Somekh Chaikin17 Ha’arba’a Street, PO Box 609KPMG Millennium TowerTel Aviv 6100601, Israel+972 3 684 8000
Enlight Renewable Energy Ltd.
Consolidated Statements of Financial Position as of December 31
F - 4
Consolidated Statements of Financial Position as of December 31 (Cont.)
F - 5
F - 6
Consolidated Statements of Income and Other Comprehensive Income (Cont.)
F - 7
Consolidated Statements of Changes in Equity
Total other comprehensive income (loss) for the year
F - 8
Consolidated Statements of Changes in Equity (Cont.)
For the year ended December 31, 2021
Total comprehensive income (loss) for the year
F - 9
F - 10
Consolidated Statements of Cash Flows
F - 11
Consolidated Statements of Cash Flows (Cont.)
F - 12
)
F - 13
Notes to the Financial Statements as of December 31, 2022
Note 1 - General
Note 2 - Significant Accounting Policies
Classifications
F - 14
F - 15
F - 16
F - 17
Basis of consolidation (Cont.)
F - 18
F - 19
F - 20
F - 21
F - 22
F - 23
F - 24
F - 25
F - 26
F - 27
F - 28
F - 29
F - 30
Note 2 - Significant Accounting Policies (Cont.)
F - 31
F - 32
F - 33
F - 34
F - 35
F - 36
F - 37
F - 38
F - 39
F - 40
Note 5 - Cash and Cash Equivalents
F - 41
F - 42
Note 7 - Investments in Investee Entities
2) Details of material consolidated entities which are held by the Company:
F - 43
Note 7 - Investments in Investee Entities (Cont.)
B. Subsidiaries entities in which the non-controlling interests are material:
This section includes details regarding subsidiaries, as of the date of the relevant statement of financial position, whose non-controlling interests constitute at least 10% of the capital attributed to the owners of the Company and/or where the profit (loss) in the relevant year which is attributed to non-controlling interests constitutes at least 10% (in absolute values) of the profit (loss) attributed to owners in the relevant year.
Data from the financial statements of companies whose functional currency is a foreign currency - assets and liabilities were translated according to the relevant representative exchange rates as of December 31. Results and cash flow items were translated according to the average exchange rates during the year.
F - 44
B. Subsidiary entities in which the non-controlling interests are material: (Cont.)
F - 45
F - 46
Note 8 - Contract Assets in respect of Concession Arrangements for the Construction and Operation of Photovoltaic Systems
Project
Totalcapacityin MW
Stake in the project
Tariffapproval forthe facility(NIS 0.01 per kWh)
Rate ofreturn onthecontractasset
Contractasset as ofDecember 31,2022(USD inthousands)
Expiry date of the contract
Halutziot (*)
55
90
%
62.8
6% linked
-
Peirot HaGolan
1.5
51
53.99
5.75% linked
725
30/06/2035
Sde Nehemia
31/03/2035
Barbur
Talmei Bilu
10
100
102.46
6.5% linked
36,649
30/09/2033
Mivtachim
130.39
8% linked
43,370
Kramim
5
96.31
14,143
31/12/2033
Idan
3
8,091
Balance as of December 31, 2022
106,774
2022
2021
USD in thousands
Balance as of January 1
287,042
286,251
Repayment of contract asset under concession arrangements
(17,579
(32,857
Finance incomes
17,188
24,310
Reclassification from IFRIC 12 to a fixed asset (*)
Translation differences
(17,518
9,338
Balance as of December 31
(*)
F - 47
Note 9 - Fixed Assets
Composition and changes:
Solar systems (A)
Wind farms (B)
Others
Total
Cost:
As of January 1, 2022
122,565
1,403,984
3,908
1,530,457
Capitalization – IFRS 16
4,053
Additions (1)
280,518
460,722
2,190
743,430
Reclassification from IFRIC 12
162,359
Initial consolidation (2)
1,432
(37,448
(107,900
(459
(145,807
Cost as of December31, 2022
529,426
1,760,859
5,639
2,295,924
Accumulated depreciation:
10,726
29,498
1,404
41,628
Depreciation expenses
7,678
28,445
761
36,884
(1,325
(1,854
(143
(3,322
Accumulated depreciation as of December 31, 2022
17,079
56,089
2,022
75,190
Carrying value as of December 31, 2022
512,347
1,704,770
3,617
2,220,734
As of January 1, 2021
837,554
2,795
965,122
Capitalization - IFRS 16
5,166
489,504
525
490,029
120,845
514
121,359
(2,208
(49,085
74
(51,219
Cost as of December 31, 2021
6,920
19,559
710
27,189
3,806
12,795
17,265
(*)-
(2,856
30
(2,826
Accumulated depreciation as of December 31, 2021
Carrying value as of December 31, 2021
111,839
1,374,486
2,504
1,488,829
(*) Less than USD 1 thousand.
