TEL-AVIV, Israel, Dec 28, 2016 /PRNewswire/ -- Ellomay
Capital Ltd. (NYSE MKT: ELLO; TASE: ELLO)("Ellomay" or the
"Company") an emerging operator in the renewable energy and
energy infrastructure sector, today reported its unaudited
financial results for the three and nine month periods ended
September 30, 2016.
Financial Highlights
- Revenues were approximately $10.6
million (approximately €9.5 million) for the nine months
ended September 30, 2016, compared to
approximately $11.6 million
(approximately €10.4 million) for the nine months ended
September 30, 2015. The decrease in
revenues is mainly a result of relatively lower electricity spot
prices and radiation levels during the nine months ended
September 30, 2016 compared to the
nine month period ended September 30,
2015, as 2015 was characterized by relatively high levels of
radiation.
- Operating expenses were approximately $1.9 million (approximately €1.7 million) for the
nine months ended September 30, 2016,
and for the nine months ended September 30,
2015. Depreciation expenses were approximately $3.7 million (approximately €3.3 million) for the
nine months ended September 30, 2016,
and for the nine months ended September 30,
2015.
- General and administrative expenses were approximately
$3.4 million for the nine months
ended September 30, 2016, compared to
approximately $2.7 million for the
nine months ended September 30, 2015.
The increase is mainly due to the Pumped Storage Project in the
Manara Cliff in Israel (the
"Manara PSP"), an amount that was recorded in the general and
administrative expenses.
- Company's share of income of investee accounted for at equity,
after elimination of intercompany transactions, was approximately
$1.1 million for the nine months
ended September 30, 2016, and for the
nine months ended September 30,
2015.
- Financing expenses, net was approximately $4.5 million for the nine months ended
September 30, 2016, compared to
financing income, net of approximately $0.9
million for the nine months ended September 30, 2015. The change in financing
expenses was mainly due income deriving from the reevaluation of
our EUR/USD forward transactions, our currency interest rate swap
transactions and our interest rate swap transactions in the
aggregate amount of approximately $4.5
million during the nine months ended September 30, 2015, compared to a loss of
approximately $1.5 million during the
nine months ended September 30,
2016.
- Taxes on income was approximately $0.6
million for the nine months ended September 30, 2016, compared to tax benefit of
approximately $2.1 million for the
nine months ended September 30, 2015.
This tax benefit for the nine months ended September 30, 2015 resulted mainly from deferred
tax income included in connection with the application of a tax
incentive claimable upon filing the relevant tax return by reducing
the amount of taxable profit.
- Net loss was approximately $2.2
million for the nine months ended September 30, 2016, compared to net income of
approximately $7.5 million for the
nine months ended September 30,
2015.
- Total other comprehensive income was approximately $2.5 million for the nine months ended
September 30, 2016, compared to other
comprehensive losses of approximately $5.2
million for the nine months ended September 30, 2015. The change was mainly due to
presentation currency translation adjustments as a result of
fluctuations in the Euro/USD exchange rates. Such gain is a result
of the revaluation in the Euro against the U.S. Dollar of
approximately 2.76% for the nine months ended September 30, 2016, compared to devaluation of
approximately 7.6% for the nine months ended September 30, 2015.
- Total comprehensive income was approximately $0.3 million for the nine months ended
September 30, 2016, compared to
approximately $2.3 million for the
nine months ended September 30,
2015.
- EBITDA was approximately $6.5
million for the nine months ended September 30, 2016 compared to approximately
$8.1 million for the nine months
ended September 30, 2015,
respectively. The decrease in EBITDA is mainly due to the decrease
in revenues resulting from relatively lower electricity spot prices
and radiation levels and the investment in the Manara PSP.
- Net cash provided by operating activities was approximately
$2.4 million for the nine months
ended September 30, 2016 compared to
approximately $4.6 million for the
nine months ended September 30, 2015.
The decrease in net cash provided by operating activities is mainly
attributable to VAT refunds received by two of the Company's
Spanish subsidiaries during the nine months ended September 30, 2015 amounting to approximately
$1.6 million, and increased
expenditure in connection with the Manara PSP during the nine month
period ended September 30, 2016.
