• |
Dorad’s unaudited revenues for the three months ended September 30, 2022 - approximately NIS 766.2 million.
|
• |
Dorad’s unaudited operating profit for the three months ended September 30, 2022 - approximately NIS 135.9 million.
|
• |
Approximately 35.9 MW 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 860MW,
representing about 6%-8% of Israel’s total current electricity consumption;
|
• |
51% of Talasol, which owns a photovoltaic plant with a peak capacity of 300MW in the municipality of Talaván, Cáceres, Spain;
|
• |
Groen Gas Goor B.V., Groen Gas Oude-Tonge B.V. and Groen Gas Gelderland B.V., project companies operating anaerobic digestion plants in the Netherlands, with a green
gas production capacity of approximately 3 million, 3.8 million and 9.5 million (with a license to produce 7.5 million) Nm3 per year, respectively;
|
• |
83.333% of Ellomay Pumped Storage (2014) Ltd., which is involved in a project to construct a 156 MW pumped storage hydro power plant in the Manara Cliff, Israel.
|
September 30
|
September 30
|
December 31
|
||||||||||
* 2022
|
2021
|
2021
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
253,979
|
328,707
|
201,860
|
|||||||||
Trade receivables and accrued income
|
283,192
|
277,663
|
248,844
|
|||||||||
Other receivables
|
10,864
|
9,175
|
40,289
|
|||||||||
Financial derivatives
|
4,601
|
1,354
|
-
|
|||||||||
Total current assets
|
552,636
|
616,899
|
490,993
|
|||||||||
Non-current assets
|
||||||||||||
Restricted deposit
|
511,766
|
472,111
|
480,476
|
|||||||||
Prepaid expenses
|
31,739
|
33,734
|
33,235
|
|||||||||
Fixed assets
|
3,286,569
|
3,403,321
|
3,378,466
|
|||||||||
Intangible assets
|
5,815
|
5,907
|
6,038
|
|||||||||
Right of use assets
|
57,954
|
58,383
|
57,530
|
|||||||||
Total non-current assets
|
3,893,843
|
3,973,456
|
3,955,745
|
|||||||||
Total assets
|
4,446,479
|
4,590,355
|
4,446,738
|
|||||||||
Current liabilities
|
||||||||||||
Current maturities of loans from banks
|
303,290
|
311,173
|
280,753
|
|||||||||
Current maturities of lease liabilities
|
4,609
|
4,614
|
4,622
|
|||||||||
Trade payables
|
276,551
|
300,591
|
324,532
|
|||||||||
Current tax liabilities
|
-
|
-
|
21,795
|
|||||||||
Other payables
|
26,284
|
32,514
|
7,100
|
|||||||||
Financial derivatives
|
-
|
-
|
268
|
|||||||||
Total current liabilities
|
610,734
|
648,892
|
639,070
|
|||||||||
Non-current liabilities
|
||||||||||||
Loans from banks
|
2,321,553
|
2,467,410
|
2,356,785
|
|||||||||
Long-term lease liabilities
|
52,795
|
52,563
|
48,871
|
|||||||||
Provision for dismantling and restoration
|
50,000
|
50,000
|
50,000
|
|||||||||
Deferred tax liabilities
|
205,978
|
212,463
|
192,676
|
|||||||||
Others Long-term liabilities
|
17,732
|
16,517
|
15,834
|
|||||||||
Liabilities for employee benefits, net
|
160
|
160
|
160
|
|||||||||
Total non-current liabilities
|
2,648,218
|
2,799,113
|
2,664,326
|
|||||||||
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
|
541,569
|
496,392
|
497,384
|
|||||||||
Total equity
|
1,187,527
|
1,142,350
|
1,143,342
|
|||||||||
Total liabilities and equity
|
4,446,479
|
4,590,355
|
4,446,738
|
For the nine months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
September 30
|
September 30
|
December 31
|
||||||||||||||||||
2022
|
2021
|
2022 |
2021
|
2021
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
Revenues
|
1,787,128
|
1,605,482
|
766,199
|
642,381
|
2,103,911
|
|||||||||||||||
Operating costs of the Power Plant
|
||||||||||||||||||||
Energy costs
|
408,723
|
328,866
|
214,310
|
149,644
|
428,051
|
|||||||||||||||
|
||||||||||||||||||||