(1)
(2)
F - 48
Note 9 - Fixed Assets (Cont.)
F - 49
F - 50
F - 51
Note 11 - Other Payables
F - 52
F - 53
Loans from banks and other financial institutions for project financing
Guarantees
See Note 28C(4)
See Note 28B(4), 28C(5)
See Note 28B(4)
F - 54
Note 12 - Loans from banks and other financial institutions (Cont.)
F - 55
F - 56
F - 57
Loans from banks and other financial institutions (Cont.)
F - 58
On November 4, 2020, the Company completed, through Tlamim and Havatzelet, prepayment of the mezzanine loans which were given to the partnership for financing the shareholders’ investment in the projects Halutziot, Mivtachim, and Talmei Bilu.
Loans from banks for corporate financing
F - 59
The receipt of credit facilities from Israeli banks in a cumulative scope of NIS 400 million (Cont.)
The lenders will be entitled to transfer their rights to entities which were defined in the agreements, such as major institutional entities, banks, etc.;
F - 60
F - 61
The interest in respect of the debentures is 3.45% and will be paid twice per year.
F - 62
•
The unpaid principal balance of the debentures will bear fixed annual interest of 0.75%, to be paid twice per year from 2021 to 2028 (inclusive).
The unpaid principal balance of the debentures (Series C) is convertible into Company's ordinary shares, with a par value of NIS 0.1 each, in the manner specified below: (1) during the period from the date of listing of the series of debentures (Series C) on the TASE until December 31, 2023, each NIS 9 par value of the debentures (Series C) will be convertible into one ordinary share of the Company; and (2) during the period from January 1, 2024 to August 22, 2028, each NIS 24 par value of the debentures (Series C) will be convertible into one ordinary share of the Company.
In 2021 Midroog Ltd. updated the rating of the debentures (Series C) which the Company issued, from A3.il to A2.il, stable rating outlook.
F - 63
Mechanism was determined for adjusting the interest rate due to a deviation from the financial covenants and due to a change in the rating or discontinuation of it. The total interest rate increases will not exceed more than 1.25% above the interest rate which was determined in the first offering report of the debentures.
F - 64
Loans from banks and other financial institutions
F - 65
Note 14 - Changes in Liabilities from Financing Activities (Cont.)
Balance as ofJanuary 1,
Cash flows
fromfinancingactivities
Translationdifferences inrespect offoreignoperations
Adjustments inrespect ofcash flows foroperatingactivities(3)
Initialconsolidation
Non-cashactivities
Balance as ofDecember 31,2021
F - 66
Loans from banks
F - 67
Note 15 - Income Taxes
IFRS 16 – Leases
758
(3,111
F - 68
IFRS 16 – Leases, net
(245
2,227
F - 69
F - 70
Temporary difference in respect of subsidiaries for which
deferred taxes were not recognized
F - 71
F - 72
F - 73
Note 17 - Earnings Per Share
Weighted average of the number of ordinary shares used for the purpose of calculating basic earnings per share (*)
Weighted average of the number of ordinary shares used to calculate diluted earnings (loss) per share (*)
(*) The number of ordinary shares is after giving effect to the Reverse Share Split. See also Note 16.
F - 74
11/28/2019 (E)
100,000
41.97
42.30
18.00
11/28/2026
F - 75
F - 76
On June 28, 2022, the Company performed a private allocation of 100,000 non-marketable and non-transferable options of the Company to a VP officer. The options are exercisable on a cashless basis. The options’ vesting period will be distributed over 4 years, whereby 25% of the options will vest one year after the grant date, 25% will vest two years after the grant date, 35% will vest three years after the grant date, and 15% will vest four years after the grant date. For details regarding the exercise price, see the above table.
