Dated: August 29, 2019
|
Ellomay Capital Ltd.
By: /s/ Ran Fridrich
Ran Fridrich
Chief Executive Officer and Director
|
• |
Dorad’s unaudited revenues for the three months ended June 30, 2019 - approximately NIS 591.5 million.
|
• |
Dorad’s unaudited operating profit for the three months ended June 30, 2019 - approximately NIS 42.1 million.
|
• |
Approximately 22.6MW of photovoltaic power plants in Italy, approximately 7.9MW of photovoltaic power plants in Spain and a
photovoltaic power plant of approximately 9 MW in Israel;
|
• |
9.375% indirect interest in Dorad Energy Ltd., which owns and operates one of Israel’s largest private power plants with
production capacity of approximately 850MW, representing about 6%-8% of Israel’s total current electricity consumption;
|
• |
75% of Chashgal Elyon Ltd., Agira Sheuva Electra, L.P. and Ellomay Pumped Storage (2014) Ltd., all of which are involved in
a project to construct a 156 MW pumped storage hydro power plant in the Manara Cliff, Israel;
|
• |
51% of Groen Gas Goor B.V. and of Groen Gas
Oude-Tonge B.V., project companies developing anaerobic digestion plants with a green gas production capacity of approximately 375
Nm3/h, in Goor, the Netherlands and 475 Nm3/h, in Oude Tonge, the Netherlands, respectively;
|
• |
51% of Talasol, which is involved in a project to construct a photovoltaic plant with a peak capacity of 300MW in the
municipality of Talaván, Cáceres, Spain.
|
June 30
|
June 30
|
December 31
|
||||||||||
2019
|
* 2018
|
* 2018
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
150,896
|
73,826
|
117,220
|
|||||||||
Trade receivables and accrued income
|
256,203
|
247,370
|
297,997
|
|||||||||
Other receivables
|
35,188
|
54,059
|
56,417
|
|||||||||
Financial derivatives
|
-
|
6,551
|
387
|
|||||||||
Total current assets
|
442,287
|
381,806
|
472,021
|
|||||||||
Non-current assets
|
||||||||||||
Restricted deposit
|
426,215
|
420,717
|
431,096
|
|||||||||
Prepaid expenses
|
40,646
|
42,763
|
41,704
|
|||||||||
Fixed assets
|
3,774,594
|
3,974,402
|
3,869,800
|
|||||||||
Intangible assets
|
1,919
|
4,705
|
3,265
|
|||||||||
Right of use assets
|
57,955
|
-
|
-
|
|||||||||
Total non-current assets
|
4,301,329
|
4,442,587
|
4,345,865
|
|||||||||
Total assets
|
4,743,616
|
4,824,393
|
4,817,886
|
|||||||||
Current liabilities
|
||||||||||||
Current maturities of loans from banks
|
218,637
|
212,945
|
217,254
|
|||||||||
Current maturities of loans from related parties
|
-
|
110,000
|
17,805
|
|||||||||
Current maturities of lease liabilities
|
4,575
|
-
|
-
|
|||||||||
Trade payables
|
270,191
|
279,810
|
340,829
|
|||||||||
Other payables
|
13,748
|
4,915
|
5,966
|
|||||||||
Financial derivatives
|
845
|
-
|
-
|
|||||||||
Total current liabilities
|
507,996
|
607,670
|
581,854
|
|||||||||
Non-current liabilities
|
||||||||||||
Loans from banks
|
2,941,515
|
3,103,655
|
3,016,582
|
|||||||||
Loans from related parties
|
-
|
12,047
|
-
|
|||||||||
Long-term lease liabilities
