energy storage capacity for a duration of 20 years.
|
• |
Operational portfolio grew by 418 MW and 191 MWh. 600 MW and 1,650 MWh added to the Mature phase Portfolio since the last quarter’s earnings report.
|
($ thousands)
|
For the nine months period ended
|
For the three months ended
|
||
Segment
|
September 30, 2024
|
September 30, 2023
|
September 30, 2024
|
September 30, 2023
|
MENA
|
121,607
|
46,949
|
55,566
|
17,192
|
Europe
|
147,164
|
126,701
|
46,041
|
37,171
|
USA
|
8,611
|
1,965
|
5,180
|
1,965
|
Management and Construction
|
7,208
|
6,261
|
2,708
|
1,991
|
Total Revenues
|
284,590
|
181,876
|
109,495
|
58,319
|
• |
Operational portfolio grew by 418 MW and 191 MWh
|
• |
Mature phase portfolio grew by 604 MW and 1,657 MWh
|
($ thousands)
|
September 30, 2024
|
||||
Cash and Cash Equivalents:
|
|
|
|
||
Enlight Renewable Energy Ltd, Enlight EU Energies Kft and Enlight Renewable LLC excluding subsidiaries (“Topco”)
|
10,833
|
||||
Subsidiaries
|
|
|
|
167,337
|
|
Deposits:
|
|||||
Short term deposits
|
|
|
|
-
|
|
Restricted Cash:
|
|||||
Projects under construction
|
|
|
|
189,596
|
|
Reserves, including debt service, performance obligations and others
|
41,706
|
||||
Total Cash
|
|
|
409,472
|
• |
Revenue between $355m and $370m (from $345m to $360m previously)
|
• |
Adjusted EBITDA4 between $255m and $270m (from $245m to $260m previously)
|
• |
90% of 2024’s expected generation output will be sold at fixed prices either through hedges or PPAs.
|
• |
Conference Call:
Please pre-register to join by conference call using the following link:
https://register.vevent.com/register/BI281173453e3b42cdad641356114470c6
Upon registering, you will be emailed a dial-in number, direct passcode and unique PIN.
|
• |
Webcast:
Please register and join by webcast at the following link:
https://edge.media-server.com/mmc/p/u5zto3p9
|
For the nine months ended
at September 30
|
For the three months ended
at September 30
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
USD in
|
USD in
|
USD in
|
USD in
|
|||||||||||||
thousands
|
thousands
|
thousands
|
thousands
|
|||||||||||||
Revenues
|
284,590
|
181,876
|
109,495
|
58,319
|
||||||||||||
Cost of sales
|
(54,576
|
)
|
(33,356
|
)
|
(22,155
|
)
|
(12,943
|
)
|
||||||||
Depreciation and amortization
|
(75,934
|
)
|
(42,807
|
)
|
(26,377
|
)
|
(16,846
|
)
|
||||||||
Gross profit
|
154,080
|
105,713
|
60,963
|
28,530
|
||||||||||||
General and administrative expenses
|
(28,197
|
)
|
(24,188
|
)
|
(8,726
|
)
|
(7,697
|
)
|
||||||||
Development expenses
|
(7,892
|
)
|
(4,265
|
)
|
(3,350
|
)
|
(1,377
|
)
|
||||||||
Other income, net
|
25,570
|
37,959
|
16,905
|
23,225
|
||||||||||||
(10,519
|
)
|
9,506
|
4,829
|
14,151
|
||||||||||||
Operating profit
|
143,561
|
115,219
|
65,792
|
42,681
|
||||||||||||
Finance income
|
18,299
|
44,380
|
3,234
|
12,118
|
||||||||||||
Finance expenses
|
(85,836
|
)
|
(51,799
|
)
|
(36,525
|
)
|
(18,368
|
)
|
||||||||
Total finance expenses, net
|
(67,537
|
)
|
(7,419
|
)
|
(33,291
|
)
|
(6,250
|
)
|
||||||||
Profit before tax and equity loss
|
76,024
|
107,800
|
32,501
|
36,431
|
||||||||||||
Share of loss of equity accounted investees
|
(1,737
|
)
|
(467
|
)
|
(1,288
|
)
|
(99
|
)
|
||||||||
Profit before income taxes
|
74,287
|
107,333
|
31,213
|
36,332
|
||||||||||||
Taxes on income
|
(16,154
|
)
|
(25,494
|
)
|
(7,024
|
)
|
(10,200
|
)
|
||||||||
Profit for the period
|
58,133
|
81,839
|
24,189
|
26,132
|
||||||||||||
Profit for the period attributed to:
|
||||||||||||||||
Owners of the Company
|
39,053
|
61,297
|
14,247
|
22,756
