These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
¨
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
þ
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
¨
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from __________________ to __________________
|
|
Title of each class
|
Name of each exchange on which registered
|
|
|
Ordinary Shares, par value NIS 10.00 per share
|
NYSE Amex
|
|
1
|
Does not include a total of 8,700 ordinary shares held at that date as treasury shares under Israeli law, all of which were repurchased by Ellomay. For so long as such treasury shares are owned by Ellomay they have no rights and, accordingly, are neither eligible to participate in or receive any future dividends which may be paid to Ellomay’s shareholders nor are they entitled to participate in, be voted at or be counted as part of the quorum for, any meetings of Ellomay’s shareholders.
|
| Page | ||
|
5
|
||
|
6
|
||
|
Part I
|
||
|
8
|
||
|
8
|
||
|
8
|
||
|
Selected Financial Data
|
8
|
|
|
Capitalization and Indebtedness
|
11
|
|
|
Risk Factors
|
11
|
|
|
27
|
||
|
History and Development of Ellomay
|
27
|
|
|
Business Overview
|
32
|
|
|
Organizational Structure
|
62
|
|
|
Property, Plants and Equipment
|
62
|
|
|
64
|
||
|
64
|
||
|
Operating Results
|
64
|
|
|
Liquidity and Capital Resources
|
70
|
|
|
Research and Development, Patents and Licenses, Etc.
|
73
|
|
|
Trend Information
|
73
|
|
|
Off-Balance Sheet Arrangements
|
73
|
|
|
Contractual Obligations
|
74
|
|
|
74
|
||
|
Compensation
|
74
|
|
|
Directors and Senior Management
|
74
|
|
|
Board Practices
|
79
|
|
|
Employees
|
90
|
|
|
Share Ownership
|
90
|
|
|
95
|
||
|
Major Shareholders
|
95
|
|
|
Related Party Transactions
|
98
|
|
|
99
|
||
|
Consolidated Statements and Other Financial Information
|
99
|
|
|
Significant Changes
|
100
|
|
|
101
|
||
|
Offer and Listing Details
|
101
|
|
|
Markets
|
102
|
|
|
103
|
||
|
Share Capital
|
103
|
|
|
Memorandum of Association and Second Amended and Restated Articles
|
110
|
|
|
Material Contracts
|
112
|
|
|
Exchange Controls
|
112
|
|
|
Taxation
|
119
|
|
|
Dividends and Paying Agents
|
119
|
|
|
Statement by Experts
|
119
|
|
|
Documents on Display
|
120
|
|
|
122
|
||
|
122
|
||
|
Part II
|
||
|
122
|
||
|
122
|
||
|
122
|
||
|
123
|
||
|
123
|
||
|
124
|
||
|
125
|
||
|
126
|
||
|
126
|
||
|
126
|
||
|
127
|
||
|
Part III
|
||
|
127
|
||
|
127
|
||
|
128
|
||
|
·
|
the profitability of the photovoltaic market which we have entered;
|
|
·
|
the market, economical and political factors in Italy and generally in Europe, in Israel and worldwide;
|
|
·
|
our contractors’ technical, professional and financial ability to deliver on and comply with their operation and maintenance undertakings in connection with the operation of our photovoltaic plants;
|
|
·
|
our ability to further familiarize ourselves and maintain expertise in the photovoltaic market and the energy market, and to track, monitor and manage the projects which we have undertaken;
|
|
·
|
our ability to identify, evaluate and consummate additional suitable business opportunities and strategic alternatives;
|
|
·
|
the price and market liquidity of our ordinary shares;
|
|
·
|
the fact that we may be deemed to be an “investment company” under the Investment Company Act of 1940 under certain circumstances (including as a result of the investments of assets following the sale of our business), and the risk that
we may be required to take certain actions with respect to the investment of our assets or the distribution of cash to shareholders in order to avoid being deemed an “investment company”;
|
|
·
|
our plans with respect to the management of our financial and other assets; and
|
|
·
|
the possibility of future litigation.
|
|
|
A.
|
Selected Financial Data
|
|
For Year ended December 31,
|
||||||||||||
|
2009
|
2010
|
2011
|
||||||||||
|
Revenues
|
$ | - | $ | - | $ | 6,114 | ||||||
|
Operating costs
|
- | - | 3,142 | |||||||||
|
Gross profit
|
- | - | 2,972 | |||||||||
|
General and administrative expenses
|
1,931 | 3,211 | 3,128 | |||||||||
|
Operating loss
|
(1,931 | ) | (3,211 | ) | (156 | ) | ||||||
|
Financial income
|
1,366 | 1,480 | 1,971 | |||||||||
|
Financial expenses
|
(9 | ) | (80 | ) | (3,209 | ) | ||||||
|
Financial income (expenses), net
|
1,357 | 1,400 | (1,238 | ) | ||||||||
|
Company’s share of losses of investee accounted for at equity
|
- | (66 | ) | (596 | ) | |||||||
|
Loss before taxes on income
|
(574 | ) | (1,877 | ) | (1,990 | ) | ||||||
|
Tax benefit (taxes on income)
|
(69 | ) | 44 | 1,018 | ||||||||
|
Loss from continuing operations
|
(643 | ) | (1,833 | ) | (972 | ) | ||||||
|
Income (loss) from discontinued operations, net
|
(376 | ) | 7,035 | - | ||||||||
|
Net income (loss)
|
(1,019 | ) | 5,202 | (972 | ) | |||||||
|
Other comprehensive income (loss):
|
||||||||||||
|
Foreign currency translation adjustments
|
- | 194 | (3,698 | ) | ||||||||
|
Total other comprehensive income (loss)
|
- | 194 | (3,698 | ) | ||||||||
|
Total comprehensive income (loss)
|
$ | (1,019 | ) | $ | 5,396 | $ | (4,670 | ) | ||||
|
Basic net earnings (loss) per share:
|
||||||||||||
|
Loss from continuing operations
|
$ | (0.1 | ) | $ | (0.2 | ) | $ | (0.09 | ) | |||
|
Earnings (loss) from discontinued operations
|
*) - | 0.9 | - | |||||||||
|
Net earnings (loss)
|
$ | (0.1 | ) | $ | 0.7 | $ | (0.09 | ) | ||||
|
Diluted net earnings (loss) per share:
|
||||||||||||
|
Loss from continuing operations
|
$ | (0.1 | ) | $ | (0.2 | ) | $ | (0.09 | ) | |||
|
Earnings (loss) from discontinued operations
|
*) - | 0.8 | - | |||||||||
|
Net earnings (loss)
|
$ | (0.1 | ) | $ | 0.6 | $ | (0.09 | ) | ||||
|
At December 31,
|
||||||||||||
|
2009
|
2010
|
2011
|
||||||||||
|
Working capital
|
$ | 75,172 | $ | 71,756 | $ | 32,580 | ||||||
|
Total assets
|
$ | 76,432 | $ | 106,214 | $ | 126,392 | ||||||
|
Total liabilities
|
$ | 6,404 | $ | 17,648 | $ | 42,331 | ||||||
|
Total shareholders’ Equity
|
$ | 70,028 | $ | 88,566 | $ | 84,061 | ||||||
|
Capital stock
|
$ | 89,227 | $ | 102,369 | $ | 102,369 | ||||||
|
Ordinary shares outstanding
|
7 ,378,643 | 10 , 7 50,071 | 10,778,026 | |||||||||
|
Year ended December 31,
|
||||||||
|
2007
|
2008
|
|||||||
|
Revenues:
|
||||||||
|
Products
|
$ | 80,228 | $ | 10,568 | ||||
|
Services
|
5,379 | 842 | ||||||
|
Total revenues
|
85,607 | 11,410 | ||||||
|
Cost of revenues:
|
||||||||
|
Products
|
46,549 | 7,927 | ||||||
|
Inventory write-off
|
1,169 | 197 | ||||||
| 47,718 | 8,124 | |||||||
|
Services
|
8,759 | 2,862 | ||||||
|
Total cost of revenues
|
56,477 | 10,986 | ||||||
|
Gross profit
|
29,130 | 424 | ||||||
|
Operating expenses:
|
||||||||
|
Research and development, net
|
7,046 | 1,942 | ||||||
|
Selling and marketing
|
13,815 | 3,075 | ||||||
|
General and administrative
|
11,129 | 9,830 | ||||||
|
Doubtful accounts expenses (income)
|
942 | 368 | ||||||
|
Amortization of other intangible assets
|
42 | - | ||||||
|
Total operating expenses
|
32,974 | 15,215 | ||||||
|
Operating loss
|
(3,844 | ) | (14,791 | ) | ||||
|
Gain on sale of Company’s business, net
|
- | 95,137 | ||||||
|
Financial income (expenses), net
|
(1,738 | ) | 7,596 | |||||
|
Income (loss) before taxes on income
|
(5,582 | ) | 87,942 | |||||
|
Taxes on income
|
838 | 966 | ||||||
|
Net Income (loss)
|
$ | (6,420 | ) | $ | 86,976 | |||
|
Basic earnings (loss) per share
|
$ | (0.9 | ) | $ | 11.9 | |||
|
Diluted earnings (loss) per share
|
$ | (0.9 | ) | $ | 10.1 | |||
|
Weighted average number of shares used for computing basic earnings (loss) per share
|
7,153,750 | 7,297,257 | ||||||
|
Weighted average number of shares used for computing diluted earnings (loss) per share
|
7,153,750 | 8,610,275 | ||||||
|
At December 31,
|
||||||||
|
2007
|
2008
|
|||||||
|
Working capital (deficiency)
|
$ | (4,782 | ) | $ | 76,119 | |||
|
Total assets
|
$ | 52,327 | $ | 78,278 | ||||
|
Total liabilities
|
$ | 74,506 | $ | 7,349 | ||||
|
Total shareholders’ Equity (deficiency)
|
$ | (22,179 | ) | $ | 70,929 | |||
|
Capital stock
|
$ | 82,850 | $ | 89,109 | ||||
|
Ordinary shares outstanding
|
7 , 271 , 051 | 7 ,378,643 | ||||||
|
|
·
|
Economic - An increase in solar power generation will reduce dependence on fossil
fuels. Worldwide demand for electricity is expected to nearly double by 2025, according to the U.S. Department of Energy. Additionally, according to International Energy Agency, over 60% of the world’s electricity is generated from fossil fuels such as coal, natural gas and oil. The combination of declining finite fossil fuel energy resources and increasing energy demand is depleting natural resources as well as driving up electricity costs, underscoring the need for reliable renewable energy production. Solar power systems are renewable energy sources that rely on the sun as an energy source and do not require a fossil fuel supply. As such, they are well positioned to offer a sustainable long-term alternative means of power generation. Once a solar power system is installed, the cost of generating electricity is relatively stable over the lifespan of the system. There are no risks that fuel prices will escalate or fuel shortages will develop, although cash paybacks for systems range depending on the level of incentives, electric rates, annualized sun intensity, installation costs and derogation in the efficiency of the panels.
|
|
|
·
|
Convenience - Solar power systems can be installed on a wide range of sites, including small residential roofs, the ground, covered parking structures and large industrial buildings. Most solar power systems also have few, if any, moving parts and are generally guaranteed to operate for 20-25 years, resulting in low maintenance and operating costs and reliability compared to other forms of power generation.
|
|
|
·
|
Environmental - Solar power is one of the cleanest electric generation sources, capable of generating electricity without air or water emissions, noise, vibration, habitat impact or waste generation. In particular, solar power does not generate greenhouse gases that contribute to global climate change or other air pollutants, as power generation based on fossil fuel combustion does, and does not generate radioactive or other wastes as nuclear power and coal combustion do. It is anticipated that greenhouse gas regulation will increase the costs and constrain the development of fossil fuel based electric generation and increase the attractiveness of solar power as a renewable electricity source.
|
|
|
·
|
Security - Producing solar power improves energy security both on an international level (by reducing fossil energy purchases from hostile countries) and a local level (by reducing power strains on local electrical transmission and distribution systems).
|
|
PV Plant Title
|
Capacity
|
Location
|
Technology of Panels
|
Connection to Grid
|
FiT (
€/kWh)
1
|
Revenue in 2011
2
|
||||||
|
“Troia 8”
|
995.67 kWp
|
Province of Foggia, Municipality of Troia, Puglia region, Italy
|
Fix
|
January 14, 2011
|
0.346
|
$874,000
|
||||||
|
“Troia 9”
|
995.67 kWp
|
Province of Foggia, Municipality of Troia, Puglia region, Italy
|
Fix
|
January 14, 2011
|
0.346
|
$849,000
|
||||||
|
“Del Bianco”
|
734.40 kWp
|
Province of Macerata, Municipality of Cingoli, Marche region, Italy
|
Fix
|
April 1, 2011
|
0.346
|
$387,000
|
||||||
|
“Giaché”
|
730.01 kWp
|
Province of Ancona, Municipality of Filotrano, Marche region, Italy
|
Duel Axes Tracker
|
April 14, 2011
|
0.346
|
$489,000
|
||||||
|
“Costantini”
|
734.40 kWp
|
Province of Ancona, Municipality of Senigallia, Marche region
, Italy
|
Fix
|
April 27, 2011
|
0.346
|
$411,000
|
||||||
|
“Massaccesi”
|
749.7 kWp
|
Province of Ancona, Municipality of Arcevia, Marche region, Italy
|
Duel Axes Tracker
|
April 29, 2011
|
0.346
|
$330,000
|
||||||
|
“Galatina”
|
994.43 kWp
|
Province of Lecce, Municipality of Galatina, Puglia region, Italy
|
Fix
|
May 25, 2011
|
0.346
|
$548,000
|
||||||
|
“Pedale (Corato)”
3
|
2,993 kWp
|
Province of Bari, Municipality of Corato, Puglia region, Italy
|
Single Axes Tracker
|
May 31, 2011
|
0.289
|
$1,543,000
|
||||||
|
“Acquafresca”
|
947.6 kWp
|
Province of Barletta-Andria-Trani, Municipality of Minervino Murge, Puglia region, Italy
|
Fix
|
June 2011
|
0.291
|
$331,000
|
||||||
|
“D‘Angella”
|
930.5 kWp
|
Province of Barletta-Andria-Trani, Municipality of Minervino Murge, Puglia region, Italy
|
Fix
|
June 2011
|
0.291
|
$352,000
|
||||||
|
“Rinconada II”
4
|
2,275 kWp
|
Municipality of Córdoba, Andalusia, Spain
|
Fix
|
July 2010
|
0.3223
5
|
--
6
|
|
|
·
|
an Engineering Procurement & Construction projects Contract (an “EPC Contract”), which governs the installation, testing and commissioning of a photovoltaic plant by the respective Contractor;
|
|
|
·
|
an O&M Agreement, which governs the operation and maintenance of the photovoltaic plant by the respective Contractor;
|
|
|
·
|
when applicable, an agreement between our relevant subsidiary and the Contractor, whereby the panels required for the construction of the photovoltaic plant will be purchased by such subsidiary directly from a third party supplier of such panels, and then transferred to the Contractor;
|
|
|
·
|
a number of ancillary agreements, including:
|
|
|
o
|
one or more “surface rights agreements” with the land owners, which provide the terms and conditions for the lease of land on which the photovoltaic plants are constructed and operated;
|
|
|
o
|
with respect to our Italian PV Plants –
|
|
|
·
|
standard “incentive agreements” with Gestore dei Servizi Elettrici (“GSE”), Italy’s energy regulation agency responsible,
inter alia
, for incentivizing and developing renewable energy sources in Italy and purchasing energy and re-selling it on the electricity market. Under such agreement, it is anticipated that GSE will grant the applicable FiT governing the purchase of electricity (FiTs are further detailed in “Item 4.B: Material Effects of Government Regulations on the Italian PV Plants”);
|
|
|
·
|
one or more “power purchase agreements” with GSE, specifying the power output to be purchased by GSE for resale and the consideration in respect thereof (in the event of sale via the “Dedicated Withdrawal System” as more fully described under “Item 4.B: Material Effects of Government Regulations on the Italian PV Plants”); and
|
|
|
·
|
one or more “interconnection agreements” with the Enel Distribuzione S.p.A (“ENEL”), the Italian national electricity grid operator, which provide the terms and conditions for the connection to the Italian national grid.
|
|
|
o
|
with respect to our Spanish PV Plant –
|
|
|
·
|
Standard “power evacuation agreements” with the Spanish power distribution grid company Endesa Distribución Eléctrica, S.L.U. (“Endesa”) regarding the rights and obligations of each party, concerning, inter alia, the evacuation of the power generated in the facility to the grid; and
|
|
|
·
|
Standard “representation agreements” with an entity that will represent the PV Principal in its dealings with the Spanish National Energy Commission (“CNE”) and the bid system managed by the operator of the market, Operador del Mercado Ibérico de Energía, Polo Español, S.A. (“OMEL”), who are responsible for payment of the FiT as more fully set described under “Item 4.B: Material Effects of Government Regulations on the Spanish PV Plants.” The representation agreements in connection with Rinconada II are with Nexus Energía, S.A (“Nexus”).
