• |
Dorad’s unaudited revenues for the three months ended September 30, 2021 - approximately NIS 642.4 million.
|
• |
Dorad’s unaudited operating profit for the three months ended September 30, 2021 - approximately NIS 130 million.
|
• |
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 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.
|
September 30
|
September 30
|
December 31
|
||||||||||
2021
|
2020
|
2020
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
328,707
|
418,733
|
247,079
|
|||||||||
Trade receivables and accrued income
|
277,663
|
218,858
|
297,719
|
|||||||||
Other receivables
Financial derivatives
|
9,175
1,354
|
8,448
-
|
21,401
-
|
|||||||||
Total current assets
|
616,899
|
646,039
|
566,199
|
|||||||||
Non-current assets
|
||||||||||||
Restricted deposit
|
472,111
|
446,966
|
433,265
|
|||||||||
Prepaid expenses
|
33,734
|
35,729
|
35,230
|
|||||||||
Fixed assets
|
3,403,321
|
3,557,177
|
3,526,839
|
|||||||||
Intangible assets
|
5,907
|
5,528
|
5,402
|
|||||||||
Right of use assets
|
58,383
|
60,985
|
60,113
|
|||||||||
Total non-current assets
|
3,973,456
|
4,106,385
|
4,060,849
|
|||||||||
Total assets
|
4,590,355
|
4,752,424
|
4,627,048
|
|||||||||
Current liabilities
|
||||||||||||
Current maturities of loans from banks
|
311,173
|
272,762
|
242,098
|
|||||||||
Current maturities of lease liabilities
|
4,614
|
3,039
|
4,535
|
|||||||||
Trade payables
|
300,591
|
262,785
|
309,380
|
|||||||||
Other payables
|
32,514
|
25,297
|
3,808
|
|||||||||
Financial derivatives
|
-
|
515
|
2,993
|
|||||||||
Total current liabilities
|
648,892
|
564,398
|
562,814
|
|||||||||
Non-current liabilities
|
||||||||||||
Loans from banks
|
2,467,410
|
2,669,511
|
2,561,302
|
|||||||||
Long-term lease liabilities
|
52,563
|
55,929
|
50,858
|
|||||||||
Provision for dismantling and restoration
|
50,000
|
50,058
|
50,000
|
|||||||||
Deferred tax liabilities
|
212,463
|
202,706
|
200,298
|
|||||||||
Others Long-term liabilities
|
16,517
|
-
|
-
|
|||||||||
Liabilities for employee benefits, net
|
160
|
160
|
160
|
|||||||||
Total non-current liabilities
|
2,799,113
|
2,978,364
|
2,862,618
|
|||||||||
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
|
496,392
|
563,704
|
555,658
|
|||||||||
Total equity
|
1,142,350
|
1,209,662
|
1,201,616
|
|||||||||
Total liabilities and equity
|
4,590,355
|
4,752,424
|
4,627,048
|
For the nine months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
September 30
|
September 30
|
December 31
|
||||||||||||||||||
2021
|
2020
|
2021
|
2020
|
2020
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
Revenues
|
1,605,482
|
1,884,621
|
642,381
|
697,061
|
2,407,221
|
|||||||||||||||
Operating costs of the
|
||||||||||||||||||||
Power Plant
|
||||||||||||||||||||
Energy costs
|
328,866
|
417,892
|
149,644
|
143,458
|
522,110
|
|||||||||||||||
Electricity purchase and
|
||||||||||||||||||||
infrastructure services
|
779,493
|
922,584
|
268,375
|
332,330
|
1,185,225
|
|||||||||||||||
Depreciation and
|
||||||||||||||||||||
amortization
|
169,151
|
179,889
|
56,436
|
72,833
|
237,575
|
|||||||||||||||
Other operating costs
|
105,328
|
111,671
|
37,911
|
35,729
|
155,368
|
|||||||||||||||
