EX-99.1 2 exhibit_99-1.htm EXHIBIT 99.1

Exhibit 99.1



Press Release
ENLIGHT RENEWABLE ENERGY REPORTS
SECOND QUARTER 2024 FINANCIAL RESULTS
 
All of the amounts disclosed in this press release are in U.S. dollars unless otherwise noted
 
TEL AVIV, ISRAEL, August 7, 2024 – Enlight Renewable Energy Ltd. (NASDAQ: ENLT, TASE: ENLT) today reported financial results for the second quarter ending June 30, 2024. The Company’s earnings conference call and webcast will be held today at 8:00 AM ET. Registration links to both the call and the webcast can be found at the end of this earnings release.
 
The entire suite of the Company’s 2Q24 financial results can be found on our IR website at https://enlightenergy.co.il/data/financial-reports/

Financial Highlights
 
6 months ending June 30, 2024
 
Revenue of $175m, up 42% year over year
 
Adjusted EBITDA1 of $126, up 33% year over year
 
Net income of $34m, down 39% year over year
 
Cash flow from operations of $91m, down 4% year over year
 
3 months ending June 30, 2024
 
Revenue of $85m, up 61% year over year
 
Adjusted EBITDA1 of $58m, up 39% year over year
 
Net income of $9m, down 58% year over year
 
Cash flow from operations of $56m, up 42% year over year
 
Raising full year guidance range
 
The results of Enlight’s operations during the second quarter and first half of 2024 have been excellent. Revenues and EBITDA have been higher than our expectations after achieving sound operational performance as well as O&M and G&A cost savings. As a result, we are raising our full year guidance ranges for 2024. We now expect 2024 revenues in the range of $345-$360m from $335-$360m previously, and adjusted EBITDA1 in the range of $245-$260m from $235-$255m previously. This represents an increase of $5m and $7.5m from previous midpoints respectively, and further demonstrates our confidence in the positive trends and strong growth in all areas of our business.


1 The Company is unable to provide a reconciliation of Adjusted EBITDA to Net Income on a forward-looking basis without unreasonable effort because items that impact this IFRS financial measure are not within the Company’s control and/or cannot be reasonably predicted. Please refer to the reconciliation table in Appendix 2.

 
Second Quarter Business Developments
 
Tapolca, a 60 MW solar project in Hungary, reached COD.
 
Yesha and Reim (15 MW and 94 MWh in total), parts of the Israel Solar + Storage Cluster, reached COD. Roll out of the remaining 3 sites of the Cluster is on track for the rest of this year.
 
Atrisco Energy Storage reached financial close of more than $400m million of debt and tax equity provided by a consortium led by HSBC and U.S. Bank. Enlight expects to recycle $234 million of equity back on its balance sheet.
 
Operational portfolio grew by 75 MW and 94 MWh. 234 MWh storage capacity added to the Mature Project portfolio since the last quarter’s earnings report.
 
“I’m pleased with Enlight’s excellent financial performance this quarter, exceeding our own expectations. The Company’s investment in the US has begun to bear fruit with the completion of construction at our flagship Atrisco project, which will begin to contribute a substantial amount of income to our operations in the coming months,” said Gilad Yavetz, CEO of Enlight Renewable Energy.
 
“The financial close of Atrisco Energy Storage, involving eight of the largest and most prestigious banks in the US and the world, highlights Enlight’s differentiated sources of financing. We believe that in the near future many opportunities will arise in the market, and Enlight’s advantage in access to finance will become significant.”
 
“The markets in Europe and Israel continue to grow in parallel with the increasing activity in the USA. We believe that thanks to the core infrastructure that we have created, together with differentiation in financing and ability to execute in all market conditions, we will continue to show rapid growth with high margins in the coming periods as well.”

 
Overview of Financial and Operating Results: Revenue
 
($ thousands)
For the six months period ended
For the three months Ended
Segment
June 30, 2024
June 30, 2023
June 30, 2024
June 30, 2023
MENA
66,041
29,757
37,567
15,919
Europe
101,123
89,530
41,963
34,507
USA
3,431
-
2,200
-
Management and Construction
4,500
4,270
2,968
2,137
Total Revenues
175,095
123,557
84,698
52,563
 
In the second quarter of 2024, the Company’s revenues increased to $85m, up from $53m last year, a growth rate of 61% year over year. The Company benefited from the revenue contribution of new operational projects, as well as higher production and inflation indexation embedded in our PPAs for already operational projects.
 
Since the second quarter of 2023, 592 MW and 434 MWh of projects were connected to the grid and began selling electricity, including Apex Solar in the U.S.; ACDC in Hungary; and Genesis Wind in Israel; and nine of the Solar & Storage Cluster units in Israel. The Company also benefited from the full ramp up of project Björnberget in Sweden which was partially operational in the second quarter of last year. In total, these new projects contributed $24m in 2Q24 and $46m in the first half of the year.
 
Prices at projects where electricity is sold under a merchant model were firm during the second quarter following volatility at the start of the year. Gecama revenues increased 37% year over year to $13m, as the project benefited from positive pricing and production trends. We sold electricity at an average of EUR 71 per MWh versus EUR 58 per MWh for the same period this year, while production was up 14% from the same period last year.
 
Financial performance was well-balanced between Europe and MENA, with 51% of revenues in the second quarter of 2024 denominated in Euros, 3% in US Dollars, and 46% denominated in Israeli Shekel.  In contrast, the United States received the largest amount of investment capex during the quarter; as a result of this capex spending, approximately 15% of sales are expected to come the U.S. in 2025, adding more balance and diversification to Enlight’s revenues.

 
Net Income
 
In the second quarter, the Company’s net income amounted to $9m compared to $22m last year, a decline of 58% year over year. This change can be ascribed to following factors. The impact of new projects added $6m to the net income. In addition, we recorded the revaluation of our inflation-linked Shekel denominated debt, which resulted in a non-cash financial expense of $5m. The increase was driven by rising Israeli CPI values being applied to the higher amount of indexed senior debt on our balance sheet as compared to the same period last year. While rising inflation causes an increase in non-cash financial expense, it also results in higher revenues generated from index-linked electricity prices in Israel, which will be reflected in our financial results starting from 2025 and onwards. Overall, this represents a net benefit to the Company. Finally, 2Q23 financial income was boosted by $10m benefit recorded in other income stemming from the recalculation of the earnout payments linked to the acquisition of Clenera and from the recognition of LDs from Siemens Gamesa due to the delay in reaching full production at project Björnberget.
 
