TEL AVIV, Israel, June 26, 2019 /PRNewswire/ -- Ellomay Capital
Ltd. (NYSE American; ELLO) (TASE:
ELLO) ("Ellomay" or the "Company"), a renewable
energy and power generator and developer of renewable energy and
power projects in Europe and
Israel, today reported its unaudited financial results for the
three month period ended March 31,
2019.
Financial Highlights
- Revenues were approximately €4.7 million for
the three months ended March 31,
2019, compared to approximately
€3 million for the three months ended
March 31, 2018, an
increase of approximately 56%. The increase in
revenues is mainly a result of the commencement of operations of
the Company's waste-to-energy project in Oude Tonge, the Netherlands (the "WtE Project") in
June 2018 and relatively higher
levels of radiation and electricity spot prices in Italy during 2019 compared to 2018.
- Operating expenses were approximately €1.7 million for the
three months ended March 31, 2019,
compared to approximately €0.9 million for the three months ended
March 31, 2018. The increase in
operating expenses is mainly attributable to the commencement of
operations of the Company's WtE Project in June 2018, as waste-to-energy operations are
characterized by higher operating expenses compared to PV
operations due to the cost of the components of raw materials and
waste removal. Depreciation expenses were approximately €1.6
million for the three months ended March 31,
2019, compared to approximately €1.4 million for the three
months ended March 31, 2018. The
increase reflects the commencement of operations of the Company's
WtE Project in the
Netherlands.
- Project development costs were approximately €0.9 million for
the three months ended March 31,
2019, compared to approximately €0.8 million for the three
months ended March 31, 2018. The
increase in project development expenses is mainly attributable to
consultancy expenses in connection with the Pumped Storage Project
in the Manara Cliff in Israel.
- General and administrative expenses were approximately €0.9
million for the three months ended March 31,
2019, compared to approximately €1.2 million for the three
months ended March 31, 2018. The
decrease in general and administrative expenses resulted mainly
from payment in 2018 of approximately €0.4 million pursuant to a
VAT assessment agreement from previous years in Israel.
- Share of profits of equity accounted investee, after
elimination of intercompany transactions, was approximately €1.2
million for each of the three months ended March 31, 2019 and March
31, 2018.
- Financing expenses, net was approximately
€1.7 million for the three months
ended March 31, 2019,
compared to approximately €0.4 million for the
three months ended March 31,
2018. The increase in financing expenses was mainly
due to expenses in connection with exchange rate differences
amounting to approximately €1.2 million in the three months ended
March 31, 2019, mainly in connection
with the New Israeli Shekel denominated Series A Debentures and
Series B Debentures, caused by the 5% devaluation of the euro
against the NIS during the three months ended March 31, 2019, compared to income of
approximately €0.9 million for the three months ended March 31, 2018, caused by the 4% revaluation of
the euro against the NIS during the three months ended March 31, 2018. This increase was partially
offset by income in connection with the reevaluation of the
Company's euro/US$ forward transactions of approximately €0.4
million for the three months ended March 31,
2019, compared to expenses of €0.6 million for the three
months ended March 31, 2018.
- Taxes on income were approximately €0.2 million for the three
months ended March 31, 2019, compared
to approximately €0.01 million for the three months ended
March 31, 2018.
- Loss for the three months ended March
31, 2019 was approximately €1 million, compared to
approximately €0.4 million for the three months ended March 31, 2018.
- Total other comprehensive income was approximately €0.6 million
for the three months ended March 31,
2019, compared to a loss of approximately €1.5 million in
the three months ended March 31,
2018. The change mainly resulted from changes in fair value
of cash flow hedges and from foreign currency translation
differences on New Israeli Shekel denominated operations, as a
result of fluctuations in the euro/NIS exchange rates.
- Total comprehensive loss was approximately €0.4 million for the
three months ended March 31, 2019,
compared to total comprehensive loss of approximately €1.9 million
for the three months ended March 31,
2018.
- EBITDA was approximately €2.5 million for the three months
ended March 31, 2019, compared to
approximately €1.3 million for the three months ended March 31, 2018.
- Net cash from operating activities was approximately €0.2
million for the three months ended March 31,
2019, compared to approximately €2.9 million for the three
months ended March 31, 2018. The
decrease in net cash from operating activities is mainly
attributable to payment of interest on a loan from an equity
accounted investee of approximately €1.2 million in the three
months ended March 31, 2018, in
addition to the timing of the receipt of revenues, as January 2019 revenues from electricity produced
in Italy were collected in
April 2019 while January 2018 revenues from electricity produced
in Italy were mainly collected in
March 2018.