|
||||||||||||
Non-controlling interests
|
19,080
|
20,542
|
9,942
|
3,376
|
||||||||||||
58,133
|
81,839
|
24,189
|
26,132
|
|||||||||||||
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
|
0.33
|
0.48
|
0.12
|
0.14
|
||||||||||||
Diluted earnings per share
|
0.32
|
0.45
|
0.12
|
0.13
|
||||||||||||
Weighted average of share capital used in the
|
||||||||||||||||
calculation of earnings:
|
||||||||||||||||
Basic per share
|
118,225,436
|
114,996,288
|
118,465,216
|
117,825,464
|
||||||||||||
Diluted per share
|
123,221,119
|
123,284,367
|
123,305,879
|
125,866,004
|
Consolidated Statements of Financial Position as of
|
September 30
|
December 31
|
||||
2024
|
2023
|
||||
USD in
|
USD in
|
||||
Thousands
|
Thousands
|
||||
Assets
|
|||||
Current assets
|
|||||
Cash and cash equivalents
|
178,170
|
403,805
|
|||
Deposits in banks
|
-
|
5,308
|
|||
Restricted cash
|
189,596
|
142,695
|
|||
Trade receivables
|
52,454
|
43,100
|
|||
Other receivables
|
58,945
|
60,691
|
|||
Current maturities of contract assets
|
-
|
8,070
|
|||
Other financial assets
|
4,544
|
976
|
|||
Total current assets
|
483,709
|
664,645
|
|||
|
|||||
Non-current assets
|
|
||||
Restricted cash
|
41,706
|
38,891
|
|||
Other long-term receivables
|
62,511
|
32,540
|
|||
Deferred costs in respect of projects
|
287,539
|
271,424
|
|||
Deferred borrowing costs
|
406
|
493
|
|||
Loans to investee entities
|
49,295
|
35,878
|
|||
Contract assets
|
-
|
91,346
|
|||
Fixed assets, net
|
3,599,325
|
2,947,369
|
|||
Intangible assets, net
|
292,147
|
287,961
|
|||
Deferred taxes assets
|
12,965
|
9,134
|
|||
Right-of-use asset, net
|
181,656
|
121,348
|
|||
Financial assets at fair value through profit or loss
|
73,846
|
53,466
|
|||
Other financial assets
|
59,594
|
79,426
|
|||
Total non-current assets
|
4,660,990
|
3,969,276
|
|||
|
|||||
Total assets
|
5,144,699
|
4,633,921
|
September 30
|
December 31
|
|||||||
2024
|
2023
|
|||||||
USD in
|
USD in
|
|||||||
Thousands
|
Thousands
|
|||||||
Liabilities and equity
|
||||||||
Current liabilities
|
||||||||
Credit and current maturities of loans from
|
663,699
|
324,666
|
||||||
banks and other financial institutions
|
||||||||
Trade payables
|
70,539
|
105,574
|
||||||
Other payables
|
105,637
|
103,622
|
||||||
Current maturities of debentures
|
44,193
|
26,233
|
||||||
Current maturities of lease liability
|
10,681
|
8,113
|
||||||
Financial liabilities through profit or loss
|
10,894
|
13,860
|
||||||
Other financial liabilities
|
1,675
|
1,224
|
||||||
Total current liabilities
|
907,318
|
583,292
|
||||||
Non-current liabilities
|
||||||||
Debentures
|
245,338
|
293,751
|
||||||
Other financial liabilities
|
120,489
|
62,020
|
||||||
Convertible debentures
|
129,998
|
130,566
|
||||||
Loans from banks and other financial institutions
|
1,799,629
|
1,702,925
|
||||||
Loans from non-controlling interests
|
80,740
|
92,750
|
||||||
Financial liabilities through profit or loss
|
25,680
|
34,524
|
||||||
Deferred taxes liabilities
|
53,927
|
44,941
|
||||||
Employee benefits
|
1,194
|
4,784
|
||||||
Lease liability
|
179,250
|
119,484
|
||||||
Other payables
|
51,092
|
60,880
|
||||||
Asset retirement obligation
|
69,021
|
68,047
|
||||||
Total non-current liabilities
|
2,756,358
|
2,614,672
|
||||||
Total liabilities
|
3,663,676
|
3,197,964
|
||||||
Equity
|
||||||||
Ordinary share capital
|
3,307
|
3,293
|
||||||
Share premium
|
1,028,532
|
1,028,532
|
||||||
Capital reserves
|
60,440
|
57,730
|
||||||
Proceeds on account of convertible options
|
15,494
|
15,494
|
||||||
Accumulated profit
