AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Ellomay Capital Ltd.

Investor Presentation Jan 23, 2019

6770_rns_2019-01-23_0b9c13eb-bc1a-4169-9cfe-eaad200981fe.pdf

Investor Presentation

Open in Viewer

Opens in native device viewer

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 January 2019 Commission File Number: 001-35284

Ellomay Capital Ltd.

(Translation of registrant's name into English)

9 Rothschild Blvd., Tel Aviv 6688112, 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-________

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 99.1January 2019 Investor Presentation

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: January 23, 2019

Disclaimer

General:

- The information contained in this presentation is subject to, and must be read in conjunction with, all other publically available information, including our Annual Report on Form 20-F for the year ended December 31, 2017, and other filings that we make from time to time with the SEC. Any person at any time acquiring securities must do so only on the basis of such person's own judgment as to the merits or the suitability of the securities for its purpose and only based on such information as is contained in such public filings, after having taken all such professional or other advice as it considers necessary or appropriate in the circumstances and not in reliance on the information contained in the presentation. In making this presentation available, we give no advice and make no recommendation to buy, sell or otherwise deal in our shares or in any other securities or investments whatsoever. We do not warrant that the information is either complete or accurate, nor will we bear any liability for any damage or losses that may result from any use of the information. • Neither this presentation nor any of the information contained herein constitute an offer to sell or the solicitation of an offer to buy any securities. No offering of securities shall be made in the United States except pursuant to registration under the U.S. Securities Act of 1933, as amended, or an exemption therefrom. No offering of securities shall be made in Israel except pursuant to an effective prospectus under the Israeli Securities Law, 1968 or an exemption from the prospectus requirements under such law. • Historical facts and past operating results are not intended to mean that future performances or results for any period will necessarily match or exceed those of any prior year. • This presentation and the information contained herein are the sole property of the company and cannot be published, circulated or otherwise used in any way without our express prior written consent. Information Relating to Forward-Looking Statements: • This presentation contains forward-looking statements that involve substantial risks and uncertainties. All statements, other than statements of historical facts,

-

included in this presentation regarding our plans and the objectives 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 and the Israeli Securities Law, 1968. We may not actually achieve the plans, intentions or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. Various important factors could cause actual results or events to differ materially from those that may be expressed or implied by our forward-looking statements. These risks and uncertainties associated with our business are described in greater detail in the filings we make from time to time with SEC, including our Annual Report on Form 20-F. The forward-looking statements are made as of this date and we do not undertake any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.

Company Overview

(NYSE American; TASE: ELLO)

Ellomay operates in the energy and infrastructure growing sectors including renewable and clean energy. The Company's shares are traded on the NYSE American and the Tel Aviv Stock Exchange with a market cap of approximately \$85 million (as of January 3, 2019) and the Company is controlled by Mr. Shlomo Nehama (Chairman), Mr. Ran Fridrich (CEO) and Mr. Hemi Raphael. 1

Ellomay owns 17 PV Plants in Italy, Spain and Israel with an aggregate nominal capacity of ~39.5 MWp, ~9.4% of the Dorad Power Plant producing ~ 850MW, 51% of Groen Gas Goor B.V. and of Groen Gas Oude-Tonge B.V., project companies operating an anaerobic digestion plants in the Netherlands with a green gas production capacity of approximately 375 Nm3/h and 475 Nm3/h, respectively, 100% of Talasol Solar S.L. promoting the construction of a photovoltaic plant with a peak capacity of 300 MW in the municipality of Talaván, Cáceres, Spain and 75% of a project to construct the Manara Pumped-Storage facility with capacity of 156 MW. Ellomay entered into a strategic agreement with a subsidiary of Ludan Engineering Ltd. in connection with Waste-to-Energy projects in the Netherlands. Since the execution of this Agreement, Ellomay acquired 51% of Groen Gas Goor B.V. and of Groen Gas Oude-Tonge B.V.. The plant in Goor became operational in November 2017, and the plant in Oude-Tonge became operational in June 2018. Ellomay aims to exploit attractive yield to risk ratios worldwide. Standard & Poors Maalot ilBBB+/negative Rating of 2

3

4 5

Debentures.