- In August 2016, Ellomay Pumped
Storage (2014) Ltd., a 75% owned subsidiary of the Company,
received a conditional license for the Manara PSP from the Israeli
Minister of National Infrastructures, Energy and Water Resources
(the "Conditional License"). The Conditional License regulates the
construction of a pumped storage plant in the Manara Cliff with a
capacity of 340 MW. The Conditional License includes several
conditions precedent to the entitlement of the holder of the
Conditional License to receive an electricity production
license.
- In July 2016, the Company,
through its wholly-owned subsidiary Ellomay Luxemburg Holdings
S.àr.l. ("Ellomay Luxemburg"), entered into a strategic agreement
(the "Ludan Agreement") with Ludan Energy Overseas B.V. ("Ludan"),
a wholly-owned subsidiary of Ludan Engineering Co. Ltd. (TASE:
LUDN), in connection with Waste-to-Energy (specifically
Gasification and Bio-Gas (anaerobic digestion)) projects in
the Netherlands. Pursuant to the
Ludan Agreement, subject to the fulfillment of certain conditions
(including the financial closing of each project and receipt of a
valid Sustainable Energy Production Incentive subsidy from the
Dutch authorities and applicable licenses), the Company will
acquire at least 51% of each project company and Ludan will own the
remaining 49%. The expected overall cost of the projects is
approximately EUR 200 million
(including project financing).
Pursuant to the Ludan Agreement, during July, September and
October of 2016, the Company, through, Ellomay Luxemburg, entered
into loan agreements with Ludan whereby the Company provided
approximately Euro 2.1 million
(approximately $2.2 million) to Ludan
(the "Ludan Loans"), for purposes of the acquisition of the the
rights in Groen Gas Goor B.V. ("Groen Goor"), a project company
developing an anaerobic digestion plant, with a green gas
production capacity of approximately 375 Nm3/h, in Goor,
the Netherlands (the "Goor
Project") and the acquisition of the Goor Project's land. Ellomay
Luxemburg was issued shares representing a 51% interest in Groen
Goor. During November 2016, Groen
Goor entered into an EPC and O&M agreement in connection with
the Goor Project with Ludan. It is estimated that the duration of
the construction of the Goor Project shall be approximately one
year and the expected overall capital expenditure in connection
with the Goor Project are approximately Euro
10 million (approximately $10.6
million). The Ludan Loans converted into Ellomay Luxemburg
shareholder's loans to Groen Goor upon the financial closing of the
Goor Project, which occurred on December 20,
2016. Groen Goor executed the financing agreement with
Coöperatieve Rabobank U.A. that agreed to provide the following
financing tranches: (i) two loans with principal amounts of
Euro 3.9 million and Euro 1.7 million, each with a fixed annual
interest rate of 3% for the first five years, for a period of 12.25
years, repayable in equal monthly installments commencing three
months following the connection of the Goor Project's facility to
the grid and (ii) an on-call credit facility of Euro 370,000 with variable interest.
As of December 1, 2016, the
Company held approximately $27.8
million in cash and cash equivalents, approximately
$1 in marketable securities and
approximately $6.2 million in
restricted cash.
Ran Fridrich, CEO and a board member of Ellomay commented:
"Ellomay continues to maintain a stable operating profit and to
expand its operations. We continue promoting the Manara Cliff
pumped-storage project and recently entered into the Netherlands
Waste-to-Energy market. On December 20,
2016 the financial closing of the first Dutch biogas Project
occurred. This is an important milestone for Ellomay, executing our
strategic plan to expand our operations."
Information for the Company's Series A Debenture
Holders
As of September 30, 2016, the
Company's Net Financial Debt (as such term is defined in the Series
A Debentures Deed of Trust) was approximately $12.2 million (consisting of approximately
$19.4 million of short-term and
long-term debt from banks and other interest bearing financial
obligations and approximately $41.6
million in connection with the Series A Debentures issuances
(in January and June 2014), net of
approximately $29.2 million of cash
and cash equivalents and marketable securities and net of
approximately $19.6 million of
project finance and related hedging transactions of the Company's
subsidiaries).
