SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

OF THE SECURITIES EXCHANGE ACT OF 1934

May 21, 2024

Commission File Number 001-36761

Kenon Holdings Ltd.

1 Temasek Avenue #37-02B

Millenia Tower

Singapore 039192

(Address of principal executive offices)

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F ☒ Form 40-F ☐

EXHIBITS 99.1 AND 99.2 TO THIS REPORT ON FORM 6-K ARE INCORPORATED BY REFERENCE IN THE REGISTRATION STATEMENT ON FORM S-8 (FILE NO. 333-201716) OF KENON HOLDINGS LTD. AND IN THE PROSPECTUSES RELATING TO SUCH REGISTRATION STATEMENT.

CONTENTS

Periodic Report of OPC Energy Ltd. for the Three-Month Period Ended March 31, 2024

On May 21, 2024, Kenon Holdings Ltd.’s subsidiary OPC Energy Ltd. (“OPC”) reported to the Israeli Securities Authority and the Tel Aviv Stock Exchange its periodic report (in Hebrew) for the three-month period ended March 31, 2024 (“OPC’s Periodic Report”). English convenience translations of the (i) Report of the Board of Directors for the Three-Month Period ended March 31, 2024 and (ii) Unaudited Condensed Consolidated Interim Financial Statements as at March 31, 2024, each as published in OPC’s Periodic Report are furnished as Exhibits 99.1 and 99.2, respectively, to this Report on Form 6-K. In the event of a discrepancy between the Hebrew and English versions, the Hebrew version shall prevail.

Forward Looking Statements

This Report on Form 6-K, including the exhibits hereto, includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include statements with respect to OPC’s plans, goals and strategy, tariffs in Israel including the expected impact on OPC, gas supply including cost and the impact of changes in gas prices and the impact of seasonality, statements about margins, the war that broke out in Israel on October 7, 2023 (the “War”) including the potential impact of the War on OPC, the macroeconomic environment including currency exchange rates, CPI and inflation, OPC’s and CPV’s projects under construction and in early or preliminary or advanced stages of development, including expected start of construction and completion or commercial operation dates, estimated cost and investment in projects including tax equity partner investments, and characteristics (e.g., capacity and technology) and stage of development of such projects, including regulatory clearances and approvals for projects, CPV’s development pipeline and backlog and projects including the description of projects in various stages of developments and expectations about these projects, including expected revenue, EBITDA and cash flows for the first calendar year of a project, statements with respect to new tenders, industry and regulatory developments in Israel and the U.S. and expected benefits to OPC and CPV and the expected interpretation and impact of regulations on OPC and its subsidiaries, expected timing and impact of maintenance, renovation and construction work on OPC’s power plants, new accounting standards and the expected impact on OPC’s results, the proposed grant of supply license to OPC-Rotem, CPV’s margins and hedging activities and capacity tariffs including the scope of CPV’s hedging for 2024 and 2025 and the scope of CPV’s secured capacity revenues for 2024 and 2025, OPC’s debt and liquidity, activities in the energy transition segment including CPV examining possibilities/opportunities to increase holdings in certain plants, the non-binding memorandum of investment of $300 million in CPV Renewable and other non-historical statements. These statements are based on OPC’s management’s current expectations or beliefs, and are subject to uncertainty and changes in circumstances. These forward-looking statements are subject to a number of risks and uncertainties which could cause the actual results to differ materially from those indicated in such forward-looking statements. Such risks include risks relating to the War and its impact, risks relating to the impact of macroeconomic factors and the impact of tariffs and gas supply and costs on OPC, risks relating to potential failure to obtain regulatory or other approvals for projects or to meet the required conditions and milestones for development projects, the risk that OPC (including CPV) may fail to develop or complete projects or any other planned transactions including dispositions or acquisitions, as planned (including as to the actual cost and characteristics of projects) or at all, risks relating to potential new regulations or existing regulations, including the Inflation Reduction Act, risks relating to the requirement to obtain a supply license, risks relating to litigation and arbitration, the risk that the accounting standards may have a material effect on OPC’s results, risks relating to changes to the Electricity Authority tariffs including seasonality and the impact on OPC’s results, the risk that the potential investment of $300 million in CPV Renewable may not proceed on the terms described in OPC’s Periodic Report or at all, risks relating to electricity prices in the U.S. where CPV operates and the impact and effectiveness of hedging arrangements of CPV, the risk that actual hedging coverage and capacity payments and results of projects differ materially from those included in OPC’s Periodic Report and other risks and factors, including those risks set forth under the heading “Risk Factors” in Kenon’s Annual Report on Form 20-F filed with the U.S. Securities and Exchange Commission and other filings. Except as required by law, Kenon undertakes no obligation to update these forward-looking statements, whether as a result of new information, future events, or otherwise.

* * *

OPC’s Periodic Report has been prepared and published by OPC and Kenon makes no representation or warranty as to such report or the information contained. Statements of intent, goals, plans and similar expressions included in OPC’s Periodic Report are those of OPC and not of Kenon.

Exhibits

99.1	OPC Energy Ltd. – Report of the Board of Directors for the Three-Month Period ended March 31, 2024, as published on May 21, 2024 with the Israeli Securities Authority and Tel Aviv Stock Exchange*

99.2	OPC Energy Ltd. – Unaudited Condensed Consolidated Interim Financial Statements as at March 31, 2024, as published on May 21, 2024 with the Israeli Securities Authority and Tel Aviv Stock Exchange*

*English convenience translation from Hebrew original document.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	KENON HOLDINGS LTD.

Date: May 21, 2024	By:	/s/ Robert L. Rosen
	Name:	Robert L. Rosen
	Title:	Chief Executive Officer

Exhibit 99.1

OPC ENERGY LTD.

Report of the Board of Directors regarding the Company’s Matters

for the three‑month period ended March 31, 2024

The Board of Directors of OPC Energy Ltd. (hereinafter – “the Company”) is pleased to present herein the Report of the Board of Directors regarding the activities of the Company and its investee companies (hereinafter together – “the Group”), as at March 31, 2024 and for the three‑month period then ended (the Period of the Report”).

Except for the data reviewed in the Company’s interim consolidated financial statements as at March 31, 2024 (hereinafter – “the Interim Statements”) that is included in this report below, the data appearing in the Report of the Board of Directors has not been audited or reviewed by the Company’s auditing CPAs.

This Report of the Board of Directors is submitted on the assumption that the interim reports and all parts of the Company’s Periodic Report for 2023, which was published on March 12, 2024 (Reference No.: 2024‑01‑021301) (“the Periodic Report for 2023”), are before the reader and references to the Company’s reports include the information presented therein by means of reference.

OPC Energy Ltd.

Report of the Board of Directors

1.	Executive Summary¹

Main financial parameters (in millions of shekels)

		For the
		Three Months Ended
		March 31
		2024		2023		%

Consolidated	Adjusted EBITDA after proportionate
	consolidation		345		275		25	%
	Net income		15		79		(81	%)
	Adjusted net income		26		103		(75	%)
	FFO		262		197		33	%
Israel	Adjusted EBITDA		170		118		44	%
	FFO		209		141		48	%
U.S.	Adjusted EBITDA after proportionate
	consolidation		178		164		9	%
	FFO		90		107		(16	%)
	Adjusted EBITDA after proportionate
	consolidation – energy transition		179		181		(1	%)
	Adjusted EBITDA – renewable energies		28		7		300	%

Adjusted EBITDA, adjusted EBITDA after proportionate consolidation, adjusted net income and FFO are not recognized in accordance with IFRS – for definitions and the manner of their calculation – see Sections 4A and 4B to the Report of the Board of Directors for 2023.

The Executive Summary below is presented solely for convenience and it is not a substitute for reading the full detail (including with reference to the matters referred to in the Summary) as stated in this report with all its parts (including warnings relating to “forward‑looking” information as it is defined in the Securities Law, 1968 (“the Securities Law”) definitions or explanations with respect to the indices for measurement of the results and including the information included by means of reference, as applicable). This Summary includes estimates, plans and assessment of the Company, which constitute “forward‑looking” information regarding which there is no certainty it will materialize and the readers are directed to the detail presented in this report below.

OPC Energy Ltd.

Report of the Board of Directors

1.	Executive Summary (Cont.)

Main developments in the first quarter and thereafter

Israel	Increase of 44% in the adjusted EBITDA compared with the corresponding quarter last year Memorandum of principles with Intel for construction of power plant with a capacity of 450‑650 megawatts – in March 2024 a non‑binding memorandum of principles was signed for supply of electricity to Intel’s facilities in Kiryat Gat, including the facilities presently being constructed, for a period of 20 years from the operation date. Continued development of the Ramat Beka solar project with a capacity of 245 megawatts with integration of storage (1,375 megawatts per hour) – advancement of the development on the National Infrastructures Committee, after the government approved in February 2024 its consent to advance the project. Government decision regarding the Hadera 2 project – in April 2024 the Israeli government rejected the plan for construction of a power plant on land adjacent to the Hadera power plant. As at the date of the report, the Company is studying the rejection response and based thereon it will consider taking action regarding the matter, including legal action. Supplementary arrangements and approval of supply license for Rotem – in March 2024, a decision of the Electricity Authority was received regarding supplementary arrangements for Rotem, by force of which, among other things, Rotem is expected to receive a supply license. The decision will take effect from July 1, 2024. Sale of electricity to consumers of Partner Communications Ltd. (“Partner”) that are household consumers and small businesses and decision regarding “smart meters” – in February 2024, an agreement was signed with Partner that will permit that will permit diversification of the mix of the Company’s customers. In April 2024, a decision was made by the Electricity Authority that will permit the Company to also sell electricity to household consumers without a smart meter and assignment thereof to a private conventional supplier, commencing from November 1, 2024.

U.S.	Increase of about 9% in adjusted EBITDA compared with the corresponding quarter last year. Memorandum of principles for an investment of $300 million in the renewable energy activities of the CPV Group in the U.S. – in April 2024, a non‑binding memorandum of principles was signed for an investment of $300 million in exchange for an issuance of 32.6% of the ordinary rights in these activities, which reflects a value “before the money” of $620 million. Completion of construction of the Stagecoach project with a capacity of 102 megawatts – as at the approval date of the report, the project reached commercial operation and an agreement was signed with a tax partner (PTC), in the amount of about $52 million.

Group headquarters	Issuance of a new series of debentures (Series D) – in January 2024, debentures (Series D) were issued, in the amount of NIS 200 million with an average of life of 6.4 years and an annual interest rate of 6.2%.

OPC Energy Ltd.

Report of the Board of Directors

1.	Executive Summary (Cont.)

Portfolio of about 9.9 GW and about 1.4 GWh of storage (for details – see Section 5 below)

United States (*)

(*)	In addition, the CPV Group has additional projects in the area of carbon capture with a scope about 5GW in initial development stages.

OPC Energy Ltd.

Report of the Board of Directors

Israel (**)

(**)	As at the date of the report, the initial development does not include the Hadera 2 project with a capacity of about 850 megawatts, due to the Government’s decision to reject the plan )for details see Section 5 below(.

That stated with respect to the development stages, capacities and expectations regarding construction of the development projects constitutes “forward‑looking” information as it is defined in the Securities Law, which is based on the Company’s estimates at the date of the report and regarding which there is no certainty they will be realized. Ultimately, there could be changes in the characteristics of the projects and/or delays due to regulatory and/or operating factors and/or realization of one or more of the risk factors to which the Company is exposed, as stated in Part A of the Periodic Report for 2023. Advancement of the development projects is subject to the discretion of the Company’s competent organs and existence (fulfillment) of additional conditions, as stated in Part A of the Periodic Report for 2023.

2.	Brief description of the areas of activity

The Company is a public company the securities of which are listed for trade on the Tel Aviv Stock Exchange Ltd. (hereinafter – “the Stock Exchange”).

For details regarding the Group’s activity segments in the period of the report – see Part 2 of the Report of the Board of Directors that is included in the Periodic Report for 2023 (“Report of the Board of Directors for 2023”) and Note 27 to the annual financial statements.

OPC Energy Ltd.

Report of the Board of Directors

3.	Main Developments in the Business Environment

3.1

General

Macro‑economic environment (particularly inflation and interest) – for details regarding the business environment and the macro‑economic situation in which the Group companies operate, significant changes that occurred in 2022–2023 and the impact thereof on the Group’s activities – see Section 3.1A of the Report of the Board of Directors for 2023.

In the first quarter of 2024, in the U.S. in the interest‑rate decisions made in January and March 2024 the interest rate remained unchanged. In addition, in the interest‑rate decision made in May 2024 the interest rate once again remain unchanged at the level of 5.5%, where based on the estimates published by the U.S. Federal Reserve Bank during 2024, three rate reductions of 0.25% each are expected, down to a rate of about 4.6%. In Israel, in the January 2024 interest decision Bank of Israel decided to reduce the interest rate to 4.5% while thereafter in the interest‑rate decisions made in February and April 2024 it left the rate unchanged, where according to the forecasts published by Bank of Israel, the interest rate will continue to gradually decline in 2024 and will stabilize in the first quarter of 2025 in the range of 3.75% to 4%.

Set forth below is data with reference to the currency exchange rate, Consumer Price Index (CPI) in Israel and in the U.S. the interest rates of Bank of Israel and the interest rates of the Fed in U.S.:

	2024		2023		Change

Dollar/shekel exchange rate*
At the end of the prior year		3.627		3.519		3.1	%
At March 31		3.681		3.615		1.8	%
Average January– March		3.664		3.536		3.6	%

The dollar/shekel exchange rate shortly before the approval date of the report (on May 16, 2024, is 3.681.

							Bank of
							Israel			Federal
	Israeli			U.S.			interest			interest
	CPI			CPI			rate			rate

At May 16, 2024		113.2			313.5			4.5	%		5.25%–5.50	%
At March 31, 2024		111.6			310.3			4.5	%		5.25%–5.50	%
At December 31, 2023		111.3			307.1			4.75	%		5.25%–5.50	%
At March 31, 2023		108.9			300.8			4.25	%		4.75%–5.00	%
At December 31, 2022		107.7			297.7			3.25	%		4.25%–4.50	%
Change in the first quarter of 2024		0.3	%		1.0	%		(0.25	%)		0	%
Change in the first quarter of 2023		1.1	%		1.1	%		1	%		0.5	%

For details regarding credit linked to the CPI or to prime – see Section 9(B) of the Report of the Board of Directors for 2023. For additional details regarding impacts of the changes in the macro‑economic environment on the results of the Group’s activities – see Section 11 of the Report of the Board of Directors for 2023.

OPC Energy Ltd.

Report of the Board of Directors

3.	Main Developments in the Business Environment (Cont.)

3.1

General (Cont.)

Domestic and geopolitical instability in the defense (security) situation in Israel – 2023 was characterized by significant instability against the background of internal domestic events and geopolitical defense (security) matters. As stated in the Report of the Board of Directors for 2023, as at the approval date of this report, the war that broke out on October 7, 2023 is still ongoing. In this regard, it is noted that against the background of the War and the geo‑political defense (security) instability, in April 2024 the State of Israel withstood an air strike of missiles from Iran. The war and the security situation led to impacts and restrictions on the Israeli economy that include, among other things and based on the actual situation, reduction of economic activities, a large call for military reserves duty (soldiers), limitations on gatherings in work places and public areas, restrictions on carrying on classes in the educational system, temporary closing of air traffic routs, etc. As at the approval date of the report, most of the said restrictions had been gradually relaxed, according to the security situation existing in the State and the relevant combat areas.

In addition, as at the approval date of the report the War has had external (consequential) impacts including, among others, interruptions in the marine routes to Israel due to attacks on commercial and supply ships and a significant cutback of the activities of the foreign airline companies in Israel. These impacts could have an adverse impact on the arrival of equipment and foreign teams to Israel (including equipment and teams required for purposes of maintenance and construction of the Group’s activity sites in Israel) and the time schedules for their arrival.

Furthermore, as at the approval date of the report the War could impact Israel’s foreign relations which, in turn, could also impact the State’s economic situation. The said events involve significant uncertainty and could impact the macro‑economic environment, including a negative impact on the strength of the Israeli economy and the financial position of the State of Israel, including possible unfavorable changes in Israel’s credit rating (in February 2024, the international rating company “Moody’s” announced a reduction of Israel’s credit rating to a level of A2 with a negative rating outlook and in April 2024 the international rating company S&P gave notice of a reduction of the credit rating of Israel to a level of A+ with a negative rating outlook) and of the Israeli financial institutions, particularly the Israeli banking system (as at the publication date of the report, both “Moody’s” and S&P reduced the credit rating of some of the Israeli banks), adversely affect investments in the Israeli economy and trigger a removal of money and investments from Israel, increase the costs of the financing sources in Israel, cause a weakening of the exchange rate of the shekel against the other currencies (particularly the dollar), harm the activities of the business sector and create instability in the Israeli capital market (including increased volatility, falling prices of traded securities, and limited liquidity and accessibility). Also, the possible impacts of the War, including events such as the Iranian attack, could impact the possibility of acquiring insurance policies covering war and terrorist risks to the Group’s assets in Israel or a significant worsening of the terms of these policies. To the extent the above estimates materialize, wholly or partly, or in a case of a worsening of the security situation, this could negatively impact the Company’s activities and the activities of the Company’s customers and suppliers in Israel (including physical harm or curtailment of activities) and could also negatively impact the results of the Company’s activities and the availability and cost of the capital and financing sources that are required by the Company, mainly for purposes of supporting its continued business growth. As at the approval date of the report, there is no certainty regarding the duration or extent of the impact of these items. For details regarding the significance of the War on the Group’s business activities and results – see Section 12, below.

Global events and broad impacts on raw‑material prices and the supply chain – for details – see Section 3.1C of the Report of the Board of Directors for 2023.

OPC Energy Ltd.

Report of the Board of Directors

3.	Main Developments in the Business Environment (Cont.)

3.2

Activities in Israel

Update of the electricity tariffs – on February 1, 2024, the annual update to the tariff for 2024 for electricity consumers of Israel Electric Company entered into effect. Pursuant to the decision, the generation component was updated to NIS 0.3007 per kilowatt hour, a decrease of 1.1% compared with the generation component at the end of 2023 – this being mainly due to the surplus receipts expected from sale of the Eshkol power plant, which led to a reduction in the generation sector. In addition, as part of the said tariff update decision, it was noted that pursuant to the decision designation of the receipts from sale of Eshkol was determined – the surplus receipts from the sale will first be used to cover expenses incurred during the war, including costs of diesel oil, and only thereafter will the surplus receipts be used to cover non‑recurring past expenses.

Set forth below is data regarding the annual weighted‑average generation component (the prices are denominated in agurot per kilowatt hours):

Period	2024		2023		Change

January–March average		30.18		30.94		(2.5	%)

It is noted that the results of the Group’s activities in Israel are materially impacted by changes in the electricity generation component tariff, in such a manner that an increase in the electricity generation component has a positive impact on the Group’s result, and vice‑versa.

Supplementary arrangements and granting of a supply license to Rotem – further to that stated in Section 3.2E of the Report of the Board of Directors for 2023 regarding a proposed decision regarding the matter of supplementary arrangements and imposition of certain covenants on Rotem (“the Hearing”), on March 13, 2024 a decision of the Electricity Authority was announced further to the Hearing (“the Decision”). In general, the arrangements in the Decision are not significantly different than the arrangements included in the Hearing, which include, among other things, imposition of certain covenants on Rotem, including with respect to the matter of deviations from the consumption plans and the market model, along with provision of a supply license to Rotem (if it meets the conditions for receipt of a license), this being against the background of the intention of the Electricity Authority to consolidate in many respects the regulation applicable to Rotem with that of other bilateral electricity generators, and thus, to permit Rotem to operate in the energy market in a manner similar and equal to the said generators.

Further the decision of the Electricity Authority regarding “extension of dates for construction of electricity generation facilities throughout Israel and an additional extension in the area surrounding western part of the south region and the northern border due to the defense (security) situation”, which was published on March 26, 2024, as part of which the start date for application of the market model regulation to private generators was extended to July 1, 2024, on April 11, 2024 a decision of the Electricity Authority was published postponing the application date of the decision determining the supplemental arrangements and granting a supply license to Rotem to July 1, 2024 (in place of May 1, 2024)². As at the approval date of the report, Rotem had filed a request to receive a supplier license that is in the processes in the Electricity Authority. For additional details – see Section 7.3.18.5 of Part A of the Periodic Report for 2023.

²	https://www.gov.il/he/departments/policies/68805

OPC Energy Ltd.

Report of the Board of Directors

3. Main Developments in the Business Environment (Cont.)

3.2

Activities in Israel (Cont.)

Decision regarding the matter of “smart meters”

On April 10, 2024, the Electricity Authority published a Decision according to which it will be possible to assign household consumers without a “smart meter” to private transactions based a normative consumption model of a household consumer. The Decision will enter into effect on July 1, 2024 with respect to virtual suppliers (which do not have means of generation) and on November 1, 2024 with respect to conventional suppliers (which have means of generation, such as the Company), unless the dates are advanced due to a notification of the critical service supplier of early completion of the preparations necessary for purposes of implementation of the benchmarks. The Decision permits the Company to increase the diversity of its customers by means of selling electricity directly and/or indirectly to all households.

Bilateral market regulation for generation facilities in the transmission network

On April 17, 2024, the Electricity Authority published a public call with respect to principles for a bilateral market regulation for generation facilities in the transmission network. Pursuant to the public call, the Electricity Authority is considering determination of a regulation whereby facilities for generation of renewable energy and storage facilities that are connected to the transmission network will be permitted to sell the electricity generated in bilateral transactions pursuant to a mechanism whereby the generator will sign a deal with a virtual supplier for sale of availability, which will convey the supplier a right to acquire energy from the network at the market price, in a capacity that will conform to the facility’s technology through use of a “conformance coefficient”, as detailed in the public call, in every year up to the amount of the capacity stated in the availability certificate it acquired from the generator, and the generator will commit to operate in accordance with the market model. In addition, the supplier and the generator will sign a financial hedging transaction covering the energy generated in the facility. According to the public call, in the first stage it will apply solely to generation facilities using renewable energy, including with integrated storage, and to independent storage facilities that are connected to the transmission network, provided that certain conditions specified in the public call have been met.

It is noted that the Ramat Beka solar project that is being developed by the Company might operate under this regulation, to the extent it is actually advanced and subject to the final regulations that will be determined (if any).

For additional details regarding developments of the Group’s activities in Israel – see Section 5 below.

OPC Energy Ltd.

Report of the Board of Directors

3.3

Activities in the U.S.

Electricity and natural gas prices

The results of the activities of the CPV Group are impacted to a significant extent by the electricity prices in effect in the areas in which the Group’s power plants operate. The main factors impacting the electricity prices are demand for electricity, available generation capacity (supply) and the natural gas price in the area in which the power plant operates.

With respect to the area of “energy transition” activities, in general, the natural gas price is significant in determination of the price of the electricity in most of the regions in which the power plants of the CPV Group operate that are powered by natural gas. For the most part, in the existing production mix, over time, to the extent the natural‑gas prices are higher, the marginal energy prices will also be higher, and will have a positive impact on the energy margins of the CPV Group due to the high efficiency of the power plants it owns compared with other power plants operating in the relevant activity markets (the impact could be different between the projects taking into account their characteristics and the area (region) in which they are located).

Electricity prices

The following table summarizes the average electricity prices in each of the main regions in which the power plants in the area of energy transition activities of the CPV Group are active (the prices are denominated in dollars per megawatt hour)*:

	For the
	Three Months Ended
Region	March 31
(Power Plant)	2024		2023		Change

PJM West (Shore, Maryland)		32.61		33.13		(2	%)
PJM AEP Dayton (Fairview)		29.56		31.05		(5	%)
New York Zone G (Valley)		40.22		42.09		(4	%)
Mass Hub (Towantic)		43.93		50.57		(13	%)
PJM ComEd (Three Rivers)		26.17		N/A		N/A

Based on Day‑Ahead prices as published by the relevant ISO.