|
|
|
·
|
optionally, one or more “project financing agreements” with financing entities, as were already executed with respect to several of the PV Plants and as more fully described below, and as may be executed in the future with respect to one or more of the remaining PV Plants;
|
|
|
·
|
a stock purchase agreement in the event we acquire an existing company that owns a photovoltaic plant that is under construction or is already constructed.
|
|
|
o
|
The PV Principal may terminate the agreement at any time, by giving a 6-month - 12-month prior written notice to the Contractor. In the case of such withdrawal, the PV Principal may pay to the Contractor,
in lieu
of the notice, the amount the Contractor would have been entitled to receive during the applicable notice period.
|
|
|
o
|
Under some of the O&M Agreements, the Contractor can withdraw from the O&M Agreement at the tenth anniversary thereof by sending a 12-month prior written notice to the PV Principal.
|
|
|
(i)
|
a Senior Loan, to be applied to the costs of construction of the PV Plants (up to 80% of the relevant amount), in the amount of Euro 4.1 million, accruing interest at the EURIBOR rate, increased by a margin of 200 basis points per annum, repaid semi annually with a maturity date of December 31, 2027; and
|
|
|
(ii)
|
a VAT Line, for payment of VAT due on the costs of construction in the amount of Euro 0.55 million, accruing interest at the EURIBOR rate, increased by 160 basis points per annum, repaid in one payment until December 31, 2013.
|
|
|
·
|
by way of sale on the electricity market (Italian Power Exchange IPEX), the so called “Borsa Elettrica”;
|
|
|
·
|
through bilateral contracts with wholesale dealers;
|
|
|
·
|
via the so-called “Dedicated Withdrawal Plant” introduced by AEEG Resolution no. 280/07 and subsequent amendments. This is the most common way of selling electricity, as it affords direct and quick negotiations with the national energy handler (GSE), which will in turn deal with energy buyers on the market. We sell electricity though this method.
|
|
·
|
the area to be enslaved (
asservimento
) is at least twice the size of the radiant surface; and
|
|
·
|
the portion of the plot of land which is not occupied by the photovoltaic plant is used exclusively for agricultural activities.
|
|
Nominal Power kWp
|
Non-Integrated
|
Partially Integrated
|
Arch. Integrated
|
|
1 kW ≤ P ≤ 3 kW
|
0.40 Euro/kWh
|
0.44 Euro/kWh
|
0.49 Euro/kWh
|
|
3 kW < P ≤ 20 kW
|
0.38 Euro/kWh
|
0.42 Euro/kWh
|
0.46 Euro/kWh
|
|
P > 20 kW
|
0.36 Euro/kWh
2
|
0.40 Euro/kWh
|
0.44 Euro/kWh
|
|
A
|
B
|
C
|
||||
|
Nominal Power
|
Plants entered in operation after December 31, 2010 and by April 30, 2011
|
Plants entered in operation after April 30, 2011 and by August 31, 2011
|
Plants entered in operation after August 31, 2011 and by December 31, 2011
|
|||
|
PV plants on buildings
|
Other PV plants
|
PV plants on buildings
|
Other PV plants
|
PV plants on buildings
|
Other PV plants
|
|
|
[kW]
|
[€ /kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
|
1 ≤ P ≤ 3
|
0.402
|
0.362
|
0.391
|
0.347
|
0.380
|
0.333
|
|
3< P ≤20
|
0.377
|
0.339
|
0.360
|
0.322
|
0.342
|
0.304
|
|
20< P ≤200
|
0.358
|
0.321
|
0.341
|
0.309
|
0.323
|
0.285
|
|
200< P ≤1000
|
0.355
|
0.314
|
0.335
|
0.303
|
0.314
|
0.266
|
|
1000<P≤5000
|
0.351
|
0.313
|
0.327
|
0.289
|
0.302
|
0.264
|
|
P>5000
|
0.333
|
0.297
|
0.311
|
0.275
|
0.287
|
0.251
|
|
a)
|
the power capacity of the plant is not higher than 1 MW and - in the case of lands owned by the same owner - the PV plants are installed at a distance of at least 2 km; and
|
|
b)
|
the installation of the PV plants does not cover more than 10% of the surface of agricultural land which is available to the applicant.
|
|
June 2011
|
July 2011
|
August 2011
|
||||
|
PV plants on buildings
|
Other plants
|
PV plants on buildings
|
Other PV plants
|
PV plants on buildings
|
Other PV plants
|
|
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
|
|
1≤P≤
3
|
0.387
|
0.344
|
0.379
|
0.337
|
0.368
|
0.327
|
|
3<P≤20
|
0.356
|
0.319
|
0.349
|
0.312
|
0.339
|
0.303
|
|
20<P≤200
|
0.338
|
0.306
|
0.331
|
0.300
|
0.321
|
0.291
|
|
200<P≤1000
|
0.325
|
0.291
|
0.315
|
0.276
|
0.303
|
0.263
|
|
1000<P≤5000
|
0.314
|
0.277
|
0.298
|
0.264
|
0.280
|
0.250
|
|
P>5000
|
0.299
|
0.264
|
0.284
|
0.251
|
0.269
|
0.238
|
|
September 2011
|
October 2011
|
November 2011
|
December 2011
|
|||||
|
PV plants on buildings
|
Other PV plants
|
PV plants on buildings
|
Other PV plants
|
PV plants on buildings
|
Other PV plants
|
PV plants on buildings
|
Other PV plants
|
|
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
|
|
1≤P≤
3
|
0.361
|
0.316
|
0.345
|
0.302
|
0.320
|
0.281
|
0.298
|
0.261
|
|
3<P≤20
|
0.325
|
0.289
|
0.310
|
0.276
|
0.288
|
0.256
|
0.268
|
0.238
|
|
20<P≤200
|
0.307
|
0.271
|
0.293
|
0.258
|
0.272
|
0.240
|
0.253
|
0.224
|
|
200<P≤1000
|
0.298
|
0.245
|
0.285
|
0.233.
|
0.265
|
0.210
|
0.246
|
0.189
|
|
1000<P≤5000
|
0.278
|
0.243
|
0.256
|
0.223
|
0.233
|
0.201
|
0.212
|
0.181
|
|
P>5000
|
0.264
|
0.231
|
0.243
|
0.212
|
0.221
|
0.191
|
0.199
|
0.172
|
|
January – June 2012
|
July – December 2012
|
|||
|
PV plants on buildings
|
Other PV plants
|
PV plants on buildings
|
Other PV plants
|
|
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
|
|
1≤P≤3
|
0.274
|
0.240
|
0.252
|
0.221
|
|
3<P≤20
|
0.247
|
0.219
|
0.227
|
0.202
|
|
20<P≤200
|
0.233
|
0.206
|
0.214
|
0.189
|
|
200<P≤1000
|
0.224
|
0.172
|
0.202
|
0.155
|
|
1000<P≤5000
|
0.182
|
0.156
|
0.164
|
0.140
|
|
P>5000
|
0.171
|
0.148
|
0.154
|
0.133
|
|
PV plants on building
|
Other PV plants
|
|||
|
Omni-comprehensive tariff
|
Auto-consumption premium
|
Omni-comprehensive tariff
|
Auto-consumption premium
|
|
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
[€/kWh]
|
|
|
1≤P≤3
|
0.375
|
0.230
|
0.346
|
0.201
|
|
3<P≤20
|
0.352
|
0.207
|
0.329
|
0.184
|
|
20<P≤200
|
0.299
|
0.195
|
0.276
|
0.172
|
|
200<P≤1000
|
0.281
|
0.183
|
0.239
|
0.141
|
|
1000<P≤5000
|
0.227
|
0.149
|
0.205
|
0.127
|
|
P>5000
|
0.218
|
0.140
|
0.199
|
0.121
|
|
|
(a)
|
As a consequence of selling the electricity produced at the feed-in tariff;
|
|
|
(b)
|
As a consequence of selling the electricity produced on the wholesale power production market managed by the market operator (OMEL) at the market price plus a regulated premium. In this case, the premium is limited by a cap and there is a floor for the total remuneration to be received by the relevant power plant; or
|
|
|
(c)
|
As a consequence of selling the electricity produced at the price negotiated between the parties in a bilateral or forward contract, entered into by a producer and an off-taker.
|
|
|
(a)
|
Type I – PV solar roof plants (or plants developed in similar surfaces); and
|
|
|
(b)
|
Type II – Any other type of PV solar plants (mainly, ground PV solar plants).
|
|
PV Plant
|
Size of Property
|
Location
|
Owners of the PV Plants/Lands
|
|
“Troia 8”
|
2.42.15 hectares
|
Province of Foggia, Municipality of Troia, Puglia region
|
PV Plant owned by Leasint and leased to Ellomay Six S.r.l. / Building right granted to Ellomay PV Six S.r.l. from owners
|
|
“Troia 9”
|
2.39.23 hectares
|
Province of Foggia, Municipality of Troia, Puglia region
|
PV Plant owned by Leasint and leased to Ellomay Five S.r.l. / Building right granted to Ellomay PV Five S.r.l. from owners
|
|
“Del Bianco”
|
2.44.96 hectares
|
Province of Macerata, Municipality of Cingoli, Marche region
|
PV Plant owned by Ellomay PV One S.r.l./ Building right granted to Ellomay PV One S.r.l. from owners
|
|
“Giaché”
|
3.87.00 hectares
|
Province of Ancona, Municipality of Filotrano, Marche region
|
PV Plant owned by Ellomay PV Two S.r.l.
/ Building right granted to Ellomay PV Two S.r.l. from owners
|
|
“Costantini”
|
2.25.76 hectares
|
Province of Ancona, Municipality of Senigallia, Marche region
|
PV Plant owned by Ellomay PV One S.r.l.
/ Building right granted to Ellomay PV One S.r.l. from owners
|
|
“Massaccesi”
|
3,60,60 hectares
|
Province of Ancona, Municipality of Arcevia, Marche region
|
PV Plant owned by Ellomay PV Two S.r.l.
/ Building right granted to Ellomay PV Two S.r.l. from owners
|
|
“Galatina”
|
4.00.00 hectares
|
Province of Lecce, Municipality of Galatina, Puglia region
|
PV Plant and Land owned by Energy Resources Galatina S.r.l.
|
|
“Pedale (Corato)”
|
13.59.52 hectares
|
Province of Bari, Municipality of Corato, Puglia region
|
Building Right granted to Pedale S.r.l. that will own the PV Plant once constructed/ Land held by owners and leased to Pedale S.r.l.
|
|
“Acquafresca”
|
3.38.26 hectares
|
Province of Barletta-Trani, Municipality of Minervino Murge, Puglia region
|
Building Right granted to Murgia Solar S.r.l. owns the PV Plant. Land held by owners and leased to Murgia Solar S.r.l.
|
|
“D‘Angella”
|
3.79.570 hectares
|
Province of Barletta-Trani, Municipality of Minervino Murge, Puglia region
|
Building Right granted to Luma Solar S.r.l. that owns the PV Plant. Land held by owners and leased to Luma Solar S.r.l.
|
|
“Rinconada II”
1
|
81,103 m²
|
Municipality of Córdoba, Andalusia, Spain
|
Building Right granted to Ellomay Spain S.L. that owns the PV Plant. Land held by owners and leased to Ellomay Spain S.L.
|
|
Year ended December 31,
|
||||||||||||
|
2009
|
2010
|
2011
|
||||||||||
|
Revaluation(Devaluation) of the NIS against the U.S. dollar
|
0.7 | % | 6.4 | % | (7.1 | )% | ||||||
|
Revaluation (Devaluation) of the
Euro against the U.S. dollar
|
3.5 | % | (7.4 | )% | (3.2 | )% | ||||||
|
|
a)
|
Assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet.
|
|
|
b)
|
Income and expenses for each period presented in the statement of comprehensive income (loss) are translated at average exchange rates for the presented periods; however, if exchange rates fluctuate significantly, income and expenses are translated at the exchange rates at the date of the transactions.
|
|
|
c)
|
Share capital, capital reserves and other changes in capital are translated at the exchange rate prevailing at the date of issuance.
|
|
|
d)
|
Retained earnings are translated based on the opening balance translated at the exchange rate at that date and other relevant transactions during the period are translated as described in b) and c) above.
|
|
|
e)
|
All resulting translation differences are recognized as a separate component of other comprehensive income (loss) in equity “adjustments arising from translating financial statement of foreign operations.”
|
|
Payments due by period
(in thousands of U.S. dollars)
|
||||||||||||||||||||
|
Contractual Obligations*
|
Total
|
Less than 1 year
|
1 – 3 years
|
3 – 5 years
|
more than
5 years
|
|||||||||||||||
|
Loans and Borrowings
|
$ | 11,631 | $ | 11,631 | $ | - | $ | - | $ | - | ||||||||||
|
Finance lease obligations
|
6,412 | 298 | 631 | 671 | 4,812 | |||||||||||||||
|
Long-term bank loans
|
5,315 | 200 | 1,115 | 517 | 3,483 | |||||||||||||||
|
Long-term rent obligations (1)
|
3,325 | 245 | 464 | 403 | 2,213 | |||||||||||||||
|
Provision for tax uncertainties (2)
|
3,248 | 3,248 | - | - | - | |||||||||||||||
|
Other long-term liabilities (3)
|
22 | - | - | - | 22 | |||||||||||||||
|
Total
|
$ | 29,953 | $ | 15,622 | $ | 2,210 | $ | 1,591 | $ | 10,530 | ||||||||||
|
*
|
For contractual obligations related to our investment in the Italian photovoltaic market, please refer to Item 4.
|
|
(1)
|
Includes land lease agreements of our Italian subsidiaries. Rent until April 2013 of our Tel Aviv Office is also included.
|
|
(2)
|
See Note 14b to our consolidated financial statements included elsewhere in this report.
|
|
(3)
|
Consists of accrued severance pay relating to obligations to our Israeli employees as required under Israeli labor law. These obligations, among others, are payable, upon termination, retirement or death of the respective employee.
|
|
Name
|
Age
|
Position with Ellomay
|
||
|
Shlomo Nehama(1)(2)
|
57
|
Chairman of the Board of Directors
|
||
|
Ran Fridrich(1)(2)(3)
|
59
|
Director and Chief Executive Officer
|
||
|
Hemi Raphael(2)
|
60
|
Director
|
||
|
Anita Leviant(2)(3)(4)
|
57
|
Director
|
||
|
Oded Akselrod(4)(5)
|
65
|
Director
|
||
|
Barry Ben Zeev(1)(4)(5)(6)
|
60
|
Director
|
||
|
Mordechai Bignitz(4)(5)(6)
|
60
|
Director
|
||
|
Kalia Weintraub
|
33
|
Chief Financial Officer
|
||
|
Eran Zupnik
|
43
|
EVP of Business Development
|
|
(1)
|
Member of Ellomay’s Stock Option and Compensation Committee.
|
|
(2)
|
Elected pursuant to the Shareholders Agreement, dated as of March 24, 2008, between S. Nechama Investments (2008) Ltd. and Kanir Joint Investments (2005) Limited Partnership (See “Item 7.A. Major Shareholders”).
|
|
(3)
|
Member of Ellomay’s Corporate Governance Committee.
|
|
(4)
|
Independent Director pursuant to the NYSE Amex rules.
|
|
(5)
|
Member of Ellomay’s Audit Committee.
|
|
(6)
|
External Director and independent director pursuant to the Companies Law.
|
|
|
·
|
monetary liabilities imposed on, or incurred by, the director or officer for the benefit of another person pursuant to a judgment, including a judgment given in settlement or a court approved arbitrator’s award;
|
|
|
·
|
reasonable litigation expenses including legal fees, incurred by a director or officer in consequence of an investigation or proceeding filed or conducted against a director or officer by an authority that is authorized to file or conduct such investigation or proceeding, and that has ended without filing an indictment against, or imposing of a financial obligation in lieu of a criminal proceeding on, such director or officer, or that ended without filing an indictment against such director or officer but with imposing a financial obligation on such director or officer in lieu of a criminal proceeding in respect of an offense that does not require the proof of criminal thought;
|
|
|
·
|
reasonable litigation expenses, including legal fees, incurred by a director or officer or which a director or officer is ordered to pay by a court, in proceedings filed against such director or officer by us or on our behalf or by another person, or in a criminal charge of which he or she is acquitted, or in a criminal charge of which such director or officer is convicted of an offence that does not require proof of criminal thought; and
|
|
|
·
|
any other liability and litigation expense (including legal fees), which, according to the applicable law and our Amended and Restated Articles of Association, each as shall be in effect from time to time, we could indemnify a director or officer.