|
102,763
|
63,710
|
||||||
Equity attributable to shareholders of the Company
|
1,210,536
|
1,168,759
|
||||||
Non-controlling interests
|
270,487
|
267,198
|
||||||
Total equity
|
1,481,023
|
1,435,957
|
||||||
Total liabilities and equity
|
5,144,699
|
4,633,921
|
For the nine months period
ended September 30
|
For the three months period
ended September 30
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
USD in
|
USD in
|
USD in
|
USD in
|
|||||||||||||
Thousands
|
Thousands
|
Thousands
|
Thousands
|
|||||||||||||
Cash flows for operating activities
|
||||||||||||||||
Profit for the period
|
58,133
|
81,839
|
24,189
|
26,132
|
||||||||||||
Income and expenses not associated with cash flows:
|
||||||||||||||||
Depreciation and amortization
|
77,977
|
44,185
|
27,091
|
17,408
|
||||||||||||
Finance expenses, net
|
65,182
|
19,333
|
31,416
|
5,150
|
||||||||||||
Share-based compensation
|
6,027
|
4,000
|
1,942
|
1,150
|
||||||||||||
Taxes on income
|
16,154
|
25,494
|
7,024
|
10,200
|
||||||||||||
Other income, net
|
(13,826
|
)
|
(32,371
|
)
|
(7,121
|
)
|
(18,158
|
)
|
||||||||
Company’s share in losses of investee partnerships
|
1,737
|
467
|
1,288
|
99
|
||||||||||||
153,251
|
61,108
|
61,640
|
15,849
|
|||||||||||||
Changes in assets and liabilities items:
|
||||||||||||||||
Change in other receivables
|
6,547
|
(2,197
|
)
|
10,899
|
3,224
|
|||||||||||
Change in trade receivables
|
(9,596
|
)
|
4,010
|
(12,668
|
)
|
(6,827
|
)
|
|||||||||
Change in other payables
|
(27
|
)
|
3,952
|
(887
|
)
|
5,052
|
||||||||||
Change in trade payables
|
(941
|
)
|
490
|
(85
|
)
|
659
|
||||||||||
(4,017
|
)
|
6,255
|
(2,741
|
)
|
2,108
|
|||||||||||
Interest receipts
|
7,805
|
9,593
|
2,439
|
1,802
|
||||||||||||
Interest paid
|
(51,548
|
)
|
(38,073
|
)
|
(17,755
|
)
|
(15,377
|
)
|
||||||||
Income Tax paid
|
(6,084
|
)
|
(6,989
|
)
|
(1,301
|
)
|
(4,135
|
)
|
||||||||
Repayment of contract assets
|
-
|
11,974
|
-
|
4,527
|
||||||||||||
Net cash from operating activities
|
157,540
|
125,707
|
66,471
|
30,906
|
||||||||||||
Cash flows for investing activities
|
||||||||||||||||
Sale (Acquisition) of consolidated entities, net
|
(1,849
|
)
|
252
|
(461
|
)
|
252
|
||||||||||
Changes in restricted cash and bank deposits, net
|
(44,275
|
)
|
(102,870
|
)
|
(28,905
|
)
|
(105,326
|
)
|
||||||||
Purchase, development, and construction in respect of projects
|
(678,969
|
)
|
(594,779
|
)
|
(217,168
|
)
|
(235,157
|
)
|
||||||||
Loans provided and Investment in investees
|
(15,201
|
)
|
(37,923
|
)
|
(985
|
)
|
(16,400
|
)
|
||||||||
Repayment of loans to investees
|
63
|
12,677
|
63
|
122
|
||||||||||||
Payments on account of acquisition of consolidated entity
|
(15,697
|
)
|
(4,806
|
)
|
(4,846
|
)
|
(3,733
|
)
|
||||||||
Proceeds from sale (purchase) of financial assets measured at fair value through profit or loss, net
|
(12,204
|
)
|
26,919
|
(864
|
)
|
32,756
|
||||||||||
Net cash used in investing activities
|
(768,132
|
)
|
(700,530
|
)
|
(253,166
|
)
|
(327,486
|
)
|
For the nine months period
ended September 30
|
For the three months period
ended September 30
|
|||||||||||||||
2024
|
2023
|
2024
|
2023
|
|||||||||||||
USD in
|
USD in
|
USD in
|
USD in
|
|||||||||||||
Thousands
|
Thousands
|
Thousands
|
Thousands
|
|||||||||||||
Cash flows from financing activities
|
||||||||||||||||
Receipt of loans from banks and other financial institutions
|
667,857
|
307,478
|
337,408
|
104,936
|
||||||||||||
Repayment of loans from banks and other financial institutions
|
(259,970
|
)
|
(186,784
|
)
|
(182,773