Adjusted EBITDA2
 
In the second quarter of 2024, the Company’s Adjusted EBITDA grew by 39% to $58m compared to $42m for the same period in 2023. The increase was driven by the same factors which affected our revenue increase, which contributed $32m, though offset by an additional $7m in higher operating expenses linked to new projects. We also recorded profit of approximately $1m from the sale of a U.S. project from within our advanced development portfolio. Company overhead rose by $2m year-on-year. Note that adjusted EBITDA for 2Q23 was boosted by $8m from the recognition of compensation received from Siemens linked to inadequate performance of turbines at the Björnberget project in Sweden.
 

2 The Company is unable to provide a reconciliation of Adjusted EBITDA to Net Income on a forward-looking basis without unreasonable effort because items that impact this IFRS financial measure are not within the Company’s control and/or cannot be reasonably predicted. Please refer to the reconciliation table in Appendix 2.


Portfolio Overview3
 
Key changes to the Company’s project portfolio during the second quarter of 2024:

Operational portfolio grew by 75 MW and 94 MWh
 
Mature Project portfolio grew by 234 MWh
 
After the balance sheet date, construction of the Atrisco Solar and Energy Storage project (364 MW and 1.2 GWh) was completed, and initial COD is expected to occur in the coming weeks.
 

United States
 
Enlight continues to increase its investment in the U.S., which will become an even more significant region for us in the coming years. Following project Apex which reached COD in 2023, we have completed the construction of our flagship Atrisco Solar and Energy Storage project, comprising 364 MW of solar and 1.2 GWh of battery located in New Mexico. Atrisco is now in the midst of the commissioning process, and is fast approaching COD. Mechanical works on both the Solar and the Energy Storage portions of the project have been completed. Gradual commencement of the Solar portion is expected to occur in the coming weeks, with full COD expected to be achieved during the rest of this year. The Energy Storage portion of the project reached financial close at the end of July, raising more than $400m in term loans and tax equity from HSBC and U.S. Bank. Additional information on the financial close appears in the Financing Arrangements section below.
 
Expansion plans in the United States
 
Quail Ranch, Roadrunner, and Country Acres projects, which together total 810 MW of generation and over 2 GWh of energy storage capacity, are all in advanced stages and progressing towards construction. We expect to begin with initial construction capex spending on all three sites during 2024. The business environment remains very supportive. Equipment costs have fallen, boosting our project returns in the U.S. during 2024 and beyond. Finally, we have been able to adapt to the new AD/CVD framework. Our panel supplier has shifted cell sourcing to non-affected Southeast Asian countries, maintaining a steady source of PV supply for the coming years.


3 As of August 7, 2024, the “Approval Date”

 
Europe
 
Tapolca, a 60 MW solar plant and our fifth project in Hungary, began selling electricity on merchant markets at the end of July, on schedule. Construction of the 94 MW Pupin wind farm in Serbia is advancing as planned, and should reach COD during 2H25 as expected. Finally, project Björnberget in Sweden has reached full capacity, with all 60 turbines functioning.
 
Moving to our operational portfolio, the Gecama Wind project in Spain sold electricity at an average price of EUR 71 per MWh during 2Q24 compared to EUR 58 per MWh last year. During the quarter, 30% of production was sold at merchant price of EUR 35 per MWh, while 70% of production was secured under a financial hedge at EUR 85 per MWh. Spanish power prices risen significantly, and are now in the EUR 60-70 per MWh range. Gecama continues to excel on an operational level, with generation volumes up 14% and 17% for 2Q24 and 1H24 respectively when compared to the same periods last year.
 
Enlight’s hedging strategy provided significant downside protection against the volatility in prices, and will continue to do so for the rest of the year. Our EUR 100 per MWh hedge will cover 65% of Gecama’s anticipated generation for the rest of 2024 on an average basis. Enlight has already begun preparing a hedging strategy for 2025, and has entered into futures contracts covering 45% of our estimated generation output for next year at an approximate price of EUR 64 per MWh.
 
The Company expects development of the Gecama Hybrid project to reach completion soon. This project will add 225 MW solar generation and 220 MWh storage capacity to the existing wind farm, and is expected to begin construction in the coming months.
 
MENA
 
The build out of the Israel Solar + Storage clusters continued with the COD of Yesha and Re’im, adding 15 MW and 94 MWh to the project’s operational capacity. These are the eighth and ninth units within the cluster, which will ultimately comprise of 12 sites in the north and center of Israel, with a total capacity of 248 MW and 593 MWh. We expect COD for the remaining three sites during 2024. We also received approval for 200 MW of additional interconnect to Israel’s national grid, which will be used to expand the offtake of existing projects as well as support the launching of new ones.
 
We continue to expand our reach into Israel’s newly deregulated power sector with more commercial agreements. Our joint venture with Electra Power to supply electricity to the country’s household sector was formally launched in July, and we signed five additional corporate PPAs with industrial customers in the communications and real estate sectors.

 
Financing Arrangements
 
At the end of July, Enlight achieved the financial closing for the Atrisco Energy Storage project, a component of the Atrisco Solar and Energy Storage project with capacity of 364 MW and 1.2 GWh.
 

The construction financing of $401 million was arranged through a consortium of eight American and international banks led by HSBC, and will convert into a $185 million term loan provided by the consortium led by HSBC, as well as tax equity of $222 million provided by U.S. Bank upon the project’s COD.
 

The term loan is structured as a 5-year mini perm with a 20-year underlying amortization profile, and is subject to an all-in interest rate (fixed base + margin) of 5.6% to 5.9%.
 

In connection with this transaction, Enlight expects to recycle $234 million of equity back to its balance sheet in the coming weeks.
 

The financial close of the Energy Storage portion completes financing and tax equity arrangements for the entire Atrisco project.
 

Financial close on the Atrisco Solar project was achieved in December 2023 for $300 million, which will convert to a $107 million term loan provided by a consortium led by HSBC, and $198 million in tax equity from Bank of America upon the project’s COD.
 