|
52,372
|
-
|
-
|
|||||||||
Provision for dismantling and restoration
|
35,798
|
40,179
|
35,497
|
|||||||||
Deferred tax liabilities
|
127,590
|
99,549
|
122,803
|
|||||||||
Liabilities for employee benefits, net
|
160
|
160
|
160
|
|||||||||
Total non-current liabilities
|
3,157,435
|
3,255,590
|
3,175,042
|
|||||||||
Equity
|
||||||||||||
Share capital
|
11
|
11
|
11
|
|||||||||
Share premium
|
642,199
|
642,199
|
642,199
|
|||||||||
Capital reserve from activities with shareholders
|
3,748
|
3,748
|
3,748
|
|||||||||
Retained earnings
|
432,227
|
315,175
|
415,032
|
|||||||||
Total equity
|
1,078,185
|
961,133
|
1,060,990
|
|||||||||
Total liabilities and equity
|
4,743,616
|
4,824,393
|
4,817,886
|
For the six months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 30
|
December 31
|
||||||||||||||||||
2019
|
2018
|
2019
|
2018
|
2018
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
Revenues
|
1,304,613
|
1,259,285
|
591,535
|
574,434
|
2,628,607
|
|||||||||||||||
Operating costs of the
|
||||||||||||||||||||
Power Plant
|
||||||||||||||||||||
Energy costs
|
349,926
|
330,747
|
190,098
|
184,674
|
687,431
|
|||||||||||||||
Electricity purchase and
|
||||||||||||||||||||
infrastructure services
|
605,156
|
592,030
|
262,271
|
265,403
|
1,194,948
|
|||||||||||||||
Depreciation and
|
||||||||||||||||||||
amortization
|
105,368
|
107,404
|
56,068
|
55,235
|
217,795
|
|||||||||||||||
Other operating costs
|
81,768
|
65,013
|
40,980
|
27,719
|
136,705
|
|||||||||||||||
Total operating costs
|
||||||||||||||||||||
of Power Plant
|
1,142,218
|
1,095,194
|
549,417
|
533,031
|
2,236,879
|
|||||||||||||||
Profit from operating
|
||||||||||||||||||||
the Power Plant
|
162,395
|
164,091
|
42,118
|
41,403
|
391,728
|
|||||||||||||||
General and
|
||||||||||||||||||||
administrative expenses
|
9,727
|
10,529
|
4,756
|
5,251
|
20,740
|
|||||||||||||||
Operating profit
|
152,668
|
153,562
|
37,362
|
36,152
|
370,988
|
|||||||||||||||
Financing income
|
1,937
|
11,857
|
906
|
7,625
|
24,650
|
|||||||||||||||
Financing expenses
|
132,623
|
120,880
|
94,483
|
80,721
|
227,988
|
|||||||||||||||
Financing expenses, net
|
130,686
|
109,023
|
93,577
|
73,096
|
203,338
|
|||||||||||||||
Profit (loss) before
|
||||||||||||||||||||
taxes on income
|
21,982
|
44,539
|
(56,215
|
)
|
(36,944
|
)
|
167,650
|
|||||||||||||
Tax benefit (Taxes on
|
||||||||||||||||||||
income)
|
(4,787
|
)
|
(10,251
|
)
|
13,025
|
8,496
|
(33,505
|
)
|
||||||||||||
Profit (loss) for the period
|
17,195
|
34,288
|
(43,190
|
)
|
(28,448
|
)
|
134,145
|
Capital reserve
|
||||||||||||||||||||
for activities
|
||||||||||||||||||||
Share
|
Share
|
with
|
Retained
|
|||||||||||||||||
capital
|
premium
|
shareholders
|
earnings
|
Total Equity
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
For the six months
|
||||||||||||||||||||
ended June 30, 2019
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2019 (Audited)
|
11
|
642,199
|
3,748
|
415,032