|
)
|
(144,036
|
)
|
||||||||
Issuance of debentures
|
-
|
83,038
|
-
|
83,038
|
||||||||||||
Repayment of debentures
|
(26,016
|
)
|
(14,735
|
)
|
(24,732
|
)
|
(13,435
|
)
|
||||||||
Dividends and distributions by subsidiaries to non- controlling interests
|
(23,895
|
)
|
(7,013
|
)
|
(20,445
|
)
|
(1,786
|
)
|
||||||||
Proceeds from investments by tax-equity investors
|
44,325
|
198,774
|
44,325
|
198,774
|
||||||||||||
Deferred borrowing costs
|
(5,868
|
)
|
(1,521
|
)
|
(490
|
)
|
(480
|
)
|
||||||||
Receipt of loans from non-controlling interests
|
-
|
274
|
-
|
-
|
||||||||||||
Repayment of loans from non-controlling interests
|
(2,017
|
)
|
(1,485
|
)
|
(1,017
|
)
|
(822
|
)
|
||||||||
Increase in holding rights of consolidated entity
|
(167
|
)
|
-
|
-
|
-
|
|||||||||||
Issuance of shares
|
-
|
266,751
|
-
|
116
|
||||||||||||
Exercise of share options
|
14
|
6
|
1
|
6
|
||||||||||||
Repayment of lease liability
|
(4,713
|
)
|
(4,195
|
)
|
(596
|
)
|
(1,264
|
)
|
||||||||
Proceeds from investment in entities by non- controlling interest
|
179
|
5,294
|
-
|
2,615
|
||||||||||||
Net cash from financing activities
|
389,729
|
645,882
|
151,681
|
227,662
|
||||||||||||
Increase (Decrease) in cash and cash equivalents
|
(220,863
|
)
|
71,059
|
(35,014
|
)
|
(68,918
|
)
|
|||||||||
Balance of cash and cash equivalents at beginning of period
|
403,805
|
193,869
|
208,791
|
320,718
|
||||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
(4,772
|
)
|
(19,388
|
)
|
4,393
|
(6,260
|
)
|
|||||||||
Cash and cash equivalents at end of period
|
178,170
|
245,540
|
178,170
|
245,540
|
For the nine months ended September 30, 2024
|
||||||||||||||||||||||||||||
MENA(**)
|
Europe(**)
|
USA
|
Management and Construction
|
Total reportable segments
|
Adjustments
|
Total
|
||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
External revenues
|
121,607
|
147,164
|
8,611
|
7,208
|
284,590
|
-
|
284,590
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
6,651
|
6,651
|
(6,651
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
121,607
|
147,164
|
8,611
|
13,859
|
291,241
|
(6,651
|
)
|
284,590
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
99,659
|
129,386
|
5,863
|
3,858
|
238,766
|
-
|
238,766
|
|||||||||||||||||||||
Reconciliations of unallocated amounts:
|
||||||||||||||||||||||||||||
Headquarter costs (*)
|
(25,108
|
)
|
||||||||||||||||||||||||||
Intersegment profit
|
112
|
|||||||||||||||||||||||||||
Depreciation and amortization and share-based compensation
|
(84,004
|
)
|
||||||||||||||||||||||||||
Other incomes not attributed to segments
|
13,795
|
|||||||||||||||||||||||||||
Operating profit
|
143,561
|
|||||||||||||||||||||||||||
Finance income
|
18,299
|
|||||||||||||||||||||||||||
Finance expenses
|
(85,836
|
)
|
||||||||||||||||||||||||||
Share in the losses of equity accounted investees
|
(1,737
|
)
|
||||||||||||||||||||||||||
Profit before income taxes
|
74,287
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
(**) |
Due to the Company's organizational restructuring, the Chief Operation Decision Maker (CODM) now reviews the group’s results by segmenting them into four business units: MENA (Middle East and North Africa), Europe, the US, and Management
and Construction. Consequently, the Central/Eastern Europe and Western Europe segments have been consolidated into the "Europe" segment, and the Israel segment has been incorporated into the MENA segment. The comparative figures for the
nine-months and three-months periods ending September 30, 2023, have been updated accordingly.