OPC Energy Ltd.

Report of the Board of Directors

3.	Main Developments in the Business Environment (Cont.)

3.3

Activities in the U.S. (Cont.)

Electricity and natural gas prices (Cont.)

It is noted that the actual electricity prices of the power plants of the CPV Group could be higher or lower than the regional price shown in the above table due to the existence of a Power Basis (the difference between the power plant’s specific electricity price and the regional price). The Power Basis is a function of transport pressures, local cost of electricity generation, local demand for electricity, losses in the transmission lines and additional factors. For details regarding the Power Basis data for 2021–2023 – see Section 3.3H to the Report of the Board of Directors for 2023.

The moderate decline in the electricity prices in the period of the report compared with the corresponding period last year stems mainly from the decline in the natural gas prices in the activity regions of the CPV Group, as detailed below. The said decline in the electricity prices was more moderate than the decline in the natural gas prices due to supply and demand trends in the activity areas of the CPV Group: an increase in the demand for electricity as a result of electrification in the transportation, real estate and industry sectors, and due to the increase in the demand for electricity in the data‑center sector, as a result of the transition to “cloud” and growth in the Artificial Intelligence activities. At the same time, there was a decline in the available capacity as a result of closing of old, inefficient and polluting conventional power plants (mainly coal‑powered power plants), on the one hand, and limited new supply of power plants due to a relatively slow entry rate of renewable energies and a lack of construction of new conventional power plants, on the other hand. For details regarding the EPA regulations relating to emissions – see Section I, below.

Natural gas prices

Set forth below are the average natural gas in each of the main markets in which the power plants of the CPV Group operate (the prices are denominated in dollars per MMBtu)*:

	For the
	Three Months Ended
Region	March 31
(Power Plant)	2024		2023		Change

Texas Eastern M‑3 (Shore, Valley – 70%)		2.90		2.93		(1	%)
Transco Zone 5 North (Maryland)		3.70		3.19		16	%
Texas Eastern M‑2 (Fairview)		2.02		2.25		(10	%)
Dominion South Pt (Valley – 30%)		1.86		2.22		(16	%)
Algonquin City Gate (Towantic)		4.26		5.13		(17	%)
Chicago City Gate (Three Rivers)		2.85		N/A		N/A

*Source: The Day‑Ahead prices at gas Midpoints as reported in Platt’s Gas Daily. It is clarified that the actual gas prices of the power plants of the CPV Group could be significantly different.

In general, in the period of the report, the natural gas prices were a bit lower compared with the corresponding period last year due to the relatively warm winter. Regarding the Maryland power plant, which is located in the Transco Zone 5 region, which was more resilient with respect to the demand for natural gas in the period of the report, the natural gas prices increased compared with the corresponding period last year.

OPC Energy Ltd.

Report of the Board of Directors

3.	Main Developments in the Business Environment (Cont.)

3.3

Activities in the U.S. (Cont.)

Electricity and natural gas prices (Cont.)

Electricity margin in the operating markets of the CPV Group (Spark Spread)

Spark Spread is the difference between the price of the electricity in the relevant area (zone) and the price of the natural gas (used for generation of the electricity) in the relevant area (zone). The Spark Spread is calculated based on the following formula:

Spark Spread ($/MWh) = price of the electricity ($/MWh) – [the gas price ($/MMBtu) x thermal conversion ratio (MMBtu/MWh)]

Set forth below are the average Spark Spread margins for each of the main markets in the power plants of the CPV Group are operating (the prices are denominated in dollars per megawatt/hour)*:

			For the
			Three Months Ended
			March 31
Power Plant³	2024		2023		Change

Shore		12.60		12.91		(2	%)
Maryland		7.08		10.99		(36	%
Valley		22.36		23.24		(4	%)
Towantic		16.24		17.23		(6	%)
Fairview		16.43		16.43		–
Three Rivers		7.65		N/A		N/A

Based on electricity prices as shown in the above table, with a discount for the thermal conversion ratio (heat rate) of 6.9 MMBtu/MWh for Maryland, Shore and Valley, and a thermal conversion ratio of 6.5 MMBtu/MWh for Three Rivers, Towantic and Fairview. It is clarified that the actual energy margins of the power plants of the CPV Group could be significantly different due to, among other things, the existence of Power Basis as described in the above.

The moderate decrease in the electricity margins (Spark Spread) in the period of the report compared with the corresponding period last year, as shown by the above table, corresponds to the trend of a decrease in the natural gas prices along with a more moderate decline in the electricity prices. Regarding the Maryland power plant, most the decline in the electricity margin stems from an increase in the gas prices, as detailed above.

It is noted that the hedging plans of the electricity margins in the power plants of the CPV Group that are powered by natural gas is intended to reduce the fluctuations of the CPV Group’s electricity margin resulting from changes in the natural gas and electricity prices in the energy market (for details regarding agreements hedging of the electricity margin of the CPV Group – see Section 4E below).

For details regarding a forecast of the EOX company for the end of first quarter of 2024 of electricity and natural gas prices to the in the activity areas of CPV group until the end of 2024 and for the years 2025-2026 – see Appendix A below.

³	For additional details regarding the energy margin of the CPV Group – see Section 4E below.

OPC Energy Ltd.

Report of the Board of Directors

3.	Main Developments in the Business Environment (Cont.)

3.3

Activities in the U.S. (Cont.)

Capacity revenues

Capacity is a component that is paid by regulatory bodies that manage demand and loads (system operators) for electricity generators, with respect to their ability to generate energy at the required times for purposes of reliability of the system. This revenue component is an additional component, separate and apart from the component based on the energy prices (which is paid in respect of sale of the electricity). Definition of the capacity component, as stated, including entitlement to revenue for seeing to availability of the electricity, including provisions regarding bonus or penalty payments, are governed by the tariffs determined by the FERC of every market. Accordingly, NY‑ISO, PJM and ISO‑NE publish mandatory public tenders for determination of the capacity tariffs. It is noted that, in the nature of things, an increase in the capacity prices favorably impacts CPV’s results, and vice‑versa. The extent of the impact on the overall results changes as a function of the energy margins, which is the most significant component of the gross profit (margin for generation of the electricity and the sale thereof) – this being taking into account that the weight of the capacity component is usually lower than the weight of the energy margin component.

PJM market

In the PJM market, the capacity payments vary between the market’s sub‑regions, as a function of local supply and demand and transmission capabilities.

Set forth below are the capacity tariffs in the sub‑regions that are relevant to the CPV Group’s power plants and in the general market (the prices are denominated in dollars per megawatt per day). It can be seen in the following table that generally the capacity prices have declined from period to period.

Sub-Region	CPV Plants⁴	2024/2025	2023/2024	2022/2023	2021/2022
PJM RTO		28.92	34.13	50	140
PJM COMED	Three Rivers	28.92	34.13	–	–
PJM MAAC	Fairview, Maryland, Maple Hill	49.49	49.49	95.79	140
PJM EMAAC	Shore	54.95	49.49	97.86	165.73

Source: PJM

⁴	The Three Rivers power plant, which commenced commercial operation in July 2023, is entitled to capacity payments, from this date.

OPC Energy Ltd.

Report of the Board of Directors

3.	Main Developments in the Business Environment (Cont.)

3.3

Activities in the U.S. (Cont.)

Capacity revenues (Cont.)

Changes in the format of the capacity tenders of PJM

In October 2023, PJM submitted to FERC changes in the format for the capacity market for the purpose of applying the changes to the tenders planned for July 2024 (for a one‑year period that starts in the middle of 2025). The proposed changes include changes in the modeling of risks, a recognition process for the source of the capacity, requirements for examination of generators, a ceiling for an annual penalty on the performance levels and a ceiling for recognized bids. In the first quarter of 2024, FERC approved some of the PJM’s proposed changes, including in connection with the level/quota of the availability permitted to be sold, examination requirements for generators and conformance of planning parameters with the increase in the weight of the winter risk reliability parameter and at the same time rejected other proposed changes. In the estimation of the CPV Group, as at the date of the report, the proposed changes that were approved, are expected to have a positive impact on the capacity tariffs⁵.

NYISO market

Similar to the PJM market, in the NYISO market capacity payments are made in the framework of a central mechanism for acquisition of capacity. In the NYISO market, there are a number of submarkets, wherein there could be various capacity demands as a function of local supply and demand and transmission capability. NYISO makes seasonal tenders in every spring for the upcoming summer (the months of May through October) and in the fall for the upcoming winter (the months of November through April). In addition, there are supplemental monthly tenders for the balance of the capacity not sold in the seasonal tenders. The power plants are permitted to assure the capacity tariffs in the seasonal tender, the monthly tender or through bilateral sales.

Set forth below are the capacity prices determined in the seasonal tenders in NYISO market, the capacity prices rose compared with prior periods – this being mainly due to exit from the system of power plants and an anticipated increase in demand (the prices are denominated in dollars per megawatt per day):

Sub-Area	CPV Plants	Summer 2024	Winter 2023/2024	Summer 2023
NYISO Rest of the Market	–	168.91	127.25	153.26
Lower Hudson Valley	Valley	168.91	128.90	164.35

Source: NYISO – the Company’s processing in order to convert from dollars for kilowatt per month to dollars for megawatt per day.

It is noted that the Valley power plant is located in Area G (Lower Hudson Valley) and the actual capacity prices for the Valley power plants are impacted by the seasonal tenders, the monthly tenders and the SPOT prices, with variable capacity prices every month, as well as bilateral agreements with energy suppliers in the market.

⁵

That stated in this Section regarding the estimate of the CPV Group constitutes “forward‑looking” information as it is defined in the Securities Law, regarding which there is no certainty it will be realized and that depends on the content of the final arrangements that will be provided (if any) and the manner of their application.

OPC Energy Ltd.

Report of the Board of Directors

3.	Main Developments in the Business Environment (Cont.)

3.3

Activities in the U.S. (Cont.)

Capacity revenues (Cont.)

ISO‑NE market

The Towantic power plant, which operates in this market, participated for the first time in a capacity tender for 2018–2019 at a price of $313.97 MW/day and determination of the tariff for seven years in respect of 725 megawatts linked to the Handy Whtiman Price Index, which will apply up to May 2025.

Similar to the PJM market, in the ISO‑NE market capacity payments are made as part of a central mechanism for acquisition of capacity. In the ISO‑NE market, there are a number of submarkets, in which there should be capacity requirements that differ as a function of local supply and demand and transport capacity. ISO‑NE executes forward tenders for a period of one year, commencing from June 1, three years from the year of the tender. In addition, there are supplementary monthly and annual tenders for the balance of the capacity not sold in the forward tenders. The power plants are permitted to guarantee the capacity payments in the forward tenders, the supplementary tenders or through bilateral sales.

Set forth below are the capacity payments determined in the sub‑regions that are relevant to the Towantic power plant (the prices are denominated in dollars per megawatt per day):

Sub-Region	CPV Power Plants	2027/2028	2026/2027	2025/2026
ISO-NE Rest of the Market	Towantic	117.70	85.15	85.15

Source: NE‑ISO – the Company’s processing in order to convert from dollars for kilowatt per month to dollars for megawatt per day.

It is noted that the actual availability prices for the Towantic power plant are impacted by forward tenders, supplementary annual tenders, monthly tenders with availability prices that change every month and bilaterial agreements with energy suppliers in the market.

Additional information regarding the activities in the U.S.

Further to that stated in Section 17.1 of Part A of the Periodic Report for 2023, as part of the activities of the CPV Group to strengthen its position as a significant player in the energy transition area through, among other things, holding and managing effective and reliable conventional means (natural gas), which will support the rising demand for electricity in the U.S., the CPV Group is examining business possibilities/opportunities with respect to increasing its holdings in certain of the power plants it holds, subject to formulation of appropriate terms with the other holders in the said power plants. As at the date of the report, there is no certainty that these activities will be executed and/or will come to fruition.

OPC Energy Ltd.

Report of the Board of Directors

3.	Main Developments in the Business Environment (Cont.)

3.3

Activities in the U.S. (Cont.)

Additional information regarding the activities in the U.S. (Cont.)

Further to that stated in Section 8.1.4 of Part A of the Periodic Report for 2023, in April 2024 the U.S. EPA (Environmental Protection Agency) published final emissions’ regulations in the framework of the Clean Air Act. Pursuant to the new rules, up to January 1, 2032, a reduction of emissions will be required at a carbon‑capture rate of 90% for coal‑fired generation facilities that are expected to operate after 2039 and new baseload natural gas-fired power plants (that were not under construction as at May 2023). Less stringent requirements were provided for, among other things, existing coal‑fired generation facilities that integrate natural‑gas fired generation that are expected to discontinue their operations prior to 2039. For new gas turbines, the regulations require that full baseload (as defined) generation through use of natural gas combustion will be executed with maximum utilization of efficient technologies in order to limit emissions to no more than 800 lbs. CO2/MWh-gross until January 1, 2032 and thereafter a reduction to 100 lbs. CO2/MWh-gross via 90% carbon capture or co-firing with hydrogen. Efficiency requirements and reduced emission restrictions were provided with respect to gas turbines that generate at a partial baseload or a low baseload. The various states have two years to develop compliance plans for the existing coal plants but compliance for new natural gas plants (the construction of which started after 2023) is immediate. As at the date of the report, several state Attorneys General have filed appeals challenging the new rules.

The development portfolio of the CPV Group, which includes wind energy and solar projects, with a scope of more than 4.4 gigawatts, and natural gas projects with carbon capture with a scope of about 1.3 gigawatts, are expected to benefit from a significant tailwind due the regulation, to the extent it is implemented in the manner it was published (or at all). In addition, in the estimation of the CPV Group its active natural‑gas powered power plants are expected to have a significant competitive advantage under the said regulation in light of their high level of efficiency along with entry barriers that are expected to be created in the market for construction of new natural‑gas powered power plants.

As at the approval date of the report, there is no certainty regarding the actual impacts of the said new regulation on the market and on the CPV Group, and the matter depends on, among other things, the policies and the manner of implementation of the rules by the relevant electricity authorities and entities and/or on legal proceedings in connection therewith.

For additional details regarding developments of the Group’s activities in the U.S. – see Section 5.

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS)

The Group’s activities in Israel and the United States are subject to seasonal fluctuations.

In Israel, the TAOZ tariffs are supervised (controlled) and published by the Electricity Authority. Generally, the electricity tariffs in Israel in the summer and the winter are higher than those in the transition seasons. It is noted that acquisition of the gas, which constitutes the main cost in this activity area, is not impacted by seasonality of the TAOZ (or the demand hours’ brackets).

In the United States, the electricity tariffs are not supervised (controlled) and are impacted by the demand for electricity, which is generally high in the summer and the winter periods compared with the average and they are materially impacted by the natural gas prices, which are usually higher in the winter compared with the annual average. In addition, in connection with renewable energy projects, in wind projects the wind speeds tend to be higher in the winter and lower in the summer, whereas in solar projects the radiation from the sun tends to be higher in the spring and summer months and lower in the fall and winter months.

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

Statement of income⁶

	For the Three Months Ended
Section	March 31
	2024			2023

Revenues from sales and provision of services (1)		638			519
Cost of sales and provision of services (without depreciation and amortization) (2)		(430	)		(364	)
Depreciation and amortization		(74	)		(48	)
Gross profit		134			107
Administrative and general expenses		(61	)		(59	)
Share in earnings of associated companies		72			85
Business development expenses		(12	)		(15	)
Compensation for lost revenues (in the Zomet power plant)		26			–
Other expenses, net		(56	)		–
Operating income		103			118
Financing expenses, net		(61	)		(18	)
Income before taxes on income		42			100
Taxes on income expenses		(27	)		(21	)
Net income for the period		15			79
Adjustments		11			24
Adjusted net income for the period⁷		26			103

Attributable to:
The Company’s shareholders		25			79
Holders of non‑controlling interests		1			24

⁶	The results of the associated companies in the U.S. (mainly in the Energy Transition segment) are presented in the category “Company’s share in earnings of associated companies”.

⁷

Adjusted net income or loss – net income or loss in accordance with IFRS plus or minus the adjustments detailed in Section G below. It is emphasized that “adjusted income or loss” as stated in this report is not a recognized data item that is recognized under IFRS or under any other set of generally accepted accounting principles as an index for measuring financial performance and should not be considered as a substitute for income or loss or other terms provided in accordance with IFRS. It is possible that the Company’s definitions of “adjusted income or loss” are different than those used by other companies. Nonetheless, the Company believes that the “adjusted income or loss” provides information that is useful to management and investors by means of eliminating certain line items (categories) that do not constitute an indication of the Company’s ongoing business activities.

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

Statement of income (Cont.)

(1) Changes in revenues:

Revenues	For the Three				Board’s Explanations
	Months Ended
	March 31
	2024		2023
Revenues in Israel
Revenues from sale of energy to private customers		300		300	The updated amount is based on an increase of about NIS 25 million, in respect of consolidation of Gat for the first time starting from the second quarter of 2023, offset by a decrease of about NIS 25 million deriving from a decrease in the generation component and a decline in customer consumption (most of which as part of the virtual supplier activities).
Revenues from sale of energy to the System Operator and to other suppliers		46		13	Most of the increase, in the amount of about NIS 34 million, stems from the commercial operation of Zomet at the end of the second quarter of 2023, and an increase of about NIS 8 million due to the initial consolidation of Gat starting from the second quarter of 2023.
Revenues in respect of capacity payments		42		–	Most of the increase stems from the commercial operation of Zomet at the end of the second quarter of 2023.
Revenues from sale of energy at cogeneration tariff		19		10	Most of the increase stems from an increase in the quantity generated that is sold at the cogeneration tariff.
Revenues from sale of steam		17		17
Other revenues		7		8
Total revenues from sale of energy and others in Israel (without infrastructure services)		431		348
Revenues from private customers in respect of infrastructure services		101		116	The decrease, stems mainly from a decrease in the infrastructure tariff and a decrease in customer consumption, in the amounts of about NIS 7 million and about NIS 16 million, respectively. On the other hand, there was an increase of about NIS 8 million due to consolidation of Gat for the first time starting from the second quarter of 2023.
Total revenues in Israel		532		464

Revenues in the U.S.
Revenues from sale of electricity from renewable energy		56		24	The increase derives mainly from the first‑time consolidation and commercial operation of Mountain Wind and Maple Hill projects in the second and fourth quarters of 2023, respectively.
Revenues from provision of services (as part of the other segment) and other revenues		50		31	The increase stems mainly from an increase in the scope of the services provided to projects.
Total revenues in the U.S.		106		55

Total revenues		638		519

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

Statement of income (Cont.)

(2)

Changes in the cost of sales and provision of services (not including depreciation and amortization):

Cost of Sales and Provision of Services	For the Three Months Ended				Board’s Explanations
	March 31
	2024		2023
Cost of sales in Israel
Natural gas and diesel oil		154		133	The increase stems mainly from the consolidation of Gat for the first time and commercial operation of Zomet starting from the second quarter of 2023, in the aggregate amount of about NIS 43 million, and an increase in the natural gas tariff as a result of an increase in the shekel/dollar exchange rate, in the amount of about NIS 5 million. In addition, there was an increase of about NIS 18 million, as described in Note 28C(3) to the annual financial statements. On the other hand, there was a decrease of about NIS 27 million, deriving from a decrease in the quantity of the gas consumed against the background of maintenance work at the Rotem power plant in the first quarter of 2024 and a decrease, in the amount of about NIS 18 million, due to entry of the Energean agreement into effect commencing from the end of the first quarter of 2023, and a decrease in the gas tariff deriving from a decline in the generation tariff.
Expenses in respect of acquisition of energy		59		43	Most of the increase stems from an increase of about NIS 35 million against the background of maintenance work at the Rotem power plant in the first quarter of 2024. On the other hand, there was a decrease, in the amount of about NIS 24 million, stemming from a decline in customer consumption in the period of the report, most of which as part of the virtual supplier activities.
Cost of transmission of gas		14		7	The increase stems mainly from the first‑time consolidation of Gat and the commercial operation of Zomet starting from the second quarter of 2023.
Salaries and related expenses		10		7
Operating expenses		28		14	The increase stems mainly from the first‑time consolidation of Gat and the commercial operation of Zomet starting from the second quarter of 2023.
Other expenses		5		12
Total cost of sales in Israel without infrastructure services		270		216
Expenses in respect of infrastructure services		101		116	See the explanation in the “Revenues” section in respect of infrastructure services.
Total cost of sales in Israel		371		332

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

Statement of income (Cont.)

(2)

Changes in the cost of sales and provision of services (not including depreciation and amortization): (Cont.)

Cost of sales and services in the U.S.
Cost of sales in respect of sale of electricity from renewable energy	16	8	The increase stems mainly from the first‑time consolidation and commercial operation of the Mountain Wind and Maple Hill projects starting from the second and fourth quarters of 2023, respectively.
Cost in respect provision of services (as part of the “others” segment) and other costs	43	24	Most of the increase is parallel to the increase in the scope of the services provided to projects.
Total cost of sales and provision of services in the U.S.	59	32
Total cost of sales and provision of services	430	364

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

EBITDA, FFO and net cash flows after service of the project debt

For details regarding “EBITDA indices”, “EBITDA after adjusted proportionate consolidation”, “FFO” and “net cash flows after service of the project debt” – see Section 4B to the Report of the Board of Directors for 2023.

The said indices are not recognized in accordance with International Financial Reporting Standards (IFRS) as indices for measurement of financial performances and are not intended to be considered a replacement for gross profit or loss and operating income, cash flows from operation activities or other terms relating to operating performances or liquidity indices in accordance with IFRS.

EBITDA calculations, including adjusted EBITDA after proportionate consolidation (in millions of NIS):

	For the
	Three Months Ended
	March 31
	2024			2023

Revenues from sales and provision of services		638			519
Cost of sales (without depreciation and amortization)		(430	)		(364	)
Administrative and general expenses (without depreciation and amortization)		(58	)		(55	)
Business development expenses		(12	)		(15	)
Share in income of associated companies		72			85
Compensation for lost revenues (in the Zomet power plant)		26			–
Consolidated EBITDA		236			170
Elimination of the share in income of associated companies		(72	)		(85	)
Addition of the share of Group in proportionate EBITDA of associated
companies (1)		168			160
EBITDA after proportionate consolidation		332			245
Adjustments for consolidated companies (see detail in Section G below)		–			7
Adjustments for associated companies (see detail in Section G below) (1)		13			23
Adjusted EBITDA after proportionate consolidation		345			275

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

EBITDA, FFO and net cash flows after service of the project debt (Cont.)

(1)

Calculation of the Group’s share in the proportionate EBITDA of associated companies (in millions of NIS):

For the three months ended March 31, 2024	Fairview		Towantic		Maryland		Shore*		Valley		Three Rivers		Total

Revenues from sales of energy		58		61		31		43		102		14		309
Cost of natural gas		29		36		23		30		45		12		175
Carbon emissions tax (RGGI)		–		8		5		10		17		–		40
Cost of sales – other expenses (without
depreciation and amortization)		1		1		1		1		2		–		6
Gain on realization of transactions hedging
the electricity margins		11		4		7		7		35		9		73
Net energy margin		39		20		9		9		73		11		161
Revenues from capacity payments		4		28		3		4		14		1		54
Other income		1		3		1		1		1		–		7
Gross profit		44		51		13		14		88		12		222
Fixed costs (without depreciation and
amortization)		3		4		3		5		16		4		35
Administrative and general expenses
(without depreciation and amortization)		1		1		1		1		2		–		6
Group’s share in proportionate adjusted
EBITDA of associated companies		40		46		9		8		70		8		181

For the three months ended March 31, 2023	Fairview		Towantic		Maryland		Shore*		Valley		Three Rivers		Total

Revenues from sales of energy		59		57		40		34		82		–		272
Cost of natural gas		30		39		27		23		40		–		159
Carbon emissions tax (RGGI)		–		6		6		6		10		–		28
Cost of sales – other expenses (without
depreciation and amortization)		1		1		2		1		1		–		6
Gain on realization of transactions hedging
the electricity margins		24		–		3		5		51		–		83
Net energy margin		52		11		8		9		82		–		162
Revenues from capacity payments		8		24		6		8		11		–		57
Other income		–		–		1		1		1		–		3
Gross profit		60		35		15		18		94		–		222
Fixed costs (without depreciation and
amortization)		3		3		3		8		16		–		33
Administrative and general expenses
(without depreciation and amortization)		1		1		1		1		2		–		6
Group’s share in proportionate adjusted
EBITDA of associated companies		56		31		11		9		76		–		183

*	At the Shore power plant – gas transport costs (totaling in the first quarter of 2024 and 2023 about NIS 6 million) that are classified in accordance with IFRS 16 as depreciation expenses and, accordingly, are not included in the adjusted EBITDA.

