Author: Robyn Carmichael

  • Ellomay Capital Reports Results for the Three and Nine Months Ended September 30, 2018

    TEL AVIV, Israel, Dec. 28, 2018 /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, reported its unaudited financial results for the three and nine months ended September 30, 2018.

    Financial Highlights

    • Revenues were approximately €13.9 million for the nine months ended September 30, 2018, compared to approximately €10.8 million for the nine months ended September 30, 2017. The increase in revenues reflects the commencement of operations of the Company’s two waste-to-energy projects in the Netherlands (one in November 2017 and the other in June 2018) and the results of the photovoltaic site in Talmei Yosef, Israel (the “Talmei Yosef Project“), acquired in October 2017, partially offset by lower revenues in Italy due to relatively lower radiation levels compared to 2017.
    • Operating expenses were approximately €4.6 million for the nine months ended September 30, 2018, compared to approximately €1.7 million for the nine months ended September 30, 2017. Depreciation expenses were approximately €4.4 million for the nine months ended September 30, 2018, compared to approximately €3.3 million for the nine months ended September 30, 2017. The increase in operating expenses and in depreciation expenses is mainly attributable to additional expenses resulting from the commencement of operations at the Company’s two waste-to-energy projects in the Netherlands and in connection with the Talmei Yosef Project.
    • Project development costs were approximately €2.6 million for the nine months ended September 30, 2018, compared to approximately €1.7 million for the nine months ended September 30, 2017. The increase in project development costs is mainly attributable to consultancy expenses in connection with the development of the project to construct a photovoltaic plant with a peak capacity of 300 MW in the municipality of Talaván, Cáceres, Spain (the “Talasol Project“).
    • General and administrative expenses were approximately €2.8 million for the nine months ended September 30, 2018, compared to approximately €1.9 million for the nine months ended September 30, 2017. The increase in general and administrative expenses resulted mainly from payment of approximately €0.4 million pursuant to a VAT assessment agreement from previous years in Israel and related expenses and from increased expenses in connection with the commencement of operations of the Company’s two waste-to-energy projects in the Netherlands and with the Talmei Yosef Project. 
    • The Company’s share of profits of equity accounted investee, after elimination of intercompany transactions, was approximately €2.2 million for the nine months ended September 30, 2018, compared to approximately €1.6 million in the nine months ended September 30, 2017. The increase in the Company’s share of profit of equity accounted investee is mainly attributable to an increase in sales of electricity by Dorad Energy Ltd. (“Dorad“) due to increased production and lower financing expenses incurred by Dorad for the nine months ended September 30, 2018 as a result of the CPI indexation of loans from banks and related parties.
    • Financing expenses, net was approximately €1.8 million for the nine months ended September 30, 2018, compared to approximately €6.9 million for the nine months ended September 30, 2017. The decrease in financing expenses was mainly due to: (i) a profit of approximately €0.3 million for the nine months ended September 30, 2018 in connection with the reevaluation of derivatives, compared to a loss of approximately €2.8 million for the nine months ended September 30, 2017, and (ii) income in connection with exchange rate differences amounting to approximately €0.4 million in the nine months ended September 30, 2018, compared to expenses in connection with the exchange rate differences amounting to approximately €2 million. The change from exchange rate differences was mainly in connection with the Company’s NIS denominated Debentures and the loan to an equity accounted investee, as a result of fluctuations in the euro/NIS exchange rates.
    • Taxes on income was approximately €0.1 million for the nine months ended September 30, 2018, compared to approximately €1.1 million for the nine months ended September 30, 2017. The decrease resulted mainly from deferred tax income included in connection with the application of a tax incentive in the Netherlands claimable upon filing the relevant tax return by reducing the amount of taxable profit. 
    • Net loss was approximately €0.1 million for the nine months ended September 30, 2018, compared to approximately €4.2 million for the nine months ended September 30, 2017.
    • Total other comprehensive loss was approximately €0.8 million for the nine months ended September 30, 2018, compared to a profit of approximately €0.2 million for the nine months ended September 30, 2017. The change was mainly due to 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 €0.9 million for the nine months ended September 30, 2018, compared to approximately €4 million for the nine months ended September 30, 2017.
    • BITDA was approximately €6.2 million for the nine months ended September 30, 2018, compared to approximately €7.1 million for the nine months ended September 30, 2017.
    • Net cash from operating activities was approximately €4.6 million for the nine months ended September 30, 2018, compared to approximately €3.5 million for the nine months ended September 30, 2017. The increase in net cash from operating activities is mainly due to an interest payment received during 2018 on a loan to an equity accounted investee and to an increase in cash flow resulting from the commencement of operations of a waste-to-energy projects in the Netherlands and from the Talmei Yosef Project.
    • As of December 1, 2018, the Company held approximately €46.7 million in cash and cash equivalents, approximately €2.2 million in marketable securities and approximately €5.2 million in restricted short-term and long-term cash.

