Quarterly Report • Jun 9, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
Washington, D.C. 20549
For the month of June 2016
Commission File Number: 001-35284
(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- ________
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333-102288 AND 333-92491), AND TO BE A PART THEREOF FROM THE DATE ON WHICH THIS REPORT IS SUBMITTED, TO THE EXTENT NOT SUPERSEDED BY DOCUMENTS OR REPORTS SUBSEQUENTLY FILED OR FURNISHED.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 documents, which are attached hereto and incorporated by reference herein:
Exhibit 99.1. Press Release: "Ellomay Capital Reports Results for the Three Months Ended March 31, 2016," dated June 9, 2016.
Exhibit 99.2. Q1 2016 Investor Presentation.
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/ Kalia Weintraub__ __________ Kalia Weintraub Chief Financial Officer
Dated: June 9, 2016
Exhibit 99.1

Tel-Aviv, Israel, June 9, 2016 – Ellomay Capital Ltd. (NYSE MKT; TASE: ELLO) ("Ellomay" or the "Company") an emerging operator in the renewable energy and energy infrastructure sector, today reported its unaudited financial results for the three month period ended March 31, 2016.
Ran Fridrich, CEO and a board member of Ellomay commented: "Although a winter quarter, the Company maintained a stable operating profit and the quarterly results are in line with our expectations. The Company continues to improve its operational parameters and decrease general and administrative related expenses that are not related to the initiation and development of new projects. During the first quarter we recognized financing expenses mainly as a result of forward transactions. The Company has a high standard, yielding portfolio of assets that provides an ongoing stable cash flow. We are examining from time to time investment opportunities in various renewable energy fields in which we have an added value."
As of March 31, 2016, the Company's Net Financial Debt (as such term is defined in the Series A Debentures Deed of Trust) was approximately \$15.6 million (consisting of approximately \$19.5 million of short-term and long-term debt from banks and other interest bearing financial obligations and approximately \$41.4 million in connection with the Series A Debentures issuances (in January and September 2014), net of approximately \$24.9 million of cash and cash equivalents, short term deposits and marketable securities and net of approximately \$20.4 million of project finance and related hedging transactions of the Company's subsidiaries).
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.
Ellomay is an Israeli based company whose shares are registered with the NYSE MKT and with the Tel Aviv Stock Exchange under the trading symbol "ELLO". Since 2009, Ellomay Capital focuses its business in the energy and infrastructure sectors worldwide. Ellomay (formerly Nur Macroprinters Ltd.) previously was a supplier of wide format and super-wide format digital printing systems and related products worldwide, and sold this business to Hewlett-Packard Company during 2008 for more than \$100 million.
To date, Ellomay has evaluated numerous opportunities and invested significant funds in the renewable, clean energy and natural resources industries in Israel, Italy and Spain, including:
Ellomay Capital is controlled by Mr. Shlomo Nehama, Mr. Hemi Raphael and Mr. Ran Fridrich. Mr. Nehama is one of Israel's prominent businessmen and the former Chairman of Israel's leading bank, Bank Hapohalim, and Messrs. Raphael and Fridrich both have vast experience in financial and industrial businesses. These controlling shareholders, along with Ellomay's dedicated professional management, accumulated extensive experience in recognizing suitable business opportunities worldwide. The expertise of Ellomay's controlling shareholders and management enables the Company to access the capital markets, as well as assemble global institutional investors and other potential partners. As a result, Ellomay is capable of considering significant and complex transactions, beyond its immediate financial resources.