Sell downs of assets, whether operating, under construction, or still in development, remains an important strategic objective for Enlight. The Company estimates it will generate capital gains of $15m from sell-downs, likely to be realized towards the end of this year. This figure is included in the Adjusted EBITDA portion of our 2024 Financial Outlook.
 
Balance Sheet
 
The Company maintains $320m of revolving credit facilities, of which $170m have been drawn as of the date of this report. In addition, we expect the imminent receipt of $234m in equity recycled from the financial close of Atrisco Energy Storage, as mentioned above, and use part of the proceeds to repay a portion of our revolving credit facilities. These resources enhance our financial strength and provide additional flexibility to the Company as it delivers on its Mature Projects portfolio.

 
($ thousands)
June 30, 2024
Pro Forma*
Cash and Cash Equivalents:
   
Enlight Renewable Energy Ltd, Enlight EU Energies Kft and Enlight
Renewable LLC excluding subsidiaries (“Topco”)
45,620
234,620
Subsidiaries
163,171
163,171
Deposits:
   
Short term deposits
-
-
Restricted Cash:
   
Projects under construction
161,120
161,120
Reserves, including debt service, performance obligations and others
35,097
35,097
Total Cash
405,008
594,008
 
* Pro Forma after the recycling of Atrisco Energy Storage equity post financial close. The company expects to imminently receive $234m, and use part of the proceeds to repay revolving credit facility debt. The net cash expected to be recycled back to the company in the coming days is $189m.
 
2024 Financial Outlook
 
Commenting on the outlook, Enlight Chief Financial Officer Nir Yehuda noted, “our financial performance has been very strong over the second quarter and first half of 2024. As a result, we are raising our guidance ranges of our Financial Outlook for the full year.”
 
Revenue between $345m and $360m (from $335m to $360m previously)
 
Adjusted EBITDA4 between $245m and $260m (from $235m to $255m previously)
 
90% of 2024’s expected generation output will be sold at fixed prices either through hedges or PPAs.

Conference Call Information
 
Enlight plans to hold its Second Quarter 2024 Conference Call and Webcast on Wednesday, August 7, 2024 at 8:00 a.m. ET to review its financial results and business outlook. Management will deliver prepared remarks followed by a question-and-answer session. Participants can join by dial-in or webcast:
 
Conference Call:
 
Please pre-register to join by conference call using the following link:
https://register.vevent.com/register/BI7ce3bc96fcd64abe93e9adb7a0027f53
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/37kczbig

The press release with the financial results as well as the investor presentation materials will be accessible from the Company’s website prior to the conference call. Approximately one hour after completion of the live call, an archived version of the webcast will be available on the Company’s investor relations website at https://enlightenergy.co.il/info/investors/.


4 The section titled “Non-IFRS Financial Measures” below contains a description of Adjusted EBITDA, a non-IFRS financial measure discussed in this press release. A reconciliation between Adjusted EBITDA and Net Income, its most directly comparable IFRS financial measure, is contained in the tables below. The Company is unable to provide a reconciliation of Adjusted EBITDA to Net Income on a forward-looking basis without unreasonable effort because items that impact this IFRS financial measure are not within the Company’s control and/or cannot be reasonably predicted. These items may include, but are not limited to, forward-looking depreciation and amortization, share based compensation, other income, finance income, finance expenses, share of losses of equity accounted investees and taxes on income. Such information may have a significant, and potentially unpredictable, impact on the Company’s future financial results. We note that “Adjusted EBITDA” measures that we disclosed in previous filings in Israel were not comparable to “Adjusted EBITDA” disclosed in the release and in our future filings.


Supplemental Financial and Other Information
 
We intend to announce material information to the public through the Enlight investor relations website at https://enlightenergy.co.il/info/investors, SEC filings, press releases, public conference calls, and public webcasts. We use these channels to communicate with our investors, customers, and the public about our company, our offerings, and other issues. As such, we encourage investors, the media, and others to follow the channels listed above, and to review the information disclosed through such channels. Any updates to the list of disclosure channels through which we will announce information will be posted on the investor relations page of our website.
 
Non-IFRS Financial Measures
 
This release presents Adjusted EBITDA, a financial metric, which is provided as a complement to the results provided in accordance with the International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS”). A reconciliation of the non-IFRS financial information to the most directly comparable IFRS financial measure is provided in the accompanying tables found at the end of this release.
 
We define Adjusted EBITDA as net income (loss) plus depreciation and amortization, share based compensation, finance expenses, taxes on income and share in losses of equity accounted investees and minus finance income and non-recurring other income. Non-recurring other income for the second quarter of 2024 included income recognized in relation to the reduction of earnout we expect to pay as part of the Clenera Acquisition and other income recognized in relation to tax credits for projects in the United States. With respect to other expense (income), as part of Enlight’s strategy to accelerate growth and reduce the need for equity financing, the Company sells parts of, or entire, developed assets from time to time, and therefore includes realized gains and losses from these asset dispositions in Adjusted EBITDA. Our management believes Adjusted EBITDA is indicative of operational performance and ongoing profitability and uses Adjusted EBITDA to evaluate the operating performance and for planning and forecasting purposes.

 
Non-IFRS financial measures have limitations as analytical tools and should not be considered in isolation or as substitutes for financial information presented under IFRS. There are a number of limitations related to the use of non-IFRS financial measures versus comparable financial measures determined under IFRS. For example, other companies in our industry may calculate the non-IFRS financial measures that we use differently or may use other measures to evaluate their performance. All of these limitations could reduce the usefulness of our non-IFRS financial measures as analytical tools. Investors are encouraged to review the related IFRS financial measure, Net Income, and the reconciliations of Adjusted EBITDA provided below to Net Income and to not rely on any single financial measure to evaluate our business.
 