Use of NON-IFRS Financial Measures
EBITDA is a non-IFRS measure and is defined as earnings before
financial expenses, net, taxes, depreciation and amortization. The
Company presents this measure in order to enhance the understanding
of the Company's historical financial performance and to enable
comparability between periods. While the Company considers EBITDA
to be an important measure of comparative operating performance,
EBITDA should not be considered in isolation or as a substitute for
net income or other statement of operations or cash flow data
prepared in accordance with IFRS as a measure of profitability or
liquidity. EBITDA does not take into account the Company's
commitments, including capital expenditures, and restricted cash
and, accordingly, is not necessarily indicative of amounts that may
be available for discretionary uses. Not all companies calculate
EBITDA in the same manner, and the measure as presented may not be
comparable to similarly-titled measures presented by other
companies. The Company's EBITDA may not be indicative of the
historic operating results of the Company; nor is it meant to be
predictive of potential future results. A reconciliation between
results on an IFRS and non-IFRS basis is provided in the last table
of this press release.
About Ellomay Capital Ltd.
Ellomay is an Israeli based company whose shares are registered
with the NYSE MKT, under the trading symbol "ELLO" and with the Tel
Aviv Stock Exchange under the trading symbol "ELOM." Since
2009, Ellomay Capital focuses its business in the energy and
infrastructure sectors worldwide. Ellomay (formerly Nur
Macroprinters Ltd.) previously was a supplier of wide format and
super-wide format digital printing systems and related products
worldwide, and sold this business to Hewlett-Packard Company during
2008 for more than $100 million.
To date, Ellomay has evaluated numerous opportunities and
invested significant funds in the renewable, clean energy and
natural resources industries in Israel, Italy
and Spain, including:
- Approximately 22.6MW of photovoltaic power plants in
Italy and approximately 7.9MW
of photovoltaic power plants in Spain;
- 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 850
MW, representing about 6%-8% of Israel's total current electricity
consumption; and
- 75% of Chashgal Elyon Ltd., Agira Sheuva Electra, L.P. and
Ellomay Pumped Storage (2014) Ltd., all of which are involved in a
project to construct a 340 MW pumped storage hydro power plant in
the Manara Cliff, Israel.
Ellomay Capital is controlled by Mr. Shlomo Nehama, Mr. Hemi
Raphael and Mr. Ran Fridrich.
Mr. Nehama is one of Israel's
prominent businessmen and the former Chairman of Israel's leading bank, Bank Hapohalim, and
Messrs. Raphael and Fridrich both have vast experience in financial
and industrial businesses. These controlling shareholders, along
with Ellomay's dedicated professional management, accumulated
extensive experience in recognizing suitable business opportunities
worldwide. The expertise of Ellomay's controlling shareholders
and management enables the company to access the capital markets,
as well as assemble global institutional investors and other
potential partners. As a result, Ellomay is capable of
considering significant and complex transactions, beyond its
immediate financial resources.
For more information about Ellomay, visit
http://www.ellomay.com.
Information Relating to Forward-Looking Statements
This press release contains forward-looking statements
that involve substantial risks and uncertainties, including
statements that are based on the current expectations and
assumptions of the Company's management. All statements, other than
statements of historical facts, included in this press release
regarding the Company's plans and objectives, expectations and
assumptions of management are forward-looking statements. The
use of certain words, including the words "estimate," "project,"
"intend," "expect," "believe" and similar expressions are intended
to identify forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995. The Company
may not actually achieve the plans, intentions or expectations
disclosed in the forward-looking statements and you should not
place undue reliance on the Company's forward-looking statements.
Various important factors could cause actual results or events to
differ materially from those that may be expressed or implied by
our forward-looking statements including changes in regulation,
seasonality of the PV business and market conditions. These and
other risks and uncertainties associated with the Company's
business are described in greater detail in the filings the Company
makes from time to time with Securities and Exchange Commission,
including its Annual Report on Form 20-F. The forward-looking
statements are made as of this date and the Company does not
undertake any obligation to update any forward-looking statements,
whether as a result of new information, future events or
otherwise.