|
For the nine months ended September 30, 2023
|
||||||||||||||||||||||||||||
MENA
|
Europe
|
USA
|
Management and Construction
|
Total reportable segments
|
Adjustments
|
Total
|
||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
External revenues
|
46,949
|
126,701
|
1,965
|
6,261
|
181,876
|
-
|
181,876
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
3,566
|
3,566
|
(3,566
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
46,949
|
126,701
|
1,965
|
9,827
|
185,442
|
(3,566
|
)
|
181,876
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
49,218
|
113,203
|
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 three months ended September 30, 2024
|
||||||||||||||||||||||||||||
MENA
|
Europe
|
USA
|
Management and Construction
|
Total reportable segments
|
Adjustments
|
Total
|
||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
External revenues
|
55,566
|
46,041
|
5,180
|
2,708
|
109,495
|
-
|
109,495
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
3,800
|
3,800
|
(3,800
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
55,566
|
46,041
|
5,180
|
6,508
|
113,295
|
(3,800
|
)
|
109,495
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
44,786
|
46,133
|
4,558
|
1,567
|
97,044
|
-
|
97,044
|
|||||||||||||||||||||
Reconciliations of unallocated amounts:
|
||||||||||||||||||||||||||||
Headquarter costs (*)
|
(9,479
|
)
|
||||||||||||||||||||||||||
Intersegment profit (loss)
|
(9
|
)
|
||||||||||||||||||||||||||
Depreciation and amortization and share-based compensation
|
(29,033
|
)
|
||||||||||||||||||||||||||
Other incomes not attributed to segments
|
7,269
|
|||||||||||||||||||||||||||
Operating profit
|
65,792
|
|||||||||||||||||||||||||||
Finance income
|
3,234
|
|||||||||||||||||||||||||||
Finance expenses
|
(36,525
|
)
|
||||||||||||||||||||||||||
Share in the losses of equity accounted investees
|
(1,288
|
)
|
||||||||||||||||||||||||||
Profit before income taxes
|
31,213
|
(*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
For the three months ended September 30, 2023
|
||||||||||||||||||||||||||||
MENA
|
Europe
|
USA
|
Management and Construction
|
Total reportable segments
|
Adjustments
|
Total
|
||||||||||||||||||||||
USD in thousands
|
||||||||||||||||||||||||||||
External revenues
|
17,192
|
37,171
|
1,965
|
1,991
|
58,319
|
-
|
58,319
|
|||||||||||||||||||||
Inter-segment revenues
|
-
|
-
|
-
|
924
|
924
|
(924
|
)
|
-
|
||||||||||||||||||||
Total revenues
|
17,192
|
37,171
|
1,965
|
2,915
|
59,243
|
(924
|
)
|
58,319
|
||||||||||||||||||||
Segment Adjusted
|
||||||||||||||||||||||||||||
EBITDA
|
18,768
|
29,118
|
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).
