Ellomay Capital Ltd 6-K, filed Sep 22, 2022
Ellomay Capital Ltd. (ELLO)
6-K
2022-09-22
For: 2022-09-22
View Original
Added on
April 08, 2026
About this 6-K
Ellomay Capital Ltd filed this 6-K on September 22, 2022.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of September 2022
Commission File Number: 001-35284
Ellomay Capital Ltd.
(Translation of registrant’s name into English)
18 Rothschild Blvd., Tel Aviv 6688121, Israel
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ____
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ____
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the
information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes ☐ No ☒
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82- ________
THE IFRS FINANCIAL RESULTS INCLUDED IN EXHIBIT 99.1 OF THIS FORM 6-K ARE HEREBY INCORPORATED BY REFERENCE INTO THE REGISTRANT’S
REGISTRATION STATEMENTS ON FORM F-3 (NOS. 333-199696 AND 333-144171) AND FORM S-8 (NOS. 333-187533, 333-102288 AND 333-92491), AND TO BE A PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS SUBMITTED, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR
REPORTS SUBSEQUENTLY FILED OR FURNISHED.
This Report on Form 6-K of Ellomay Capital Ltd. consists of the following document, which is attached hereto and incorporated by
reference herein:
| Exhibit 99.1 |
2
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to
be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
Ellomay Capital Ltd.
By: /s/
Ran Fridrich
Ran Fridrich
Chief Executive Officer and Director
|
Dated: September 22, 2022
3
Exhibit 99.1
Ellomay Capital Reports Results for the Three and Six Months Ended June 30, 2022
Tel-Aviv, Israel, September 22, 2022 – Ellomay Capital Ltd. (NYSE American; 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 unaudited financial results for the three
month period ended June 30, 2022.
Financial Highlights
| • |
Revenues were approximately €29.2 million for the six months ended June 30, 2022, compared to approximately €20.4 million for the six months ended June 30, 2021. This increase mainly results from the substantial increase in electricity
prices in Spain.
|
| • |
Operating expenses were approximately €13.1 million for the six months ended June 30, 2022, compared to approximately €7.6 million for the six months ended June 30, 2021. Depreciation expenses were approximately €8 million for the six
months ended June 30, 2022, compared to approximately €7.1 million for the six months ended June 30, 2021. The increase in operating expenses mainly results from the introduction of the Spanish RDL 17/2021 that established the reduction,
until June 30, 2022, of returns on the electricity generating activity of Spanish production facilities that do not emit greenhouse gases accomplished through payments of a portion of the revenues by the production facilities to the Spanish
government. The increase in operating expenses also resulted from the Company’s biogas operations in the Netherlands that were impacted by the war in Ukraine causing shortages in certain raw materials and an increase in delivery prices. The
increase in depreciation and amortization expenses is mainly attributable to the recognition of results of the Talasol PV Plant for the entire first half of 2022, compared to a partial recognition (commencing upon the achievement of PAC of
the Talasol PV Plant on January 27, 2021) in 2021.
|
| • |
Project development costs were approximately €1.6 million for the six months ended June 30, 2022, compared to approximately €1.1 million for the six months ended June 30, 2021. The increase in project development costs is mainly due to
the advancing development of photovoltaic projects in Italy.
|
| • |
General and administrative expenses were approximately €3.3 million for the six months ended June 30, 2022, compared to approximately €2.6 million for the six months ended June 30, 2021. The increase is mostly due to increased D&O
liability insurance costs, increase in management fee paid pursuant to the new Management Services Agreement effective July 1, 2021, and an increase in salaries paid to employees.
|
| • |
Share of losses of equity accounted investee, after elimination of intercompany transactions, was approximately €0.6 million for the six months ended June 30, 2022, compared to approximately €0.8 million for the six months ended June 30,
2021.
|
| • |
Financing expenses, net was approximately €2.2 million for the six months ended June 30, 2022, compared to approximately €6.1 million for the six months ended June 30, 2021. The decrease in financing expenses, net, was mainly
attributable to income resulting from exchange rate differences amounting to approximately €2.6 million in six months ended June 30, 2022, mainly in connection with the New Israeli Shekel (“NIS”) cash and cash equivalents and the Company’s
NIS denominated debentures, compared to expenses in the amount of approximately €0.2 million for the six months ended June 30, 2021, caused by the 3.3% appreciation of the euro against the NIS during the six months ended June 30, 2022,
compared to the 0.8% devaluation of the euro against the NIS during the six months ended June 30, 2021, income resulting from indexation to the increasing Israeli consumer price index (CPI) and expenses recorded in 2021 amounting to
approximately €0.8 million in connection with the early repayment of the Company’s Series B Debentures.
|
| • |
Taxes on income were approximately €1.1 million for the six months ended June 30, 2022, compared to approximately €0.3 million for the six months ended June 30, 2021. The increase is mainly due to the substantial increase in electricity prices in Spain,
resulting in higher taxable income of the Company’s Spanish subsidiaries.
|
| • |
Loss for the six months ended June 30, 2022 was approximately €0.6 million, compared to a loss of approximately €5.2 million for the six months ended June 30, 2021.
|
| • |
Total other comprehensive loss was approximately €34.8 million for the six months ended June 30, 2022, compared to approximately €4.7 million for the six months ended June 30, 2021. The increase in total other comprehensive loss mainly
resulted from changes in fair value of cash flow hedges, including a material reduction in the fair value of the financial power swap (the “Talasol PPA”) that
covers approximately 80% of the output of the Talasol PV Plant. The Talasol PPA experienced a high volatility due to the substantial increase in electricity prices in Europe since the commencement of the military conflict between Russia and
Ukraine. In accordance with hedge accounting standards, the changes in the Talasol PPA’s fair value are recorded in the Company’s shareholders’ equity through a hedging reserve and not through the accumulated deficit/retained earnings. The
changes do not impact the Company’s consolidated net profit/loss or the Company’s consolidated cash flows. As the Company controls Talasol, the total impact of the changes in fair value of the Talasol PPA (including the minority share) is
consolidated into the Company’s financial statements and total equity. Alongside the decrease in fair value of the Talasol PPA, the increase in the electricity prices is expected to have a positive impact on Talasol’s revenues from the sale
of the capacity that is not subject to the Talasol PPA, resulting in an expected increase in Talasol’s net income and cash flows.
|
| • |
Total comprehensive loss was approximately €35.4 million for the six months ended June 30, 2022, compared to approximately €9.9 million for the six months ended
June 30, 2021.
|
| • |
The Company’s current liabilities as of June 30, 2022 include a liability in the amount of approximately €39 million in connection with current maturities of the Talasol PPA resulting from the decrease in the fair value of the Talasol
PPA. The decrease in the fair value of the Talasol PPA does not impact the Company’s cash flow as Talasol’s revenues from the sale of electricity are expected to exceed its liability and payments to the Talasol PPA provider. Pursuant to the
applicable accounting rules, the Company is required to recognize the fair value of expected future payments to the Talasol PPA provider as a liability but it does not recognize the expected revenues from the Talasol PV Plant as assets.
|
| • |
EBITDA was approximately €10.6 million for the six months ended June 30, 2022, compared to approximately €8.4 million for the six months ended June 30, 2021. See the table on page 12 of this press release for a reconciliation of these
numbers to profit and loss.