The valuation of the options was performed using the binomial model.
(K)
On March 14, 2023 after the balance sheet date, the Company performed a private allocation of 124,000 non-marketable and non-transferable options of the Company to its 12 employees.
(L)
On March 20, 2023, the Company performed a private allocation of 114,000 non-marketable and non-transferable options of the Company to 37 employees of its subsidiary in the USA (Clenera, LLC)
F - 77
Note 20 - Cost of Sales
Payroll, salaries and associated expenses
Insurance
Municipal taxes
Lease
Note 22 - General and Administrative Expenses
Professional services
Office and maintenance
Depreciation
Management and director fees
F - 78
F - 79
Note 24 - Leases
F - 80
F - 81
Note 25 - Financial Instruments (Cont.)
Changes in currency exchange rates (Cont.)
As of December 31, 2022
Increase 5%
Decrease 5%
OCI
Pre-tax profit
5% Change in the currency exchange rate
ILS vs EURO
Loans to foreign operations
(844
16,874
844
EURO vs HRK
Restricted cash
84
1,673
(84
174
3,489
(174
(1,399
(27,974
1,399
Total effect on pre-tax profit
(1,985
(5,938
1,985
Equity of foreign operations
(34,695
693,904
34,695
ILS vs HUF
(551
11,015
551
ILS vs HRK
(613
12,258
613
Total effect OCI
(35,859
717,177
35,859
As of December 31, 2021
5% Change in the currency rate
(1,026
20,513
1,026
89
1,175
(89
180
3,605
(180
(1,626
(32,529
1,626
(2,383
(7,236
2,383
(28,710
574,198
28,710
(267
5,340
267
(486
9,714
486
Total effect on OCI
(29,463
589,252
29,463
F - 82
Change in index
Consolidated entities in Israel have revenues from electricity which are determined according to a tariff which is updated once per year in accordance with the consumer price index. On the other hand, loans taken out by consolidated entities were made, as much as possible, with the same linkage as the linkage to the electricity tariff. The Company also extended loans to investee entities and liability in respect of deferred consideration arrangement, which are linked to the consumer price index.
Increase 3%
Decrease 3%
Carrying value
3% Change in the index rate
Financial assets measured at fair value through profit or loss
389
12,974
(389
Contract assets
3,203
106,773
(3,203
Loans to investee entities
199
6,622
(199
Loans to non-controlling interests
170
5,680
(170
Other payables
(34
(1,143
34
(15,570
(790,403
15,491
Other financial liabilities
(78
(2,584
78
(11,721
(662,081
11,642
F - 83
Presented below is an analysis of financial instruments by linkage bases and currency types
Linked to the
EUR
USD
HRK*
HUF
CPI
Current assets:
Cash and cash equivalents
56,327
1,582
49,535
2,752
83,673
193,869
Deposits in banks
4,054
16,551
3,732
558
71,262
92,103
366
20,555
33,895
Trade receivables
29,074
785
601
325
9,037
39,822
Other receivables
880
427
4,872
6,179
Current maturities of loans to investee entities
13,893
Other financial assets
1,493
106,886
2,733
53,868
3,635
13,401
204,785
385,308
Non-current assets:
20,140
1,281
3,782
13,525
38,728
Long term receivables
4,765
2
4,767
42,918
Loans to equity-accounted entities
3,429
4,133
14,184
78,811
10,332
5,253
94,396
150,063
14,114
11,875
17,660
194,993
Current liabilities:
Credit and current maturities in
respect of loans from banks and
other financial institutions
(54,071
(75,576
(1,585
(1,535
(32,860
(165,627
Trade payables
(13,532
(15,495
(68
(5,543
(34,638
(20,920
(15,567
(1,242
(240
(28,925
(68,037
Current maturities in respect of Debentures
(15,832
Current maturities of lease liability
(1,528
(80
(4,202
(40
(5,850
Financial liabilities measured at fair value through profit or loss
(35,283
other financial liabilities
(50,255
(140,306
(141,921
(2,827
(1,923
(38,205
(50,340
(375,522
Non-current liabilities:
Debentures
(238,520
Convertible Debentures
(131,385
and other financial institutions
(572,166
(42,797
(14,358
(32,193
(757,543
(1,419,057
Loans from non-controlling interests
(76,787
(14,121
(90,908
Lease liability
(33,769
(1,134
(58,535
(335
(93,773
Employee benefits
(12,238
Financial liabilities through profit or loss
(45,484
(48,068
(682,722
(100,519
(33,327
(818,662
(384,361
(2,033,949
Total assets (liabilities), net
(566,079
(239,707
37,964
(17,501
(831,591
(212,256
(1,829,170
*On December 31, 2022 the EURO currency replaces the HRK
F - 84
Presented below is an analysis of financial instruments by linkage bases and currency types (Cont.)