Ms. Kalia Weintraub serves as the Company's Chief Financial Officer and Mr. Ori Rosenzweig serves as the Company's Chief Investment Officer.
For more information about Ellomay, visit http://www.ellomay.com.
This press release contains forward-looking statements that involve substantial risks and uncertainties, including statements that are based on the current expectations and assumptions of the Company's management. All statements, other than statements of historical facts, included in this press release regarding the Company's plans and objectives, expectations and assumptions of management are forward-looking statements. The use of certain words, including the words "estimate," "project," "intend," "expect," "believe" and similar expressions are intended to identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. The Company may not actually achieve the plans, intentions or expectations disclosed in the forward-looking statements and you should not place undue reliance on the Company's forward-looking statements. Various important factors could cause actual results or events to differ materially from those that may be expressed or implied by our forward-looking statements including changes in regulation, seasonality of the PV business and market conditions. These and other risks and uncertainties associated with the Company's business are described in greater detail in the filings the Company makes from time to time with Securities and Exchange Commission, including its Annual Report on Form 20-F. The forward-looking statements are made as of this date and the Company does not undertake any obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.
Contact: Kalia Weintraub CFO Tel: +972 (3) 797-1111 Email: [email protected]
| March 31, 2016 |
December 31, 2015 Audited |
||
|---|---|---|---|
| Unaudited | |||
| US\$ in thousands | |||
| Assets | |||
| Current assets | |||
| Cash and cash equivalents | 19,426 | 18,717 | |
| Marketable securities | 5,496 | 6,499 | |
| Restricted cash | 83 | 79 | |
| Other receivables and prepaid expenses | 9,733 | 8,218 | |
| 34,738 | 33,513 | ||
| Non-current assets | |||
| Investment in equity accounted investee | 36,121 | 33,970 | |
| Financial assets | 3,952 | 4,865 | |
| Fixed assets | 81,317 | 78,975 | |
| Restricted cash and deposits | 5,398 | 5,317 | |
| Deferred tax | 3,120 | 2,840 | |
| Other assets | 882 | 847 | |
| 130,790 | 126,814 | ||
| Total assets | 165,528 | 160,327 | |
| Liabilities and Equity | |||
| Current liabilities | |||
| Loans and borrowings | 1,205 | 1,133 | |
| Debentures | 5,073 | 4,878 | |
| Trade payables | 1,175 | 869 | |
| Other payables | 6,380 | 3,223 | |
| 13,833 | 10,103 | ||
| Non-current liabilities | |||
| Finance lease obligations | 4,848 | 4,724 | |
| Long-term loans | 13,625 | 13,043 | |
| Debentures | 36,329 | 35,074 | |
| Deferred tax | 893 | 823 | |
| Other long-term liabilities | 3,153 | 2,495 | |
| 58,848 | 56,159 | ||
| Total liabilities | 72,681 | 66,262 | |
| Equity | |||
| Share capital | 26,597 | 26,597 | |
| Share premium | 77,723 | 77,723 | |
| Treasury shares | (1,980) | (1,972) | |
| Reserves | (11,915) | (15,215) | |
| Retained earnings | 2,809 | 7,200 | |
| Total equity attributed to shareholders of the Company | 93,234 | 94,333 | |
| Non-Controlling Interest | (387) | (268) | |
| Total equity | 92,847 | 94,065 | |
| Total liabilities and equity | 165,528 | 160,327 |
Condensed Consolidated Interim Statements of Comprehensive Income (Loss)
| For the three months ended March 31, 2016 Unaudited |
For the three months ended March 31, 2015 Unaudited |
For the year ended December 31, 2015 Audited |
||