|
($ thousands)
|
|
For the nine months
|
|
For the three months
|
|||||
ended September 30
|
ended September 30
|
||||||||
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
Net Income
|
|
58,133
|
81,839
|
24,189
|
26,132
|
||||
Depreciation and amortization
|
|
77,977
|
44,185
|
27,091
|
17,408
|
||||
Share based compensation
|
|
6,027
|
4,000
|
1,942
|
1,150
|
||||
Finance income
|
|
(18,299)
|
(44,380)
|
(3,234)
|
(12,118)
|
||||
Finance expenses
|
|
85,836
|
51,799
|
36,525
|
18,368
|
||||
Non-recurring other income, net (*)
|
|
(13,795)
|
(21,138)
|
(7,269)
|
(14,063)
|
||||
Share of losses of equity accounted investees
|
|
1,737
|
467
|
1,288
|
99
|
||||
Taxes on income
|
|
16,154
|
25,494
|
7,024
|
10,200
|
||||
Adjusted EBITDA
|
|
213,770
|
142,266
|
87,556
|
47,176
|
||||
* For the purposes of calculating Adjusted EBITDA, capital gains as well as compensation for inadequate performance of goods and services procured by the Company are included in other income, net.
|
Appendix 3 – Debentures Covenants
Debentures Covenants
As of September 30, 2024, the Company was in compliance with all of its financial covenants under the indenture for the Series C-F Debentures, based on having achieved the following in its consolidated financial
results:
Minimum equity
The company's equity shall be maintained at no less than NIS 200 million so long as debentures E remain outstanding, no less than NIS 375 million so long as debentures F remain outstanding, and NIS 1,250 million
so long as debentures C and D remain outstanding.
As of September 30, 2024, the company’s equity amounted to NIS 5,495 million.
Net financial debt to net CAP
The ratio of standalone net financial debt to net CAP shall not exceed 70% for two consecutive financial periods so long as debentures E and F remain outstanding, and shall not exceed 65% for two consecutive
financial periods so long as debentures C and D remain outstanding.
As of September 30, 2024, the net financial debt to net CAP ratio, as defined above, stands at 31%.
Net financial debt to EBITDA
So long as debentures E and F remain outstanding, standalone financial debt shall not exceed NIS 10 million, and the consolidated financial debt to EBITDA ratio shall not exceed 18 for more than two consecutive
financial periods.
For as long as debentures C and D remain outstanding, the consolidated financial debt to EBITDA ratio shall not exceed 15 for more than two consecutive financial periods.
As of September 30, 2024, the net financial debt to EBITDA ratio, as defined above, stands at 9.
Equity to balance sheet
The standalone equity to total balance sheet ratio shall be maintained at no less than 20% and 25%, respectively, for two consecutive financial periods for as long as debentures E and F, and debentures C and D
remain outstanding.
As of September 30, 2024, the equity to balance sheet ratio, as defined above, stands at 66%.
|
($ 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* |
||||||
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
2024
|
2023
|
|||
MENA
|
680
|
589
|
1,012
|
418 |
121,607
|
46,949
|
99,659
|
53,886
|
432
|
143
|
55,566
|
17,192
|
44,786
|
23,436
|
Europe
|
1,233
|
-
|
1,994
|
1,610
|
147,164
|
126,701
|
129,386
|
113,204
|
598
|
535 |
46,041
|
37,170
|
46,133
|
29,119
|
USA
|
470
|
-
|
226
|
54
|
8,611
|
1,965
|
5,863
|
1,977
|
153
|
54 |
5,180
|
1,965
|
4,558
|
1,977
|
Total Consolidated
|
2,383
|
589
|
3,232
|
2,082
|
277,382
|
175,615
|
234,908
|