It is noted that as at the approval date of the report, in Pennsylvania RGGI is not imposed. For details regarding a legal proceeding underway regarding the matter and possible implications of imposition of RGGI on costs of the Fairview power plant and the electricity prices throughout the PJM – see Section 8.1.5B of Part A of the Periodic Report for 2023.

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

EBITDA, FFO and net cash flows after service of the project debt (Cont.)

(2)

Set forth below is a breakdown of the adjusted EBITDA after proportionate consolidation data broken down by the subsidiaries (on a consolidated basis) and the associated companies (on a proportionate basis, based on the rate of the holdings of the CPV Group therein) (in NIS millions):

		For the						For the
		Three months ended						Three months ended
	Basis of	March 31, 2024						March 31, 2023
	presentation	Adjusted						Adjusted
	in the	EBITDA						EBITDA
	Company’s	after						after
	financial	proportionate						proportionate
	statements	consolidation			FFO			consolidation			FFO

Total operating projects (1)	Consolidated		178			176			127			145
Business development costs,
headquarters in Israel and others	Consolidated		(8	)		33			(9	)		(4	)
Total Israel			170			209			118			141

Total operating projects (1)	Associate		181			126			183			138
Other costs	Consolidated		(2	)		(2	)		(2	)		(1	)
Total energy transition in the U.S.			179			124			181			139
Total operating projects (1)	Consolidated		37			30			16			14
Business development and other costs	Consolidated		(9	)		(32	)		(9	)		(15	)
Total renewable energy in the U.S.			28			(2	)		7			(1	)
Total activities as part of the “others”
segment	Consolidated		(5	)		(5	)		–			–
Headquarters in the United States⁸	Consolidated		(24	)		(27	)		(24	)		(31	)
Total United States			178			90			164			107

Company headquarters (not allocated
to the segments)	Consolidated		(3	)		(37	)		(7	)		(51	)

Total consolidated			345			262			275			197

(1)	See Section 4B(3) below.

⁸	After elimination of management fees between the CPV Group and the Company, in the amounts of about NIS 7 million and about NIS 6 million for the three months ended March 31, 2024 and 2023, respectively.

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

EBITDA, FFO and net cash flows after service of the project debt (Cont.)

(3)

Set forth below is additional information regarding the revenues, net (in Israel net of infrastructure services and in the U.S. – revenues from sale of energy, availability and other), adjusted EBITDA after proportionate consolidation, FFO and net cash flows after service of the project debt of the Group’s active power plants broken down by activity segments and subsidiaries (on a consolidated basis) and the associated companies (on a proportionate basis, based on the rate of the holdings of the CPV Group therein) (in NIS millions):

		For the Three Months Ended March 31, 2024										For the Three Months Ended March 31, 2023
	Basis of			Adjusted					Net cash					Adjusted					Net cash
	presentation			EBITDA					flows					EBITDA					flows
	in the			after					after					after					after
Main	Company’s			proportionate					service of					proportionate					service of
projects in	financial	Net		consol-					project			Net		consol-					project
operation	statements	revenues		idation		FFO			debt			revenues		idation		FFO			debt

Rotem⁹	Consolidated		213		76		101			101			221		101		127			127
Hadera¹⁰	Consolidated		83		29		10			(28	)		80		26		18			7
Zomet¹¹^, ¹²	Consolidated		74		57		39			39			–		–		–			–
Gat¹¹	Consolidated		36		16		26			26			–		–		–			–
Total operating
projects in Israel			406		178		176			138			301		127		145			134
Fairview	Associated (25%)		63		40		37			20			67		56		50			(1	)
Towantic	Associated (26%)		92		46		40			(1	)		81		31		17			(27	)
Maryland¹³	Associated (25%)		35		9		(5	)		–			47		11		16			9
Shore¹⁴	Associated (37.5%)		48		8		(5	)		(5	)		43		9		(8	)		(8	)
Valley	Associated (50%)		117		70		55			17			94		76		63			21
Three Rivers¹¹	Associated (10%)		15		8		4			9			–		–		–			–

Total energy transition in the U.S.¹⁵			370		181		126			40			332		183		138			(6	)
Keenan	Consolidated		23		15		13			1			24		16		14			3
Mountain Wind¹¹	Consolidated		23		15		11			(3	)		–		–		–			–
Maple Hill¹⁶	Consolidated		8		7		6			6			–		–		–			–
Total renewable
energy in the U.S.			54		37		30			4			24		16		14			3

⁹

Not including a deduction of repayment of loans to shareholders of Rotem before the Veridis transaction and payments of intercompany taxes in the consolidated tax reconciliation statement. In the first quarter of 2024, planned maintenance was performed at the Rotem power plant. For details – see Section 4C.

¹⁰

In the period of the report, the net cash flows after service of the Hadera project debt includes early repayment of the long‑term loans, in the amount of about NIS 25 million, further to receipt of compensation from the construction contractor at the end of 2023, as detailed in Note 28A(4) to the annual financial statements.

¹¹

The financial results of the projects were included starting from the initial consolidation or the commercial operation dates, as applicable, which occurred in 2023. For details regarding the capacity tariffs in the Zomet power plant, particularly in 2023, see Section 7.13 of Part A of the Periodic Report for 2023.

¹²	In the first quarter of 2024, the financial results of the Zomet power plant include compensation, in the amount of about NIS 26 million, in respect of lost revenues caused due to delay in the commercial operation date. For additional details – see Note 8A(2) to the interim statements.

¹³	The FFO in the period of the report includes a payment for upgrading of the facilities at the Maryland power plant, in the amount of about NIS 8 million.

¹⁴	The FFO in the first quarter of 2023 includes a payment, in the amount of about NIS 9 million, in respect of significant planned maintenance work performed.

¹⁵

It is noted that the financing agreements of the CPV Group including mechanisms of the “cash sweep” type in the framework of which all or part of the free cash flows from the project is designated for repayment of the loan principal on a current basis in addition to the predetermined minimum repayment schedule with respect to every long‑term loan. Accordingly, there could be an acceleration of execution of repayments upon occurrence of certain events and there are limitations on distributions to the owners.

¹⁶	The financial results of Maple Hill were included starting from the commercial operation date, from November 2023.

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

Analysis of the change in adjusted EBITDA – Israel segment

Set forth below is an analysis of the change in adjusted EBITDA in Israel in the period of the report compared with the corresponding period last year (in NIS millions):

Energy margin – the increase stems mainly from a decrease in the natural gas prices, in the amount of about NIS 18 million, as a result of the entry into effect of the Energean agreement commencing from the end of the first quarter of 2023. On the other hand, there was an increase in the natural gas price due to the strengthening of the dollar against shekel, in the amount of about NIS 5 million.

Availability (operational) – the decrease stems mainly from a shutdown of the Rotem power plant in March 2024 for purposes of planned maintenance work, which lasted for 17 days (as stated in Section 7.11.1 of Part A of the Periodic Report for 2023), which had a negative impact on Rotem’s results for the period of the report and compared with the corresponding period last year.

It is noted that during above‑mentioned period, sale of electricity to Rotem’s customers continued, where Rotem purchased electricity from the System Operator in order to supply the full demand of its customers during the shutdown.

Commercial operation of Zomet – in the period of the report, planned maintenance was performed a number of times at the Zomet power plant which had a negative impact on the power plant’s availability (for details – see Section 4H) and on its results accordingly.

One‑time events – for details regarding events in the first quarter of 2023 – see Note 28C(3) to the annual financial statements.

In addition, in the first quarter of 2024, an amendment to the agreement was signed with Zomet’s construction contractor, in the framework of which the construction contractor paid Zomet compensation, in the amount of about NIS 26 million (about $7 million) in respect of a loss of revenues caused to Zomet due to delay in the commercial operation date of the power plant. For additional details – see Note 8A(2) to the interim financial statements.

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

Analysis of the change in adjusted EBITDA after proportionate consolidation – energy transition segment in the U.S.

Set forth below is an analysis of the change in the adjusted EBITDA after proportionate consolidation in the energy transition segment in the U.S. in the period of the report compared with the corresponding period last year (in millions of NIS):

Renewable energy segment

Set forth below is an analysis of the change in the adjusted EBITDA from activities in the renewable energy segment in the period of the report compared with the corresponding period last year (in millions of NIS):

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

Additional details regarding electricity hedges and guaranteed capacity payments in the Energy Transition segment in the U.S.

As part of its policy for management of the exposures, the CPV Group is in the practice, from time to time, of entering into hedging agreements, which reduce the fluctuations in the electricity margins. In addition, the capacity revenues for the nominal capacity of the power plants running on natural gas are determined for certain future periods, as detailed in Section 3.3I above.

Set forth below is the scope of the hedging for the rest of 2024 and for 2025 as at the date of the report (the data presented in the tables below is on the basis of the rate of holdings of the CPV Group in the associated companies)¹⁷.

	April – December
	2024	2025

Expected generation (MWh)	6,959,248	9,344,436

Net scope of the hedged energy margin (% of the power plant’s capacity based on the expected generation) (*)	57%	31%

Net hedged energy margin (millions of $)	≈ 53.7 (≈ NIS 196 million)	≈ 49.9 (≈ NIS 182 million)

Net hedged energy margin (MWh/$)	13.49	17.29

Net market prices of energy margin (MWh/$) (**)	16.74	20.92

(*)

Pursuant to the policy for hedging electricity margins as at the date of the report, in general the CPV Group seeks to hedge up to 50% of the scope of the expected generation. The actual hedge rate could ultimately be different.

(**)

The net energy margin is the energy margin (Spark Spread) plus/minus Power Basis less carbon tax and other variable costs. For details regarding the manner of calculation of the electricity margin (Spark Spread) – see Section 3.3H above. The market prices of the net hedged energy are based on future contracts for electricity and natural gas.

Set forth below is the scope of the secured capacity revenues for the rest of 2024 and for 2025 as at the date of the report:

	April – December
	2024	2025

Scope of the secured capacity revenues
(% of the power plant’s capacity)	89%	46%

Capacity payments (millions of $)	≈ 44 (≈ NIS 160 million)	≈ 26 (≈ NIS 95 million)

¹⁷	The estimated percentages and the actual hedged energy margins could change due to new hedges and/or sales of capacity made or as a result of market conditions or the hedging policy of the CPV Group.

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

Analysis of the change in net income (in millions of NIS)

(1)

Most of the increase stems from depreciation expenses of the Gat power plant (about NIS 4 million) and Mountain Wind (about NIS 6 million) power plant which were consolidated for the first time in the second quarter of 2023, and the Zomet power plant (about NIS 12 million) and Maple Hill (about NIS 5 million) that were commercially operated in the second and fourth quarters of 2023, respectively.

(2)

Most of the increase stems from financing expenses relating to acquisition of the Gat power plant, in the amount of about NIS 7 million, to acquisition of the Mountain Wind power plant, in the amount of about NIS 5 million, the commercial operation of the Zomet power plant, in the amount of about NIS 20 million and financing expenses that were recorded in the statement of income in respect of the financing framework of a renewable energy project in the U.S., in the amount of about NIS 9 million.

(3)

An increase in other expenses in the first quarter of 2024, in the amount of about NIS 25 million, stems from an impairment of value of Gnrgy. For additional details regarding impairment of value of Gnrgy and an agreement in connection with Gnrgy shares – see Note 6B to the interim statements and the Company’s Immediate Report dated May 5, 2024 (Reference No.: 2024‑01‑046917). In addition, there was an increase, in the amount of about NIS 31 million, stemming from a loss from impairment of value of Hadera 2 due to the government’s decision to reject the plan – for additional details see Note 10F to the interim financial statements.

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

Adjustments to EBITDA after proportionate consolidation and net income (in millions of NIS)

	For the Three Months Ended
Section	March 31						Board’s explanations
	2024			2023

Change in the fair value of derivative financial instruments (presented as part of the Company’s share of income of associated companies in the U.S.)		13			23		Represents the change in the fair value of derivative financial instruments that are used in programs for hedging electricity margins of the transition generation energies segment in the U.S. and that were not designated for hedge accounting – for details see Section E above.
Net expenses, not in the ordinary course of business and/or of a non‑recurring nature		–			7		In 2023, represents test runs and other activities executed prior to the commercial operation of the Zomet power plant, which took place in June 2023.
Total adjustments to EBITDA after proportionate consolidation		13			30

Tax impact in respect of the adjustments		(2	)		(6	)
Total adjustments to net income for the period		11			24

OPC Energy Ltd.

Report of the Board of Directors

4.	Analysis of the results of operations for the Three Months Ended March 31, 2024 (in millions of NIS) (Cont.)

Detail generation (in millions of kilowatt/hours)

Set forth below is detail of the generation of the power plants and wind plants in Israel and the U.S.:

Israel

			For the Three Months Ended March 31, 2024										For the Three Months Ended March 31, 2023
							Actual													Actual
			Potential		Net		calculated			Actual			Potential		Net		Actual			calculated
			electricity		electricity		generation			availability			electricity		electricity		generation			availability
	Capacity		generation		generation		percentage			percentage			generation		generation		percentage			percentage
	(MW)		(GWh)⁽¹⁾		(GWh)⁽²⁾		(%)⁽³⁾			(%)			(GWh)		(GWh)		(%)			(%)

Rotem		466		964		685		71.0	%		82.0	%		958		910		95.1	%		99.9	%
Hadera		144		268		258		96.4	%		96.4	%		258		252		97.6	%		97.6	%
Gat		75		159		141		88.7	%		87.9	%		–		–		–			–
Zomet		396		818		136		16.6	%		83.5	%		–		–		–			–

(1)

The generation potential is the net generation capability adjusted for temperature and humidity.

(2)

The actual net generation in the period.

(3)

The actual generation percentage is the net electricity generated divided by the generation potential.

OPC Energy Ltd.

Report of the Board of Directors

4.	Results of operations for the Period Ended March 31, 2024 (in millions of NIS) (Cont.)

Detail generation (in millions of kilowatt/hours) (Cont.)

Set forth below is detail of the generation of the power plants and wind plants in Israel and the U.S.: (Cont.)

U.S.

			For the Three Months Ended March 31, 2024										For the Three Months Ended March 31, 2023
			Potential		Net		Actual			Actual			Potential		Net		Actual			Actual
			electricity		electricity		generation			availability			electricity		electricity		generation			availability
	Capacity		generation		generation		percentage			percentage			generation		generation		percentage			percentage
	(MW)		(GWh)⁽¹⁾		(GWh)⁽²⁾		(%)⁽³⁾			(%)			(GWh)		(GWh)		(%)			(%)
			Energy transition projects (natural gas)

Fairview		1,050		2,349		2,139		92.7	%		99.9	%		2,323		2,166		95.0	%		100.0	%
Towantic		805		1,759		1,477		80.1	%		99.1	%		1,740		1,333		73.1	%		95.7	%
Maryland		745		1,483		832		50.7	%		90.5	%		1,619		1,191		73.5	%		99.5	%
Shore		725		1,600		1,011		63.0	%		98.9	%		1,235		826		52.1	%		77.0	%
Valley		720		1,656		1,411		89.8	%		97.4	%		1,638		1,161		74.7	%		83.1	%
Three Rivers		1,258		2,746		1,677		62.7	%		75.8	%		–		–		–			–

For the Three Months Ended

March 31, 2024

March 31, 2023

Capacity

Net electricity generation

(MW)

(GWh)⁽²⁾

Renewable energy projects

Keenan II

152

Mountain

Wind

–

Maple Hill

126

–

(1)	The potential generation is the gross generation capability during the period after planned maintenance and less the electricity used for the power plant’s internal purposes.

(2)	The net generation of electricity is the gross generation during the period less the electricity used for the power plant’s internal purposes.

(3)	The actual generation percentage is the quantity of the net electricity generated in the facilities compared with the maximum quantity that can be generated in the period.

(*)	It is noted that the generation data of the Gat, Zomet, Three Rivers, Mountain Wind and Maple Hill power plants were included starting from the initial consolidation date or the commercial operation date, as applicable, which took place in 2023.

OPC Energy Ltd.

Report of the Board of Directors

5.	Initiation and Construction Projects

Initiation and construction projects in Israel and in the U.S.

Main details with reference to construction projects in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)¹⁸:

Power

Date/

Total

construction

plants/

expectation

expected

cost as at

facilities

of the start

construction

March 31,

for

of the

Main

cost

2024

generation

Capacity

commercial

customer/

(NIS

of energy

Status

(megawatts)

Location

Technology

operation

consumer

millions)

OPC Sorek 2 Ltd. (“Sorek 2”)

Under construction

≈ 87

On the premises of the Sorek B seawater desalination facility

The second half of 2024¹⁹

Yard consumers and the System Operator

≈ 200

≈ 152

¹⁸

That stated in connection with projects that have not yet reached operation (including generation facilities on the premises of the consumers) including with reference to the expected operation date, the technologies and/or the anticipated cost of the investment, is “forward‑looking” information, as it is defined in the Securities Law, which is based on, among other things, the Company’s estimates and assumptions as at the approval date of the report and regarding which there is no certainty it will be realized (in whole or in part). Completion of the said projects (or any one of them) may not occur or may occur in a manner different than that stated above, among other things due to dependency on various factors, including those that are not under the Company’s control, including assurance of connection to the network and output of electricity from the project sites and/or connection to the infrastructures (including gas infrastructures), receipt of permits, completion of planning processes and licensing, completion of construction work, final costs in respect of development, construction, equipment and acquisition of rights in land, the proper functioning of the equipment and/or the terms of undertakings with main suppliers (including lenders), and there is no certainty they will be fulfilled, the manner of their fulfillment, the extent of their impact or what their final terms will be. Ultimately technical, operational or other delays and/or breakdowns and/or an increase in expenses could be caused, this being as a result of, among other things, factors as stated above or as a result of occurrence of one or more of the risk factors the Company is exposed to, including construction risks (including force majeure events and the War and its impacts), regulatory, licensing or planning risks, macro‑economic changes, delays and increased costs due relating to the supply chain and changes in raw‑material prices and etc. For additional details regarding risk factors – see Section 19 of Part A of the Periodic Report for 2023. It is further clarified that delays in completion of the projects beyond the date originally planned for this could impact the ability of the Company and the Group companies to comply with their obligations to third parties, including authorities, conditions of permits, lenders, yard consumers, customers and others, in connection with the projects, and cause a charge for additional costs, payment of compensation or starting of proceedings (including under guarantees provided).

¹⁹

It is noted that a delay in the commercial operation beyond the original contractual date, which is not considered a justified delay as defined in the project agreements, could trigger payment of monthly compensation at a limited graduated rate (taking into account the length of the delay, where a delay after full utilization of the compensation ceiling could give rise to a cancellation right). It is clarified that in the initial delay period, the amount of the compensation for an unjustified delay is not material. It is noted that the construction contractor of the Sorek 2 project delivered a force majeure notification due to the outbreak of the War, and Sorek 2 project delivered on its behalf a force majeure notification to the initiator of the desalination facility. The construction work, its completion the commercial operation date and the costs involved with the construction could be adversely impacted by the War and/or its impacts. It is further noted that based on a decision of the Electricity Authority, dates were extended, among other things, as part of the arrangement that applies to the project due to the defense (security) such that an extension of was allowed for the date for a financial closing. As at the date of the report, completion of the construction and operation of the Sorek 2 generation facility are subject to fulfillment of conditions and factors that do not yet exist, including reaching a financial closing. Ultimately, the date expected for completion of the construction and commencement of the operation, as shown in the table could be delayed as a result of, among other things, a delay in completion of the construction work (including construction of the desalination facility), delays in receipt of the required permits, disruptions in arrival of equipment, force majeure events, occurrence of risk factors to which the Company is exposed, including delays relating to the war or its consequences. It is clarified that delays as stated could impact the project’s costs and could also trigger and increase in costs (beyond the expected cost indicated above) and/or could constitute non‑compliance with liabilities to third parties.

OPC Energy Ltd.

Report of the Board of Directors

5.	Initiation and Construction Projects (Cont.)

Initiation and construction projects in Israel and in the U.S. (Cont.)

Main details with reference to construction projects in Israel (held at 100% ownership by OPC Israel, which is 80% held by the Company)¹⁸: (Cont.)

For additional details regarding projects in the advanced and initial development stage in Israel (Ramat Beka, Intel and Rotem 2), and facilities for generation of electricity on the consumer’s premises in various construction and development stages – see Section 6A to the Report of the Board of Directors for 2023.

Hadera 2 – further to that stated in Section 7.3.15 of Part A of the Periodic Report for 2023, on April 17, 2024 the Government of Israel rejected the plan. As at the approval date of the report, the Company is studying the Government’s decision and based thereon it will consider taking action in connection with the decision, including legal action. For additional details – see Note 10F to the interim statements.

Sorek tender – further to that stated in Section 7.3.6 of Part A of the Periodic Report for 2023, on March 18, 2024 the Electricity Authority published a decision regarding “qualification of bidders in the Sorek tender to receive a generation license considering sectorial and economy‑wide business concentration aspects” whereby it was decided that OPC Power Plants is in compliance with the requirements of the Electricity Sector Regulations (Advancement of Competition in the Generation Sector) (Temporary Order), 2021 regarding the Sorek tender, and the Authority accepted the recommendation of the Business Concentration Committee and determines that the bidders (including OPC Power Plants) comply with the requirements regarding considerations of economy‑wide business concentration considerations. In addition, the submission date for the tender was updated by the Tenders Committee to September 12, 2024.

Renewable energy in Israel – as part of the Company’s strategy to expand its activities in the generation and supply sector utilizing renewable sources in Israel, as stated in Section 7.9 of Part A of the Annual Report for 2023, the Company engages in and/or attempts to engage in transactions for acquisition of rights in renewable energy projects in Israel (particularly solar and/or storage) and/or acquisition of rights in lands designated for projects as stated, including as part of projects in the framework of joint ventures with holders of rights in projects or lands as stated, including by means of submission of bids in tenders, such as tenders of Israel Lands Authority for land intended for solar projects similar to tenders of Israel Lands Authority that were made in connection with the Ramat Beka project. As at the approval date of the report, there is no certainty regarding the scope of the Company’s undertakings in transactions as stated and/or execution of projects as stated if they are advanced by the Company based on its said activities (the completion of which is subject to fulfillment of various preconditions, including completion of development, planning, licensing and financing processes similar to projects of this type that are in the development stages).

OPC Energy Ltd.

Report of the Board of Directors

5.	Initiation and Construction Projects (Cont.)

Initiation and construction projects in Israel and in the U.S. (Cont.)