|
|
Name of Beneficial Owner
|
Number of Shares
Beneficially Held (1)
|
Percent of Class
|
||||||
|
Shlomo Nehama(2)(5)
|
4,016,842 | 37.4 | % | |||||
|
Hemi Raphael (3)(4)(5)
|
454,524 | 4.2 | % | |||||
|
Ran Fridrich(4)(5)
|
148,567 | 1.4 | % | |||||
|
Anita Leviant(6)
|
* | * | ||||||
|
Oded Akselrod(6)
|
* | * | ||||||
|
Barry Ben Zeev(6)
|
* | * | ||||||
|
Mordechai Bignitz(6)
|
* | * | ||||||
|
Eran Zupnik(7)
|
132,125 | 1.2 | % | |||||
|
Kalia Weintraub
|
- | - | ||||||
|
|
(1)
|
As used in this table, “beneficial ownership” means the sole or shared power to vote or direct the voting or to dispose or direct the disposition of any security. For purposes of this table, a person is deemed to be the beneficial owner of securities that can be acquired within 60 days from March 15, 2012 through the exercise of any option or warrant. Ordinary shares subject to options or warrants that are currently exercisable or exercisable within 60 days are deemed outstanding for computing the ownership percentage of the person holding such options or warrants, but are not deemed outstanding for computing the ownership percentage of any other person. The amounts and percentages are based upon 10,739,076 ordinary shares outstanding as of March 15, 2012. This number of outstanding ordinary shares does not include a total of 38,950 ordinary shares held at that date as treasury shares under Israeli law, all of which were repurchased by us. For so long as such treasury shares are owned by us they have no rights and, accordingly, are neither eligible to participate in or receive any future dividends which may be paid to our shareholders nor are they entitled to participate in, be voted at or be counted as part of the quorum for, any meetings of our shareholders.
|
|
|
(2)
|
According to information provided by the holders, the 4,016,842 ordinary shares beneficially owned by Mr. Nehama consist of: (i) 3,551,869 ordinary shares held by S. Nechama Investments (2008) Ltd., an Israeli company (“Nechama Investments”), which constitute approximately 33.1% of our outstanding ordinary shares, and (ii) 464,973 ordinary shares held directly by Mr. Nehama, which constitute approximately 4.3% of our outstanding ordinary shares. Mr. Nehama, as the sole officer, director and shareholder of Nechama Investments, may be deemed to indirectly beneficially own any ordinary shares beneficially owned by Nechama Investments, which constitute (together with the shares held directly by him) approximately 37.4% of our outstanding ordinary shares.
|
|
|
(3)
|
The 454,524 ordinary shares beneficially owned by Mr. Raphael consist of: (i) 314,514 ordinary shares held by an BVI private company wholly-owned by Mr. Raphael, which constitute approximately 2.9% of our outstanding shares and (ii) 140,010 ordinary shares held directly by Mr. Raphael, which constitute approximately 1.3% of our outstanding shares. Mr. Raphael, as the sole officer, director and shareholder of such private company, may be deemed to indirectly beneficially own any ordinary shares beneficially owned by such private company, which constitute (together with the shares held directly by him) approximately 4.2% of our outstanding ordinary shares.
|
|
|
(4)
|
By virtue of their positions as sole directors of Kanir Investments Ltd. (“Kanir Ltd.”), the general partner in Kanir Joint Investments (2005) Limited Partnership (“Kanir”), Mr. Raphael’s position as majority shareholder of Kanir Ltd. and their position as limited partners in Kanir, Hemi Raphael and Ran Fridrich may be deemed to also indirectly beneficially own the 2,841,440 ordinary shares beneficially owned by Kanir, which constitute, together with their holdings, 30.7% and 27.8%, respectively, of our outstanding ordinary shares. Messrs. Raphael and Fridrich disclaim beneficial ownership of the shares held by Kanir.
|
|
|
(5)
|
By virtue of the 2008 Shareholders Agreement between Nechama Investments and Kanir (see “Item 7.A. Major Shareholders”), Mr. Nehama, Nechama Investments, Kanir and Messrs. Raphael and Fridrich may be deemed to be members of a group that holds shared voting power with respect to 6,393,309 ordinary shares, which together constitute approximately 59.5% of our outstanding ordinary shares, and holds shared dispositive power with respect to 5,380,277 ordinary shares, which constitute 50.1% of our outstanding ordinary shares. Accordingly, taking into account the shares directly held by Messrs. Nehama, Raphael (taking into account also shares held by the private company wholly-owned by him) and Fridrich, they may be deemed to beneficially own approximately 63.9%, 63.8% and 60.9%, respectively, of the outstanding ordinary shares. Mr. Nehama and Nechama Investments both disclaim beneficial ownership of the ordinary shares beneficially owned by Kanir and Kanir Ltd., Kanir and Messrs. Raphael and Fridrich all disclaim beneficial ownership of the shares held by Nechama Investments.
|
|
|
(6)
|
Our directors who are not subject to Management Services Agreement also hold outstanding options, all of which are currently exercisable. The directors hold, in the aggregate, options exercisable into 21,169 ordinary shares, which are currently exercisable or will become exercisable within 60 days from March 15, 2012.
|
|
|
(7)
|
Consists of options currently exercisable or that will become exercisable within 60 days from March 15, 2012.
|
|
|
|
Ordinary Shares
Beneficially Owned
(1)
|
Percentage of Ordinary Shares Beneficially Owned
|
|||||||
|
Shlomo Nehama (2)(5)
|
4,016,842 | 37.4 | % | |||||
|
Kanir Joint Investments (2005) Limited Partnership (“Kanir”) (3)(4)(5)(6)
|
2,841,440 | 26.5 | % | |||||
|
Zohar Zisapel (7)
|
565,004 | 5.2 | % | |||||
|
(1)
|
As used in this table, “beneficial ownership” means the sole or shared power to vote or direct the voting or to dispose or direct the disposition of any security as determined pursuant to Rule 13d-3 promulgated under the U.S. Securities Exchange Act of 1934, as amended. For purposes of this table, a person is deemed to be the beneficial owner of securities that can be acquired within 60 days from March 15, 2012 through the exercise of any option or warrant. Ordinary shares subject to options or warrants that are currently exercisable or exercisable within 60 days are deemed outstanding for computing the ownership percentage of the person holding such options or warrants, but are not deemed outstanding for computing the ownership percentage of any other person. The amounts and percentages are based on a total of 10,739,076 ordinary shares outstanding as of March 15, 2012. This number of outstanding ordinary shares does not include a total of 38,950 ordinary shares held at that date as treasury shares under Israeli law, all of which were repurchased by us. For so long as such treasury shares are owned by us they have no rights and, accordingly, are neither eligible to participate in or receive any future dividends which may be paid to our shareholders nor are they entitled to participate in, be voted at or be counted as part of the quorum for, any meetings of our shareholders.
|
|
(2)
|
According to information provided by the holders, the 4,016,842 ordinary shares beneficially owned by Mr. Nehama consist of: (i) 3,551,869 ordinary shares held by S. Nechama Investments (2008) Ltd., an Israeli company (“Nechama Investments”), which constitute approximately 33.1% of our outstanding ordinary shares and (ii) 464,973 ordinary shares and held directly by Mr. Nehama, which constitute approximately 4.3% of our outstanding ordinary shares. Mr. Nehama, as the sole officer, director and shareholder of Nechama Investments, may be deemed to indirectly beneficially own any ordinary shares owned by Nechama Investments, which constitute (together with his shares) approximately 37.4% of our outstanding ordinary shares.
|
|
(3)
|
According to information provided by the holder, Kanir is an Israeli limited partnership. Kanir Investments Ltd. (“Kanir Ltd.”), in its capacity as the general partner of Kanir, has the voting and dispositive power over the ordinary shares directly beneficially owned by Kanir. As a result, Kanir Ltd. may be deemed to indirectly beneficially own the ordinary shares beneficially owned by Kanir. Messrs. Hemi Raphael and Ran Fridrich, who are members of our Board of Directors, are the sole directors of Kanir Ltd. and Mr. Raphael is a majority shareholder of Kanir Ltd. As a result, Messrs. Raphael and Fridrich may be deemed to indirectly beneficially own the ordinary shares beneficially owned by Kanir, which constitute, together with their holdings as set forth in footnote (4), 30.7% and 27.8%, respectively, of our outstanding ordinary shares. Kanir Ltd. and Messrs. Raphael and Fridrich disclaim beneficial ownership of such ordinary shares.
|
|
(4)
|
According to information provided by Hemi Raphael, Mr. Raphael beneficially owns 454,524 ordinary shares, consisting of: (i) 314,514 ordinary shares held by an BVI private company wholly-owned by Mr. Raphael, which constitute approximately 2.9% of our outstanding shares and (ii) 140,010 ordinary shares held directly by Mr. Raphael, which constitute approximately 1.3% of our outstanding shares. Mr. Raphael, as the sole officer, director and shareholder of such private company, may be deemed to indirectly beneficially own any ordinary shares beneficially owned by such private company, which constitute (together with the shares held directly by him) approximately 4.2% of our outstanding ordinary shares. According to information provided by Mr. Fridrich, Mr. Fridrich directly owns 148,567 ordinary shares, which constitute approximately 1.4% of our outstanding shares.
|
|
(5)
|
By virtue of the 2008 Shareholders Agreement, Mr. Nehama, Nechama Investments, Kanir, Kanir Ltd., and Messrs. Raphael and Fridrich may be deemed to be members of a group that holds shared voting power with respect to 6,393,309 ordinary shares, which constitute approximately 59.5% of our outstanding ordinary shares, and holds shared dispositive power with respect to 5,380,277 ordinary shares, which constitute 50.1% of the outstanding ordinary shares. Accordingly, taking into account the shares directly held by Messrs. Nehama, Raphael (taking into account also shares held by the private company wholly-owned by him) and Fridrich, they may be deemed to beneficially own approximately 63.7%, 63.8% and 60.9%, respectively, of our outstanding ordinary shares. Each of Mr. Nehama and Nechama Investments disclaims beneficial ownership of the ordinary shares beneficially owned by Kanir. Each of Kanir, Kanir Ltd. and Messrs. Raphael and Fridrich disclaims beneficial ownership of the ordinary shares beneficially owned by Nechama Investments. A copy of the 2008 Shareholders Agreement was filed with the SEC on March 31, 2008 as Exhibit 14 to an amendment to a Schedule 13D.
|
|
(6)
|
Bonstar, an Israeli company, currently holds 233,258 ordinary shares, which constitute approximately 2.2% of the outstanding ordinary shares. Bonstar is a limited partner of Kanir and assisted Kanir in the financing of the purchase of some of its ordinary shares. Accordingly, Bonstar may be deemed to be a member of a group with Kanir and its affiliates, although there are no agreements between Bonstar and either of such persons and entities with respect to the ordinary shares beneficially owned by each of them. Mr. Joseph Mor and Mr. Ishay Mor are the sole shareholders of Bonstar and Mr. Joseph Mor serves as the sole director of Bonstar. Messrs. Joseph Mor and Ishay Mor also hold, through a company jointly held by them, 175,000 ordinary shares, which constitute approximately 1.6% of the outstanding ordinary shares. By virtue of their control over Bonstar and the other company, Messrs. Joseph Mor and Ishay Mor may be deemed to indirectly beneficially own the 408,258 ordinary shares beneficially owned by Bonstar and by the other company, which constitute approximately 3.8% of the ordinary shares. Each of Bonstar and Messrs. Joseph Mor and Ishay Mor disclaims beneficial ownership of the ordinary shares beneficially owned by Kanir and Nechama Investments. The information included in this report is based on a Schedule 13D/A filed by, among others, Bonstar, Mr. Joseph Mor and Mr. Ishay Mor on December 22, 2010 and on other previous Schedule 13D filings by these persons.
|
|
(7)
|
According to public filings, Zohar Zisapel is an Israeli citizen. Pursuant to public filings made by Mr. Zisapel, the holdings of Mr. Zisapel consisted of: (i) 564,754 ordinary shares held by the Mr. Zisapel and (ii) 250 ordinary shares held of record by Lomsha Ltd., an Israeli company controlled by Mr. Zisapel. The information included in this report is based on a Schedule 13G/A filed by Mr. Zisapel on January 13, 2011.
|
|
Year
|
High (US)
|
Low (US)
|
||||||
|
2007
|
$ | 8.4 | $ | 4.3 | ||||
|
2008
|
7.5 | 4.7 | ||||||
|
2009
|
6.6 | 4.5 | ||||||
|
2010
|
7.5 | 5.1 | ||||||
|
2011
|
8.00 | 5.41 | ||||||
|
2010
|
||||||||
|
First Quarter
|
$ | 7.2 | $ | 5.8 | ||||
|
Second Quarter
|
7.0 | 5.1 | ||||||
|
Third Quarter
|
6.1 | 5.1 | ||||||
|
Fourth Quarter
|
7.5 | 5.2 | ||||||
|
2011
|
||||||||
|
First Quarter
|
$ | 7.2 | $ | 6.2 | ||||
|
Second Quarter
|
8.0 | 6.0 | ||||||
|
Third Quarter
|
7.09 | 5.98 | ||||||
|
Fourth Quarter
|
6.00 | 5.41 | ||||||
|
201
2
|
||||||||
|
First Quarter
|
$ | 6.55 | $ | 5.37 | ||||
|
Most Recent Six Months
|
||||||||
| March 2012 | $ | 6.55 | $ | 5.37 | ||||
| February 2012 | 6.00 | 5.61 | ||||||
| January 2012 | 6.00 | 5.53 | ||||||
| December 2011 | 5.72 | 5.51 | ||||||
| November 2011 | 6.00 | 5.66 | ||||||
| October 2011 | 5.86 | 5.41 | ||||||
|
|
·
|
any amendment to the articles;
|
|
|
·
|
an increase in the company’s authorized share capital;
|
|
|
·
|
a merger; or
|
|
|
·
|
approval of related party transactions that require shareholder approval.
|
|
|
(1)
|
an individual citizen or resident of the United States,
|
|
|
(2)
|
a corporation or other entity taxable as a corporation for U.S. federal income tax purposes organized in or under the laws of the United States or any political subdivision thereof,
|
|
|
(3)
|
an estate the income of which is subject to U.S. federal income tax without regard to its source, or
|
|
|
(4)
|
a trust, if such trust was in existence on August 20, 1996 and has validly elected to be treated as a U.S. person for U.S. federal income tax purposes, or if (a) a court within the U.S. can exercise primary supervision over its administration and (b) one or more U.S. persons have the authority to control all of the substantial decisions of such trust.
|
|
|
(1)
|
the excess distribution or gain will be allocated ratably over your holding period for the ordinary shares,
|
|
|
(2)
|
the amount allocated to the current taxable year, and any taxable year prior to the first taxable year in which we were a PFIC, will be treated as ordinary income, and
|
|
|
(3)
|
the amount allocated to each other year will be subject to tax at the highest tax rate in effect for that year and the interest charge generally applicable to underpayments of tax will be imposed on the resulting tax attributable to each such year.
|
|
December 31, 2011
|
||||||||||||||||
|
Increase
|
Decrease
|
|||||||||||||||
|
Profit or loss
|
Equity
|
Profit or loss
|
Equity
|
|||||||||||||
|
US$ thousands
|
||||||||||||||||
|
Change in the exchange rate of:
|
||||||||||||||||
|
5% in the Euro
|
(579 | ) | (579 | ) | 579 | 579 | ||||||||||
|
5% in NIS
|
20 | 20 | (20 | ) | (20 | ) | ||||||||||
|
December 31, 2011
|
||||
|
Profit or loss
|
||||
|
US$ thousands
|
||||
|
Increase of 1%
|
99 | |||
|
Increase of 3%
|
298 | |||
|
Decrease of 1%
|
(99 | ) | ||
|
Decrease of 3%
|
(239 | ) | ||
|
|
(i)
|
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the company;
|
|
|
(ii)
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and
|
|
|
(iii)
|
provide reasonable assurance regarding prevention or timely protection of unauthorized acquisition, use or disposition of the company’s assets that could have a material effect on the financial statements.
|
|
2010
|
2011
|
|||||||
|
Audit Fees(1)
|
$ | 157 | $ | 93 | ||||
|
Audit-Related Fees(2)
|
$ | 20 | - | |||||
|
Tax Fees(3)
|
$ | 60 | $ | 23 | ||||
|
All Other Fees
|
- | - | ||||||
|
Total
|
$ | 238 | $ | 116 | ||||
|
(1)
|
Professional services rendered by our independent registered public accounting firm for the audit of our annual financial statements or services that are normally provided by the accountants in connection with statutory and regulatory filings or engagements.