HRK
Unlinked
54,293
1,837
25,394
1,946
182,463
265,933
17,058
18,121
35,179
515
14,506
24,343
39,364
11,521
1,752
635
133
3,859
17,900
2,607
40
456
1,855
4,958
Other short term financial assets
9,999
85,479
4,104
26,069
2,079
14,962
240,640
373,333
11,989
1,917
7,462
21,368
5,247
28,682
874
24,200
1,190
26,264
3,852
6,105
13,562
50,644
5,522
30,305
8,652
95,123
Credit and current maturities in respect of loans from banks and other financial institutions
(28,032
(1,639
(1,596
(30,555
(61,822
(21,576
(1,453
(275
(5
(4,108
(27,417
(27,552
(3,887
(134
(200
(858
(9,764
(42,395
(18,679
(8,923
(27,602
(17,914
(1,039
(82
(4,521
(44
(5,686
(14,567
(96,878
(19,907
(2,048
(1,883
(35,934
(40,753
(197,403
(286,656
(100,995
Loans from banks and other financial
institutions
(381,552
(16,945
(38,730
(731,342
(1,168,569
(62,841
(15,272
(78,113
(35,385
(1,180
(62,989
(406
(99,960
Other long term payables
(1,132
(74,996
(2,956
(77,952
(15,300
(496,210
(39,910
(797,287
(403,329
(1,828,677
(456,965
(90,799
7,076
(34,192
(787,954
(194,792
(1,557,626
F - 85
Financial risk factors (Cont.)
Interest rate risk
Change in interest rates
Interest rate risk is due to loans bearing variable interest rates, which expose the Company to cash flow risk.
The following table presents the group's values of financial instruments which are exposed to cash flow risks in respect of interest rate changes which are not hedged in interest rate swap transactions and their sensitivity to the change of interest rate – the effect of a 2% change in the interest rate:
Increase 2%
Carrying
Decrease 2%
value
2% Change in the interest rate
Euribor-linked credit from banks
(22
(1,115
22
Euribor-linked loan from banks
(873
(43,649
873
SOFR-linked credit from banks (1)
(118,373
(895
(163,137
895
(25
(1,259
25
Euribor-linked credit from banks (2)
(67,281
(68,540
F - 86
Interest rate risk (Cont.)
Interest rate swaps:
Through interest rate swaps, the Group engages in contracts to swap the differences between the amounts of fixed and variable interest rates, which are calculated in respect of agreed-upon stated principal amounts. These contracts allow the Group to reduce the cash flow exposure of debt issued at variable interest. The fair value of the interest rate swaps at the end of the reporting period is determined by discounting the future cash flows using the yield curves at the end of the reporting period, and the credit risk in the contract.
All interest rate swaps which replace variable interest rates with fixed interest rates are intended to hedge cash flows in order to reduce the Group’s exposure to cash flows from variable interest rates on loans. For details regarding the Group’s accounting policy regarding cash flow hedging, see Note 2Q(3)(A).
The following table specifies the interest rate swap contracts which were designated as hedging instruments, which exist as of the end of the reporting period:
Interest rates
Par value
Repayment date
Hedged contract
Original
After hedging
Thousands
Final
Loan to finance the Lukovac project
3 month Euribor
0.75%
20,397 EURO
21,753 USD
31/03/2031
2,063
Loan to finance the Picasso project
1.08%
75,268 EURO
80,273 USD
31/03/2039
6,406
Loan to finance the Gecama project
6 month Euribor
0.147%
152,000 EURO
162,107 USD
32,811
Loan to finance the Raaba and Meg projects
3 month Bubor
1.445%-3.7%
12,930,492 HUF
34,454 USD
31/12/2030
Loan to finance the Bjorn project
0.526%
164,485 EURO
175,423 USD
30/06/2041
37,531
During the years 2022 and 2021, profit net of tax in the amount of USD 61,853 thousand and USD 17,823 thousand, respectively, were recognized under other comprehensive income, in respect of the effectiveness of the cash flow hedge as a hedge against the cash flow risk in respect of interest rates.