|---|---|---|---|---|
| US\$ thousands (except per share amounts) | ||||
| Revenues | 2,546 | 2,792 | 13,817 | |
| Operating expenses | (608) | (672) | (2,854) | |
| Depreciation expenses | (1,221) | (1,241) | (4,912) | |
| Gross profit | 717 | 879 | 6,051 | |
| General and administrative expenses | (1,084) | (990) | (3,745) | |
| Share of profits of equity accounted investee | 845 | 1,218 | 2,446 | |
| Other income, net | 44 | 60 | 21 | |
| Operating Profit | 522 | 1,167 | 4,773 | |
| Financing income | 54 | 18 | 2,347 | |
| Financing income (expenses) in connection with derivatives, net | (1,743) | 5,535 | 3,485 | |
| Financing expenses | (993) | (2,813) | (5,240) | |
| Financing income (expenses), net | (2,682) | 2,740 | 592 | |
| Profit (loss) before taxes on income | (2,160) | 3,907 | 5,365 | |
| Tax benefit (taxes on income) | 53 | (111) | 1,933 | |
| Net income (loss) for the period | (2,107) | 3,796 | 7,298 | |
| Income (Loss) attributable to: | ||||
| Shareholders of the Company | (1,988) | 3,850 | 7,553 | |
| Non-controlling interests | (119) | (54) | (255) | |
| Net income (loss) for the period | (2,107) | 3,796 | 7,298 | |
| Other comprehensive income (loss) | ||||
| Items that are or may be reclassified to profit or loss: | ||||
| Foreign currency translation adjustments | (671) | (262) | (141) | |
| Items that would not be reclassified to profit or loss: | ||||
| Presentation currency translation adjustments | 3,971 | (7,915) | (6,947) | |
| Total other comprehensive income (loss) | 3,300 | (8,177) | (7,088) | |
| Total comprehensive income (loss) | 1,193 | (4,381) | 210 | |
| Basic net earnings (loss) per share | (0.19) | 0.36 | 0.7 | |
| Diluted net earnings (loss) per share | (0.19) | 0.36 | 0.7 |
Balance as at
| Non controlling |
Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Share capital |
Share premium |
Retained earnings |
Attributable to owners of the Company Treasury shares |
Translation reserve from foreign operations Unaudited |
Presentation currency translation reserve |
Total | interests | Equity | |
| For the three months ended March 31, 2016 |
US\$ in thousands | ||||||||
| Balance as at January 1, 2016 Loss for the period |
26,597 - |
77,723 - |
7,200 (1,988) |
(1,972) - |
814 - |
(16,029) - |
94,333 (1,988) |
(268) (119) |
94,065 (2,107) |
| Other comprehensive loss Total |
- | - | - | - | (671) | 3,971 | 3,300 | - | 3,300 |
| comprehensive loss Own shares acquired |
- - |
- - |
(1,988) - |
- (8) |
(671) - |
3,971 - |
1,312 (8) |
(119) - |
1,193 (8) |
| Dividend distribution Balance as at |
- | - | (2,403) | - | - | - | (2,403) | - | (2,403) |
| March 31, 2016 | 26,597 | 77,723 | 2,809 | (1,980) Attributable to shareholders of the Company |
143 | (12,058) | 93,234 | (387) Non controlling interests |
92,847 Total Equity |
| Share capital |
Share premium |
Retained earnings (Accumulated Deficit) |
Treasury shares |
Translation Reserve From Foreign operations Unaudited |
Presentation Currency Translation Reserve |
Total | |||
| For the three months ended March 31, 2015 |
US\$ in thousands | ||||||||
| Balance as at January 1, 2015 Net income for the period |
26,180 - |
76,932 - |
(353) 3,850 |
(522) - |
955 - |
(9,082) - |
94,110 3,850 |
16 (54) |
94,126 3,796 |
| Other comprehensive loss Total |
- | - | - | - | (262) | (7,915) | (8,177) | - | (8,177) |
| comprehensive loss |
- | - | 3,850 | - | (262) | (7,915) | (4,327) | (54) | (4,381) |
March 31, 2015 26,180 76,932 3,497 (522) 693 (16,997) 89,783 (38) 89,745
Condensed Consolidated Interim Statements of Changes in Equity (cont'd)
| Non controlling |
Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Share capital |
Share premium |
Retained earnings (accumulated Deficit) |
Attributable to owners of the Company Treasury shares |
Translation reserve from foreign operations Audited |
Presentation currency translation reserve |
Total | interests | Equity | |