Corporate Structure

NIS.

operational.

Milestones

Portfolio Summary

Netherlands (Biogas)
Israel (PV)
Spain (PV)
Italy (PV)
Israel (CCGT)
850 Nm3/h1
2
Installed Capacity
9 MWp
7.9 MWp
22.6 MWp
850 MW
% Ownership
100%
100%
100%
51%
~9.4%
Book Value of
M4
M5
M5
M5
~ €30.9
~ €14.6
~ €45.8
~ €17.4
-
3
fixed assets, net
Book Value of
6
-
-
-
-
~ €31M
Investment3
License/Subsidy
7
2033
2040-2041
~ 2031
~ 2031
2034
Term
# Facilities
1
4
12
2
1
1)
One Biogas installation began commercial operation in November 2017 and the other began commercial operation in June 2018 .
2)
The Dorad Power Plant began commercial operation in May 2014.
3)
As of September 30, 2018.
4)
The PV Plant located in Israel is presented under the fixed asset model and not under the financial asset model as per IFRIC 12.
5)
Cost of fixed assets
after depreciation.
6)
Investment in equity accounted investee –
attributed to the investment in Dorad.
7)
A 20 year generation license and supply license.

Photovoltaic Operations: Italy, Spain and Israel

8

The PV Market

• Production of clean energy represents a growing portion of energy production. Today, the majority of the energy supply in the world is still produced using fossil fuels, such as coal, oil and natural gas. The use of these traditional energy sources raises a number of challenges, including price volatility, dependency on import from a limited number of countries as well as environmental concerns. As a result of these and other challengers, governments expand their support of development of alternative energy sources, including solar energy, the fastest growing source of renewable energy. • Many countries, including Italy, Spain and Israel, adopted plans that offered significant incentives targeted at reducing the burden of the cost of the photovoltaic systems in order to promote the use of solar energy and reduce the dependency on other forms of energy. • According to information published online by SolarPower Europe, the new EPIA (European Photovoltaic Industry Association), the solar power market has grown significantly in the past decade. In 2017, 6.03 GW of photovoltaic systems were installed in EU member states (compared to 5.69 GW during the same period in 2016, mainly due to the Dutch and French governmental support).

-

Source : www.solarpowereurope.org / www.ren21.net

PV Plants in Italy

PV Plants in Italy
Project name Installed
Capacity
(kWp)
Acquisition
Year
Acquisition
Cost per MWp
(in millions)
Connection
Date1
Technology Region 1
FiT
Eurocent/KWh
Del Bianco 734 2010 €2.9 04/2011 Fix Marche 32.15
Costantini 734 2010 €2.9 04/2011 Fix Marche 32.15
Giacchè 730 2010 €3.8 04/2011 Trackers Marche 32.15
Massaccesi 749 2010 €3.8 04/2011 Trackers Marche 32.15
Troia 8 996 2010 €3.5 01/2011 Fix Puglia 31.80
Troia 9 996 2010 €3.5 01/2011 Fix Puglia 31.80
Galatina 999 2011 €3.9 05/2011 Fix Puglia 31.80
Pedale 2,994 2011 €3.95 05/2011 Trackers Puglia 26.59
D'angella 931 2011 €3.25 06/2011 Fix Puglia 26.77
Acquafresca 948 2011 €3.25 06/2011 Fix Puglia 26.77
Soleco 5,924 2013 €2.0 08/2011 Fix Veneto 21.89
5,900 2013 €2.0 08/2011 Fix Veneto 21.89

9

PV Plants in Spain

PV Plants in Spain
Project name Installed
Capacity
(kWp)
Acquisition
Year
Acquisition
Cost per MWp
(in millions)
Connection
Date1
Technology Location Expected annual
revenues
(€
thousand)
Rodríguez I 1,675 2014 €1.55 11/2011 Fix Murcia ~ 600
Rodríguez II 2,690 2014 €1.78 11/2011 Fix Murcia ~ 980
Fuente
Librilla
1,248 2014 €1.68 06/2011 Fix Murcia ~ 480
Rinconada II 2,275 2012 €2.40 07/2010 Fix Cordoba ~ 800
1) Remuneration period – 30 years.

