• |
Dorad’s unaudited revenues for the three months ended June 30, 2021 - approximately NIS 449.3 million.
|
• |
Dorad’s unaudited operating profit for the three months ended June 30, 2021 - approximately NIS 19.7 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.
|
June 30
|
June 30
|
December 31
|
||||||||||
2021
|
2020
|
2020
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
140,074
|
207,862
|
247,079
|
|||||||||
Trade receivables and accrued income
|
207,036
|
211,393
|
297,719
|
|||||||||
Other receivables
Financial derivatives
|
17,251
1,869
|
15,026
-
|
21,401
-
|
|||||||||
Total current assets
|
366,230
|
434,281
|
566,199
|
|||||||||
Non-current assets
|
||||||||||||
Restricted deposit
|
473,726
|
445,911
|
433,265
|
|||||||||
Prepaid expenses
|
34,233
|
36,228
|
35,230
|
|||||||||
Fixed assets
|
3,449,031
|
3,614,286
|
3,526,839
|
|||||||||
Intangible assets
|
5,734
|
3,427
|
5,402
|
|||||||||
Right of use assets
|
58,892
|
61,855
|
60,113
|
|||||||||
Total non-current assets
|
4,021,616
|
4,161,707
|
4,060,849
|
|||||||||
Total assets
|
4,387,846
|
4,595,988
|
4,627,048
|
|||||||||
Current liabilities
|
||||||||||||
Current maturities of loans from banks
|
278,223
|
235,419
|
242,098
|
|||||||||
Current maturities of lease liabilities
|
4,583
|
3,018
|
4,535
|
|||||||||
Trade payables
|
268,702
|
236,487
|
309,380
|
|||||||||
Other payables
|
2,779
|
2,663
|
3,808
|
|||||||||
Financial derivatives
|
-
|
519
|
2,993
|
|||||||||
Total current liabilities
|
554,287
|
478,106
|
562,814
|
|||||||||
Non-current liabilities
|
||||||||||||
Loans from banks
|
2,443,652
|
2,667,153
|
2,561,302
|
|||||||||
Long-term lease liabilities
|
51,921
|
55,651
|
50,858
|
|||||||||
Provision for dismantling and restoration
|
50,000
|
50,012
|
50,000
|
|||||||||
Deferred tax liabilities
|
197,075
|
187,209
|
200,298
|
|||||||||
Liabilities for employee benefits, net
|
160
|
160
|
160
|
|||||||||
Total non-current liabilities
|
2,742,808
|
2,960,185
|
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
|
444,793
|
511,739
|
555,658
|
|||||||||
Total equity
|
1,090,751
|
1,157,697
|
1,201,616
|
|||||||||
Total liabilities and equity
|
4,387,846
|
4,595,988
|
4,627,048
|
For the six months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 30
|
December 31
|
||||||||||||||||||
2021
|
2020
|
2021
|
2020
|
2020
|
||||||||||||||||
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||||||||
Revenues
|
963,101
|
1,187,560
|
449,346
|
508,742
|
2,407,221
|
|||||||||||||||
Operating costs of the Power Plant
|
||||||||||||||||||||
Energy costs
|
179,222
|
274,434
|
102,655
|
128,563
|
522,110
|
|||||||||||||||
Electricity purchase and infrastructure services
|
511,118
|
590,254
|
228,130
|
256,076
|
1,185,225
|
|||||||||||||||
Depreciation and amortization
|
112,715
|
107,056
|
61,782
|
53,623
|
237,575
|
|||||||||||||||
Other operating costs
|
67,417
|
75,942
|
37,101
|
37,748
|
155,368
|
|||||||||||||||
Total operating costs of Power Plant
|
||||||||||||||||||||
|
870,472
|
1,047,686
|
429,668
|
476,010
|
2,100,278
|
|||||||||||||||
Profit from operating the Power Plant
|
92,629
|
139,874
|
19,678
|
32,732
|
306,943
|
|||||||||||||||
General and administrative expenses
|
12,355
|
13,421
|
6,121
|
6,937
|
24,926
|
|||||||||||||||
Other incomes
|
5,932
|
-
|
2,910
|
-
|
1,279
|
|||||||||||||||
Operating profit
|
86,206
|
126,453
|
16,467
|
25,795
|
283,296
|
|||||||||||||||
Financing income
|
815
|
1,844
|
419
|
671
|
3,056
|
|||||||||||||||
Financing expenses
|
101,109
|
56,381
|
81,215
|
40,776
|
157,428
|
|||||||||||||||
Financing expenses, net
|
100,294
|
54,537
|
80,796
|
40,105
|
154,372
|
|||||||||||||||
Profit (loss) before taxes on income
|
(14,088
|
) |
71,916
|
(64,329
|
) |
(14,310
|
) |
128,924
|
||||||||||||
Tax benefit (taxes on income)
|
3,223
|
(16,533
|
) |
14,805
|
3,290
|
(29,622
|
) | |||||||||||||
Profit (loss) for the period
|
(10,865
|
) |
55,383
|
(49,524
|
) |
(11,020
|
) |