| US\$ in thousands | |||||||||
| For the year ended December 31, 2015 |
|||||||||
| Balance as at | |||||||||
| January 1, 2015 | 26,180 | 76,932 | (353) | (522) | 955 | (9,082) | 94,110 | 16 | 94,126 |
| Net income for | |||||||||
| the year | - | - | 7,553 | - | - | - | 7,553 | (255) | 7,298 |
| Acquisition of subsidiary |
- | - | - | - | - | - | - | (29) | (29) |
| Other | |||||||||
| comprehensive | |||||||||
| loss | - | - | - | - | (141) | (6,947) | (7,088) | - | (7,088) |
| Total | |||||||||
| comprehensive | |||||||||
| income Transactions with owners of the |
- | - | 7,553 | - | (141) | (6,947) | 465 | (284) | 181 |
| Company, recognized directly in equity: Exercise of share |
|||||||||
| options and | |||||||||
| warrants | 417 | 784 | - | - | - | - | 1,201 | - | 1,201 |
| Own shares acquired |
- | - | - | (1,450) | - | - | (1,450) | - | (1,450) |
| Share-based | |||||||||
| payments | - | 7 | - | - | - | - | 7 | - | 7 |
| Balance as at December 31, |
|||||||||
| 2015 | 26,597 | 77,723 | 7,200 | (1,972) | 814 | (16,029) | 94,333 | (268) | 94,065 |
| For the three months ended March 31, 2016 Unaudited |
For the three months ended March 31, 2015 Unaudited |
For the year ended December 31, 2015 Audited |
|
|---|---|---|---|
| Cash flows from operating activities | US\$ in thousands | ||
| Income (loss) for the period | (2,107) | 3,796 | 7,298 |
| Adjustments for: | |||
| Financing (income) expenses, net | 2,682 | (2,740) | (592) |
| Depreciation | 1,221 | 1,241 | 4,912 |
| Share-based payment transactions | - | - | 7 |
| Share of profits of equity accounted investees | (845) | (1,218) | (2,446) |
| Change in other receivables | 51 | (1,270) | 458 |
| Change in other assets | (549) | (1,384) | (1,706) |
| Change in accrued severance pay, net | - | (2) | (1) |
| Change in trade payables | 265 | (127) | (252) |
| Change other payables | (463) | 2,490 | 2,311 |
| Income tax expense (tax benefit) | (53) | 111 | (1,933) |
| Income taxes paid | - | (66) | (241) |
| Interest received | 37 | 3 | 222 |
| Interest paid | (207) | (257) | (3,126) |
| Net cash provided by operating activities | 32 | 577 | 4,911 |
| Cash flows from investing activities | |||
| Proceeds from settlement of derivatives, net | - | - | 2,087 |
| Investment in equity accounted investee | (36) | - | (7,582) |
| Investment in restricted cash, net | - | (550) | (101) |
| Acquisition of marketable securities | - | (1,350) | (2,869) |
| Proceeds from deposits | - | 3,330 | 3,980 |
| Net cash provided by (used in) investing activities | (36) | 1,430 | (4,485) |
| Cash flows from financing activities | |||
| Repayment of long-term loans and finance lease obligations | (88) | (202) | (1,020) |
| Proceeds from long-term loans | - | - | 11,715 |
| Acquisition of non-controlling interests | - | - | (868) |
| Repurchase of own shares | (8) | - | (1,450) |
| Proceeds from exercise of share options and warrants | - | - | 1,201 |
| Repayment of Debentures | - | - | (5,134) |
| Net cash provided by (used in) financing activities | (96) | (202) | 4,444 |
| Effect of exchange rate fluctuations on cash and cash equivalents | 809 | (1,250) | (1,911) |
| Increase in cash and cash equivalents | 709 | 555 | 2,959 |
| Cash and cash equivalents at the beginning of the period | 18,717 | 15,758 | 15,758 |
| Cash and cash equivalents at the end of the period | 19,426 | 16,313 | 18,717 |
Reconciliation of Net income to EBITDA
| For the three months ended March 31, 2016 |
For the three months ended March 31, 2015 Unaudited US\$ in thousands |
For the year ended December 31, 2015 |
|
|---|---|---|---|
| Net income (loss) for the period | (2,107) | 3,796 | 7,298 |
| Financing expenses (income), net | 2,682 | (2,740) | (592) |
| Taxes on income (tax benefit) | (53) | 111 | (1,933) |
| Depreciation and amortization | 1,221 | 1,241 | 4,912 |
| EBITDA | 1,743 | 2,408 | 9,685 |