Ellomay Capital
Ltd. and its Subsidiaries
|
Condensed
Consolidated Interim Statements of Financial
Position
|
|
|
|
|
September
30,
|
December
31,
|
|
2016
|
2015
|
|
Unaudited
|
Audited
|
|
US$ in
thousands
|
Assets
|
|
|
Current
assets
|
|
|
Cash and cash
equivalents
|
23,684
|
18,717
|
Marketable
securities
|
5,555
|
6,499
|
Restricted
cash
|
81
|
79
|
Other receivables and
prepaid expenses
|
7,852
|
8,218
|
|
37,172
|
33,513
|
Non-current
assets
|
|
|
Investment in equity
accounted investee
|
30,666
|
33,970
|
Financial
assets
|
4,405
|
4,865
|
Fixed
assets
|
77,526
|
78,975
|
Restricted cash and
deposits
|
6,222
|
5,317
|
Deferred
tax
|
2,793
|
2,840
|
Advances on account
of investments
|
2,039
|
-
|
Other
assets
|
939
|
847
|
|
124,590
|
126,814
|
Total
assets
|
161,762
|
160,327
|
|
|
|
Liabilities and
Equity
|
|
|
Current
liabilities
|
|
|
Loans and
borrowings
|
1,219
|
1,133
|
Debentures
|
5,414
|
4,878
|
Trade
payables
|
1,014
|
869
|
Other
payables
|
4,045
|
3,223
|
|
11,692
|
10,103
|
Non-current
liabilities
|
|
|
Finance lease
obligations
|
4,588
|
4,724
|
Long-term
loans
|
13,104
|
13,043
|
Debentures
|
36,204
|
35,074
|
Deferred
tax
|
967
|
823
|
Other long-term
liabilities
|
3,296
|
2,495
|
|
58,159
|
56,159
|
Total
liabilities
|
69,851
|
66,262
|
|
|
|
Equity
|
|
|
Share
capital
|
26,597
|
26,597
|
Share
premium
|
77,724
|
77,723
|
Treasury
shares
|
(1,983)
|
(1,972)
|
Reserves
|
(12,750)
|
(15,215)
|
Retained
earnings
|
2,886
|
7,200
|
Total equity
attributed to shareholders of the Company
|
92,474
|
94,333
|
Non-Controlling
Interest
|
(563)
|
(268)
|
|
|
|
Total
equity
|
91,911
|
94,065
|
Total liabilities
and equity
|
161,762
|
160,327
|
|
|
|
|
Ellomay Capital
Ltd. and its Subsidiaries
|
Condensed
Consolidated Interim Statements of Comprehensive Income
(loss)
|
|
For the
Nine
Months
ended
September
30,
|
For the
Three
Months
ended
September
30,
|
|
|
|
|
|
2016
|
2015
|
2016
|
2015
|
|
Unaudited
|
|
US$ thousands (except
per share amounts)
|
Revenues
|
10,574
|
11,613
|
4,061
|
4,385
|
Operating
expenses
|
1,858
|
1,930
|
699
|
568
|
Depreciation
expenses
|
3,654
|
3,694
|
1,136
|
1,238
|
Gross
profit
|
5,062
|
5,989
|
2,226
|
2,579
|
|
|
|
|
|
General and
administrative expenses
|
*
3,359
|
* 2,735
|
1,519
|
1,029
|
Company's share of
gain of investee accounted for at equity
|
1,097
|
1,112
|
785
|
895
|
Other income,
net
|
85
|
60
|
-
|
3
|
Operating
Profit
|
2,885
|
4,426
|
1,492
|
2,448
|
|
|
|
|
|
Financing
income
|
196
|
370
|
32
|
1,277
|
Financing income
(expenses) in connection with derivatives reevaluation,
net
|
(1,458)
|
4,496
|
(434)
|
(811)
|
Financing
expenses
|
(3,260)
|
(3,926)
|
(1,365)
|
(853)
|
Financing income
(expenses), net
|
(4,522)
|
940
|
(1,767)
|
(387)
|
|
|
|
|
|
Profit (loss)
before taxes on income
|
(1,637)
|
5,366
|
(275)
|
2,061
|
|
|
|
|
|
Tax benefit (Taxes on
income)
|
(568)
|
2,122
|
(259)
|
2,830
|
|
|
|
|
|
Net income (loss)
for the period
|
(2,205)
|
7,488
|
(534)
|
4,891
|
Income (Loss)
attributable to:
|
|
|
|
|
Shareholders of the
Company
|
(1,910)
|
7,672
|
(434)
|
4,956
|
Non-controlling
interests
|
(295)
|
(184)
|
(100)
|
(65)
|
|
|
|
|
|
Net income (loss)
for the period
|
(2,205)
|
7,488
|
(534)
|
4,891
|
Other
comprehensive income (loss)
|
|
|
|
|
Items that are or
may be reclassified to profit or loss:
|
|
|
|
|
Foreign currency
translation adjustments
|
(699)
|
(219)
|
(432)
|
(918)
|
Items that would
not be reclassified to profit or loss:
|
|
|
|
|
Presentation currency
translation adjustments
|
3,164
|
(4,968)
|
1,146
|
491
|
|
|
|
|
|
Total other
comprehensive income
|
2,465
|
(5,187)
|
714
|
(427)
|
|
|
|
|
|
Total
comprehensive income
|
260
|
2,301
|
180
|
4,464
|
|
|
|
|
|
Basic net earnings
(loss) per share
|
(0.18)
|
0.72
|
(0.04)
|
0.46
|
Diluted net
earnings (loss) per share
|
(0.18)
|
0.71
|
(0.04)
|
0.46
|
* Expenses in the amount of approximately $1.2 million in connection with "Manara PSP" were
recorded in the general and administrative expenses for the nine
months ended September 30, 2016
compared to approximately $0.6
million for the nine months ended September 30, 2015.