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 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 six months ended June 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 shareholders
|
-
|
-
|
-
|
(120,000
|
)
|
(120,000
|
)
|
|||||||||||||
Profit for the period
|
-
|
-
|
-
|
55,383
|
55,383
|
|||||||||||||||
Balance as at June 30, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
511,739
|
1,157,697
|
|
||||||||||||||||||||
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
|
For the three months ended June 30, 2020 (Unaudited)
|
||||||||||||||||||||
|
||||||||||||||||||||
Balance as at April 1, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
522,759
|
1,168,717
|
|||||||||||||||
Loss for the period
|
-
|
-
|
-
|
(11,020
|
)
|
(11,020
|
)
|
|||||||||||||
Balance as at June 30, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
511,739
|
1,157,697
|
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, 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 six months ended
|
For the three months ended
|
Year ended
|
||||||||||||||||||
June 30
|
June 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 (loss) for the period
|
(10,865
|
)
|
55,383
|
(49,524
|
)
|
(11,020
|
)
|
99,302
|
||||||||||||
Adjustments:
|
||||||||||||||||||||
Depreciation and amortization and fuel consumption
|
114,448
|
109,380
|
63,143
|
54,728
|
241,288
|
|||||||||||||||
Taxes on income (tax benefit)
|
(3,223
|
)
|
16,533
|
(14,805
|
)
|
(3,290
|
)
|
29,622
|
||||||||||||
Financing expenses, net
|
100,294
|
54,537
|
80,796
|
40,105
|
154,372
|
|||||||||||||||
211,519
|
180,450
|
129,134
|
91,543
|
425,282
|
||||||||||||||||
Change in trade receivables
|
90,683
|
81,366
|
21,311
|
29,170
|
(4,959
|
)
|
||||||||||||||
Change in other receivables
|
4,150
|
7,659
|
517
|
5,084
|
1,284
|
|||||||||||||||
Change in trade payables
|
(43,123
|
)
|
(52,346
|
)
|
(50,133
|
)
|
(49,396
|
)
|
16,627
|
|||||||||||
Change in other payables
|
(1,029
|
)
|
(7,844
|
)
|
(12,444
|
)
|
(7,649
|
)
|
(6,700
|
)
|
||||||||||
50,681
|
28,835
|
(40,749
|
)
|
(22,791
|
)
|
6,252
|
||||||||||||||
Net cash flows provided by operating activities
|
251,335
|
264,668
|
38,861
|
57,732
|
530,836
|
|||||||||||||||
Cash flows used in investing activities
|
||||||||||||||||||||
Proceeds (payment) for settlement of financial derivatives
|
1,464
|
121
|
715
|
(606
|
)
|
(4,318
|
)
|
|||||||||||||
Investment in long-term restricted deposit
|
(37,000
|
)
|
(6,000
|
)
|
(37,000
|
)
|
(6,000
|
)
|
(6,000
|
)
|
||||||||||
Investment in fixed assets
|
(33,052
|
)
|
(7,717
|
)
|
(29,580
|
)
|
(4,558
|
)
|
(48,309
|
)
|
||||||||||
Investment in intangible assets
|
(1,030
|
)
|
(1,810
|
)
|
(569
|
)
|
(1,741
|
)
|
(4,738
|
)
|
||||||||||
Interest received
|
825
|
1,840
|
430
|
668
|
3,046
|
|||||||||||||||
Net cash flows used in investing activities
|
(68,793
|
)
|
(13,566
|
)
|
(66,004
|
)
|
(12,237
|
)
|
(60,319
|
)
|
||||||||||
Cash flows from financing activities:
|
||||||||||||||||||||
Repayment of lease liability principal
|
(296
|
)
|
(293
|
)
|
(149
|
)
|
(146
|
)
|
(4,523
|
)
|
||||||||||
Repayment of loans from banks
|
(109,156
|
)
|
(102,653
|
)
|
(109,156
|
)
|
(102,653
|
)
|
(195,359
|
)
|
||||||||||
Dividends and exchange rate paid
|
(100,000
|
)
|
(123,739
|
)
|
(100,000
|
)
|
-
|
(123,739
|
)
|
|||||||||||
Interest paid
|
(81,899
|
)
|
(86,529
|
)
|
(81,752
|
)
|
(86,341
|
)
|
(170,003
|
)
|
||||||||||
Net cash flows used in financing activities
|
(291,351
|
)
|
(313,214
|
)
|
(291,057
|
)
|
(189,140
|
)
|
(493,624
|
)
|
||||||||||
Net decrease in cash and cash equivalents for the period
|
(108,809
|
)
|
(62,111
|
)
|
(318,200
|
)
|
(143,645
|
)
|
(23,107
|
)
|
||||||||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
1,804
|
3,952
|
61
|
785
|
4,165
|
|||||||||||||||
Cash and cash equivalents at beginning of period
|
247,079
|
266,021
|
458,213
|
350,722
|
266,021
|
|||||||||||||||
Cash and cash equivalents at end of period
|
140,074
|
207,862
|
140,074
|
207,862
|
247,079
|