• |
Dorad’s unaudited revenues for the three months ended June 30, 2022 - approximately NIS 465.5 million.
|
• |
Dorad’s unaudited operating profit for the three months ended June 30, 2022 - approximately NIS 24.8 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; and
|
• |
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.
|
June 30
|
June 30
|
December 31
|
||||||||||
2022
|
2021
|
2021
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
62,558
|
140,074
|
201,860
|
|||||||||
Trade receivables and accrued income
|
191,756
|
207,036
|
248,844
|
|||||||||
Other receivables
|
23,932
|
17,251
|
40,289
|
|||||||||
Financial derivatives
|
8,023
|
1,869
|
-
|
|||||||||
Total current assets
|
286,269
|
366,230
|
490,993
|
|||||||||
Non-current assets
|
||||||||||||
Restricted deposit
|
507,799
|
473,726
|
480,476
|
|||||||||
Prepaid expenses
|
32,237
|
34,233
|
33,235
|
|||||||||
Fixed assets
|
3,326,489
|
3,449,031
|
3,378,466
|
|||||||||
Intangible assets
|
5,960
|
5,734
|
6,038
|
|||||||||
Right of use assets
|
58,198
|
58,892
|
57,530
|
|||||||||
Total non-current assets
|
3,930,683
|
4,021,616
|
3,955,745
|
|||||||||
Total assets
|
4,216,952
|
4,387,846
|
4,446,738
|
|||||||||
Current liabilities
|
||||||||||||
Current maturities of loans from banks
|
266,896
|
278,223
|
280,753
|
|||||||||
Current maturities of lease liabilities
|
4,558
|
4,583
|
4,622
|
|||||||||
Trade payables
|
195,602
|
268,702
|
324,532
|
|||||||||
Current tax liabilities
|
-
|
-
|
21,795
|
|||||||||
Other payables
|
9,792
|
2,779
|
7,100
|
|||||||||
Financial derivatives
|
-
|
-
|
268
|
|||||||||
Total current liabilities
|
476,848
|
554,287
|
639,070
|
|||||||||
Non-current liabilities
|
||||||||||||
Loans from banks
|
2,293,137
|
2,443,652
|
2,356,785
|
|||||||||
Other Long-term liabilities
|
19,425
|
-
|
15,834
|
|||||||||
Long-term lease liabilities
|
51,924
|
51,921
|
48,871
|
|||||||||
Provision for dismantling and restoration
|
50,000
|
50,000
|
50,000
|
|||||||||
Deferred tax liabilities
|
190,336
|
197,075
|
192,676
|
|||||||||
Liabilities for employee benefits, net
|
160
|
160
|
160
|
|||||||||
Total non-current liabilities
|
2,604,982
|
2,742,808
|
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
|
489,164
|
444,793
|
497,384
|
|||||||||
Total equity
|
1,135,122
|
1,090,751
|
1,143,342
|
|||||||||
Total liabilities and equity
|
4,216,952
|
4,387,846
|
4,446,738
|
For the six months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 30
|
December 31
|
||||||||||||||||||
2022
|
2021
|
2022
|
2021
|
2021
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
Revenues
|
1,020,929
|
963,101
|
465,505
|
449,346
|
2,103,911
|
|||||||||||||||
Operating costs of the
|
||||||||||||||||||||
Power Plant
|
||||||||||||||||||||
Energy costs
|
194,413
|
179,222
|
104,796
|
102,655
|
428,051
|
|||||||||||||||
Electricity purchase and
|
||||||||||||||||||||
infrastructure services
|
522,449
|
511,118
|
242,423
|
228,130
|
1,053,997
|
|||||||||||||||
Depreciation and
|
||||||||||||||||||||
amortization
|
123,627
|
112,715
|
55,504
|
61,782
|
225,715
|
|||||||||||||||
Other operating costs
|
75,617
|
67,417
|
37,943
|
37,101
|