PV Plant in Israel

We acquired the shares of an Israeli company that indirectly owns a photovoltaic plant in Israel with fixed technology and a nominal capacity of ~9MWp, that was connected to the Israeli grid in November 2013. The net purchase price was NIS 39 million (approximately €9.5 million) subject to certain adjustments, after which the aggregate consideration amounted to approximately NIS

48.6 million (approximately €11.8 million). The Israeli project company entered into a long-term (20 years) standard power purchase agreement with the Israel Electric Company (IEC), to which it provides all of the energy produced by the Israeli PV Plant. The electricity tariff paid by the IEC is guaranteed for a period of 20 years and is updated once a year based on changes to the Israeli Consumer Price Index. Expected annual payments from the IEC in connection with the PV Plant will be approximately NIS 16 million (approximately €3.9 million).

PV Plant – Performance Ratio The performance ratio (PR) is stated as percent and describes the ratio between the actual and theoretical energy outputs of the PV plant. (**) In the first half 2017, there was a malfunction in the invertors and during the first half of 2018 the site was disabled for 30 days due to weather conditions. The Company was compensated under its insurance policy for 80.22%80.38%84.00% 82.83%84.43%80.36%84.41% 81.40%81.86%80.04%81.36% 78.54% 77.47%86.29% 84.66% 86.50% 83.12% 84.34% 73.04%81.64% 83.74% 80.55% 70.85%79.20% 84.41% 83.26% 87.58% 82.26% 83.64% 73.29%88.62% 88.06% 01-09/2017 01-09/2018 81.96%81.87%Italy Spain Israel

(*) In Q3 2018, there was a malfunction due to weather conditions the site was disabled for 38days. The Company will be compensated under its insurance policy.

both occurrences.

(***) The decrease in the Performance Ratio in Q3 2018 compared to Q3 2017 in Rodriguez I & Rodriguez II was mainly due to a replacement of a technical component that measures the radiation in July 2017.

Dorad Power Plant, Ashkelon, Israel

The Dorad Power Plant is one of the largest private power plants in Israel, with installed capacity of approximately 850 MW.

The plant is a CCGT bi-fuel plant and powered by natural gas. The Dorad Power Plant is comprised of twelve natural gas turbines, and two steam turbines. Ellomay indirectly holds The cost of the project was approximately €1.1 billion. The project has secured one of the

largest project finance facilities in Israel of over €0.9 billion. The financing facility was led by Israel's largest banks and institutional investors. Electricity is sold directly to end-users and to the national distribution network at competitive rates. The power plant, which was declared a national infrastructure project by the Israeli Prime Minister, was commercially operated and began producing electricity in full capacity in May 2014.

14

approximately 9.4% interest in Dorad.

Dorad Power Plant

Dorad Power Plant
Key P&L and Statement of Cash Flows Figures (NIS millions)
For the nine
months ended
September 30,
2018
For the nine
months ended
September 30,
2017
For the year
ended
December 31,
2017
Revenues 1
,
990
1,927 2,523
Gross profit from operating the power plant 325 301 364
Operating profit 310 287 345
Net income 115 80 79
EBITDA1 405 438 554
Finance expenses, net (160) (184) (242)
Net increase in cash and cash equivalents for the period,
including effect of exchange rate fluctuations
100 227 103
(1) See below for a reconciliation of Net Income to EBITDA.

15

16

Green gas: (bio-methane)

The Potential of the Dutch Biogas Market

- The Netherlands produces over 76 million tons of manure per year (source CBS, 2013). • Approximately 10% of the market has to be processed due to stringent regulatory

  • requirements ("overmest"). • Maximum biogas potential is expected to expected to increase.

triple between 2020 to 2030 and market demand for Green Gas Certificates is The Netherlands is far from reaching the target determined by the European Union of 14% renewable energy out of all energy sources (by the year 2020).