Special Note Regarding Forward-Looking Statements
 
This press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements as contained in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements contained in this press release other than statements of historical fact, including, without limitation, statements regarding the Company’s business strategy and plans, capabilities of the Company’s project portfolio and achievement of operational objectives, market opportunity, utility demand and potential growth, discussions with commercial counterparties and financing sources, pricing trends for materials, progress of Company projects, including anticipated timing of related approvals and project completion and anticipated production delays, the Company’s future financial results, expected impact from various regulatory developments and anticipated trade sanctions, expectations regarding wind production, electricity prices and windfall taxes, and Revenue and Adjusted EBITDA guidance, the expected timing of completion of our ongoing projects, and the Company’s anticipated cash requirements and financing plans , are forward-looking statements. The words “may,” “might,” “will,” “could,” “would,” “should,” “expect,” “plan,” “anticipate,” “intend,” “target,” “seek,” “believe,” “estimate,” “predict,” “potential,” “continue,” “contemplate,” “possible,” “forecasts,” “aims” or the negative of these terms and similar expressions are intended to identify forward-looking statements, though not all forward-looking statements use these words or expressions.
 
These statements are neither promises nor guarantees, but involve known and unknown risks, uncertainties and other important factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements, including, but not limited to, the  following: our ability to site suitable land for, and otherwise source, renewable energy projects and to successfully develop and convert them into Operational Projects; availability of, and access to, interconnection facilities and transmission systems; our ability to obtain and maintain governmental and other regulatory approvals and permits, including environmental approvals and permits; construction delays, operational delays and supply chain disruptions leading to increased cost of materials required for the construction of our projects, as well as cost overruns and delays related to disputes with contractors; disruptions in trade caused by political, social or economic instability in regions where our components and materials are made; our suppliers’ ability and willingness to perform both existing and future obligations; competition from traditional and renewable energy companies in developing renewable energy projects; potential slowed demand for renewable energy projects and our ability to enter into new offtake contracts on acceptable terms and prices as current offtake contracts expire; offtakers’ ability to terminate contracts or seek other remedies resulting from failure of our projects to meet development, operational or performance benchmarks; exposure to market prices in some of our offtake contracts; various technical and operational challenges leading to unplanned outages, reduced output, interconnection or termination issues; the dependence of our production and revenue on suitable meteorological and environmental conditions, and our ability to accurately predict such conditions; our ability to enforce warranties provided by our counterparties in the event that our projects do not perform as expected; government curtailment, energy price caps and other government actions that restrict or reduce the profitability of renewable energy production; electricity price volatility, unusual weather conditions (including the effects of climate change, could adversely affect wind and solar conditions), catastrophic weather-related or other damage to facilities, unscheduled generation outages, maintenance or repairs, unanticipated changes to availability due to higher demand, shortages, transportation problems or other developments, environmental incidents, or electric transmission system constraints and the possibility that we may not have adequate insurance to cover losses as a result of such hazards; our dependence on certain operational projects for a substantial portion of our cash flows; our ability to continue to grow our portfolio of projects through successful acquisitions; changes and advances in technology that impair or eliminate the competitive advantage of our projects or upsets the expectations underlying investments in our technologies; our ability to effectively anticipate and manage cost inflation, interest rate risk, currency exchange fluctuations and other macroeconomic conditions that impact our business; our ability to retain and attract key personnel; our ability to manage legal and regulatory compliance and litigation risk across our global corporate structure; our ability to protect our business from, and manage the impact of, cyber-attacks, disruptions and security incidents, as well as acts of terrorism or war; changes to existing renewable energy industry policies and regulations that present technical, regulatory and economic barriers to renewable energy projects; the reduction, elimination or expiration of government incentives for, or regulations mandating the use of, renewable energy; our ability to effectively manage the global expansion of the scale of our business operations; our ability to perform to expectations in our new line of business involving the construction of PV systems for municipalities in Israel; our ability to effectively manage our supply chain and comply with applicable regulations with respect to international trade relations, tariffs, sanctions, export controls and anti-bribery and anti-corruption laws; our ability to effectively comply with Environmental Health and Safety and other laws and regulations and receive and maintain all necessary licenses, permits and authorizations; our performance of various obligations under the terms of our indebtedness (and the indebtedness of our subsidiaries that we guarantee) and our ability to continue to secure project financing on attractive terms for our projects; limitations on our management rights and operational flexibility due to our use of tax equity arrangements; potential claims and disagreements with partners, investors and other counterparties that could reduce our right to cash flows generated by our projects; our ability to comply with increasingly complex tax laws of various jurisdictions in which we currently operate as well as the tax laws in jurisdictions in which we intend to operate in the future; the unknown effect of the dual listing of our ordinary shares on the price of our ordinary shares; various risks related to our incorporation and location in Israel, including the ongoing war in Israel, where our headquarters and some of our wind energy and solar energy projects are located; the costs and requirements of being a public company, including the diversion of management’s attention with respect to such requirements; certain provisions in our Articles of Association and certain applicable regulations that may delay or prevent a change of control; and other risk factors set forth in the section titled “Risk factors” in our Annual Report on Form 20-F for the fiscal year ended December 31, 2023, filed with the Securities and Exchange Commission (the “SEC”), as may be updated in our other documents filed with or furnished to the SEC.

 
These statements reflect management’s current expectations regarding future events and operating performance and speak only as of the date of this press release. You should not put undue reliance on any forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee that future results, levels of activity, performance and events and circumstances reflected in the forward-looking statements will be achieved or will occur. Except as required by applicable law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events.
 
About Enlight
 
Founded in 2008, Enlight develops, finances, constructs, owns, and operates utility-scale renewable energy projects. Enlight operates across the three largest renewable segments today: solar, wind and energy storage. A global platform, Enlight operates in the United States, Israel and 9 European countries. Enlight has been traded on the Tel Aviv Stock Exchange since 2010 (TASE: ENLT) and completed its U.S. IPO (Nasdaq: ENLT) in 2023.
 