- In March 2019, four of the
Company's Spanish subsidiaries entered into a facility agreement
with Bankinter, S.A governing the procurement of project financing
in the aggregate amount of approximately €18.4 million (the
"Project Finance"). The €18.4 million principal amount is
divided into: (i) four term loan facilities, one for each
Subsidiary, in the aggregate amount of €17.6 million (€0.2 million
borrowing costs were capitalized to the principal amount) with
terms ending in May 2028, and (ii)
revolving facilities, one for each Subsidiary, aimed to cover
financial needs for the debt service coverage in case of a
liquidity shortfall of the Subsidiaries, in the aggregate amount of
€0.8 million. The termination date of the Project Finance is
December 31, 2037 and an annual
interest at the rate of Euribor 6 months plus a margin of 2% (with
a zero interest floor) is repaid semi-annually on June 20 and December
20. The principal is repaid on a semi-annual basis based on
a pre-determined sculptured repayment schedule. The Project Finance
documentation requires the Subsidiaries to enter into interest swap
agreements for an amount equal to at least 70% of the amount of the
Facility Agreement. The Subsidiaries entered into the swap
agreements on March 12, 2019 with
respect to approximately Euro 17.6
million (with a decreasing notional principal amount based
on the amortization table) until December
2037, replacing the Euribor 6 month rate with a fixed 6
month rate of approximately 1%, resulting in a fixed annual
interest rate of approximately 3%.
- On April 30, 2019, the Company,
through its Spanish subsidiary Talasol Solar, S.L.U. (the
"Project Company"), closed on financing for the construction
of a photovoltaic plant with a peak capacity of 300MW in the
municipality of Talaván, in Extramadura Spain (the "Talasol
Project") and the closing of the sale of 49% of its indirect
holdings in the Project Company. The purchase price under the SPA
was fixed at €16.1 million. Following the consummation of these
transactions, Talasol provided the engineering, procurement and
construction contractor of the Talasol Project, METKA EGN Limited,
a notice to proceed with the construction works of the Talasol
Project. The Talasol Project's total CAPEX is expected to be
approximately €228 million, of which an aggregate amount of
approximately €131 million will be provided by a term loan under
the project finance obtained by Talasol from Rabobank, ABN AMRO and Deutsche Bank (commercial tranche)
and the European Investment Bank.
- In May 2019, the Company's
wholly-owned subsidiary, Ellomay Water Plants Holdings (2014) Ltd.
("Ellomay 2014"), executed a term sheet with an Israeli
investor, for the sale by Ellomay 2014 of shares representing 10%
of the share capital and of the shareholders loans of Ellomay
Pumped Storage (2014) Ltd. ("Ellomay Manara"). Ellomay 2014
currently owns 75% of the share capital of Ellomay Manara, which is
promoting the 156 MW pumped storage project in the Manara Cliff,
Israel (the "Manara PSP").
The consummation of the sale of the interests in Ellomay Manara is
scheduled to occur simultaneously with the financial closing of the
Manara PSP and is subject to the occurrence of certain conditions
precedent, including the execution of definitive agreements, the
completion of a due diligence process by the investor, obtaining
regulatory approvals and other customary conditions to closing.
The consummation of the sale to the investor as detailed herein
is subject to the occurrence of certain events and circumstances,
including the fulfilment of the conditions to closing and the
financial closing of the Manara PSP, that are not entirely within
the control of the Company, Ellomay 2014 or Ellomay Manara. There
can be no assurance as to whether or when these events and
circumstances will occur and the conditions to closing will be
satisfied.
- As of June 1, 2019, the Company
held approximately €73.2 million in cash and cash equivalents
(including approximately €49.5 million designated for the Talasol
project), approximately €2.2 million in marketable securities and
approximately €12.3 million in restricted short-term and long-term
cash and marketable securities.
Ran Fridrich, CEO and a board member of Ellomay commented: "Q1
2019 was characterized by continued growth in all operational
parameters, an increase in revenues, an increase in gross profit,
and a significant increase in operating profit compared to Q1 2018.