Total operating costs
|
||||||||||||||||||||
of Power Plant
|
1,382,838
|
1,632,036
|
512,366
|
584,350
|
2,100,278
|
|||||||||||||||
Profit from operating
|
||||||||||||||||||||
the Power Plant
|
222,644
|
252,585
|
130,015
|
112,711
|
306,943
|
|||||||||||||||
General and
|
||||||||||||||||||||
administrative expenses
|
17,715
|
19,011
|
5,359
|
5,590
|
24,926
|
|||||||||||||||
Other incomes
|
8,809
|
-
|
2,877
|
-
|
1,279
|
|||||||||||||||
Operating profit
|
213,738
|
233,574
|
127,533
|
107,121
|
283,296
|
|||||||||||||||
Financing income
|
1,215
|
2,479
|
400
|
635
|
3,056
|
|||||||||||||||
Financing expenses
|
162,054
|
96,675
|
60,946
|
40,294
|
157,428
|
|||||||||||||||
Financing expenses, net
|
160,839
|
94,196
|
60,546
|
39,659
|
154,372
|
|||||||||||||||
Profit before
|
||||||||||||||||||||
taxes on income
|
52,899
|
139,378
|
66,987
|
67,462
|
128,924
|
|||||||||||||||
Taxes on income
|
12,165
|
32,030
|
15,388
|
15,497
|
29,622
|
|||||||||||||||
Profit for the period
|
40,734
|
107,348
|
51,599
|
51,965
|
99,302
|
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, 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 nine months
|
||||||||||||||||||||
ended September 30, 2020
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2020 (Audited)
|
11
|
642,199
|
3,748
|
576,356
|
1,222,314
|
|||||||||||||||
Dividend to the Company’s
|
-
|
-
|
-
|
(120,000
|
)
|
(120,000
|
)
|
|||||||||||||
Shareholders
|
||||||||||||||||||||
Profit for the period
|
-
|
-
|
-
|
107,348
|
107,348
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
September 30, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
563,704
|
1,209,662
|
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
|
Capital reserve
|
||||||||||||||||||||
Share |
for activities
|
|||||||||||||||||||
Share |
premium
|
with | Retained | |||||||||||||||||
capital |
NIS thousands
|
shareholders
|
earnings
|
Total Equity
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
For the three months
|
||||||||||||||||||||
ended September 30, 2020
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
July 1, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
511,739
|
1,157,697
|
|||||||||||||||
Profit for the period
|
-
|
-
|
-
|
51,965
|
51,965
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
September 30, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
563,704
|
1,209,662
|
For the year ended
|
||||||||||||||||||||
December 31, 2020 (Audited)
|
||||||||||||||||||||
Balance as at
|
|
|||||||||||||||||||
January 1, 2020 (Audited)
|
11
|
642,199
|
3,748
|
576,356
|
1,222,314
|
|||||||||||||||
Dividend to the Company’s shareholders
|
-
|
-
|
-
|
(120,000
|
)
|
(120,000
|
)
|
|||||||||||||
Profit for the year
|
-
|
-
|
-
|
99,302
|
99,302
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
December 31, 2020 (Audited)
|
11
|
642,199
|
3,748
|
555,658
|
1,201,616
|
For the nine months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
September 30
|
September 30
|
December 31
|
||||||||||||||||||
2021
|
2020
|
2021
|
2020
|
2020
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
Cash flows from
|
||||||||||||||||||||
operating activities:
|
||||||||||||||||||||
Profit for the period
