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
|
| ☒ |
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
|
|
Singapore
|
4911
|
Not Applicable
|
|
(State or other jurisdiction of
incorporation or organization)
|
(Primary Standard Industrial
Classification Code Number)
|
(I.R.S. Employer
Identification No.) |
|
1 Temasek Avenue #36-01
Millenia Tower Singapore 039192 +65 6351 1780 |
||
|
(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)
|
||
|
Title of Each Class
|
Name of Each Exchange on Which Registered
|
|
Ordinary Shares, no par value
|
The New York Stock Exchange
|
|
Large accelerated filer
☒
|
Accelerated filer
☐
|
Non-accelerated filer
☐
|
Emerging growth company
☐
|
|
U.S. GAAP
☐
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
☒
|
Other
☐
|
|
11
|
||
|
11
|
||
|
A.
|
Directors and Senior Management
|
11
|
|
B.
|
Advisers
|
11
|
|
C.
|
Auditors
|
11
|
|
11
|
||
|
12
|
||
|
A.
|
Selected Financial Data
|
12
|
|
B.
|
Capitalization and Indebtedness
|
18
|
|
C.
|
Reasons for the Offer and Use of Proceeds
|
18
|
|
D.
|
Risk Factors
|
18
|
|
58
|
||
|
A.
|
History and Development of the Company
|
58
|
|
B.
|
Business Overview
|
58
|
|
C.
|
Organizational Structure
|
106
|
|
D.
|
Property, Plants and Equipment
|
106
|
|
106
|
||
|
106
|
||
|
A.
|
Operating Results
|
116
|
|
B.
|
Liquidity and Capital Resources
|
127
|
|
C.
|
Research and Development, Patents and Licenses, Etc.
|
139
|
|
D.
|
Trend Information
|
139
|
|
E.
|
Off-Balance Sheet Arrangements
|
140
|
|
F.
|
Tabular Disclosure of Contractual Obligations
|
140
|
|
G.
|
Safe Harbor
|
141
|
|
141
|
||
|
A.
|
Directors and Senior Management
|
141
|
|
B.
|
Compensation
|
144
|
|
C.
|
Board Practices
|
144
|
|
D.
|
Employees
|
147
|
|
E.
|
Share Ownership
|
147
|
|
148
|
||
|
A.
|
Major Shareholders
|
148
|
|
B.
|
Related Party Transactions
|
149
|
|
C.
|
Interests of Experts and Counsel
|
149
|
|
150
|
||
|
A.
|
Consolidated Statements and Other Financial Information
|
150
|
|
B.
|
Significant Changes
|
150
|
|
150
|
||
|
A.
|
Offer and Listing Details.
|
150
|
|
B.
|
Plan of Distribution
|
151
|
|
C.
|
Markets
|
151
|
|
D.
|
Selling Shareholders
|
151
|
|
E.
|
Dilution.
|
151
|
|
F.
|
Expenses of the Issue
|
151
|
|
151
|
||
|
A.
|
Share Capital
|
151
|
|
B.
|
Constitution
|
151
|
|
C.
|
Material Contracts
|
166
|
|
D.
|
Exchange Controls
|
167
|
|
E.
|
Taxation
|
167
|
|
F.
|
Dividends and Paying Agents
|
171
|
|
G.
|
Statement by Experts
|
171
|
|
H.
|
Documents on Display
|
171
|
|
I.
|
Subsidiary Information
|
172
|
|
172
|
||
|
172
|
||
|
A.
|
Debt Securities
|
172
|
|
B.
|
Warrants and Rights
|
173
|
|
C.
|
Other Securities
|
173
|
|
D.
|
American Depositary Shares
|
173
|
|
173
|
||
|
173
|
||
|
173
|
||
|
173
|
||
|
174
|
||
|
174
|
||
|
174
|
||
|
174
|
||
|
175
|
||
|
175
|
||
|
175
|
|
175
|
||
|
175
|
||
|
175
|
||
|
175
|
||
|
175
|
||
|
176
|
| · |
I.C. Power Asia Development Ltd. (“ICP”), formerly I.C. Power Ltd., an Israeli holding company, in which Kenon has an indirect 100% interest. ICP holds a 76% direct interest in OPC;
|
| · |
IC Power Ltd. (“IC Power”), formerly IC Power Pte. Ltd, a Singaporean holding company, in which Kenon has a direct 100% interest. IC Power holds a direct 100% interest in ICP;
|
| · |
“Inkia” means Inkia Energy Limited, a Bermudian corporation and wholly-owned subsidiary of IC Power. In December 2017, Inkia sold all of its Latin American and Caribbean businesses;
|
| · |
OPC Energy Ltd. (“OPC”), an owner, developer and operator of power generation facilities in the Israeli power market, in which ICP has a 76% interest;
|
| · |
Qoros Automotive Co., Ltd. (“Qoros”), a Chinese automotive company based in China, in which Kenon, through its 100%-owned subsidiary Quantum (2007) LLC, has a 24% interest;
|
| · |
ZIM Integrated Shipping Services, Ltd. (“ZIM”), an Israeli global container shipping company, in which Kenon has a 32% interest; and
|
| · |
Primus Green Energy, Inc. (“Primus”), a New Jersey corporation which is a developer of an alternative fuel technology, in which Kenon, through IC Green, has a 91% interest.