    Ran Fridrich, CEO and a board member of Ellomay commented: “We are concluding nine months that reflect the continued growth of the company with a substantial increase in revenues, resulting mainly from the commencement of operations of two waste-to-energy projects in the Netherlands and the revenues of the Talmei Yosef photovoltaic site. We are continuing with the development of the Talasol project (a 300 MW photovoltaic site in Spain) and the Manara project (a 156 MW pumped storage site in the Manara Cliff, Israel) and the aggregate development costs were approximately euro 2.6 million during January-September 2018, an increase of approximately 53% compared to the same period in 2017. These expenditures are expected to yield an increase in the company’s revenues and to strengthen its position in the renewable energy market.”

    Information for the Company’s Series A and Series B Debenture Holders

    As of September 30, 2018, the Company’s Net Financial Debt (as such term is defined in the Deeds of Trust of the Company’s Debentures) was approximately €15.3 million (consisting of approximately €72.6 million of short-term and long-term debt from banks and other interest bearing financial obligations and approximately €56.9 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 €49.5 million of cash and cash equivalents and marketable securities and net of approximately €64.7 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.

    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 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 the Company’s 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 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.

     

     

    Ellomay Capital Ltd. and its Subsidiaries

    Condensed Consolidated Statements of Financial Position

    December 31,

    September 30,

    September 30,

    2017

    2018

    2018

    Audited

    Unaudited

    Unaudited

     

    € in thousands

    Convenience Translation
    into US$ in thousands

    Assets

    Current assets

    Cash and cash equivalents

    23,962

    47,386

    55,076

    Marketable securities

    2,162

    2,143

    2,491

    Restricted cash and marketable securities

    3,265

    3,410

    3,963

    Receivable from concession project

    1,286

    1,314

    1,527

    Financial assets

    1,249

    1,305

    1,517

    Trade and other receivables

    10,645

    11,367

    13,212

    42,569

    66,925

    77,786

    Non-current assets

    Investment in equity accounted investee

    27,655

    28,581

    33,219

    Advances on account of investments

    8,825

    8,813

    10,243

    Receivable from concession project

    27,725

    26,497

    30,797

    Fixed assets

    78,837

    77,850

    90,484

    Intangible asset

    5,505

    5,053

    5,873

    Restricted cash and deposits

    3,660

    2,021

    2,349

    Deferred tax

    1,777

    2,386

    2,773

    Long term receivables

    1,535

    1,376

    1,599

    155,519

    152,577

    177,337

    Total assets

    198,088

    219,502

    255,123

    Liabilities and Equity

    Current liabilities

    Current maturities of long term loans

    3,103

    5,467

    6,354

    Debentures

    4,644

    8,905

    10,350

    Trade payables

    1,349

    1,640

    1,907

    Other payables

    2,187

    3,924

    4,561

    11,283

    19,936

    23,172

    Non-current liabilities

    Finance lease obligations

    3,690

    Long-term loans

    42,091

    63,408

    73,698

    Debentures

    52,987

    48,043

    55,840

    Deferred tax

    5,982

    6,225

    7,235

    Other long-term liabilities

    4,555

    5,271

    6,126

    109,305

    122,947

    142,899

    Total liabilities

    120,588

    142,883

    166,071

    Equity

    Share capital

    19,980

    19,980

    23,222

    Share premium

    58,339

    58,342

    67,810

    Treasury shares

    (1,736)