|
40,734
|
107,348
|
51,599
|
51,965
|
99,302
|
|||||||||||||||
Adjustments:
|
||||||||||||||||||||
Depreciation and amortization
|
||||||||||||||||||||
and fuel consumption
|
171,174
|
182,508
|
56,726
|
73,127
|
241,288
|
|||||||||||||||
Taxes on income
|
12,165
|
32,030
|
15,388
|
15,497
|
29,622
|
|||||||||||||||
Financing expenses, net
|
160,839
|
94,196
|
60,546
|
39,659
|
154,372
|
|||||||||||||||
344,178
|
308,734
|
132,660
|
128,283
|
425,282
|
||||||||||||||||
Change in trade receivables
|
20,056
|
73,901
|
(70,626
|
)
|
(7,465
|
)
|
(4,959
|
)
|
||||||||||||
Change in other receivables
|
12,226
|
14,234
|
8,076
|
6,576
|
1,284
|
|||||||||||||||
Change in trade payables
|
(9,825
|
)
|
(26,120
|
)
|
33,298
|
26,227
|
16,627
|
|||||||||||||
Change in other long-term liabilities
|
16,517
|
-
|
16,517
|
-
|
-
|
|||||||||||||||
Change in other payables
|
28,706
|
14,791
|
29,735
|
22,629
|
(6,700
|
)
|
||||||||||||||
67,680
|
76,806
|
17,000
|
47,967
|
6,252
|
||||||||||||||||
Net cash flows provided
|
||||||||||||||||||||
by operating activities
|
452,592
|
492,888
|
201,259
|
228,215
|
530,836
|
|||||||||||||||
Cash flows used in
|
||||||||||||||||||||
investing activities
|
||||||||||||||||||||
Proceeds (payment) for settlement of
|
||||||||||||||||||||
financial derivatives
|
987
|
(696
|
)
|
(477
|
)
|
(817
|
)
|
(4,318
|
)
|
|||||||||||
Investment in long-term
|
||||||||||||||||||||
restricted deposit
|
(37,000
|
)
|
(6,000
|
)
|
-
|
-
|
(6,000
|
)
|
||||||||||||
Investment in fixed assets
|
(42,277
|
)
|
(21,853
|
)
|
(9,225
|
)
|
(14,135
|
)
|
(48,309
|
)
|
||||||||||
Investment in intangible assets
|
(1,536
|
)
|
(4,367
|
)
|
(507
|
)
|
(2,557
|
)
|
(4,738
|
)
|
||||||||||
Interest received
|
1,225
|
2,473
|
399
|
633
|
3,046
|
|||||||||||||||
Net cash flows used in
|
||||||||||||||||||||
investing activities
|
(78,601
|
)
|
(30,443
|
)
|
(9,810
|
)
|
(16,876
|
)
|
(60,319
|
)
|
||||||||||
Cash flows from
|
||||||||||||||||||||
financing activities:
|
||||||||||||||||||||
Repayment of lease liability principal
|
(443
|
)
|
(441
|
)
|
(147
|
)
|
(147
|
)
|
(4,523
|
)
|
||||||||||
Repayment of loans from banks
|
(109,156
|
)
|
(102,653
|
)
|
-
|
-
|
(195,359
|
)
|
||||||||||||
Dividends and exchange rate
|
||||||||||||||||||||
paid (see note 4.d)
|
(100,000
|
)
|
(123,739
|
)
|
-
|
-
|
(123,739
|
)
|
||||||||||||
Interest paid
|
(82,544
|
)
|
(86,680
|
)
|
(645
|
)
|
(151
|
)
|
(170,003
|
)
|
||||||||||
Net cash flows used in
|
||||||||||||||||||||
financing activities
|
(292,143
|
)
|
(313,513
|
)
|
(792
|
)
|
(298
|
)
|
(493,624
|
)
|
||||||||||
Net increase in cash
|
||||||||||||||||||||
and cash equivalents for
|
||||||||||||||||||||
the period
|
81,848
|
148,932
|
190,657
|
211,041
|
(23,107
|
)
|
||||||||||||||
Effect of exchange rate fluctuations
|
||||||||||||||||||||
on cash and cash equivalents
|
(220
|
)
|
3,780
|
(2,017
|
)
|
(170
|
)
|
4,165
|
||||||||||||
Cash and cash equivalents at
|
||||||||||||||||||||
beginning of period
|
247,079
|
266,021
|
140,067
|
207,862
|
266,021
|
|||||||||||||||
Cash and cash equivalents at end
|
||||||||||||||||||||
of period
|
328,707
|
418,733
|
328,707
|
418,733
|
247,079
|