169,067
|
1,183
|
732
|
106,787
|
56,327
|
95,477
|
54,532
|
Unconsolidated
at Share
|
9
|
-
|
||||||||||||
Total |
2,392
|
589 |
Total Consolidated Q1-Q3 Segment Adjusted EBITDA
|
234,908
|
Less: EBITDA for projects that were not fully operational for Q1-Q3 2024
|
(7,461)
|
Annualized Consolidated Adjusted EBITDA
|
303,263
|
Invested capital for projects that were fully operational as of January 1st 2024
|
2,690,000
|
Asset Level Return on Project Costs
|
11.2%
|
b) |
Operational Projects Further Detail
|
($ thousands)
|
|
9 Months ended September 30, 2024
|
3 Months ended September 30, 2024
|
||||||
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, 2024
|
Ownership %**
|
MENA Wind
|
MENA
|
316
|
-
|
57,820
|
|
25,424
|
|
459,001
|
49%
|
MENA PV
|
MENA
|
364
|
589
|
63,787
|
|
30,142
|
|
510,743
|
81%
|
Total MENA
|
680
|
589
|
121,607
|
99,659
|
55,566
|
44,786
|
969,744
|
|
|
Europe Wind
|
Europe
|
1,090
|
-
|
136,341
|
|
40,986
|
|
698,691
|
61%
|
Europe PV
|
Europe
|
143
|
-
|
10,823
|
|
5,055
|
|
69,748
|
62%
|
Total Europe
|
|
1,233
|
-
|
147,164
|
129,386
|
46,041
|
46,133
|
768,439
|
|
USA PV
|
USA
|
470
|
-
|
8,611
|
|
5,180
|
|
268,979
|
100%
|
Total USA
|
470
|
-
|
8,611
|
5,863
|
5,180
|
4,558
|
268,979
|
||
Total Consolidated Projects
|
2,383
|
589
|
277,382
|
234,908
|
106,787
|
95,477
|
2,007,162
|
||
Uncons. Projects at share
|
9
|
-
|
-
|
50%
|
|||||
Total
|
2,392
|
589
|
277,382
|
234,908
|
106,787
|
95,477
|
2,007,162
|
($ 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, 2024
|
Ownership %
|
||
Mahanyim
|
MENA
|
16
|
36
|
2
|
2
|
15
|
74%
|
||
Total
|
16
|
36
|
2
|
2
|
15
|
|
c) |
Projects under construction
|
($ millions)
Consolidated Projects
|
Country
|
Generation and energy storage Capacity (MW/MWh)
|
Est.
COD |
Est. Total
Project Cost |
Tax credit benefit- Qualifying category
|
Tax credit benefit- Adders*****
|
Discounted Value of Tax Benefit***
|
Est. Total
Project Cost net of tax benefit
|
Capital Invested as of September 30, 2024
|
Est. Equity Required (%)
|
Equity Invested as of September 30, 2024
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA****
|
Ownership %*
|
Atrisco Storage
|
United States
|
0/1200
|
Q4 2024
|
435-458**
|
ITC
|
EC (10%)
|
175-183
|
261-274
|
359
|
13%-16%
|
91
|
32-33
|
27-28
|
100%
|
Country Acres
|
United States
|
392/688
|
H2 2026
|
772-812
|
ITC
|
DC (10%)
|
355-373
|
417-439
|
20
|
11%-14%
|
20
|
59-63
|
48-51
|
100%
|
Quail Ranch BESS
|
United States
|
128/0
|
H2 2025
|
141-148
|
ITC
|
EC (10%)
|
49-51
|
92-96
|
38
|
11%-14%
|
38
|
22-24
|
17-19
|
100%
|
Quail Ranch Solar
|
United States
|
0/400
|
106-111
|
PTC
|
EC (10%)
|
69-73
|
37-39
|
100%
|
||||||
Roadrunner BESS
|
United States
|
290/0
|
H2 2025
|
305-321
|
ITC
|
EC (10%)
|
140-148
|
165-173
|
19
|
11%-14%
|
19
|
51-54
|
41-44
|
100%
|
Roadrunner Solar
|
United States
|
0/940
|
288-302
|
PTC
|
EC (10%)
|
166-174
|
122-128
|
100%
|
||||||
Pupin
|
Serbia
|
94/0
|
H1 2025
|
151-159
|
-
|
-
|
151-159
|
111
|
39%-43%
|
53
|
22-23
|
16-17
|
100%
|
|
Total Consolidated Projects
|
904/3,228
|
2,198-2,311
|
954-1,002
|
1,245-1,308
|
547 | 221 | 186-197 | 149-159 | ||||||
Unconsolidated Projects at share******
|
Israel
|
23/99
|
H2
2024-
H1 2025
|
33-34
|
- | - | - | - | 36 | - |
36 | 4-5 | 3-4 | 50% |
Total
|
927/3,327
|
2,231-2,345
|
954-1,002
|
1,245-1,308
|
583 | 257 |
190-202
|
152-163 |
($ millions)
Consolidated Projects |
Country
|
Generation and energy storage Capacity (MW/MWh)
|
Est.