The construction of the TALASOL project (a 300 MW PV project in
Spain) began following the balance
sheet date. The TALASOL project is one of the largest projects
being built in Europe and is not
dependent on government subsidies. The TALASOL project executed a
financial power swap agreement (PPA) in respect of approximately
80% of its expected output. This first-of-its-kind agreement
guarantees a fixed electricity price for 10 years of operations,
allowing the Talasol project to secure stable income and enabled
the procurement of project financing provided by leading European
banks (EIB, DB, RABOBANK and ABN-AMRO). The TALASOL project is a
significant achievement for the Company and an important milestone
in the Company's ability to initiate, develop and construct
large-scale projects. In addition, in the first quarter of 2019,
the Company took over the project management of the BIO-GAS
facilities in the Netherlands. As
a result, we have seen evidence of operational improvement,
reflected in increased production and reduced of
operational costs. The full results of the operational changes
and investments in equipment currently in process in the BIO-GAS
projects are expected to be reflected in the second half of
2019."
Information for the Company's Series A and Series B Debenture
Holders
As of March 31, 2019, the
Company's Net Financial Debt (as such term is defined in the Deeds
of Trust of the Company's Debentures) was approximately €12.1
million (consisting of approximately €87.3 million of short-term
and long-term debt from banks and other interest bearing financial
obligations and approximately €54.1 million in connection with the
Series A Debentures issuances (in January and September 2014) and the Series B Debentures
issuance (in March 2017), net of
approximately €48.5 million of cash and cash equivalents and
marketable securities and net of approximately €80.8 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 American and with the Tel Aviv Stock Exchange under
the trading symbol "ELLO". Since 2009, Ellomay Capital focuses
its business in the renewable energy and power sectors in
Europe and Israel.
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, 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 850
MW, representing about 6%-8% of Israel's total current electricity
consumption;
- 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 156 MW pumped storage hydro power plant in
the Manara Cliff, Israel;
- 51% of Groen Gas Goor B.V. and of Groen Gas Oude-Tonge B.V.,
project companies developing anaerobic digestion plants with a
green gas production capacity of approximately 375 Nm3/h, in Goor,
the Netherlands and 475 Nm3/h, in
Oude Tonge, the Netherlands,
respectively;
- 51% of Talasol, which is constructing a photovoltaic plant with
a peak capacity of 300 MW in the municipality of Talaván, Cáceres,
Spain.
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. Ellomay
believes 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, we believe 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
the Company's forward-looking statements, including weather
conditions, regulatory changes, changes in the supply and prices of
resources required for the operation of our facilities (such as
waste and natural gas), changes in demand and technical and other
disruptions in the operations or construction of the power plants
owned by us. 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 Statements of Financial Position
|
|
|
|
|
|
March
31,
|
December
31,
|
March
31,
|
|
2019
|
2018
|
2019
|
|
Unaudited
|
Audited
|
Unaudited
|
|
€ in
thousands
|
Convenience
Translation
into US$ in thousands
|
Assets
|
|
|
|
Current
assets:
|
|
|
|
Cash and cash
equivalents
|
46,353
|
36,882
|
52,048
|
Marketable
securities
|
2,194
|
2,132
|
2,464
|
Restricted cash and
marketable securities
|
1,315
|
4,653
|
1,477
|
Receivable from
concession project
|
1,379
|
1,292
|
1,548
|
Financial
assets
|
1,349
|
1,282
|
1,515
|
Trade and other
receivables
|
13,855
|
12,623
|
15,557
|
|
66,445
|
58,864
|
74,609
|
Non-current
assets:
|
|
|
|
Investment in equity
accounted investee
|
30,075
|
27,746
|
33,770
|
Advances on account