Ellomay Capital
Ltd. and its Subsidiaries
|
|
|
Condensed
Consolidated Interim Statements of Changes in Equity
|
|
|
|
|
Attributable to
owners of the Company
|
Non-
controlling
|
Total
|
|
|
interests
|
Equity
|
|
|
|
|
|
Translation
|
|
|
|
|
|
|
|
|
|
Reserve
|
Presentation
|
|
|
|
|
|
|
|
|
From
|
currency
|
|
|
|
|
Share
|
Share
|
Retained
|
Treasury
|
Foreign
|
translation
|
|
|
|
|
capital
|
premium
|
earnings
|
shares
|
operations
|
reserve
|
Total
|
|
|
|
Unaudited
|
|
US$ in
thousands
|
For the nine
months ended
|
September 30,
2016
|
|
|
|
|
|
|
|
|
|
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
January 1,
2016
|
26,597
|
77,723
|
7,200
|
(1,972)
|
814
|
(16,029)
|
94,333
|
(268)
|
94,065
|
Loss for the
period
|
-
|
-
|
(1,910)
|
-
|
-
|
-
|
(1,910)
|
(295)
|
(2,205)
|
Other comprehensive
income
|
-
|
-
|
-
|
-
|
(699)
|
3,164
|
2,465
|
-
|
2,465
|
Total comprehensive
income
|
-
|
-
|
(1,910)
|
-
|
(699)
|
3,164
|
555
|
(295)
|
260
|
Own shares
acquired
|
-
|
-
|
-
|
(11)
|
-
|
-
|
(11)
|
-
|
(11)
|
Cost of share-based
payments
|
-
|
1
|
-
|
-
|
-
|
-
|
1
|
-
|
1
|
Dividend
distribution
|
-
|
-
|
(2,404)
|
-
|
-
|
-
|
(2,404)
|
-
|
(2.404)
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
September
30, 2016
|
26,597
|
77,724
|
2,886
|
(1,983)
|
115
|
(12,865)
|
92,474
|
(563)
|
91,911
|
|
|
Attributable to
owners of the Company
|
Non-
controlling
|
Total
|
|
|
interests
|
Equity
|
|
|
|
|
|
Translation
|
|
|
|
|
|
|
|
|
|
Reserve
|
Presentation
|
|
|
|
|
|
|
|
|
From
|
currency
|
|
|
|
|
Share
|
Share
|
Retained
|
Treasury
|
Foreign
|
translation
|
|
|
|
|
capital
|
premium
|
earnings
|
shares
|
operations
|
reserve
|
Total
|
|
|
|
Unaudited
|
|
US$ in
thousands
|
For the three
months ended
|
|
|
|
|
|
|
|
|
September 30,
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
June 30,
2016
|
26,597
|
77,724
|
3,320
|
(1,980)
|
547
|
(14,011)
|
92,197
|
(463)
|
91,734
|
Loss for the
period
|
-
|
-
|
(434)
|
-
|
-
|
-
|
(434)
|
(100)
|
(534)
|
Other comprehensive
income
|
-
|
-
|
-
|
-
|
(432)
|
1,146
|
714
|
-
|
714
|
Total comprehensive
income
|
-
|
-
|
(434)
|
-
|
(432)
|
1,146
|
280
|
(100)
|
180
|
Own shares
acquired
|
-
|
-
|
-
|
(3)
|
-
|
-
|
(3)
|
-
|
(3)
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
September
30, 2016
|
26,597
|
77,724
|
2,886
|
(1,983)
|
115
|
(12,865)
|
92,474
|
(563)
|
91,911
|
|
|
|
|
|
|
|
|
|
|
|
Ellomay Capital
Ltd. and its Subsidiaries
|
|
|
Condensed
Consolidated Interim Statements of Changes in Equity
(cont'd)
|
|
|
|
|
Attributable to
owners of the Company
|
Non-
controlling
|
Total
|
|
|
interests
|
Equity
|
|
|
|
|
|
Translation
|
|
|
|
|
|
|
|
Retained
|
|
Reserve
|
Presentation
|
|
|
|
|
|
|
Earnings
|
|
from
|
Currency
|
|
|
|
|
Share
|
Share
|
(accumulated
|
Treasury
|
foreign
|
translation
|
|
|
|
|
capital
