ENLIGHT RENEWABLE ENERGY REPORTS
THIRD QUARTER 2024 FINANCIAL RESULTS
All of the amounts disclosed in this press release are in U.S. dollars unless otherwise noted
TEL AVIV, ISRAEL, November 13, 2024 – Enlight Renewable Energy Ltd. (NASDAQ: ENLT, TASE: ENLT) today reported financial results for the third quarter ending September 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 3Q24 financial results can be found on our IR website at
https://enlightenergy.co.il/data/financial-reports/
Financial Highlights
9 months ending September 30, 2024
| • |
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
|
3 months ending September 30, 2024
| • |
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
|
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
Raising full year guidance range
The results of Enlight’s operations during the third quarter and first nine months of 2024 have been excellent. Revenues and EBITDA have been higher than our expectations after achieving sound
operational performance. As a result, we are raising our full year guidance ranges for 2024. We now expect 2024 revenues in the range of $355-$370m from $345-$360m previously, and adjusted EBITDA1 in the range of $255-$270m from
$245-$260m previously. This represents an increase of $10m from previous midpoints of both revenues and Adjusted EBITDA, and further demonstrates our confidence in the positive trends and strong growth in all areas of our business.
Third Quarter Business Developments
| • |
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 $95-105m in EBITDA on a first full year basis.
|
| • |
A new power purchase agreement (“PPA”) was recently signed with Arizona Public Service for Snowflake A. The busbar fixed price agreement encompasses the project’s full solar and energy storage capacity for a duration of 20 years.
|
| • |
Operational portfolio grew by 418 MW and 191 MWh. 600 MW and 1,650 MWh added to the Mature phase Portfolio since the last quarter’s earnings report.
|
“We are proud of another set of excellent financial results for Enlight, as well another increase in our 2024 guidance ranges for the second consecutive quarter this year,” said Gilad Yavetz, CEO of
Enlight Renewable Energy.
“Enlight continues to grow in a balanced manner with the force multiplier of our diversification in three geographies and technologies creating a particularly powerful growth matrix. Construction is
starting on three major projects in the US which are expected to reach completion in 2025-26. We have also announced the acceleration of development of Snowflake A, which will be another leap forward for Enlight. Next year, we expect the U.S. to
reach 15% of the company's total revenues.
“Industry and macro fundamentals are supportive across all the geographies in which we are present. Demand for electricity is soaring, and as renewable energy is the main response to this need in the
coming years, we remain optimistic about our growth and expansion plans.”
Overview of Financial and Operating Results: Revenue
|
($ 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
|
In the third quarter of 2024, the Company’s revenues increased to $109m, up from $58m last year, a growth rate of 88% year over year. The Company benefited from the revenue contribution of newly
operational projects, as well as higher revenues from existing projects.
Since the third quarter of 2023, 823 MW and 536 MWh of projects were connected to the grid and began selling electricity, including Genesis Wind in Israel, nine of the Solar & Storage Cluster
units in Israel, Tapolca in Hungary, and Atrisco in the U.S, which only began selling electricity at the end of the quarter. The most important of these is Genesis Wind which contributed $15m to revenue, followed by the Israel Storage and Solar
Cluster, which added an additional $16m. In total, new projects contributed $33m.
The Company also benefited from high production levels at selected existing sites, as well as the full ramp-up of other
newly operational projects. Overall generation output in 3Q24 from existing projects rose 11%, contributing $6m, while improved merchant pricing contributed $3m to current quarter revenues. Apex Solar in the U.S, Björnberget in Sweden, and AC/DC
in Hungary operated at full capacity during 3Q24 compared to partial operations last year, while the final components of the Solar and Storage Cluster in Israel came online earlier than anticipated. Additional sites are in development and under
construction.
Prices at projects where electricity is sold under a merchant model were strong during the third quarter. Gecama revenues increased 40% year over year to $18m as the project benefited from positive
pricing and production trends. We sold electricity at an average of EUR 96 per MWh versus EUR 76 per MWh for the same period last year, while production volumes increased 8% year over year.