Exhibit 99.2
1

• 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 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.


issuance of a new license by the Israeli Public Utility Authority – Electricity (the "IPUA"))

| i S p a n ( ) P V |
l I t a y ( ) P V |
l I s r a e 1 ( ) C C G T |
|
|---|---|---|---|
| l l d i I C t t n s a e a p a c y |
7 9 M W p |
2 2 6 M W p |
1 8 5 0 M W |
| h % O i w n e r s p |
0 0 % 1 |
0 0 % 1 |
9 % 4 ~ |
| 2 f k l B V i t t o o a u e o n v e s m e n |
3 \$ 2 1. 6 M ~ |
3 \$ 8 1. 2 M ~ |
4 \$ 3 9 3 M ~ |
| i i i L E t c e n s e p r a o n x |
2 0 4 0 2 0 4 1 - |
2 0 3 1 ~ |
5 2 0 3 4 |
| f l # P P t o o w e r a n s |
4 | 1 2 |
1 |
1) The Dorad Power Plant began commercial operation in May 2014


Steady Capacity Growth of PV Portfolio








| j Pr t o ec na m e |
l le d In ta s i Ca ty p ac ( ) k W p |
is i io Ac t q u n Ye ar |
Ac is i io t q u n Co M W t p s er p ( ) in i l l io m ns |
Co io t nn ec n 1 Da te |
hn lo Te c o g y |
io Re g n |
( 1) i F T / h Eu K W t ro ce n |
|---|---|---|---|---|---|---|---|
| l ia De B nc o |
3 4 7 |
2 0 1 0 |
2. 9 € |
/ 0 4 2 0 1 1 |
ix F |
he M ar c |
3 2. 1 5 |
| Co in i ta t s n |
3 7 4 |
2 0 0 1 |
2. 9 € |
/ 0 2 0 4 1 1 |
ix F |
he M ar c |
3 2. 1 5 |
| h è G ia cc |
3 0 7 |
2 0 0 1 |
3. 8 € |
/ 0 2 0 4 1 1 |
ke Tr ac rs |
he M ar c |
3 2. 1 5 |
| i M as sa cc es |
7 4 9 |
2 0 1 0 |
3. 8 € |
/ 0 4 2 0 1 1 |
ke Tr ac rs |
he M ar c |
3 2. 1 5 |
| ia Tr 8 o |
9 9 6 |
2 0 1 0 |
3. 5 € |
/ 0 1 2 0 1 1 |
ix F |
l ia Pu g |
3 1. 8 0 |
| ia Tr 9 o |
9 9 6 |
2 0 1 0 |
3. 5 € |
/ 0 1 2 0 1 1 |
F ix |
l Pu ia g |
3 1. 8 0 |
| la in Ga t a |
9 9 9 |
2 0 1 1 |
3. 9 € |
/ 0 5 2 0 1 1 |
F ix |
l Pu ia g |
3 1. 8 0 |
| da le Pe |
2, 9 9 4 |
2 0 1 1 |
3. 9 5 € |
/ 0 5 2 0 1 1 |
ke Tr ac rs |
l Pu ia g |
2 6. 5 9 |
| 'a l la D ng e |
9 3 1 |
2 0 1 1 |
3. 2 5 € |
/ 0 6 2 0 1 1 |
F ix |
l Pu ia g |
2 6. 7 7 |
| fr Ac q ua es ca |
9 4 8 |
2 0 1 1 |
3. 2 5 € |
/ 0 6 2 0 1 1 |
F ix |
l Pu ia g |
2 6. 7 7 |
| le So co |
5, 9 2 4 |
2 0 1 3 |
2. 0 € |
/ 0 8 2 0 1 1 |
F ix |
Ve to ne |
2 1. 8 9 |
| Te cn oe ne rg y |
5, 9 0 0 |
2 0 1 3 |
2. 0 € |
/ 0 8 2 0 1 1 |
F ix |
Ve to ne |
2 1. 8 9 |
1) All plants are connected to the national grid and are entitled to a remuneration period of 20 years from connection to the grid. In addition to the FiT payments, the plants are entitled to sell the electricity in the SPOT price, currently approximately 5 Eurocents/KWh.

| j Pr t o ec na m e |
l le d In ta s Ca i ty p ac ( k ) W p |
is i io Ac t q u n Ye ar |
Ac is i io t q n u Co t p s er M W p ( l l ) in i io m ns |
io Co t nn ec n 1 Da te |
hn lo Te o c g y |
io Lo t ca n |
d Ex te p ec l an nu a re ve nu es ( ho d ) € t us an |
|---|---|---|---|---|---|---|---|
| dr íg Ro I ue z |
1, 6 7 5 |
2 0 1 4 |
1. 5 5 € |
/ 1 1 2 0 1 1 |
F ix |
M ia ur c |
5 7 0 ~ |
| dr íg Ro I I ue z |
2, 6 9 0 |
2 0 1 4 |
1. 7 8 € |
/ 1 1 2 0 1 1 |
F ix |
M ia ur c |
9 6 0 ~ |
| i br i l la Fu L te en |
1, 2 4 8 |
2 0 1 4 |
1. 6 8 € |
/ 0 6 2 0 1 1 |
ix F |
ia M ur c |
4 7 0 ~ |
| in da R I I co na |
2, 2 7 5 |
2 0 1 2 |
2. 4 0 € |
/ 0 7 2 0 1 0 |
F ix |
do ba Co r |
7 9 0 ~ |
1) Remuneration period – 30 years








(NIS millions)
| 2 0 1 5 |
Q 1 2 0 1 5 |
Q 1 2 0 1 6 |
|
|---|---|---|---|
| R e v e n u e s |
2, 3 5 7 |
6 7 9 |
6 1 0 |
| f f h l G i i t t t t r o s s p r o r o m o p e r a n g e p o w e r p a n |
3 8 2 |
9 8 |
9 7 |
| i f i O t t p e r a n g p r o |
3 5 7 |
9 0 |
9 2 |
| ( ) 1 E B I T D A |
5 6 7 |
1 4 2 |
1 4 4 |
| i F t n a n c e e x p e n s e s, n e |
( ) 2 1 6 |
( ) 1 |
( ) 3 9 |
| i f h i d N t t e n c o m e o r e p e r o |
1 0 3 |
6 5 |
4 4 |
| ( d ) h d h l f i i i N t t e n c r e a s e e c r e a s e n c a s a n c a s e q a e n s o r u v h i d t e p e r o |
( ) 2 0 |
2 6 3 |
2 5 1 |
1) Please see page 23 for the calculation.