Main details regarding construction projects in the area of renewable energy using solar technology in the U.S. (held 100% by the CPV Group, which is 70% held by the Company)²⁰:

²⁰

Details with respect to the scope of the investments in the United States were translated from dollars and presented in NIS based on the currency rate of exchange on March 31, 2024 – $1 = NIS 3.681. The information presented below regarding projects under construction, including with respect to the expected commercial structure, the projected commercial operation date, the expected construction cost, an undertaking with a tax partner and/or the expected results of the activities for the first full calendar year (revenues, EBITDA, investments of the tax partner and cash flows after the tax partner) includes “forward‑looking” information, as it is defined in the Securities Law, regarding which there is no certainty it will materialize (in whole or in part), including due to factors that are not under the control of the CPV Group. The information is based on, among other things, estimates of the CPV Group as at the approval date of the report, the realization of which is not certain, and which might not be realized due to factors, such as: delays in receipt of permits, an increase in the construction costs, delays in execution of the construction work and/or technical or operational malfunctions, problems or delays regarding signing an agreement for connection to the network or connection of the project to transmission or other infrastructures, an increase in costs due to the commercial conditions in the agreements with main suppliers (such as equipment suppliers and contractors), problems signing an investment agreement with a Tax Equity Partner regarding part of the cost of the project and utilization of the tax benefits (if relevant), problems signing commercial agreements for of the potential revenues from the project, terms of the commercial agreements, conditions of the energy market, regulatory changes or legislative changes (including changes impacting main suppliers of the projects), an increase in the financing expenses, unforeseen expenses, macro‑economic changes, weather events, including delays and an increase in costs of undertakings in the supply chain, transport and an increase in raw‑material prices, etc. Completion of the projects in accordance with the said estimates is subject to the fulfillment of conditions which as at the approval date of the report had not yet been fulfilled (fully or partly) and, therefore, there is no certainty they will be completed in accordance with that stated. Construction delays could even impact the ability of the companies to comply with liabilities to third parties in connection with the projects (including based on guarantees provided in favor of those third parties).

OPC Energy Ltd.

Report of the Board of Directors

5.	Initiation and Construction Projects (Cont.)

Initiation and construction projects in Israel and in the U.S. (Cont.)

Main details regarding construction projects in the area of renewable energy using solar technology in the U.S. (held 100% by the CPV Group, which is 70% held by the Company)²⁰(Cont.)

Total

expected

construction

cost

Regulated

cost²¹

as at

Expected

market

for 100%

Tax

March 31,

commercial

after

of the project

equity

2024

Capacity

operation

Commercial

the PPA

(NIS

Expectation for a first full calendar year

Project

(megawatts)

Location

date

structure

period

millions)

in the period of the PPA agreements

Cash flows

after tax

Revenues

EBITDA

partner

(NIS

millions)

CPV Stagecoach Solar LLC (“Stagecoach”)

102 MWdc

Georgia

Second quarter of 2024 (prior to the approval date of the report).

Long-term PPA (including

green certificates)²²

SREC

≈ 414

(≈ $112 million)

≈ 192

(≈ $52 million)²³

≈ 391

(≈ $106 million)

≈ 24

(≈ $7 million)

≈ 17

(≈ $5 million)

≈ 16

(≈ $4 million)

²¹

Not including initiation fees and reimbursement of pre‑construction development expenses to the CPV Group. In projects that are entitled to tax benefits of the ITC type, the Company’s estimate regarding the scope of the investment of the tax partner also includes the initiation fees and reimbursement of the development expenses on the basis of calculations that are customary in agreements with tax partners. The expected cost of the investment in the project is subject to changes as a result of, among other things, the final costs involved with supply of the solar panels (including as a result of changes that might apply in the Customs tariffs applicable to import of the panels designated for projects under construction), the construction work and/or the connection of the project, including financing costs of projects in the construction period deriving from financing of the development, as detailed in Note 16B(5) to the annual financial statements.

²²

The project has signed an agreement for supply of electricity with a local utility company for a period of 30 years from the start of the commercial operation, for supply of all of the electricity expected to be generated by the project in the said period. In addition, the project contracted with a global company for sale of 100% of the solar renewable energy certificates and hedging of the electricity price with a fixed price for a period of 20 years from the start date of the commercial operation.

²³

As at the approval date of the report, the CPV Group has signed an agreement with a tax partner in a PTC format, where about $43 million out of the said amount was received shortly after the commercial operation date of the project and the balance will be received over a period of 10 years. For additional details – see Note 8A(3) to the interim financial statements.

OPC Energy Ltd.

Report of the Board of Directors

5.	Initiation and Construction Projects (Cont.)

Initiation and construction projects in Israel and in the U.S. (Cont.)

Main details regarding construction projects in the area of renewable energy using solar technology in the U.S. (held 100% by the CPV Group, which is 70% held by the Company)²⁰(Cont.)

Total

expected

construction

cost

Regulated

cost net²¹

as at

Expected

market

for 100%

Tax

March 31,

commercial

after

of the project

equity

2024

Capacity

operation

Commercial

the PPA

(NIS

Expectation for a first full calendar year

Project

(megawatts)

Location

date

structure

period

millions)

in the period of the PPA agreements

Cash flows

after tax

Revenues

EBITDA

partner

(NIS

millions)

CPV Backbone Solar, LLC (“Backbone”)

179 MWdc

Maryland

Second half of 2025

Long-term PPA²⁴ (including green certificates)

PJM + MD SRECs

≈ 1,119

(≈ $304 million)

≈ 479

(≈ $130 million)²⁵

≈ 400

(≈ $109 million)

≈ 79

(≈ $21 million)

≈ 65

(≈ $15 million)

≈ 45

(≈ $12 million)

²⁴

The project has signed a connection agreement and electricity supply agreement with the global e‑commerce company for a period of 10 years from the start of the commercial operation, for supply of 90% of the electricity expected to be generated by the project in the said period, and sale of solar renewable energy certificates, which is valid up to 2035. The balance of the project’s capacity (10%) will be used for supply to active customers, retail supply of electricity of the CPV Group or for sale in the market.

²⁵

The project is located on a former coal mine and, therefore, it is expected to be entitled to enlarged tax benefits of 40% in accordance with the IRA Law. The CPV Group intends to act to sign an agreement with a tax partner (Equity Tax) in respect of about 40% of the cost of the project and use of the tax credits that are available to the project (subject to appropriate regulatory arrangements). That stated regarding the intention of the CPV Group to sign an agreement with a tax partner (equity tax), including the scope thereof and/or the scope of the tax benefits, includes “forward‑looking” information as it is defined in the Securities Law, which based on estimates, assessments and plans of the CPV Group proximate to the date of the report and regarding which there is no certainty they will materialize (in whole or in part). The said estimates and assessment might not materialize or might change due to a range of circumstances, including changes in the provisions of the law or regulations and locating a tax partner that will be interested in contracting with the project, which are not dependent on the Company and there is no certainty regarding their realization.

OPC Energy Ltd.

Report of the Board of Directors

5.	Initiation and Construction Projects (Cont.)

B. Additional details regarding development projects in the U.S.

Set forth below is a summary of the scope of the development projects (in megawatts) in the United States as at the approval date of the report²⁶:

	Advanced		Preliminary
Technology	development²⁷		development		Total*

Solar²⁸		1,550		1,600		3,150
Wind (1)		250		1,000		1,250
Total renewable energy		1,800		2,600		4,400

Carbon capture projects (natural gas
with reduced emissions) (2)		1,300		5,000		6,300

It is noted that out of the total backlog of the development projects, as stated above, about 1,100 megawatts of renewable energy are in the PJM market in the advanced development stage, and about 4,700 megawatts (of which about 1,300 megawatts are renewable energy) are in the preliminary development stage.

²⁶

The information presented in this section with reference to development projects of the CPV Group, including regarding the status of the projects and/or their characteristics (the capacity, technology, the possibility for integrated carbon capture, expected construction date etc.), constitutes “forward‑looking” information as it is defined in the Securities Law, regarding which there is no certainty it will be realized or the manner in which it will be realized. It is clarified that as at the approval date of the report there is no certainty regarding the actual execution of the development projects (in whole or in part), and their progress and the rate of their progress is subject to, among other things, completion of development and licensing processes, obtain control over the lands, signing agreements (such as equipment and construction agreements), execution of construction processes, completion of the connection process, assurance of financing and/or receipt of various regulatory approvals and permits. In addition, advancement of the development projects is subject to the discretion of the competent authorities of the CPV Group and of the Company.

²⁷

In general, the CPV Group views projects that in its estimation are in a period of up to two years or up to three years to the start of the construction as projects in the advanced development stage (there is no certainty the development projects, including projects in the advanced stage, will be executed). That stated is impacted by, among other things, the scope of the project and the technology, and could change based on specific characteristics of a certain project, as well as from the external circumstances that are relevant to the project, such as the anticipated activities’ market or regulatory circumstances, including, projects that are designated to operate in the PJM market could be impacted by the changes in the connection processes as part of the proposed change described in Section 8.1.2.2(A) of Part A to the Periodic Report for 2023, and their progress could be delayed as a result of these proposed changes. It is clarified that in the early development stages (in particular), the scope of the projects and their characteristics are subject to changes, if and to the extent they reach advanced stages.

²⁸	The capacities in the solar technology included in this report are denominated in MWdc. The capacities in the solar technology projects in the advanced development stages and in the early development stages are about 1,200 MWac and about 1,300 MWac.

OPC Energy Ltd.

Report of the Board of Directors

5.	Initiation and Construction Projects (Cont.)

B. Additional details regarding development projects in the U.S. (Cont.)

(1)

Includes the Rogue’s Wind wind project, with a capacity of 114 megawatts in Pennsylvania, which signed a long‑term PPA agreement, which as at the approval date of the report the terms have which have been improved and which is in an advanced stage of development, the start date of which is expected to be in the upcoming months. In the estimation of the CPV Group, the expected cost of the investment in the project is estimated at about NIS 1.2 billion (about $0.3 billion), the investment of the tax partner is estimated at about NIS 0.5 billion (about $0.1 billion). The EBITDA for a full calendar year in the period of the project’s PPA agreement is estimated at about NIS 68 million (about $18 million)²⁹.

(2)

For details – see Section 6C of the Report of the Board of Directors for 2023.

²⁹

The information stated with reference to the projected start date of the construction, the expected cost of the investment, investment of a tax partner and/or the scope of the EBITDA estimated for the Rogues Wind wind project constitutes “forward‑looking” information as it is defined in the Securities Law, which is based on estimates of the CPV Group as at the date of the report, and regarding which there is no certainty they will materialize. The actual said parameters (to the extent the project is completed) could be different (in whole or in part) due to, among other things, changes in the project’s commercial structure, changes in the terms of the PPA, changes in the conditions in the energy market, delays in the start date or the completion date of the construction, regulatory changes, or as a result of realization of one or more of the risk factors to which the CPV Group is exposed. Completion of the project is subject to various conditions, including, development and licensing processes, signing of agreements (such as equipment and construction agreements), execution of construction processes, assurance of a (grid) connection process, assurance of financing and/or receipt of regulatory approvals and various permits. It is noted that non‑compliance with dates (timetables) or a lack of progress of the project could impact, among other things, compliance with obligations under the PPA agreement (which are secured by guarantees).

OPC Energy Ltd.

Report of the Board of Directors

6. Financial Position as at March 31, 2024 (in millions of NIS)

Category	03/31/2024		12/31/2023		Board’s Explanations

Current Assets

Cash and cash equivalents		838		1,007	For additional information – see the Company’s consolidated statements of cash flows in the interim financial statements and Part 7 below.

Short-term restricted cash and deposits		3		2

Trade receivables		248		247

Receivables and debit balances		378		404	Most of the decrease stems from a decline, in the amount of about NIS 18 million, relating to an amount receivable from Energean (for additional details – see Note 28C(3) to the annual financial statements).

Short-term derivative financial instruments		13		12

Total current assets		1,480		1,672

OPC Energy Ltd.

Report of the Board of Directors

6.	Financial Position as at March 31, 2024 (in millions of NIS) (Cont.)

Category	03/31/2024		12/31/2023		Board’s Explanations

Non-Current Assets

Long-term deposits and restricted cash		58		59

Long-term prepaid expenses and other receivable		205		190

Investments in associated companies		2,577		2,550	The increase stems mainly from equity earnings of the CPV Group, in the amount of about NIS 72 million and from an increase in the shekel/dollar exchange rate, in the amount of about NIS 39 million, offset by other comprehensive loss, in the amount of about NIS 83 million. For additional details regarding investments in associated companies – see Section 4D above.

Deferred tax assets		35		57

Long-term derivative financial instruments		58		51

Property, plant and equipment		6,395		6,243	Most of the increase stems from investments in Israel and the U.S. (mainly in construction and development projects), in the amount of about NIS 75 million and about NIS 126 million, respectively, and an increase of about NIS 29 million, in property, plant and equipment in the U.S. due to an increase in the shekel/dollar exchange rate. This increase was partly offset by a loss from impairment of value with respect to the Hadera 2 project, in amount of about NIS 31 million, and was offset by depreciation expenses on property, plant and equipment.

Right-of use assets and long-term deferred expenses		627		631

Intangible assets		1,145		1,165

Total non-current assets		11,100		10,946

Total assets		12,580		12,618

OPC Energy Ltd.

Report of the Board of Directors

6.	Financial Position as at March 31, 2024 (in millions of NIS) (Cont.)

Category	03/31/2024		12/31/2023		Board’s Explanations

Current Liabilities

Loans and credit from banks and financial institutions (including current maturities)		164		391	Most of the decrease stems from a short‑term credit framework repaid by OPC Israel Holdings, in the amount of NIS 200 million, and a decrease in the current maturity of the Zomet loan, in the amount of about NIS 28 million.

Current maturities of loans from holders of non-controlling interests and debentures		29		32

Current maturities of debentures		201		192

Trade payables		267		257

Payables and other credit balances		402		403

Short-term derivative financial instruments		7		8

Total current liabilities		1,070		1,283

OPC Energy Ltd.

Report of the Board of Directors

6.	Financial Position as at March 31, 2024 (in millions of NIS) (Cont.)

Category	03/31/2024		12/31/2023		Board’s Explanations

Non-Current Liabilities

Long-term loans from banks and financial institutions		2,898		2,865	Most of the increase stems from update of the current maturities of a loan in Zomet, in the amount of about NIS 28 million.

Long-term loans and debentures from holders of non-controlling interests		442		422

Debentures		1,743		1,647	Most of the increase, in the amount of about NIS 197 million, derives from issuance of the debentures (Series D). On the other hand, there was a decrease deriving from repayment of debentures, in the amount of about NIS 96 million.

Long-term lease liabilities		200		204

Long-term derivate financial instruments		49		58

Other long-term liabilities		414		399

Liabilities for deferred taxes		490		498

Total non-current liabilities		6,236		6,093

Total liabilities		7,306		7,376

Total equity		5,274		5,242	The increase in the equity stems mainly from the net income, in the amount of about NIS 15 million, and other comprehensive income in the amount of about NIS 16 million, deriving mostly from translation differences in respect of the activities in the U.S., in the amount of about NIS 65 million, offset by the share in the other comprehensive loss of associated companies, in the amount of about NIS 62 million, stemming primarily from application of hedge accounting to transactions hedging electricity margins in the U.S.

OPC Energy Ltd.

Report of the Board of Directors

7. Liquidity and sources of financing (in NIS millions)

	For the
	Three Months Ended
Category	03/31/2024			12/31/2023			Board’s Explanations

Cash flows provided by operating activities		263			103		Most of the increase in the cash flows provided by operating activities stems from an increase in cash‑basis income, in the amount of about NIS 83 million, and an increase in the Group’s working capital, in the amount of about NIS 60 million. In addition, in the period of the report, dividends were paid from associated companies in the U.S., in the amount of about NIS 18 million.

Cash flows used in investing activities		(247	)		(263	)	Most of the decrease in the cash used in investing activities in the period of the report stems from acquisition of the Gat power plant, for a consideration of about NIS 268 million in the corresponding period last year. On the other hand, in the corresponding period last year the Group received cash, in the amounts of about NIS 125 million and about NIS 73 million, in respect of release of short‑term deposits and release of collaterals relating to hedging electricity margins in the CPV Group, respectively. In addition, there was an increase in investments in property, plant and equipment in the U.S. and in Israel, in the aggregate amount of about NIS 37 million.

Cash flows provided by (used in) financing activities		(197	)		779		Most of the increase in the cash flows used in financing activities stems from amounts received in the corresponding period last year: (1) about NIS 452 million, in respect of a swap of shares of transaction and investment with Veridis; (2) long‑term loans, in the amount of about NIS 450 million, for purposes of financing the acquisition of the Gat power plant transaction; (3) a receipt, in the amount of about NIS 197 million, in respect of investments and loans from holders of non‑controlling interests in the CPV Group; and (4) a receipt, in the amount of about NIS 100 million, relating to withdrawals from Zomet’s financing agreement framework. In addition, in the period of the report the Group repaid short‑term loans and frameworks, in the amount of about NIS 204 million, there was an increase in payments of debentures of about NIS 80 million, and, there was an increase of about NIS 32 million relating to repayment of long‑term loans (including early repayment in Hadera, in the amount of about NIS 25 million). On the other hand, in the corresponding period last year, the Group repaid a loan to the prior holders of the rights in the Gat power plant, in the amount of about NIS 303 million, and in the period of the report the Company raised about NIS 198 million, resulting from an issuance of debentures (Series D).

For additional details – see the Company’s condensed consolidated interim financial statements of cash flows in the Company’s interim financial statements.

As at March 31, 2024 and 2023 and December 31, 2023, the Group’s working capital (current assets less current liabilities) amounted to about NIS 410 million, about NIS 825 million and about NIS 382 million, respectively.

As at March 31, 2024, there were no warning signs pursuant to Regulation 10(B)(14) of the Securities Regulations (Periodic and Immediate Reports), 1970, that require publication (presentation) of a forecasted statement of cash flows for the Company.

OPC Energy Ltd.

Report of the Board of Directors

8. Adjusted financial debt, net

Compositions of the adjusted financial debt, net

For details regarding the definition of the net financial debt, adjusted net financial debt and leverage ratio – see Part 9A of the Report of the Board of Directors for 2023.

Set forth below is detail of the Group’s leverage ratio:

As at March 31, 2024⁽¹⁾		As at December 31, 2023⁽²⁾

4.9		4.9

⁽¹⁾

After elimination of debt under construction in the Renewable Energies segment in the U.S. of about NIS 151 million, as detailed in the following table. With respect to the Zomet power plant, based on the forecast data as detailed in Section 1 of the Report of the Board of Directors for 2023 and with respect to Three Rivers based on linear articles of the actual results commencing from the commercial operation date (July 2023).

⁽²⁾

For details of the manner of the calculation – see Section 9A of the Report of the Board of Directors for 2023.

OPC Energy Ltd.

Report of the Board of Directors

8.	Adjusted financial debt, net (Cont.)

Compositions of the adjusted financial debt, net (Cont.)

The following table details the financial debt, net, as at March 31, 2024 (in millions of NIS)³⁰:

									Cash and cash		Derivative
	Method of								equivalents		financial
	presentation	Gross debt							and deposits		instruments
	in the	Debt		Weighted-			Final		(including		for hedging
	Company’s	(including		average			repayment		restricted cash		principal
	financial	interest		interest			date of		used for debt		and/or			Net
Name of project	statements	payable)		rate			the loan		service) (1)		interest			debt

Rotem	Consolidated		–		–			–		37		–			(37	)
Hadera	Consolidated		605		4.9	%		2037		71		39			495
Zomet	Consolidated		1,109		6.55	%		2042		46		–			1,063
Gat	Consolidated		434		6.65	%		2039		37		–			397
Headquarters and others – Israel (2)	Consolidated		9							72		–			(63	)
Total Israel			2,157		6.1	%				263		39			1,855
Keenan	Consolidated		278		3.3	%		2030		2		20			256
Mountain Wind	Consolidated		269		5.5	%		2028		8		8			253
Financing of renewable energy
projects (3)	Consolidated		362		6.9	%		2027		212		(1	)		151
Total renewable energy			909		5.4	%				222		27			660
Fairview (Cash Sweep 40%)	Associate 25%		319		5.9	%		06/2025		26		4			289
Towantic (Cash Sweep 100%)	Associate 26%		304		5.8	%		06/2025		45		7			252
Maryland (Cash Sweep 75%)	Associate 25%		316		7.1	%		2028		27		9			280
Shore (4) (Cash Sweep 100%)	Associate 37.5%		608		5.3	%		03+12/2025		103		16			489
Valley (Cash Sweep 100%)	Associate 50%		681		10.8	%		05/2026		84		–			597
Three Rivers (Cash Sweep 100%)	Associate 10%		272		5.4	%		2028		22		22			228
Total energy transition(5)			2,500		7.2	%				307		58			2,135
Headquarters and others – U.S.	Consolidated		–		–			–		38		–			(38	)
Total U.S.			3,409							567		85			2,757
Total Energy headquarters (6)			1,948		2.5%–6.2% (weighted average 3%)					368		–			1,580
Total			7,514							1,198		124			6,192

(1)	Includes restricted cash, in the amount of about NIS 53 million, in Hadera and in the energy transition segment, the amounts of about NIS 274 million.

(2)	Includes mainly balances of cash and cash equivalents in OPC Israel Holdings and OPC Power Plants.

(3)	For details – see Note 16B(5) to the annual financial statements.

(4)	It is noted that as part of the financial agreements, an historical debt‑service coverage ratio financial covenant of 1:1 during the last four quarters was determined for Shore. As at the date of the report, Shore is in compliance with the covenant (1.18).

For details regarding disclosure included in the financial statements of Shore as at March 31, 2024, which are attached to the Company’s interim financial statements, relating to circumstances that raise material doubts with respect to the ability of Shore to continue to operate as a “going concern” – see Note 11 to the interim financial statements.

(5)	The rate (%) of the Cash Sweep mechanism is in accordance with the estimate of the CPV Group and it could change based on the provisions of the financing agreements of the projects.

³⁰	In addition, the Group has a liability to holders of non‑controlling interests, the balance of which as at March 31, 2024 is about NIS 471 million.

OPC Energy Ltd.

Report of the Board of Directors

(6)	Includes balances of debt and cash in the Company and cash in ICG Energy Inc. (available for use for all the Group’s needs).

8.	Adjusted financial debt, net (Cont.)

Compositions of the adjusted financial debt, net (Cont.)

The following table details the financial debt, net, as at December 31, 2023 (in millions of NIS):

				Cash and cash		Derivative
	Method of			equivalents		financial
	presentation			and deposits		instruments
	in the	Debt		(including		for hedging
	Company’s	(including		restricted cash		principal
	financial	interest		used for debt		and/or			Net
Name of project	statements	payable)		service)		interest			debt

Rotem	Consolidated		–		9		–			(9	)
Hadera	Consolidated		642		98		37			507
Zomet	Consolidated		1,111		94		–			1,017
Gat	Consolidated		434		12		–			422
Headquarters and others – Israel	Consolidated		202		160		–			42
Total Israel			2,389		373		37			1,979
Keenan	Consolidated		285		1		18			266
Mountain Wind	Consolidated		256		11		4			241
Financing construction of renewable
energy projects	Consolidated		329		327		(7	)		9
Total renewable energy			870		339		15			516
Fairview	Associate		334		25		6			303
Towantic	Associate		339		44		7			288
Maryland	Associate		304		26		8			270
Shore	Associate		599		105		19			475
Valley	Associate		708		66		–			642
Three Rivers	Associate		271		21		20			230
Total energy transition			2,555		287		60			2,208
Headquarters and others – U.S.	Consolidated		–		12		–			(12	)
Total U.S.			3,425		638		75			2,712
Total Energy headquarters			1,853		336		–			1,517
Total			7,667		1,347		112			6,208

Interest and linkage bases

For additional information regarding the interest and linkage bases – see Part 9B of the Report of the Board of Directors for 2023.

Financial covenants

The Company and its investee companies are subject to financial covenants provided in their financing agreements and trust certificates. As at the date of the financial statements, the Company and its investee companies were in compliance with all the financial covenants provided. For detail regarding the covenants for violation, relating to significant loans and debentures – see Note 7C to the interim financial statements³¹:

³¹	For a description of the main provisions of material loans of the Company and the investee companies – see Note 16 to the annual financial statements.