Revenues were distributed between MENA, Europe, and the US, with 51% of revenues in the third quarter of 2024 denominated in Israeli Shekel, 39% in Euros, and 6% in denominated US Dollars. With
project Atrisco expected to be fully operational in the coming weeks, we expect approximately 15% of revenues to come from the U.S. in 2025, adding more balance and diversification to Enlight’s revenues.
Net Income
In the third quarter, the Company’s net income amounted to $24m compared to $26m last year, a decrease of 7% year over year. New projects and existing operations added $13m to net income. This was
reduced by a $4m loss on the revaluation of foreign currency assets due to volatility in the Shekel/Dollar rate during the quarter, and can be contrasted with a $6m non-cash profit in 3Q23 on the mark to market of interest rate hedges linked to
Atrisco’s financial close.
In addition, a number of one-off items occurred in both this quarter and the same period last year. In 3Q24 the Company recorded a $7m net profit stemming from the recalculation of earnout payments
linked to the acquisition of Clenera, as well as $8m in compensation from Siemens linked to inadequate performance of turbines at the Björnberget project in Sweden. In 3Q23, the Company recorded a $9m net profit stemming from the recalculation of
earnout payments linked to the acquisition of Clenera, as well as $7m profit from the sale of non-core assets in the U.S.
Adjusted EBITDA2
In the third quarter of 2024, the Company’s Adjusted EBITDA grew by 86% to $88m compared to $47m for the same period in 2023. The increase in EBITDA was driven by the same factors that drove the revenue increase, namely
new and already operating projects, contributing $49m. This was offset by an additional $9m in higher operating expenses linked to new projects, while company overheads rose by $3m year-on-year. In addition, we received $10m in compensation from
Siemens linked to inadequate performance of turbines at the Björnberget project in Sweden. Finally, we note that Adjusted EBITDA in 3Q23 benefitted from $8m in one-off profit from the sale of non-core assets in the U.S.
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 third quarter of 2024:
| • |
Operational portfolio grew by 418 MW and 191 MWh
|
| • |
Mature phase portfolio grew by 604 MW and 1,657 MWh
|
Enlight US
Revenues of $5m. Operating capacity of 470 MW, increasing from 106 MW in 3Q23.
Enlight has significantly increased its investment into the United States during 2024, making this region an important source of installed capacity expansion as well as growth in future earnings for
the Company. Equipment costs remain low, supporting our project returns. Despite new AD/CVD regulations, we maintain a steady source of PV panel supply, procuring equipment from India and non-affected Southeast Asian countries.
Our flagship Atrisco solar and energy storage project, with 364 MW of solar capacity and 1.2 GWh of battery storage located in New Mexico, completed construction during the quarter. The solar
component achieved full COD in October, and COD for the energy storage component is expected in the coming weeks. When fully commenced, Atrisco is expected to generate $51-55m in revenues and $41-45m in EBITDA during its first full year of operation.
We continued to take further strides in building out our US presence during the quarter as three projects entered into construction. Quail Ranch has attained all required permits and site work is expected to begin by the end of this year, while
engineering operations and site works are already underway at Roadrunner and Country Acres. Together, these three projects comprise of 810 MW solar generation and over 2 GWh of energy storage capacity, and are expected to generate $132-141m in
revenues and $108-114m in EBITDA during their first full year of operation.
3 As of November 12, 2024, the “Approval Date”
Snowflake A enters the Mature Phase Portfolio
Project Snowflake A, a solar project located near Holbrook, Arizona, is being introduced into the Mature phase Portfolio at Pre-construction status. This new addition is another example of Enlight’s
ability to convert high-quality assets from its large Advanced Development phase Portfolio into projects ready for construction.
The project has a capacity of 600 MW solar generation and 1.9 GWh energy storage capacity, and a busbar fixed price PPA has recently been signed with Arizona Public Service encompassing Snowflake A’s
full generation and storage capacity for a duration of 20 years. The project is in the final stages of pre-construction permitting, and assuming all necessary permits are obtained, is expected to reach ready-to-build (RTB) status in the third quarter
of 2025 and commence commercial operation (COD) in mid-2027. The PPA provides that if a certain required permit is not obtained by March 1, 2025, Enlight is entitled to terminate the PPA without any material termination costs.