|
| · |
“Ansonia” means Ansonia Holdings Singapore B.V., a company organized under the laws of Singapore, which owns approximately 58% of the outstanding shares of Kenon;
|
| · |
“CDA” means Cerro del Águila S.A., a Peruvian corporation;
|
| · |
“DEOCSA” means Distribuidora de Electricidad de Occidente, S.A., a Guatemalan corporation, which was owned by Inkia prior to the sale of the Inkia Business in December 2017;
|
| · |
“DEORSA” means Distribuidora de Electricidad de Oriente, S.A., a Guatemalan corporation, which was owned by Inkia prior to the sale of the Inkia Business in December 2017;
|
| · |
“Hadera Paper” means Hadera Paper Ltd., an Israeli corporation, which is owned by OPC;
|
| · |
“HelioFocus” means HelioFocus Ltd., an Israeli corporation, in which Kenon, through IC Green, held a 70% interest, and which was liquidated on July 6, 2017;
|
| · |
“IC” means Israel Corporation Ltd., an Israeli corporation traded on the Tel Aviv Stock Exchange, or the “TASE,” and Kenon’s former parent company;
|
| · |
“IC Green” means IC Green Energy Ltd., an Israeli corporation, which holds Kenon’s equity interests in Primus and previously held Kenon’s equity interest in HelioFocus;
|
| · |
IC Power Distribution Holdings Pte. Ltd. (“ICPDH”), a Singaporean corporation;
|
| · |
“IEC” means Israel Electric Corporation, a government-owned entity, which generates and supplies the majority of electricity in Israel, transmits and distributes all of the electricity in Israel, acts as the system operator of Israel’s electricity system, determines the dispatch order of generation units, grants interconnection surveys, and sets spot prices, among other roles;
|
| · |
“Inkia Business” means Inkia’s Latin American and Caribbean power generation and distribution businesses, which were sold in December 2017;
|
| · |
“Kallpa” means Kallpa Generación SA. In August 2017, Kallpa merged with CDA, with the surviving entity renamed Kallpa Generación SA;
|
| · | “New Qoros Investor” means the China-based investor related to the Baoneng group that completed a transaction to purchase 51% of Qoros from Kenon and Chery for RMB3.315 billion (approximately $526 million) 1 , which is part of an investment structure to invest a total of approximately RMB6.63 billion (approximately $1,052 million) by the New Qoros Investor of which RMB6.5 billion will ultimately be invested in Qoros’ equity as Kenon announced in January 2018; |
| · |
“OPC-Rotem” means O.P.C. Rotem Ltd., an Israeli corporation, which is owned by OPC;
|
| · |
“OPC-Hadera” is the trade name of Advanced Integrated Energy Ltd., an Israeli corporation, which is owned by OPC;
|
| · |
“Petrotec” means Petrotec AG, a German company listed on the Frankfurt Stock Exchange, which IC Green sold in December 2014;
|
| · |
“Quantum” means Quantum (2007) LLC, a Delaware limited liability company, which is the direct owner of our 24% interest in Qoros;
|
| · |
“our businesses” shall refer to each of our subsidiaries and associated companies, collectively, as the context may require;
|
| · |
“Samay I” means Samay I S.A., a Peruvian corporation;
|
| · |
“spin-off” shall refer to (i) IC’s January 7, 2015 contribution to Kenon of its interests in each of IC Power, Qoros, ZIM, Tower, Primus, HelioFocus and the Renewable Energy Group (“REG”), as well as other intermediate holding companies related to these entities, and (ii) IC’s January 9, 2015 distribution of Kenon’s issued and outstanding ordinary shares, via a dividend-in-kind, to IC’s existing shareholders; and
|
| · |
“Tower” means Tower Semiconductor Ltd., an Israeli specialty foundry semiconductor manufacturer, listed on the NASDAQ stock exchange, or “NASDAQ,” and the TASE, in which Kenon used to hold an interest.