|
1,060,990
|
|||||||||||||||
Profit for the period
|
-
|
-
|
-
|
17,195
|
17,195
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2019 (Unaudited)
|
11
|
642,199
|
3,748
|
432,227
|
1,078,185
|
|||||||||||||||
For the six months
|
||||||||||||||||||||
ended June 30, 2018
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2018 (Audited)
|
11
|
642,199
|
3,748
|
280,887
|
926,845
|
|||||||||||||||
Profit for the period
|
-
|
-
|
-
|
34,288
|
34,288
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2018 * (Unaudited)
|
11
|
642,199
|
3,748
|
315,175
|
961,133
|
|||||||||||||||
For the three months
|
||||||||||||||||||||
ended June 30, 2019
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
April 1, 2019 (Unaudited)
|
11
|
642,199
|
3,748
|
475,417
|
1,121,375
|
|||||||||||||||
Loss for the period
|
-
|
-
|
-
|
(43,190
|
)
|
(43,190
|
)
|
|||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2019 (Unaudited)
|
11
|
642,199
|
3,748
|
432,227
|
1,078,185
|
|||||||||||||||
For the three months
|
||||||||||||||||||||
ended June 30, 2018
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
April 1, 2018 (Unaudited)
|
11
|
642,199
|
3,748
|
343,623
|
989,581
|
|||||||||||||||
Loss for the period
|
-
|
-
|
-
|
(28,448
|
)
|
(28,448
|
)
|
|||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2018 (Unaudited)
|
11
|
642,199
|
3,748
|
315,175
|
961,133
|
Capital reserve
|
||||||||||||||||||||
for activities
|
||||||||||||||||||||
Share
|
Share
|
with
|
Retained
|
|||||||||||||||||
capital
|
premium
|
shareholders
|
earnings
|
Total Equity
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
For the year ended
|
||||||||||||||||||||
December 31, 2018 (Audited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2018 (Audited)
|
11
|
642,199
|
3,748
|
280,887
|
926,845
|
|||||||||||||||
Profit for the year
|
-
|
-
|
-
|
134,145
|
134,145
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
December 31, 2018 * (Audited)
|
11
|
642,199
|
3,748
|
415,032
|
1,060,990
|
For the six months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 30
|
December 31
|
||||||||||||||||||
2019
|
2018
|
2019
|
2018
|
2018
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
Cash flows from
|
||||||||||||||||||||
operating activities:
|
||||||||||||||||||||
Profit (loss) for the period
|
17,195
|
34,288
|
(43,190
|
)
|
(28,448
|
)
|
134,145
|
|||||||||||||
Adjustments:
|
||||||||||||||||||||
Depreciation and amortization
|
||||||||||||||||||||
and fuel consumption
|
119,976
|
111,043
|
62,608
|
58,737
|
223,028
|
|||||||||||||||
Taxes on income (tax benefit)
|
4,787
|
10,251
|
(13,025
|
)
|
(8,496
|
)
|
33,505
|
|||||||||||||
Financing expenses, net
|
130,686
|
109,023
|
93,577
|
73,096
|
203,338
|
|||||||||||||||
255,449
|
230,317
|
143,160
|
123,337
|
459,871
|
||||||||||||||||
Change in trade receivables
|
41,793
|
83,026
|
(13,351
|
)
|
38,300
|
32,536
|
||||||||||||||
Change in other receivables
|
12,891
|
9,657
|
9,195
|
(3,080
|