Snowflake A is one of the most significant projects in Enlight's portfolio, both in terms of size and profitability. The total project cost is expected to reach between $1.50-1.57bn, with the
contribution from investment tax credits expected to be $625-657m, resulting in a total project cost net of tax credits of $873-917m. Snowflake A is expected to generate $115-125m in revenues and $95-105m in EBITDA on a first full year basis.
The project is the first of two linked projects that are planned for the site. A second phase is being developed for an additional 650 MW of solar generation capacity and 2.1 GWh of energy storage
availability. This represents another implementation of Enlight’s “Connect and Expand” strategy, which seeks to leverage existing interconnect infrastructure with additional generation capacity, in turn lowering the costs and risks of building new
sites.
CO Bar update
Project CO Bar, located in Arizona and with capacity of 1,211 MW and 824 MWh, has been delayed for another year. Following the start of Arizona Public Service’s queue reform process in November 2023,
we had assumed this project would reach COD in 2H 2026. However, due to the regulatory reform process having taken longer than expected to complete and additional hurdles in achieving an interconnection agreement, we now expect this project to reach
COD in 2H 2027. The project is expected to generate $125-130m in revenues and $97-102m in EBITDA on a first full year basis once complete.
Enlight Europe
Revenues of $46m, up 24% from 3Q23. Operating capacity of 1,233 MW, rising from 1,173 MW in 3Q23.
Construction has been completed at project Pupin, located in Serbia, where the site has been connected to the national grid, and the first wind turbines are now undergoing testing. Initial COD is expected in the coming
weeks, more than half a year ahead of schedule. Pupin will sell 72% of the electricity it generates to the state-owned utility Elektroprivreda Srbije based on a market premium agreement using a CFD structure priced at EUR 68.88 per MWh and indexed to
the Eurostat CPI.
Moving to our operational portfolio, the Gecama Wind project in Spain sold electricity at an average price of EUR 96 per MWh during 3Q24 compared to EUR 76 per MWh in the same quarter last year.
During the quarter, 31% of production was sold at merchant price of EUR 86 per MWh, while 69% of production was secured under a financial hedge at EUR 100 per MWh. Gecama demonstrated good performance on an operational level, with quarterly volumes
up 8% when compared to the same period last year.
Enlight’s hedging strategy provided significant protection against 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 60% of our estimated generation output for next year at an approximate
price of EUR 65 per MWh.
The Company expects to begin construction of the Gecama Hybrid in the coming months. This project will add 225 MW solar generation and 220 MWh storage capacity to the existing wind farm.
Enlight MENA
Revenues of $56m, up 223% from 3Q23. Operating capacity of 705 MW and 625 MWh, increasing from 528 MW and 135 MWh in 3Q23.
The MENA segment contributed 51% of the third quarter’s revenues, illustrating the potential for growth of this region, as well as the geographic diversification of revenues and investments within
the Company. The market outlook is positive. Regulatory bodies in Israel are releasing larger tracts of land for the purposes of new renewable energy projects, with a special emphasis on agrivoltaic dual land use applications. Power market
deregulation is leading to more attractive electricity pricing and an increase in the demand for energy storage.
The build out of the Israel Solar and Storage Cluster concluded during the quarter with the COD of Faran, Lavi, and
Mahanayim, adding 55 MW and 160 MWh to the project’s operational capacity. These were the tenth, eleventh, and twelfth units of the Cluster, which comprises 12 sites in the north and south of Israel, with a total capacity of 248 MW and 625 MWh.
Additional sites are in development and under construction. The Cluster is expected to generate revenue of $34-36m and EBITDA of $24-26m in the first full operating year, before taking into account the additional margin generated by Enlight’s
supplier division.
We continue to expand further into Israel’s electricity market, signing 3 new corporate PPAs this quarter with clients in the electronics and industrial sectors. In total, the Company has entered
into more than 15 corporate PPAs in the past two years, with volumes sold corresponding to the entire generation volume of the projects we have allocated to serving the country’s newly deregulated power market.