| h d l j T t t e e e o p m e n p r o e c v |
d S S i P P t t t u m p e o r a g e o w e r a o n |
|---|---|
| j P t r o e c c o m p a n y |
l l d ( ) d S 2 0 E P 1 4 L t t o m a y u m p e o r a g e |
| h h l d S a r e o e r s |
( ) 1 l l l d E C i L 7 5 % t t o m a a p a y . – h k d i % S M L 2 5 t t e v a z r a o . – |
| S i i t t t a o n c a p a c y |
( ) 2 3 4 0 M W |








*See page 23 for a reconciliation of EBIDTA to Net Income (Loss).

| b D 3 1, e c e m e r 2 0 1 5 |
h M 3 1, a r c 2 0 1 5 |
h M 3 1, a r c 2 0 1 6 |
|
|---|---|---|---|
| / l b ( ) F i i D C A P A D t t n a n c a e o |
3 8 % |
3 % 7 |
0 % 4 |
| / l b ( ) i i F D C A P B D t, t t n a n c a e n e o |
2 2 % |
2 2 % |
2 3 % |
| / l b l ( ) F i i D T i A C t t t t n a n c a e o o a e q u y |
6 3 % |
9 % 5 |
6 6 % |
| / l b l ( ) i i i F D T B C t, t t t t n a n c a e n e o o a e q u y |
3 6 % |
3 5 % |
3 9 % |
*See Appendix C
Strong Balance Sheet, Sufficient Liquidity, Low Leverage

| b D e c e m e r |
f % O |
h 3 1, M a r c |
f % O |
h M a r c |
f % O |
|
|---|---|---|---|---|---|---|
| 3 1, 2 0 1 5 |
B S |
2 0 1 5 |
B S |
3 1, 2 0 1 6 |
B S |
|
| h d h l k b l C i i i M t, t t a s a n c a s e q a e n a r e a e s e c r e s, u v u |
||||||
| h d S i t- t t o r e r m e p o s s |
2 5, 2 1 6 |
1 6 % |
2 1, 9 5 3 |
1 4 % |
2 4, 9 2 2 |
1 5 % |
| l b * i i F D t n a n c a e |
8, 8 2 5 5 |
3 % 7 |
2, 9 8 5 4 |
3 % 5 |
6 0 8 0 1, |
3 % 7 |
| l b * i i F D t, t n a n c a e n e |
3 3, 6 3 6 |
% 2 1 |
3 1, 0 3 1 |
% 2 0 |
3 6, 1 5 8 |
% 2 2 |
| l ( l d i i i P t t t, t r o p e r y, p a n a n e q u p m e n n e m a n y n |
||||||
| h ) i i O i P V t t t o n n e o n p e r a o n s c c w |
8, 9 7 7 5 |
9 % 4 |
8 3 1, 4 7 |
% 5 4 |
8 3 1, 1 7 |
9 % 4 |
| d ( l d i i i i I D t t t t t n v e s m e n n o r a n o n c u n g o p o n o |
||||||
| d d l h ) i i i t a c q r e a o n a s a r e s u |
3 0 3 7, 1 |
2 3 % |
2 8 2 2 7, |
8 % 1 |
3 9, 2 9 2 |
2 % 4 |
| * C A P |
1 5 2, 9 1 7 |
% 9 5 |
1 4 2, 7 2 9 |
% 9 4 |
1 5 3, 9 2 7 |
% 9 3 |
| l i T t t o a e q u y |
9 4, 0 6 5 |
% 5 9 |
8 9, 7 4 5 |
% 5 9 |
9 2, 8 4 7 |
% 5 6 |
| l T t t o a a s s e s |
1 6 0, 3 2 7 |
1 0 0 % |
1 5 1, 6 4 9 |
1 0 0 % |
1 6 5, 5 2 8 |
1 0 0 % |