of investments
|
840
|
798
|
943
|
Receivable from
concession project
|
26,828
|
25,710
|
30,124
|
Fixed
assets
|
94,213
|
87,220
|
105,787
|
Intangible
asset
|
5,052
|
4,882
|
5,673
|
Right-of-use
asset
|
4,200
|
-
|
4,716
|
Restricted cash and
deposits
|
5,588
|
2,062
|
6,274
|
Deferred
tax
|
2,499
|
2,423
|
2,806
|
Long term
receivables
|
1,483
|
1,455
|
1,665
|
|
170,778
|
152,296
|
191,758
|
Total
assets
|
237,223
|
211,160
|
266,367
|
|
|
|
|
Liabilities and
Equity
|
|
|
|
Current
liabilities:
|
|
|
|
Current maturities of
long term loans
|
7,087
|
5,864
|
7,958
|
Debentures
|
9,218
|
8,758
|
10,350
|
Trade
payables
|
3,796
|
2,126
|
4,261
|
Other
payables
|
3,548
|
3,103
|
3,984
|
|
23,649
|
19,851
|
26,553
|
Non-current
liabilities:
|
|
|
|
Lease
liability
|
3,996
|
-
|
4,487
|
Long-term
loans
|
77,024
|
60,228
|
86,487
|
Debentures
|
44,858
|
42,585
|
50,369
|
Deferred
tax
|
6,446
|
6,219
|
7,238
|
Other long-term
liabilities
|
4,670
|
5,320
|
5,244
|
|
136,994
|
114,352
|
153,825
|
Total
liabilities
|
160,643
|
134,203
|
180,378
|
Equity:
|
|
|
|
Share
capital
|
19,988
|
19,980
|
22,444
|
Share
premium
|
58,356
|
58,344
|
65,525
|
Treasury
shares
|
(1,736)
|
(1,736)
|
(1,949)
|
Reserves
|
1,823
|
1,169
|
2,047
|
Retained
earnings
|
47
|
758
|
53
|
Total equity
attributed to shareholders of the Company
|
78,478
|
78,515
|
88,120
|
Non-Controlling
Interest
|
(1,898)
|
(1,558)
|
(2,131)
|
Total
equity
|
76,580
|
76,957
|
85,989
|
Total liabilities
and equity
|
237,223
|
211,160
|
266,367
|
|
|
|
|
* Convenience
translation into US$ (exchange rate as at March 31, 2019: euro 1 =
US$ 1.123))
|
Ellomay Capital Ltd.
and its Subsidiaries
|
Condensed
Consolidated Statements of Comprehensive Income (Loss) (in
thousands, except per share data)
|
|
For the three
months
ended March 31,
|
For the year
ended
December 31,
|
For the three
months
ended March 31,
|
|
|
|
2018
|
2019
|
2018
|
2019
|
|
Unaudited
|
Audited
|
Unaudited
|
|
€ in
thousands
|
€ in
thousands
|
Convenience
Translation
into US$*
|
Revenues
|
3,032
|
4,733
|
18,117
|
5,314
|
Operating
expenses
|
(900)
|
(1,664)
|
(6,342)
|
(1,868)
|
Depreciation
expenses
|
(1,358)
|
(1,578)
|
(5,816)
|
(1,772)
|
Gross
profit
|
774
|
1,491
|
5,959
|
1,674
|
|
|
|
|
|
Project development
costs
|
(796)
|
(874)
|
(2,878)
|
(981)
|
General and
administrative expenses
|
(1,185)
|
(897)
|
(3,600)
|
(1,007)
|
Share of profits of
equity accounted investee
|
1,163
|
1,164
|
2,545
|
1,307
|
Other income,
net
|
4
|
-
|
884
|
-
|
Operating profit
(loss)
|
(40)
|
884
|
2,910
|
993
|
|
|
|
|
|
Financing
income
|
1,331
|
390
|
2,936
|
438
|
Financing income
(expenses) in connection with derivatives and other assets,
net
|
(452)
|
431
|
494
|
484
|
Financing
expenses
|
(1,237)
|
(2,485)
|
(5,521)
|
(2,790)
|
Financing expenses,
net
|
(358)
|
(1,664)
|
(2,091)
|
(1,868)
|
Income (loss)
before taxes on income
|
(398)
|
(780)
|
819
|
(875)
|
Taxes on
income
|
(11)
|
(189)
|
(215)
|
(212)
|
Income (loss) for
the period
|
(409)
|
(969)
|
604
|
(1,087)
|
Income (loss)
attributable to:
|
|
|
|
|
Owners of the
Company
|
(256)
|
(711)
|
1,057
|
(797)
|
Non-controlling
interests
|
(153)
|
(258)
|
(453)
|
(290)
|
Income (loss) for
the period
|
(409)
|
(969)
|
604
|
(1,087)
|
Other
comprehensive income (loss) items that after
|
|
|
|
|
initial
recognition in comprehensive income (loss)
|
|
|
|
|
were or will be
transferred to profit or loss:
|
|
|
|
|
Foreign currency
translation differences for foreign operations
|
(1,298)
|
1,232
|
(787)
|
1,383
|
|
|
|
|
|
Effective portion of
change in fair value of cash flow hedges
|
(926)
|
350
|
(1,008)
|
393
|
Net change in fair
value of cash flowhedges transferred to profit or loss
|
755
|
(1,010)
|
643
|
(1,134)
|
Total other
comprehensive income (loss)
|
(1,469)
|
572
|
(1,152)
|
642
|
Total
comprehensive loss for the period
|
(1,878)
|
(397)
|
(548)
|
(445)
|
|
|
|
|
|
Basic net income
(loss) per share
|
(0.02)
|
(0.07)
|
0.10
|
(0.07)
|
Diluted net income
(loss) per share
|
(0.02)
|
(0.07)
|
0.10
|
(0.07)
|
|
|
|
|
|
* Convenience
translation into US$ (exchange rate as at March 31, 2019: euro 1 =
US$ 1.123)
|
Ellomay Capital Ltd.