    (1,736)

    (2,018)

    Reserves

    2,357

    1,580

    1,836

    Retained earnings (accumulated deficit)

    (299)

    85

    99

    Total equity attributed to shareholders of the Company

    78,641

    78,251

    90,949

    Non-Controlling Interest

    (1,141)

    (1,632)

    (1,897)

    Total equity

    77,500

    76,619

    89,052

    Total liabilities and equity

    198,088

    219,502

    255,123

    * Convenience translation into US$ (exchange rate as at September 30, 2018: euro 1 = US$ 1.162)

     

     


    Ellomay Capital Ltd. and its Subsidiaries

    Condensed Consolidated Statements of Comprehensive Income (in thousands, except per share data)

    For the year ended
    December 31,

    For the three months 
    ended  September 30,

    For the nine months
    ended  September 30

    For the nine months
    ended September 30,

    2017

    2017

    2018

    2017

    2018

    2018

    Audited

    Unaudited

    Unaudited

    Unaudited

     

    in thousands

     

    in thousands

     

    in thousands

    Convenience
    Translation into US$*

    Revenues

    13,636

    4,001

    5,720

    10,769

    13,871

    16,122

    Operating expenses

    (2,549)

    (793)

    (1,963)

    (1,656)

    (4,573)

    (5,315)

    Depreciation expenses

    (4.518)

    (1,107)

    (1,597)

    (3,305)

    (4,364)

    (5,072)

    Gross profit

    6,569

    2,101

    2,160

    5,808

    4,934

    5,735

    Project development costs

    (2,739)

    (307)

    (851)

    (1,738)

    (2,622)

    (3,048)

    General and administrative expenses

    (2,420)

    (651)

    (785)

    (1,861)

    (2,762)

    (3,210)

    Share of profits of equity accounted investee

    1,531

    1,658

    1,713

    1,585

    2,214

    2,573

    Other income, net

    18

    5

    14

    73

    85

    Operating profit

    2,959

    2,806

    2,237

    3,808

    1,837

    2,135

    Financing income

    1,333

    186

    518

    477

    1,857

    2,158

    Financing income (expenses) in connection with derivatives and other assets, net

    (3,156)

    (1,258)

    31

    (2,848)

    316

    367

    Financing expenses

    (7,405)

    (86)

    (1,468)

    (4,549)

    (4,008)

    (4,658)

    Financing expenses, net

    (9,228)

    (1,158)

    (919)

    (6,920)

    (1,835)

    (2,133)

    Profit (loss) before taxes on income

    (6,269)

    1,648

    1,318

    (3,112)

    2

    2

    Taxes on income

    (372)

    (402)

    (302)

    (1,051)

    (120)

    (139)

    Profit (loss) for the period

    (6,641)

    1,246

    1,016

    (4,163)

    (118)

    (137)

    Profit (loss) attributable to:

    Owners of the Company

    (6,115)

    1,269

    1,282

    (3,897)

    384

    446

    Non-controlling interests

    (526)

    (23)

    (266)

    (266)

    (502)

    (583)

    Profit (loss) for the period

    (6,641)

    1,246

    1,016

    (4,163)

    (118)

    (137)

    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

    (359)

    (660)

    270

    446

    (529)

    (615)

    Effective portion of change in fair value of cash flow hedges

    (1,244)

    (82)

    192

    (208)

    (532)

    (618)

    Net change in fair value of cash flow hedges transferred to
    profit or loss

     

    1,382

     

    218

     

    (183)

     

    836

     

    295

     

    343

    Total other comprehensive income (loss)

    (221)

     

    (524)

     

    279

    182

    (766)

    (890)

    Total comprehensive income (loss) for the period 

    (6,862)

    722

    1,295

    (3,981)

    (884)

    (1,027)

    Basic net income (loss) per share

    (0.57)

    0.12

    0.12

    (0.36)

    0.04

    0.04

    Diluted net income (loss) per share

    (0.57)

    0.12

    0.12

    (0.36)

    0.04

    0.04

    * Convenience translation into US$ (exchange rate as at September 30, 2018: euro 1 = US$ 1.162)

     

     

     

    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

     

    Share

     