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 and Dorad'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 or Dorad's commitments, including capital expenditures, and restricted cash, 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 and Dorad's EBITDA may not be indicative of the historic operating results nor is it meant to be predictive of potential future results.
| he de d Fo t r y ea r e n |
he hr hs de d Fo t t t r ee m on e n |
he hr hs de d Fo t t t r ee m on e n |
|
|---|---|---|---|
| be De 3 1, 2 0 1 5 ce m r |
h M 3 1, 2 0 1 5 ar c |
h M 3 1, 2 0 1 6 ar c |
|
| ( lo ) fo he d Ne in io t t co m e ss r p er |
7, 2 9 8 |
3, 7 9 6 |
( ) 2, 1 0 7 |
| ( ), in ing in F t an c e xp en se s co m e ne |
( ) 5 9 2 |
( ) 2, 7 4 0 |
2, 6 8 2 |
| ( be f ) Ta in i ta t xe s o n co m e x ne |
( ) 1, 9 3 3 |
1 1 1 |
( ) 5 3 |
| De ia io t p re c n |
4, 9 1 2 |
1, 2 4 1 |
1, 2 2 1 |
| E B I T D A |
9, 6 8 5 |
2, 4 0 8 |
1, 7 4 3 |
| he de d Fo t r y ea r e n |
he hr hs de d Fo t t t r ee m on e n |
he hr hs de d Fo t t t r ee m on e n |
||
|---|---|---|---|---|
| be 3 1, 2 0 1 De 5 ce m r |
h 3 1, 2 0 1 M 5 ar c |
h 3 1, 2 0 1 6 M ar c |
||
| d i d Un te au |
||||
| fo he d Ne in io t t co m e r p er |
1 0 3 |
6 5 |
4 4 |
|
| F in ing t an c e xp en se s, ne |
2 1 6 |
1 | 3 9 |
|
| Ta in xe s o n co m e |
3 8 |
2 4 |
0 1 |
|
| d De ia io iza io t t t p re c n a n am or n |
2 1 0 |
5 2 |
5 1 |
|
| E B I T D A |
5 6 7 |
1 4 2 |
1 4 4 |

| 1 | f d b f h f l i i i i D t t v e r s e a s e o c a s o w g e n e r a n g a s s e s. |
|---|---|
| 2 | b l h d k d f d l f i i i i i S t t t t r o n g a a n c e s e e a n r a c r e c o r o s e c u r n g n o n u v e n a n c n g - |
| 3 | d h k l d d i i i S t t t t t t t t t e a s o n e m a n a g e m e n e a m w e x e n s v e s e c o r n o w e g e a n a c c e s s o a r a c v e i i t t o p p o r u n e s. |
| 4 | l h l d d l k F i j i i i i i t t t t t t o c s o n p o e n a p r o e c s m e c a p e a n o p e r a o n a r s s. u w x |
| 5 | \$ f h h d l d l h d d d O M 2 3 2 0 1 6 C i i 0 2 2 5 t n a r c e o m p a n y e c a r e a n a n n u a c a s v e n o p e r , , \$ ( ) h d b f l l l h h l d h i i i i 2 4 i i i T t t t t t t s a r e a n a g g r e g a e s r u o n o a p p r o x m a e y m o n o s s a r e o e r s. e d d d d l i i i i 2 0 2 0 1 6 A v e n w a s p a o n p r , |

Kalia Weintraub Chief Financial Officer Ellomay Capital LTD. 9 Rothschild Blvd., Tel Aviv Direct: +972-3-7971111 Email: [email protected]
KM Investor relations Direct: +972 (0)3-5167620 [email protected] www.km-ir.co.il

•The FiT rate depends on:
• The FiT is guaranteed for 20 years, starting at the connection date.


| Global irradiation [kWh/m²] | ||||||||
|---|---|---|---|---|---|---|---|---|
| <600 | 800 | 1000 | 1200 | 1400 | 1600 | 1800 | 2000 | 2200> |
| <450 | 600 | 750 | 900 | 1050 | 1200 | 1350 | 1500 | 1650> |
| Solar electricity [kWh/kWp] |

The new regulation characterized the existing renewable installations into different categories. These categories were created taking into account the type of technology, the date of the operating license and the geographical location of renewable installations.
The Specific Remuneration is calculated based on the inclusion of each exiting installation in one of the new formulated categories and, as a result of such inclusion, is based on the retribution assigned to that particular category.
The calculation of the Specific Remuneration of each category shall be performed taking into account the following parameters:
(iii) The standard value of the initial investment. For this calculation, only those costs and investments that correspondexclusivelytotheelectricityproductionactivitywillbetakenintoaccount
The Specific Remuneration is designed to ensure a "reasonable rate of return" or profitability that during the first regulatory period (i.e., until December 2019) shall be equivalent to a Spanish 10-year sovereign bond calculated as the average of stock price in the stock markets during the months of April, May and June 2013, increased by 300 basis points (approximately 7.5%).
•Starting January 1, 2013, a tax on energy generation of 7% from the total amount received is applied.