17 The Potential of the Dutch Biogas Market

Renewable energy accounts only for ~6% of NL energy sources

Strategic Collaboration with Ludan

  • The expected overall cost of the projects is approximately Euro 200 million of approximately twelve years.
  • (including project financing).

Waste-to-Energy (Biogas) Projects In 2016, the Company acquired 51% of the rights in a project company, in Groen Gas Goor B.V developing an anaerobic digestion (AD) plant, with a green gas production capacity of approximately 375 Nm3/h, in Goor, the Netherlands, and the land on which the plant is constructed. The plant in Goor began commercial operations in November 2017. In April 2017, the Company acquired 51% of the outstanding shares of the project company, Groen Gas Oude-Tonge B.V., which is developing an anaerobic digestion plant, with a green gas production capacity of approximately 475 Nm3/h, in Oude Tonge, the Netherlands. The plant began commercial operations in June 2018.

  • Talasol A Project to Construct a 300 MW PV Plant in Spain • The company acquired 100% of the share capital of a Spanish company, Talasol Solar S.L. ("Talasol"), which is promoting the construction of a photovoltaic plant with a peak capacity of 300 MW in the municipality of Talaván, Cáceres, Spain (the "Talasol Project"). • The share purchase agreement ("SPA") provided that the purchase price for Talasol's shares is euro 10 million, payment of which was subject to the non-occurrence of customary conditions subsequent in these type of transactions. In October 2018, Ellomay Luxembourg prepaid an amount of euro 1 million based on an understanding reached with the sellers of the Talasol shares. In January 2019, following the verification of non-occurrence and/or waiver of the conditions subsequent, Ellomay Luxembourg paid an additional amount of euro 7 million. In addition, in accordance with the provisions of SPA, an amount of euro 2 million has been deposited in an escrow account and will be released and paid to the sellers in accordance with the conditions detailed under the SPA. • Based on current technical analysis of the design provided by the EPC contractor of the Talasol Project, the P50 expected production of the Talasol Project is approximately 561 GWh per annum. It is expected that the Talasol Project's CAPEX will amount to approximately euro 200-230 million, including development costs of approximately euro 20 million and interest of approximately euro 7 million. Based on the current technical analysis, a price projection analysis and the expected hedging effect of the PPA, the Talasol Project's revenues are currently expected to be in the range of EUR 20-25 million per annum. The expected operation expenses are euro 6 million per annum, thus the net operation income, revenues net of operation expenses, is expected to be euro 14-19 million. • During June 2018, Talasol entered into an engineering, procurement & construction agreement (the "EPC Agreement") with METKA EGN Limited ("METKA EGN"). The EPC Agreement provides a fixed and lump-sum amount of euro 192.5 million for the complete execution and performance of the works defined in the EPC Agreement. The works include the engineering, procurement and construction of the Talasol Project and the ancillary facilities for injecting power into the grid, including a 400 kV step-up substation, the high voltage interconnection line to the point of connection to the grid and performance of two years of O&M services. METKA EGN is expected to complete the works under the EPC Agreement within a period of 16 months. • In June 2018, Talasol executed a financial power swap in respect of approximately 80% of the output of a prospective photovoltaic plant for a period of 10 years (the "PPA"). The PPA was proven track record in financial hedges. The power produced by the Talasol Project is expected to be sold in the open market for the then current market power price and the PPA hedges the risks associated with fluctuating electricity market prices by allowing Talasol to secure a stable income for the power production included under the PPA. • In July 2018, Talasol executed a pre-hedge transaction with Goldman Sachs International in connection with the prospective project financing for the construction of a photovoltaic plant. The pre-hedge transaction is a fixed for floating interest rate swap intended to lock-in current market floating rates.
  • In December 2018, Talasol entered into a set of agreements governing the procurement of financing in the aggregate amount of approximately euro 177 million (the "Project Finance"). The Project Finance is intended to finance the development and construction of the Talasol Project. The Project Finance is expected to be financed by a consortium led by Deutsche Bank, which is the mandated lead arranger, and the European Investment Bank (EIB).
  • executed with a leading international energy company with a solid investment grade credit rating and a pan-European asset base, which is active in more than 40 countries and has a

21

- Hydro-electric storage system comprised of two water reservoirs (upper and lower), connected through an underground water pressure pipe. Energy is stored by pumping water from lower to upper reservoir and generated by releasing the water back. • Sustainable technology – working for over 100 years. • This technology is an important tool for managing

  • and controlling the national grid and improving its operations. The plants operate using the available capacity and energy method around the world, allowing quick response time (90 sec) and used by the grid dispatcher for utilizing the operational advantages to balance immediate demand and supply related services.

