|
State of Israel
|
| |
4911
|
| |
Not applicable
|
|
|
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
|
Joshua G. Kiernan
Ryan J. Lynch Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 Telephone: (212) 906-1200 Fax: (212) 751-4864 |
| |
Ron Ben-Menachem
Joshua Ravitz Herzog Fox & Neeman 6 Yitzhak Sadeh Street Tel Aviv 6777506, Israel Telephone: (972) (3) 692-2020 Fax: (972) (3) 696-6464 |
| |
Yossi Vebman
Michael J. Hong Skadden, Arps, Slate, Meagher & Flom LLP One Manhattan West New York, New York 10001 Telephone: (212) 735-3000 Fax: (212) 735-2000 |
| |
Ian Rostowsky
Daniel Marcovici Amit, Pollak, Matalon & Co. 18 Raoul Wallenberg St., Tel Aviv 6971915, Israel Telephone: (972) (3) 586-9000 Fax: (972) (3) 586-9001 |
|
| | | | | iii | | | |
| | | | | iii | | | |
| | | | | v | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 17 | | | |
| | | | | 20 | | | |
| | | | | 58 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 62 | | | |
| | | | | 63 | | | |
| | | | | 65 | | | |
| | | | | 91 | | | |
| | | | | 125 | | | |
| | | | | 144 | | | |
| | | | | 146 | | | |
| | | | | 147 | | | |
| | | | | 154 | | | |
| | | | | 155 | | | |
| | | | | 163 | | | |
| | | | | 171 | | | |
| | | | | 172 | | | |
| | | | | 172 | | | |
| | | | | 173 | | | |
| | | | | 174 | | | |
| | | | | F-1 | | |
| | |
Mature
Projects |
| |
Advanced
Development Projects |
| |
Development
Projects |
| |
Total
portfolio |
| ||||||||||||
Generation capacity (GW)
|
| | | | 4.0 | | | | | | 3.1 | | | | | | 9.9 | | | | |
|
17.0
|
| |
Storage capacity (GWh)
|
| | | | 2.1 | | | | | | 5.2 | | | | | | 8.0 | | | | |
|
15.3
|
| |
| | |
Mature
Projects |
| |
Advanced
Development Projects |
| |
Development
Projects |
| |
Total
portfolio |
| ||||||
Generation capacity (GW)
|
| |
4.0
|
| |
3.8
|
| | | | 10.7 | | | | |
|
18.6
|
| |
Storage capacity (GWh)
|
| |
2.1
|
| |
7.3
|
| | | | 10.1 | | | | |
|
19.4
|
| |
|
| | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Revenues
|
| | | $ | 131,303 | | | | | $ | 67,424 | | | | | $ | 102,461 | | | | | $ | 70,324 | | |
Cost of sales
|
| | | | (28,154) | | | | | | (14,293) | | | | | | (21,777) | | | | | | (14,730) | | |
Depreciation and amortization
|
| | | | (27,544) | | | | | | (13,602) | | | | | | (19,446) | | | | | | (15,226) | | |
Gross profit
|
| | | | 75,605 | | | | | | 39,529 | | | | | | 61,238 | | | | | | 40,368 | | |
General and administrative expenses
|
| | | | (21,774) | | | | | | (9,085) | | | | | | (15,569) | | | | | | (9,018) | | |
Selling, marketing and project promotion expenses
|
| | | | (2,458) | | | | | | (2,314) | | | | | | (3,617) | | | | | | (2,257) | | |
Development expenses
|
| | | | (1,804) | | | | | | — | | | | | | (1,099) | | | | | | (719) | | |
Transaction costs in respect of acquisition of
activity in the United States |
| | | | — | | | | | | (6,990) | | | | | | (7,331) | | | | | | — | | |
Other income
|
| | | | 18,269 | | | | | | 396 | | | | | | 778 | | | | | | — | | |
Operating profit
|
| | | | 67,838 | | | | | | 21,536 | | | | | | 34,400 | | | | | | 28,374 | | |
Finance income
|
| | | | 19,181 | | | | | | 22,897 | | | | | | 30,333 | | | | | | 17,214 | | |
Finance expenses
|
| | | | (50,465) | | | | | | (28,316) | | | | | | (37,175) | | | | | | (31,408) | | |
Total finance expenses, net before early prepayment fee
|
| | | | (31,284) | | | | | | (5,419) | | | | | | (6,842) | | | | | | (14,194) | | |
Pre-tax profit before early prepayment
fee |
| | | | 36,554 | | | | | | 16,117 | | | | | | 27,558 | | | | | | 14,180 | | |
Early prepayment fee
|
| | | | — | | | | | | — | | | | | | — | | | | | | (67,594) | | |
Profit (loss) before tax and equity gains (loss)
|