    Share

    Retained
    earnings (accumulated

     

    Treasury

    Translation reserve

    from foreign

     

    Hedging

    capital

    premium

    deficit)

    shares

    Operations

    Reserve

    Total

    For the nine month ended
    September 30,

    in thousands

    2018 (unaudited):

    January 1, 2018

    19,980

    58,339

    (299)

    (1,736)

    2,219

    138

    78,641

    (1,141)

    77,500

    Profit (loss) for the period

    384

    384

    (502)

    (118)

    Other comprehensive profit
    (loss) for the period

     

     

     

     

     

    (540)

     

    (237)

     

    (777)

     

    11

     

    (766)

    Total comprehensive profit
    (loss)
    for the period

     

     

     

    384

     

     

    (540)

     

    (237)

     

    (393)

     

    (491)

     

    (884)

    Transactions with owners of
    the Company,  recognized
    directly in equity:

    Share-based payments

    3

    3

    3

    Balance as at

     September 30, 2018

    19,980

    58,342

    85

    (1,736)

    1,679

    (99)

    78,251

    (1,632)

    76,619

     

    Attributable to shareholders of the Company

    Non- controlling

    Total

    Interests

    Equity

     

    Share

     

    Share

    Retained
    earnings (accumulated

     

    Treasury

    Translation
    reserve

    from foreign

     

    Hedging

    capital

    premium

    deficit)

    shares

    Operations

    Reserve

    Total

    For the nine month ended
    September 30,

    US$ in thousands*

    2018 (unaudited):

    January 1, 2018

    23,222

    67,806

    (347)

    (2,018)

    2,579

    160

    91,402

    (1,327)

    90,075

    Profit (loss) for the period

    446

    446

    (583)

    (137)

    Other comprehensive profit
    (loss) for the period

     

     

     

     

     

    (628)

     

    (275)

     

    (903)

     

    13

     

    (890)

    Total comprehensive profit
    (loss) for the period

     

     

     

    446

     

     

    (628)

     

    (275)

     

    (457)

     

    (570)

     

    (1,027)

    Transactions with owners of
    the Company,  recognized
    directly in equity:

    Share-based payments

    4

    4

    4

    Balance as at

     September 30, 2018

    23,222

    67,810

    99

    (2,018)

    1,951

    (115)

    90,949

    (1,897)

    89,052

    * Convenience translation into US$ (exchange rate as at September 30, 2018: euro 1 = US$ 1.162)

     

     

    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

    For the three month ended
    September 30,

    in thousands

    2018 (unaudited):

    June 30, 2018

    19,980

    58,341

    (1,197)

    (1,736)

    1,397

    (108)

    76,677

    (1,354)

    75,323

    Profit (loss) for the period

    1,282

    1,282

    (266)

    1,016

    Other comprehensive profit
    (loss) for the period

     

     

     

     

     

    282

     

    9

     

    291

     

    (12)

     

    279

    Total comprehensive profit
    (loss)
    for the period

     

     

     

    1,282

     

     

    282

     

    9

     

    1,573

     

    (278)

     

    1,295

    Transactions with owners of

    the Company,  recognized
    directly in equity:

    Share-based payments

    1

    1

    1

    Balance as at

     September 30, 2018

    19,980

    58,342

    85

    (1,736)

    1,679

    (99)

    78,251

    (1,632)

    76,619

     

    Attributable to shareholders of the Company

    Non- controlling

    Total

    Interests

    Equity

    Translation

     

    Share

     

    Share

     

    Retained

     

    Treasury

    reserve

    from foreign

     

    Hedging

    capital

    premium

    earnings

    shares

    Operations

    Reserve

    Total

    For the nine month ended
    September 30,

    in thousands

    2017 (unaudited):

    Balance as at

    January 1, 2017

    19,980

    58,334

    5,816

    (1,722)

    2,664

    85,072

    (701)

    84,371

    Loss for the period

    (3,897)

    (3,897)

    (266)

    (4,163)

    Other comprehensive profit 
    (loss) for the period

     

     

     

     

     

    (473)

     

    628

     

    155

     

    27

     

    182

    Total comprehensive profit
    (loss) for the period

     