|
| • |
Net cash provided by operating activities was approximately €8 million for the six months ended June 30, 2022, compared to approximately €7.3 million for the six months ended June 30, 2021. The net cash provided by operating activities
for the six months ended June 30, 2022, included a nonrecurring advance payment of income tax as per a tax assessment agreement (timing differences of payable income tax) to the Israeli Tax Authority in connection with the Talmei Yosef PV
Plant in the amount of approximately €3.2 million.
|
| • |
As required under an amendment to IAS 16, “Property, Plant and Equipment” (the “Amendment”), the Company retrospectively applied the Amendment and revised the financial results as of and for the
year ended December 31, 2021, and for the six months ended June 30, 2021. The Amendment required the Company to recognize the results of the Talasol PV Plant commencing connection to the grid (December 2020) instead of recognizing results
commencing achievement of PAC (Preliminary Acceptance Certificate), which occurred on January 27, 2021. The revisions mainly included recognizing an increase in the balance of fixed assets against a corresponding increase in retained
earnings and deferred tax as of December 31, 2021, and an increase in revenues and expenses, with a corresponding decrease in tax benefit and in the net loss for the six months ended June 30, 2021 and the year ended December 31, 2021.
|
CEO Review Second Quarter 2022
In the first half and the second quarter of 2022, the Company met the goals it set for itself. Compared to the corresponding period last year, the
Company recorded an increase of approximately 43% in its revenues, which were higher than the projected revenues for the period. The cash flow from operations for the first half of 2022 was approximately €8 million, after deduction of a
non-recurring advance payment of income tax as per a tax assessment agreement (timing differences of payable income tax) to the Israeli Tax Authority in connection with the Talmei Yosef PV Plant in the amount of approximately €3.2 million.
The profit for the second quarter of 2022 almost doubled compared to the corresponding period last year, and the net profit for the quarter was
approximately €2.8 million, compared to a loss of approximately €2.5 million in the corresponding quarter last year.
Based on the preliminary results of the third quarter of 2022 currently available to the Company, it is expected that the Company will meet the goals it
set for itself for the first nine months of 2022.
The Company operates on two main levels: the development of a backlog of projects in the PV field in Italy, Spain and Israel, and the construction and
operation of projects. Currently, a pumped hydro storage project in the Manara Cliff in Israel, which is a mega project in scope, is under construction. In addition, 20 MV PV plants are also under advanced construction in Italy.
Activity in Spain: The Ellomay Solar project (28 MW PV) was connected to the electricity grid towards the end of
the second quarter of 2022, therefore its effect on the quarter was negligible. During the third quarter of 2022 this PV plant operated at full capacity and the expected revenues from it for the third quarter of 2022 are approximately €2.5-3
million. The Talasol PV plant (300 MW PV), 51% held by the Company, met all expectations and in the first half of 2022 generated revenues in the amount of approximately €20.4 million.
Activity in Italy: The Company has approximately 600 MW PV projects under advanced development stages, of which
licenses have been obtained for approximately 200 MW. Of these 200 MW PV projects, 20 MW are under advanced construction and the remainder (approximately 180 MW) are awaiting the results of a contractor tender which is expected to be finalized at
the end of September 2022. The construction agreements are expected to be signed following the decision with respect to the contractor, and construction work will commence thereafter.
The Company has additional projects in earlier development stages and the intention is to reach a portfolio of approximately 1,000 MW PV in various
degrees of development and operations by the year 2025.
The Company is negotiating a financing agreement for the financing of 600 MW PV projects that are in advanced development stages with a leading European
bank in the field.
Activity in Israel: The Company is engaged in the construction and management of the Manara Cliff pumped storage
project, which is in advanced construction.
The development of the licenses for the construction of 40 MW PV + 80 MW/hour storage in batteries is in advanced stages. A connection to the electricity
grid was guaranteed for a large part of the project, the tender for contractors was concluded and a winning contractor was selected. The Company is in negotiations with financing entities for the purpose of obtaining financing for the project.
The Company continues to develop a portfolio of land for future projects in the field of PV and battery storage, including the potential expansion of the
Talmei Yosef project.
Activity in the Netherlands: In connection with the war in Ukraine and the stoppage of Russian gas supply to
Europe, there are substantial changes in the field of biogas in the Netherlands and Europe. Europe in general and the Netherlands specifically have set ambitious goals for increasing gas production from waste. Various incentives are being
considered, the main of which is pushing the price of the green certificates upwards and as of today the price of the aforementioned certificates has increased from 13–15-euro cents per certificate to around 45-euro cents per certificate. The gas
price for 2023, which is determined on the basis of the 2022 average, is also expected to be above 90-euro cents per cubic meter, a price that is higher than the cap of the subsidy (75-euro cents per cubic meter). Therefore, in 2023 and possibly
also in 2024 the Company will examine the possibility of temporarily exiting the subsidy regime. Not using the subsidy during 2023 and 2024 will enable the Company to postpone the termination of the subsidy period (originally 12 years) by two
years.
Green certificates are issued according to the amount of green gas supplied by the Company’s plants, whereby for every cubic meter supplied, the Company
receives one green certificate. The Company currently expects to produce approximately 14 million cubic meters of green gas during 2023, which are expected to be sold at an average price of 45 Eurocents per certificate. The expected income to the
Company is therefore approximately €6 million for 2023, compared to an average income from the sale of green certificates of approximately €2 million in previous years.
On the other hand, due to the war in Ukraine, there was an increase in the price of feedstock, which is based on agricultural residues, and in the cost
of transportation and the price of electricity (which increased tenfold). These circumstances caused an increase in expenses, however the Company expects that the increase in income will exceed the increase in expenses. The increase in income is
already partially reflected in the high prices of the green certificates and is expected to continue to be reflected next year as prices of green certificates are expected to continue to increase, and in addition gas prices are also expected to be
high.
The increase in electricity prices in the Netherlands did not substantially affect 2 of the 3 biogas facilities owned by the Company, which produce the
electricity and heat they consume for themselves. However, the Gelderland project, which was acquired in December 2020, is not equipped with the means to self-generate electricity and heat and is required to pay for the electricity, and therefore
was negatively affected by the increase in the price of electricity. In May 2022, the Company received notification of approval for a subsidy for generation of electricity and heat in Gelderland and, in August 2022, a generator (CHP) was ordered
and is expected to start producing electricity for the Gelderland facility this December or January.
The Company estimates that with the increasing importance of the biogas field, this field will enter a new period which is expected to substantially improve the results of
the Company’s biogas facilities.
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 operating 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 measure presented by other companies. The Company’s EBITDA may not be indicative of the Company’s historic operating results; nor is it meant to be predictive of potential future results. The
Company uses this measure internally as performance measure and believes that when this measure is combined with IFRS measure it add useful information concerning the Company’s operating performance. A reconciliation between results on an IFRS and
non-IFRS basis is provided on page 12 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 35.9 MW 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;
|
| • |
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.
|
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 the impact of continued war between Russia and Ukraine, including its
impact on electricity prices, availability of raw materials and disruptions in supply changes, the impact of the Covid-19 pandemic on the Company’s operations and projects, including in connection with steps taken by authorities in countries in
which the Company operates, changes in the market price of electricity and in demand, regulatory changes, including extension of current or approval of new rules and regulations increasing the operating expenses of manufacturers of renewable energy
in Spain, increases in interest rates and inflation, changes in the supply and prices of resources required for the operation of the Company’s facilities (such as waste and natural gas) and in the price of oil, and technical and other disruptions
in the operations or construction of the power plants owned by the Company. 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.