)
|
6,119
|
||||||||||||||
Change in trade payables
|
(74,090
|
)
|
(149,819
|
)
|
(18,236
|
)
|
(31,034
|
)
|
(81,273
|
)
|
||||||||||
Change in other payables
|
7,782
|
(733
|
)
|
5,609
|
(12,272
|
)
|
304
|
|||||||||||||
(11,624
|
)
|
(57,869
|
)
|
(16,783
|
)
|
(8,086
|
)
|
(42,314
|
)
|
|||||||||||
Net cash flows provided
|
||||||||||||||||||||
by operating activities
|
261,020
|
206,736
|
83,187
|
86,803
|
551,702
|
|||||||||||||||
Cash flows used in
|
||||||||||||||||||||
investing activities
|
||||||||||||||||||||
Proceeds (payment) for settlement of
|
||||||||||||||||||||
financial derivatives
|
(870
|
)
|
2,357
|
(477
|
)
|
2,284
|
9,957
|
|||||||||||||
Insurance proceeds in respect of
|
||||||||||||||||||||
damage to fixed asset
|
8,337
|
19,438
|
8,337
|
6,788
|
20,619
|
|||||||||||||||
Investment in long-term
|
||||||||||||||||||||
restricted deposit
|
-
|
(7,158
|
)
|
-
|
(2,000
|
)
|
(12,158
|
)
|
||||||||||||
Investment in fixed assets
|
(20,656
|
)
|
(61,050
|
)
|
(15,712
|
)
|
(30,100
|
)
|
(79,855
|
)
|
||||||||||
Investment in intangible assets
|
(19
|
)
|
(123
|
)
|
(19
|
)
|
(4
|
)
|
(222
|
)
|
||||||||||
Interest received
|
1,918
|
1,484
|
906
|
708
|
3,497
|
|||||||||||||||
Net cash flows used in
|
||||||||||||||||||||
investing activities
|
(11,290
|
)
|
(45,052
|
)
|
(6,965
|
)
|
(22,324
|
)
|
(58,162
|
)
|
||||||||||
Cash flows from
|
||||||||||||||||||||
financing activities:
|
||||||||||||||||||||
Repayment of loans from
|
||||||||||||||||||||
related parties
|
(17,704
|
)
|
(62,802
|
)
|
(17,704
|
)
|
-
|
(160,326
|
)
|
|||||||||||
Repayment of loans from banks
|
(101,430
|
)
|
(91,345
|
)
|
(101,430
|
)
|
(91,345
|
)
|
(181,970
|
)
|
||||||||||
Interest paid
|
(92,798
|
)
|
(119,447
|
)
|
(92,674
|
)
|
(101,436
|
)
|
(220,765
|
)
|
||||||||||
Repayment of lease liability principal
|
(4,244
|
)
|
-
|
(147
|
)
|
-
|
-
|
|||||||||||||
Net cash flows used in
|
||||||||||||||||||||
financing activities
|
(216,176
|
)
|
(273,594
|
)
|
(211,955
|
)
|
(192,781
|
)
|
(563,061
|
)
|
||||||||||
Net increase (decrease) in cash
|
||||||||||||||||||||
and cash equivalents for
|
||||||||||||||||||||
the period
|
33,554
|
(111,910
|
)
|
(135,733
|
)
|
(128,302
|
)
|
(69,521
|
)
|
|||||||||||
Effect of exchange rate fluctuations
|
||||||||||||||||||||
on cash and cash equivalents
|
122
|
1,554
|
(168
|
)
|
1,299
|
2,559
|
||||||||||||||
Cash and cash equivalents at
|
||||||||||||||||||||
beginning of period
|
117,220
|
184,182
|
286,797
|
200,829
|
184,182
|
|||||||||||||||
Cash and cash equivalents at end
|
||||||||||||||||||||
of period
|
150,896
|
73,826
|
150,896
|
73,826
|
117,220
|
_6BX?6SU__A((_P"\*!X@C_O"O(/[>D_O?K3EUY_[Q_.B
MX?6SUQO$,8_B%7;'5EN6P"#7B4_B!P/O?K76>#-4>YF4%N].XZ>* 4'EJ
MV(?$48QEA^=6FK'5&M<[^.3=4U8.D:DMT!@YK>'2F=,7=!2$X%+5>XF"1DT#
M&27 5L9IK7("9S7,:AK:0S$%A523Q'&8C\P_.E M3'5_>L."PE"]ZF-E+[T"-;^U_>C^V/>LC[%+[T&RE]Z -J+5MS8S6M;7
M6_'-:>"(-URN1WKW33H D*\=J<37"4TU
#7K'BG2]TCOMKRW44\J::3S2AJ"!