114,360
|
|||||||||||||||
Total operating costs
|
||||||||||||||||||||
of Power Plant
|
916,106
|
870,472
|
440,666
|
429,668
|
1,822,123
|
|||||||||||||||
Profit from operating
|
||||||||||||||||||||
the Power Plant
|
104,823
|
92,629
|
24,839
|
19,678
|
281,788
|
|||||||||||||||
General and
|
||||||||||||||||||||
administrative expenses
|
10,893
|
12,355
|
5,171
|
6,121
|
24,502
|
|||||||||||||||
Other incomes
|
-
|
5,932
|
-
|
2,910
|
11,603
|
|||||||||||||||
Operating profit
|
93,930
|
86,206
|
19,668
|
16,467
|
268,889
|
|||||||||||||||
Financing income
|
45,902
|
815
|
34,373
|
419
|
4,694
|
|||||||||||||||
Financing expenses
|
150,392
|
101,109
|
85,151
|
81,215
|
219,013
|
|||||||||||||||
Financing expenses, net
|
104,490
|
100,294
|
50,778
|
80,796
|
214,319
|
|||||||||||||||
Profit (loss) before
|
||||||||||||||||||||
taxes on income
|
(10,560
|
)
|
(14,088
|
)
|
(31,110
|
)
|
(64,329
|
)
|
54,570
|
|||||||||||
taxes on income
|
2,340
|
3,223
|
7,148
|
14,805
|
12,844
|
|||||||||||||||
Profit (loss) for the period
|
(8,220
|
)
|
(10,865
|
)
|
(23,962
|
)
|
(49,524
|
)
|
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 six months
|
||||||||||||||||||||
ended June 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
|
||||||||||||||||||||
Loss for the period
|
-
|
-
|
-
|
(8,220
|
)
|
(8,220
|
)
|
|||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2022 (Unaudited)
|
11
|
642,199
|
3,748
|
489,164
|
1,135,122
|
For the six months
|
||||||||||||||||||||
ended June 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
|
||||||||||||||||||||
shareholders
|
-
|
-
|
-
|
(100,000
|
)
|
(100,000
|
)
|
|||||||||||||
Loss for the period
|
-
|
-
|
-
|
(10,865
|
)
|
(10,865
|
)
|
|||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2021 (Unaudited)
|
11
|
642,199
|
3,748
|
444,793
|
1,090,751
|
For the three months
|
||||||||||||||||||||
ended June 30, 2021
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
April 1, 2021 (Unaudited)
|
11
|
642,199
|
3,748
|
513,126
|
1,159,084
|
|||||||||||||||
Loss for the period
|
-
|
-
|
-
|
(23,962
|
)
|
(23,962
|
)
|
|||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2021 (Unaudited)
|
11
|
642,199
|
3,748
|
489,164
|
1,135,122
|
For the three months
|
||||||||||||||||||||
ended June 30, 2021
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
April 1, 2021 (Unaudited)
|
11
|
642,199
|
3,748
|
594,317
|
1,240,275
|
|||||||||||||||
Dividend to the Company’s
|
||||||||||||||||||||
shareholders
|
-
|
-
|
-
|
(100,000
|
)
|
(100,000
|
)
|
|||||||||||||
Loss for the period
|
-
|
-
|
-
|
(49,524
|
)
|
(49,524
|
)
|
|||||||||||||
Balance as at
|
||||||||||||||||||||
June 30, 2021 (Unaudited)
|
11
|
642,199
|
3,748
|
444,793
|
1,090,751
|
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, 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 six months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 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 (loss) for the period
|
(8,220
|
)
|
(10,865
|
)
|
(23,962
|
)
|
(49,524
|
)
|
41,726
|
|||||||||||
Adjustments:
|
||||||||||||||||||||
Depreciation and amortization
|
||||||||||||||||||||
and fuel consumption