OPC Energy Ltd.

Report of the Board of Directors

Movement in the adjusted financial debt, net, for the period ended March 31, 2024:

(*)	Includes the amount of about NIS 55 million in respect of current payments and the amount of about NIS 271 million in respect of payments relating to construction projects.

(**)	In respect of translation of the net financial debt of the U.S. which is denominated in dollars into the Company’s functional currency.

OPC Energy Ltd.

Report of the Board of Directors

9.	Additional events in the Company’ areas of activities in the period of the report and thereafter

Activities in Israel

Undertaking to purchase an insurance policy covering directors and officers – on March 31, 2024, a decision of the Board of Directors entered into effect (after approval by the Remuneration Committee) in connection with renewal of the Company’s undertaking to purchase an insurance policy covering directors and officers³², this being in accordance with the provisions of the Companies Regulations (Leniencies in Transactions with Interested Parties), 2000³³ and the provisions of the Company’s remuneration policy³⁴. For additional details – see the Company’s Immediate Report dated March 31, 2024 (Reference No.: 2024‑01‑035499).

Activities in the U.S.

Non‑binding memorandum of principles for investment of $300 million in the Company’s renewable‑energy activities in the U.S. – on April 15, 2024, CPV Renewable Power LP (a corporation wholly‑owned by the CPV Group), which manages its renewable energy activities³⁵ (“CPV Renewable”), signed a non‑binding memorandum of principles (“the Memorandum of Principles”) with a private equity fund (“the Investor”) that invests in infrastructures in North America with respect to a potential investment of $300 million in CPV Renewable, which is engaged in operation, construction and development of renewable energy project in the U.S. (“the Potential Transaction”)³⁶.

Pursuant to the Memorandum of Principles, on the completion date of the Potential Transaction, the Investor will invest an aggregate amount of $300 million (“the Investment Amount”) in CPV Renewable in exchange for an issuance of 32.6% of the ordinary rights in CPV Renewable³⁷ (which reflects a value “before the money” for CPV Renewable of $620 million). The Investment Amount will serve for, among other things, shareholders’ equity for expansion of existing projects and development projects in the advanced stages, development expenses, opportune acquisitions and other general corporate purposes as will be defined in the relevant transaction documents.

Pursuant to the Memorandum of Principles, the final Potential Transaction documents will include, among other things, customary representations and declarations and preconditions for completion of the transaction. In addition, the Memorandum of Principles includes provisions that will be determined as part of the final shareholders’ agreement of CPV Renewable relating to, among other things, the composition of the Board of Directors and the voting rights (based on the economic interest of each party), decisions that will require a special majority³⁸, restrictions on the transfer of holdings, future investments of money and provision of collaterals, development and construction budgets and provisions covering provision of management services by the CPV Group.

According to the Memorandum of Principles, CPV Renewable is required to carry on exclusive negotiations with the Investor regarding the Potential Transaction for a period of 60 days, which could be extended by an additional 30 days under certain conditions.

³²	Including Side A coverage.

³³	Regulation 1B(1) and Regulations 1A(1)–1B(5) of the Leniency Regulations with respect to the Company’s CEO and officers that the controlling shareholder could be considered as having a personal interest in their remuneration.

³⁴

Regarding the Company’s remuneration policy, including provisions relating insurance of officers’ liability – see Appendix A (including Section 17.1 of the policy) to the Report Summoning the General Meeting published by the Company on June 6, 2021 (Reference No.: 2021‑01‑035761), which is included herein by means of reference.

³⁵	Including the Keenan power plant, which is included in the area of the CPV Group’s renewable energy activities.

³⁶	CPV Renewable is active in the Company’s area of activities in renewable energies in the U.S. and does not have holdings in the areas of natural gas and carbon capture of the CPV Group.

³⁷	Subject to adjustments that will be determined.

³⁸	Such as (an open list) a merger, dissolution, interested‑party transactions and material transactions, decisions and transactions as will be defined in the final agreement.

OPC Energy Ltd.

Report of the Board of Directors

9.	Additional events in the Company’ areas of activities in the period of the report and thereafter (Cont.)

Activities in the U.S. (Cont.)

(Cont.)

The Company believes that cooperation with the Investor, as stated in this report, will help to realize the Company’s growth targets in the area of renewable energy in the U.S.

As at the approval date of the report, signing of the Potential Transaction and formulation of the final conditions (if it is ultimately executed) are subject to completion of a due diligence examination by the Investor, completion of the negotiations between the parties and formulation of a final binding agreement in connection with the Potential Transaction that are agreed to by the parties. Accordingly, as at the approval date of the report, there is no certainty that the Potential Transaction will ultimately be executed or with respect to its final conditions (if it is ultimately executed), which could be different than that stated above³⁹. In addition, if the final agreements are ultimately signed, there is no certainty that the transaction will be completed, since completion of the transaction, as stated, is expected to be subject to the fulfillment of preconditions, including receipt of consents of third parties and regulatory approvals, where necessary and non‑occurrence of the risk factors to which the Company’s activities are exposed, as detailed in Section 8.21 of Part A of the Periodic Report for 2023. For additional details regarding CPV Renewable – see Section 8.1 of Part A of the Periodic Report for 2023.

Updates to Section 8.18 of Part A of the Periodic Report (Human Resources of the CPV Group):

(1)

In May 2024, it was decided to appoint Mr. Sherman Knight (presently the President and Deputy CEO of Commerce) to the position of CEO of the CPV Group, who will replace Mr. Gary Lambert in this position – this being effective starting from January 1, 2025. Commencing from the said date, Mr. Lambert will serve as the Executive Vice‑Chairman to the Chairman of the Board of Directors of the CPV Group.

(2)

In April 2024, a partial exercise of the profit‑participation units granted to employees of the CPV Group was made by means of acquisition of the exercised units by the CPV Group, as stated in Note 7E to the interim financial statements.

10.	Debentures (Series B), (Series C) and (Series D)

In the period of the report, there were no material changes in the details of the outstanding series of debentures issued by the Company and that were offered to the public based on a prospectus, the details of the trustees for the debentures, the conditions for calling the debentures for immediate repayment, the Company’s compliance with these conditions and the collaterals for the debentures, except for issuance of new debentures (Series D), as detailed in Part 10 to the Report of the Board of Directors for 2023 and Note 17 to the annual financial statements.

As at the date of the report, the Company is in compliance with all the conditions of the debentures (Series B), (Series C) and (Series D) and the trust certificates. The Company was not required to take any action in accordance with the request of the trustees for the said debentures.

³⁹

As at the date of the report, there is no certainty regarding the final terms of the agreement covering the Potential Transaction (in whole or in part, including the economic and legal terms), and accordingly there is no certainty regarding the scope and nature of the impacts (including the accounting impacts on the Company’s financial statements or other consequences) of the Potential Transaction to the Company, should it ultimately be executed.

OPC Energy Ltd.

Report of the Board of Directors

11.	Impacts of changes in the macro‑economic environment on the Group’s activities and its results

For details – see Part 11 of the Report of the Board of Directors for 2023.

12.	The significance of the war in Israel to the Group’s business activities

For details regarding the main consequences of the War to the Group’s business activities in Israel since the outbreak of the War – see Part 12 of the Report of the Board of Directors for 2023.

As at the approval date of the report, there is significant uncertainty regarding the development of the War, its scope and duration. Furthermore, there is significant uncertainty with respect to the impacts of the War on macro‑economic and financial factors in Israel, including the situation in the Israeli capital market. Accordingly, at this stage it is not possible to estimate the extent of the impact of the War on the Group and on its results.

As a group operating in Israel, continuation of the War, expansion of the scope thereof and/or a worsening of the defense (security) situation in Israel could well have an unfavorable impact on the Group’s activities, results and liquidity, including due to impacts, as stated, on significant suppliers and customers of the Group and/or on macro‑economic factors and the capital market. For additional details regarding the risk factors to which the Company is exposed, including as a result of risks relating the defense (security) situation in Israel, changes in the currency exchange rates, instability and/or access to the capital market and macro‑economic changes – see Section 19 of Part A of the Periodic Report for 2023.

13. Material valuations

Acquisition of the Gat power plant transaction

Further to that stated in Note 25E(1) to the annual financial statements, in the period of the report the Company completed the valuation for determination of the fair value of the identified assets and liabilities of the Gat Power Plant and determination of the amount of the goodwill and the manner of allocation thereof to the cash‑generating units, by means of an external independent appraiser (BDO Ziv Haft), without there having been a change in allocation of the acquisition cost compared to December 31, 2023. For details with respect to the valuation – see Section 13A of the Report of the Board of Directors for 2023.

OPC Energy Ltd.

Report of the Board of Directors

14.	Contributions policy

The Company has a policy for making contributions that places emphasis on activities in the periphery and non-profit organizations that operate in the field of education.

The Group’s expenses in respect of contributions in the period of the report amounted to about NIS 2.3 million.

Set forth below is detail of contributions of more than NIS 50 thousand and indication of the relationship to the recipient of the contribution (in NIS thousands):

Recipient of the	Amount of the		Relationship to the
Contribution	Contribution		Recipient of the Contribution

“Password for Every Student” Society		1,000	“Password for Every Student” also receives contributions from parties related indirectly to the Company’s controlling shareholder (including from the Israel Corporation Group). The Company’s CEO is a representative of the project’s Steering Committee without compensation.
“Rahashei Lev” Society		300	For the sake of good order, it is noted that as the Company was informed, commencing from November 2022, the daughter of Mr. Yosef Tena, an external director of the Company, is employed by the Tel‑Aviv Medical Center in the name of Sorosky.
“Running to Give” Society		120	For the sake of good order, it is noted that a relative of the Company’s CEO serves as Chairman of the Society without compensation.

Yair Caspi	Giora Almogy
Chairman of the Board of Directors	CEO

Date: May 20, 2024

OPC Energy Ltd.

Report of the Board of Directors

Appendix A

Additional Information regarding Activities of the Energy Transition Segment in the U.S.

EOX Forecast of Natural Gas and Electricity Prices until the end of 2024 and for the years 2025 – 2026

As additional background with respect to the activities of the Energy Transition Segment in the U.S. and in order to assist regarding accessibility to additional available external data, presented below are forecasts of electricity and natural gas prices in the regions in which the power plants of the CPV Group in the Energy Transition segment in the U.S. operate, which were prepared by the EOX Company¹ and it is based on future market prices of electricity and natural gas.

The data in the tables below reflect forecasts of the electricity and natural gas prices as received from EOX, where with reference to the forecast of the electricity prices the information was processed by the CPV Group in the following manner:

In the peak hours electricity is sold in the maximum scope;

Sale of the balance of the electricity is made in the off‑peak hours.

The electricity margin appearing in the table below is calculated based on the following formula:

Electricity margin ($/MWh) = the electricity price ($/MWh) – [the gas price ($/MMBTU) X the thermal conversion ratio* (heat rate) (MMBTU/MWh)]

*	Assumption of a thermal conversion ratio (heat rate) of 6.9 MMBTU/MWh for Maryland, Shore and Valley, and a thermal conversion ratio (heat rate) of 6.5 MMBTU/MWh for Three Rivers, Towantic and Fairview.

The data included in this Appendix below is based on forecasts of electricity and gas prices made by EOX – a market consulting company that provides information and data services in the area of the Company’s activities in the U.S. in the Energy Transition area, and it is presented as additional background and in order to assist accessibility to available external data regarding the area of activities. It is clarified and emphasized that in light of the fact these are market forecasts, quite naturally the Company is not able to make (and did not make) an independent examination of the forecasts or the underlying data. It is clarified that there are additional entities that provide similar information services that might provide forecasts that differ from these prices. The Company does not undertake to update data as stated.

In addition, it is emphasized that forecasts are involved regarding which there is no certainty with respect to the accuracy or actual viability thereof. The electricity and natural gas prices (in the market, in general, and of the power plants of the CPV Group, in particular) might be different, even significantly, from that presented as a result of various factors, including, macro‑economic factors, regulatory changes, geopolitical events (including global events) that impact the supply and demand of natural gas and electricity, weather events, events relating to the electricity sector in the U.S. (demand, availability of power plants, operational events, proper functioning of the electricity grid, transmission infrastructures) and/or failures in (problems with) the assumptions and estimates that form the basis of the forecast.

⁴⁰ EOX is a subsidiary of a commodity broker, OTC Global Holdings, which publishes forward prices for the electricity and natural gas markets based on trading data in the futures markets. The futures prices are an objective way of estimating the future expectation with respect to electricity and natural gas prices since they represent transactions with entities operating in these markets involving buying and selling futures contracts at specific prices.

	For the
	nine
	months		For		For
	April-		the		the
	December,		year		year
Power Plant	2024		2025		2026

Fairview
Gas price (Texas Eastern M2, as of 2026 M3)		1.66		2.56		3.59
Electricity price AEP Dayton (AD))		39.63		47.70		51.14
Electricity margin		28.87		31.07		27.77

Towantic
Gas price (Algoniquin City Gate)		3.00		5.30		5.75
Electricity price Mass Hub)		45.04		61.38		62.32
Electricity margin		25.54		26.96		24.93

Maryland
Gas price (Transco Zone 5)		2.54		4.17		4.39
Electricity price (PJM West Hub)		43.75		53.60		58.09
Electricity margin		26.25		24.81		27.82

Shore
Gas price (Texas Eastern M3)		1.97		3.26		3.59
Electricity price (PJM West Hub)		43.75		53.60		58.09
Electricity margin		30.17		31.13		33.29

Valley
Gas price (Texas Eastern M3 – 70%, Dominion South Pt – 30%)		1.88		3.02		3.34
Electricity price (New York Zone G)		41.50		56.25		61.84
Electricity margin		28.55		35.38		38.77

Three Rivers
Gas price (Chicago City Gate)		2.20		3.46		3.78
Electricity price (PJM ComEd)		38.41		45.00		48.97
Electricity margin		24.10		22.53		24.37

Set forth below is gross (raw) data as included in the forecast of EOX (without processing)

Transco Zn5 Dlvd M2M Fwd	Chicago CG M2M	Texas Eastern M-2 M2M Fwd	Algonqui n CG M2M Fwd	Dominion S Pt M2M Fwd	Texas Eastern M-3 M2M Fwd	Mass Hub M2M OPk	Mass Hub M2M Pk	Contract Date
1.50	1.38	1.32	1.58	1.33	1.41	23.98	25.14	1/3/2024
1.57	1.45	1.22	1.58	1.28	1.34	25.59	27.54	1/4/2024
2.07	1.60	1.32	1.58	1.35	1.42	25.53	28.86	1/5/2024
2.24	1.81	1.45	2.41	1.47	1.63	33.14	42.81	1/6/2024
2.65	2.13	1.72	2.75	1.71	1.99	41.26	64.51	1/7/2024
2.63	2.21	1.72	2.55	1.73	1.97	36.35	54.28	1/8/2024
2.57	2.09	1.49	1.84	1.50	1.58	31.66	42.33	1/9/2024
2.55	2.09	1.39	1.82	1.43	1.54	33.41	40.94	1/10/2024
2.76	2.69	1.90	4.46	1.92	2.22	49.40	54.56	1/11/2024
3.81	3.73	2.69	8.02	2.58	4.00	76.36	82.47	1/12/2024
6.12	4.61	3.18	11.43	2.86	5.89	99.74	107.08	1/1/2025
5.75	4.45	3.08	10.25	2.76	5.12	91.69	98.39	1/2/2025
3.83	3.13	2.69	5.09	2.56	2.94	61.79	63.74	1/3/2025
3.42	2.86	2.33	3.50	2.33	2.46	41.78	50.48	1/4/2025
3.82	2.89	2.29	2.91	2.30	2.45	31.66	41.31	1/5/2025
3.71	3.03	2.31	3.04	2.34	2.57	35.53	48.98	1/6/2025
3.79	3.17	2.46	3.47	2.45	2.69	52.14	76.58	1/7/2025
3.72	3.19	2.40	3.32	2.39	2.71	37.56	60.04	1/8/2025
3.38	3.02	2.15	2.70	2.17	2.26	32.13	47.27	1/9/2025
3.44	3.02	2.06	2.82	2.10	2.25	34.61	45.09	1/10/2025
3.97	3.59	2.44	5.87	2.46	2.98	58.02	62.92	1/11/2025
5.14	4.51	3.29	9.15	3.13	4.73	77.72	85.94	1/12/2025
6.26	5.32	3.83	12.58	3.45	6.57	99.88	116.23	1/1/2026
5.67	5.12	3.68	11.73	3.34	6.17	94.37	105.34	1/2/2026
4.75	3.63	3.03	5.80	2.94	3.51	50.44	66.91	1/3/2026
3.89	3.15	2.55	3.65	2.55	2.70	37.21	48.63	1/4/2026
4.00	3.04	2.40	3.07	2.46	2.58	35.98	42.76	1/5/2026
4.01	3.19	2.48	3.23	2.49	2.74	35.70	51.83	1/6/2026
4.22	3.38	2.66	3.60	2.64	2.91	45.45	73.91	1/7/2026
4.18	3.42	2.60	3.55	2.60	2.91	43.29	66.73	1/8/2026
3.61	3.38	2.27	2.91	2.32	2.44	35.68	50.66	1/9/2026
3.58	3.31	2.24	3.02	2.26	2.42	38.91	47.88	1/10/2026
3.44	3.82	2.71	5.69	2.72	3.20	49.19	64.55	1/11/2026
5.02	4.66	3.48	10.18	3.37	4.98	69.68	82.34	1/12/2026

East NY ZnG M2M OPk	East NY ZnG M2M Pk	PJM ComEd M2MS OPk	PJM ComEd M2MS Pk	AEP- Dayton M2M OPk	AEP- Dayton M2M Pk	PJM West M2M OPk	PJM West M2M Pk	Contract Date
23.70	27.24	12.48	20.88	18.86	24.81	22.50	25.63	1/3/2024
23.20	27.50	17.17	25.68	22.84	29.63	24.60	32.20	1/4/2024
23.99	28.72	19.39	30.02	23.24	34.33	24.18	36.05	1/5/2024
28.85	38.67	25.31	39.50	26.27	40.76	26.77	42.22	1/6/2024
40.01	61.52	36.99	62.88	37.41	64.70	38.11	66.15	1/7/2024
33.53	53.60	30.92	55.65	32.24	56.82	33.25	59.13	1/8/2024
31.89	43.00	27.02	44.38	30.05	46.90	31.06	48.46	1/9/2024
32.40	40.20	26.68	38.23	31.63	43.58	32.89	45.55	1/10/2024
38.92	45.74	31.34	38.35	38.37	43.92	40.19	47.50	1/11/2024
58.57	67.62	36.53	45.42	43.92	49.82	48.21	54.88	1/12/2024
80.70	91.13	47.81	56.71	53.72	61.76	61.29	70.24	1/1/2025
83.39	87.25	38.93	47.77	44.83	51.90	52.55	60.73	1/2/2025
46.61	55.67	33.99	41.36	39.89	46.10	42.51	49.68	1/3/2025
37.33	44.43	29.40	39.34	35.50	45.29	37.31	46.91	1/4/2025
35.88	44.63	28.87	42.53	33.45	47.31	35.16	49.43	1/5/2025
36.18	50.24	29.54	47.49	32.61	51.06	34.62	53.47	1/6/2025
51.77	74.17	38.57	67.37	41.52	71.58	43.88	74.79	1/7/2025
39.08	52.77	33.96	61.26	36.62	65.22	38.82	67.83	1/8/2025
32.68	49.13	30.06	47.58	33.67	52.40	35.93	55.06	1/9/2025
38.38	42.28	29.99	41.74	35.46	48.41	38.37	51.87	1/10/2025
42.75	57.61	36.12	43.59	42.28	49.51	45.94	53.37	1/11/2025
66.35	70.39	41.02	47.74	47.82	54.09	53.13	59.99	1/12/2025
84.02	95.89	50.14	61.30	56.09	68.50	65.95	77.87	1/1/2026
79.95	83.76	46.12	51.32	51.76	56.86	61.57	66.87	1/2/2026
51.82	71.54	37.81	43.91	42.03	48.85	47.58	54.79	1/3/2026
38.72	50.00	32.59	42.19	36.40	46.42	39.09	50.44	1/4/2026
39.09	46.87	33.57	43.41	36.56	47.89	39.41	51.61	1/5/2026
40.11	55.65	32.56	49.64	35.25	53.97	37.75	57.55	1/6/2026
53.66	79.16	43.32	73.98	45.46	76.35	48.72	80.43	1/7/2026
51.03	73.21	40.69	65.65	42.53	68.38	45.65	72.73	1/8/2026
38.02	54.91	32.60	50.75	35.36	55.87	38.38	58.96	1/9/2026
40.27	46.75	33.07	47.12	38.70	52.10	41.42	55.30	1/10/2026
48.28	60.83	37.46	47.67	42.67	52.27	46.60	56.22	1/11/2026
71.07	80.05	48.77	54.16	54.98	59.16	60.84	64.76	1/12/2026

Exhibit 99.2

OPC Energy Ltd.

Condensed Consolidated Interim

Financial Statements

As of March 31, 2024

(Unaudited)

OPC Energy Ltd.

Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

Table of Contents

	Page

Independent Auditors’ Review Report	F-3
Letter of consent in connection with the Company’s shelf prospectus	F-4
Condensed Consolidated Interim Statements of Financial Position	F-5
Condensed Consolidated Interim Statements of Income	F-7
Condensed Consolidated Interim Statements of Comprehensive Income	F-8
Condensed Consolidated Interim Statements of Changes in Equity	F-9
Condensed Consolidated Interim Statements of Cash Flow	F-11
Notes to the Condensed Consolidated Interim Financial Statements	F-13

F - 2

Somekh Chaikin

Millennium Tower KPMG

17 Ha'arba'a St., P.O.B. 609

Tel Aviv 6100601

+972-3-684-8000

Review Report of the Independent Auditors to the Shareholders of OPC Energy Ltd.

Introduction

We have reviewed the accompanying financial information of OPC Energy Ltd. (hereinafter – the “Company”) and its subsidiaries, including the condensed consolidated interim statement of financial position as of March 31, 2024 and the condensed consolidated interim statements of income, comprehensive income, changes in equity and cash flows for the three-month period then ended.The Board of Directors and management are responsible for preparing and presenting financial information for this interim period in accordance with IAS 34, Interim Financial Reporting, and are also responsible for preparing financial information for this interim period under Chapter D of the Securities Regulations (Periodic and Immediate Reports), 1970. Our responsibility is to draw a conclusion regarding the financial information for this interim period based on our review.

Review scope

We conducted our review in accordance with Review Standard (Israel) 2410 - “Review of Interim Financial Information Performed by the Independent Auditor of the Entity” of the Institute of Certified Public Accountants in Israel. A review of financial information for interim periods consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures.A review is substantially smaller in scope than an audit conducted in accordance with generally accepted auditing standards in Israel and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might have been identifiable in an audit.Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the aforementioned financial information was not prepared, in all material respects, in accordance with International Accounting Standard (IAS 34).

In addition to that mentioned in the previous paragraph, based on our review, nothing has come to our attention that causes us to believe that the aforementioned financial information does not comply, in all material respects, with the disclosure requirements of Chapter D of the Securities Regulations (Periodic and Immediate Reports), 1970.

Somekh Chaikin

Certified Public Accountants

May 20, 2024

^{KPMG Somekh Chaikin, an Israeli registered partnership and a member firm of the KPMG global organization of independent member firms affiliated with KPMG International Limited, a private English company limited by
guarantee.}

F - 3

Somekh Chaikin

Millennium Tower KPMG

17 Ha'arba'a St., P.O.B. 609

Tel Aviv 6100601

+972-3-684-8000

May 20, 2024

The Board of Directors of

OPC Energy Ltd. (hereinafter - the “Company”)

Dear Sir/Madam,

Re: Letter of Consent in Connection with the Company’s Shelf Prospectus of May 2023

This is to inform you that we agree to the inclusion in the shelf prospectus (including by way of reference) of our reports listed below in connection with the shelf prospectus of May 2023:

(1)

Independent auditors’ review report of May 20, 2024 on the Company’s condensed consolidated financial information as of March 31, 2024 and for the three-month period ended on that date.