and its Subsidiaries
|
Condensed
Consolidated Statements of Changes in Equity (in
thousands)
|
|
|
Attributable to
shareholders of the Company
|
Non-
controlling
|
Total
|
|
|
Interests
|
Equity
|
|
|
|
|
|
Translation
|
|
|
|
|
|
Share
|
Share
|
Retained earnings
(accumulated
|
Treasury
|
reserve
from
foreign
|
Hedging
|
|
|
|
|
capital
|
premium
|
deficit)
|
shares
|
operations
|
Reserve
|
Total
|
|
|
€ in
thousands
|
For the three
month ended March 31,
|
|
|
|
|
|
|
|
|
|
2019
(unaudited):
|
|
|
|
|
|
|
|
|
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
January 1,
2019
|
19,980
|
58,334
|
758
|
(1,736)
|
1,396
|
(227)
|
78,515
|
(1,558)
|
76,957
|
Loss for the
period
|
-
|
-
|
(711)
|
-
|
-
|
-
|
(711)
|
(258)
|
(969)
|
Other
comprehensive income (loss) for the period
|
-
|
-
|
-
|
-
|
1,314
|
(660)
|
654
|
(82)
|
572
|
Total
comprehensive income (loss) for the
period
|
-
|
-
|
(711)
|
-
|
1,314
|
(660)
|
(57)
|
(340)
|
(397)
|
Transactions with
owners of the Company, recognized directly in
equity:
|
|
|
|
|
|
|
|
|
|
Options
exercise
|
8
|
11
|
-
|
-
|
-
|
-
|
19
|
-
|
19
|
Share-based
payments
|
-
|
1
|
-
|
-
|
-
|
-
|
1
|
-
|
1
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
March 31,
2019
|
19,988
|
58,356
|
47
|
(1,736)
|
2,710
|
(887)
|
78,478
|
(1,898)
|
76,580
|
For the year
ended
|
|
|
|
|
|
|
|
|
|
December 31, 2018
(audited):
|
|
|
|
|
|
|
|
|
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
January 1,
2018
|
19,980
|
58,339
|
(299)
|
(1,736)
|
2,219
|
138
|
78,641
|
(1,141)
|
77,500
|
Profit for the
year
|
-
|
-
|
1,057
|
-
|
-
|
-
|
1,057
|
(453)
|
604
|
Other
comprehensive income (loss) for the year
|
-
|
-
|
-
|
-
|
(823)
|
(365)
|
(1,188)
|
36
|
(1,152)
|
Total
comprehensive income (loss) for the year
|
-
|
-
|
1,057
|
-
|
(823)
|
(365)
|
(131)
|
(417)
|
(548)
|
Transactions with
owners of the Company,
recognized directly in equity:
|
|
|
|
|
|
|
|
|
|
Share-based
payments
|
-
|
5
|
-
|
-
|
-
|
-
|
5
|
-
|
5
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
December 31,
2018
|
19,980
|
58,344
|
758
|
(1,736)
|
1,396
|
(227)
|
78,515
|
(1,558)
|
76,957
|
Ellomay Capital Ltd.
