• |
Dorad’s unaudited revenues for the three months ended March 31, 2021 - approximately NIS 513.8 million.
|
• |
Dorad’s unaudited operating profit for the three months ended March 31, 2021 - approximately NIS 73 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.
|
March 31
|
March 31
|
December 31
|
||||||||||
* 2021
|
2020
|
2020
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
458,213
|
350,722
|
247,079
|
|||||||||
Trade receivables and accrued income
|
228,347
|
240,563
|
297,719
|
|||||||||
Other receivables
|
17,768
|
20,110
|
21,401
|
|||||||||
Financial derivatives
|
5,773
|
1,603
|
-
|
|||||||||
Total current assets
|
710,101
|
612,998
|
566,199
|
|||||||||
Non-current assets
|
||||||||||||
Restricted deposit
|
441,071
|
443,210
|
433,265
|
|||||||||
Prepaid expenses
|
34,731
|
36,696
|
35,230
|
|||||||||
Fixed assets
|
3,480,803
|
3,659,265
|
3,526,839
|
|||||||||
Intangible assets
|
5,512
|
2,022
|
5,402
|
|||||||||
Right of use assets
|
59,111
|
62,918
|
60,113
|
|||||||||
Total non-current assets
|
4,021,228
|
4,204,111
|
4,060,849
|
|||||||||
Total assets
|
4,731,329
|
4,817,109
|
4,627,048
|
|||||||||
Current liabilities
|
||||||||||||
Current maturities of loans from banks
|
277,399
|
268,394
|
242,098
|
|||||||||
Current maturities of lease liabilities
|
4,532
|
3,005
|
4,535
|
|||||||||
Trade payables
|
317,037
|
283,617
|
309,380
|
|||||||||
Other payables
|
15,223
|
10,313
|
3,808
|
|||||||||
Financial derivatives
|
-
|
-
|
2,993
|
|||||||||
Total current liabilities
|
614,191
|
565,329
|
562,814
|
|||||||||
Non-current liabilities
|
||||||||||||
Loans from banks
|
2,563,799
|
2,790,335
|
2,561,302
|
|||||||||
Long-term lease liabilities
|
51,025
|
55,543
|
50,858
|
|||||||||
Provision for dismantling and restoration
|
50,000
|
46,526
|
50,000
|
|||||||||
Deferred tax liabilities
|
211,879
|
190,499
|
200,298
|
|||||||||
Liabilities for employee benefits, net
|
160
|
160
|
160
|
|||||||||
Total non-current liabilities
|
2,876,863
|
3,083,063
|
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
|
594,317
|
522,759
|
555,658
|
|||||||||
Total equity
|
1,240,275
|
1,168,717
|
1,201,616
|
|||||||||
Total liabilities and equity
|
4,731,329
|
4,817,109
|
4,627,048
|
For the three months ended
|
Year ended
|
|||||||||||
March 31
|
December 31
|
|||||||||||
2021
|
2020
|
2020
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Revenues
|
513,755
|
678,818
|
2,407,221
|
|||||||||
Operating costs of the
|
||||||||||||
Power Plant
|
||||||||||||
Energy costs
|
76,567
|
145,871
|
522,110
|
|||||||||
Electricity purchase and
|
||||||||||||
infrastructure services
|
282,988
|
334,178
|
1,185,225
|
|||||||||
Depreciation and
|
||||||||||||
amortization
|
50,932
|
53,433
|
237,575
|
|||||||||
Other operating costs
|
30,316
|
38,194
|
155,368
|
|||||||||
Total operating costs
|
||||||||||||
of Power Plant
|
440,803
|
571,676
|
2,100,278
|
|||||||||
Profit from operating
|
||||||||||||
the Power Plant
|
72,952
|
107,142
|
306,943
|
|||||||||
General and administrative expenses
|
6,234
|
6,484
|
24,926
|
|||||||||
Other incomes
|
3,022
|
- |
1,279
|
|||||||||
Operating profit
|
69,740
|
100,658
|
283,296
|
|||||||||
Financing income
|
18,812
|
9,669
|
3,056
|
|||||||||
Financing expenses
|
38,311
|
24,101
|
157,428
|
|||||||||
Financing expenses, net
|
19,499
|
14,432
|
154,372
|
|||||||||
Profit before
|
||||||||||||
taxes on income
|
50,241
|
86,226
|
128,924
|
|||||||||
Taxes on income
|
11,582
|
19,823
|
29,622
|
|||||||||
Profit for the period
|
38,659
|
66,403
|
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 three months
|
||||||||||||||||||||
ended March 31, 2021
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2021 (Unaudited)