(2)

Independent auditors’ special report of May 20, 2024 on the Company’s separate interim financial information in accordance with Regulation 38D to the Securities Regulations (Periodic and Immediate Reports), 1970 as of March 31, 2024 and for the three-month period then ended.

Somekh Chaikin

Certified Public Accountants

F - 4

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Financial Position as of

	March 31		March 31		December 31
	2024		2023		2023
	(Unaudited)		(Unaudited)		(Audited)
	NIS million		NIS million		NIS million

Current assets

Cash and cash equivalents		838		1,503		1,007
Short-term restricted deposits and cash		3		23		2
Trade receivables		248		191		247
Other receivables and debit balances		378		187		404
Short-term derivatives		13		9		12

Total current assets		1,480		1,913		1,672

Non‑current assets

Long-term restricted deposits and cash		58		54		59
Long-term receivables and debit balances		205		84		190
Investments in associates		2,577		2,419		2,550
Deferred tax assets		35		17		57
Long-term derivatives		58		58		51
Property, plant & equipment		6,395		5,385		6,243
Right‑of‑use assets and deferred expenses		627		468		631
Intangible assets		1,145		885		1,165

Total non‑current assets		11,100		9,370		10,946

Total assets		12,580		11,283		12,618

F - 5

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Financial Position as of

	March 31		March 31		December 31
	2024		2023		2023
	(Unaudited)		(Unaudited)		(Audited)
	NIS million		NIS million		NIS million

Current liabilities

Loans and credit from banking corporations and financial institutions (including current maturities)		164		122		391
Current maturities of debt from non‑controlling interests		29		65		32
Current maturities of debentures		201		112		192
Trade payables		267		338		257
Payables and credit balances		402		448		403
Short-term derivatives		7		3		8

Total current liabilities		1,070		1,088		1,283

Non‑current liabilities

Long-term loans from banking corporations and financial institutions		2,898		2,243		2,865
Long-term debt from non-controlling interests		442		382		422
Debentures		1,743		1,722		1,647
Long-term lease liabilities		200		70		204
Long-term derivatives		49		-		58
Other long‑term liabilities		414		156		399
Deferred tax liabilities		490		473		498

Total non-current liabilities		6,236		5,046		6,093

Total liabilities		7,306		6,134		7,376

Equity

Share capital		2		2		2
Share premium		3,210		3,209		3,210
Capital reserves		543		565		523
Retained earnings		131		32		113

Total equity attributable to the Company’s shareholders		3,886		3,808		3,848

Non‑controlling interests		1,388		1,341		1,394

Total equity		5,274		5,149		5,242

Total liabilities and equity		12,580		11,283		12,618


Yair Caspi	Giora Almogy	Ana Berenshtein Shvartsman
Chairman of the Board of Directors	CEO	CFO

Approval date of the financial statements: May 20, 2024

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 6

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Income

	For the three-month period ended March 31						For the year ended December 31
	2024			2023			2023
	(Unaudited)			(Unaudited)			(Audited)
	NIS million			NIS million			NIS million

Income from sales and provision of services		638			519			2,552
Cost of sales and services (excluding depreciation and amortization)		(430	)		(364	)		(1,827	)
Depreciation and amortization		(74	)		(48	)		(288	)

Gross income		134			107			437

General and administrative expenses		(61	)		(59	)		(212	)
Share in profits of associates		72			85			242
Business development expenses		(12	)		(15	)		(58	)
Compensation for loss of income		26			-			41
Other expenses, net		(56	)		-			(16	)

Operating profit		103			118			434

Finance expenses		(76	)		(44	)		(240	)
Finance income		15			26			43

Finance expenses, net		(61	)		(18	)		(197	)

Profit before taxes on income		42			100			237

Expenses for income tax		(27	)		(21	)		(68	)

Profit for the period		15			79			169

Attributable to:
The Company’s shareholders		18			63			144
Non‑controlling interests		(3	)		16			25

Profit for the period		15			79			169

Earnings per share attributable to the Company’s owners

Basic and diluted earnings per share (in NIS)		0.08			0.28			0.63

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 7

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Comprehensive Income

	For the three-month period ended March 31						For the year ended December 31
	2024			2023			2023
	(Unaudited)			(Unaudited)			(Audited)
	NIS million			NIS million			NIS million

Profit for the period		15			79			169

Other comprehensive income items that, subsequent to initial recognition in comprehensive income, were or will be transferred to profit and loss

Effective portion of the change in the fair value of cash flow hedges		18			4			(40	)
Net change in fair value of derivatives used to hedge cash flows recognized in the cost of the hedged item		-			(3	)		(5	)
Net change in fair value of derivatives used to hedge cash flows transferred to profit and loss		(2	)		(4	)		(20	)
Group’s share in other comprehensive loss of associates, net of tax		(61	)		(18	)		(48	)
Foreign currency translation differences in respect of foreign operations		65			113			126
Tax on other comprehensive income (loss) items		(4	)		(6	)		1

Other comprehensive income for the period, net of tax		16			86			14

Total comprehensive income for the period		31			165			183

Attributable to:
The Company’s shareholders		37			134			169
Non‑controlling interests		(6	)		31			14
Comprehensive income for the period		31			165			183

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 8

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Changes in Equity

	Attributable to the Company’s shareholders
	Share capital		Share premium		Capital reserves		Hedge fund			Foreign operations translation reserve		Retained earnings (retained loss)			Total		Non‑control-ling interests			Total equity
	NIS million		NIS million		NIS million		NIS million			NIS million		NIS million			NIS million		NIS million			NIS million
	(Unaudited)

For the three-month period ended March 31, 2024

Balance as of January 1, 2024		2		3,210		248		25			250		113			3,848		1,394			5,242

Share-based payment		-		-		1		-			-		-			1		-			1
Exercised options and RSUs		*-		*-		*-		-			-		-			-		-			-
Other comprehensive income (loss) for the period, net of tax		-		-		-		(30	)		49		-			19		(3	)		16
Profit (loss) for the period		-		-		-		-			-		18			18		(3	)		15

Balance as of March 31, 2024		2		3,210		249		(5	)		299		131			3,886		1,388			5,274

For the three-month period ended March 31, 2023
For the three-month period ended March 31, 2023

Balance as of January 1, 2023		2		3,209		77		91			159		(31	)		3,507		859			4,366

Investments by holders of non-controlling interests in equity of subsidiary		-		-		-		-			-		-			-		162			162
Share-based payment		-		-		4		-			-		-			4		-			4
Exercised options and RSUs		*-		*-		*-		-			-		-			-		-			-
Restructuring - share exchange and investment transaction with Veridis		-		-		163		-			-		-			163		289			452
Other comprehensive income for the period, net of tax		-		-		-		(13	)		84		-			71		15			86
Profit for the period		-		-		-		-			-		63			63		16			79

Balance as of March 31, 2023		2		3,209		244		78			243		32			3,808		1,341			5,149

* Amount is less than NIS 1 million.

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 9

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Changes in Equity (cont.)

	Attributable to the Company’s shareholders
	Share capital		Share premium		Capital reserves			Hedge fund			Foreign operations translation reserve		Retained earnings (retained loss)			Total		Non‑control-ling interests			Total equity
	NIS million		NIS million		NIS million			NIS million			NIS million		NIS million			NIS million		NIS million			NIS million
	(Audited)

For the year ended December 31, 2023

Balance as of January 1, 2023		2		3,209		77			91			159		(31	)		3,507		859			4,366

Investments by holders of non-controlling interests in equity of subsidiary		-		-		-			-			-		-			-		231			231
Share-based payment		-		-		9			-			-		-			9		1			10
Exercised options and RSUs		*-		1		(1	)		-			-		-			-		-			-
Restructuring - share exchange and investment transaction with Veridis		-		-		163			-			-		-			163		289			452
Other comprehensive income (loss) for the year, net of tax		-		-		-			(66	)		91		-			25		(11	)		14
Profit for the year		-		-		-			-			-		144			144		25			169

Balance as of December 31, 2023		2		3,210		248			25			250		113			3,848		1,394			5,242

* Amount is less than NIS 1 million.

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 10

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Cash Flow

	For the three-month period ended March 31						For the year ended December 31
	2024			2023			2023
	(Unaudited)			(Unaudited)			(Audited)
	NIS million			NIS million			NIS million

Cash flows from operating activities
Profit for the period		15			79			169
Adjustments:
Depreciation and amortization		77			51			303
Diesel fuel consumption		4			1			32
Finance expenses, net		61			18			197
Expenses for income tax		27			21			68
Share in profits of associates		(72	)		(85	)		(242	)
Other expenses, net		56			-			16
Share-based payment transactions		6			9			(7	)
		174			94			536

Changes in inventory, trade and other receivables		39			92			(22	)
Changes in trade payables, service providers, other payables and long-term liabilities		32			(82	)		(25	)
		71			10			(47	)

Dividends received from associates		18			-			13
Income tax paid		-			(1	)		(7	)

Net cash provided by operating activities		263			103			495

Cash flows used for investing activities

Interest received		7			6			35
Change in restricted deposits and cash, net		-			15			48
Withdrawals into short-term deposits		-			125			125
Release of short-term collateral		10			73			110
Acquisition of subsidiaries, net of cash acquired		-			(268	)		(1,172	)
Investment in associates		(10	)		(4	)		(29	)
Subordinated long-term loans to Valley		-			-			(87	)
Purchase of property, plant, and equipment, intangible assets and long-term deferred expenses		(254	)		(223	)		(1,223	)
Proceeds for derivatives, net		-			6			8
Other		-			7			19

Net cash used for investing activities		(247	)		(263	)		(2,166	)

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 11

OPC Energy Ltd.

Condensed Consolidated Interim Statements of Cash Flow (cont.)

	For the three-month period ended March 31						For the year ended December 31
	2024			2023			2023
	(Unaudited)			(Unaudited)			(Audited)
	NIS million			NIS million			NIS million
Cash flows provided by financing activities
Proceeds of debenture issuance, less issuance costs		198			-			-
Receipt of long-term loans from banking corporations and financial institutions, net		33			544			1,242
Receipt of long-term debt from non-controlling interests		13			35			110
Investments by holders of non-controlling interests in equity of subsidiary		-			162			231
Proceed in respect of restructuring - share exchange and investment transaction with Veridis		-			452			452
Change in short term loans from banking corporations, net		(203	)		-			231
Tax equity partner’s investment in Maple Hill		-			-			304
Interest paid		(66	)		(34	)		(152	)
Repayment of long-term loans from banking corporations and others (*)		(62	)		(24	)		(144	)
Repayment of long-term loans as part of the acquisition of Gat		-			(303	)		(303	)
Repayment of long-term debt from non-controlling interests		(9	)		(36	)		(123	)
Repayment of debentures		(96	)		(16	)		(31	)
Proceeds for derivatives, net		2			1			9
Repayment of principal in respect of lease liabilities		(2	)		(2	)		(9	)
Other		(5	)		-			-
Net cash provided by (used for) financing activities		(197	)		779			1,817

Net increase (decrease) in cash and cash equivalents		(181	)		619			146

Balance of cash and cash equivalents of of the beginning of period		1,007			849			849

Effect of exchange rate fluctuations on cash and cash equivalent balances		12			35			12

Balance of cash and cash equivalents as of the end of the period		838			1,503			1,007

(*) In the reporting period includes a partial early repayment of the long-term loans in Hadera amounting to approx. NIS 25 million, further to receipt of compensation from the Construction Contractor at the end of 2023 as detailed in Note 28A4 to the Annual Financial Statements.

The accompanying notes to the Condensed Consolidated Interim Financial Statements are an integral part thereof.

F - 12

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 1 - GENERAL

The Reporting Entity

OPC Energy Ltd. (hereinafter – “the Company”) was incorporated in Israel on February 2, 2010. The Company’s registered address is 121 Menachem Begin Road, Tel Aviv, Israel. The Company’s controlling shareholder is Kenon Holdings Ltd. (hereinafter - the “Parent Company”), a company incorporated in Singapore, the shares of which are dual-listed on the New York Stock Exchange (NYSE) and the Tel Aviv Stock Exchange Ltd. (hereinafter - the “TASE”).

The Company is a publicly-traded company whose securities are traded on the TASE.

As of the report date, the Company and its investees (hereinafter - the “Group”) are engaged in the generation and supply of electricity and energy through three reportable segments. For details regarding the Group’s operating segments during the reporting period, see Note 27 to the Financial Statements as of the date and year ended December 31, 2023 (hereinafter – the “Annual Financial Statements”).

NOTE 2 - BASIS OF PREPARATION OF THE FINANCIAL STATEMENTS

Statement of compliance with International Financial Reporting Standards (IFRS)

The Condensed Consolidated Interim Financial Statements were prepared in accordance with International Accounting Standard 34 (hereinafter – “IAS 34”) - “Interim Financial Reporting” and do not include all of the information required in complete Annual Financial Statements. These statements should be read in conjunction with the Annual Financial Statements. In addition, these financial statements were prepared in accordance with the provisions of Chapter D of the Securities Regulations (Periodic and Immediate Reports) 1970.

The Condensed Consolidated Interim Financial Statements were approved for publication by the Company’s Board of Directors on May 20, 2024.

Functional and presentation currency

The New Israeli Shekel (NIS) is the currency that represents the primary economic environment in which the Company operates. Accordingly, the NIS is the Company’s functional currency. The NIS also serves as the presentation currency in these financial statements. Currencies other than the NIS constitute foreign currency.

Use of estimates and judgments

In preparation of the condensed consolidated interim financial statements in accordance with the IFRS, the Company’s management is required to use judgment when making estimates, assessments and assumptions that affect implementation of the policies and the amounts of assets, liabilities, income and expenses. It is clarified that the actual results may differ from these estimates.

Management’s judgment, at the time of implementing the Group’s accounting policies and the main assumptions used in the estimates involving uncertainty, are consistent with those used in the Annual Financial Statements.

Reclassification

The Group carried out immaterial classifications in its comparative figures such that their classification will match their classification in the current financial statements.

Seasonality

The income of the Group companies from the sale of energy in Israel are mostly based on the generation component, which constitutes part of the demand side management tariff, which is supervised and published by the Israeli Electricity Authority. The year is broken down into three seasons: summer (June through September), winter (December, January and February) and transitional (March through May and October through November), with each season having a different tariff for each demand hour cluster.

In the United States, the electricity tariffs are not regulated and are affected by the demand to electricity, which is generally higher than average during the summer and winter; electricity tariffs are also materially affected by natural gas prices, which may generally be higher in winter than the annual average. In addition, with regard to wind-powered renewable energy projects, the speed of the wind tends to be higher during the winter and lower during the summer, whereas in solar-powered projects solar radiation tends to be higher during the spring and summer months and lower during the fall and winter months.

F - 13

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 3 - SIGNIFICANT ACCOUNTING POLICIES

A.	The Group’s accounting policies in these condensed consolidated interim financial statements are the same as the policies applied to the Annual Financial Statements.

B.	New standards not yet adopted

IFRS 18, Presentation and Disclosure in Financial Statements

This standard supersedes IAS 1 - Presentation of Financial Statements. The objective of the standard is to provide improved structure and content to the financial statements, specifically the statement of income. The standard includes new disclosure and presentation requirements, and requirements which have been retained from IAS 1 with slight changes in wording. Generally, expenses in the statement of income shall be classified into three categories: operating income, investment income, and finance income. The standard also includes requirements to provide separate disclosure in the financial statements regarding the use of NON-GAAP measures, and specific guidance on aggregation and disaggregation of items in the financial statements and the notes.

The standard will be initially applied for annual periods commencing on January 1, 2027; early application is permitted.

The Group is studying the effects of the standard on the Financial Statements.

F - 14

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 4 - SEGMENT REPORTING

Further to what is stated in Note 27 to the annual financial statements, during the reporting period there were no changes in the composition of the Group’s reportable segments, or in the manner of measuring the results of the segments by the chief operating decision maker.

	For the three-month period ended March 31, 2024
	Israel		Energy Transition in the US		Renewable energies in the USA		Other activities in the USA			Adjust- ments to consoli- dated			Consoli- dated - total
In NIS million	(Unaudited)

Income from sales and provision of services		532		518		60		46			(518	)		638

EBITDA after adjusted proportionate consolidation¹		170		179		28		(5	)		(181	)		191

Adjustments:
Share in profits of associates														72
General and administrative expenses at the US headquarters (not attributed to US segments)														(24	)
General and administrative expenses at the Company’s headquarters (not attributed to the operating segments)														(3	)
Total EBITDA														236

Depreciation and amortization														(77	)
Finance expenses, net														(61	)
Other expenses, net														(56	)
														(194	)

Profit before taxes on income														42

Expenses for income tax														(27	)

Profit for the period														15

	For the three-month period ended March 31, 2023
	Israel		Energy Transition in the US		Renewable energies in the USA		Other activities in the USA		Adjust- ments to consoli- dated			Consoli- dated - total
In NIS million	(Unaudited)

Income from sales and provision of services		464		497		27		28		(497	)		519

EBITDA after adjusted proportionate consolidation¹		118		181		7		-		(183	)		123

Adjustments:
Share in profits of associates													85
Net pre-commissioning expenses of Zomet													(7	)
General and administrative expenses at the US headquarters (not attributed to US segments)													(24	)
General and administrative expenses at the Company’s headquarters (not attributed to the operating segments)													(7	)
Total EBITDA													170

Depreciation and amortization													(52	)
Finance expenses, net													(18	)
													(70	)

Profit before taxes on income													100

Expenses for income tax													(21	)

Profit for the period													79

For a definition of EBITDA following adjusted proportionate consolidation, see Note 27 to the Annual Financial Statements.

F - 15

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 4 - SEGMENT REPORTING (cont.)

	For the year ended December 31, 2023
	Israel		Energy Transition in the US		Renewable energies in the USA		Other activities in the USA		Adjust- ments to consoli- dated			Consoli- dated - total
In NIS million	(Audited)

Income from sales and provision of services		2,283		1,525		146		123		(1,525	)		2,552

EBITDA after adjusted proportionate consolidation¹		580		577		31		6		(580	)		614

Adjustments:
Share in profits of associates													242
Net pre-commissioning expenses of Zomet													(18	)
General and administrative expenses at the US headquarters (not attributed to US segments)													(58	)
General and administrative expenses at the Company’s headquarters (not attributed to the operating segments)													(27	)
Total EBITDA													753

Depreciation and amortization													(303	)
Finance expenses, net													(197	)
Other expenses, net													(16	)
													(516	)

Profit before taxes on income													237

Expenses for income tax													(68	)

Profit for the year													169

F - 16

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 5 - INCOME FROM SALES AND PROVISION OF SERVICES

Composition of income from sales and provision of services:

	For the three-month period ended March 31				For the year ended December 31
	2024		2023		2023
In NIS million	(Unaudited)				(Audited)

Income from sale of energy in Israel:
Income from the sale of energy to private customers		300		300		1,424
Income from energy sales to the System Operator and other suppliers		46		13		120
Income from the sale of energy to the System Operator, at cogeneration tariff		19		10		82
Income for capacity services		42		-		59
Income from sale of steam in Israel		17		17		59
Other income in Israel		7		8		59

Total income from sale of energy and others in Israel (excluding infrastructure services)		431		348		1,803

Income from private customers for infrastructure services		101		116		480

Total income in Israel		532		464		2,283

Income from sale of energy from renewable sources in the United States		56		24		136
Income from provision of services in the US		50		31		133

Total income in the USA		106		55		269

Total income		638		519		2,552

F - 17

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 6 – SUBSIDIARIES

Further to Note 25E1 to the Annual Financial Statements regarding the completion of the transaction for the acquisition of the Gat Power Plant on March 30, 2023, during the reporting period, the Company completed the attribution of the acquisition cost of the acquired identifiable assets and liabilities and no change took place therein compared with the amounts reported in the Annual Financial Statements.

Further to Notes 12D and 25A4 to the Annual Financial Statements regarding the signing of a separation agreement between OPC Israel, the Founder and the additional shareholder in Gnrgy, and further to OPC Israel’s signing a non-binding memorandum of understanding for the sale of Gnrgy’s shares to a third party, the memorandum of understanding with the third party did not amount to an agreement, and OPC Israel did not issue a notice about the purchase of the Founder’s Gnrgy shares within the period set in the agreement, and on May 4, 2024 the right to purchase OPC Israel’s Gnrgy shares within the period and under the conditions set in the agreement was transferred to the Founder.

In view of the above, the Company assessed the recoverable amount of Gnrgy as of March 31, 2024, in accordance with the provisions of IAS 36 and based on an external independent appraiser, using the fair value method net of costs to sell, and based on the expected discounted cash flows (DCF), a long-term growth rate of 3% and a weighted discount rate of 21.5%. Since Gnrgy’s recoverable amount is lower than its carrying amount, an approx. NIS 25 million impairment loss (which is mostly attributed to goodwill) was recognized in the net other expenses line item.

NOTE 7 - CREDIT FROM BANKING CORPORATIONS AND OTHERS, DEBENTURES, GUARANTEES AND EQUITY

Significant events during and subsequent to the reporting period

Issuance of Debentures (Series D)

In January 2024, the Company issued Debentures (Series D) with a par value of approx. NIS 200 million (hereinafter – “Debentures (Series D)”), with the proceeds of the issuance to be used for the Company’s needs, including to refinance current financial debt. The debentures are listed on the TASE, are not CPI-linked and bear annual interest of 6.2%. The principal and interest for Debentures (Series D) will be repaid in unequal semi-annual payments (on March 25 and September 25 of each year), starting from March 25, 2026 in relation to the principal and September 25, 2024 in relation to interest. The issuance expenses amounted to approx. NIS 2 million.

For details regarding additional terms and conditions of Debentures (Series D), see Note 17C to the Annual Financial Statements.

Short-term credit facilities from Israeli banks:

As of the report date, the Company and OPC Israel have binding short-term credit facilities from Israeli banking corporations. For details regarding the terms and conditions of the credit facilities, see Note 16B2 to the Annual Financial Statements.

Below is information regarding the amounts of the facilities and their utilization as of the report date (in NIS million):

	Facility amount		Utilization as of the report date

The Company		300		20
OPC Israel		250		4
The Company for CPV Group ⁽¹⁾	74 (approx. USD 20 million)		Approx. 58 (approx. USD 16 million)
CPV Group⁽¹⁾	276 (approx. USD 75 million)		Approx. 148 (approx. USD 40 million)
Total		900		230

(1)

For the purpose of letters of credit and bank guarantees. The facilities provided for CPV Group are backed with a Company guarantee.

(2)

Furthermore, as of the report date, unsecured credit facilities from banking corporations and financial institutions utilized in Israel for the purpose of letters of credit and bank guarantees at the total amount of approx. NIS 279 million. The utilization of unsecured facilities is subject to the discretion of any financing entity on a case-by-case basis on every utilization request date, and therefore there is no certainty as to the ability to utilize them at any given time.

F - 18

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 7 - CREDIT FROM BANKING CORPORATIONS AND OTHERS, DEBENTURES, GUARANTEES AND EQUITY (cont.)

Changes in the Group’s material guarantees:

Further to Note 16C to the Annual Financial Statements, following are details on the main changes which took place during the reporting period in the bank guarantee amounts given by Group companies to third parties:

	As of March 31, 2024		As of December 31, 2023
	NIS million		NIS million

For operating projects in Israel (Rotem, Hadera, Zomet and the Gat Power Plant)		256		244
For projects under construction and development in Israel (Sorek and consumers’ premises)		47		47
For virtual supply activity in Israel		29		29
For operating projects in the US Renewable Energies Segment		160		189
For projects under construction and development in the USA (CPV Group) (1)		206		148
Total		698		657

(1)

The increase arises mainly from engagement in PPAs for the sale of energy and green certificates in renewable energy projects under development.