Company Contacts
 
Yonah Weisz
Director IR
investors@enlightenergy.co.il

Erica Mannion or Mike Funari
Sapphire Investor Relations, LLC
+1 617 542 6180
investors@enlightenergy.co.il



Appendix 1 – Financial information
 
Consolidated Statements of Income

   
For the six months ended
June 30
   
For the three months ended
June 30
 
   
2024
   
2023
   
2024
   
2023
 
   
USD in
   
USD in
   
USD in
   
USD in
 
   
thousands
   
thousands
   
thousands
   
thousands
 
Revenues
   
175,095
     
123,557
     
84,698
     
52,563
 
Cost of sales
   
(32,421
)
   
(20,413
)
   
(16,985
)
   
(10,160
)
Depreciation and amortization
   
(49,557
)
   
(25,961
)
   
(24,825
)
   
(13,211
)
Gross profit
   
93,117
     
77,183
     
42,888
     
29,192
 
General and administrative expenses
   
(19,471
)
   
(16,491
)
   
(9,740
)
   
(8,418
)
Development expenses
   
(4,542
)
   
(2,888
)
   
(2,124
)
   
(1,513
)
Other income
   
8,665
     
14,734
     
3,857
     
14,229
 
     
(15,348
)
   
(4,645
)
   
(8,007
)
   
4,298
 
Operating profit
   
77,769
     
72,538
     
34,881
     
33,490
 
                                 
Finance income
   
15,065
     
32,262
     
7,000
     
11,885
 
Finance expenses
   
(49,311
)
   
(33,431
)
   
(29,818
)
   
(17,068
)
Total finance expenses, net
   
(34,246
)
   
(1,169
)
   
(22,818
)
   
(5,183
)
                                 
Profit before tax and equity loss
   
43,523
     
71,369
     
12,063
     
28,307
 
Share of loss of equity accounted investees
   
(449
)
   
(368
)
   
(305
)
   
(163
)
Profit before income taxes
   
43,074
     
71,001
     
11,758
     
28,144
 
Taxes on income
   
(9,130
)
   
(15,294
)
   
(2,299
)
   
(5,713
)
Profit for the period
   
33,944
     
55,707
     
9,459
     
22,431
 
                                 
Profit for the period attributed to:
                               
Owners of the Company
   
24,806
     
38,541
     
8,043
     
14,547
 
Non-controlling interests
   
9,138
     
17,166
     
1,416
     
7,884
 
     
33,944
     
55,707
     
9,459
     
22,431
 
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
   
0.21
     
0.34
     
0.07
     
0.12
 
Diluted earnings per share
   
0.20
     
0.32
     
0.06
     
0.12
 
Weighted average of share capital used in the
                               
 calculation of earnings:
                               
Basic per share
   
118,104,228
     
113,564,373
     
117,825,464
     
117,638,008
 
Diluted per share
   
123,092,306
     
121,823,868
     
125,866,004
     
125,873,060
 



Consolidated Statements of Financial Position as of

   
June 30
   
December 31
 
   
2024
   
2023
 
   
USD in
   
USD in
 
   
Thousands
   
Thousands
 
Assets
           
             
Current assets
           
Cash and cash equivalents
   
208,791
     
403,805
 
Deposits in banks
   
-
     
5,308
 
Restricted cash
   
161,120
     
142,695
 
Trade receivables
   
38,375
     
43,100
 
Other receivables
   
41,059
     
60,691
 
Current maturities of contract assets
   
-
     
8,070
 
Other financial assets
   
2,601
     
976
 
Total current assets
   
451,946
     
664,645
 
                 
Non-current assets
               
Restricted cash
   
35,097
     
38,891
 
Other long-term receivables
   
72,111
     
32,540
 
Deferred costs in respect of projects
   
283,890
     
271,424
 
Deferred borrowing costs
   
891
     
493
 
Loans to investee entities
   
47,960
     
35,878
 
Contract assets
   
-
     
91,346
 
Fixed assets, net
   
3,349,973
     
2,947,369
 
Intangible assets, net
   
286,076
     
287,961
 
Deferred taxes assets
   
9,068
     
9,134
 
Right-of-use asset, net
   
124,016
     
121,348
 
Financial assets at fair value through profit or loss
   
67,031
     
53,466
 
Other financial assets
   
72,568
     
79,426
 
Total non-current assets
   
4,348,681
     
3,969,276
 
                 
Total assets
   
4,800,627
     
4,633,921
 


 
Consolidated Statements of Financial Position as of (Cont.)

   
June 30
   
December 31
 
   
2024
   
2023
 
   
USD in
   
USD in
 
   
Thousands
   
Thousands
 
Liabilities and equity
           
             
Current liabilities
           
Credit and current maturities of loans from
           
  banks and other financial institutions
 
521,810
     324,666  
Trade payables
   
90,279
     
105,574
 
Other payables
   
83,429
     
103,622
 
Current maturities of debentures
   
44,885
     
26,233
 
Current maturities of lease liability
   
9,961
     
8,113
 
Financial liabilities through profit or loss
   
11,389
     
13,860
 
Other financial liabilities
   
1,308
     
1,224
 
Total current liabilities
   
763,061
     
583,292
 
                 
Non-current liabilities
               
Debentures
   
264,150
     
293,751
 
Other financial liabilities
   
55,522
     
62,020
 
Convertible debentures
   
127,517
     
130,566
 
Loans from banks and other financial institutions
   
1,723,627
     
1,702,925
 
Loans from non-controlling interests
   
79,149
     
92,750
 
Financial liabilities through profit or loss
   
34,529
     
34,524
 
Deferred taxes liabilities
   
49,400
     
44,941
 
Employee benefits
   
5,017
     
4,784
 
Lease liability
   
120,332
     
119,484
 
Other payables
   
54,355
     
60,880
 
Asset retirement obligation
   
66,212
     
68,047
 
Total non-current liabilities
   
2,579,810
     
2,614,672
 
                 
Total liabilities
   
3,342,871
     
3,197,964
 
                 
Equity
               
Ordinary share capital
   
3,307
     
3,293
 
Share premium
   
1,028,532
     
1,028,532
 
Capital reserves
   
46,461
     
57,730
 
Proceeds on account of convertible options
   
15,494
     
15,494
 
Accumulated profit
   
88,516
     
63,710
 
Equity attributable to shareholders of the Company
   
1,182,310
     
1,168,759
 
Non-controlling interests
   
275,446
     
267,198
 
Total equity
   
1,457,756
     
1,435,957
 
Total liabilities and equity
   
4,800,627
     
4,633,921
 


 
Consolidated Statements of Cash Flows

   
For the six months period ended June 30
   
For the three months period ended June 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
   
33,944
     
55,707
     
9,459
     
22,431
 
                                 
Income and expenses not associated with cash flows:
                               