Financing Arrangements
On October 10, 2024, the Company raised approximately $133m of debt in Israel by way of expanding its existing Series D notes traded on the Tel Aviv Stock Exchange. The notes were sold at an effective yield of 6.3%, with
a duration of 3.7 years. The Company intends to use the net proceeds from the offering for investments in its large-scale portfolio in the United States, Europe and MENA.
Sell downs of assets, whether operating, under construction, or still in development, remains an important strategic objective for Enlight. The Company includes $15m from sell-downs, to be realized
towards the end of this year, in the Adjusted EBITDA portion of our 2024 Financial Outlook.
Balance Sheet
The Company maintains $320m of revolving credit facilities, none of which have been drawn as of the date of this report. These resources enhance our financial strength and provide additional
flexibility to the Company as it delivers on its Mature Projects portfolio.
|
($ 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
|
2024 Financial Outlook
Commenting on the outlook, Enlight Chief Financial Officer Nir Yehuda noted, “our financial performance has been very strong over the third quarter and first nine months of 2024. As a result, we are
raising our guidance ranges of our Financial Outlook for the full year.”
| • |
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 Information
Enlight plans to hold its Third Quarter 2024 Conference Call and Webcast on Wednesday, November 13, 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/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
|
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 portions of other income, net. 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. With
respect to other income (expense) mentioned above, as part of Enlight’s strategy to accelerate growth and reduce the need for equity financing, the Company sells parts of or the entirety of selected renewable project assets from time to time, and
therefore includes realized gains and losses from these asset dispositions in Adjusted EBITDA. Compensation for inadequate performance of goods and services reflects the profits the Company would have generated under regular operating conditions and
is therefore included 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 nine months ended
at September 30
|
|
|
For the three months ended
at September 30
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
USD in
|
|
|
USD in
|
|
|
USD in
|
|
|
USD in
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
284,590
|
|
|
|
181,876
|
|
|
|
109,495
|
|
|
|
58,319
|
|
|
Cost of sales
|
|
|
(54,576
|
)
|
|
|
(33,356
|
)
|
|
|
(22,155
|
)
|
|
|
(12,943
|
)
|
|
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income
|
|
|
18,299
|
|
|
|
44,380
|
|
|
|
3,234
|
|
|
|
12,118
|
|
|
Finance expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total finance expenses, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax and equity loss
|
|
|
76,024
|
|
|
|
107,800
|
|
|
|
32,501
|
|
|
|
36,431
|
|
|
Share of loss of equity accounted investees
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before income taxes
|
|
|
74,287
|
|
|
|
107,333
|
|
|
|
31,213
|
|
|
|
36,332
|
|
|
Taxes on income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period attributed to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners of the Company
|
|
|
39,053
|
|
|
|
61,297
|
|
|
|
14,247
|
|
|
|
22,756
|
|
|
Non-controlling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average of share capital used in the
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
calculation of earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Consolidated Statements of Financial Position as of (Cont.)
| |
|
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
|
|
Consolidated Statements of Cash Flows
| |
|
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
|
)
|
Consolidated Statements of Cash Flows (Cont.)
| |
|
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
|
|
Segmental Reporting
| |
|
For the nine months ended September 30, 2024
|
|
| |
|
|
|
|
|
|
|
|
|
|
Management and Construction
|
|
|
Total reportable segments
|
|
|
|
|
|
|
|
| |
|
USD in thousands
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External revenues
|
|
|
121,607
|
|
|
|
147,164
|
|
|
|
8,611
|
|
|
|
7,208
|
|
|
|
284,590
|
|
|
|
-
|
|
|
|
284,590
|
|
|
Inter-segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
Operating profit
|
|
|
|
|
|
|
Finance income
|
|
|
|
18,299
|
|
|
Finance expenses
|
|
|
|
(85,836
|
)
|
|
Share in the losses of equity accounted investees
|
|
|
|
|
|
|
Profit before income taxes
|
|
|
|
|
|
| (*) |
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.