Contact:
Kalia Rubenbach (Weintraub)
CFO
Tel: +972 (3) 797-1111
Email: hilai@ellomay.com
Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Interim Statements of Financial Position
|
June 30,
|
December 31,
|
June 30,
|
||||||||||
|
2022
|
2021
|
2022
|
||||||||||
|
(Unaudited)
|
(Audited)
|
(Unaudited)
|
||||||||||
|
€ in thousands
|
Convenience Translation into US$ in thousands*
|
|||||||||||
|
Assets
|
||||||||||||
|
Current assets:
|
||||||||||||
|
Cash and cash equivalents
|
59,951
|
41,229
|
62,287
|
|||||||||
|
Marketable securities
|
1,761
|
1,946
|
1,830
|
|||||||||
|
Short term deposits
|
-
|
28,410
|
-
|
|||||||||
|
Restricted cash
|
4,280
|
1,000
|
4,447
|
|||||||||
|
Receivable from concession project
|
1,786
|
1,784
|
1,856
|
|||||||||
|
Trade and other receivables
|
10,744
|
9,487
|
11,163
|
|||||||||
|
78,522
|
83,856
|
81,583
|
||||||||||
|
Non-current assets
|
||||||||||||
|
Investment in equity accounted investee
|
32,410
|
34,029
|
33,673
|
|||||||||
|
Advances on account of investments
|
1,554
|
1,554
|
1,615
|
|||||||||
|
Receivable from concession project
|
25,991
|
26,909
|
27,004
|
|||||||||
|
Fixed assets
|
352,680
|
340,897
|
366,424
|
|||||||||
|
Right-of-use asset
|
23,360
|
23,367
|
24,270
|
|||||||||
|
Intangible asset
|
4,418
|
4,762
|
4,590
|
|||||||||
|
Restricted cash and deposits
|
20,379
|
15,630
|
21,174
|
|||||||||
|
Deferred tax
|
23,723
|
12,952
|
24,648
|
|||||||||
|
Long term receivables
|
8,581
|
5,388
|
8,915
|
|||||||||
|
Derivatives
|
2,718
|
2,635
|
2,824
|
|||||||||
|
495,814
|
468,123
|
515,137
|
||||||||||
|
Total assets
|
574,336
|
551,979
|
596,720
|
|||||||||
|
Liabilities and Equity
|
||||||||||||
|
Current liabilities
|
||||||||||||
|
Current maturities of long-term bank loans
|
12,306
|
126,180
|
12,786
|
|||||||||
|
Current maturities of long-term loans
|
10,000
|
16,401
|
10,390
|
|||||||||
|
Current maturities of debentures
|
19,785
|
19,806
|
20,556
|
|||||||||
|
Trade payables
|
2,059
|
2,904
|
2,138
|
|||||||||
|
Other payables
|
20,120
|
20,806
|
20,904
|
|||||||||
|
Current maturities of derivatives
|
38,996
|
14,783
|
40,516
|
|||||||||
|
Current maturities of lease liabilities
|
675
|
4,329
|
701
|
|||||||||
|
103,941
|
205,209
|
107,991
|
||||||||||
|
Non-current liabilities
|
||||||||||||
|
Long-term lease liabilities
|
16,206
|
15,800
|
16,838
|
|||||||||
|
Long-term loans
|
217,845
|
39,093
|
226,335
|
|||||||||
|
Other long-term bank loans
|
25,754
|
37,221
|
26,758
|
|||||||||
|
Debentures
|
93,973
|
117,493
|
97,635
|
|||||||||
|
Deferred tax
|
6,409
|
9,044
|
6,659
|
|||||||||
|
Other long-term liabilities
|
3,324
|
3,905
|
3,454
|
|||||||||
|
Derivatives
|
24,198
|
10,107
|
25,141
|
|||||||||
|
387,709
|
232,663
|
402,820
|
||||||||||
|
Total liabilities
|
491,650
|
437,872
|
510,811
|
|||||||||
|
Equity
|
||||||||||||
|
Share capital
|
25,605
|
25,605
|
26,603
|
|||||||||
|
Share premium
|
85,943
|
85,883
|
89,292
|
|||||||||
|
Treasury shares
|
(1,736
|
)
|
(1,736
|
)
|
(1,804
|
)
|
||||||
|
Transaction reserve with non-controlling Interests
|
5,697
|
5,697
|
5,919
|
|||||||||
|
Reserves
|
(11,763
|
)
|
7,288
|
(12,221
|
)
|
|||||||
|
Accumulated deficit
|
(8,121
|
)
|
(6,899
|
)
|
(8,437
|
)
|
||||||
|
Total equity attributed to shareholders of the Company
|
95,625
|
115,838
|
99,352
|
|||||||||
|
Non-Controlling Interest
|
(12,939
|
)
|
(1,731
|
)
|
(13,443
|
)
|
||||||
|
Total equity
|
82,686
|
114,107
|
85,909
|
|||||||||
|
Total liabilities and equity
|
574,336
|
551,979
|
596,720
|
|||||||||
* Convenience translation into US$ (exchange rate as at June 30, 2022: euro 1 = US$ 1.039)
Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Interim Statements of Profit or Loss and Other Comprehensive Income or Loss
|
For the Three months
ended June 30,
|
For the Six months
ended June 30,
|
For the year ended December 31,
|
For the six months ended June 30,
|
|||||||||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
2021
|
2022
|
|||||||||||||||||||
|
Unaudited
|
Unaudited
|
Audited
|
Unaudited
|
|||||||||||||||||||||
|
€ in thousands
|
€ in thousands
|
€ in thousands
|
Convenience Translation into US$ in thousands*
|
|||||||||||||||||||||
|
Revenues
|
17,435
|
13,193
|
29,196
|
20,393
|
45,721
|
30,334
|
||||||||||||||||||
|
Operating expenses
|
(7,161
|
)
|
(4,355
|
)
|
(13,132
|
)
|
(7,572
|
)
|
(17,590
|
)
|
(13,644
|
)
|
||||||||||||
|
Depreciation and amortization expenses
|
(3,964
|
)
|
(4,025
|
)
|
(7,978
|
)
|
(7,076
|
)
|
(15,116
|
)
|
(8,289
|
)
|
||||||||||||
|
Gross profit
|
6,310
|
4,813
|
8,086
|
5,745
|
13,015
|
8,401
|
||||||||||||||||||
|
Project development costs
|
(843
|
)
|
(614
|
)
|
(1,554
|
)
|
(1,119
|
)
|
(2,508
|
)
|
(1,615
|
)
|
||||||||||||
|
General and administrative expenses
|
(1,820
|
)
|
(1,309
|
)
|
(3,297
|
)
|
(2,572
|
)
|
(5,661
|
)
|
(3,425
|
)
|
||||||||||||
|
Share of profits of equity accounted investee
|
(833
|
)
|
(1,389
|
)
|
(602
|
)
|
(772
|
)
|
117
|
(625
|
)
|
|||||||||||||
|
Operating profit
|
2,814
|
1,501
|
2,633
|
1,282
|
4,963
|
2,736
|
||||||||||||||||||
|
Financing income
|
3,630
|
850
|
4,439
|
1,716
|
2,931
|
4,612
|
||||||||||||||||||