Furthermore, the Company and the Group companies provide, from time to time, corporate guarantees to secure Group companies’ undertakings in connection with their activity.

Financial covenants:

Further to what is stated in Note 17C to the annual financial statements, set forth below are the financial covenants attached to Debentures (Series B, C and D), as defined in the deeds of trust, and the actual amounts and/or ratios as of March 31, 2024:

Ratio	Required value Series B	Required value Series C and D	Actual value
Net financial debt (1) to adjusted EBITDA (2)	Will not exceed 13 (for distribution purposes - 11)	Will not exceed 13 (for distribution purposes - 11)	5.4
The Company shareholders’ equity (separate)	Will not fall below NIS 250 million (for distribution purposes - NIS 350 million)	With respect to Debentures (Series C): will not fall below NIS 1 billion (for distribution purposes - NIS 1.4 billion) With respect to Debentures (Series D): will not fall below NIS 2 billion (for distribution purposes - NIS 2.4 billion)	Approx. NIS 3,886 million
The Company’s equity to asset ratio (separate)	Will not fall below 17% (for distribution purposes: 27%)	Will not fall below 20% (for distribution purposes - 30%)	66%
The Company’s equity to asset ratio (consolidated)		Will not fall below 17%	42%

(1) The consolidated net financial debt net of the financial debt designated for construction of the projects that have not yet started to generate EBITDA.

(2) Adjusted EBITDA as defined in the deeds of trust.

As of March 31, 2024, the Company complies with the said financial covenants.

F - 19

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 7 - CREDIT FROM BANKING CORPORATIONS AND OTHERS, DEBENTURES, GUARANTEES AND EQUITY (cont.)

Financial covenants: (cont.)

Further to Note 16 to the Annual Financial Statements, set forth below are the financial covenants, as defined in the said note, which apply to Group companies in connection with their financing agreements with banking corporations (including long-term loans and binding short-term credit facilities), and the actual amounts and/or ratios as of March 31, 2024:

Financial covenants	Breach ratio	Actual value
Covenants applicable to Hadera in connection with the Hadera Financing Agreement
Minimum expected DSCR	1.10	1.19
Average expected DSCR	1.10	1.68
LLCR	1.10	1.82
Covenants applicable to the Company in connection with the Hadera Equity Subscription Agreement
The Company shareholders’ equity (separate)	Will not fall below NIS 200 million	Approx. NIS 3,886 million
The Company’s equity to asset ratio (separate)	Will not fall below 20%	66%
Covenants applicable to Zomet in connection with the Zomet Financing Agreement
Historic ADSCR	1.05	2.08
Expected ADSCR	1.05	1.39
LLCR	1.05	1.45
Covenants applicable to the Gat Partnership in connection with the Gat Financing Agreement
Historic DSCR	1.05	1.58
Minimum expected DSCR	1.05	1.29
Average expected DSCR	1.05	1.32
LLCR	1.05	1.31
Covenants applicable to OPC Power Plants (consolidated) in connection with the Gat Equity Subscription Agreement
OPC Power Plants’ total assets balance	Will not fall below than NIS 2,500 million	Approx. NIS 5,371 million
OPC Power Plants’ equity to asset ratio	Will not fall below 15%	37%
Ratio of net debt to adjusted EBITDA of OPC Power Plants	Will not exceed 12	3.4
OPC Power Plants’ minimum cash balance	Will not fall below NIS 30 million	Approx. NIS 221 million
OPC Power Plants’ minimum cash balance (”separate”)	Will not fall below NIS 20 million	Approx. NIS 28 million
Covenants applicable to Rotem in connection with the Gat Equity Subscription Agreement
Rotem’s net debt to adjusted EBITDA ratio	Will not exceed 10	0.6
Covenants applicable to the Company in connection with the Discount credit facility
The Company shareholders’ equity (separate)	Will not fall below NIS 1,000 million	Approx. NIS 3,886 million
The Company’s equity to asset ratio (separate)	Will not fall below 20%	66%
Covenants applicable to the Company in connection with the Mizrahi and Hapoalim credit facilities
The Company shareholders’ equity (separate)	Will not fall below NIS 1,200 million	Approx. NIS 3,886 million
The Company’s equity to asset ratio (separate)	Will not fall below 30%	66%
The Company’s net debt to adjusted EBITDA ratio	Will not exceed 12	5.4
Covenants applicable to OPC Israel in connection with the Mizrahi and Hapoalim credit facilities
OPC Israel’s standalone shareholders’ equity, including non-controlling interests	Will not fall below NIS 500 million	Approx. NIS 2,132 million
OPC Israel’s equity to asset ratio (consolidated)	Will not fall below 20%	39%
Ratio of net debt to adjusted EBITDA of OPC Israel	Will not exceed 10	3.4

As of March 31, 2024, the Group companies comply with the said financial covenants.

F - 20

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 7 - CREDIT FROM BANKING CORPORATIONS AND OTHERS, DEBENTURES, GUARANTEES AND EQUITY (cont.)

Equity compensation plans

Below is information about allotments of offered securities in the reporting period:

Offerees and allotment date	No. of options at the grant date (in thousands)		Average fair value of each option at the grant date (in NIS) (*)		Exercise price per option (in NIS, unlinked)		Standard deviation (**)			Rate of risk -free interest rate (***)			Cost of benefit (in NIS million) (****)

Executives, March 2024		497		9.77		25.19		33.85%-35.79	%		3.81%-3.91	%	Approx. 5

(*) The average fair value of each allotted option is estimated at the grant date using the Black-Scholes model.

(**) The standard deviation is calculated based on historical volatility of the Company’s share over the expected life of the option until exercise date.

(***) The rate of the risk-free interest is based on the Fair Spread database and an expected life of 4 to 6 years.

(****) This amount will be recorded in profit and loss over the vesting period of each tranche.

The Offered Securities are by virtue of the option plan as set out in Note 18B to the Annual Financial Statements and include identical terms and conditions and provisions.

Issuance of shares in respect of share-based payment:

During the reporting period, the Company issued a total of approx. 7 thousand ordinary shares of the Company of NIS 0.01 par value each in view of the partial vesting of some of the RSUs awarded to them as part of an equity compensation plan to Company’s employees as described in Note 18B to the Annual Financial Statements.

Profit-sharing plan for CPV Group employees

Further to what is stated in Note 18C to the annual financial statements regarding a profit-sharing plan for CPV Group employees, the Plan’s fair value as of the report date amounted to approx. NIS 110 million (approx. USD 30 million); this value was estimated using the option pricing model (OPM), based on a standard deviation of 35%, risk-free interest of 4.6%, and remaining expected useful life until exercise of approx. 1.8 years.

As of the report date, the Group recognized - out of the fair value and in accordance with the vesting period - a liability of approx. NIS 84 million, which was included in the other long-term liabilities line item.

In March 2024, a partial exercise was carried out of the participation units awarded to CPV Group employees, by way of purchasing the units exercised by CPV Group, totaling approx. NIS 11 million (approx. USD 3 million).

F - 21

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 8 - COMMITMENTS, CLAIMS AND OTHER LIABILITIES

Commitments

On March 18, 2024, a wholly-owned partnership of OPC Israel (hereinafter - the “Partnership”) engaged with a third party in an agreement for the purchase of natural gas. The agreement will terminate on June 30, 2030 or at the earlier of: the end of the consumption of the Total Contractual Quantity of approx. 0.46 BCM as set out in the agreement.

Under the agreement, the Seller undertook to provide to the Partnership a daily quantity of gas, as will be decided by the Partnership each month, in accordance with the mechanism set out in the agreement, and - for its part - the Partnership assumed a take or pay liability for a certain annual consumption as set out in the agreement. The agreement includes arrangements regarding quantities consumed above or below the minimum annual quantity. The price of the natural gas is denominated in USD and based on an agreed formula, which is linked to the generation component and includes a minimum price. Furthermore, the agreement included additional provisions and arrangements customary in agreements for the purchase of natural gas, including with regard to the natural gas’s quality, supply shortage, force majeure, limitation of liability, early termination provisions under certain cases, subject to terms and conditions and reassignment.

Further to Note 10E(1)A to the Annual Financial Statements regarding an agreement for the construction of the Zomet Power Plant (hereinafter - the “Construction Agreement”), in March 2024 an amendment to the Construction Agreement was signed, under which, among other things, the Construction Contractor paid Zomet an approx. NIS 26 million (approx. USD 7 million) as compensation due to a delay in the commercial operation, and on the other hand Zomet paid approx. NIS 43 million in respect of milestone payments, which were delayed, net of amounts that will serve as a collateral for an additional period as set out in the agreement.

As a result of the signing of the amendment to the Construction Agreement, the Company recognized in the reporting period income of approx. NIS 26 million (approx. USD 7 million) in respect of the said compensation.

Subsequent to the reporting date - on May 13, 2024, a CPV Group subsidiary entered into a binding tax equity agreement with a tax equity partner in respect of the Stagecoach project (hereinafter - the “Project”), at the total amount of approx. NIS 193 million (approx. USD 52 million) (hereinafter - the “Investment Agreement”), which was completed on its signing date, after the project reached commercial operation in the second quarter of 2024.

In accordance with the investment agreement, some of the tax equity partner’s investment in the project - approx. NIS 160 million (approx. USD 43 million) - was advanced on the completion date, and the remaining balance - approx. NIS 33 million (approx. NIS 9 million) - will be advanced subsequently as a function of the project’s production, as these terms are defined in the investment agreement, and subject to the fulfillment of the conditions set in connection therewith in the investment agreement, as is generally accepted in agreements of this type.

In consideration for its investment in the project, the tax equity partner is expected to benefit from most of the project’s tax benefits, including a production tax credit (PTC), which awards a tax benefit for each KWh generated using renewable energy over a 10-year period, and to participation in the distributable cash flow from the project (gradually, and at rates and for periods set in the investment agreement). Furthermore, the tax equity partner is entitled to most of the project’s taxable income or loss for tax purposes subject to certain limitations. At the end of 9.5 years from the completion date, the tax equity partner’s share in such taxable income and tax benefits decreases significantly, and CPV Group will have the option to acquire the tax equity partner’s share in the project within a certain period and in accordance with a mechanism and conditions set out in the investment agreement in connection therewith.

As is generally accepted in engagements of this type, the investment agreement includes a guarantee provided by CPV Group, and an undertaking to indemnify the tax equity partner in connection with certain matters. Furthermore, the tax equity partner has certain veto rights, among other things, in respect of the creation of certain liens on the Project Partnership’s assets or the entry of the Project Corporation into additional material Project agreements.

Claims and other liabilities

Further to Note 28A3 to the Annual Financial Statements regarding the proposed resolution on complementary arrangements and the imposition of certain criteria on Rotem (hereinafter - the “Hearing”), in March 2024, the Israeli Electricity Authority’s resolution was delivered further to the Hearing (hereinafter - the “Resolution”). Generally, the arrangements as per the Resolution are not materially different from the arrangements included in the Hearing, which comprise, among other things, the application of certain criteria on Rotem, including regarding deviations from consumption plans and the market model, alongside the award of a supply license to Rotem (if it applies for one and complies with the conditions for receipt thereof), in view of the Israeli Electricity Authority’s intention to consolidate, in many respects, the regulation that applies to Rotem with the regulation that applies to other bilateral electricity producers, thereby allowing Rotem to operate in the energy market in a manner that is similar and equal to that of producers. The resolution will enter into effect on July 1, 2024.

F - 22

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 9 – FINANCIAL INSTRUMENTS

Financial instruments measured at fair value for disclosure purposes only

The carrying amounts of certain financial assets and financial liabilities, including cash and cash equivalents, short‑term and long‑term deposits, restricted cash, trade receivables, other receivables, trade payables and other payables, are the same as or approximate to their fair values. The fair values of the other financial assets and financial liabilities, together with the carrying amounts stated in the statement of financial position, are as follows:

	As of March 31, 2024
	Carrying amount (*)		Fair value
	(Unaudited)		(Unaudited)
	NIS million		NIS million
Loans from banks and financial institutions (Level 2)		3,064		3,102
Debt from non‑controlling interests (Level 2)		471		479
Debentures (Level 1)		1,948		1,869
		5,483		5,450

	As of March 31, 2023
	Carrying amount (*)		Fair value
	(Unaudited)		(Unaudited)
	NIS million		NIS million
Loans from banks and financial institutions (Level 2)		2,365		2,388
Debt from non‑controlling interests (Level 2)		447		417
Debentures (Level 1)		1,836		1,676
		4,648		4,481

	As of December 31, 2023
	Carrying amount (*)		Fair value
	(Audited)		(Audited)
	NIS million		NIS million
Loans from banks and financial institutions (Level 2)		3,055		3,085
Short-term credit (Level 2)		204		204
Debt from non‑controlling interests (Level 2)		454		464
Debentures (Level 1)		1,853		1,760
		5,566		5,513

(*) Including current maturities and interest payable.

For details regarding the Group’s risk management policies, including entering into financial derivatives as well as the manner of determining the fair value, see Note 23 to the Annual Financial Statements.

Fair value hierarchy of financial instruments measured at fair value

The table below presents an analysis of financial instruments measured at fair value, on a periodic basis, using a valuation method.

The evaluation techniques and various levels were detailed in Note 23 to the annual financial statements.

	As of March 31						As of December 31
	2024			2023			2023
In NIS million	(Unaudited)						(Audited)

Financial assets
Derivatives used for hedge accounting

CPI swap contracts (Level 2)		41			41			(*)39
Cross currency interest rate swaps (USA) (Level 2)		30			21			24
Forwards on exchange rates (Level 2)		-			1			-

Total		71			63			63

Financial liabilities
Derivatives used for hedge accounting

CPI swap contracts (Level 2)		(2	)		(3	)		(*)(2)
Cross-currency interest rate swaps (US LIBOR) (Level 2)		(3	)		-			(9	)
Electricity price hedge contracts (the US renewable energy segment) (Level 3)		(51	)		-			(55	)

Total		(56	)		(3	)		(66	)

(*) The nominal NIS-denominated discount rate range in the value calculations is 3.6%-4.8% and the real discount rate range is 0.8%-2.8%.

F - 23

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 10 - SIGNIFICANT EVENTS DURING AND SUBSEQUENT TO THE REPORTING PERIOD

As of the report approval date there was no material change in the Company’s assessments regarding the Iron Swords War, compared to Note 1 to the Annual Financial Statements.

In the three‑month periods ended March 31, 2024 and 2023 the Group purchased property, plant and equipment for a total of approx. NIS 201 million and approx. NIS 1,095 million, respectively, including property, plant and equipment purchased under a business combination during the three-month period ended March 31, 2023, for a total of approx. NIS 870 million.

The said purchase amounts also include credit costs, which were capitalized to property, plant and equipment at approx. NIS 7 million and approx. NIS 23 million, in the three‑month periods ended March 31, 2024 and 2023, respectively. Furthermore, these amounts include non-cash purchases totaling approx. NIS 13 million and approx. NIS 30 million during these periods, respectively.

Further to Note 25A3 to the annual financial statements, subsequent to the reporting period, the Company and non-controlling interests made equity investments in OPC Power Ventures LP (both directly and indirectly) totaling approx. NIS 57 million (approx. USD 15 million) and extended loans totaling approx. NIS 17 million (approx. USD 5 million), based on their stake in the Partnership. As of the report approval date, the balance of the investment commitments and advanced shareholder loans of all Partners is approx. USD 295 million (approx. USD 80 million); the Company’s share is approx. NIS 235 million (approx. USD 56 million).

For further details regarding developments in credit from banking corporations and others, debentures, guarantees and equity in the reporting period and thereafter, see Note 7.

For further details regarding developments in commitments, legal claims and other liabilities in the reporting period and thereafter, see Note 8.

Further to Note 11B1 to the Financial Statements regarding an option to a lease agreement with Infinya Ltd. in respect of an area of approx. 6.8 hectares (adjacent to the Hadera Power Plant) for the purpose of constructing a power plant, on April 17, 2024, the Israeli government rejected National Infrastructures Plan (NIP) 20B, for the construction of a natural gas-fired power generation plant (hereinafter - “Hadera 2 Project”) on the said land.

In view of the above Government Resolution, the Company assessed the recoverable amount of the Hadera 2 Project in its financial statements in accordance with the provisions of IAS 36, and accordingly recognized an approx. NIS 31 million impairment loss.

As of the report approval date, the Company is assessing the Government Resolution, and - accordingly - is considering taking action in connection with the resolution, including legal action. In addition, the Company is considering other alternatives in relation to the Hadera 2 site, in the event that it will be impossible to construct a natural gas-fired power plant.

F - 24

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES

The Group attaches to these condensed consolidated interim financial statements the condensed interim financial statements of Valley, Towantic and Shore, and the condensed interim financial data of Fairview (hereinafter - “Material Associates”), including adjustments from US GAAP to IFRS presented below. According to an approval issued by the Israel Securities Authority Staff at the request of the Company, the Company shall publish the condensed interim financial statements of Fairview for the first quarter of 2024 by June 30, 2024.

According to legal advice received by CPV Group, under the relevant US law it is not required to sign the financial statements of the material associates, and the attached financial statements were approved by the competent organs, and a review report of the independent auditors was attached thereto.

The Material Associates’ functional and presentation currency is the USD. As of the report date, the exchange rate is NIS 3.681 per USD.

The financial statements of the Material Associates are drawn up in accordance with US GAAP, which vary, in some respects, from IFRS. Following is information regarding adjustments made to the Material Associates’ financial statements in order to make them compatible with the Company’s accounting policies and rules.

The repayment date of Shore’s ancillary credit facilities, which as of March 31, 2024 total approx. NIS 350 million (approx. USD 95 million) and of which approx. NIS 260 million (approx. USD 71 million) has already been utilized, is March 31, 2025 (less than 12 months from the approval date of the financial statements). In addition, the repayment date of Shore’s long‑term loans, which as of March 31, 2024 total approx. NIS 1.3 billion (approx. USD 361 million), is December 31, 2025. Shore’s operating cash flows is its main source of liquidity. While Shore has produced cash flows that are sufficient to meet its liabilities under its financing agreements up to March 31, 2024, Shore expects that if the repayment date of the ancillary credit facilities is not extended, it will not have sufficient cash balances to repay the said credit facilities by their repayment date on March 31, 2025. If these credit facilities are not extended and Shore does not have sufficient liquid means to repay them by March 31, 2025, a cross‑default scenario is expected to be triggered, which may also trigger a call for immediate repayment, on that date, of Shore’s long‑term loans.

Shore is seeking to refinance, with the lenders, the long‑term loans as well as to extend the credit facilities prior to March 31, 2025. The CPV Group believes it reasonable that Shore will reach binding agreements with the lenders to extend the said credit facilities and/or to refinance the entire long‑term debt by March 31, 2025. It is noted that the CPV Group believes that in light of the energy margins and capacity prices, and pursuant to Shore’s financial performance as of March 31, 2024, particularly the coverage ratio that stands at 1.18 as of that date, it is possible that in connection with extension of the credit facilities and loans, as stated, Shore will require a certain capital injection, such that, the CPV Group believes as of the approval date of the financial statements, the share of the CPV Group in the said capital injection (if required) is expected to come from its own sources, such that an investment by the shareholders will not be necessary (in any event, it is not expected that an investment by the Company will be needed). As of the approval date of the financial statements, there is no certainty that the assessments of the CPV Group regarding the abovementioned events will materialize. Since the said events are not under the control of the CPV Group, there are significant doubts as to the ability of Shore to continue as a going concern.

Accordingly, Shore’s interim financial statements as of March 31, 2024 include disclosure regarding the circumstances relating to Shore’s ability to repay its liabilities within a period of 12 months of the approval date of the financial statements.

It is noted that Shore’s interim financial statements were prepared on the assumption that it will continue as a going concern and do not include any adjustments to the values and classification of the assets and liabilities that may be necessary if Shore is unable to continue as a going concern.

F - 25

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Valley

Statement of Financial Position:

		As of March 31, 2024
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		89		10,546			10,635
Restricted cash	D		10,546		(10,546	)		-
Property, plant & equipment	A,C,G		762,511		(149,257	)		613,254
Intangible assets	C		19,767		(19,767	)		-
Other assets			73,036		-			73,036

Total assets			865,949		(169,024	)		696,925

Accounts payable and deferred expenses	A		12,027		(1,753	)		10,274
Other liabilities			443,218		(2,268	)		440,950

Total liabilities			455,245		(4,021	)		451,224

Partners’ equity	A,G		410,704		(165,003	)		245,701

Total liabilities and equity			865,949		(169,024	)		696,925

		As of March 31, 2023
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		92		12,122			12,214
Restricted cash	D		48,771		(12,122	)		36,649
Property, plant & equipment	A,C,G		781,001		(162,678	)		618,323
Intangible assets	C		20,437		(20,437	)		-
Other assets			26,884		-			26,884

Total assets			877,185		(183,115	)		694,070

Accounts payable and deferred expenses	A		12,638		(1,423	)		11,215
Other liabilities			464,170		-			464,170

Total liabilities			476,808		(1,423	)		475,385

Partners’ equity	A,G		400,377		(181,692	)		218,685

Total liabilities and equity			877,185		(183,115	)		694,070

		As of December 31, 2023
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		98		1,059			1,157
Restricted cash	D		1,074		(1,059	)		15
Property, plant & equipment	A,C,G		768,584		(150,434	)		618,150
Intangible assets	C		19,935		(19,935	)		-
Other assets			102,031		-			102,031

Total assets			891,722		(170,369	)		721,353

Accounts payable and deferred expenses	A		13,750		(1,155	)		12,595
Other liabilities			467,005		(2,513	)		464,492

Total liabilities			480,755		(3,668	)		477,087

Partners’ equity	A,G		410,967		(166,701	)		244,266

Total liabilities and equity			891,722		(170,369	)		721,353

F - 26

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Valley (cont.)

Statements of income and other comprehensive income:

		For the three-month period ended March 31, 2024
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Income			90,729			-			90,729
Operating expenses	A		54,381			(1,753	)		52,628
Depreciation and amortization	G		6,569			(190	)		6,379

Operating profit			29,779			1,943			31,722

Finance expenses	B		11,852			72			11,924

Profit for the period			17,927			1,871			19,798

Other comprehensive loss	B		(18,190	)		(173	)		(18,363	)

Comprehensive income (loss) for the period			(263	)		1,698			1,435

		For the three-month period ended March 31, 2023
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Income			77,918		-			77,918
Operating expenses	A		36,548		(1,423	)		35,125
Depreciation and amortization	G		6,515		(1,677	)		4,838

Operating profit			34,855		3,100			37,955

Finance expenses	B		9,127		(1,534	)		7,593

Profit for the period			25,728		4,634			30,362

Other comprehensive income (loss)	B		751		(1,534	)		(783	)

Comprehensive income for the period			26,479		3,100			29,579

		For the year ended December 31, 2023
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Income			219,128		-			219,128
Operating expenses	A		135,898		(9,860	)		126,038
Depreciation and amortization	G		26,077		(5,718	)		20,359

Operating profit			57,153		15,578			72,731

Finance expenses	B		45,029		(4,666	)		40,363

Profit for the year			12,124		20,244			32,368

Other comprehensive income	B		24,791		(2,153	)		22,638

Comprehensive income for the year			36,915		18,091			55,006

F - 27

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Valley (cont.)