|
Segmental Reporting
| |
|
For the nine months ended September 30, 2023
|
|
| |
|
|
|
|
|
|
|
|
|
|
Management and Construction
|
|
|
Total reportable segments
|
|
|
|
|
|
|
|
| |
|
USD in thousands
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External revenues
|
|
|
46,949
|
|
|
|
126,701
|
|
|
|
1,965
|
|
|
|
6,261
|
|
|
|
181,876
|
|
|
|
-
|
|
|
|
181,876
|
|
|
Inter-segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
Operating profit
|
|
|
|
|
|
|
Finance income
|
|
|
|
44,380
|
|
|
Finance expenses
|
|
|
|
(51,799
|
)
|
|
Share in the losses of equity accounted investees
|
|
|
|
|
|
|
Profit before income taxes
|
|
|
|
|
|
| (*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
Segmental Reporting
| |
|
For the three months ended September 30, 2024
|
|
| |
|
|
|
|
|
|
|
|
|
|
Management and Construction
|
|
|
Total reportable segments
|
|
|
|
|
|
|
|
| |
|
USD in thousands
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External revenues
|
|
|
55,566
|
|
|
|
46,041
|
|
|
|
5,180
|
|
|
|
2,708
|
|
|
|
109,495
|
|
|
|
-
|
|
|
|
109,495
|
|
|
Inter-segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
Operating profit
|
|
|
|
|
|
|
Finance income
|
|
|
|
3,234
|
|
|
Finance expenses
|
|
|
|
(36,525
|
)
|
|
Share in the losses of equity accounted investees
|
|
|
|
|
|
|
Profit before income taxes
|
|
|
|
|
|
| (*) |
Including general and administrative and development expenses (excluding depreciation and amortization and share based compensation).
|
Segmental Reporting
| |
|
For the three months ended September 30, 2023
|
|
| |
|
|
|
|
|
|
|
|
|
|
Management and Construction
|
|
|
Total reportable segments
|
|
|
|
|
|
|
|
| |
|
USD in thousands
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External revenues
|
|
|
17,192
|
|
|
|
37,171
|
|
|
|
1,965
|
|
|
|
1,991
|
|
|
|
58,319
|
|
|
|
-
|
|
|
|
58,319
|
|
|
Inter-segment revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
Operating profit
|
|
|
|
|
|
|
Finance income
|
|
|
|
12,118
|
|
|
Finance expenses
|
|
|
|
(18,368
|
)
|
|
Share in the losses of equity accounted investees
|
|
|
|
|
|
|
Profit before income taxes
|
|
|
|
|
|
| (*) |
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%.
|
Appendix 4 – Mature phase portfolio: 8.2 FGW* 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)
|
|
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
|
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
|
|
* EBITDA results included $11m in the 9 months ended September 24 and $10m in the 3-month ended September 24, of compensation recognized due to the delay in reaching full
production at Projects Björnberget and Emek Habacha
** Ownership % is calculated based on the project's share of total revenues
| c) |
Projects under construction
|
|
($ 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 |
|
d) Pre-Construction Projects (due to commence construction within 12 months of the Approval Date)
|
($ 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
|
|
* 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
** Project costs is net of reimbursable network upgrades of $34m for the PV and storage projects combined, which are to be reimbursed in first five years of project*** Project
costs is net of reimbursable network upgrades of $34m which are to be reimbursed in first five years of project
***Tax benefits under the IRA. PTC is assumed, based on the project’s expected production and a yearly CPI indexation of 2%, discounted by 8% to COD. For the ITC, a step-up
adjustment was made to reflect the eligible higher tax credit rates, enhancing the valuation and return of the project by considering the increased project value.**** EBITDA is a non-IFRS financial measure. This figure represents consolidated EBITDA
for the project and excludes the share of project distributions to tax equity partners, as well as ITC and PTC proceeds. These components of the tax equity transaction may differ from project to project, are subject to market conditions and
commercial terms agreed upon reaching financial close.*****The Energy Community (EC) Adder provides extra credits for renewable energy projects in areas impacted by fossil fuel reliance or economic transition. The Domestic Content (DC) Adder rewards
projects using U.S.-manufactured components, promoting local job creation and supply chain growth
****** All numbers, beside equity invested, reflects Enlight share only
Appendix 6 – Corporate level (TopCo) debt
|
($ 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
|
* Including current maturities of debentures in the amount of 44,193
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 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 |