|
Financing income (expenses) in connection with derivatives and warrants, net
|
372
|
15
|
338
|
(109
|
)
|
(841
|
)
|
351
|
||||||||||||||||
|
Financing expenses in connection with projects finance
|
(2,524
|
)
|
(2,193
|
)
|
(3,889
|
)
|
(3,658
|
)
|
(17,800
|
)
|
(4,041
|
)
|
||||||||||||
|
Financing expenses in connection with debentures
|
(314
|
)
|
(788
|
)
|
(1,343
|
)
|
(2,764
|
)
|
(3,220
|
)
|
(1,395
|
)
|
||||||||||||
|
Interest expenses on minority shareholder loan
|
(349
|
)
|
(557
|
)
|
(892
|
)
|
(939
|
)
|
(2,055
|
)
|
(927
|
)
|
||||||||||||
|
Other financing expenses
|
(50
|
)
|
(699
|
)
|
(834
|
)
|
(384
|
)
|
(5,899
|
)
|
(867
|
)
|
||||||||||||
|
Financing income (expenses), net
|
765
|
(3,372
|
)
|
(2,181
|
)
|
(6,138
|
)
|
(26,884
|
)
|
(2,267
|
)
|
|||||||||||||
|
Profit (loss) before taxes on income
|
3,579
|
(1,871
|
)
|
452
|
(4,856
|
)
|
(21,921
|
)
|
469
|
|||||||||||||||
|
Tax benefit (Taxes on income)
|
(808
|
)
|
(625
|
)
|
(1,087
|
)
|
(306
|
)
|
2,281
|
(1,129
|
)
|
|||||||||||||
|
Profit (loss) for the period
|
2,771
|
(2,496
|
)
|
(635
|
)
|
(5,162
|
)
|
(19,640
|
)
|
(660
|
)
|
|||||||||||||
|
Profit (loss) attributable to:
|
||||||||||||||||||||||||
|
Owners of the Company
|
1,712
|
(3,183
|
)
|
(1,222
|
)
|
(5,252
|
)
|
(15,090
|
)
|
(1,270
|
)
|
|||||||||||||
|
Non-controlling interests
|
1,059
|
687
|
587
|
90
|
(4,550
|
)
|
610
|
|||||||||||||||||
|
Profit (loss) for the period
|
2,771
|
(2,496
|
)
|
(635
|
)
|
(5,162
|
)
|
(19,640
|
)
|
(660
|
)
|
|||||||||||||
|
Other comprehensive income (loss) item
|
||||||||||||||||||||||||
|
that after initial recognition in comprehensive income (loss) were or will be transferred to profit or loss:
|
||||||||||||||||||||||||
|
Foreign currency translation differences for foreign operations
|
(3,585
|
)
|
1,122
|
(3,683
|
)
|
1,684
|
12,284
|
(3,826
|
)
|
|||||||||||||||
|
Effective portion of change in fair value of cash flow hedges
|
8,844
|
(3,273
|
)
|
(31,942
|
)
|
(5,202
|
)
|
(13,429
|
)
|
(33,186
|
)
|
|||||||||||||
|
Net change in fair value of cash flow hedges transferred to profit or loss
|
794
|
(221
|
)
|
821
|
(1,225
|
)
|
(3,353
|
)
|
853
|
|||||||||||||||
|
Total other comprehensive income (loss)
|
6,053
|
(2,372
|
)
|
(34,804
|
)
|
(4,743
|
)
|
(4,498
|
)
|
(36,159
|
)
|
|||||||||||||
|
Total other comprehensive income (loss) attributable to:
|
||||||||||||||||||||||||
|
Owners of the Company
|
1,618
|
(652
|
)
|
(19,051
|
)
|
(1,764
|
)
|
3,124
|
(19,793
|
)
|
||||||||||||||
|
Non-controlling interests
|
4,435
|
(1,720
|
)
|
(15,753
|
)
|
(2,979
|
)
|
(7,622
|
)
|
(16,366
|
)
|
|||||||||||||
|
Total other comprehensive income (loss) for the period
|
6,053
|
(2,372
|
)
|
(34,804
|
)
|
(4,743
|
)
|
(4,498
|
)
|
(36,159
|
)
|
|||||||||||||
|
Total comprehensive income (loss) for the period
|
8,824
|
(4,868
|
)
|
(35,439
|
)
|
(9,905
|
)
|
(24,138
|
)
|
(36,819
|
)
|
|||||||||||||
|
Total comprehensive income (loss) attributable to:
|
||||||||||||||||||||||||
|
Owners of the Company
|
3,330
|
(3,835
|
)
|
(20,273
|
)
|
(7,016
|
)
|
(11,966
|
)
|
(21,063
|
)
|
|||||||||||||
|
Non-controlling interests
|
5,494
|
(1,033
|
)
|
(15,166
|
)
|
(2,889
|
)
|
(12,172
|
)
|
(15,756
|
)
|
|||||||||||||
|
Total comprehensive income (loss) for the period
|
8,824
|
(4,868
|
)
|
(35,439
|
)
|
(9,905
|
)
|
(24,138
|
)
|
(36,819
|
)
|
|||||||||||||
|
Basic net earnings (loss) per share
|
0.13
|
(0.25
|
)
|
(0.10
|
)
|
(0.41
|
)
|
(1.18
|
)
|
(0.10
|
)
|
|||||||||||||
|
Diluted net earnings (loss) per share
|
0.13
|
(0.25
|
)
|
(0.10
|
)
|
(0.41
|
)
|
(1.18
|
)
|
(0.10
|
)
|
|||||||||||||
Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Statements of Changes in Equity
|
Non- controlling
|
Total
|
|||||||||||||||||||||||||||||||||||||||
|
Attributable to shareholders of the Company
|
Interests
|
Equity
|
||||||||||||||||||||||||||||||||||||||
|
Share capital
|
Share premium
|
Accumulated Deficit
|
Treasury shares
|
Translation reserve from
foreign operations
|
Hedging Reserve
|
Interests Transaction reserve with
non-controlling Interests
|
Total
|
|||||||||||||||||||||||||||||||||
|
€ in thousands
|
||||||||||||||||||||||||||||||||||||||||
|
For the six months ended
|
||||||||||||||||||||||||||||||||||||||||
|
June 30, 2022 (Unaudited):
|
||||||||||||||||||||||||||||||||||||||||
|
Balance as at January 1, 2022
|
25,605
|
85,883
|
(6,899
|
)
|
(1,736
|
)
|
15,365
|
(8,077
|
)
|
5,697
|
115,838
|
(1,731
|
)
|
114,107
|
||||||||||||||||||||||||||
|
Profit (loss) for the period
|
-
|
-
|
(1,222
|
)
|
-
|
-
|
-
|
-
|
(1,222
|
)
|
587
|
(635
|
)
|
|||||||||||||||||||||||||||
|
Other comprehensive loss for the period
|
-
|
-
|
-
|
-
|
(3,466
|
)
|
(15,585
|
)
|
-
|
(19,051
|
)
|
(15,753
|
)
|
(34,804
|
)
|
|||||||||||||||||||||||||
|
Total comprehensive loss for the period
|
-
|
-
|
(1,222
|
)
|
-
|
(3,466
|
)
|
(15,585
|
)
|
-
|
(20,273
|
)
|
(15,166
|
)
|
(35,439
|
)
|
||||||||||||||||||||||||
|
Transactions with owners of the Company, recognized directly in equity:
|
||||||||||||||||||||||||||||||||||||||||
|
Issuance of Capital note to non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,958