|
124,701
|
114,448
|
55,915
|
63,143
|
228,099
|
|||||||||||||||
Taxes on income (tax benefit)
|
(2,340
|
)
|
(3,223
|
)
|
(7,148
|
)
|
(14,805
|
)
|
12,844
|
|||||||||||
Financing expenses, net
|
104,490
|
100,294
|
50,778
|
80,796
|
214,319
|
|||||||||||||||
226,851
|
211,519
|
99,545
|
129,134
|
455,262
|
||||||||||||||||
Change in trade receivables
|
56,816
|
90,683
|
(13,570
|
)
|
21,311
|
48,875
|
||||||||||||||
Change in other receivables
|
16,358
|
4,150
|
4,810
|
517
|
(18,888
|
)
|
||||||||||||||
Change in trade payables
|
(156,766
|
)
|
(43,123
|
)
|
(59,935
|
)
|
(50,133
|
)
|
22,926
|
|||||||||||
Change in other payables
|
2,692
|
(1,029
|
)
|
(7,207
|
)
|
(12,444
|
)
|
3,292
|
||||||||||||
Change in other long-term liabilities
|
3,591
|
-
|
(1,813
|
)
|
-
|
15,834
|
||||||||||||||
(77,309
|
)
|
50,681
|
(77,715
|
)
|
(40,749
|
)
|
72,039
|
|||||||||||||
Taxes on income paid
|
(21,795
|
)
|
-
|
-
|
-
|
-
|
||||||||||||||
Net cash flows provided
|
||||||||||||||||||||
by operating activities
|
119,527
|
251,335
|
(2,132
|
)
|
38,861
|
569,027
|
||||||||||||||
Cash flows used in
|
||||||||||||||||||||
investing activities
|
||||||||||||||||||||
Proceeds (payment) for settlement of
|
||||||||||||||||||||
financial derivatives
|
5,747
|
1,464
|
5,325
|
715
|
392
|
|||||||||||||||
Investment in long-term
|
||||||||||||||||||||
restricted deposit
|
-
|
(37,000
|
)
|
-
|
(37,000
|
)
|
(53,175
|
)
|
||||||||||||
Investment in fixed assets
|
(69,165
|
)
|
(33,052
|
)
|
(41,652
|
)
|
(29,580
|
)
|
(72,530
|
)
|
||||||||||
Investment in intangible assets
|
(642
|
)
|
(1,030
|
)
|
(385
|
)
|
(569
|
)
|
(2,020
|
)
|
||||||||||
Interest received
|
917
|
825
|
545
|
430
|
1,584
|
|||||||||||||||
Net cash flows used in
|
||||||||||||||||||||
investing activities
|
(63,143
|
)
|
(68,793
|
)
|
(36,167
|
)
|
(66,004
|
)
|
(125,749
|
)
|
||||||||||
Cash flows from
|
||||||||||||||||||||
financing activities:
|
||||||||||||||||||||
Repayment of lease liability principal
|
(241
|
)
|
(296
|
)
|
(91
|
)
|
(149
|
)
|
(4,624
|
)
|
||||||||||
Repayment of loans from banks
|
(144,775
|
)
|
(109,156
|
)
|
(144,775
|
)
|
(109,156
|
)
|
(210,449
|
)
|
||||||||||
Dividends and exchange rate
|
||||||||||||||||||||
paid
|
-
|
(100,000
|
)
|
-
|
(100,000
|
)
|
(100,000
|
)
|
||||||||||||
Interest paid
|
(82,129
|
)
|
(81,899
|
)
|
(81,961
|
)
|
(81,752
|
)
|
(162,781
|
)
|
||||||||||
Net cash flows used in
|
||||||||||||||||||||
financing activities
|
(227,145
|
)
|
(291,351
|
)
|
(226,827
|
)
|
(291,057
|
)
|
(477,854
|
)
|
||||||||||
Net decrease in cash
|
||||||||||||||||||||
and cash equivalents for
|
||||||||||||||||||||
the period
|
(170,761
|
)
|
(108,809
|
)
|
(265,126
|
)
|
(318,200
|
)
|
(34,576
|
)
|
||||||||||
Effect of exchange rate fluctuations
|
||||||||||||||||||||
on cash and cash equivalents
|
31,459
|
1,804
|
25,715
|
61
|
(10,643
|
)
|
||||||||||||||
Cash and cash equivalents at
|
||||||||||||||||||||
beginning of period
|
201,860
|
247,079
|
301,969
|
458,213
|
247,079
|
|||||||||||||||
Cash and cash equivalents at end
|
||||||||||||||||||||
of period
|
62,558
|
140,074
|
62,558
|
140,074
|
201,860
|