|
|
(2)
|
Professional services related to due diligence investigations.
|
|
(3)
|
Professional services rendered by our independent registered public accounting firm for international and local tax compliance, tax advice services and tax planning.
|
|
Period
|
(a) Total Number of Shares Purchased
(1)
|
(b) Average Price Paid per Share
(2)
|
(c) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
(d) Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plans or Programs
(3)
|
||||||||||||
|
November 1 – November 30
|
700 | $ | 5.9400 | 700 | $ | 2,996,000 | ||||||||||
|
December 1 – December 31
|
8,000 | $ | 5.5598 | 8,000 | $ | 2,951,000 | ||||||||||
|
|
(1)
|
All ordinary shares were repurchased pursuant to the share buyback program approved in September 2011 and were made in open-market transactions.
|
|
|
(2)
|
In US Dollars. The average price per share excludes commissions.
|
|
|
(3)
|
In US Dollars. As noted, future repurchases are subject to, among other things, the funds available for repurchase of shares based on the criteria set forth in the Companies Law.
|
|
Number
|
Description
|
|
1.1
|
Memorandum of Association of the Registrant (translated from Hebrew), reflecting amendments through June 9, 2011*
|
|
1.2
|
Second Amended and Restated Articles of the Registrant, reflecting amendments through June 9, 2011
|
|
2.1
|
Specimen Certificate for ordinary shares
|
|
2.2
|
Form of Subscription Agreement, between the Registrant and certain investors, executed in connection with a private placement completed in January and February 2007(1)
|
|
4.1
|
1998 Non-Employee Directors Share Option Plan(1)
|
|
4.2
|
2000 Stock Option Plan(1)
|
|
4.3
|
Form of Indemnification Agreement and Form of Exemption Letter between the Registrant and its officers and directors(2)
|
|
4.4
|
Management Services Agreement, by and among the Registrant, Kanir Joint Investments (2005) Limited Partnership and Meisaf Blue & White Holdings Ltd., effective as of March 31, 2008(3)
|
|
4.5
|
Engineering Procurement & Construction Contract for the Construction of a Photovoltaic System in Cingoli, between Ellomay PV One S.R.L. and Ecoware S.p.A., dated March 4, 2010 (portions translated from Italian)(4)*
|
|
4.6
|
Engineering Procurement & Construction Contract for the Construction of a Photovoltaic System in Senigallia, between Ellomay PV One S.R.L. and Ecoware S.p.A., dated March 4, 2010 (portions translated from Italian)(4)*
|
|
4.7
|
Side Agreement, between Ellomay PV One S.R.L. and Ecoware S.p.A., dated March 5, 2010(5)
|
|
4.8
|
Giaché Building Right Agreement (summary of Italian version)(6)*
|
|
4.9
|
Massaccesi Building Right Agreement (summary of Italian version)(6)*
|
|
4.10
|
Settlement Agreement and Release, dated July 27, 2010, between Ellomay Capital Limited and Hewlett-Packard Company(6)
|
|
4.11
|
Troia 8 Building Right Agreement (summary of Italian version)(6)*
|
|
4.12
|
Troia 9 Building Right Agreement (summary of Italian version)(6)*
|
|
4.13
|
Investment Agreement, among U. Dori Group Ltd., U. Dori Energy Infrastructures Ltd. and Ellomay Clean Energy Ltd. , dated November 25, 2010 (summary of Hebrew version)(6)*
|
|
4.14
|
Shareholders Agreement, among U. Dori Group Ltd., Ellomay Clean Energy Ltd. and U. Dori Energy Infrastructures Ltd., dated November 25, 2010 (summary of Hebrew version)(6)*
|
|
4.15
|
Agreement, between U. Dori Energy Infrastructures Ltd. and Israel Discount Bank Ltd., dated January 26, 2011 (summary of Hebrew version)(6)*
|
|
4.16
|
Engineering Procurement & Construction Contract for the Construction of a Photovoltaic Plant, between Urbe Techno S.r.l. and Pedale S.r.l., dated March 25, 2011 (portions translated or summarized from Italian)(6)*
|
| Number | Description |
|
4.17
|
Acquafresca Building Right Agreement (summary of Italian version)*
|
|
4.18
|
D’Angella Building Right Agreement (summary of Italian version)*
|
|
4.19
|
Rinconada II Building Right Agreement (summary of Spanish version)*
|
|
8
|
List of Subsidiaries of the Registrant
|
|
12.1
|
Certification of Principal Executive Officer required by Rule 13a-14(a) and Rule 15d-14(a) (Section 302 Certification)
|
|
12.2
|
Certification of Principal Financial Officer required by Rule 13a-14(a) and Rule 15d-14(a) (Section 302 Certification)
|
|
13
|
Certification of Principal Executive Officer and Principal Financial Officer required by Rule 13a-14(b) and Rule 15d-14(b) (Section 906 Certification)
|
|
15.1
|
Consent of Somekh Chaikin
|
|
15.2
|
Consent of Kost Forer Gabbay & Kasierer
|
| 15.3 |
Letter of Kost Forer Gabbay & Kasierer
|
|
*
|
The original language version is on file with the Registrant and is available upon request.
|
|
|
|
(1)
|
Previously filed with the Registrant’s Form 20-F for the year ended December 31, 2006 and incorporated by reference herein.
|
|
(2)
|
Previously filed with the Registrant’s Form 6-K dated November 24, 2009 and incorporated by reference herein.
|
|
(3)
|
Previously filed with the Registrant’s Form 6-K dated December 1, 2008 and incorporated by reference herein.
|
|
(4)
|
Previously filed with Amendment No. 2 to the Registrant’s Form 20-F for the year ended December 31, 2009 and incorporated by reference herein.
|
|
(5)
|
Previously filed with the Registrant’s Form 20-F for the year ended December 31, 2009 and incorporated by reference herein.
|
|
(6)
|
Previously filed with the Registrant’s Form 20-F for the year ended December 31, 2010 and incorporated by reference herein.
|
|
Ellomay Capital Ltd.
|
|||
|
|
By:
|
/s/ Ran Fridrich | |
|
Ran Fridrich
|
|||
|
Chief Executive Officer and Director
|
|||
|
Ellomay Capital Ltd. and its
Subsidiaries
Consolidated Financial
Statements
As at December 31, 2011
|
|
Page
|
|
| F-2-F-3 | |
| F-4 | |
| F-5 | |
| F-6 | |
| F-7-F-8 | |
| F-9-F-71 |
|
/s/ Kost Forer Gabbay & Kasierer
|
|
|
Tel-Aviv, Israel
|
KOST FORER GABBAY & KASIERER
|
|
April 14, 2011
|
A Member of Ernst & Young Global
|
|
December 31
|
December 31
|
|||||||||||
|
2011
|
2010
|
|||||||||||
|
Note
|
US$ in thousands
|
|||||||||||
|
Assets
|
||||||||||||
|
Current assets:
|
||||||||||||
|
Cash and cash equivalents
|
3 | 28,917 | 76,583 | |||||||||
|
Short-term deposits
|
10,000 | - | ||||||||||
|
Restricted cash
|
4 | 16,412 | 728 | |||||||||
|
Trade receivables
|
88 | - | ||||||||||
|
Other receivables and prepaid expenses
|
5 | 6,875 | 1,904 | |||||||||
|
Assets attributed to discontinued operations
|
1B | - | 292 | |||||||||
| 62,292 | 79,507 | |||||||||||
|
Non-current assets
|
||||||||||||
|
Advance payments on account of investment
|
- | 3,612 | ||||||||||
|
Investments in equity accounted investees
|
6 | 13,047 | - | |||||||||
|
Property, plant and equipment
|
7 | 48,638 | 21,752 | |||||||||
|
Restricted cash
|
4 | 2,250 | 400 | |||||||||
|
Other assets
|
165 | 943 | ||||||||||
| 64,100 | 26,707 | |||||||||||
|
Total assets
|
126,392 | 106,214 | ||||||||||
|
Liabilities and Equity
|
||||||||||||
|
Current liabilities
|
||||||||||||
|
Loans and borrowings
|
9 | 12,129 | - | |||||||||
|
Accounts payable
|
2,790 | 2,820 | ||||||||||
|
Accrued expenses and other payables
|
8 | 14,593 | 4,551 | |||||||||
|
Liabilities attributed to discontinued operations
|
1B | 200 | 380 | |||||||||
| 29,712 | 7,751 | |||||||||||
|
Non-current liabilities:
|
||||||||||||
|
Finance lease obligations
|
10 | 6,114 | 5,228 | |||||||||
|
Long-term bank loans
|
11 | 5,115 | - | |||||||||
|
Other long-term liabilities
|
12 | 1,344 | 4,614 | |||||||||
|
Excess of losses over investment in equity accounted investee
|
46 | 55 | ||||||||||
| 12,619 | 9,897 | |||||||||||
|
Total liabilities
|
42,331 | 17,648 | ||||||||||
|
Equity
|
||||||||||||
|
Share capital
|
26,180 | 26,103 | ||||||||||
|
Share premium
|
76,403 | 76,266 | ||||||||||
|
Treasury stock
|
(49 | ) | - | |||||||||
|
Reserves
|
(3,504 | ) | 194 | |||||||||
|
Accumulated deficit
|
(14,969 | ) | (13,997 | ) | ||||||||
|
Total equity
|
84,061 | 88,566 | ||||||||||
|
Total liabilities and equity
|
126,392 | 106,214 | ||||||||||
|
For the year ended December 31
|
||||||||||||||||
|
2011
|
2010
|
2009
|
||||||||||||||
|
Note
|
US$ thousands (except per share date)
|
|||||||||||||||
|
Revenues
|
6,114 | - | - | |||||||||||||
|
Operating Costs
|
17B | 3,142 | - | - | ||||||||||||
|
Gross profit
|
2,972 | - | - | |||||||||||||
|
General and administrative expenses
|
17C | 3,128 | 3,211 | 1,931 | ||||||||||||
|
Operating loss
|
(156 | ) | (3,211 | ) | (1,931 | ) | ||||||||||
|
Finance income
|
17A | 1,971 | 1,480 | 1,366 | ||||||||||||
|
Finance expenses
|
17A | (3,209 | ) | (80 | ) | (9 | ) | |||||||||
|
Finance income (expenses), net
|
(1,238 | ) | 1,400 | 1,357 | ||||||||||||
|
Company’s share of losses of investee accounted
|
||||||||||||||||
|
for at equity
|
(596 | ) | (66 | ) | - | |||||||||||
|
Loss before taxes on income
|
(1,990 | ) | (1,877 | ) | (574 | ) | ||||||||||
|
Tax benefit (taxes on income)
|
18 | 1,018 | 44 | (69 | ) | |||||||||||
|
Loss from continuing operations
|
(972 | ) | (1,833 | ) | (643 | ) | ||||||||||
|
Income (loss) from discontinued operations, net of tax
|
- | 7,035 | (376 | ) | ||||||||||||
|
Net income (loss)
|
(972 | ) | 5,202 | (1,019 | ) | |||||||||||
|
Other comprehensive income (loss)
|
||||||||||||||||
|
Foreign currency translation adjustments
|
(3,698 | ) | 194 | - | ||||||||||||
|
Total other comprehensive income (loss)
|
(3,698 | ) | 194 | - | ||||||||||||
|
Total comprehensive income (loss)
|
(4,670 | ) | 5,396 | (1,019 | ) | |||||||||||
|
Basic net earnings (loss) per share
|
||||||||||||||||
|
Loss from continuing operations
|
(0.09 | ) | *(0.2 | ) | *(0.1 | ) | ||||||||||
|
Earnings from discontinued operations
|
- | *0.9 | ** | |||||||||||||
|
Net earnings (loss)
|
19 | (0.09 | ) | *0.7 | *(0.1 | ) | ||||||||||
|
Diluted net earnings (loss) per share
|
||||||||||||||||
|
Loss from continuing operations
|
(0.09 | ) | *(0.2 | ) | *(0.1 | ) | ||||||||||
|
Earnings from discontinued operations
|
- | *0.8 | ** | |||||||||||||
|
Net earnings (loss)
|
19 | (0.09 | ) | *0. 6 | *(0.1 | ) | ||||||||||
|
*
|
Adjusted for 1:10 reverse split – see Note 15E.
|
|
**
|
Less than $0.01
|
|
Adjustments
|
||||||||||||||||||||||||
|
arising from
|
||||||||||||||||||||||||
|
translating
|
||||||||||||||||||||||||
|
financial
|
||||||||||||||||||||||||
|
statements of
|
||||||||||||||||||||||||
|
Share
|
Share
|
Accumulated
|
Treasury
|
foreign
|
||||||||||||||||||||
|
capital
|
premium
|
deficit
|
stock
|
operations
|
Total
|
|||||||||||||||||||
|
US$ in thousands
|
||||||||||||||||||||||||
|
Balance as at
|
||||||||||||||||||||||||
|
January 1, 2011
|
26,103 | 76,266 | (13,997 | ) | - | 194 | 88,566 | |||||||||||||||||
|
Loss for the period
|
- | - | (972 | ) | - | - | (972 | ) | ||||||||||||||||
|
Other comprehensive loss
|
- | - | - | - | (3,698 | ) | (3,698 | ) | ||||||||||||||||
|
Total comprehensive loss
|
- | - | (972 | ) | - | (3,698 | ) | (4,670 | ) | |||||||||||||||
|
Transactions with owners
|
||||||||||||||||||||||||
|
of the Company, recognized
|
||||||||||||||||||||||||
|
directly in equity:
|
||||||||||||||||||||||||
|
Treasury stock
|
- | - | - | (49 | ) | - | (49 | ) | ||||||||||||||||
|
Exercise of warrants
|
77 | 105 | - | - | - | 182 | ||||||||||||||||||
|
Cost of share-based
|
||||||||||||||||||||||||
|
Payments
|
- | 32 | - | - | - | 32 | ||||||||||||||||||
|
Balance as at
|
||||||||||||||||||||||||
|
December 31, 2011
|
26,180 | 76,403 | (14,969 | ) | (49 | ) | (3,504 | ) | 84,061 | |||||||||||||||
|
Balance as at
|
||||||||||||||||||||||||
|
January 1, 2010
|
16,820 | 72,407 | (19,199 | ) | - | - | 70,028 | |||||||||||||||||
|
Net income
|
- | - | 5,202 | - | - | 5,202 | ||||||||||||||||||
|
Other comprehensive
|
||||||||||||||||||||||||
|
Income
|
- | - | - | - | 194 | 194 | ||||||||||||||||||
|
Total comprehensive
|
||||||||||||||||||||||||
|
income
|
- | - | 5,202 | - | 194 | 5,396 | ||||||||||||||||||
|
Transactions with owners
|
||||||||||||||||||||||||
|
of the Company, recognized
|
||||||||||||||||||||||||
|
directly in equity:
|
||||||||||||||||||||||||
|
Exercise of warrants
|
9,283 | 3,803 | - | - | - | 13,086 | ||||||||||||||||||
|
Cost of share-based
|
||||||||||||||||||||||||
|
payments
|
- | 56 | - | - | - | 56 | ||||||||||||||||||
|
Balance as at
|
||||||||||||||||||||||||
|
December 31, 2010
|
26,103 | 76,266 | (13,997 | ) | - | 194 | 88,566 | |||||||||||||||||
|
Balance as at
|
||||||||||||||||||||||||
|
January 1, 2009
|
16,820 | 72,289 | (18,180 | ) | - | - | 70,929 | |||||||||||||||||
|
Loss for the period
|
- | - | (1,019 | ) | - | - | (1,019 | ) | ||||||||||||||||
|
Total comprehensive loss
|
- | - | (1,019 | ) | - | - | (1,019 | ) | ||||||||||||||||
|
Transactions with owners
|
||||||||||||||||||||||||
|
of the Company, recognized
|
||||||||||||||||||||||||
|
directly in equity:
|
||||||||||||||||||||||||
|
Cost of share-based
|
||||||||||||||||||||||||
|
payments
|
- | 118 | - | - | - | 118 | ||||||||||||||||||
|
Balance as at
|
||||||||||||||||||||||||
|
December 31, 2009
|
16,820 | 72,407 | (19,199 | ) | - | - | 70,028 | |||||||||||||||||
|
For the year ended December 31
|
||||||||||||
|
2011
|
2010
|
2009
|
||||||||||
|
US$ in thousands
|
||||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Net income (loss)
|
(972 | ) | 5,202 | (1,019 | ) | |||||||
|
Income (loss) from discontinued operations
|
- | (7,035 | ) | 376 | ||||||||
|
Loss from continuing operations
|
(972 | ) | (1,833 | ) | (643 | ) | ||||||
|
Adjustments for
:
|
||||||||||||
|
Depreciation
|
1,685 | 22 | 11 | |||||||||
|
Interest income, net
|
(436 | ) | (611 | ) | (1,314 | ) | ||||||
|
Interest received
|
582 | 412 | 1,782 | |||||||||
|
Interest paid
|
(322 | ) | - | - | ||||||||
|
Increase (decrease) in derivatives
|
2,326 | (404 | ) | - | ||||||||
|
Cost of share-based payment
|
32 | 56 | 118 | |||||||||
|
Share of losses of investee accounted for at equity method
|
596 | 66 | - | |||||||||
|
Deferred tax
|
(144 | ) | - | - | ||||||||
|
Decrease (increase) in other receivable and prepaid expenses
|
(6,285 | ) | (2,424 | ) | 55 | |||||||
|
Increase in trade receivables
|
(95 | ) | - | - | ||||||||
|
Increase in other assets
|
345 | (373 | ) | (17 | ) | |||||||
|
Increase in accrued severance pay, net
|
17 | - | - | |||||||||
|
Increase (decrease) in accounts payable
|
(35 | ) | 2,815 | 7 | ||||||||
|
Decrease in other payables and accrued expenses
|
(448 | ) | (2,161 | ) | (300 | ) | ||||||
| (2,182 | ) | (2,602 | ) | 342 | ||||||||
|
Net cash used in operating activities from
|
||||||||||||
|
continuing operations
|
(3,154 | ) | (4,435 | ) | (301 | ) | ||||||
|
Net cash generated from (used in) operating activities from
|
||||||||||||
|
discontinued operations
|
112 | (432 | ) | (940 | ) | |||||||
|
Net cash used in operating activities
|
(3,042 | ) | (4,867 | ) | (1,241 | ) | ||||||
|
For the year ended December 31
|
||||||||||||
|
2011
|
2010
|
2009
|
||||||||||
| US$ in thousands | ||||||||||||
|
Purchase of property and equipment
|
(24,937 | ) | (14,765 | ) | (152 | ) | ||||||
|
Advance on account of investment
|
- | (3,546 | ) | - | ||||||||
|
Investment in equity accounted investees
|
(10,765 | ) | - | - | ||||||||
|
Investment in long-term deposits
|
- | (400 | ) | - | ||||||||
|
Settlement of forward contract
|
465 | - | - | |||||||||
|
Deposit in restricted cash
|
(17,560 | ) | (728 | ) | - | |||||||
|
Investment (Proceeds) from short-term bank deposits
|
(10,000 | ) | - | 49,000 | ||||||||
|
Net cash generated from (used in) investing activities
|
||||||||||||
|
from continuing operations
|
(62,797 | ) | (19,439 | ) | 48,848 | |||||||
|
Net cash generated from investing activities from
|
||||||||||||
|
discontinued operations
|
- | 7,280 | 694 | |||||||||
|
Net cash generated from (used in) investing activities
|
(62,797 | ) | (12,159 | ) | 49,542 | |||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Short-term loans
|
12,914 | - | - | |||||||||
|
Treasury stock
|
(49 | ) | - | - | ||||||||
|
Proceeds from sale and lease back financing
|
2,166 | 5,228 | - | |||||||||
|
Proceeds from long-term loans
|
5,808 | - | - | |||||||||
|
Proceeds from warrants exercised
|
182 | 13,086 | - | |||||||||
|
Net cash generated from financing activities from
|
||||||||||||
|
continuing operations
|
21,021 | 18,314 | - | |||||||||
|
Net cash generated from financing activities
|
21,021 | 18,314 | - | |||||||||
|
Exchange differences on balances of cash and
|
||||||||||||
|
cash equivalents
|
(2,848 | ) | 15 | - | ||||||||
|
Increase in cash and cash equivalents
|
(47,666 | ) | 1,303 | 48,301 | ||||||||
|
Cash and cash equivalents at the beginning of year
|
76,583 | 75,280 | 26,979 | |||||||||
|
Cash and cash equivalents at the end of the year
|
28,917 | 76,583 | 75,280 | |||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
|
A.