COD |
Est. Total
Project Cost |
Tax Credit Benefit
|
Est. Total
Project Cost net of tax benefit |
Capital Invested as of September 30, 2024
|
Est. Equity Required (%)
|
Equity Invested as of September 30, 2024
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA****
|
Ownership %*
|
||
Qualifying Category
|
Adders*****
|
Discounted Value of Tax Benefit***
|
||||||||||||
CoBar ITC
|
United States
|
258/824
|
H2 2027
|
662-696
|
ITC
|
EC (10%)
|
289-304
|
373-392
|
51
|
13%-17%
|
51
|
125-130
|
97-102
|
100%
|
CoBar PTC
|
United States
|
953/0
|
1,107-1,164
|
PTC
|
EC (10%)
|
544-572
|
563-592
|
|||||||
Rustic Hills 1& 2
|
United States
|
256/0
|
H2 2027
|
387-407
|
ITC
|
DC+EC (20%)
|
185-195
|
202-212
|
21
|
11%-14%
|
21
|
25-26
|
20-21
|
100%
|
Snowflake A
|
United States
|
600/1,900
|
2027
|
1,498-1,574
|
ITC
|
EC (10%)
|
625-657
|
873-917
|
2
|
11%-14%
|
2
|
115-125
|
95-105
|
100%
|
Gecama Solar
|
Spain
|
225/220
|
H1 2026
|
218-229
|
-
|
-
|
-
|
218-229
|
6
|
23%-27%
|
6
|
35-37
|
28-29
|
72%
|
($ millions)
Additional Pre-Construction Projects |
MW Deployment
MW/MWh
|
Est. Total
Project Cost |
Tax Credit Benefit
|
Discounted Value of Tax Benefit***
|
Est. Total
Project Cost net of tax benefit |
Capital Invested as of September 30, 2024
|
Est. Equity Required (%)
|
Equity Invested as of September 30, 2024
|
Est. First Full Year Revenue
|
Est. First Full Year EBITDA****
|
Ownership %*
|
|||
2025
|
2026
|
2027
|
Qualifying Category
|
Adders*****
|
||||||||||
United States
|
-
|
-
|
312/0
|
449-472
|
ITC
|
DC (10%)
|
180-189
|
269-283
|
17
|
15%-17%
|
17
|
31-32
|
24-25
|
100%
|
Europe
|
-
|
-
|
0/460
|
84-88
|
-
|
-
|
-
|
84-88
|
3
|
18%-22%
|
3
|
19-20
|
17-18
|
100%
|
MENA
|
15/0
|
0/207
|
38/0
|
118-124
|
-
|
-
|
-
|
118-124
|
13
|
27%-32%
|
13
|
17
|
12-13
|
89%
|
Total Consolidated Projects
|
15/0
|
0/207
|
350/460
|
651-684
|
180-189
|
471-495
|
33
|
33
|
67-69
|
53-56
|
||||
Unconsolidated Projects at share
|
-
|
5/28
|
-
|
9-10
|
-
|
-
|
-
|
9-10
|
0
|
20%
|
0
|
1-2
|
1-2
|
50%
|
Total Pre-Construction
|
2,662 MW +3,638MWh
|
4,533-4,764
|
1,823-1,917
|
2,709-2,847
|
114
|
114
|
368-389
|
294-315
|
($ thousands)
|
September 30, 2024
|
Debentures:
|
|
Debentures
|
289,531*
|
Convertible debentures
|
129,998
|
Loans from banks and other financial institutions:
|
|
Credit and short-term loans from banks and other financial institutions
|
-
|
Loans from banks and other financial institutions
|
116,323
|
Total corporate level debt
|
535,852
|
FX Rates to USD:
|
||
Date of the financial statements:
|
Euro
|
NIS
|
As of 30th September 2024
|
1.12
|
0.27
|
As of 30th September 2023
|
1.06
|
0.26
|
Average for the 3 months period ended:
|
||
September 2024 | 1.10 | 0.27 |
September 2023
|
1.09 | 0.27 |