Pumped storage is the most efficient method (known today) for storing electricity in large capacities.

Pumped-Storage Project

Company Shareholders Capacity

1) Indirectly owned through the project company. 2) In August 2016, Ellomay PS received a conditional license for a pumped storage plant with a capacity of 340 MW, after the initial development stage, including receiving a feasibility survey from IEC, was finalized. On December 4, 2017, the Israeli Public Utilities Authority – Electricity announced the reduction of the conditional license from 340 MW to 156 MW. The financial closing of the Manara Project is subject to the availability of a quota for pumped storage plants and the general quota set forth by the Israeli Electricity Authority for pumped-storage projects in Israel is currently set at 800 MW, while conditional licenses issued are in excess of such quota.

Key Balance Sheet Figures
(€
thousands)
December 31,
2017
% Of BS September
30, 2017
% Of BS September
30, 2018
% Of BS
26,124 13% 45,592 25% 49,529 23%
Cash and cash equivalent, marketable securities 57%
Financial Debt* 106,515 54% 90,543 50% 125,823
Financial Debt, net* 80,391 41% 44,951 25% 76,294 35%
Property, plant and equipment net (mainly in connection with PV
Operations) 78,837 40% 78,194 43% 77,850 35%
Investment in Dorad 30,821 16% 29,283 16% 31,027 14%
CAP* 184,015 93% 170,922 94% 202,442 92%
Total equity 77,500 39% 80,379 44% 76,619 35%

Key Financial Ratios

December 31, September 30, September 30,
2017 2017 2018
Financial Debt to CAP (A/D) 58% 53% 62%
Financial Debt, net to CAP (B/D) 44% 26% 38%
Financial Debt to Total equity (A/C) 137% 113% 164%
Financial Debt, net to Total equity (B/C) 104% 56% 103%

Strong Balance Sheet, Sufficient Liquidity

See Appendix A for calculations

27

Key Income and P&L Figures

28 See below for a reconciliation of net income (loss) to EBITDA

Use of NON-IFRS Financial Measures

EBITDA

Use of NON-IFRS Financial Measures EBITDA
EBITDA
is
a
non-IFRS
measure
and
is
defined
as
earnings
before
financial
expenses,
net,
taxes,
Ellomay Capital - Reconciliation of Net income (loss) to EBITDA (in € thousands)
depreciation
and
amortization.
The
Company
For the
year ended
For the
year ended
For the
year ended
For the
year ended
For the
year ended
For the nine
months ended
For the nine
months ended
presents
this
measure
in
order
to
enhance
the
December 31, December 31, December 31, December 31, December 31, September 30, September 30,
understanding
of
the
Company's
and
Dorad's
Net income (loss) 2013 2014 2015 2016 2017 2017 2018
historical
financial
performance
and
to
enable
comparability
between
periods.
While
the
Company
for the period 7,323 4,886 8,110 (632) (6,641) (4,163) (118)
considers
EBITDA
to
be
an
important
measure
of
Financing
comparative
operating
performance,
EBITDA
expenses
(income), net
1,781 2,712 (2,076) 2,434 9,228 6,920 1,835
should
not
be
considered
in
isolation
or
as
a
substitute
for
net
income
or
other
statement
of
Taxes on income
operations
or
cash
flow
data
prepared
in
(tax benefit) 178 119 (1,739) 569 372 1,051 120
accordance
with
IFRS
as
a
measure
of
profitability
Depreciation 2,919 4,110 4,428 4,411 4,518 3,305 4,364
or
liquidity.
EBITDA
does
not
take
into
account
the
Company's
or
Dorad's
commitments,
including
EBITDA 12,201 11,827 6,708 6,782 7,477 7,113 6,201
capital
expenditures,
and
restricted
cash,
Dorad
-
Reconciliation of Net income to EBITDA (in NIS millions)
accordingly,
is
not
necessarily
indicative
of
amounts
that
may
be
available
for
discretionary
For the year ended For the nine months ended For the nine months ended
uses.
Not
all
companies
calculate
EBITDA
in
the
same
manner,
and
the
measure
as
presented
may
December 31, 2017 September 30, 2017 September 30, 2018
not
be
comparable
to
similarly-titled
measures
Net income for the period 79 80 115
presented
by
other
companies.
The
Company's
Financing expenses, net 242 184 160
and
Dorad's
EBITDA
may
not
be
indicative
of
the
Taxes on income 24 24 (34)
historic
operating
results
nor
is
it
meant
to
be
predictive
of
potential
future
results.
Depreciation and amortization 209 150 164
For the year ended For the nine months ended For the nine months ended