|
Ellomay Capital Ltd. (hereinafter - the "Company") (formerly: NUR Macroprinters Ltd.), an Israeli Company who operates in the photovoltaic industry in Italy and has invested in several Israeli entities and whose plan of operation is to operate in the Italian PV field and manage its investments in the Israeli market and with respect to the remaining funds the Company holds, to identify and evaluate additional suitable business opportunities in the energy and infrastructure fields, including in the renewable energy field, through direct or indirect investment in energy manufacturing plants and through acquisition of all or part of an existing business, pursuing business combinations or otherwise.
|
|
|
B.
|
Until February 29, 2008, the Company and its subsidiaries developed, manufactured, sold and provided support services for digital wide format and super-wide format printing systems for on-demand, short-run printing as well as related consumable products. On February 29, 2008 (the "Closing Date"), the sale of this business to Hewlett-Packard Company ("HP" and the "HP Transaction") was finalized. Prior to the Closing Date, the Company operated through wholly-owned subsidiaries for sales, support services and marketing of the Company's products in their country or region of domicile, some of which were sold to HP. A majority of the remaining subsidiaries were dissolved during 2008 through 2011.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
December 31
|
December 31
|
|||||||
|
2011
|
2010
|
|||||||
|
US$ thousands
|
US$ thousands
|
|||||||
|
Assets
|
||||||||
|
Legal claim receivable
|
- | 268 | ||||||
|
Other
|
- | 24 | ||||||
|
Total Assets
|
- | 292 | ||||||
|
December 31
|
December 31
|
|||||||
|
2011
|
2010
|
|||||||
|
US$ thousands
|
US$ thousands
|
|||||||
|
Liabilities
|
||||||||
|
Accrued expenses and other liabilities
|
200 | 380 | ||||||
|
Total Liabilities
|
200 | 380 | ||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
C.
|
Definitions:
|
|
A.
|
Basis of preparation of the financial statements
|
|
|
1.
|
The consolidated financial statements have been prepared in accordance with IFRS as issued by the IASB.
|
|
2.
|
Consistent accounting policies
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
A.
|
Basis of preparation of the financial statements (cont’d)
|
|
3.
|
Measurement basis
|
|
|
B.
|
Significant accounting judgments, estimates and assumptions used in the preparation of the financial statements
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
B.
|
Significant accounting judgments, estimates and assumptions used in the preparation of the financial statements (cont’d)
|
|
|
C.
|
Functional and presentation currency
|
|
|
1.
|
These consolidated financial statements are presented in US dollars which is the Company's functional currency, and have been rounded to the nearest thousand. The US dollar is the currency that represents the principal economic environment in which the Company operates.
|
|
|
2.
|
The functional currency is examined for the Company and for each of the subsidiaries separately. The functional currency of the Company's Italian subsidiaries' was determined to be the EURO and for the equity investment it was determined to be the NIS.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
C.
|
Functional and presentation currency (cont’d)
|
|
2.
|
(cont’d)
|
|
|
a)
|
Assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet.
|
|
|
b)
|
Income and expenses for each period presented in the statement of comprehensive income (loss) are translated at average exchange rates for the presented periods; however, if exchange rates fluctuate significantly, income and expenses are translated at the exchange rates at the date of the transactions.
|
|
|
c)
|
Share capital, capital reserves and other changes in capital are translated at the exchange rate prevailing at the date of issuance.
|
|
|
d)
|
Retained earnings are translated based on the opening balance translated at the exchange rate at that date and other relevant transactions during the period are translated as described in b) and c) above.
|
|
|
e)
|
All resulting translation differences are recognized as a separate component of other comprehensive income (loss) in equity "adjustments arising from translating financial statement of foreign operations".
|
|
3.
|
Transactions, assets and liabilities in foreign currency:
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
D.
|
Basis of consolidation and equity method accounting
|
|
1.
|
Subsidiaries
|
|
2.
|
Transactions eliminated upon consolidation
|
|
3.
|
Investment in investee accounted for using the equity method accounting
|
|
E.
|
Cash and cash equivalents
|
|
F.
|
Short term deposits
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
G.
|
Property, plant and equipment
|
|
%
|
Mainly %
|
||
|
Office furniture and equipment
|
6-33
|
33
|
|
|
Photovoltaic plants
|
5
|
5
|
|
|
Leasehold improvements
|
Over the shorter of the lease period or the life of the asset
|
7
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
(1)
|
IFRS 9 (2010),
Financial Instruments
(“the Standard”)
– The Standard is one of the stages in a comprehensive project to replace IAS 39 Financial Instruments: Recognition and Measurement ("IAS 39") and it replaces the requirements included in IAS 39 regarding the classification and measurement of financial assets and financial liabilities.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
(2)
|
IFRS 10 Consolidated Financial Statements ( “IFRS 10”). IFRS 10
replaces the requirements of IAS 27 Consolidated and Separate Financial Statements (“IAS 27”) and the requirements of SIC-12 Consolidation – Special Purpose Entities (“SIC 12”) with respect to the consolidation of financial statements, so that the requirements of IAS 27 will continue to be valid only for separate financial statements.
|
|
|
●
|
IFRS 10 introduces a model that requires applying judgment and analyzing all the relevant facts and circumstances for determining who has control and is required to consolidate the investee.
|
|
|
●
|
IFRS 10 introduces a single control model that is to be applied to all investees, both those presently in the scope of IAS 27 and those presently in the scope of SIC-12.
|
|
|
●
|
De facto power should be considered when assessing control. This means that the existence of de facto control could require consolidation.
|
|
|
●
|
When assessing control, all substantive potential voting rights will be taken into account, and not only potential voting rights that are currently exercisable. The structure, reasons for existence and conditions of potential voting rights should be considered.
|
|
|
●
|
IFRS 10 provides guidance on the determination of whether a decision maker is acting as an agent or as a principal when assessing whether an investor controls an investee.
|
|
|
●
|
IFRS 10 provides guidance on when an investor would assess power over portion of the investee (silos), that is over specified assets and liabilities or groups of assets and liabilities of the investee.
|
|
|
●
|
IFRS 10 provides a definition of protective rights, while there is no such definition in existing IFRS.
|
|
|
●
|
The exposure to risks and rewards of an investee does not on its own determine that the investor has control over an investee, rather it is one of the factor of control analysis.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
●
|
Joint control is the contractually agreed sharing of control of an arrangement, which exists only when decisions about the relevant activities require the unanimous consent of the parties sharing control.
|
|
|
●
|
Joint operations – The parties with joint control have rights to the assets and obligations for the liabilities, relating to the arrangement, regardless of whether or not the joint arrangement is structured in a separate vehicle
|
|
|
●
|
The accounting treatment of joint operations is similar to the accounting treatment in IAS 31 for jointly controlled assets and operations. This means that assets, liabilities and transactions are recognized and accounted for according to the relevant standards.
|
|
|
●
|
Joint ventures – All joint arrangements structured in a separate vehicle in which the parties with joint control have rights to the net assets of the joint arrangement.
|
|
|
●
|
Joint ventures shall only be accounted for using the equity method (the option to apply the proportionate consolidation method has been removed).
|
|
|
●
|
Accounting treatment for transition from significant influence to joint control, or vice versa – IAS 28 (2011) eliminates the existing requirement to remeasure the existing or retained interest in the investment to fair value.
|
|
|
●
|
According to IAS 28 (2011), IFRS 5 applies to an investment, or a portion of an investment, in an associate or a joint venture, that meets the criteria to be classified as held for sale. Until the disposal of the portion of the investment that has been classified as held for sale, the equity method continues to be applied on the portion of the investment that has not been classified as held for sale.
|
|
(3)
|
IFRS 13 Fair Value Measurement (“IFRS 13”).
IFRS 13 replaces the fair value measurement guidance contained in individual IFRSs with a single source of fair value measurement guidance. It defines fair value, establishes a framework for measuring fair value and sets out disclosure requirements for fair value measurements. IFRS 13 does not introduce new requirements to measure assets or liabilities at fair value.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
(4)
|
Amendment to IAS 1, Presentation of Financial Statements: Presentation of Items of Other Comprehensive Income (“the Amendment”).
The IAS 1 Amendment changes the presentation of items of other comprehensive income (“OCI”) in the financial statements, so that items of OCI that may be reclassified to profit or loss in the future, would be presented separately from those that would never be reclassified to profit or loss. Additionally, the IAS 1 Amendment changes the title of the Statement of Comprehensive Income to Statement of Profit or Loss and Other Comprehensive Income. However, entities are still allowed to use other titles. The IAS 1 Amendment is effective for annual periods beginning on or after July 1, 2012. The IAS 1 amendment will be applied retrospectively. Early adoption is permitted providing that disclosure is provided.
|
|
(5)
|
Amendment to IAS 19, Employee Benefits (“the Amendment”).
The IAS 19 Amendment introduces a number of changes to the accounting treatment of employee benefits.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
(6)
|
Amendment to IFRS 7 Financial Instruments: Disclosures, Transfers of Financial Assets (“the IFRS 7 Amendment”) –
The IFRS 7 Amendment introduces new disclosure requirements regarding transfers of financial assets, including disclosures for:
|
|
|
●
|
Financial assets that were not derecognized in their entirety, including disclosures of the risks and rewards associated with these assets, the relationship between the transferred assets and the associated liabilities, the restrictions on the Company’s use of the assets and so forth; and
|
|
|
●
|
Financial assets that were derecognized in their entirety but the entity has a continuing involvement in them, including the carrying amount and fair value that represents the Company’s involvement in these assets, the Company’s maximum exposure to losses from these assets, an analysis of the undiscounted cash flows as well as the gain or loss from the transfer of the asset and the income or expense arising from the Company’s continuing involvement in the asset.
|
|
(7)
|
Amendment to IAS 12 Income Taxes, Deferred Tax on Investment Property ( “the IAS 12 Amendment”).
The IAS 12 Amendment introduces a rebuttable presumption by which deferred taxes on investment property measured using the fair value model in IAS 40 Investment calculated under the assumption that recovery of the carrying amount of investment property will normally be through sale. Nevertheless, the presumption can be rebutted when the investment property is depreciable and the objective of holding the asset according to the Company’s business model is to consume substantially all the economic benefits inherent in the asset over its life. The IAS 12 Amendment is applicable also to the calculation of deferred taxes on investment property acquired in a business combination accounted for according to IFRS 3 Business Combinations, if the subsequent measurement of the investment property is according to the fair value model.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
December 31
|
||||||||
|
2011
|
2010
|
|||||||
|
US$ thousands
|
||||||||
|
Cash available for immediate withdrawal
|
8,650 | 11,196 | ||||||
|
Cash equivalents – short-term bank deposits (*)
|
20,267 | 65,387 | ||||||
| 28,917 | 76,583 | |||||||
|
|
(*)
|
The annual interest rate for deposits as of December 31, 2011, is 0.125% - 0.95% (0.25% - 1.05% as of December 31, 2010).
|
|
December 31
|
||||||||
|
2011
|
2010
|
|||||||
|
US$ thousands
|
||||||||
|
Deposits (1)
|
724 | 728 | ||||||
|
Short-term bank deposits (2)
|
15,688 | - | ||||||
|
Short-term restricted cash
|
16,412 | 728 | ||||||
|
Long-term restricted cash (3)
|
2,250 | 400 | ||||||
|
|
(1)
|
These deposits were used to secure obligations towards the land owners of two of the Company’s Photovoltaic plants.
|
|
|
(2)
|
Bank deposits securing the Company's short term bank loans (see Note 9). The annual interest rate as of December 31, 2011, is 0.45%.
|
|
|
(3)
|
Bank deposits securing the Company's swap contracts (see Notes 10 and 11). The interest rate as of
December 31, 2011, is 1.25%.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
December 31
|
||||||||
|
2011
|
2010
|
|||||||
|
US$ thousands
|
||||||||
|
Government authorities
|
2,323 | 223 | ||||||
|
Income receivable
|
4,027 | - | ||||||
|
Interest receivable
|
133 | 298 | ||||||
|
Forward contract
|
- | 465 | ||||||
|
Prepaid expenses and other
|
392 | 918 | ||||||
| 6,875 | 1,904 | |||||||
|
|
A.
|
Information about investee companies
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
A.
|
Information about investee companies (cont'd)
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
A.
|
Information about investee companies (cont'd)
|
|
|
B.
|
Composition of the investments
|
|
December 31
|
||||||||
|
2011
|
2010
|
|||||||
|
US$ thousands
|
US$ thousands
|
|||||||
|
Investment in shares (C)
|
12,760 | - | ||||||
|
Long-term loans
|
235 | - | ||||||
|
Option to acquire additional shares
|
52 | - | ||||||
| 13,047 | - | |||||||
|
|
C.