|
| · |
“COD” means the commercial operation date of a development project;
|
| · |
“distribution” refers to the transfer of electricity from the transmission lines at grid supply points and its delivery to consumers at lower voltages through a distribution system;
|
| · |
“EPC” means engineering, procurement and construction;
|
| · |
“firm capacity” means the amount of energy available for production that, pursuant to applicable regulations, must be guaranteed to be available at a given time for injection to a certain power grid;
|
| · |
“greenfield projects” means projects constructed on unused land with no need to demolish or remodel existing structures;
|
| · |
“GWh” means gigawatt hours (one GWh is equal to 1,000 MWh);
|
| · |
“HFO” means heavy fuel oil;
|
| · |
“OPC’s capacity” or “OPC’s installed capacity” means, with respect to each asset, 100% of the capacity of such asset, regardless of OPC’s ownership interest in the entity that owns such asset;
|
| · |
“installed capacity” means the intended full-load sustained output of energy that a generation unit is designed to produce (also referred to as name-plate capacity);
|
| · |
“IPP” means independent power producer, excluding co-generators and generators for self-consumption;
|
| · |
“kWh” means kilowatts per hour;
|
| · |
“MW” means megawatts (one MW is equal to 1,000 kilowatts or kW);
|
| · |
“MWh” means megawatt per hour;
|
| · |
“OEM” means original equipment manufacturer;
|
| · |
“PPA” means power purchase agreement;
|
| · |
“transmission” refers to the bulk transfer of electricity from generating facilities to the distribution system at load center station in which the electricity is stabilized by means of the transmission grid; and
|
| · |
“weighted average availability” refers to the number of hours that a generation facility is available to produce electricity divided by the total number of hours in a year.
|
|
RMB/U.S. Dollar
|
||||||||||||||||
|
Year
|
Period end
1
|
Average rate
2
|
High
|
Low
|
||||||||||||
|
2013
|
6.0537
|
6.1412
|
6.2438
|
6.0537
|
||||||||||||
|
2014
|
6.2046
|
6.1701
|
6.2591
|
6.0402
|
||||||||||||
|
2015
|
6.4778
|
6.2869
|
6.4896
|
6.1870
|
||||||||||||
|
2016
|
6.9430
|
6.6549
|
6.9580
|
6.4480
|
||||||||||||
|
2017
|
6.5063
|
6.7350
|
6.9575
|
6.4773
|
||||||||||||
| (1) |
Represents the closing exchange rate on the last business day of the applicable period.
|
| (2) |
Represents the average of the closing exchange rates on the last business day of each month during the relevant one-year periods.
|
|
|
RMB/U.S. Dollar
|
|||||||
|
Month
|
High
|
Low
|
||||||
|
October 2017
|
6.6533
|
6.5712
|
||||||
|
November 2017
|
6.6385
|
6.5967
|
||||||
|
December 2017
|
6.6210
|
6.5063
|
||||||
|
January 2018
|
6.5263
|
6.2841
|
||||||
|
February 2018
|
6.3471
|
6.2649
|
||||||
|
March 2018
|
6.3565
|
6.2685
|
||||||
| · |
our goals and strategies;
|
| · |
our capital commitments and/or intentions with respect to each of our businesses;
|
| · |
our capital allocation principles, as set forth in “
Item 4.B Business Overview”
;
|
| · |
the funding requirements, strategies, and business plans of our businesses;
|
| · |
the potential listing, offering, distribution or monetization of our businesses;
|
| · |
expected trends in the industries and markets in which each of our businesses operate;
|
| · |
our expected tax status and treatment;
|
| · |
statements relating to litigation and/or regulatory proceedings;
|
| · |
statements relating to the sale of the Inkia Business, including estimated transaction costs, management compensation, advisor fees, other expenses and taxes, receipt of deferred consideration, expectations with respect to further tax liability, risks related to the pledge of OPC’s shares, the deferred payment agreement and Kenon’s guarantee, and statements with respect to claims relating to the Inkia Business
sale
retained by Kenon;
|