The Company defines Financial Debt as loans and borrowings plus debentures (current liabilities) plus finance lease obligations plus long-term bank loans plus debentures (non-current liabilities), Financial 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 th e 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 measures in the same manner, and the measure as presented may not be comparable to similarly-titled measures presented by other companies. See the calculation of these financial measures presented below.
| f D be As r 3 1, o ec em |
f M h 3 As 1, o arc |
f M h 3 As 1, o arc |
|
|---|---|---|---|
| 20 15 |
20 15 |
20 16 |
|
| dit d Au e |
dit d Un au e |
dit d Un au e |
|
| lia bi liti Cu nt rre es |
|||
| Lo d bo wi an s a n rro ng s |
\$ ( ) 1, 13 3 |
\$ ( ) 50 5 |
\$ ( ) 1, 20 5 |
| be De ntu res |
\$ ( ) 4, 87 8 |
\$ ( ) 4, 77 1 |
\$ ( ) 5, 07 3 |
| lia bi liti No t n-c urr en es |
|||
| lea b lig Fin ati an ce se o on s |
\$ ( ) 4, 72 4 |
\$ ( ) 4, 91 0 |
\$ ( ) 4, 84 8 |
| lo Lo -te ng rm an s |
\$ ( ) 13 04 3 , |
\$ ( ) 3, 57 7 |
\$ ( ) 13 62 5 , |
| be De ntu res |
\$ ( ) 35 07 4 , |
\$ ( ) 39 22 1 , |
\$ ( ) 36 32 9 , |
| l D bt ( ) Fin cia A an e |
\$ ( ) 58 85 2 , |
\$ ( ) 52 98 4 , |
\$ ( ) 61 08 0 , |
| Les s: |
|||
| h a d c h e len Ca iva ts s n as qu |
\$ 18 71 7 , |
\$ 16 31 3 , |
\$ 19 42 6 , |
| ke b le Ma Se rit ies ta r cu |
\$ 6, 49 9 |
\$ 4, 99 0 |
\$ 5, 49 6 |
| ( ) Fin cia l D bt, B t an e ne |
\$ ( ) 33 63 6 , |
\$ ( ) 31 68 1 , |
\$ ( ) 36 15 8 , |
| ( ) To l e ity C ta qu |
\$ ( ) 94 06 5 , |
\$ ( ) 89 74 5 , |
\$ ( ) 92 84 7 , |
| l D bt ( ) Fin cia A an e |
\$ ( ) 58 85 2 , |
\$ ( ) 52 98 4 , |
\$ ( ) 61 08 0 , |
| ( ) CA P D |
\$ ( ) 15 2, 91 7 |
\$ ( ) 14 2, 72 9 |
\$ ( ) 15 3, 92 7 |
| ( / ) Fin cia l De bt CA P A D to an |
38 % |
% 37 |
% 40 |
| / l D bt, ( ) Fin cia o C AP B D t t an e ne |
22 % |
22 % |
23 % |
| / Fin cia l bt l e ity ( ) De To A C to ta an qu |
% 63 |
% 59 |
% 66 |
| l D bt, l e ( / ) Fin cia o T ity B C t t ota an e ne qu |
36 % |
35 % |
39 % |

"The stable outlook on Ellomay Capital Ltd., owner of energy projects in Italy, Spain, and Israel, reflects our assessment that its cash flow and liquidity cushion will remain stable in the short term despite any unexpected changes in Italian or Spanish regulations. The stable outlook also reflects our assessment that Ellomay will maintain coverage ratios that we consider to be commensurate with the current rating, i.e. FFO (funds from operations) to adjusted debt above 12% and adjusted debt to EBITDA below 5.0x.
We may consider a negative rating action if Ellomay consistently fails to maintain coverage ratios commensurate with the current rating. This could happen, in our opinion, as a result of a deterioration in cash flows from projects due to continuous malfunctions, or of an aggressive investment policy that would increase the debt burden.
We may consider a positive rating action if the company's financial risk profile improves, as reflected in an FFO to adjusted debt ratio above 20% and a debt to adjusted EBITDA ratio below 4.0x, alongside an improvement in its business risk profile, as reflected in lower concentration due to new projects or material, continuous cash flows from Dorad Energy".
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.