and its Subsidiaries
|
Condensed
Consolidated Interim Statements of Changes in Equity (in thousands)
(cont'd)
|
|
|
Attributable to
shareholders of the Company
|
Non-
controlling
|
Total
|
|
|
Interests
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Translation
|
|
|
|
|
|
Share
|
Share
|
Retained earnings
(accumulated
|
Treasury
|
reserve
from
foreign
|
Hedging
|
|
|
|
|
capital
|
premium
|
deficit)
|
shares
|
operations
|
Reserve
|
Total
|
|
|
€ in
thousands
|
For the three
month ended March 31,
|
|
|
|
|
|
|
|
|
|
2018
(unaudited):
|
|
|
|
|
|
|
|
|
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
January 1,
2018
|
19,980
|
58,339
|
(299)
|
(1,736)
|
2,219
|
138
|
78,641
|
(1,141)
|
77,500
|
Loss for the
period
|
-
|
-
|
(256)
|
-
|
-
|
-
|
(256)
|
(153)
|
(409)
|
Other
comprehensive income (loss) for the period
|
-
|
-
|
-
|
-
|
(1,342)
|
(171)
|
(1,513)
|
44
|
(1,469)
|
Total
comprehensive loss for the period
|
-
|
-
|
(256)
|
-
|
(1,342)
|
(171)
|
(1,769)
|
(109)
|
(1,878)
|
Transactions with
owners of the Company,
recognized directly in equity:
|
|
|
|
|
|
|
|
|
|
Share-based
payments
|
-
|
1
|
-
|
-
|
-
|
-
|
1
|
-
|
1
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
March 31,
2018
|
19,980
|
58,340
|
(555)
|
(1,736)
|
877
|
(33)
|
76,873
|
(1,250)
|
75,623
|
|
|
|
|
|
|
|
Attributable to
shareholders of the Company
|
Non-
controlling
|
Total
|
|
|
Interests
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Translation
|
|
|
|
|
|
Share
|
Share
|
Retained earnings
(accumulated
|
Treasury
|
reserve
from
foreign
|
Hedging
|
|
|
|
|
capital
|
premium
|
deficit)
|
shares
|
operations
|
Reserve
|
Total
|
|
|
Convenience
translation into US$ (exchange rate as at March 31, 2019: (euro 1 =
US$ 1.123))
|
For the three
month ended March 31,
|
|
|
|
|
|
|
|
|
|
2019
(unaudited):
|
|
|
|
|
|
|
|
|
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
January 1,
2019
|
22,435
|
65,512
|
850
|
(1,949)
|
1,568
|
(255)
|
88,161
|
(1,749)
|
86,412
|
Loss for the
period
|
-
|
-
|
(797)
|
-
|
-
|
-
|
(797)
|
(290)
|
(1,087)
|
Other
comprehensive profit (loss) for the period
|
-
|
-
|
-
|
-
|
1,475
|
(741)
|
734
|
(92)
|
642
|
Total
comprehensive income (loss) for the period
|
-
|
-
|
(797)
|
-
|
1,475
|
(741)
|
(63)
|
(382)
|
(445)
|
Transactions with
owners of the Company,
recognized directly in equity:
|
|
|
|
|
|
|
|
|
|
Options
exercise
|
9
|
12
|
-
|
-
|
-
|
-
|
21
|
-
|
21
|
Share-based
payments
|
-
|
1
|
-
|
-
|
-
|
-
|
1
|
-
|
1
|
Balance as
at
|
|
|
|
|
|
|
|
|
|
March 31,
2019
|
22,444
|
65,525
|
53
|
(1,949)
|
3,043
|
(996)
|
88,120
|
(2,131)
|
85,989
|
Ellomay Capital Ltd.