Electricity purchase and infrastructure services
|
830,934
|
779,493
|
308,485
|
268,375
|
1,053,997
|
|||||||||||||||
|
||||||||||||||||||||
Depreciation and amortization
|
183,587
|
169,151
|
59,960
|
56,436
|
225,715
|
|||||||||||||||
Other operating costs
|
123,181
|
105,328
|
47,564
|
37,911
|
114,360
|
|||||||||||||||
Total operating costs of Power Plant
|
1,546,425
|
1,382,838
|
630,319
|
512,366
|
1,822,123
|
|||||||||||||||
Profit from operating the Power Plant
|
240,703
|
222,644
|
135,880
|
130,015
|
281,788
|
|||||||||||||||
General and administrative expenses
|
17,018
|
17,715
|
6,124
|
5,359
|
24,502
|
|||||||||||||||
Other incomes
|
-
|
8,809
|
-
|
2,877
|
11,603
|
|||||||||||||||
Operating profit
|
223,685
|
213,738
|
129,756
|
127,533
|
268,889
|
|||||||||||||||
Financing income
|
49,508
|
1,215
|
3,606
|
400
|
4,694
|
|||||||||||||||
Financing expenses
|
215,707
|
162,054
|
65,315
|
60,946
|
219,013
|
|||||||||||||||
Financing expenses, net
|
166,199
|
160,839
|
61,709
|
60,546
|
214,319
|
|||||||||||||||
Profit before taxes on income
|
57,486
|
52,899
|
68,047
|
66,987
|
54,570
|
|||||||||||||||
Taxes on income
|
13,301
|
12,165
|
15,642
|
15,388
|
12,844
|
|||||||||||||||
Profit for the period
|
44,185
|
40,734
|
52,405
|
51,599
|
41,726
|
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 nine months
|
||||||||||||||||||||
ended September 30, 2022
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2022 (Audited)
|
11
|
642,199
|
3,748
|
497,384
|
1,143,342
|
|||||||||||||||
Dividend to the Company’s
|
||||||||||||||||||||
Shareholders
|
||||||||||||||||||||
Profit for the period
|
-
|
-
|
-
|
44,185
|
44,185
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
September 30, 2022 (Unaudited)
|
11
|
642,199
|
3,748
|
541,569
|
1,187,527
|
For the nine months
|
||||||||||||||||||||
ended September 30, 2021
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2021 (Audited)
|
11
|
642,199
|
3,748
|
555,658
|
1,201,616
|
|||||||||||||||
Dividend to the Company’s
|
-
|
-
|
-
|
(100,000
|
)
|
(100,000
|
)
|
|||||||||||||
Shareholders
|
||||||||||||||||||||
Profit for the period
|
-
|
-
|
-
|
40,734
|
40,734
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
September 30, 2021 (Unaudited)
|
11
|
642,199
|
3,748
|
496,392
|
1,142,350
|
For the three months
|
||||||||||||||||||||
ended September 30, 2022
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
July 1, 2022 (Unaudited)
|
11
|
642,199
|
3,748
|
489,164
|
1,135,122
|
|||||||||||||||
Profit for the period
|
-
|
-
|
-
|
52,405
|
52,405
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
September 30, 2022 (Unaudited)
|
11
|
642,199
|
3,748
|
541,569
|
1,187,527
|
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 three months
|
||||||||||||||||||||
ended September 30, 2021
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
July 1, 2021 (Unaudited)
|
11
|
642,199
|
3,748
|
444,793
|
1,090,751
|
|||||||||||||||
Profit for the period
|
-
|
-
|
-
|
51,599
|
51,599
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
September 30, 2021 (Unaudited)
|
11
|
642,199
|
3,748
|
496,392
|
1,142,350
|
For the year ended
|
||||||||||||||||||||
December 31, 2021 (Audited)
|
||||||||||||||||||||
Balance as at
|
|
|||||||||||||||||||
January 1, 2021 (Audited)
|
11
|
642,199
|
3,748
|
555,658
|
1,201,616
|
|||||||||||||||
Dividend to the Company’s
|
||||||||||||||||||||
shareholders
|
-
|
-
|
-
|
(100,000
|
)
|
(100,000
|
)
|
|||||||||||||
Profit for the year
|
-
|
-
|
-
|
41,726
|
41,726
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
December 31, 2021 (Audited)
|
11
|
642,199
|
3,748
|
497,384