|
11
|
642,199
|
3,748
|
555,658
|
1,201,616
|
|||||||||||||||
Profit for the period
|
-
|
-
|
-
|
38,659
|
38,659
|
|||||||||||||||
Balance as at
|
||||||||||||||||||||
March 31, 2021 (Unaudited)
|
11
|
642,199
|
3,748
|
594,317
|
1,240,275
|
|||||||||||||||
For the three months
|
||||||||||||||||||||
ended March 31, 2020
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
Balance as at
|
||||||||||||||||||||
January 1, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
576,356
|
1,222,314
|
|||||||||||||||
Profit for the period
|
-
|
-
|
-
|
66,403
|
66,403
|
|||||||||||||||
Dividend to the Company’s shareholders
|
-
|
- |
- |
(120,000
|
)
|
(120,000
|
)
|
|||||||||||||
Balance as at
|
||||||||||||||||||||
March 31, 2020 (Unaudited)
|
11
|
642,199
|
3,748
|
522,759
|
1,168,717
|
|||||||||||||||
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
|
|||||||||||||||
Profit for the year
|
-
|
-
|
-
|
99,302
|
99,302
|
|||||||||||||||
Dividend to the Company’s shareholders
|
-
|
-
|
-
|
(120,000
|
) |
(120,000
|
) |
|||||||||||||
Balance as at
|
||||||||||||||||||||
December 31, 2020 (Audited)
|
11
|
642,199
|
3,748
|
555,658
|
1,201,616
|
For the three months ended
|
Year ended
|
|||||||||||
March 31
|
December 31
|
|||||||||||
2021
|
2020
|
2020
|
||||||||||
(Unaudited)
|
(Unaudited)
|
(Audited)
|
||||||||||
NIS thousands
|
NIS thousands
|
NIS thousands
|
||||||||||
Cash flows from
|
||||||||||||
operating activities:
|
||||||||||||
Profit for the period
|
38,659
|
66,403
|
99,302
|
|||||||||
Adjustments:
|
||||||||||||
Depreciation and amortization
|
||||||||||||
and fuel consumption
|
51,305
|
54,653
|
241,288
|
|||||||||
Taxes on income
|
11,582
|
19,823
|
29,622
|
|||||||||
Financing expenses, net
|
19,499
|
14,432
|
154,372
|
|||||||||
82,386
|
88,908
|
425,282
|
||||||||||
Change in trade receivables
|
69,372
|
52,196
|
(4,959
|
)
|
||||||||
Change in other receivables
|
3,633
|
2,575
|
1,284
|
|||||||||
Change in trade payables
|
7,010
|
(2,950
|
)
|
16,627
|
||||||||
Change in other payables
|
11,414
|
(195
|
)
|
(6,700
|
)
|
|||||||
91,429
|
51,626
|
6,252
|
||||||||||
Net cash flows provided
|
||||||||||||
by operating activities
|
212,474
|
206,937
|
530,836
|
|||||||||
Cash flows used in
|
||||||||||||
investing activities
|
||||||||||||
Proceeds (payment) for settlement of
|
||||||||||||
financial derivatives
|
749
|
727
|
(4,318
|
)
|
||||||||
Investment in long-term
|
||||||||||||
restricted deposit
|
-
|
-
|
(6,000
|
)
|
||||||||
Investment in fixed assets
|
(3,472
|
)
|
(3,160
|
)
|
(48,309
|
)
|
||||||
Investment in intangible assets
|
(461
|
)
|
(69
|
)
|
(4,738
|
)
|
||||||
Interest received
|
395
|
1,173
|
3,046
|
|||||||||
Net cash flows used in
|
||||||||||||
investing activities
|
(2,789
|
)
|
(1,329
|
)
|
(60,319
|
)
|
||||||
Cash flows from
|
||||||||||||
financing activities:
|
||||||||||||
Repayment of lease liability principal
|
(147
|
)
|
(147
|
)
|
(4,523
|
)
|
||||||
Repayment of loans from banks
|
-
|
-
|
(195,359
|
)
|
||||||||
Dividends and exchange rate paid
|
-
|
(123,739
|
)
|
(123,739
|
)
|
|||||||
Interest paid
|
(147
|
)
|
(188
|
)
|
(170,003
|
)
|
||||||
Net cash flows used in
|
||||||||||||
financing activities
|
(294
|
)
|
(124,074
|
)
|
(493,624
|
)
|
||||||
Net increase (decrease) in cash
|
||||||||||||
and cash equivalents for
|
||||||||||||
the period
|
209,391
|
81,534
|
(23,107
|
)
|
||||||||
Effect of exchange rate fluctuations
|
||||||||||||
on cash and cash equivalents
|
1,743
|
3,167
|
4,165
|
|||||||||
Cash and cash equivalents at
|
||||||||||||
beginning of period
|
247,079
|
266,021
|
266,021
|
|||||||||
Cash and cash equivalents at end
|
||||||||||||
of period
|
458,213
|
350,722
|
247,079
|