and its Subsidiaries
|
Condensed
Consolidated Interim Statements of Cash Flow (in
thousands)
|
|
For the three
months
ended March 31, 2018
|
For the three
months
ended March 31, 2019
|
For the year
ended December 31, 2018
|
For the three
months
ended March 31, 2019
|
|
Unaudited
|
Unaudited
|
Audited
|
Unaudited
|
|
€ in
thousands
|
Convenience
Translation
into US$*
|
Cash flows from
operating activities
|
|
|
|
|
Income (loss) for the
period
|
(409)
|
(969)
|
604
|
(1,087)
|
Adjustments
for:
|
|
|
|
|
Financing expenses,
net
|
358
|
1,664
|
2,091
|
1,868
|
Depreciation
|
1,358
|
1,578
|
5,816
|
1,772
|
Share-based payment
transactions
|
1
|
1
|
5
|
1
|
Share of profits of
equity accounted investees
|
(1,163)
|
(1,164)
|
(2,545)
|
(1,307)
|
Payment of interest
on loan from an equity accounted investee
|
1,176
|
-
|
3,036
|
-
|
Change in trade
receivables and other receivables
|
681
|
(1,696)
|
(17)
|
(1,904)
|
Change in other
assets
|
671
|
(708)
|
37
|
(795)
|
Change in receivables
from concessions project
|
250
|
171
|
1,431
|
192
|
Change in accrued
severance pay, net
|
-
|
4
|
15
|
4
|
Change in trade
payables
|
349
|
509
|
633
|
572
|
Change in other
payables
|
(423)
|
416
|
(1,565)
|
467
|
Taxes on
income
|
11
|
189
|
215
|
212
|
Income taxes
paid
|
(1)
|
-
|
(77)
|
-
|
Interest
received
|
395
|
415
|
1,835
|
466
|
Interest
paid
|
(382)
|
(205)
|
(4,924)
|
(230)
|
Net cash provided by
operating activities
|
2,872
|
205
|
6,590
|
231
|
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
|
Acquisition of fixed
assets
|
(1,112)
|
(7,289)
|
(3,708)
|
(8,184)
|
Acquisition of
subsidiary, net of cash acquired
|
-
|
(1,000)
|
(1,000)
|
(1,123)
|
Repayment of loan to
an equity accounted investee
|
490
|
-
|
1,540
|
604
|
Advances on account
of investments
|
-
|
-
|
-
|
-
|
Acquisition of
marketable securities
|
-
|
-
|
-
|
-
|
Proceeds from
marketable securities
|
-
|
-
|
3,316
|
-
|
Proceed from (invest
in) settlement of derivatives, net
|
15
|
532
|
664
|
597
|
Decrease (increase)
in restricted cash
|
79
|
87
|
(3,107)
|
98
|
Loans to
others
|
-
|
-
|
(3,500)
|
-
|
Net cash used in
investing activities
|
(528)
|
(7,670)
|
(5,795)
|
(8,612)
|
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
|
Repayment of
long-term loans and finance lease obligations
|
(177)
|
(506)
|
(17,819)
|
(568)
|
Repayment of
Debentures
|
-
|
-
|
(4,668)
|
-
|
Proceeds from
options
|
-
|
19
|
-
|
21
|
Proceeds from
long-term loans
|
40
|
17,424
|
34,754
|
19,565
|
Net cash provided by
(used in) financing activities
|
(137)
|
16,937
|
12,258
|
(19,018)
|
|
|
|
|
|
Effect of exchange
rate fluctuations on cash and cash equivalents
|
(200)
|
(1)
|
(133)
|
(2)
|
Increase in cash and
cash equivalents
|
2,007
|
9,471
|
12,920
|
10,635
|
Cash and cash
equivalents at the beginning of the period
|
23,962
|
36,882
|
23,962
|
41,413
|
Cash and cash
equivalents at the end of the period
|
25,969
|
46,353
|
36,882
|
52,048
|
|
|
|
|
|
* Convenience
translation into US$ (exchange rate as at March 31, 2019: euro 1 =
US$ 1.123)
|
Ellomay Capital Ltd.
and its Subsidiaries
|
Reconciliation of
Income (Loss) to EBITDA (in thousands)
|
|
|
|
|
|
For the three
months ended March 31,
|
For the year ended
December 31,
|
For the three
months ended March 31,
|
|
2018
|
2019
|
2018
|
2019
|
|
Unaudited
|
|
€ in
thousands
|
Convenience
Translation into US$*
|
Net income (loss) for
the period
|
(409)
|
(969)
|
604
|
(1,087)
|
Financing expenses,
net
|
358
|
1,664
|
2,091
|
1,868
|
Taxes on
income
|
11
|
189
|
215
|
212
|
Depreciation
|
1,358
|
1,578
|
5,816
|
1,772
|
EBITDA
|
1,318
|
2,462
|
8,726
|
2,765
|
|
|
|
|
|
* Convenience
translation into US$ (exchange rate as at March 31, 2019: euro 1 =
US$ 1.123)
|
Contact:
Kalia Weintraub
CFO
Tel: +972 (3) 797-1111
Email: ellogu@ellomay.com
View original
content:http://www.prnewswire.com/news-releases/ellomay-capital-reports-results-for-the-three-months-ended-march-31-2019-300875725.html
SOURCE Ellomay Capital Ltd