Depreciation and amortization
   
50,886
     
26,777
     
25,282
     
13,637
 
Finance expenses, net
   
33,766
     
14,182
     
22,280
     
7,836
 
Share-based compensation
   
4,085
     
2,850
     
968
     
1,461
 
Taxes on income
   
9,130
     
15,294
     
2,299
     
5,713
 
Other income, net
   
(6,705
)
   
(6,303
)
   
(3,280
)
   
(5,798
)
Company’s share in losses of investee partnerships
   
449
     
368
     
305
     
163
 
     
91,611
     
53,168
     
47,854
     
23,012
 
Changes in assets and liabilities items:
                               
Change in other receivables
   
(4,352
)
   
(13,331
)
   
(2,210
)
   
(15,653
)
Change in trade receivables
   
3,072
     
10,837
     
19,981
     
13,221
 
Change in other payables
   
860
     
(1,100
)
   
1,399
     
2,313
 
Change in trade payables
   
(856
)
   
(169
)
   
(927
)
   
(976
)
     
(1,276
)
   
(3,763
)
   
18,243
     
(1,095
)
Interest receipts
   
5,366
     
7,791
     
2,438
     
3,240
 
Interest paid
   
(33,793
)
   
(22,695
)
   
(18,169
)
   
(10,631
)
Income Tax paid
   
(4,783
)
   
(2,854
)
   
(3,985
)
   
(2,406
)
Repayment of contract assets
   
-
     
7,447
     
-
     
4,807
 
                                 
Net cash from operating activities
   
91,069
     
94,801
     
55,840
     
39,358
 
                                 
Cash flows for investing activities
                               
Acquisition of consolidated entities
   
(1,388
)
   
-
     
-
     
-
 
Changes in restricted cash and bank deposits, net
   
(15,370
)
   
2,456
     
(10,382
)
   
(17,630
)
Purchase, development, and construction in respect of projects
   
(461,801
)
   
(359,622
)
   
(262,068
)
   
(210,844
)
Loans provided and Investment in investees
   
(14,216
)
   
(21,523
)
   
(2,932
)
   
(21,214
)
Repayment of loans to investees
   
-
     
12,555
     
-
     
-
 
Payments on account of acquisition of consolidated company
   
(10,851
)
   
(1,073
)
   
-
     
-
 
Proceeds from sale (purchase) of long-term financial assets measured at fair value through profit or loss, net
   
(11,340
)
   
(5,837
)
   
(2,931
)
   
(3,294
)
Net cash used in investing activities
   
(514,966
)
   
(373,044
)
   
(278,313
)
   
(252,982
)



Consolidated Statements of Cash Flows (Cont.)

   
For the six months period ended June 30
   
For the three months period ended June 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
   
330,449
     
202,542
     
259,078
     
33,001
 
Repayment of loans from banks and other financial institutions
   
(77,197
)
   
(42,748
)
   
(66,749
)
   
(29,613
)
Repayment of debentures
   
(1,284
)
   
(1,300
)
   
-
     
-
 
Dividends and distributions by subsidiaries to non-controlling interests
   
(3,450
)
   
(5,227
)
   
(3,342
)
   
(3,247
)
Deferred borrowing costs
   
(5,378
)
   
(1,041
)
   
(2,696
)
   
(36
)
Receipt of loans from non-controlling interests
   
-
     
274
     
-
     
274
 
Repayment of loans from non-controlling interests
   
(1,000
)
   
(663
)
   
(45
)
   
-
 
Increase in holding rights of consolidated entity
   
(167
)
   
-
     
(167
)
   
-
 
Issuance of shares
   
-
     
266,635
     
-
     
2,590
 
Exercise of share options
   
13
     
-
     
13
     
-
 
Repayment of lease liability
   
(4,117
)
   
(2,931
)
   
(446
)
   
(536
)
Proceeds from investment in entities by non- controlling interest
   
179
     
2,679
     
27
     
-
 
                                 
Net cash from financing activities
   
238,048
     
418,220
     
185,673
     
2,433
 
                                 
Increase (Decrease) in cash and cash equivalents
   
(185,849
)
   
139,977
     
(36,800
)
   
(211,191
)
                                 
Balance of cash and cash equivalents at beginning of period
   
403,805
     
193,869
     
249,851
     
542,467
 
                                 
Effect of exchange rate fluctuations on cash and cash equivalents
   
(9,165
)
   
(13,128
)
   
(4,260
)
   
(10,558
)
                                 
Cash and cash equivalents at end of period
   
208,791
     
320,718
     
208,791
     
320,718
 



Segmental Reporting
 
   
For the six months ended June 30, 2024
 
   
MENA(**)
   
Europe(**)
   
USA
   
Management and Construction
   
Total reportable segments
   
Adjustments
   
Total
 
   
USD in thousands
 
                                           
External revenues
   
66,041
     
101,123
     
3,431
     
4,500
     
175,095
     
-
     
175,095
 
Inter-segment revenues
   
-
     
-
     
-
     
2,851
     
2,851
     
(2,851
)
   
-
 
Total revenues
   
66,041
     
101,123
     
3,431
     
7,351
     
177,946
     
(2,851
)
   
175,095
 
                                                         
Segment Adjusted
                                                       
 EBITDA
   
54,873
     
83,253
     
1,305
     
2,291
     
141,722
     
-
     
141,722
 
                                                         
Reconciliations of unallocated amounts:
         
Headquarter costs (*)
     
(15,629
)
Intersegment profit
     
121
 
Depreciation and amortization and share-based compensation
     
(54,971
)
Other incomes not attributed to segments
     
6,526
 
Operating profit
     
77,769
 
Finance income
     
15,065
 
Finance expenses
     
(49,311
)
Share in the losses of equity accounted investees
     
(449
)
Profit before income taxes
     
43,074
 
 
(*)
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 six-month and three-month periods ending June 30, 2023, have been updated accordingly.
 

Segmental Reporting

   
For the six months ended June 30, 2023
 
   
MENA
   
Europe
   
Management and Construction
   
Total reportable segments
   
Adjustments
   
Total
 
   
USD in thousands
 
                                     
External revenues
   
29,757
     
89,530
     
4,270
     
123,557
     
-
     
123,557
 
Inter-segment revenues
   
-
     
-
     
2,642
     
2,642
     
(2,642
)
   
-
 
Total revenues
   
29,757
     
89,530
     
6,912
     
126,199
     
(2,642
)
   
123,557
 
                                                 
Segment Adjusted
                                               
 EBITDA
   
30,450
     
84,085
     
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).