Summary

1 Diversified and growing base of cash flow generating assets.

3 The Company aims to exploit attractive yield to risk ratios worldwide.

2 The Company is characterized by revenues based on regulatory tariffs.

4 Seasoned management team, with extensive sector knowledge and access to attractive opportunities.

Investor Relations

Chen Livne GK Investor relations Direct: +972 (0)3-6074717 Email: [email protected] www.gk-biz.com

Company

Kalia Weintraub Chief Financial Officer Ellomay Capital LTD. 9 Rothschild Blvd., Tel Aviv Direct: +972-3-7971111 Email: [email protected]

www.ellomay.com

31

Use of NON-IFRS Financial Measures Calculation of Leverage Ratios (in € thousands)
The
Company
defines
Financial
Debt
as
loans
and
As of December 31, As of September 30, As of September 30,
borrowings
plus
debentures
(current
liabilities)
plus
finance
lease
obligations
plus
long-term
bank
loans
Current liabilities 2017 2017 2018
plus
debentures
(non-current
liabilities),
Financial
Loans and borrowings
(3,103)

(1,123)

(5,467)
Debt,
Net
as
Financial
Debt
minus
cash
and
cash
equivalent
minus
investments
held
for
trading
minus
short-term
deposits
and
CAP
as
equity
plus
Financial
Debt.
The
Company
presents
these
measures
in
order
to
enhance
the
understanding
of
the
Company's
leverage
ratios
and
borrowings.
While
the
Company
considers
these
measures
to
be
an
important
measure
of
leverage,
these
measures
should
not
be
considered
in
isolation
or
as
a
substitute
for
long-term
borrowings
or
other
balance
sheet
data
prepared
in
accordance
with
IFRS
as
a
measure
of
leverage.
Not
all
companies
calculate
these
Debentures
(4,644)

(4,632)

(8,905)
Non-current liabilities
Finance lease obligations
(3,690)

(3,774)

-
Long-term loans
(42,091)

(23,378)

(63,408)
Debentures
(52,987)

(57,636)

(48,043)
Financial Debt (A)
(106,515)

(90,543)

(125,823)
Less:
Cash and cash equivalents
Marketable Securities

23,962

40,082

47,386
Financial Debt, net (B)
2,162

5,510

2,143

(80,391)

(44,951)

(76,294)
Total equity (C)
(77,500)

(80,379)

(76,619)

(125,823)
measures
in
the
same
manner,
and
the
as
presented
may
not
be
comparable
to
Financial Debt (A)
measure
similarly-titled
measures
presented
by
other
companies.
CAP (D)
(106,515)

(184,015)

(90,543)

(170,922)

(202,442)
Financial Debt to CAP (A/D)
Financial Debt, net to CAP (B/D) 58%
44%
53%
26%
62%
38%
Financial Debt to Total equity (A/C) 137% 113% 164%

Talk to a Data Expert

Have a question? We'll get back to you promptly.