Material adjustments to the statement of cash flows:

		For the three-month period ended March 31, 2024
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Profit for the period	A,B,G		17,927			1,871			19,798

Net cash provided by operating activities			30,725			-			30,725
Net cash used for investing activities	E		(339	)		(7	)		(346	)
Net cash used for financing activities			(20,900	)		-			(20,900	)

Net increase (decrease) in cash and cash equivalents			9,486			(7	)		9,479

Balance of cash and cash equivalents of of the beginning of period	E		98			1,059			1,157

Restricted cash balance as of the beginning of the period	E		36,114			(36,114	)		-

Balance of cash and cash equivalents as of the end of the period	E		89			10,547			10,636

Restricted cash balance as of the end of the period	E		45,609			(45,609	)		-

		For the three-month period ended March 31, 2023
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Profit for the period	A,B,G		25,728			4,634			30,362

Net cash provided by operating activities			35,984			-			35,984
Net cash provided by (used for) investing activities	E		(226	)		19,989			19,763
Net cash used for financing activities			(44,720	)		-			(44,720	)

Net increase (decrease) in cash and cash equivalents			(8,962	)		19,989			11,027

Balance of cash and cash equivalents of of the beginning of period	E		145			1,042			1,187

Restricted cash balance as of the beginning of the period	E		57,680			(57,680	)		-

Balance of cash and cash equivalents as of the end of the period	E		92			12,122			12,214

Restricted cash balance as of the end of the period	E		48,771			(48,771	)		-

		For the year ended December 31, 2023
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Profit for the year	A,B,G		12,124			20,244			32,368

Net cash provided by operating activities			48,123			-			48,123
Net cash provided by (used for) investing activities	E		(7,601	)		21,585			13,984
Net cash used for financing activities			(62,135	)		-			(62,135	)

Net decrease in cash and cash equivalents			(21,613	)		21,585			(28	)

Balance of cash and cash equivalents as of the beginning of the year	E		145			1,041			1,186

Restricted cash balance as of the beginning of the year	E		57,680			(57,680	)		-

Balance of cash and cash equivalents as of the end of the year	E		98			1,059			1,157

Restricted cash balance as of the end of the year	E		36,114			(36,113	)		1

F - 28

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Fairview

Statement of Financial Position:

		As of March 31, 2024
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		82		2,652			2,734
Restricted cash	D		2,743		(2,652	)		91
Property, plant & equipment	A,C		811,580		56,689			868,269
Intangible assets	C		26,536		(26,536	)		-
Other assets			66,307		-			66,307

Total assets			907,248		30,153			937,401

Accounts payable and deferred expenses	A		14,673		(6,722	)		7,951
Other liabilities			372,009		350			372,359

Total liabilities			386,682		(6,372	)		380,310

Partners’ equity	A		520,566		36,525			557,091

Total liabilities and equity			907,248		30,153			937,401

		As of March 31, 2023
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		57		775			832
Restricted cash	D		1,142		(775	)		367
Property, plant & equipment	A,C		833,254		47,403			880,657
Intangible assets	C		27,406		(27,406	)		-
Other assets			84,750		-			84,750

Total assets			946,609		19,997			966,606

Accounts payable and deferred expenses	A		16,288		(6,668	)		9,620
Other liabilities			452,867		630			453,497

Total liabilities			469,155		(6,038	)		463,117

Partners’ equity	A		477,454		26,035			503,489

Total liabilities and equity			946,609		19,997			966,606

		As of December 31, 2023
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		52		265			317
Restricted cash	D		947		(265	)		682
Property, plant & equipment	A,C		817,316		57,540			874,856
Intangible assets	C		26,753		(26,753	)		-
Other assets			80,408		-			80,408

Total assets			925,476		30,787			956,263

Accounts payable and deferred expenses	A		15,034		(5,435	)		9,599
Other liabilities			399,165		420			399,585

Total liabilities			414,199		(5,015	)		409,184

Partners’ equity	A		511,277		35,802			547,079

Total liabilities and equity			925,476		30,787			956,263

F - 29

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Fairview (cont.)

Statements of income and other comprehensive income:

		For the three-month period ended March 31, 2024
		US GAAP			IFRS adjustments			Adjustments to the Group’s accounting policies*		IFRS - according to the Group’s accounting policies
		In USD thousand			In USD thousand			In USD thousand		In USD thousand

Income	B		82,926			(1,473	)		3,321		84,774
Operating expenses	A		39,292			(2,419	)		3,321		40,194
Depreciation and amortization	A		6,860			1,766			-		8,626

Operating profit			36,774			(820	)		-		35,954

Finance expenses	B		2,898			(2,167	)		-		731

Profit for the period			33,876			1,347			-		35,223

Other comprehensive loss	B		(5,587	)		(624	)		-		(6,211	)

Comprehensive income for the period			28,289			723			-		29,012

		For the three-month period ended March 31, 2023
		US GAAP			IFRS adjustments			Adjustments to the Group’s accounting policies*		IFRS - according to the Group’s accounting policies
		In USD thousand			In USD thousand			In USD thousand		In USD thousand

Income			89,095			-			8,053		97,148
Operating expenses	A		48,225			(2,251	)		8,053		54,027

Operating profit			40,870			2,251			-		43,121

Finance expenses	B		7,390			(1,379	)		-		6,011

Profit for the period			33,480			3,630			-		37,110

Other comprehensive loss	B		(3,346	)		(1,309	)		-		(4,655	)

Comprehensive income for the period			30,134			2,321			-		32,455

		For the year ended December 31, 2023
		US GAAP			IFRS adjustments			Adjustments to the Group’s accounting policies*		IFRS - according to the Group’s accounting policies
		In USD thousand			In USD thousand			In USD thousand		In USD thousand

Income	B		256,103			3,898			17,660		277,661
Operating expenses	A		119,737			(12,985	)		17,660		124,412
Depreciation and amortization			27,186			1,177			-		28,363

Operating profit			109,180			15,706			-		124,886

Finance expenses	B		24,191			(5,416	)		-		18,775

Profit for the year			84,989			21,122			-		106,111

Other comprehensive loss	B		(8,032	)		(9,034	)		-		(17,066	)

Comprehensive income for the year			76,957			12,088			-		89,045

(*) Represents adjustments to the Group’s accounting policies regarding the presentation of hedging transactions regarding energy margins.

F - 30

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Fairview (cont.)

Material adjustments to the statement of cash flows:

		For the three-month period ended March 31, 2024
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Profit for the period			33,876			1,347			35,223

Net cash provided by operating activities			41,167			-			41,167
Net cash provided by (used for) investing activities	D		(907	)		2,826			1,919
Net cash used for financing activities			(40,670	)		-			(40,670	)

Net increase (decrease) in cash and cash equivalents			(410	)		2,826			2,416

Balance of cash and cash equivalents of of the beginning of period	D		52			265			317

Restricted cash balance as of the beginning of the period	D		28,328			(28,328	)		-

Balance of cash and cash equivalents as of the end of the period	D		82			2,651			2,733

Restricted cash balance as of the end of the period	D		27,888			(27,888	)		-

		For the three-month period ended March 31, 2023
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Profit for the period			33,480			3,630			37,110

Net cash provided by operating activities			57,137			-			57,137
Net cash provided by (used for) investing activities	D		(160	)		9,129			8,969
Net cash used for financing activities			(66,732	)		-			(66,732	)

Net decrease in cash and cash equivalents			(9,755	)		9,129			(626	)

Balance of cash and cash equivalents of of the beginning of period	D		89			1,370			1,459

Restricted cash balance as of the beginning of the period	D		38,404			(38,404	)		-

Balance of cash and cash equivalents as of the end of the period	D		57			776			833

Restricted cash balance as of the end of the period	D		28,681			(28,681	)		-

		For the year ended December 31, 2023
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Profit for the year			84,989			21,122			106,111

Net cash provided by operating activities			138,604			-			138,604
Net cash provided by (used for) investing activities	D		(3,967	)		8,971			5,004
Net cash used for financing activities			(144,750	)		-			(144,750	)

Net decrease in cash and cash equivalents			(10,113	)		8,971			(1,142	)

Balance of cash and cash equivalents as of the beginning of the year	D		89			1,370			1,459

Restricted cash balance as of the beginning of the year	D		38,404			(38,404	)		-

Balance of cash and cash equivalents as of the end of the year	D		52			265			317

Restricted cash balance as of the end of the year	D		28,328			(28,328	)		-

F - 31

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Towantic

Statement of Financial Position:

		As of March 31, 2024
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		98		865			963
Restricted cash	D		947		(865	)		82
Property, plant & equipment	A,C		734,659		80,636			815,295
Intangible assets	C		50,455		(50,455	)		-
Other assets			125,911		-			125,911

Total assets			912,070		30,181			942,251

Accounts payable and deferred expenses	A		9,976		(2,368	)		7,608
Other liabilities			382,650		(88	)		382,562

Total liabilities			392,626		(2,456	)		390,170

Partners’ equity	A		519,444		32,637			552,081

Total liabilities and equity			912,070		30,181			942,251

		As of March 31, 2023
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		100		10,878			10,978
Restricted cash	D		10,884		(10,878	)		6
Property, plant & equipment	A,C		758,664		80,991			839,655
Intangible assets	C		53,965		(53,965	)		-
Other assets			116,069		-			116,069

Total assets			939,682		27,026			966,708

Accounts payable and deferred expenses	A		15,871		(2,109	)		13,762
Other liabilities			514,313		(158	)		514,155

Total liabilities			530,184		(2,267	)		527,917

Partners’ equity	A		409,498		29,293			438,791

Total liabilities and equity			939,682		27,026			966,708

		As of December 31, 2023
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		100		1,946			2,046
Restricted cash	D		2,004		(1,946	)		58
Property, plant & equipment	A,C		740,844		80,810			821,654
Intangible assets	C		51,333		(51,333	)		-
Other assets			131,405		-			131,405

Total assets			925,686		29,477			955,163

Accounts payable and deferred expenses	A		14,167		(2,107	)		12,060
Other liabilities			412,217		(105	)		412,112

Total liabilities			426,384		(2,212	)		424,172

Partners’ equity	A		499,302		31,689			530,991

Total liabilities and equity			925,686		29,477			955,163

F - 32

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Towantic (cont.)

Statements of income and other comprehensive income:

		For the three-month period ended March 31, 2024
		US GAAP			IFRS adjustments			Adjustments to the Group’s accounting policies*		IFRS - according to the Group’s accounting policies
		In USD thousand			In USD thousand			In USD thousand		In USD thousand

Income	B		134,344			(15,207	)		-		119,137
Operating expenses	A		83,392			(2,367	)		-		81,025
Depreciation and amortization	A		7,227			1,402			-		8,629

Operating profit			43,725			(14,242	)		-		29,483

Finance expenses	B		4,439			(1,082	)		-		3,357

Profit for the period			39,286			(13,160	)		-		26,126

Other comprehensive loss	B		(19,144	)		14,107			-		(5,037	)

Comprehensive income for the period			20,142			947			-		21,089

		For the three-month period ended March 31, 2023
		US GAAP			IFRS adjustments			Adjustments to the Group’s accounting policies*			IFRS - according to the Group’s accounting policies
		In USD thousand			In USD thousand			In USD thousand			In USD thousand

Income			113,886			-			(1,496	)		112,390
Operating expenses	A		56,550			(2,109	)		(1,496	)		52,945
Depreciation and amortization	A		7,209			1,402			-			8,611

Operating profit			50,127			707			-			50,834

Finance expenses	B		6,670			(1,390	)		-			5,280

Profit for the period			43,457			2,097			-			45,554

Other comprehensive loss	B		(3,966	)		(1,407	)		-			(5,373	)

Comprehensive income for the period			39,491			690			-			40,181

		For the year ended December 31, 2023
		US GAAP			IFRS adjustments			Adjustments to the Group’s accounting policies*		IFRS - according to the Group’s accounting policies
		In USD thousand			In USD thousand			In USD thousand		In USD thousand

Income	B		380,081			19,039			15,698		414,818
Operating expenses	A		198,011			(8,765	)		15,698		204,944
Depreciation and amortization	A		28,843			5,609			-		34,452

Operating profit			153,227			22,195			-		175,422

Finance expenses	B		19,317			(7,346	)		-		11,971

Profit for the year			133,910			29,541			-		163,451

Other comprehensive loss	B		(4,815	)		(26,455	)		-		(31,270	)

Comprehensive income for the year			129,095			3,086			-		132,181

(*) Represents adjustments to the Group’s accounting policies regarding the presentation of hedging transactions regarding energy margins.

F - 33

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Towantic (cont.)

Material adjustments to the statement of cash flows:

		For the three-month period ended March 31, 2024
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Profit for the period			39,286			(13,160	)		26,126

Net cash provided by operating activities			41,784			-			41,784
Net cash used for investing activities	D		(119	)		(1,311	)		(1,430	)
Net cash used for financing activities			(41,437	)		-			(41,437	)

Net increase (decrease) in cash and cash equivalents			228			(1,311	)		(1,083	)

Balance of cash and cash equivalents of of the beginning of period	D		100			1,946			2,046

Restricted cash balance as of the beginning of the period	D		46,767			(46,767	)		-

Balance of cash and cash equivalents as of the end of the period	D		98			865			963

Restricted cash balance as of the end of the period	D		46,997			(46,997	)		-

		For the three-month period ended March 31, 2023
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Profit for the period			43,457			2,097			45,554

Net cash provided by operating activities			32,443			-			32,443
Net cash provided by investing activities	D		-			4,194			4,194
Net cash used for financing activities			(65,979	)		-			(65,979	)

Net increase (decrease) in cash and cash equivalents			(33,536	)		4,194			(29,342	)

Balance of cash and cash equivalents of of the beginning of period	D		90			40,230			40,320

Restricted cash balance as of the beginning of the period	D		119,838			(119,838	)		-

Balance of cash and cash equivalents as of the end of the period	D		100			10,878			10,978

Restricted cash balance as of the end of the period	D		86,292			(86,292	)		-

		For the year ended December 31, 2023
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Profit for the year			133,910			29,541			163,451

Net cash provided by operating activities			122,769			-			122,769
Net cash provided by (used for) investing activities	D		(1,182	)		34,787			33,605
Net cash used for financing activities			(194,648	)		-			(194,648	)

Net increase (decrease) in cash and cash equivalents			(73,061	)		34,787			(38,274	)

Balance of cash and cash equivalents as of the beginning of the year	D		90			40,230			40,320

Restricted cash balance as of the beginning of the year	D		119,838			(119,838	)		-

Balance of cash and cash equivalents as of the end of the year	D		100			1,946			2,046

Restricted cash balance as of the end of the year	D		46,767			(46,767	)		-

F - 34

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Shore

Statement of Financial Position:

		As of March 31, 2024
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		49		1,491			1,540
Restricted cash	D		3,641		(1,491	)		2,150
Derivatives	F		47		11,694			11,741
Property, plant & equipment	A,C		576,973		43,514			620,487
Intangible assets	C		14,562		(14,562	)		-
Right‑of‑use assets	E		88,568		139,268			227,836
Other assets	F		108,011		(11,894	)		96,117

Total assets			791,851		168,020			959,871

Accounts payable and deferred expenses	A		21,119		(1,599	)		19,520
Long-term lease liability	E		75,454		143,342			218,796
Other liabilities			458,747		8,666			467,413

Total liabilities			555,320		150,409			705,729

Partners’ equity	A,E,F		236,531		17,611			254,142

Total liabilities and equity			791,851		168,020			959,871

		As of March 31, 2023
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		41		5,761			5,802
Restricted cash	D		5,761		(5,761	)		-
Property, plant & equipment	A,C		598,009		41,062			639,071
Intangible assets	C		15,110		(15,110	)		-
Right‑of‑use assets	E		90,195		146,393			236,588
Other assets			147,139		(808	)		146,331

Total assets			856,255		171,537			1,027,792

Accounts payable and deferred expenses	A		8,592		(1,137	)		7,455
Long-term lease liability			75,791		147,527			223,318
Other liabilities			455,013		6,868			461,881

Total liabilities			539,396		153,258			692,654

Partners’ equity	A,E		316,859		18,279			335,138

Total liabilities and equity			856,255		171,537			1,027,792

		As of December 31, 2023
		US GAAP		Adjustments			IFRS
		In USD thousand		In USD thousand			In USD thousand

Cash and cash equivalents	D		48		5,400			5,448
Restricted cash	D		7,529		(5,400	)		2,129
Derivatives	F		-		14,304			14,304
Property, plant & equipment	A,C		582,326		44,552			626,878
Intangible assets			14,699		(14,699	)		-
Right‑of‑use assets	E		88,979		141,044			230,023
Other assets			126,619		(15,638	)		110,981

Total assets			820,200		169,563			989,763

Accounts payable and deferred expenses	A		21,652		(2,615	)		19,037
Long-term lease liability			75,775		144,152			219,927
Other liabilities			463,073		8,316			471,389

Total liabilities			560,500		149,853			710,353

Partners’ equity	A,E,F		259,700		19,710			279,410

Total liabilities and equity			820,200		169,563			989,763

F - 35

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Shore (cont.)

Statements of income and other comprehensive income:

		For the three-month period ended March 31, 2024
		US GAAP			IFRS adjustments			Adjustments to the Group’s accounting policies*		IFRS - according to the Group’s accounting policies
		In USD thousand			In USD thousand			In USD thousand		In USD thousand

Income	B		44,552			(441	)		-		44,111
Fuels and other	E		31,803			(3,987	)		-		27,816
Other operating expenses	A		14,869			(1,599	)		-		13,270
Depreciation and amortization	A,E		5,490			4,898			-		10,388

Operating loss			(7,610	)		247			-		(7,363	)

Finance expenses	B,E		6,935			3,006			-		9,941

Loss for the period			(14,545	)		(2,759	)		-		(17,304	)

Other comprehensive income	B		(8,624	)		659			-		(7,965	)

Comprehensive loss for the period			(23,169	)		(2,100	)		-		(25,269	)

		For the three-month period ended March 31, 2023
		US GAAP			IFRS adjustments			Adjustments to the Group’s accounting policies*		IFRS - according to the Group’s accounting policies
		In USD thousand			In USD thousand			In USD thousand		In USD thousand

Income			12,174			-			21,840		34,014
Fuels and other	E		21,295			(3,986	)		21,840		39,149
Other operating expenses	A		18,721			(6,409	)		-		12,312
Depreciation and amortization	A,E		5,494			2,548			-		8,042

Operating loss			(33,336	)		7,847			-		(25,489	)

Finance expenses	B,E		6,617			1,987			-		8,604

Loss for the period			(39,953	)		5,860			-		(34,093	)

Other comprehensive loss	B		(2,841	)		(833	)		-		(3,674	)

Comprehensive loss for the period			(42,794	)		5,027			-		(37,767	)

		For the year ended December 31, 2023
		US GAAP			IFRS adjustments			Adjustments to the Group’s accounting policies*		IFRS - according to the Group’s accounting policies
		In USD thousand			In USD thousand			In USD thousand		In USD thousand

Income	B		112,217			749			21,839		134,805
Fuels and other	E		80,782			(15,947	)		21,839		86,674
Other operating expenses	A		66,611			(18,196	)		-		48,415
Depreciation and amortization	A,E		21,969			16,338			-		38,307

Operating loss			(57,145	)		18,554			-		(38,591	)

Finance expenses	B,E		28,043			8,312			-		36,355

Loss for the year			(85,188	)		10,242			-		(74,946	)

Other comprehensive loss	B		(14,945	)		(3,783	)		-		(18,728	)

Comprehensive loss for the year			(100,133	)		6,459			-		(93,674	)

(*) Represents adjustments to the Group’s accounting policies regarding the presentation of hedging transactions regarding energy margins.

F - 36

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Shore (cont.)

Material adjustments to the statement of cash flows:

		For the three-month period ended March 31, 2024
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Loss for the period			(14,545	)		(2,759	)		(17,304	)

Net cash used for operating activities			(3,859	)		-			(3,859	)
Net cash used for investing activities	D		-			(919	)		(919	)
Net cash provided by financing activities			869			-			869

Net decrease in cash and cash equivalents			(2,990	)		(919	)		(3,909	)

Balance of cash and cash equivalents of of the beginning of period	D		48			5,400			5,448

Restricted cash balance as of the beginning of the period	D		77,609			(77,609	)		-

Balance of cash and cash equivalents as of the end of the period	D		49			1,490			1,539

Restricted cash balance as of the end of the period	D		74,618			(74,618	)		-

		For the three-month period ended March 31, 2023
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Loss for the period			(39,953	)		5,860			(34,093	)

Net cash used for operating activities			(6,081	)		-			(6,081	)
Net cash used for investing activities	D		(27	)		(5,062	)		(5,089	)
Net cash provided by financing activities			5,000			-			5,000

Net decrease in cash and cash equivalents			(1,108	)		(5,062	)		(6,170	)

Balance of cash and cash equivalents of of the beginning of period	D		39			11,933			11,972

Restricted cash balance as of the beginning of the period	D		89,905			(89,905	)		-

Balance of cash and cash equivalents as of the end of the period	D		41			5,761			5,802

Restricted cash balance as of the end of the period	D		88,795			(88,795	)		-

		For the year ended December 31, 2023
		US GAAP			Adjustments			IFRS
		In USD thousand			In USD thousand			In USD thousand

Loss for the year			(85,188	)		10,242			(74,946	)

Net cash provided by operating activities			4,157			-			4,157
Net cash provided by (used for) investing activities	D		(408	)		5,763			5,355
Net cash used for financing activities			(16,036	)					(16,036	)

Net decrease in cash and cash equivalents			(12,287	)		5,763			(6,524	)

Balance of cash and cash equivalents as of the beginning of the year	D		39			11,933			11,972

Restricted cash balance as of the beginning of the year	D		89,905			(89,905	)		-

Balance of cash and cash equivalents as of the end of the year	D		48			5,400			5,448

Restricted cash balance as of the end of the year	D		77,609			(77,609	)		-

F - 37

OPC Energy Ltd.

Notes to the Condensed Consolidated Interim Financial Statements as of March 31, 2024 (Unaudited)

NOTE 11 - ATTACHMENT OF FINANCIAL STATEMENTS OF MATERIAL ASSOCIATES (cont.)

Below is a breakdown of the key adjustments between US GAAP and IFRS in Valley, Fairview, Towantic and Shore

Maintenance costs under the Long-Term Maintenance Plan (hereinafter - the “LTPC Agreement”): under IFRS, variable payments which were paid in accordance with the milestones as set in the LTPC Agreement are capitalized to the cost of property, plant and equipment and amortized over the period from the date on which maintenance work was carried out until the date on which maintenance work is due to take place again. Under US GAAP, the said payments are recognized on payment date within current expenses in the statement of income.

Hedge effectiveness of swaps: in accordance with the IFRS - the associates recognize adjustments relating to the ineffective portion of their cash flow hedge under profit and loss. Under GAAP US, there is no part which is not effective, and the hedging results are recognized in full in other comprehensive income.

Intangible assets: Under IFRS, certain intangible assets are defined as property, plant and equipment.

Restricted cash: There is a difference between the presentation and classification of restricted cash in the cash flow statements and in the statements of financial position.

Right-of-use assets: In IFRS, certain contracts are classified as leases. Under US GAAP, these contracts do not meet the definition of lease contracts and are recorded as an operating expense.

Certain compound financial instruments are classified in full as derivatives in IFRS. Under US GAAP, these financial instruments are bifurcated between derivatives and non-derivative financial instruments.

Impairment of property, plant and equipment in Valley: In 2021, prior to the acquisition date of CPV Group, indications of impairment of the property, plant and equipment were identified. Under IFRS, the carrying amount exceeded the recoverable amount (the discounted cash flows that Valley expects to generate from the asset), and consequently an impairment loss was recognized. Under US GAAP, the non-discounted cash flows that Valley expects to generate from the asset exceeded the carrying amount, and therefore no impairment loss was recognized. Since the impairment loss was taken into account as part of the excess cost allocation work as of the acquisition date of CPV Group, its subsequent reversal in Valley’s financial statements, if recognized, shall not affect the Company's results.

F - 38