|
Details regarding attributed surplus costs and goodwill arising from the acquisition of affiliates
|
|
December 31
|
||||||||
|
2011
|
2010
|
|||||||
|
US$ thousands
|
US$ thousands
|
|||||||
|
Customer portfolio (*)
|
5,234 | - | ||||||
|
Deferred tax
|
(1,297 | ) | - | |||||
|
Goodwill
|
262 | - | ||||||
|
Balance of attributed surplus cost
|
4,199 | - | ||||||
|
|
(*)
|
The estimated useful life of the customer portfolio and related deferred tax was determined to be 23 years and will begin when the construction of the power plant is completed and it begins operating.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
D.
|
Changes in investments
|
|
2011
|
2010
|
|||||||
|
US$ thousands
|
US$ thousands
|
|||||||
|
Balance as at January 1 (**)
|
3,612 | - | ||||||
|
Investment in investee (**)
|
10,193 | 3,612 | ||||||
|
Grant of long term loans
|
235 | - | ||||||
|
Reevaluation of option to acquire additional shares
|
(46 | ) | - | |||||
|
The Company’s share of losses
|
(351 | ) | - | |||||
|
Foreign currency translation adjustments
|
(596 | ) | - | |||||
|
Balance as at December 31
|
13,047 | 3,612 | ||||||
|
|
(**) The balance as of December 31, 2010 and January 1, 2011, represents advances payments on account of investment.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
E.
|
Summary financial data for investees, not adjusted for the percentage ownership held by the Company
|
|
|
(a)
|
Summary information on financial position
|
|
Equity
|
||||||||||||||||||||||||||||||||
|
attributable
|
||||||||||||||||||||||||||||||||
|
to the
|
||||||||||||||||||||||||||||||||
|
Non-
|
Non-
|
owners of
|
||||||||||||||||||||||||||||||
|
Rate of
|
Current
|
current
|
Total
|
Current
|
current
|
Total
|
the
|
|||||||||||||||||||||||||
|
ownership
|
assets
|
assets
|
assets
|
liabilities
|
liabilities
|
liabilities
|
Company
|
|||||||||||||||||||||||||
|
%
|
US$ thousands
|
|||||||||||||||||||||||||||||||
|
2011
|
||||||||||||||||||||||||||||||||
|
Dori Energy
|
40 | 30 | 9,069 | 9,099 | (7 | ) | (645 | ) | (652 | ) | 8,447 | |||||||||||||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
E.
|
Summary financial data for investees, not adjusted for the percentage ownership held by the Company (cont’d)
|
|
|
(b)
|
Summary information on operating results
|
|
Rate of
ownership
|
Profit (loss)
for the year
|
|||||||
|
2011
|
%
|
US$ thousands
|
||||||
|
Dori Energy
|
40 | (351 | ) | |||||
|
Photovoltaic
Plants
|
Office
furniture and
equipment
|
Leasehold
improvements
|
Total
|
|||||||||||||
|
US$ thousands
|
||||||||||||||||
|
Cost
|
||||||||||||||||
|
Balance as at January 1, 2010
|
- | 99 | 53 | 152 | ||||||||||||
|
Additions
|
21,553 | 8 | 13 | 21,574 | ||||||||||||
|
Effect of changes in exchange rates
|
59 | - | - | 59 | ||||||||||||
|
Balance as at December 31, 2010
|
21,612 | 107 | 66 | 21,785 | ||||||||||||
|
Balance as at January 1, 2011
|
21,612 | 107 | 66 | 21,785 | ||||||||||||
|
Additions
|
30,603 | 8 | 6 | 30,617 | ||||||||||||
|
Effect of changes in exchange rates
|
(2,046 | ) | - | - | (2,046 | ) | ||||||||||
|
Balance as at December 31, 2011
|
50,169 | 115 | 72 | 50,356 | ||||||||||||
|
Depreciation
|
||||||||||||||||
|
Balance as at January 1, 2010
|
- | 7 | 4 | 11 | ||||||||||||
|
Depreciation for the year
|
- | 15 | 7 | 22 | ||||||||||||
|
Effect of changes in exchange rates
|
- | - | - | |||||||||||||
|
Balance as at December 31, 2010
|
- | 22 | 11 | 33 | ||||||||||||
|
Balance as at January 1, 2011
|
- | 22 | 11 | 33 | ||||||||||||
|
Depreciation for the year
|
1,751 | 16 | 10 | 1,777 | ||||||||||||
|
Effect of changes in exchange rates
|
(92 | ) | - | - | (92 | ) | ||||||||||
|
Balance as at December 31, 2011
|
1,659 | 38 | 21 | 1,718 | ||||||||||||
|
Carrying amounts
|
||||||||||||||||
|
As at January 1, 2010
|
- | 92 | 49 | 141 | ||||||||||||
|
As at December 31, 2010
|
21,612 | 85 | 55 | 21,752 | ||||||||||||
|
As at December 31, 2011
|
48,510 | 77 | 51 | 48,638 | ||||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
A.
|
Investment in Photovoltaic Plants
|
|
Cost included in the
|
||||||
|
PV Plant Title
|
Capacity*
|
Connection to Grid
|
Book value
|
|||
|
US$ in thousands
|
||||||
|
“Troia 8”
|
995.67 kWp
|
January 14, 2011
|
4,309
|
|||
|
“Troia 9”
|
995.67 kWp
|
January 14, 2011
|
4,279
|
|||
|
“Del Bianco”
|
734.40 kWp
|
April 1, 2011
|
2,598
|
|||
|
“Giaché”
|
730.01 kWp
|
April 14, 2011
|
3,427
|
|||
|
“Costantini”
|
734.40 kWp
|
April 27, 2011
|
2,632
|
|||
|
“Massaccesi”
|
749.7 kWp
|
April 29, 2011
|
3,412
|
|||
|
“Galatina”
|
994.43 kWp
|
May 25, 2011
|
5,152
|
|||
|
“Pedale
|
2,993 kWp
|
May 31, 2011
|
14,783
|
|||
|
“Acquafresca”
|
947.6 kWp
|
June 2011
|
3,988
|
|||
|
“D‘Angella”
|
930.5 kWp
|
June 2011
|
3,930
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
December 31
|
||||||||
|
2011
|
2010
|
|||||||
|
US$ thousands
|
||||||||
|
Employees and payroll accruals
|
62 | 160 | ||||||
|
Government authorities
|
32 | 319 | ||||||
|
SWAP related balances
|
441 | 140 | ||||||
|
Tax provision
|
3,680 | - | ||||||
|
Payable in connection with photovoltaic plants
|
9,000 | 2,670 | ||||||
|
Accrued expenses
|
1,378 | 1,262 | ||||||
| 14,593 | 4,551 | |||||||
|
Interest
|
|||||||||
|
Linkage
|
rate
|
December 31
|
|||||||
|
terms
|
2011
|
2011
|
|||||||
|
%
|
US$ thousands
|
||||||||
|
Maturities on long term loans (refer to notes 10 and 11)
|
EURIBOR
|
1.6-3.43 | 498 | ||||||
|
Short term bank loans (1)
|
EURO LIBOR
|
0.75 | 11,631 | ||||||
| 12,129 | |||||||||
|
|
(1)
|
During 2011 the Company received short term bank loans renewable each month in the aggregate amount of Euro 9,000 thousand ($11,631 thousand) linked to the EURO LIBOR monthly rate.
|
|
Linkage
|
Interest rate
|
December 31
|
|||||||
|
terms
|
2011
|
2011
|
|||||||
|
%
|
US$ thousands
|
||||||||
|
Leasing institution
|
EURIBOR
|
3.43 | 6,114 | ||||||
|
|
1.
|
On December 31, 2010 two wholly-owned Italian subsidiaries of the Company entered into financial leasing agreements, the “Leasing Agreements” in the amount of Euro 3,000 thousand each (Euro 6,000 thousand in total) for the financing of the companies, with the following terms: nominal annual interest rate of 3.43%. Monthly payments in the amount of Euro 20 thousand, commencing 210 days after issuance, for the duration of the Leasing Agreements (17 years) which are linked to the EURIBOR monthly average Euro Interbank Offered Rate. As of December 31, 2011 the first two drawdowns under the Leasing Agreements were received in the aggregate amount of approximately Euro 5 million (approximately $6,483 thousand) net of expenses capitalized in the amount of approximately Euro 1.142 million (approximately $1,476 thousand) comprised mainly of Cadastral tax and VAT paid in connection with the Leasing Agreements.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
2.
|
The Leasig Agreements includes the following covenants:
|
|
|
a.
|
A declaration that the shareholders credit towards the two Italian wholly-owned subsidiaries will be subordinated to the leasing company’s credit;
|
|
|
b.
|
The Company undertook not to transfer the entire holdings in two wholly-owned Italian subsidiaries and shares not exceeding 20% of its holdings in the wholly-owned Luxembourgian subsidiary that wholly-owns the two Italian subsidiaries;
|
|
c.
|
The Company undertook to assign (as guarantee) the receivables from GSE; and
|
|
|
d.
|
The Company undertook encumber in favor of the leasing company the rights in connection with the guarantees provided under the EPC and O&M agreements.
|
|
|
3.
|
The Company accounted for the transaction as a sale and a finance leaseback as the Company retained the significant risks and benefits of ownership related to its relevant PV Plants . The carrying value of the photovoltaic plants was left unchanged, with the sales proceeds recorded as a finance lease obligation accounted for under IAS 39.
|
|
December 31
|
December 31
|
|||||||
|
2011
|
2010
|
|||||||
|
$ thousands
|
$ thousands
|
|||||||
|
First year (current maturities)
|
298 | - | ||||||
|
Second year
|
312 | 214 | ||||||
|
Third year
|
319 | 253 | ||||||
|
Fourth year
|
330 | 262 | ||||||
|
Fifth year
|
341 | 271 | ||||||
|
Sixth year and thereafter
|
4,812 | 4,228 | ||||||
| 6,412 | 5,228 | |||||||
|
Less current maturities
|
298 | - | ||||||
|
Long-term finance lease obligation
|
6,114 | 5,228 | ||||||
|
|
C.
|
In order to manage the interest – rate risk resulting from financing institutions in Italy linked to the Euribor, the Company executed swap transactions.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Interest
|
|||||||||
|
Linkage
|
rate
|
December 31
|
|||||||
|
terms
|
2011
|
2011
|
|||||||
|
%
|
US$ thousands
|
||||||||
|
Bank loans
|
EURIBOR
|
1.6-2 | 5,115 | ||||||
|
|
1.
|
On February 17, 2011, one of the Company's Italian subsidiaries entered into a project finance facilities credit agreement (the “Finance Agreement”) with an Italian bank. Pursuant to the Finance Agreement two lines of credit in the aggregate amount of Euro 4.65 million were provided:
|
|
|
(i)
|
a Senior Loan, to be applied to the costs of construction of the PV Plants (up to 80% of the relevant amount), in the amount of Euro 4.1 million, accruing interest at the EURIBOR rate, increased by a margin of 200 basis points per annum, to be repaid in six-monthly installments; and
|
|
|
(ii)
|
a VAT Line, for payment of VAT due on the costs of construction in the amount of Euro 0.55 million, accruing interest at the EURIBOR rate, increased by 160 basis points per annum, to be repaid in one payment on December 31, 2013.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
December 31
|
||||
|
2011
|
||||
|
$ thousands
|
||||
|
First year (current maturities)
|
200 | |||
|
Second year
|
875 | |||
|
Third year
|
240 | |||
|
Fourth year
|
252 | |||
|
Fifth year
|
265 | |||
|
Sixth year and thereafter
|
3,483 | |||
| 5,315 | ||||
|
Less current maturities
|
200 | |||
|
Long-term loans
|
5,115 | |||
|
|
C.
|
In order to manage the interest – rate risk resulting from financing institutions in Italy linked to the Euribor, the Company executed a swap transaction.
|
|
December 31
|
December 31
|
|||||||
|
2011
|
2010
|
|||||||
|
$ thousands
|
$ thousands
|
|||||||
|
Provision for tax uncertainties
|
- | 4,600 | ||||||
|
Swap contracts
|
1,322 | - | ||||||
|
Liabilities for employees benefits
|
22 | 14 | ||||||
| 1,344 | 4,614 | |||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
-
|
An EPC Contract, which governs the installation, testing and commissioning of a photovoltaic plant by the respective Contractor;
|
|
|
-
|
An Operation and Maintenance Agreement (an "O&M Agreement"), which governs the operation and maintenance of the photovoltaic plant by the respective Contractor;
|
|
|
-
|
When applicable, agreement between the Company's relevant Italian subsidiary and the Contractor, whereby the panels required for the construction of the photovoltaic plant will be purchased by such Italian subsidiary directly from a third party supplier of such panels, and then transferred to the Contractor;
|
|
-
|
A number of ancillary agreements, including:
|
|
|
*
|
One or more "building rights agreements" with the land owners, which provide the terms and conditions for the lease of land on which the photovoltaic plants are constructed and operated.
|
|
|
*
|
Standard "incentive agreements" with Gestoredei Servizi Elettrici ("GSE"), Italy's energy regulation agency responsible, inter-alia, for incentivizing and developing renewable energy sources in Italy and purchasing energy and re-selling it on the electricity market. The incentive agreements will be entered into prior to connection of the each of the EPC Projects to the Italian national grid. Under such agreement, it is anticipated that GSE will grant the applicable feed-in tariff governing the purchase of electricity.
|
|
|
*
|
One or more "power purchase agreements" with GSE, specifying the power output to be purchased by GSE for resale and the consideration in respect thereof.
|
|
|
*
|
One or more "interconnection agreements" with the Enel Distribuzione S.p.A ("ENEL"), the Italian national electricity grid operator, which provide the terms and conditions for the connection to the Italian national grid.
|
|
|
*
|
A stock purchase agreement in the event the Company acquires a plant that is under construction or is already constructed.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
B.
|
Agreement to receive participation interest
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Operating
|
||||
|
lease
|
||||
|
US$ thousands
|
||||
|
Year ended December 31
|
||||
|
2012
|
245 | |||
|
2013
|
232 | |||
|
2014
|
232 | |||
|
2015
|
232 | |||
|
2016 and thereafter
|
2,384 | |||
|
Total minimum lease payments
|
3,325 | |||
|
|
1.
|
During 2002, a customer filed a lawsuit in China against a subsidiary alleging bad quality of products. The court ruled on April 2003 that the subsidiary should reimburse the customer with the amount of approximately $ 281 thousand as of December 31, 2011. Following an appeal filed by the subsidiary, the court ruled in September 2003 in favor of the end-user. The subsidiary is in the process of liquidation since 2003 and has no assets; therefore the plaintiff has no remedy against the subsidiary. In August 2011 legal counsel for the customer approached the Company alleging its responsibility for payment of the amounts due pursuant to the court ruling and an additional amount of $100 thousand and in October 2011 the customer declared its creditor’s rights as part of the process of the liquidation of the subsidiary in an aggregate amount of approximately $ 383 thousand as of December 31, 2011., which includes interest up to the date of their demand. The Company responded rejecting the allegations made and the demands for payment by the Company of the subsidiary’s alleged debts. Based on management's estimation and the opinion of its legal counsel, it is unlikely that the Company will be required to pay the amount ruled against the subsidiary in China. Therefore, no provision was recorded with respect to this claim.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
2.
|
During 2002, a customer filed a lawsuit in China against a subsidiary seeking reimbursement in the amount of $400 thousand alleging bad quality of products. In July 2005, the court ruled that the subsidiary is to reimburse the customer an amount of $298 thousand as of December 30, 2011. The subsidiary no longer operates in China and under current law the ruling in China is not enforceable in Hong Kong. The subsidiary notified the customer in March 2006 that it intends to vigorously defend itself if claims were to be submitted to the court in Hong Kong. To date, the customer has not filed any claim in Hong Kong. Based on management's estimation and the opinion of its legal counsel, it is unlikely that the Company will be required to pay the amount ruled against the subsidiary in China. Therefore, no provision was recorded with respect to this claim.
|
|
|
3.
|
In September 2003, the Company filed a lawsuit against a former distributor of the Company, for the collection of unpaid invoices in the amount of $491 thousand as of December 31, 2011. In February 2004, the former distributor filed a statement of defense denying the Company's claims and it also filed a counter-claim for alleged damages caused to it by the Company in the amount of $211 thousand as of December 31, 2011. Based on the opinion of its legal counsel, management believes that the counterclaim filed by the former distributor is without merit and that a loss is not probable. Therefore, a provision was not recorded with respect to this claim.
|
|
|
4.