Credit risk
Credit risk refers to the risk that the counterparty will not fulfill its contractual obligations, and will cause the Group to incur financial loss. Upon the initial engagement, the Group estimates the quality of the credit which is given to the customer. The restrictions which are attributed to the Group’s customers are evaluated once per year, or more frequently, based on new information which has been received, and on its fulfillment of previous debt payments.
The Group measures the credit loss provision in respect of trade receivables according to the probability of insolvency throughout the instrument’s entire lifetime, and for contract assets in respect of concession arrangements (see Note 8) according to the probability of insolvency during the coming 12 months. In light of the fact that the Company’s customers are large, financially strong entities, mostly with regulatory support, the probability of insolvency is low, and the Company believes that the expected credit losses in respect of them are insignificant.The Company deposits its balance of liquid financial assets in bank deposits and in securities. All the deposits are with a diversified group of leading banks preferably with banks that provide loans to the Company.
F - 87
Liquidity risk
The cash flow forecast is prepared by the Company’s finance department, both on the level of the various entities in the Group, and in consolidated terms. The finance department evaluates current forecasts of liquidity requirements in the Group in order to verify that sufficient cash is available for operating requirements, and while ensuring that the Company does not deviate from the credit facilities and financial covenants in respect of its credit facilities.
The Group’s forecasts take into account several factors, such as financing sources for expected investments and for debt service, which include, inter alia, cash flows from operating activities and from the realization of projects which the Company owns, and raisings of equity and debt which include, inter alia, rights issues, long-term loans and debentures. The Group’s forecasts also take into account the fulfillment of obligatory financial covenants, the fulfillment of certain liquidity ratio targets, and the fulfillment of external requirements such as laws or regulations, when relevant.
The cash surplus which is held by the Group’s entities, which are not required in order to finance the activity as part of working capital, are invested in stable investment channels such as fixed period deposits, and other stable channels. These investment channels are chosen according to the desired repayment period, or according to their liquidity, such that the Group has sufficient cash balances, in accordance with the foregoing forecasts.
Presented below are details regarding the Company’s liabilities and assets segmented by repayment years, except for current items in the statement of financial position, such as trade and other payables, trade and other receivables, which are expected to be repaid according to their carrying values during the coming year:
F - 88
Liquidity risk (Cont.)
As of December 31, 2022(**)
After
2023
2024
2025
2026
2027
Liability in respect of deferred consideration arrangement
(418
(416
(396
(341
(2,766
(4,678
Performance-based contingent consideration (“Earn Out”), see Note 7A(1)
(17,690
(52,973
Liability in respect of put option
(27,794
(11,624
(10,452
(10,547
(9,094
(6,264
(51,671
(99,652
Debentures(*)
(23,702
(23,139
(41,691
(90,830
(57,269
(161,622
(398,253
Credit and loans from banks and other financial institutions (*)
(103,366
(129,561
(127,133
(127,436
(149,380
(1,164,056
(1,800,932
(5,846
(7,817
(7,367
(7,234
(7,182
(68,554
(104,000
(180,239
(189,075
(187,134
(234,935
(220,436
(1,476,463
(2,488,282
Fair value
Details of assets and liabilities which are measured in the statement of financial position at fair value:
For the purpose of measuring the fair value of assets or liabilities, the Group classifies them according to a hierarchy which includes the following three levels:
The classification of assets or liabilities which are measured at fair value is based on the lowest level at which significant use was made for the purpose of measuring the fair value of the asset or liability, in their entirety.
Presented below are details regarding the Group’s assets and liabilities which are measured in the Company’s statement of financial position at fair value periodically, in accordance with their measurement levels.
F - 89
Fair value (Cont.)