 
Segmental Reporting
 
   
For the three months ended June 30, 2024
 
   
MENA
   
Europe
   
USA
   
Management and Construction
   
Total reportable segments
   
Adjustments
   
Total
 
   
USD in thousands
 
                                           
External revenues
   
37,567
     
41,963
     
2,200
     
2,968
     
84,698
     
-
     
84,698
 
Inter-segment revenues
   
-
     
-
     
-
     
1,395
     
1,395
     
(1,395
)
   
-
 
Total revenues
   
37,567
     
41,963
     
2,200
     
4,363
     
86,093
     
(1,395
)
   
84,698
 
                                                         
Segment Adjusted
                                                       
 EBITDA
   
30,345
     
32,546
     
1,447
     
1,623
     
65,961
     
-
     
65,961
 
                                                         
Reconciliations of unallocated amounts:
         
Headquarter costs (*)
     
(8,023
)
Intersegment profit
     
(69
)
Depreciation and amortization and share-based compensation
     
(26,250
)
Other incomes not attributed to segments
     
3,262
 
Operating profit
     
34,881
 
Finance income
     
7,000
 
Finance expenses
     
(29,818
)
Share in the losses of equity accounted investees
     
(305
)
Profit before income taxes
     
11,758
 
 
(*)
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
 


Segmental Reporting
 
   
For the three months ended June 30, 2023
 
   
MENA
   
Europe
   
Management and Construction
   
Total reportable segments
   
Adjustments
   
Total
 
   
USD in thousands
 
                                     
External revenues
   
15,919
     
34,507
     
2,137
     
52,563
     
-
     
52,563
 
Inter-segment revenues
   
-
     
-
     
1,246
     
1,246
     
(1,246
)
   
-
 
Total revenues
   
15,919
     
34,507
     
3,383
     
53,809
     
(1,246
)
   
52,563
 
                                                 
Segment Adjusted
                                               
 EBITDA
   
16,987
     
36,431
     
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).



Appendix 2 - Reconciliations between Net Income to Adjusted EBITDA

($ thousands)
 
For the six months
 
For the three months
   
 ended June 30
 
ended June 30
 
 
2024
 
2023
 
2024
 
2023
Net Income (loss)
 
33,944
 
55,707
 
9,459
 
22,431
Depreciation and amortization
 
50,886
 
26,777
 
25,282
 
13,637
Share based compensation
 
4,085
 
2,850
 
968
 
1,461
Finance income
 
(15,065)
 
(32,262)
 
(7,000)
 
(11,885)
Finance expenses
 
49,311
 
33,431
 
29,818
 
17,068
Non-recurring other income (*)
 
(6,526)
 
(7,075)
 
(3,262)
 
(7,075)
Share of losses of equity accounted investees
 
449
 
368
 
305
 
163
Taxes on income
 
9,130
 
15,294
 
2,299
 
5,713
Adjusted EBITDA
 
126,214
 
95,090
 
57,869
 
41,513
                 
* 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

Appendix 3 –  Debentures Covenants
 
Debentures Covenants
 
As of June 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 June 30, 2024, the company’s equity amounted to NIS 5,480 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 June 30, 2024, the net financial debt to net CAP ratio, as defined above, stands at 36%.
 
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 June 30, 2024, the net financial debt to EBITDA ratio, as defined above, stands at 10.
 
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 June 30, 2024, the equity to balance sheet ratio, as defined above, stands at 60%.


 
Appendix 4 - Mature portfolio: 5.4 GW and 5.9 GWh operational by 2027
 
 
1 We expect additional projects currently grouped in the Advanced Development portfolio to reach COD by 2027, however these are not included in these forecasts.


 
Appendix 5 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*
2024
2023
2024
2023
2024
2023
2024
2023
2024
2023
2024
2023
MENA
642
434
580
275
66,041
29,757
54,873
30,450
329
151
37,567
15,919
30,345
16,987
Europe
1,173
-
1,396
1,075
101,123
89,530
83,253
84,085
573
439
41,963
34,507
32,546
36,431
USA
106
-
73
-
3,431
-
1,305
-
47
-
2,200
-
1,447
-
Total
Consolidated
1,921
434
2,049
1,350
170,595
119,287
139,431
114,535
949
590
81,730
50,426
64,338
53,418
Unconsolidated
at Share
9
-
                             
Total
1,930
434
                     
Total Consolidated H1 Segment Adjusted EBITDA
139,431
Less: H1 EBITDA for projects that were not fully operational for H1 2024
 
 
 
(1,804 )
Annualized Consolidated Adjusted EBITDA
 
 
275,253
Invested capital for projects that were fully operational as of January 1st 2024
2,680,000
Asset Level Return on Project Costs
 
 
 
 
 
10.3%


 
b)
Operational Projects Further Detail

($ thousands)
   
 
6 Months ended June 30, 2024
3 Months ended June 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 June 30, 2023
Ownership %**
MENA Wind
MENA
316
-
32,396
 
16,702
 
449,896
49%
MENA PV
MENA
326
434
33,645
 
20,865
 
469,435
84%
Total MENA
 
642
434
66,041
54,873
37,567
30,345
919,331
 
Europe Wind
Europe
1,090
-
95,356
 
38,094
 
663,814
61%
Europe PV
Europe
83
-
5,767
 
3,869
 
43,778
61%
Total Europe
 
1,173
-
101,123
83,253
41,963
32,546
707,592
 
USA PV
USA
106
-
3,431
 
2,200
 
-
100%
Total USA
106
-
3,431
1,305
2,200
1,447
-
 
Total Consolidated Projects
1,921
434
170,595
139,431
81,730
64,338
1,626,923
1,626,923
Uncons. Projects at share
9
           
50%
Total
 
1,930
434
170,595
139,431
81,730
64,338
1,626,923
 
                   
($ 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
June 30, 2023
Ownership %
Tapolca
Europe
60
-
   