|
In December 2003, a customer of a subsidiary filed a lawsuit alleging that a machine purchased by it failed to perform. The customer sought reimbursement of the purchase price paid by it in the amount of $290 thousand. During 2006 we launched a counter claim to this lawsuit for the collection of unpaid outstanding invoices. On May 15, 2010, a settlement agreement was reached between the customer and the Company in connection with the Company’s claim for unpaid invoices whereby the Company is entitled to receive an aggregate consideration of $270 thousand to be received in installments.
|
|
|
5.
|
In February 2007, a claim was filed against the Company and one of its former officers by a person claiming to have been an agent of the Company in West Africa for commissions on sales of printers. The claim is for NIS 3,000 thousand ($785 thousand as of December 31, 2011). The Company filed a statement of defense denying all claims, both with respect to the causes of action and with respect to the factual allegations in the claim. The plaintiff's filed a motion with the Court to strike the Company’s Statement of Defense, which was rejected. The plaintiff's filed a motion to appeal to the Supreme Court. That motion was rejected in July 2010. Both parties filed their affidavits and a request by the plaintiffs to summon a former officer of the Company’s subsidiary was rejected and an appeal on such rejection was denied. In January 2012 an evidence session was held in the Tel Aviv District Court in which witnesses testified on behalf of the plaintiffs and the Company and the court scheduled dates for submission of summaries in connection with the plaintiffs’ request to disclose the Company’s accounts. Based on management's estimation and the opinion of its legal counsel, no provision was recorded with respect to this claim.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
6.
|
In September 2010 a claim was filed with the Court of Brescia, Italy against the Company and against HP and several of its subsidiaries by a former customer asking the declaration of invalidity or voidness or termination of the supply of agreements in connection with five printers it purchased between 2004 - 2006 alleging the defectiveness of the printers (in particular, the lack of the essential safety qualifications and relevant certifications) and requesting damages in the aggregate amount of Euro 2,500 thousand plus VAT (approximately $ 3,230 thousand plus VAT). The Company was sued based on its past ownership of the seller of the printers, NUR Europe (which was sold to HP in connection with the HP Transaction). In March 2011, the Company filed its statement of defense, claiming lack of standing, lack of jurisdiction and sole responsibility of NUR Europe as the seller of the printers. The other defendants also raised the lack of jurisdiction claim and also claimed compliance and fulfillment of the purchase agreements. The same former customer also filed cautionary proceedings for interim relief in the form of the aforementioned payment with the Court of Brescia, Italy, to which all other parties objected and which was rejected by the court on March 14, 2011 in a decision that was not appealed by the former customer and therefore became final. The parties to the claim are now required to file their final briefs and a final hearing date is scheduled for May 3, 2012. The Company has required that HP pay its legal fees in connection with this claim based on the settlement agreement executed with HP in July 2010 and has not yet resolved this issue with HP. Based on management's estimation and the opinion of its legal counsel, no provision was recorded with respect to this claim.
|
|
|
A.
|
On December 30, 2008, the Company's shareholders approved the terms of a management services agreement entered into among the Company, Kanir Joint Investments (2005) Limited Partnership ("Kanir") and Meisaf Blue & White Holdings Ltd. ("Meisaf"), a company controlled by the Company's chairman of the board and controlling shareholder, effective as of March 31, 2008 (the "Management Agreement"). According to the Management Agreement, Kanir and Meisaf, through their employees, officers and directors, provide assistance to the Company in all aspects of the new operations process, including but not limited to, any activities to be conducted in connection with identification and evaluation of the business opportunities, the negotiations and the integration and management of any new operations and including discussions with the Company's management to assist and advise them on such matters and on any matters concerning the Company's affairs and business. In consideration of the performance of the management services and the board services pursuant to the Management Agreement, the Company agreed to pay Kanir and Meisaf an aggregate annual management services fee in the amount of $ 250 thousand.
|
|
|
The Company sub-leases a small part of our office space to a company controlled by Mr. Shlomo Nehama, at a price per square meter based on the price that it pays under its lease agreements. This sub-lease agreement was approved by the Company's Board of Directors.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Year ended December 31
|
||||||||||||||||||||||||
|
2011
|
2010
|
2009
|
||||||||||||||||||||||
|
Number of
|
Number of
|
Number of
|
||||||||||||||||||||||
|
people
|
Amount
|
people
|
Amount
|
people
|
Amount
|
|||||||||||||||||||
|
US$ thousands
|
US$ thousands
|
US$ thousands
|
||||||||||||||||||||||
|
Short-term employee
|
||||||||||||||||||||||||
|
benefits
|
2 | 565 | 2 | 345 | 3 | 240 | ||||||||||||||||||
|
Post-employment
|
||||||||||||||||||||||||
|
benefits
|
2 | 29 | 2 | 30 | 3 | 400 | ||||||||||||||||||
|
Share-based payments
|
1 | 20 | 1 | 50 | 1 | 111 | ||||||||||||||||||
|
Year ended December 31
|
||||||||||||||||||||||||
|
2011
|
2010
|
2009
|
||||||||||||||||||||||
|
Number of
|
Number of
|
Number of
|
||||||||||||||||||||||
|
people
|
Amount
|
people
|
Amount
|
people
|
Amount
|
|||||||||||||||||||
|
US$ thousands
|
US$ thousands
|
US$ thousands
|
||||||||||||||||||||||
|
Compensation to
|
||||||||||||||||||||||||
|
directors not employed
|
||||||||||||||||||||||||
|
by the Company
|
4 | 73 | 4 | 72 | 4 | 61 | ||||||||||||||||||
|
Share-based payments
|
4 | 12 | 4 | 6 | 4 | 7 | ||||||||||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Financing income recognized in statement of
|
|||||||||||||||||||||||||
|
The terms of the loan
|
Balance as at December 31
|
income for the year ended December 31
|
|||||||||||||||||||||||
|
Interest
|
Linkage
|
||||||||||||||||||||||||
|
rate
|
base
|
2011
|
2010
|
2011
|
2010
|
2009
|
|||||||||||||||||||
|
US$ thousands
|
|||||||||||||||||||||||||
|
Dori Energy
|
8.5-8.6 | (*) |
NIS+CPI
|
235 | - | 15 | - | - | |||||||||||||||||
|
Alon Cellular
|
- |
NIS
|
219 | 10 | - | - | - | ||||||||||||||||||
| 454 | 10 | 15 | - | - | |||||||||||||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
December 31, 2011
|
December 31, 2010
|
December 31, 2009
|
||||||||||||||||||||||
|
Issued and
|
Issued and
|
Issued and
|
||||||||||||||||||||||
|
Authorized
|
outstanding
|
Authorized
|
outstanding
|
Authorized
|
outstanding
|
|||||||||||||||||||
|
Number of shares
|
||||||||||||||||||||||||
|
Ordinary shares
|
||||||||||||||||||||||||
|
of NIS 10.00 par
|
||||||||||||||||||||||||
|
value each
|
17,000,000 | 10,778,026 | 17,000,000 | 10,750,071 | 17,000,000 |
7,378,643
|
||||||||||||||||||
|
Number of
|
NIS
|
|||||||
|
shares
|
par value
|
|||||||
|
Balance at December 31, 2010
|
10,750,071 | 107,500,710 | ||||||
|
Exercise of warrants
|
27,887 | 278,870 | ||||||
|
Issuance of shares in connection with the 1:10 reverse split (rounding of fractional shares)
|
68 | 680 | ||||||
|
Balance at December 31, 2011
|
10,778,026 | 107,780,260 | ||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
1.
|
Voting rights at the general meeting, right to dividend and rights upon liquidation of the Company.
|
|
|
2.
|
The Ordinary shares of the Company were traded until May 2005 on the NASDAQ Capital Market. From May 19, 2005, the Company's Ordinary shares have been quoted over-the-counter in the "pink sheets" and commencing August 22, 2011 have been listed on the NYSE Amex Stock Exchange.
|
|
|
D.
|
On March 31, 2008 the principal shareholders, the Fortissimo entities, completed the sale of all of the shares and a majority of the warrants held by them to Kanir Joint Investments (2005) Limited Partnership, which was also previously a controlling shareholder of the Company and S. Nechama Investments (2008) Ltd., which became a controlling shareholder of the Company as a result of the purchase from the Fortissimo entities and from several other shareholders.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
E.
|
Reverse share split
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
1.
|
To preserve the Company's ability to ensure business continuity thereby creating a return for the shareholders, investors and other interested parties.
|
|
|
2.
|
To ensure adequate return for the shareholders by making reasonable investment decisions based on the level of internal rate of return that is in line with the Company's business activity.
|
|
|
3.
|
To maintain healthy capital ratios in order to support business activity and maximize shareholders value.
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Year ended December 31
|
||||||||||||
|
2011
|
2010
|
2009
|
||||||||||
|
US$ thousand
|
||||||||||||
|
Expenses arising from share-based payment
|
||||||||||||
|
transactions
|
32 | 56 | 118 | |||||||||
|
Year ended December 31
|
||||||||
|
2011
|
2010
|
|||||||
|
Dividend yield
|
0 | % | 0 | % | ||||
|
Expected volatility
|
0.737 | 0.5 | ||||||
|
Risk-free interest
|
0. 37 | % | 0.55 | % | ||||
|
Expected life (in years)
|
2-3 | 2-3 | ||||||
|
Equal market price
|
||||||||
|
2011
|
2010
|
|||||||
|
US$
|
||||||||
|
Weighted average exercise prices
|
6.82 | 5.9 | ||||||
|
Weighted average fair value on grant date
|
2.73 | 1.6 | ||||||
|
C.
|
Changes during the year:
|
|
2011
|
2010
|
2009
|
||||||||||||||||||||||
|
Weighted
|
Weighted
|
Weighted
|
||||||||||||||||||||||
|
average
|
average
|
average
|
||||||||||||||||||||||
|
Number of
|
exercise
|
Number of
|
exercise
|
Number of
|
exercise
|
|||||||||||||||||||
|
options
|
price
|
options
|
price
|
options
|
price
|
|||||||||||||||||||
|
US$
|
US$
|
US$
|
||||||||||||||||||||||
|
Outstanding at
|
||||||||||||||||||||||||
|
beginning of year
|
148,736 | 8.3 | 151,358 | 8.3 | 14,667 | 6. 5 | ||||||||||||||||||
|
Granted during
|
||||||||||||||||||||||||
|
the year
|
4,628 | 6.82 |
4,045
|
5.9 | 136,691 | 8.5 | ||||||||||||||||||
|
Exercised during
|
||||||||||||||||||||||||
|
the year
|
- | - | - | - | - | - | ||||||||||||||||||
|
Expired during
|
||||||||||||||||||||||||
|
the year
|
- | - | (6,667 | ) | - | - | - | |||||||||||||||||
|
Outstanding at
|
||||||||||||||||||||||||
|
end of year
|
153,364 | 8.2 | 148,736 | 8.3 | 151,358 | 8.3 | ||||||||||||||||||
|
Exercisable at
|
||||||||||||||||||||||||
|
end of year
|
153,282 | 7.04 | 104,646 | 8.1 | 63,275 |
7. 8
|
||||||||||||||||||
|
|
D.
|
The weighted average remaining contractual life for the share options outstanding as of December 31, 2011 was 6.84- 8 years (2010 - 7.59-8.05 years and 2009 – 3.88- 8.96 years).
|
|
|
E.
|
The range of exercise prices for share options outstanding as of December 31, 2011 was $3.1- $9.2 (2010 - $3. 1- $9.2 and 2009 $3.1- $18.6).
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
For the year ended December 31
|
||||||||||||
|
2011
|
2010
|
2009
|
||||||||||
|
US$ thousands
|
||||||||||||
|
Interest income
|
436 | 611 | 1,314 | |||||||||
|
Change in fair value of derivatives
|
- | 869 | - | |||||||||
|
Income from exchange rate differences, net
|
1,535 | - | 52 | |||||||||
|
Total finance income
|
1,971 | 1,480 | 1,366 | |||||||||
|
For the year ended December 31
|
|||||||||||||
|
2011
|
2010
|
2009
|
|||||||||||
|
US$ thousands
|
|||||||||||||
|
Change in fair value of derivatives
|
|||||||||||||
|
|
2,705 | - | - | ||||||||||
|
Interest on loans
|
464 | - | - | ||||||||||
|
Expenses
from exchange rate differences, net
|
- | 53 | - | ||||||||||
|
Bank charges and other commissions
|
40 | 27 | 9 | ||||||||||
|
Total finance expenses
|
3,209 | 80 | 9 | ||||||||||
|
For the year ended December 31
|
||||||||||||
|
2011
|
2010
|
2009
|
||||||||||
|
US$ thousands
|
||||||||||||
|
Depreciation
|
1,752 | - | - | |||||||||
|
Professional services
|
822 | - | - | |||||||||
|
Annual rent
|
190 | - | - | |||||||||
|
Operating and maintenance services
|
164 | - | - | |||||||||
|
Insurance
|
62 | - | - | |||||||||
|
Other
|
152 | - | - | |||||||||
|
Total operating costs
|
3,142 | - | - | |||||||||
|
For the year ended December 31
|
||||||||||||
|
2011
|
2010
|
2009
|
||||||||||
|
US$ thousands
|
||||||||||||
|
Salaries and related compensation
|
1,148 | 754 | 717 | |||||||||
|
Professional services
|
1,614 | 2,144 | 850 | |||||||||
|
Other
|
366 | 313 | 364 | |||||||||
|
Total general and administrative expenses
|
3,128 | 3,211 | 1,931 | |||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
For the year ended December 31
|
||||||||||||
|
2011
|
2010
|
2009
|
||||||||||
|
US$ thousands
|
US$ thousands
|
US$ thousands
|
||||||||||
|
Current tax income (expense)
|
||||||||||||
|
Current year
|
(432 | ) | - | - | ||||||||
|
Uncertain tax positions (see Note 17B)
|
1,352 | 44 | (69 | ) | ||||||||
| 920 | 44 | (69 | ) | |||||||||
|
Deferred tax expense
|
||||||||||||
|
Creation and reversal of temporary differences
|
98 | - | - | |||||||||
|
Tax benefit (taxes on income)
|
1,018 | 44 | (69 | ) | ||||||||
|
2011
|
2010
|
2009
|
||||||||||
|
US$ thousands
|
||||||||||||
|
Loss before taxes on income from continuing
|
||||||||||||
|
operations
|
1,990 | 1,877 | 574 | |||||||||
|
Primary tax rate of the Company
|
24 | % | 25 | % | 26 | % | ||||||
|
Theoretical tax benefit
|
478 | 469 | 149 | |||||||||
|
Loss subject to different tax rate
|
(49 | ) | 102 | (26 | ) | |||||||
|
Foreign exchange differences
|
685 | (189 | ) | 20 | ||||||||
|
Permanent differences
|
(285 | ) | - | - | ||||||||
|
Unrecognized tax losses, reserves and allowances
|
189 | (338 | ) | (212 | ) | |||||||
|
Actual tax benefit (taxes on income)
|
1,018 | 44 | (69 | ) | ||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
Finance lease
|
||||||||||||||||
|
Fixed
|
obligations and
|
|||||||||||||||
|
assets
|
Long term loans
|
Swap contract
|
Total
|
|||||||||||||
|
US$ thousands
|
||||||||||||||||
|
Balance of deferred tax asset
|
||||||||||||||||
|
(liability) as at January 1, 2011
|
- | - | - | - | ||||||||||||
|
Changes recognized in profit or loss
|
(2,875 | ) | 2,952 | 21 | 98 | |||||||||||
|
Balance of deferred tax asset
|
||||||||||||||||
|
(liability) as at December 31,
|
||||||||||||||||
|
2011
|
(2,875 | ) | 2,952 | 21 | 98 | |||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
For the year ended December 31
|
||||||||||||
|
2011
|
2010
|
2009
|
||||||||||
|
US$ thousands
|
US$ thousands
|
US$ thousands
|
||||||||||
|
Net income (loss)
|
(972 | ) | 5,202 | (1,019 | ) | |||||||
|
Weighted average ordinary shares outstanding
|
10,776,091 | 7,911,551 | 7,378,643 | |||||||||
|
Dilutive effect:
|
||||||||||||
|
Employee stock options and warrants
|
- | 992,699 | - | |||||||||
|
Diluted weighted average ordinary shares
|
||||||||||||
|
outstanding
|
- | 8,904,250 | - | |||||||||
|
Basic loss per share from continuing operations
|
( 0.09 | ) | ( 0.2 | ) | ( 0.1 | ) | ||||||
|
Diluted loss per share from continuing operations
|
( 0.09 | ) | ( 0.2 | ) | ( 0.1 | ) | ||||||
|
Basic earnings per share from discontinued
|
||||||||||||
|
operations
|
- | 0.9 | (* | ) | ||||||||
|
Diluted earnings per share from discontinued
|
||||||||||||
|
operations
|
- | 0.8 | (* | ) | ||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
A.