|
1,143,342
|
For the nine months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
September 30
|
September 30
|
December 31
|
||||||||||||||||||
2022
|
2021
|
2022
|
2021
|
2021
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
Cash flows from
|
||||||||||||||||||||
operating activities:
|
||||||||||||||||||||
Profit for the period
|
44,185
|
40,734
|
52,405
|
51,599
|
41,726
|
|||||||||||||||
Adjustments:
|
||||||||||||||||||||
Depreciation and amortization
|
||||||||||||||||||||
and fuel consumption
|
186,137
|
171,174
|
61,436
|
56,726
|
228,099
|
|||||||||||||||
Taxes on income
|
13,301
|
12,165
|
15,642
|
15,388
|
12,844
|
|||||||||||||||
Financing expenses, net
|
166,199
|
160,839
|
61,709
|
60,546
|
214,319
|
|||||||||||||||
365,637
|
344,178
|
138,787
|
132,660
|
455,262
|
||||||||||||||||
Change in trade receivables
|
(34,620
|
)
|
20,056
|
(91,436
|
)
|
(70,626
|
)
|
48,875
|
||||||||||||
Change in other receivables
|
29,426
|
12,226
|
13,068
|
8,076
|
(18,888
|
)
|
||||||||||||||
Change in trade payables
|
(77,976
|
)
|
(9,825
|
)
|
78,790
|
33,298
|
22926,
|
|||||||||||||
Change in other long-term liabilities
|
19,184
|
16,517
|
16,492
|
16,517
|
3,292
|
|||||||||||||||
Change in other payables
|
1,898
|
28,706
|
(1,693
|
)
|
29,735
|
15,834
|
||||||||||||||
(62,088
|
)
|
67,680
|
15,221
|
17,000
|
72,039
|
|||||||||||||||
Taxes on income paid
|
(21,795
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||
Net cash flows provided
|
||||||||||||||||||||
by operating activities
|
325,939
|
452,592
|
206,413
|
201,259
|
569,027
|
|||||||||||||||
Cash flows used in
|
||||||||||||||||||||
investing activities
|
||||||||||||||||||||
Proceeds (payment) for settlement of
|
||||||||||||||||||||
financial derivatives
|
9,435
|
987
|
3,688
|
(477
|
)
|
392
|
||||||||||||||
Investment in long-term
|
||||||||||||||||||||
restricted deposit
|
-
|
(37,000
|
)
|
-
|
-
|
(53,175
|
)
|
|||||||||||||
Investment in fixed assets
|
(88,914
|
)
|
(42,277
|
)
|
(19,749
|
)
|
(9,225
|
)
|
(72,530
|
)
|
||||||||||
Investment in intangible assets
|
(822
|
)
|
(1,536
|
)
|
(180
|
)
|
(507
|
)
|
(2,020
|
)
|
||||||||||
Interest received
|
2,299
|
1,225
|
1,381
|
399
|
1,584
|
|||||||||||||||
Net cash flows used in
|
||||||||||||||||||||
investing activities
|
(78,002
|
)
|
(78,601
|
)
|
(14,860
|
)
|
(9,810
|
)
|
(125,749
|
)
|
||||||||||
Cash flows from
|
||||||||||||||||||||
financing activities:
|
||||||||||||||||||||
Repayment of lease liability principal
|
(392
|
)
|
(443
|
)
|
(151
|
)
|
(147
|
)
|
(4,624
|
)
|
||||||||||
Repayment of loans from banks
|
(144,775
|
)
|
(109,156
|
)
|
-
|
-
|
(210,449
|
)
|
||||||||||||
Dividends and exchange rate
|
||||||||||||||||||||
paid (see note 4.d)
|
-
|
(100,000
|
)
|
-
|
-
|
(100,000
|
)
|
|||||||||||||
Interest paid
|
(82,262
|
)
|
(82,544
|
)
|
(133
|
)
|
(645
|
)
|
(162,781
|
)
|
||||||||||
Net cash flows used in
|
||||||||||||||||||||
financing activities
|
(227,429
|
)
|
(292,143
|
)
|
(284
|
)
|
(792
|
)
|
(477,854
|
)
|
||||||||||
Net increase in cash
|
||||||||||||||||||||
and cash equivalents for
|
||||||||||||||||||||
the period
|
20,508
|
81,849
|
191,269
|
190,657
|
(34,576
|
)
|
||||||||||||||
Effect of exchange rate fluctuations
|
||||||||||||||||||||
on cash and cash equivalents
|
31,611
|
(220
|
)
|
152
|
(2,017
|
)
|
(10,643
|
)
|
||||||||||||
Cash and cash equivalents at
|
||||||||||||||||||||
beginning of period
|
201,860
|
247,079
|
62,558
|
140,067
|
247,079
|
|
||||||||||||||
Cash and cash equivalents at end
|
||||||||||||||||||||
of period
|
253,979
|
328,707
|
253,979
|
328,707
|
201,860
|