6
5
23
100%
Total
 
60
-
 
6
5
23
 

* EBITDA results included $1m in the 6 months ended June 24 and $0m in the 3-month ended June 24, of compensation recognized due to the delay in reaching full production at Emek Habacha
 
** Ownership % is calculated based on the project's share of total revenues

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 June 30,
2024
Est. Equity Required (%)
Equity Invested as of June 30, 2024
Est. Tax Equity (% of project cost)
Debt balance as of June 30, 2024
Est. First Full Year Revenue
Est. First Full Year EBITDA  *****
Ownership% *****
 
 
 
Comments
Atrisco
United
States
364
-
Q3
2024
360-378***
158-166
359
18%
100**
54%
259
19-21
14-16
100%
PTC
Atrisco Storage
United
States
-
1,200
Q4
2024
446-470***
274-288
275
11%
275**
48%
-
32-34
27-29
100%
ITC
Solar + Storage
Clusters
Israel
58
160
2024
80-84
80-84
71
38%*
27
N/A
44
9-10
6-7
65%
Gradual
connection on
H2/24
Pupin
Serbia
94
-
H2
2025
145-152
145-152
84
40%
51
N/A
33
21-22
15-16
100%
 
Total
Consolidated
Projects
 
589
1,453
 
1,031-1,084
657-690
789
 
453
 
346
81-87
62-68
 
 
Unconsolidated
Projects at
share
Israel
19
87
H2
2024-
H1
2025
32-33
32-33
35
27%
35
N/A
-
4
3
50%
All numbers,
beside equity
invested, reflects
Enlight share only
Total
 
608
1,540
 
1,063-1,117
689-723
824
 
488
 
346
85-91
65-71
 
 


 
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 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
1,712-1,800
934-981
46
17%
46
48%
124-131
97-102
100%
PTC & ITC; Comprise of cluster of 3 projects. Additional 3.2GWh storage potential
Rustic Hills 1& 2
United
States
256
-
H2
2027
370-389
185-194
21
12%
21
61%
24-25
20-21
100%
ITC
Roadrunner
United
States
290
940
H2
2025
592-622
354-373
14
19%
14
46%
48-51
39-41
100%
ITC&PTC
Country Acres
United
States
392
688
H2
2026
764-804
459-482
13
12%
13
53%
58-61
46-48
100%
ITC
Quail Ranch
United
States
128
400
H2
2025
248-260
134-141
56
17%
56
55%
22-23
18-19
100%
ITC&PTC
Gecama Solar
Spain
225
220
H1
2026
206-217
206-217
3
25%
3
N/A
36-38
29-30
72%
 



Additional
Projects
($ millions)
MW Deployment
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
MW/MWh
2026
MW/MWh
2027
MW/MWh
                   
United
States
-
-
312/-
415-436
249-262
17
16%
17
50%
27-29
21-22
100%
ITC
Europe
-
-
-/460
92-97
92-97
3
22%
3
N/A
18-19
16-17
100%
 
MENA
11/370
-/124
38/-
184-193
184-193
6
30%
6
N/A
22-24
14-15
89%
11 MW in 2025 attributed to Enlight Local
Total
11/370
-/124
350/460
691-726
525-552
25
 
25
 
67-72
51-54
 
 
Uncons.
projects
at share
-
5/28
-
9
9
0
30%
0
N/A
1
1
50%
All numbers reflect Enlight share only
Total
Pre-Construc
tion
2,868 MW +4,054MWh
4,592-
4,827
 
2,809-
2,949
178
 
178
 380-
402
301-
316
   

 * The total Solar + Storage Cluster equity required is 27%, the 38% represents only the equity required for the projects that are under construction
 
** The project's financial closure was completed following the balance sheet date. The company expects to recycle $234 million of equity back to its balance sheet in August 2024, of which $45 million will be immediately used to repay revolving credit facilities, resulting in net receipts of $189 million. A reimbursement of $34 million on RNU investments is anticipated for the beginning of 2025, leaving $52 million of Company equity remaining in the project. The company expect to receive $30-35m equity back from Atrisco Solar from a debt rebalance following COD
 
*** Project costs is net of reimbursable network upgrades of $34m which are to be reimbursed in first five years of project
 
****Net construction costs assume receipt of certain ITC and PTC credits under the IRA and are net of the estimated value of these credits. For certain projects, PTC is assumed, based on the project’s expected production and a yearly CPI indexation of 2%, discounted by 8% to COD. For other projects ITC is assumed at the relevant ITC rate (ranging from 30% to 50%, depending on energy community and/or domestic content adders). The net cost does not reflect the full tax equity investment, only the estimated value of the tax credits.
 
***** EBITDA is a non-IFRS financial measure. This figure represents consolidated EBITDA for the project and excludes the share of project distributions to tax equity partners, as well as ITC and PTC proceeds. These components of the tax equity transaction may differ from project to project, are subject to market conditions and commercial terms agreed upon reaching financial close.
 
***** The legal ownership share for all U.S. projects is 90%, but Enlight invests 100% of the equity in the project and entitled to 100% of the project distributions until full repayment of Enlight's capital plus a preferred return
 


Appendix 6 – Corporate level (TopCo) debt
 
($ thousands)
June 30, 2024
Debentures:
 
Debentures
309,035*
Convertible debentures
127,517
Loans from banks and other financial institutions:
 
Credit and short-term loans from banks and other financial institutions
151,822
Loans from banks and other financial institutions
116,270
Total corporate level debt
704,644

* Including current maturities of debentures in the amount of 44,885
 

Appendix 7 – Functional Currency Conversion Rates:
 
The financial statements of each of the Company’s subsidiaries were prepared in the currency of the main economic environment in which it operates (hereinafter: the “Functional Currency”). For the purpose of consolidating the financial statements, results and financial position of each of the Group’s member companies are translated into the Israeli shekel (“NIS”), which is the Company’s Functional Currency. The Group’s consolidated financial statements are presented in U.S. dollars (“USD”).

FX Rates to USD:
 
Date of the financial statements:
Euro
NIS
As of 30th June 2024
1.07
0.27
As of 30th June 2023
1.09
0.27

Average for the 3 months period ended:
June 2024
1.08
0.27
June 2023
1.09
0.27