Details regarding fair value measurement at Level 3
Valuation method for
Financial instrument
determining fair value
Non-marketable shares measured at fair value through profit or loss
Fair value measured using a valuation method that includes the discounted cash flow method
Performance-based (“earn out”) contingent consideration
Fair value measured using the discounted cash flow method
The tables hereunder presents the fair value of the financial instruments that are measured at fair value in accordance to the fair value hierarchy:
As of December 31, 2022:
Level 1
Level 2
Level 3
Financial Assets at fair value:
Contracts in respect of forward transactions
Interest rate swaps
89,143
Financial liabilities at fair value:
Transactions to peg electricity prices
swap (CFD differences contract)
Performance-based (“earn out”) contingent consideration (“Earn Out”), see Note 7A(1)
(52,972
F - 90
As of December 31, 2021:
7,456
(2,627
(8,831
(31,352
(61,362
The table hereunder presents a reconciliation from the opening balance to the closing balance of financial instruments carried at fair value level 3 of the fair value hierarchy:
Financial assets
USD thousands
Balance as at January 1
10,115
Investment
10,824
18,760
Revaluation (*)
4,868
693
(1,456
(886
Balance as at December 31
Financial liabilities
Initial consolidation see Note 7A(1)
(59,131
Revaluation
6,678
(2,231
Repayment
1,712
F - 91
Fair value of items which are not measured at fair value in the statement of financial position:
Except as specified in the following table, the Company believes that the carrying value of items which are not measured at fair value, including loans from non-controlling interests, is approximately identical to their fair value.
As of December 31
Fair value level
388,498
408,771
364,203
442,815
Loans from banks and other financial institutions (1)
1,200,199
355,808
908,964
411,456
Liability in respect of deferred consideration arrangement (1)
2,750
3,123
3,602
5,219
F - 92
Other financial assets, Other financial liabilities, Financial assets at fair value through profit or loss and Financial liabilities through profit or loss
December 31
Current assets
Non-current assets
95,889
23,560
Current liabilities
Transactions to peg electricity prices swap (CFD differences contract)
(16,052
(11,550
Performance-based contingent consideration (“Earn Out”) (1)
(35,282
Non-current liabilities
Liability in respect of deferred consideration arrangement (2)
Performance-based contingent consideration (“Earn Out”) as well as the founder’s put option (1)
(133,605
(135,421
The Company has liabilities in respect of deferred consideration arrangements for initiation services which were provided by some of the towns in Halutziot project. In exchange for the initiation services, those towns are entitled to a percentage of the distributable free cash flows, as defined in the agreement. The balance of the liability in respect of the deferred consideration arrangement including current maturities (see also Note 11), as of December 31, 2022 and 2021, amounted to USD 2,750 thousand and USD 3,007 thousand, respectively.
F - 93
Note 26 - Segmental Reporting
General
Operating segments are identified based on the internal reports regarding the components of the Company, which are routinely reviewed by the Group’s Chief Operational Decision Maker for the purpose of allocating resource and assessing the performance of operating segments. The set of reports which are submitted to the Group’s Chief Operating Decision Maker, for the purpose of allocating resources and assessing the performance of operating resources, is based on an evaluation of certain solar power systems located in Israel as fixed asset items, which generate electricity revenues, and not as a contract asset under concession arrangement.
Presented below are details regarding the Company’s operating segments, in accordance with IFRS 8:
Israel segment -
Produces its revenue from the sale of the electricity which is produced through solar energy in Israel, from power purchase agreements at fixed tariffs over extended periods.
Central-Eastern Europe segment -
Produces its revenue from the sale of the electricity which is produced through wind energy and solar energy in countries of Central-Eastern Europe, mostly at fixed tariffs over extended periods.
Western Europe segment -
Produces its revenue from the sale of the electricity which is produced through wind energy in countries of Western Europe, mostly at prices determined in the free market (willing buyer to willing seller).
Management and construction segment -
Produces its revenue from the provision of management services to projects in stages of development, construction or operation, and from the provision of construction services for projects which are fully or partially owned by the Company.
The results of the segments are measured based on the Company’s segment adjusted EBITDA which is the Operating Profit adjusted to add the Financial Asset repayments, depreciation and amortization, non-recurring events, and share-based compensation expenses attributed to the Company’s reportable segments.
F - 94
Note 26 - Segmental Reporting (Cont.)