| · |
the expected effect of new accounting standards on Kenon;
|
| · |
with respect to OPC
:
|
| · |
the expected cost and timing of completion and commencement of construction and development projects, as well as the anticipated installed capacities of such projects, including OPC's project Tzomet Energy, including statements with respect to OPC continuing to seek relevant approvals to develop the Tzomet project and the expected payment of the remaining consideration, and the expected financing, total cost of construction, expected capacity and COD date of the OPC-Hadera power plant;
|
| · |
the OPC restructuring, including statements with respect to Kenon’s expectation in relation to future tax liability;
|
| · |
expected macroeconomic trends in Israel, including the expected growth in energy demand;
|
| · |
potential expansions;
|
| · |
its gas supply agreements;
|
| · |
its strategy;
|
| · |
expected trends in energy consumption;
|
| · |
regulatory trends;
|
| · |
its anticipated capital expenditures, including the expected sources of funding for capital expenditures;
|
| · |
the price and volume of gas available to OPC-Rotem and other IPPs in Israel; and
|
| · |
with respect to Qoros
:
|
| · |
Qoros’ expectation to renew or refinance its working capital facilities to support its continued operations and development;
|
| · |
Qoros’ strategy to increase its sales volumes;
|
| · |
Qoros’ expectation of growth in the Chinese passenger vehicle market, particularly within the C-segment, C-segment SUV and New Energy Vehicle, or NEV, markets;
|
| · |
Qoros’ expectation of pricing trends in the Chinese passenger vehicle market;
|
| · |
Qoros’ liquidity position;
|
| · |
Qoros’ strategy to develop its dealer network;
|
| · |
Qoros’ expectation of an increase in environmental regulations and the expected effect of such regulations on Qoros’ business;
|
| · |
Qoros’ ability to increase its production capacity;
|
| · |
the investment by the New Qoros Investor into Qoros, including the various elements of the investment and expected timing thereof, including, the commitment by the investor or an affiliate to introduce vehicle purchase orders to Qoros, the requirement that Chery make payments to Kenon in connection with guarantee release
s
, the repayment or equity conversion of the Qoros shareholder loans, the put option and investor's right to make further investments under the investment agreement, and the commitment in the investment agreement that the New Qoros Investor will assume its proportionate share of Kenon and Chery’s guarantee obligations;
|
| · |
Qoros’ expectation of the development of the NEV market in China, including expected trends regarding government subsidies for the purchase of NEVs and the growth of NEV infrastructure.
|
| · |
with respect to ZIM
:
|
| · |
the assumptions used in Kenon’s and ZIM’s impairment analysis with respect to Kenon’s investment in ZIM, and ZIM’s assets, respectively, including with respect to expected fuel price, freight rates, demand trends;
|
| · |
ZIM’s strategy with respect to its debt obligations;
|
| · |
ZIM’s expectation of modifications with respect to its and other shipping companies’ operating fleet and lines, including the utilization of larger vessels within certain trade zones and modifications made in light of environmental regulations; and
|
| · |
trends related to the global container shipping industry, including with respect to fluctuations in container supply, industry consolidation, demand, bunker prices and charter/freights rates;
|
| · |
with respect to Primus, its
:
|
| · |
strategy;
|
| · |
plans to raise capital;
|
| · |
plans and expectations in relation to Project Marcellus;
|
| · |
potential customers;
|
| · |
project pipeline; and
|
| · |
potential sources of revenue.
|
|
Year Ended December 31,
|
||||||||||||||||||||
|
2017
|
2016
1
|
2015
1
|
2014
1
|
2013
1,2
|