| | | | 36,554 | | | | | | 16,117 | | | | | | 27,558 | | | | | | (53,414) | | |
Share of (loss) profits of equity accounted
investees |
| | | | (72) | | | | | | (139) | | | | | | (189) | | | | | | 26 | | |
Profit (loss) before income taxes
|
| | | | 36,482 | | | | | | 15,978 | | | | | | 27,369 | | | | | | (53,388) | | |
Taxes on income
|
| | | | (9,324) | | | | | | (2,419) | | | | | | (5,694) | | | | | | 12,353 | | |
|
| | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Profit (loss) for the year
|
| | | $ | 27,158 | | | | | $ | 13,559 | | | | | $ | 21,675 | | | | | $ | (41,035) | | |
Profit (loss) for the year attributed to: | | | | | | | | | | | | | | | | | | | | | | | | | |
Owners of the Company
|
| | | | 19,436 | | | | | | 7,455 | | | | | | 11,217 | | | | | | (43,869) | | |
Non-controlling interests
|
| | | | 7,722 | | | | | | 6,104 | | | | | | 10,458 | | | | | | 2,834 | | |
Earnings (loss) per share attributable to ordinary shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic earnings (loss) per share
|
| | | $ | 0.02 | | | | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | (0.06) | | |
Diluted earnings (loss) per share
|
| | | $ | 0.02 | | | | | $ | 0.01 | | | | | $ | 0.01 | | | | | $ | (0.06) | | |
Weighted average shares used in the calculation of earnings (loss):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic per share
|
| | | | 959,047,390 | | | | | | 897,066,785 | | | | | | 937,492,190 | | | | | | 782,977,562 | | |
Diluted per share
|
| | | | 985,699,275 | | | | | | 930,626,143 | | | | | | 981,086,687 | | | | | | 782,977,562 | | |
| | |
As of September 30, 2022
|
| |||||||||
| | |
Actual
|
| |
Pro forma
as adjusted(1) |
| ||||||
| | |
(in thousands)
|
| |||||||||
| | |
(unaudited)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 242,760 | | | | | $ | | | |
Restricted cash
|
| | | | 112,178 | | | | | | | | |
Total current assets
|
| | | | 506,532 | | | | | | | | |
Restricted cash
|
| | | | 37,009 | | | | | | | | |
Fixed assets, net
|
| | | | 1,945,647 | | | | | | | | |
Total assets
|
| | | | 3,274,377 | | | | | | | | |
Credit and current maturities of loans from banking corporations and other financial institutions
|
| | | | 161,093 | | | | | | | | |
Total current liabilities
|
| | | | 383,186 | | | | | | | | |
Loans from banking corporations and other financial institutions
|
| | | | 1,268,848 | | | | | | | | |
Total liabilities
|
| | | | 2,322,512 | | | | | | | | |
Non-controlling interests
|
| | | | 214,980 | | | | | | | | |
Equity attributable to owners of the Company
|
| | | | 736,885 | | | | | | | | |
Total equity
|
| | | | 951,865 | | | | | | | | |
| | |
Nine months ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
| | |
(unaudited)
|
| | | | | | | | | | | | | |||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 53,404 | | | | | $ | 27,521 | | | | | $ | 52,023 | | | | | $ | 38,810 | | |
Net cash provided by (used in) investing activities
|
| | | | (648,238) | | | | | | (482,660) | | | | | | (644,638) | | | | | | (492,450) | | |
Net cash generated from financing activities
|
| | | | 606,128 | | | | | | 636,334 | | | | | | 752,314 | | | | | | 343,528 | | |
| | |
As of September 30, 2022
|
| |||||||||
| | |
Actual
|
| |
Pro forma(1)
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash: | | | | | | | | | | | | | |
Cash
|
| | | $ | 242,760 | | | | | $ | | | |
Total cash and cash equivalents
|
| | | | 242,760(2) | | | | | | | | |
Corporate Debt: | | | | | | | | | | | | | |
Debentures
|
| | | | 252,382 | | | | | | | | |
Convertible debentures
|
| | | | 129,711 | | | | | | | | |
Total corporate debt
|
| | | | 382,093 | | | | | | | | |
Non-Recourse Debt: | | | | | | | | | | | | | |