|
3,958
|
||||||||||||||||||||||||||||||
|
Share-based payments
|
-
|
60
|
-
|
-
|
-
|
-
|
-
|
60
|
-
|
60
|
||||||||||||||||||||||||||||||
|
Balance as at June 30, 2022
|
25,605
|
85,943
|
(8,121
|
)
|
(1,736
|
)
|
11,899
|
(23,662
|
)
|
5,697
|
95,625
|
(12,939
|
)
|
82,686
|
||||||||||||||||||||||||||
|
For the six months ended
|
||||||||||||||||||||||||||||||||||||||||
|
June 30, 2021 (Unaudited):
|
||||||||||||||||||||||||||||||||||||||||
|
Balance as at January 1, 2021
|
25,102
|
82,401
|
8,191
|
(1,736
|
)
|
3,823
|
341
|
6,106
|
124,228
|
798
|
125,026
|
|||||||||||||||||||||||||||||
|
Profit (loss) for the period
|
-
|
-
|
(5,252
|
)
|
-
|
-
|
-
|
-
|
(5,252
|
)
|
90
|
(5,162
|
)
|
|||||||||||||||||||||||||||
|
Other comprehensive income (loss) for the period
|
-
|
-
|
-
|
-
|
1,636
|
(3,400
|
)
|
-
|
(1,764
|
)
|
(2,979
|
)
|
(4,743
|
)
|
||||||||||||||||||||||||||
|
Total comprehensive income (loss) for the period
|
-
|
-
|
(5,252
|
)
|
-
|
1,636
|
(3,400
|
)
|
-
|
(7,016
|
)
|
(2,889
|
)
|
(9,905
|
)
|
|||||||||||||||||||||||||
|
Transactions with owners of the Company, recognized directly in equity:
|
||||||||||||||||||||||||||||||||||||||||
|
Issuance of Capital note to non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,682
|
8,682
|
||||||||||||||||||||||||||||||
|
Acquisition of shares in subsidiaries from non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
(961
|
)
|
(961
|
)
|
961
|
-
|
||||||||||||||||||||||||||||
|
Warrants exercise
|
454
|
3,348
|
-
|
-
|
-
|
-
|
-
|
3,802
|
-
|
3,802
|
||||||||||||||||||||||||||||||
|
Options exercise
|
22
|
-
|
-
|
-
|
-
|
-
|
-
|
22
|
-
|
22
|
||||||||||||||||||||||||||||||
|
Share-based payments
|
-
|
13
|
-
|
-
|
-
|
-
|
-
|
13
|
-
|
13
|
||||||||||||||||||||||||||||||
|
Balance as at June 30, 2021
|
25,578
|
85,762
|
2,939
|
(1,736
|
)
|
5,459
|
(3,059
|
)
|
5,145
|
120,088
|
7,552
|
127,640
|
||||||||||||||||||||||||||||
Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Interim Statements of Changes in Equity (cont’d)
|
Non- controlling
|
Total
|
|||||||||||||||||||||||||||||||||||||||
|
Attributable to shareholders of the Company
|
Interests
|
Equity
|
||||||||||||||||||||||||||||||||||||||
|
Share capital
|
Share premium
|
Accumulated Deficit
|
Treasury shares
|
Translation reserve from
foreign operations
|
Hedging Reserve
|
Interests Transaction reserve with
non-controlling Interests
|
Total
|
|||||||||||||||||||||||||||||||||
|
€ in thousands
|
||||||||||||||||||||||||||||||||||||||||
|
For the year ended
|
||||||||||||||||||||||||||||||||||||||||
|
December 31, 2021 (Audited):
|
||||||||||||||||||||||||||||||||||||||||
|
Balance as at January 1, 2021
|
25,102
|
82,401
|
8,191
|
(1,736
|
)
|
3,823
|
341
|
6,106
|
124,228
|
798
|
125,026
|
|||||||||||||||||||||||||||||
|
Profit (loss) for the year
|
-
|
-
|
(15,090
|
)
|
-
|
-
|
-
|
-
|
(15,090
|
)
|
(4,550
|
)
|
(19,640
|
)
|
||||||||||||||||||||||||||
|
Other comprehensive income (loss) for the year
|
-
|
-
|
-
|
-
|
11,542
|
(8,418
|
)
|
-
|
3,124
|
(7,622
|
)
|
(4,498
|
)
|
|||||||||||||||||||||||||||
|
Total comprehensive income (loss) for the year
|
-
|
-
|
(15,090
|
)
|
-
|
11,542
|
(8,418
|
)
|
-
|
(11,966
|
)
|
(12,172
|
)
|
(24,138
|
)
|
|||||||||||||||||||||||||
|
Transactions with owners of the Company, recognized directly in equity:
|
||||||||||||||||||||||||||||||||||||||||
|
Issuance of Capital note to non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,682
|
8,682
|
||||||||||||||||||||||||||||||
|
Acquisition of shares in subsidiaries from non-controlling interests
|
-
|
-
|
-
|
-
|
-
|
-
|
(409
|
)
|
(409
|
)
|
961
|
552
|
||||||||||||||||||||||||||||
|
Warrants exercise
|
454
|
3,419
|
-
|
-
|
-
|
-
|
-
|
3,873
|
-
|
3,873
|
||||||||||||||||||||||||||||||
|
Options exercise
|
49
|
-
|
-
|
-
|
-
|
-
|
-
|
49
|
-
|
49
|
||||||||||||||||||||||||||||||
|
Share-based payments
|
-
|
63
|
-
|
-
|
-
|
-
|
-
|
63
|
-
|
63
|
||||||||||||||||||||||||||||||
|
Balance as at December 31, 2021
|
25,605
|
85,883
|
(6,899
|
)
|
(1,736
|
)
|
15,365
|
(8,077
|
)
|
5,697
|
115,838
|
(1,731
|
)
|
114,107
|
||||||||||||||||||||||||||
Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Interim Statements of Changes in Equity (cont’d)
|
Non- controlling
|
Total
|
|||||||||||||||||||||||||||||||||||||||
|
Attributable to shareholders of the Company
|
Interests
|
Equity
|
||||||||||||||||||||||||||||||||||||||
|
Share capital
|
Share premium
|
Retained earnings
|
Treasury shares
|
Translation reserve from
foreign operations
|
Hedging Reserve
|
Interests Transaction reserve with
non-controlling Interests
|
Total
|
|||||||||||||||||||||||||||||||||
|
Convenience translation into US$ (exchange rate as at June 30, 2022: euro 1 = US$ 1.039)
|
||||||||||||||||||||||||||||||||||||||||
|
For the six month ended June 30, 2022 (unaudited):
|
||||||||||||||||||||||||||||||||||||||||
|
Balance as at January 1, 2022
|
26,603
|
89,230
|
(7,167
|
)
|
(1,804
|
)
|
15,964
|
(8,392
|
)
|
5,919
|
120,353
|
(1,799
|
)
|
118,554
|
||||||||||||||||||||||||||
|
Profit (loss) for the period
|
-
|
-
|
(1,270
|
)
|
-
|
-
|
-
|
-
|
(1,270
|
)
|
610
|
(660
|
)
|