|
premium
|
deficit)
|
shares
|
operations
|
Reserve
|
Total
|
|
|
|
Unaudited
|
|
US$ in
thousands
|
For the nine
months ended
|
|
|
|
|
|
|
|
|
September 30,
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
January 1,
2015
|
26,180
|
76,932
|
(353)
|
(522)
|
955
|
(9,082)
|
94,110
|
16
|
94,126
|
Income for the
period
|
-
|
-
|
7,672
|
-
|
-
|
-
|
7,672
|
(184)
|
7,488
|
Other comprehensive
loss
|
-
|
-
|
-
|
-
|
(219)
|
(4,968)
|
(5,187)
|
-
|
(5,187)
|
Total comprehensive
income
|
-
|
-
|
7,672
|
-
|
(219)
|
(4,968)
|
2,485
|
(184)
|
2,301
|
Treasury
stock
|
-
|
-
|
-
|
(564)
|
-
|
-
|
(564)
|
-
|
(564)
|
Cost of share-based
payments
|
-
|
79
|
-
|
-
|
-
|
-
|
79
|
-
|
79
|
Warrants and options
exercise
|
417
|
784
|
-
|
-
|
-
|
-
|
1,201
|
-
|
1,201
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
September
30, 2015
|
26,597
|
77,795
|
7,319
|
(1,086)
|
736
|
(14,050)
|
97,311
|
(168)
|
97,143
|
|
|
Attributable to
owners of the Company
|
Non-
controlling
|
Total
|
|
|
interests
|
Equity
|
|
|
|
|
|
Translation
|
|
|
|
|
|
|
|
|
|
reserve
|
Presentation
|
|
|
|
|
|
|
|
|
from
|
Currency
|
|
|
|
|
Share
|
Share
|
Retained
|
Treasury
|
foreign
|
translation
|
|
|
|
|
capital
|
premium
|
earnings
|
shares
|
operations
|
Reserve
|
Total
|
|
|
|
Unaudited
|
|
US$ in
thousands
|
For the three
months ended
|
|
|
|
|
|
|
|
|
September 30,
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
June 30,
2015
|
26,240
|
76,940
|
2,363
|
(522)
|
1,654
|
(14,541)
|
92,134
|
(103)
|
92,031
|
Income for the
period
|
-
|
-
|
4,956
|
-
|
-
|
-
|
4,956
|
(65)
|
4,891
|
Other comprehensive
loss
|
-
|
-
|
-
|
-
|
(918)
|
491
|
(427)
|
-
|
(427)
|
Total comprehensive
income
|
-
|
-
|
4,956
|
-
|
(918)
|
491
|
4,529
|
(65)
|
4,464
|
Treasury
stock
|
-
|
-
|
-
|
(564)
|
-
|
-
|
(564)
|
-
|
(564)
|
Cost of share-based
payments
|
-
|
55
|
-
|
-
|
-
|
-
|
55
|
-
|
55
|
Warrants and options
exercise
|
357
|
800
|
-
|
-
|
-
|
-
|
1,157
|
-
|
1,157
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
September
30, 2015
|
26,597
|
77,795
|
7,319
|
(1,086)
|
736
|
(14,050)
|
97,311
|
(168)
|
97,143
|
Ellomay Capital
Ltd. and its Subsidiaries
|
Condensed
Consolidated Interim Statements of Cash Flows
|
|
For the
Nine Months ended
September 30,
|
For the
Three Months ended
September 30
|
|
2016
|
2015
|
2016
|
2015
|
|
Unaudited
|
Cash flows from
operating activities
|
US$ in
thousands
|
Income (loss) for the
period
|
(2,205)
|
7,488
|
(534)
|
4,891
|
Adjustments
for:
|
|
|
|
|
Financing (income)
expenses, net
|
4,522
|
(940)
|
1,767
|
387
|
Forward gain
paid
|
-
|
223
|
-
|
223
|
Depreciation
|
3,654
|
3,694
|
1,136
|
1,238
|
Share-based
payment
|
1
|
79
|
-
|
55
|
Share of profits of
equity accounted investees
|
(1,097)
|
(1,112)
|
(785)
|
(895)
|
Change in trade
receivables
|
22
|
(33)
|