     

     

    (3,897)

     

     

    (473)

     

    628

     

    (3,742)

     

    (239)

     

    (3,981)

    Transactions with owners of
    the Company,  recognized
    directly in equity:

    Share-based payments

    3

    3

    3

    Own shares acquired

    (14)

    (14)

    (14)

    Balance as at

     September 30, 2017

    19,980

    58,337

    1,919

    (1,736)

    2,191

    628

    81,319

    (940)

    80,379

     

     

    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

     

    Treasury

    reserve

    from foreign

     

    Hedging

    capital

    premium

    earnings

    shares

    Operations

    Reserve

    Total

    For the three month ended
    September 30,

    in thousands

    2017 (unaudited):

    Balance as at

    June 30, 2017

    19,980

    58,336

    650

    (1,736)

    2,886

    492

    80,608

    (952)

    79,656

    Profit (loss) for the period

    1,269

    1,269

    (23)

    1,246

    Other comprehensive profit
    (loss) for the period

     

     

     

     

     

    (695)

     

    136

     

    (559)

     

    35

     

    (524)

    Total comprehensive profit
    (loss) for the period

     

     

     

    1,269

     

     

    (695)

     

    136

     

    710

     

    12

     

    722

    Transactions with owners of
    the Company,  recognized
    directly in equity:

    Share-based payments

    1

    1

    1

    Balance as at

     September 30, 2017

    19,980

    58,337

    1,919

    (1,736)

    2,191

    628

    81,319

    (940)

    80,379

     

    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

    For the year ended

    in thousands

    December 31, 2017 (audited):

    Balance as at

    January 1, 2017

    19,980

    58,334

    5,816

    (1,722)

    2,664

    85,072

    (701)

    84,371

    Loss for the year

    (6,115)

    (6,115)

    (526)

    (6,641)

    Other comprehensive profit
    (loss) for the year

     

     

     

     

     

    (445)

     

    138

     

    (307)

     

    86

     

    (221)

    Total comprehensive profit
    (loss) for the year

     

     

     

    (6,115)

     

     

    (445)

     

    138

     

    (6,422)

     

    (440)

     

    (6,862)

    Transactions with owners of
    the Company,  recognized directly in equity:

    Own shares acquired

    (14)

    (14)

    (14)

    Share-based payments

    5

    5

    5

    Balance as at

     December 31, 2017

    19,980

    58,339

    (299)

    (1,736)

    2,219

    138

    78,641

    (1,141)

    77,500

     

     

    Ellomay Capital Ltd. and its Subsidiaries

    Condensed Consolidated Interim Statements of Cash Flow (in thousands)

    For the year ended
    December 31, 2017

    For the three 
    months ended
    September 30, 2017

    For the three
    months ended
    September 30, 2018

    For the nine
    months ended
    September 30, 2017

    For the nine
    months ended
    September 30, 2018

    For the nine
    months ended
    September 30,
    2018

    Audited

    Unaudited

    Unaudited

    Unaudited

    Unaudited

    Unaudited

     

     

    in thousands

    Convenience Translation
    into US$*

    Cash flows from operating activities

    Profit (loss) for the period

    (6,641)

    1,246

    1,016

    (4,163)

    (118)

    (137)

    Adjustments for:

    Financing expenses, net

    9,228

    1,158

    919

    6,920

    1,835

    2,133

    Depreciation

    4,518

    1,107

    1,597

    3,305

    4,364

    5,072

    Share-based payment transactions

    5

    1

    1

    3

    3

    4

    Share of profits of equity accounted investees 

    (1,531)

    (1,658)

    (1,713)

    (1,585)

    (2,214)

    (2,573)

    Payment of interest on loan from an equity accounted investee

     

    407

     

    407

     

     

    407

     

    1,176

     

    1,367

    Change in trade receivables and other receivables

    2,012

    209

    (356)

    508

    (200)

    (232)

    Change in other assets

    126

    (1,351)

    (355)

    (547)

    (220)

    (256)

    Change in receivables from concessions project

    (84)

    454

    1,076

    1,251

    Change in accrued severance pay, net

    2

    1

    (2)

    2

    15

    17

    Change in trade payables

    (258)