|||||||||||||||||||||||||||
|
Other comprehensive loss for the period
|
-
|
-
|
-
|
-
|
(3,601
|
)
|
(16,192
|
)
|
-
|
(19,793
|
)
|
(16,366
|
)
|
(36,159
|
)
|
|||||||||||||||||||||||||
|
Total comprehensive loss for the period
|
-
|
-
|
(1,270
|
)
|
-
|
(3,601
|
)
|
(16,192
|
)
|
-
|
(21,063
|
)
|
(15,756
|
)
|
(36,819
|
)
|
||||||||||||||||||||||||
|
Transactions with owners of the Company, recognized directly in equity:
|
||||||||||||||||||||||||||||||||||||||||
|
Issuance of Capital note to non-controlling interest
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,112
|
4,112
|
||||||||||||||||||||||||||||||
|
Share-based payments
|
-
|
62
|
-
|
-
|
-
|
-
|
-
|
62
|
-
|
62
|
||||||||||||||||||||||||||||||
|
Balance as at June 30, 2022
|
26,603
|
89,292
|
(8,437
|
)
|
(1,804
|
)
|
12,363
|
(24,584
|
)
|
5,919
|
99,352
|
(13,443
|
)
|
85,909
|
||||||||||||||||||||||||||
Ellomay Capital Ltd. and its Subsidiaries
Condensed Consolidated Interim Statements of Cash Flow
|
For the three months
ended June 30,
|
For the six months
ended June 30,
|
For the year ended December 31,
|
For the six months ended June 30
|
|||||||||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
2021
|
2022
|
|||||||||||||||||||
|
Unaudited
|
Unaudited
|
Audited
|
Unaudited
|
|||||||||||||||||||||
|
€ in thousands
|
Convenience
Translation into US$*
|
|||||||||||||||||||||||
|
Cash flows from operating activities
|
||||||||||||||||||||||||
|
Loss for the period
|
2,771
|
(2,496
|
)
|
(635
|
)
|
(5,162
|
)
|
(19,640
|
)
|
(660
|
)
|
|||||||||||||
|
Adjustments for:
|
||||||||||||||||||||||||
|
Financing expenses, net
|
(765
|
)
|
3,372
|
2,181
|
6,138
|
26,884
|
2,267
|
|||||||||||||||||
|
Profit from settlement of derivatives contract
|
-
|
-
|
-
|
(407
|
)
|
(407
|
)
|
-
|
||||||||||||||||
|
Depreciation and amortization
|
3,964
|
4,025
|
7,978
|
7,076
|
15,116
|
8,289
|
||||||||||||||||||
|
Share-based payment transactions
|
60
|
6
|
60
|
13
|
63
|
62
|
||||||||||||||||||
|
Share of losses (profits) of equity accounted investees
|
833
|
1,389
|
602
|
772
|
(117
|
)
|
625
|
|||||||||||||||||
|
Payment of interest on loan by an equity accounted investee
|
-
|
859
|
-
|
859
|
859
|
-
|
||||||||||||||||||
|
Change in trade receivables and other receivables
|
235
|
(942
|
)
|
(2,579
|
)
|
(2,124
|
)
|
(1,883
|
)
|
(2,680
|
)
|
|||||||||||||
|
Change in other assets
|
(1,788
|
)
|
(812
|
)
|
53
|
(782
|
)
|
(545
|
)
|
55
|
||||||||||||||
|
Change in receivables from concessions project
|
(802
|
)
|
536
|
(550
|
)
|
757
|
1,580
|
(571
|
)
|
|||||||||||||||
|
Change in trade payables
|
(726
|
)
|
(559
|
)
|
(801
|
)
|
(941
|
)
|
154
|
(832
|
)
|
|||||||||||||
|
Change in other payables
|
2,604
|
2,119
|
7,878
|
3,715
|
2,380
|
8,185
|
||||||||||||||||||
|
Income tax expense (tax benefit)
|
808
|
625
|
1,087
|
306
|
(2,281
|
)
|
1,129
|
|||||||||||||||||
|
Income taxes paid
|
(3,255
|
)
|
(15
|
)
|
(3,255
|
)
|
(15
|
)
|
(94
|
)
|
(3,382
|
)
|
||||||||||||
|
Interest received
|
451
|
494
|
922
|
921
|
1,844
|
958
|
||||||||||||||||||
|
Interest paid
|
(4,520
|
)
|
(2,651
|
)
|
(4,924
|
)
|
(3,857
|
)
|
(7,801
|
)
|
(5,116
|
)
|
||||||||||||
|
Net cash provided by (used in) operating activities
|
(130
|
)
|
5,950
|
8,017
|
7,269
|
16,112
|
8,329
|
|||||||||||||||||
|
Cash flows from investing activities
|
||||||||||||||||||||||||
|
Acquisition of fixed assets
|
(6,747
|
)
|
(39,012
|
)
|
(22,274
|
)
|
(64,665
|
)
|
(83,682
|
)
|
(23,142
|
)
|
||||||||||||
|
VAT associated with the acquisition
|
2,225
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Repayment of loan by an equity accounted investee
|
149
|
1,400
|
149
|
1,400
|
1,400
|
155
|
||||||||||||||||||
|
Loan to an equity accounted investee
|
-
|
(131
|
)
|
-
|
(244
|
)
|
(335
|
)
|
-
|
|||||||||||||||
|
Advances on account of investments
|
-
|
(8
|
)
|
-
|
(8
|
)
|
-
|
-
|
||||||||||||||||
|
Settlement of derivatives contract
|
-
|
-
|
(528
|
)
|
(252
|
)
|
(976
|
)
|
(549
|
)
|
||||||||||||||
|
Proceeds (investment) in restricted cash, net
|
(9,344
|
)
|
(639
|
)
|
(8,241
|
)
|
(185
|
)
|
(5,990
|
)
|
(8,562
|
)
|
||||||||||||
|
Proceeds (investment) in short term deposit
|
27,645
|
-
|
27,645
|
8,533
|
(18,599
|
)
|
28,722
|
|||||||||||||||||
|
Proceeds from marketable securities
|
-
|
-
|
-
|
1,785
|
(112
|
)
|
-
|
|||||||||||||||||
|
Net cash provided by (used in) investing activities
|
13,928
|
(38,390
|
)
|
(3,249
|
)
|
(53,636
|
)
|
(108,294
|
)
|
(3,376
|
)
|
|||||||||||||
|
Cash flows from financing activities
|
||||||||||||||||||||||||
|
Sale of shares in subsidiaries to non-controlling interests
|
-
|
-
|
-
|
1,400
|
1,400
|
-
|
||||||||||||||||||
|
Proceeds from options
|
-
|
-
|
-
|
22
|
49
|
-
|
||||||||||||||||||
|
Cost associated with long term loans
|
(498
|
)
|
-
|
(8,958
|
)
|
(197
|
)
|
(2,796
|
)
|
(9,307
|
)
|
|||||||||||||
|
Payment of principal of lease liabilities
|
(205
|
)
|
-
|
(4,000
|
)
|
-
|
(4,803
|
)
|
(4,156
|
)
|
||||||||||||||
|
Proceeds from long term loans
|
(331
|
)
|
5,415
|
196,189
|
32,476
|
32,947
|
203,835
|
|||||||||||||||||
|
Repayment of long-term loans
|
(21,723
|
)
|
(2,933
|
)
|
(143,095
|
)
|
(3,390
