"

2011
1

:
" ,
nirt@midroog.co.il

,
adamb@midroog.co.il

:
" ," -

meravb@midroog.co.il

 "
2022
22

Aa3

Aa3

Aa3 ,22 1.5

,3 12 . , (Watch-

)List ,2022 Aa3 .

, ,
,
" (" :"" "") , , , 12.07.2011-
,05.10.2011 12 .
, ,
.
( "") ( "")
. .
, .
2

,:

"

"

..
30.09.11
(' )

(( )30.9.11' )

2022

6000129

01/2011

3,514

6%

4,027

22

6000020

05/2002

6,000

6.5%

7,484

* 6 .

4 , .
2
22 21 .2002
3
, 1.5 . ,. 2 -
.
4
.
5
.

20202023
20122015

 , :
H1/11 P

H1/10

()
*
()
**FFO
***EBITDA
Capex

10,294
2,220
1,300
1,288
506
744
3,247
1,930

8,315
682
)(3
1,245
)(1,088
1,740
2,595
1,817

2010
19,843
3,154
1,712
2,509
2
3,657
6,424
3,311

2009
19,304
4,122
2,735
2,877
1,393
5,280
6,264
3,973

2008
24,921
5,571
3,779
2,671
893
3,146
6,523
2,617

: ,
: ,
: , "
( )
:

81,478
61,697
4,870
3,662
62,922
46,155
18,556

82,377
62,710
4,561
4,527
65,417
48,263
16,960

80,917
62,169
4,654
3,817
62,867
45,830
18,050

81,602
62,502
4,478
3,988
63,936
47,767
17,666

83,380
62,734
4,329
3,768
67,107
51,887
16,273

" ,2011 2009 ,2008- .2010

2011 348 - 2011 22 1
. 2 , 1 .2011
* , ' ' .
** ' .
*** ' .

.1
3

" , Moody's ( Regulated

.)Electric and Gas Utilities , ,6BCA - , ,

, , , ( )Track-Record
, ,
- , . ,
, ,
.
,Moody's ( Government Related

)Issuer, GRI , ,
, , ,
, ,
,- , ,
. , .

.Baseline Credit Assessment

 .2
BCA - " , , ,
." ( ,)Vertically Integrated ,
95% - . ,
. , , -
(
) , , .
, , Track-Record 15 - (" : " "") .
, ,
, ,
, . , ,
, - . , (-
) , .
, ,
,
, .
7, / .
4

BCA , .
. , ,
, , , -
, , ,
( .)99.85% - , , , ,
( ) , , ,
, , ,
, ,
, ,-
, . ,
; ,
.
, " ( ).

, ,Moody's 3 - , ,
, , ".

 .3
.3.1
12/07/2011 -
- , ,
. ,
, 3-3.5 - ,
, .
, .23% - , 3 -
, :

,2011 650 -'
, .2011
, .2011
31% - , .2011
1.42 (
257 -' .8)
, 170 -'
( , ).
- , ,
340 -' .

9.89% -

""

-

9

500 -' (
,)2022 .

05.10.2011 ,
,2011 0.5 - ,
, 0.1 - ,-
, 0.4 - .
, ,
.
" , , ,
, ( 2012
" , :5 ).

257 , 254' + .
9
" , - ( ) ,
. 2010" , .

 .3.2
10

21 - ,2011 ( 30% - ),
- ( .)EMG
,
( 2011 ,
40 -) . , ,
, .
EMG , ,EMG
, - .
, " " ( " )"B- ,
, " " ( ,1.2 BCM -
2010 .)4.82 BCM -
,2012 " " . "" , ,
,2013 .
, , ( ,)Buoy ,
, 1.5-2.5 BCM -
6

11

(" ) .2012
, , " " ,
,2.5 BCM
"" . , ,
. .

.3.3
, 24%
, .2011 , ,
, . ,
, )1 : 5.5%
)2 3.5% , )3
. , 2.5%
. - ,
, .

10

, ( ).
11
, BCM 28 -TCF 1-

 .3.4
.3.4.1"
" .
.3.4.2 '
,
, ,2013 ' .
, , 2 -
, , 2010 ,2025 .12
3.6 - .
. ,
.
, , .
.3.4.3
, 380 - ,
(") . ,
( 51% .)100%
7

.3.4.4
" , ,
. " ,
, , , ,,
, , . , ,
, , , , ,
.
.3.4.5
, ,
.
49% .
.2012

12

.9

 .3.4.6
;
.
2.9 - ,
.
.3.4.7
, ,
. " D ,
. , , ,
.
. .

.4
.4.1

.
, ( .)5.3 ,
,
.
:
' ( / 13' )FFO +
/ FFO14
Capex /
Cap -
15
Gross Margin %
16
Operating Margin %

H1/11 P

H1/10

1.58
30.11
89.8%
67.0%
54%
12%

2.40
13.87
61.4%
70.0%
53%
7%

2010
2.46
12.53
59.9%
67.5%
53%
13%

2009
2.84
9.05
98.6%
69.0%
53%
14%

2008
2.18
16.49
70.1%
71.0%
47%
15%

* 2011 348 - 2011

22 1 . 2 , 1
.2011

.4.2
,2011 2 - ,24% -
. 4% - , 333 -
, , " , .19% -"
13

, ' ' .
14
.
15
.
16
.

 , ( )
0.2% - " .4% - 2011
,0.15% - .10% -
, , , . ,
3.8% - 2011 , ,2010
4% - .

.4.3 ( )FFO ( )CFO

,2011 50% -" ( ,)FFO
744 - , 1,740 - , . " ()CFO
, ,80% - 428 - ( 2 - ,).
, "
60 - " 466 - . FFO - CFO -

( , 1 - ,)
( ) , ( 1 -
, )31.12.2010- .
20% - 4.5 - ( 3.8 -
); , ,
. , .

.4.4
2011 . ,
" ( )2022 4 - . ,,
, " , ,
. .
, ,
. 2 ( 22 "
1.87 -) , 1 - ,2011 " /
.
.

 .4.5
,2011
, (
5 15 27 -
10) , ,

( , , 21 -
,2011 30% - ) .
, .
6

: .

, ( .)MMBTU
- 815 - ,
, .
,121% - . 2009 2010 - 208 219 -
, - ,2011 307 - .
, , ,
( ).
11

.4.6
2012-2016
( )

, .
("
.)D
. ,
.
: 30.09.2011 .

.5
" ( 99.85% -,)17
, , , , , .
.1923 ,
17

, , .

"( 1996-" : ") , .

,
. ,
; ,
. ,,
, .

.6
:2022

11

.7
" -
" - ( )2010
" - ( )2011
Moody's : ()
Moody's : ()

12

,
,

Aaa

Aaa , ,
.

Aa

Aa , , ,
.

A
, .

Baa

Baa
, .

Ba

13

Ba , ,
, .

B ,
.

Caa

Caa , ,
.

Ca

Ca
, .

C "
, .

2 ,1 3 - Aa - .Caa ' '1

, . ' '2
; ' '3
, .

 " , ' 17- 64739

,03-6844700 www.midroog.co.il ,03-6855002
" (" :") .2010

14

, , .
, , , , .
.
, , , (" :")
.
/ / .
/ .www.midroog.co.il :

.
,
.
,
.
,
,
, , , .
,
.
, .
' ( Moody's" :'") , 51% . ,
' , ' .
' , .
, .