    425

    (37)

    210

    291

    338

    Change in other payables

    (2,655)

    1,029

    271

    (1,253)

    (39)

    (45)

    Taxes on income

    372

    402

    302

    1,051

    120

    139

    Income taxes paid

    (42)

    (28)

    (44)

    (51)

    Interest received

    505

    135

    518

    360

    1,406

    1,634

    Interest paid

    (3,659)

    (206)

    (206)

    (1,720)

    (2,803)

    (3,258)

    Net cash provided by (used in) operating activities

    2,305

    2,905

    2,381

    3,498

    4,648

    5,403

    Cash flows from investing activities

    Acquisition of fixed assets

    (7,576)

    (2,240)

    (455)

    (6,356)

    (3,061)

    (3,558)

    Acquisition of subsidiary, net of cash acquired

    (9,851)

    Advances on account of investments

    (8,000)

    (8,978)

    Repayment of loan to an equity accounted investee

    490

    570

    Acquisition of marketable securities

    (6,677)

    (6,677)

    Proceeds from marketable securities

    1,277

    1,277

    3,316

    1,277

    3,316

    3,854

    Proceeds (Investment) in restricted cash, net

    3,225

    38

    (3,393)

    3,264

    (1,789)

    (2,079)

    Proceeds of Forward contract

    1,788

    187

    1,788

    594

    690

    Settlement of derivatives, net

    620

    (2,027)

    (184)

    (214)

    Loans to others

    (361)

    (361)

    Net cash provided by (used in) investing activities

    (27,343)

    863

    (345)

    (18,070)

    (634)

    (737)

    Cash flows from financing activities

    Repayment of long-term loans and finance lease obligations

    (2,224)

    (459)

    (201)

    (1,205)

    (14,928)

    (17,351)

    Proceeds from issuance of debentures, net

    31,175

    31,175

    Repayment of Debentures

    (4,842)

    Proceeds from long-term loans

    5,575

    14

    5,419

    34,515

    40,116

    Repurchase of own shares

    (14)

    (14)

    Net cash provided by (used in) financing activities

    29,670

    (459)

    (187)

    35,375

    19,587

    22,765

    Effect of exchange rate fluctuations on cash and cash equivalents

    (3,156)

    (1,371)

    (73)

    (3,207)

    (177)

    (206)

    Increase in cash and cash equivalents

    1,476

    1,938

    1,776

    17,596

    23,424

    27,225

    Cash and cash equivalents at the beginning of the period

    22,486

    38,144

    45,610

    22,486

    23,962

    27,851

    Cash and cash equivalents at the end of the period

    23,962

    40,082

    47,386

    40,082

    47,386

    55,076

    * Convenience translation into US$ (exchange rate as at September 30, 2018: euro 1 = US$ 1.162)

     

     

    Ellomay Capital Ltd. and its Subsidiaries

    Reconciliation of Loss to EBITDA (in thousands)

    For the year
    ended
    December 31,

    For the three months
    ended September 30,

    For the nine months
    ended September 30,

    For the nine
    months ended
    September 30,

    2017

    2017

    2018

    2017

    2018

    2018

    Unaudited

     

     

    in thousands

    Convenience
    Translation
    into US$*

    Net Profit (loss) for the period

    (6,641)

    1,246

    1,016

    (4,163)

    (118)

    (137)

    Financing expenses, net

    9,228

    1,158

    919

    6,920

    1,835

    2,133

    Taxes on income

    372

    402

    302

    1,051

    120

    139

    Depreciation

    4,518

    1,107

    1,597

    3,305

    4,364

    5,072

    EBITDA

    7,477

    3,913

    3,834

    7,113

    6,201

    7,207

    * Convenience translation into US$ (exchange rate as at September 30, 2018: euro 1 = US$ 1.162)

     

    Contact:
    Kalia Weintraub
    CFO
    Tel: +972(3)797-1111
    Email: mailto:hilai@ellomay.com

    Cision View original content:http://www.prnewswire.com/news-releases/ellomay-capital-reports-results-for-the-three-and-nine-months-ended-september-30-2018-300771226.html

    SOURCE Ellomay Capital Ltd