|
Overview
|
|
|
—
|
Credit risk
|
|
|
—
|
Liquidity risk
|
|
|
—
|
Market risk
|
|
December 31
|
||||||||
|
2011
|
2010
|
|||||||
|
US$ thousands
|
||||||||
|
Derivatives presented under current assets
|
||||||||
|
Forward contracts
|
- | 465 | ||||||
|
Total
|
- | 465 | ||||||
|
Derivatives presented under non-current assets
|
||||||||
|
SWAP contracts
|
- | 544 | ||||||
|
Total
|
- | 544 | ||||||
|
Derivatives presented under current liabilities
|
||||||||
|
SWAP contracts
|
(441 | ) | (140 | ) | ||||
|
Total
|
(441 | ) | (140 | ) | ||||
|
Derivatives presented under non-current liabilities
|
||||||||
|
SWAP contracts
|
(1,322 | ) | - | |||||
|
Total
|
(1,322 | ) | - | |||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
B.
|
Risk management framework
|
|
|
C.
|
Credit Risk
|
|
|
D.
|
Liquidity risk
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
D.
|
Liquidity risk (cont’d)
|
|
December 31, 2011
|
||||||||||||||||||||||||
|
Carrying
|
Contractual
|
Less than
|
More than
|
|||||||||||||||||||||
|
amount
|
cash flows
|
1 year
|
1-2 years
|
2-5 years
|
5 years
|
|||||||||||||||||||
|
US$ thousands
|
||||||||||||||||||||||||
|
Non-derivative financial liabilities
|
||||||||||||||||||||||||
|
Long term loans, including current maturities
|
5,315 | 6,936 | 390 | 1,082 | 1,214 | 4,250 | ||||||||||||||||||
|
Finance lease obligation including current maturities
|
6,412 | 8,808 | 560 | 558 | 1,659 | 6,031 | ||||||||||||||||||
|
Loans and borrowings
|
11,631 | 11,834 | 11,834 | - | - | - | ||||||||||||||||||
|
Trade payables and other accounts payable
|
16,942 | 16,942 | 16,942 | - | - | - | ||||||||||||||||||
|
Liabilities attributed to discontinued operations
|
200 | 200 | 200 | - | - | - | ||||||||||||||||||
| 40,500 | 44,720 | 29,926 | 1,640 | 2,873 | 10,281 | |||||||||||||||||||
|
Derivative finance liabilities
|
||||||||||||||||||||||||
|
Swap contracts
|
1,763 | 1,763 | 441 | 905 | 382 | 35 | ||||||||||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
D.
|
Liquidity risk (cont’d)
|
|
December 31, 2010
|
||||||||||||||||||||||||
|
Carrying
|
Contractual
|
Less than
|
More than
|
|||||||||||||||||||||
|
amount
|
cash flows
|
1 year
|
1-2 years
|
2-5 years
|
5 years
|
|||||||||||||||||||
|
US$ thousands
|
||||||||||||||||||||||||
|
Non-derivative financial liabilities
|
||||||||||||||||||||||||
|
Trade payables and other accounts payable
|
11,831 | 11,831 | 11,831 | - | - | - | ||||||||||||||||||
|
Finance lease obligations
|
5,228 | 9,219 | 67 | 538 | 1,724 | 6,890 | ||||||||||||||||||
|
Total
|
17,059 | 21,050 | 11,898 | 538 | 1,724 | 6,890 | ||||||||||||||||||
|
Derivative financial liabilities
|
||||||||||||||||||||||||
|
Swap contract
|
140 | 140 | 140 | - | - | - | ||||||||||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
E.
|
Market risk
|
|
|
(1)
|
Foreign currency risk
|
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
E.
|
Market risk (cont’d)
|
|
|
(1)
|
Linkage and foreign currency risks (cont’d)
|
|
|
(a)
|
The exposure to linkage and foreign currency risk
|
|
December 31, 2011
|
||||||||||||||||||||
|
Non-monetary
|
NIS
|
Unlinked
|
EURO
|
Total
|
||||||||||||||||
|
US$ thousands
|
||||||||||||||||||||
|
Financial assets and
|
||||||||||||||||||||
|
financial liabilities
|
||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||
|
Cash and cash equivalents
|
- | 131 | 16,271 | 12,515 | 28,917 | |||||||||||||||
|
ST deposits
|
- | - | 10,000 | - | 10,000 | |||||||||||||||
|
ST restricted cash
|
- | - | 15,688 | 724 | 16,412 | |||||||||||||||
|
Trade receivables
|
- | - | - | 88 | 88 | |||||||||||||||
|
Other accounts receivables
|
- | 272 | - | 6,603 | 6,875 | |||||||||||||||
|
Non-current assets:
|
||||||||||||||||||||
|
Investments in equity
|
||||||||||||||||||||
|
accounted investees
|
13,047 | - | - | - | 13,047 | |||||||||||||||
|
Property, plant and
|
||||||||||||||||||||
|
equipment, net
|
48,638 | - | - | - | 48,638 | |||||||||||||||
|
LT restricted cash
|
- | - | 2,250 | - | 2,250 | |||||||||||||||
|
Other assets
|
165 | - | - | 165 | ||||||||||||||||
|
Current liabilities:
|
- | - | ||||||||||||||||||
|
Loans and borrowings
|
- | - | - | (12,129 | ) | (12,129 | ) | |||||||||||||
|
Accounts payable
|
- | (13 | ) | - | (2,777 | ) | (2,790 | ) | ||||||||||||
|
Accrued expenses and
|
||||||||||||||||||||
|
other payables
|
(4,538 | ) | - | - | (10,055 | ) | (14,593 | ) | ||||||||||||
|
Liabilities attributed to
|
||||||||||||||||||||
|
discontinued operations
|
- | - | (200 | ) | - | (200 | ) | |||||||||||||
|
Non-current liabilities:
|
||||||||||||||||||||
|
Finance lease obligations
|
- | - | - | (6,114 | ) | (6,114 | ) | |||||||||||||
|
Long-term loans
|
- | - | - | (5,115 | ) | (5,115 | ) | |||||||||||||
|
Excess of losses over
|
||||||||||||||||||||
|
investment in equity
|
(46 | ) | - | - | - | (46 | ) | |||||||||||||
|
Other long-term liabilities
|
(1,344 | ) | - | - | - | (1,344 | ) | |||||||||||||
|
Total exposure in statement
|
||||||||||||||||||||
|
of financial position in
|
||||||||||||||||||||
|
respect of financial assets
|
||||||||||||||||||||
|
and financial liabilities
|
55,922 | 390 | 44,009 | (16,260 | ) | 84,061 | ||||||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
E.
|
Market risk (cont’d)
|
|
|
(1)
|
Linkage and foreign currency risks (cont’d)
|
|
|
(a)
|
The exposure to linkage and foreign currency risk (cont’d)
|
|
December 31, 2010
|
||||||||||||||||||||
|
Non-monetary
|
NIS
|
Unlinked
|
EURO
|
Total
|
||||||||||||||||
|
US$ thousands
|
||||||||||||||||||||
|
Financial assets and
|
||||||||||||||||||||
|
financial liabilities:
|
||||||||||||||||||||
|
Current assets:
|
||||||||||||||||||||
|
Cash and cash equivalents
|
- | 40 | 65,030 | 11,513 | 76,583 | |||||||||||||||
|
ST restricted cash
|
- | - | - | 728 | 728 | |||||||||||||||
|
Other accounts receivables
|
- | 552 | 402 | 950 | 1,904 | |||||||||||||||
|
Assets attributed to
|
||||||||||||||||||||
|
discontinued operations
|
- | - | 292 | - | 292 | |||||||||||||||
|
Non-current assets:
|
||||||||||||||||||||
|
Advances on account
|
||||||||||||||||||||
|
of investments
|
3,612 | - | - | - | 3,612 | |||||||||||||||
|
Property, plant and
|
||||||||||||||||||||
|
equipment, net
|
21,752 | - | - | - | 21,752 | |||||||||||||||
|
LT deposits
|
- | 400 | 400 | |||||||||||||||||
|
Other assets
|
- | - | 943 | 943 | ||||||||||||||||
|
Current liabilities:
|
||||||||||||||||||||
|
Accounts payable
|
- | (13 | ) | - | (2,807 | ) | (2,820 | ) | ||||||||||||
|
Accrued expenses and
|
||||||||||||||||||||
|
other payables
|
(600 | ) | (426 | ) | - | (3,525 | ) | (4,551 | ) | |||||||||||
|
Liabilities attributed to
|
||||||||||||||||||||
|
discontinued operations
|
- | - | (380 | ) | (380 | ) | ||||||||||||||
|
Non-current liabilities:
|
||||||||||||||||||||
|
Finance lease obligations
|
- | - | - | (5,228 | ) | (5,228 | ) | |||||||||||||
|
Excess of losses over
|
||||||||||||||||||||
|
investment in equity
|
(55 | ) | - | - | - | (55 | ) | |||||||||||||
|
Other long-term liabilities
|
(4,614 | ) | - | - | - | (4,614 | ) | |||||||||||||
|
Total exposure in statement
|
||||||||||||||||||||
|
of financial position in
|
||||||||||||||||||||
|
respect of financial assets
|
||||||||||||||||||||
|
and financial liabilities
|
20,095 | 153 | 65,744 | 2,574 | 88,566 | |||||||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
E.
|
Market risk (cont’d)
|
|
|
(1)
|
Linkage and foreign currency risks (cont’d)
|
|
|
(a)
|
The exposure to linkage and foreign currency risk (cont’d)
|
|
For the year ended December 31
|
||||||||||||||||
|
2011
|
2010
|
|||||||||||||||
|
Rate of
|
Rate of
|
|||||||||||||||
|
change
|
change
|
|||||||||||||||
|
%
|
USD
|
%
|
USD
|
|||||||||||||
|
1 Euro
|
(3.2 | ) | 1.292 | (7.4 | ) | 1.335 | ||||||||||
|
1 NIS
|
(7.1 | ) | 0.262 | 6.4 | 0.282 | |||||||||||
|
|
(b)
|
Sensitivity analysis
|
|
December 31, 2011
|
||||||||||||||||
|
Increase
|
Decrease
|
|||||||||||||||
|
Profit or loss
|
Equity
|
Profit or loss
|
Equity
|
|||||||||||||
|
US$ thousands
|
||||||||||||||||
|
Change in the exchange rate of:
|
||||||||||||||||
|
5% in the Euro
|
(579 | ) | (579 | ) | 579 | 579 | ||||||||||
|
5% in NIS
|
20 | 20 | (20 | ) | (20 | ) | ||||||||||
|
December 31, 2010
|
||||||||||||||||
|
Increase
|
Decrease
|
|||||||||||||||
|
Profit or loss
|
Equity
|
Profit or loss
|
Equity
|
|||||||||||||
|
US$ thousands
|
||||||||||||||||
|
Change in the exchange rate of:
|
||||||||||||||||
|
5% in the Euro
|
138 | 138 | (138 | ) | (138 | ) | ||||||||||
|
5% in NIS
|
8 | 8 | (8 | ) | (8 | ) | ||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
E.
|
Market risk (cont’d)
|
|
|
(2)
|
Interest rate risk
|
|
December 31, 2011
|
||||
|
Profit or loss
|
||||
|
US$ thousands
|
||||
|
Increase of 1%
|
99 | |||
|
Increase of 3%
|
298 | |||
|
Decrease of 1%
|
(99 | ) | ||
|
Decrease of 3%
|
(239 | ) | ||
|
|
F.
|
Fair value
|
|
|
(1)
|
Fair values versus carrying amounts
|
| December 31 | ||||||||||||||||
| 2011 |
2010
|
|||||||||||||||
| Carrying |
Fair
|
Carrying
|
Fair
|
|||||||||||||
| amount |
value
|
amount
|
value
|
|||||||||||||
| US$ thousands | ||||||||||||||||
|
Loans from banks
|
||||||||||||||||
|
(including current maturities)
|
5,315 | 4,430 | - | - | ||||||||||||
|
Finance lease obligations
|
||||||||||||||||
|
(including current maturities)
|
6,412 | 5,776 | 5,228 | 5,809 | ||||||||||||
| 11,727 | 10,206 | 5,228 | 5,809 | |||||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
F.
|
Fair value (cont’d)
|
|
|
(2)
|
Interest rates used for determining fair value
|
|
December 31
|
|||||
|
2011
|
2010
|
||||
|
%
|
%
|
||||
|
Non-current liabilities:
|
|||||
|
Loans from banks
|
Euribor +5.25%
|
- | |||
|
Finance lease obligations
|
Euribor +5.25%
|
Euribor +5%
|
|||
|
Level 1
|
-
|
Quoted prices (unadjusted) in active markets for identical assets or liabilities.
|
|
Level 2
|
-
|
Inputs other than quoted prices included within Level 1 that are observable either directly or indirectly.
|
|
Level 3
|
-
|
Inputs that are not based on observable market data (valuation techniques which use inputs that are not based on observable market data).
|
| December 31, 2011 | ||||||||||||||||
| Level 1 | Level 2 | Level 3 | Total | |||||||||||||
| US$ in thousands | ||||||||||||||||
|
Option to purchase additional
|
||||||||||||||||
|
shares in investee
|
- | - | 52 | 52 | ||||||||||||
|
Swap contracts
|
- | 1,763 | - | 1,763 | ||||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
F.
|
Fair value (cont’d)
|
|
2011
|
||||
|
Financial assets
|
||||
|
Option to
|
||||
|
purchase
|
||||
|
additional
|
||||
|
shares in
|
||||
|
investee
|
||||
|
US$ in thousands
|
||||
|
Balance as at January 27, 2011
|
98 | |||
|
Total losses recognized in:
|
||||
|
Profit or loss
|
(46 | ) | ||
|
Balance as at December 31, 2011
|
52 | |||
| December 31, 2011 | ||||||||||||||||
| Increase | Decrease | |||||||||||||||
| Profit or loss | Equity | Profit or loss | Equity | |||||||||||||
| US$ in thousands | ||||||||||||||||
| Option to purchase additional shares in investee: | ||||||||||||||||
|
Change in volatility of 20%
|
5 | 5 | (3 | ) | (3 | ) | ||||||||||
|
Change in interest rate of 2%
|
2 | 2 | (1 | ) | (1 | ) | ||||||||||
|
Ellomay Capital Ltd. and its Subsidiaries
|
|
|
Notes to the Consolidated Financial Statements as at December 31, 2011
|
|
|
A.
|
On December 20, 2011, one of the Company's wholly-owned Italian subsidiaries entered into a loan agreement (the “Loan Agreement”) with Unicredit S.p.A. (“Unicredit”), pursuant to which it received a line of credit up to an amount of Euro 5.047 million bearing an interest at the Euribor 6 month rate plus a range of 5.15%-5.35% per annum, depending on the period in which interest is accrued during the term of the Loan Agreement. The interest on the loan and principle are repaid semi-annually. The final maturity date of this loan is December 31, 2029.
|
|
|
C.
|
On March 12, 2012, the company acquired Ellomay Spain S.L. (“Ellomay Spain”), a Subsidiary in which the Company indirectly owns 85% of the outstanding shares, entered into share purchase agreements and an asset purchase agreement in connection with the acquisition of a photovoltaic plant located in Municipality of Córdoba, Andalusia, Spain with a total nominal output of approximately 1.89 MWp and a peak power output of approximately 2.275 MWp, and of related licenses. The remaining 15% of Ellomay Spain are held by a Spanish company engaged in providing construction, operating and maintenance services for photovoltaic plants in Europe and elsewhere, whose subsidiary has built and is currently providing operation and maintenance services for several of our Italian PV Plants. The PV Plant is constructed and operational and has been connected to the Spanish national grid since July 2010. The PV Plant is entitled to receive the Spanish special economic regime for renewable energies. The consideration paid by Ellomay Spain in connection with the acquisition of the PV Plant and the related licenses, including all applicable taxes and expenses, amounts to approximately Euro 7 million.
|
|
|
D.
|
Following the acquisition of one of the Company's subsidiaries, Pedale S.r.l ("Pedale"), it became clear that the Contractor had implemented a variation in the layout as compared to the initially authorized project. Pedale’s technical advisor advised, that the variation could not be deemed substantial as it actually reduced the surface occupied by the PV Plant, thus having a lighter environmental impact. On February 21, 2012 Pedale received a letter from the Region notifying it that the AU issued in connection with Pedale was suspended, mainly due to the implementation of the building variation, and that an internal process that may lead to the revocation of the AU has commenced. Based on management estimation and the opinion of its legal counsel, there is low probability of an unfavorable outcome.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|