Loans from banking corporations and other financial institutions
|
| | | | 1,429,941 | | | | | | | | |
Total non-recourse debt
|
| | | | 1,429,941 | | | | | | | | |
Equity: | | | | | | | | | | | | | |
Equity attributable to owners of the Company
|
| | | | 736,885 | | | | | | | | |
Non-controlling interests
|
| | | | 214,980 | | | | | | | | |
Total equity
|
| | | | 951,865 | | | | | | | | |
Total capitalization
|
| | | $ | 2,763,899 | | | | | $ | | | |
| | | | | | | | | | | | | |
|
Assumed initial public offering price per ordinary share
|
| | | | | | | | | $ | | | |
|
Pro forma net tangible book value per share as of September 30, 2022
|
| | | $ | | | | | | | | | |
|
Increase in pro forma net tangible book value per ordinary share attributable to this offering
|
| | | $ | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per ordinary share after this offering
|
| | | | | | | | | $ | | | |
|
Dilution per ordinary share to new investors in this offering
|
| | | | | | | | | $ | | |
| | |
Ordinary Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Ordinary Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Existing shareholders
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | 100% | | | | | | | | | | | | 100% | | | | | | | | |
Period
|
| |
Proceeds from Sale of
Electricity by Financial Assets Projects |
| |
Proceeds from Sale of
Electricity Recorded as Financial Asset Payments |
| |
Proceeds from Sale of
Electricity Recorded as Revenue |
| | |||||||||||
| | |
(in millions)
|
| ||||||||||||||||||
Nine months ended September 30, 2022
|
| | | $ | 20.9 | | | | | $ | 15.4 | | | | | $ | 5.5 | | | | ||
Year ended December 31, 2021
|
| | | | 44.1 | | | | | | 32.9 | | | | | | 11.3 | | | |
| | |
Nine months ended September 30,
|
| |
Year ended December 31,
|
| ||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
|
| | |
(in thousands)
|
| |||||||||
| | |
Unaudited
|
| | | | | | | |||
Revenues
|
| |
$131,303
|
| |
$67,424
|
| |
$102,461
|
| |
$70,324
|
|
Cost of sales
|
| |
(28,154)
|
| |
(14,293)
|
| |
(21,777)
|
| |
(14,730)
|
|
Depreciation and amortization
|
| |
(27,544)
|
| |
(13,602)
|
| |
(19,446)
|
| |
(15,226)
|
|
Gross profit
|
| |
75,605
|
| |
39,529
|
| |
61,238
|
| |
40,368
|
|
General and administrative expenses
|
| |
(21,774)
|
| |
(9,085)
|
| |
(15,569)
|
| |
(9,018)
|
|
Selling, marketing and project promotion expenses
|
| |
(2,458)
|
| |
(2,314)
|
| |
(3,617)
|
| |
(2,257)
|
|
Development expenses
|
| |
(1,804)
|
| |
—
|
| |
(1,099)
|
| |
(719)
|
|
Transaction costs in respect of acquisition of activity in the United States
|
| |
—
|
| |
(6,990)
|
| |
(7,331)
|
| |
—
|
|
Other income
|
| |
18,269
|
| |
396
|
| |
778
|
| |
—
|
|
Operating profit
|
| |
67,838
|
| |
21,536
|
| |
34,400
|
| |
28,374
|
|
Finance income
|
| |
19,181
|
| |
22,897
|
| |
30,333
|
| |
17,214
|
|
Finance expenses
|
| |
(50,465)
|
| |
(28,316)
|
| |
(37,175)
|
| |
(31,408)
|
|
Total finance expenses, net before early prepayment fee
|
| |
(31,284)
|
| |
(5,419)
|
| |
(6,842)
|
| |
(14,194)
|
|
Pre-tax profit before early prepayment fee
|
| |
36,554
|
| |
16,117
|
| |
27,558
|
| |
14,180
|
|
Early prepayment fee
|
| |
—
|
| |
—
|
| |
—
|
| |
(67,594)
|
|
Profit (loss) before tax and equity gains (loss)
|
| |
36,554
|
| |
16,117
|
| |
27,558
|
| |
(53,414)
|
|
Share of (loss) profits of equity accounted investees
|
| |
(72)
|
| |
(139)
|
| |
(189)
|
| |
26
|
|
Profit (loss) before income taxes
|
| |
36,482
|
| |
15,978
|
| |
27,369
|
| |
(53,388)
|
|
Taxes on income
|
| |
(9,324)
|
| |
(2,419)
|
| |
(5,694)
|
| |
12,353
|
|
Profit (loss)
|
| |
27,158
|
| |
13,559
|
| |
$21,675
|
| |
$(41,035)
|
|
Profit (loss) for the year attributed to: |