|
)
|
(18,905
|
)
|
(148,672
|
)
|
||||||||||||
|
Repayment of Debentures
|
(19,764
|
)
|
(8,853
|
)
|
(19,764
|
)
|
(30,730
|
)
|
(30,730
|
)
|
(20,534
|
)
|
||||||||||||
|
Repayment of SWAP instrument associated with long term loans
|
-
|
-
|
(3,290
|
)
|
-
|
-
|
(3,418
|
)
|
||||||||||||||||
|
Proceeds from issue of convertible debentures
|
-
|
-
|
-
|
15,571
|
15,571
|
-
|
||||||||||||||||||
|
Proceeds from issuance of Debentures, net
|
-
|
-
|
-
|
25,465
|
57,717
|
-
|
||||||||||||||||||
|
Issuance / exercise of warrants
|
-
|
-
|
-
|
3,675
|
3,746
|
-
|
||||||||||||||||||
|
Net cash provided by (used in) financing activities
|
(42,521
|
)
|
(6,371
|
)
|
17,082
|
44,292
|
54,196
|
17,748
|
||||||||||||||||
|
Effect of exchange rate fluctuations on cash and cash equivalents
|
(2,307
|
)
|
1,050
|
(3,128
|
)
|
2,489
|
12,370
|
(3,250
|
)
|
|||||||||||||||
|
Increase (decrease) in cash and cash equivalents
|
(31,030
|
)
|
(37,761
|
)
|
18,722
|
414
|
(25,616
|
)
|
19,451
|
|||||||||||||||
|
Cash and cash equivalents at the beginning of the period
|
90,981
|
105,020
|
41,229
|
66,845
|
66,845
|
42,836
|
||||||||||||||||||
|
Cash and cash equivalents at the end of the period
|
59,951
|
67,259
|
59,951
|
67,259
|
41,229
|
62,287
|
||||||||||||||||||
* Convenience translation into US$ (exchange rate as at June 30, 2022: euro 1 = US$ 1.039)
Ellomay Capital Ltd. and its Subsidiaries
Operating Segments
|
PV
|
Total
|
|||||||||||||||||||||||||||||||||||||||||||
|
Ellomay
|
Bio
|
reportable
|
Total
|
|||||||||||||||||||||||||||||||||||||||||
|
Italy
|
Spain
|
Solar1
|
Talasol
|
Israel2
|
Gas
|
Dorad
|
Manara
|
segments
|
Reconciliations
|
consolidated
|
||||||||||||||||||||||||||||||||||
|
For the six months ended June 30, 2022
|
||||||||||||||||||||||||||||||||||||||||||||
|
€ in thousands
|
||||||||||||||||||||||||||||||||||||||||||||
|
Revenues
|
-
|
2,081
|
327
|
20,402
|
2,246
|
5,830
|
26,756
|
-
|
57,642
|
(28,446
|
)
|
29,196
|
||||||||||||||||||||||||||||||||
|
Operating expenses
|
-
|
(100
|
)
|
(191
|
)
|
(7,088
|
)
|
(214
|
)
|
(5,539
|
)
|
(20,769
|
)
|
-
|
(33,901
|
)
|
20,769
|
(13,132
|
)
|
|||||||||||||||||||||||||
|
Depreciation expenses
|
-
|
(452
|
)
|
-
|
(5,655
|
)
|
(1,268
|
)
|
(1,607
|
)
|
(3,240
|
)
|
-
|
(12,222
|
)
|
4,244
|
(7,978
|
)
|
||||||||||||||||||||||||||
|
Gross profit (loss)
|
-
|
1,529
|
136
|
7,659
|
764
|
(1,316
|
)
|
2,747
|
-
|
11,519
|
(3,433
|
)
|
8,086
|
|||||||||||||||||||||||||||||||
|
Project development costs
|
(1,554
|
)
|
||||||||||||||||||||||||||||||||||||||||||
|
General and
|
||||||||||||||||||||||||||||||||||||||||||||
|
administrative expenses
|
(3,297
|
)
|
||||||||||||||||||||||||||||||||||||||||||
|
Share of loss of equity
|
||||||||||||||||||||||||||||||||||||||||||||
|
accounted investee
|
(602
|
)
|
||||||||||||||||||||||||||||||||||||||||||
|
Operating profit
|
2,633
|
|||||||||||||||||||||||||||||||||||||||||||
|
Financing income
|
4,439
|
|||||||||||||||||||||||||||||||||||||||||||
|
Financing expenses in connection with derivatives and warrants, net
|
338
|
|||||||||||||||||||||||||||||||||||||||||||
|
Financing expenses in connection with projects finance
|
(3,889
|
) |
||||||||||||||||||||||||||||||||||||||||||
|
Financing expenses in connection with debentures
|
(1,343
|
) |
||||||||||||||||||||||||||||||||||||||||||
|
Interest expenses on minority shareholder loan
|
(892
|
) |
||||||||||||||||||||||||||||||||||||||||||
|
Other financing expenses
|
(834
|
) |
||||||||||||||||||||||||||||||||||||||||||
|
Financing expenses, net
|
(2,181
|
)
|
||||||||||||||||||||||||||||||||||||||||||
|
Income before taxes on Income
|
452
|
|||||||||||||||||||||||||||||||||||||||||||
|
Segment assets as at June 30, 2022
|
7,273
|
15,376
|
21,684
|
267,090
|
36,404
|
31,661
|
108,718
|
120,906
|
609,112
|
(34,776
|
)
|
574,336
|
||||||||||||||||||||||||||||||||
1 Ellomay Solar S.L, the owner of a 28 MW photovoltaic facility near the Talasol PV Plant.
2 The Talmei Yosef PV Plant located in Israel is presented under the fixed asset model and
not under the financial asset model as per IFRIC 12.
Ellomay Capital Ltd. and its Subsidiaries
Reconciliation of Profit (Loss) to EBITDA
|
For the three months
ended June 30,
|
For the six months
ended June 30,
|
For the year ended December 31,
|
For the six months ended June 30,
|
|||||||||||||||||||||
|
2022
|
2021
|
2022
|
2021
|
2021
|
2022
|
|||||||||||||||||||
|
Unaudited
|
||||||||||||||||||||||||
|
€ in thousands
|
Convenience Translation into US$ in thousands*
|
|||||||||||||||||||||||
|
Net profit (loss) for the period
|
2,771
|
(2,496
|
)
|
(635
|
)
|
(5,162
|
)
|
(19,640
|
)
|
(660
|
)
|
|||||||||||||
|
Financing (income) expenses, net
|
(765
|
)
|
3,372
|
2,181
|
6,138
|
26,884
|
2,267
|
|||||||||||||||||
|
Taxes on income (Tax benefit)
|
808
|
625
|
1,087
|
306
|
(2,281
|
)
|
1,129
|
|||||||||||||||||
|
Depreciation
|
3,964
|
4,025
|
7,978
|
7,076
|
15,116
|
8,289
|
||||||||||||||||||
|
EBITDA
|
6,778
|
5,526
|
10,611
|
8,358
|
20,079
|
11,025
|
||||||||||||||||||
* Convenience translation into US$ (exchange rate as at June 30, 2022: euro 1 = US$ 1.039)
Ellomay Capital Ltd.
