1
/
3
/

FINANCIAL OVERVIEW

KEY FIGURES

CONSOLIDATED BALANCE SHEET & PROFITS & LOSS 2018 2019
Rental and management fee income from investment real estate 704,299 830,156
Fair value adjustment of investment real estate and gains from its sale 260,200 999,791
The Group’s equity in earnings of affiliates, net 341,737 413,437
Dividend income from investment in available for sale securities 1,833 576
Income from continuing operations after taxes on income 751,100 1,448,075
FFO 493,223 525,533
Total Assets 19,893,176 25,098,865
Shareholder’s equity 8,138,489 9,507,835
Net debt 9,023,038 12,080,460
Net, Interest – bearing debt in % of total assets 47.8% 49.7%

PER SHARE DATA 2018 2019
Earning per share (EPS)copycopycopycopycopycopycopycopycopy 3.01 5.55copy
FFO per share 2.89 3.05
Net asset value per share (NAV) 34.19 36.68
NAV per share before deferred taxes 41.08 44.91

All values are in NIS thousand(s), except “Per Share” section which are in NIS
All values in the balance sheet & profit & loss are consolidated (Company, Amot & Energix)

FINANCIAL RATING
Alony Hetz's Medium – and – Long term Issues. as of 27.08.18

TASE CODE SERIES CURRENCY NOMINAL COUPON (BPS) MATURITY DATE LINKED TO CPI
3900271 8 NIS 623,731,471 445 24.2.2023 YES
3900354 9 NIS 1,188,398,970 385 28.2.2027 NO
3900362 10 NIS 1,315,152,900 234* 28.2.2027 NO
3900487 11 NIS 200,932,000 266 28.2.2027 NO
3900495 12 NIS 400,730,000 241 28.2.2027 NO

*Fixed spread of 224bps + Bank of Israel interest rate

Alony Hetz’s rating


STANDARD & POOR’S MOODY’S
Bond series “6” ilAA- “stable” Aa3 “stable”
Bond series “8” ilAA- “stable” Aa3 “stable”
Bond series “9” ilAA- “stable” Aa3 “stable”
Bond series “10” ilAA- “stable” Aa3 “stable”
Bond series “11” ilAA- “stable” –
Bond series “12” ilAA- “stable” –
DOWNLOAD PDF DOWNLOAD PDF