Segmental revenues and results
For the year ended December 31, 2022
Israel
Central-Eastern Europe
Western Europe
Management and construction
Total reportable segments
Adjustments
External revenues
51,363
70,705
58,991
11,113
192,172
Inter-segment revenues
9,111
(9,111
Total revenues
20,224
201,283
Segment Adjusted EBITDA
57,598
56,181
45,750
4,018
163,547
Reconciliations of unallocated amounts:
Headquarter costs (*)
(18,071
Intersegment loss
2,038
Depreciation and amortization and share based compensation
(50,940
Other incomes not attributed to segments
11,617
Operating profit
90,612
Finance income
23,341
Finance expenses
(62,591
Share in the losses of equity accounted investees
(306
Profit before income taxes
51,056
F - 95
Segmental revenues and results (Cont.)
18,919
61,326
14,064
8,152
102,461
10,894
(10,894
19,046
113,355
44,549
51,610
11,183
6,623
113,965
(12,086
Intersegment profit
(2,811
(24,480
U.S. acquisition expense
(7,331
34,400
30,333
(37,175
(189
27,369
F - 96
For the year ended December 31, 2020
Revenue from external
16,869
48,286
2,613
2,556
70,324
10,864
(10,864
Total Revenues
13,420
81,188
40,722
40,317
1,222
3,693
85,954
(7,016
(1,194
(31,250
(18,120
28,374
17,214
(31,408
Early prepayment fee
(67,594
Share of loss of equity accounted investees
26
Loss before income taxes
(53,388
F - 97
F - 98
F - 99
F - 100
F - 101
On March 27, 2022, the Company reported the receipt of the permanent production license and the commencement of commercial operation of the project.
On November 2022, the townships which provide the land for the project exercised the option to join as partners in the project partnership, following the entrance of the townships, the Company holds 54% in the partnership.
F - 102
In March 2018, the Company acquired the interests in a wind energy project in Kosovo, which is in advanced development processes, with a total capacity of approximately 105 megawatts (hereinafter: the “Agreement” and the “Project”).
F - 103
F - 104
F - 105
F - 106
F - 107
F - 108
F - 109
F - 110
F - 111
Main collateral - According to the standard conditions in sale-leaseback transactions, including cash flow rights, land rights, insurance policies, collateral from the project contractors, etc.
F - 112
F - 113
F - 114
Parent company guarantees:
Presented below are details regarding the significant guarantees which the Company provided:
As part of acquiring the renewable energy company Clēnera in the United States, guarantees were given to secure the Company’s undertakings towards the entrepreneurs.
E.
Guarantee in connection with the purchase of an additional solar and energy storage portfolio in the United States on December 30, 2022 (”the Tranche III Projects”) in favor of Parasol Renewable Energy Holdings LLC (“PREH”) up to a total of $54 million and will be reduced by earn out paid in the future in connection with the Tranche III projects.
F.
The following parental guarantees are related to tax equity and construction financing of the Apex project:
a.
Guarantee in connection with Tax Equity for Apex in favor of CLI-HBAN Solar Trust (Huntington Bank). This guaranty would become effective only if (1) the Apex project company failed to perform its obligations and (2) Clenera Holdings failed to pay the obligations under its guarantee. This guaranteed covers (a) failures of Clenera under its Sponsor Guaranty Agreement, (b) Clenera tax indemnity obligations and (c) Clenera obligations under the Participation Agreement.
b.
Guarantee in connection with debt for Apex in favor of Bank of America, this guarantee applies if there is a customs (import) delay with regard to modules.
G.
Guarantee in connection with the grid connection works for Atrisco project in favor of PNM, the utility responsible for constructing the network connection up to a total of $20 million. This guarantee will be reduced once the final connection agreement (LGIA) is signed and project financing is closed in a non-recourse format.
Nasdaq IPO
During February 2023, the Company completed an Initial Public Offering of 14,000,000 ordinary shares at $18 per share, on the Nasdaq Global Select Market (the: “Nasdaq IPO”). Shortly after the Nasdaq IPO, the company completed an additional allocation of 2,042,935 ordinary shares at a price of $18 per share, in accordance with an option granted to the Nasdaq IPO’s underwriters. Accordingly, the total amount raised on the Nasdaq IPO amounts to approximately $290 million dollars in total. Starting from the completion of the Nasdaq IPO as mentioned the Company is Dual Listed on the Tel Aviv Stock Exchange (“TASE”) and the Nasdaq Global Select Market.
F - 115