Information for the Company’s Debenture Holders
Pursuant to the Deeds of Trust governing the Company’s Series C and Series D Debentures (together, the “Debentures”),
the Company is required to maintain certain financial covenants. For more information, see Item 5.B of the Company’s Annual Report on Form 20-F submitted to the Securities and Exchange Commission on March 31, 2022, and below.
Net Financial Debt
As of June 30, 2022, the Company’s Net Financial Debt, (as such term is defined in the Deeds of Trust of the Company’s Debentures), was approximately
€53.8 million (consisting of approximately €269.83 million of short-term and long-term debt from banks and other interest bearing financial obligations, approximately
€115.54 million in connection with the Series C Debentures issuances (in July 2019, October 2020, February 2021 and October 2021) and Series D Debentures issuance (in
February 2021), net of approximately €61.7 million of cash and cash equivalents, short-term deposits and marketable securities and net of approximately €269.85 million
of project finance and related hedging transactions of the Company’s subsidiaries).
3 Short-term and long-term debt from banks and other interest-bearing
financial obligations amount provided above, includes an amount of approximately €3.8 million costs associated with such debt, which was capitalized and therefore offset from the debt amount that is recorded in the Company’s balance sheet.
4 Debentures amount provided above includes an amount of approximately
€1.7 million associated costs, which was capitalized and therefore offset from the debentures amount that is recorded in the Company’s balance sheet.
5 The project finance amount deducted from the calculation of Net
Financial Debt includes project finance obtained from various sources, including financing entities and the minority shareholders in project companies held by the Company (provided in the form of shareholders’ loans to the project companies).
Information for the Company’s Series C Debenture Holders.
The Deed of Trust governing the Company’s Series C Debentures (as amended on June 6, 2022, the “Series C Deed of Trust”),
includes an undertaking by the Company to maintain certain financial covenants, whereby a breach of such financial covenants for two consecutive quarters is a cause for immediate repayment. As of June 30, 2022, the Company was in compliance with
the financial covenants set forth in the Series C Deed of Trust as follows: (i) the Company’s Adjusted Shareholders’ Equity (as defined in the Series C Deed of Trust) was approximately €130.1 million, (ii) the ratio of the Company’s Net Financial
Debt (as set forth above) to the Company’s CAP, Net (defined as the Company’s Adjusted Shareholders’ Equity plus the Net Financial Debt) was 29.3%, and (iii) the ratio of the Company’s Net Financial Debt to the Company’s Adjusted EBITDA6, was 2.1.
The following is a reconciliation between the Company’s loss and the Adjusted EBITDA (as defined in the Series C Deed of Trust) for the four-quarter
period ended June 30, 2022:
|
For the four-quarter period ended June 30, 2022
|
||||
|
Unaudited
|
||||
|
€ in thousands
|
||||
|
Loss for the period
|
(15,098
|
)
|
||
|
Financing expenses, net
|
22,927
|
|||
|
Taxes on income
|
(1,495
|
)
|
||
|
Depreciation
|
15,998
|
|||
|
Adjustment to revenues of the Talmei Yosef PV Plant due to calculation based on the fixed asset model
|
3,389
|
|||
|
Share-based payments
|
110
|
|||
|
Adjusted EBITDA as defined the Series C Deed of Trust
|
25,831
|
|||
6 The term “Adjusted EBITDA” is defined in the Series C Deed of Trust as
earnings before financial expenses, net, taxes, depreciation and amortization, where the revenues from the Company’s operations, such as the Talmei Yosef PV Plant, are calculated based on the fixed asset model and not based on the financial asset
model (IFRIC 12), and before share-based payments. The Series C Deed of Trust provides that for purposes of the financial covenant, the Adjusted EBITDA will be calculated based on the four preceding quarters, in the aggregate. The Adjusted EBITDA
is presented in this press release as part of the Company’s undertakings towards the holders of its Series C Debentures. For a general discussion of the use of non-IFRS measures, such as EBITDA and Adjusted EBITDA see above under “Use of NON-IFRS
Financial Measures.”
Information for the Company’s Series D Debenture Holders
The Deed of Trust governing the Company’s Series D Debentures includes an undertaking by the Company to maintain certain financial covenants, whereby a
breach of such financial covenants for the periods set forth in the Series D Deed of Trust is a cause for immediate repayment. As of June 30, 2022, the Company was in compliance with the financial covenants set forth in the Series D Deed of Trust
as follows: (i) the Company’s Adjusted Shareholders’ Equity (as defined in the Series D Deed of Trust) was approximately €130.1 million, (ii) the ratio of the Company’s Net Financial Debt (as set forth above) to the Company’s CAP, Net (defined as
the Company’s Adjusted Shareholders’ Equity plus the Net Financial Debt) was 29.3%, and (iii) the ratio of the Company’s Net Financial Debt to the Company’s Adjusted EBITDA7
was 2.1.
The following is a reconciliation between the Company’s loss and the Adjusted EBITDA (as defined in the Series D Deed of Trust) for the four-quarter
period ended June 30, 2022:
|
For the four-quarter period ended June 30, 2022
|
||||
|
Unaudited
|
||||
|
€ in thousands
|
||||
|
Loss for the period
|
(15,098
|
)
|
||
|
Financing expenses, net
|
22,927
|
|||
|
Taxes on income
|
(1,495
|
)
|
||
|
Depreciation
|
15,998
|
|||
|
Adjustment to revenues of the Talmei Yosef PV Plant due to calculation based on the fixed asset model
|
3,389
|
|||
|
Share-based payments
|
110
|
|||
|
Adjusted EBITDA as defined the Series D Deed of Trust
|
25,831
|
|||
7 The term “Adjusted EBITDA” is defined in the Series D Deed of Trust as
earnings before financial expenses, net, taxes, depreciation and amortization, where the revenues from the Company’s operations, such as the Talmei Yosef PV Plant, are calculated based on the fixed asset model and not based on the financial asset
model (IFRIC 12), and before share-based payments, when the data of assets or projects whose Commercial Operation Date (as such term is defined in the Series D Deed of Trust) occurred in the four quarters that preceded the relevant date will be
calculated based on Annual Gross Up (as such term is defined in the Series D Deed of Trust). The Series D Deed of Trust provides that for purposes of the financial covenant, the Adjusted EBITDA will be calculated based on the four preceding
quarters, in the aggregate. The Adjusted EBITDA is presented in this press release as part of the Company’s undertakings towards the holders of its Series D Debentures. For a general discussion of the use of non-IFRS measures, such as EBITDA and
Adjusted EBITDA see above under “Use of NON-IFRS Financial Measures.”