266
|
(128)
|
Change in other
receivables and prepaid expenses
|
(998)
|
79
|
(154)
|
2,385
|
Change in other
assets
|
(537)
|
(2,184)
|
(424)
|
2,186
|
Change in accrued
severance pay, net
|
-
|
(1)
|
-
|
(1)
|
Change in trade
payables
|
122
|
(71)
|
(2)
|
(22)
|
Change in accrued
expenses and other payable
|
66
|
1,253
|
581
|
(4,283)
|
Income tax expense
(tax benefit)
|
568
|
(2,122)
|
259
|
(2,830)
|
Income taxes
paid
|
-
|
(188)
|
-
|
(93)
|
Interest
received
|
176
|
109
|
32
|
16
|
Interest
paid
|
(1,921)
|
(1,688)
|
(326)
|
(239)
|
Net cash provided by
operating activities
|
2,373
|
4,586
|
1,816
|
2,890
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
Advances on account
of investments
|
(2,039)
|
-
|
(1,893)
|
-
|
Investment in equity
accounted investees
|
(803)
|
(7,543)
|
-
|
(87)
|
Investment in
restricted cash
|
(812)
|
(706)
|
(812)
|
(156)
|
Proceeds from
Marketable Securities
|
2,011
|
-
|
1,003
|
-
|
Investment in
Marketable Securities
|
(1,022)
|
(1,350)
|
(1,022)
|
-
|
Repayment of loan to
an equity accounted investee
|
7,772
|
-
|
7,772
|
-
|
Proceeds from
deposits
|
-
|
3,980
|
-
|
-
|
Net cash provided by
(used in) investing
activities
|
5,107
|
(5,619)
|
5,048
|
(243)
|
Cash flows from
financing activities
|
|
|
|
|
Dividend
distribution
|
(2,404)
|
-
|
-
|
-
|
Proceeds from options
and warrants exercised
|
-
|
1,201
|
-
|
1,157
|
Proceeds from
long-term and short term
borrowings
|
182
|
11,064
|
92
|
10,154
|
Repayment of
long-term loans and finance
lease obligations
|
(736)
|
(894)
|
(91)
|
(470)
|
Repurchase of own
shares
|
(11)
|
(564)
|
(3)
|
(564)
|
Net cash provided by
(used in) financing activities
|
(2,969)
|
10,807
|
(2)
|
10,277
|
|
|
Exchange differences
on balance of cash and cash equivalents
|
456
|
(960)
|
107
|
(43)
|
Increase in cash and
cash equivalents
|
4,967
|
8,814
|
6,969
|
12,881
|
Cash and cash
equivalents at the beginning of the period
|
18,717
|
15,758
|
16,715
|
11,691
|
Cash and cash
equivalents at the end of the period
|
23,684
|
24,572
|
23,684
|
24,572
|
Ellomay Capital
Ltd. and its Subsidiaries
|
Reconciliation of
Net income to EBITDA
|
|
For the
Nine Months ended September 30,
|
For the
Three Months ended September 30,
|
|
2016
|
2015
|
2016
|
2015
|
|
Unaudited
|
|
US$ in
thousands
|
Net income (loss) for
the
period
|
(2,205)
|
7,488
|
(534)
|
4,891
|
|
|
|
|
|
Financing expenses
(income), net
|
4,522
|
(940)
|
1,767
|
387
|
Taxes on
income
|
568
|
(2,122)
|
259
|
(2,830)
|
Depreciation
|
3,654
|
3,694
|
1,136
|
1,238
|
EBITDA
|
6,539
|
8,120
|
2,628
|
3,686
|
Contact:
Kalia Weintraub
CFO
Tel: +972 (3) 797-1111
Email: anatb@ellomay.com
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/ellomay-capital-reports-results-for-the-three-and-nine-months-ended-september-30-2016-300383785.html
SOURCE Ellomay Capital Ltd