||||||||||||||||
|
(in millions of USD, except share data)
|
||||||||||||||||||||
|
Statements of Profit and Loss Data
3
|
||||||||||||||||||||
|
Revenue
|
$
|
366
|
$
|
324
|
$
|
326
|
$
|
413
|
$
|
187
|
||||||||||
|
Cost of sales and services (excluding depreciation)
|
(267
|
)
|
(251
|
)
|
(245
|
)
|
(297
|
)
|
(139
|
)
|
||||||||||
|
Depreciation
|
(31
|
)
|
(27
|
)
|
(25
|
)
|
(24
|
)
|
(11
|
)
|
||||||||||
|
Gross profit
|
$
|
68
|
$
|
46
|
$
|
56
|
$
|
92
|
$
|
37
|
||||||||||
|
Selling, general and administrative expenses
|
(56
|
)
|
(47
|
)
|
(50
|
)
|
(86
|
)
|
(40
|
)
|
||||||||||
|
Gain from distribution of dividend in kind
|
-
|
-
|
210
|
-
|
-
|
|||||||||||||||
|
Gain from disposal of investees
|
-
|
-
|
-
|
157
|
-
|
|||||||||||||||
|
Gain on bargain purchase
|
-
|
-
|
-
|
-
|
1
|
|||||||||||||||
|
Impairment of assets and investments
|
29
|
(72
|
)
|
(7
|
)
|
(48
|
)
|
-
|
||||||||||||
|
Dilution gains from reduction in equity interest held in associates
|
-
|
-
|
33
|
-
|
-
|
|||||||||||||||
|
Other expenses
|
-
|
-
|
(1
|
)
|
(6
|
)
|
(5
|
)
|
||||||||||||
|
Other income
|
1
|
1
|
4
|
(55
|
)
|
1
|
||||||||||||||
|
Operating profit / (loss) from continuing operations
|
$
|
42
|
$
|
(72
|
)
|
$
|
245
|
$
|
54
|
$
|
(6
|
)
|
||||||||
|
Financing expenses
|
(70
|
)
|
(47
|
)
|
(36
|
)
|
(49
|
)
|
(25
|
)
|
||||||||||
|
Financing income
|
3
|
7
|
11
|
14
|
-
|
|||||||||||||||
|
Financing expenses, net
|
$
|
(67
|
)
|
$
|
(40
|
)
|
$
|
(25
|
)
|
$
|
(35
|
)
|
$
|
(25
|
)
|
|||||
|
Provision of financial guarantee
|
-
|
(130
|
)
|
-
|
-
|
-
|
||||||||||||||
|
Share in losses of associated companies, net of tax
4
|
(111
|
)
|
(186
|
)
|
(187
|
)
|
(185
|
)
|
(160
|
)
|
||||||||||
|
(Loss) / profit from continuing operations before income taxes
|
$
|
(136
|
)
|
$
|
(428
|
)
|
$
|
33
|
$
|
(166
|
)
|
$
|
(191
|
)
|
||||||
|
Income taxes
|
(73
|
)
|
(2
|
)
|
(9
|
)
|
(68
|
)
|
(2
|
)
|
||||||||||
|
(Loss) / profit for the year from continuing operations
|
$
|
(209
|
)
|
$
|
(430
|
)
|
$
|
24
|
$
|
(234
|
)
|
$
|
(193
|
)
|
||||||
|
Profit and gain from sale of discontinued operations (after taxes)
5
|
478
|
36
|
72
|
711
|
(423
|
)
|
||||||||||||||
|
Profit / (loss) for the year
|
$
|
269
|
$
|
(394
|
)
|
$
|
96
|
$
|
477
|
$
|
(616
|
)
|
||||||||
|
Attributable to:
|
||||||||||||||||||||
|
Kenon’s shareholders
|
$
|
237
|
$
|
(412
|
)
|
$
|
73
|
$
|
459
|
$
|
(631
|
)
|
||||||||
|
Non-controlling interests
|
32
|
18
|
23
|
18
|
15
|
|||||||||||||||
|
Basic/diluted (loss)/profit per share attributable to Kenon’s shareholders (in Dollars):
|
||||||||||||||||||||
|
Basic/diluted profit/(loss) per share
|
4.40
|
(7.67
|
)
|
1.36
|
8.58
|
(11.82
|
)
|
|||||||||||||
|
Basic/diluted profit/(loss) per share from continuing operations
|
(4.00
|
)
|
(8.08
|
)
|
0.24
|
(4.44
|
)
|
(3.67
|
)
|
|||||||||||
|
Basic/diluted profit/(loss) per share from discontinued operations
|
8.40
|
0.41
|
1.12
|
13.02
|
(8.15
|
)
|
||||||||||||||
|
Statements of Financial Position Data
|
||||||||||||||||||||
|
Cash and cash equivalents
|
$
|
1,417
|
$
|
327
|
$
|
384
|
$
|
610
|
$
|
671
|
||||||||||
|
Short-term investments and deposits
|
7
|
90
|
309
|
227
|
30
|
|||||||||||||||
|
Trade receivables, net
|
44
|
284
|
123
|
181
|
358
|
|||||||||||||||
|
Other current assets, including derivatives
|
36
|
50
|
45
|
59
|
98
|
|||||||||||||||
|
Income tax receivable
|
-
|
11
|
4
|
3
|
7
|
|||||||||||||||
|
Inventories
|
-
|
92
|
51
|
56
|
150
|
|||||||||||||||
|
Total current assets
|
1,504
|
854
|
916
|
1,136
|
1,314
|
|||||||||||||||
|
Total non-current assets
6
|
1,022
|
4,284
|
3,567
|
3,184
|
4,671
|
|||||||||||||||
|
Total assets
|
$
|
2,526
|
$
|
5,138
|
$
|
4,483
|
$
|
4,320
|
$
|
5,985
|
||||||||||
|
Total current liabilities
|
806
|
1,045
|
653
|
497
|
2,925
|
|||||||||||||||
|
Total non-current liabilities
|
$
|
669
|
$
|
3,199
|
$
|
2,566
|
$
|
2,385
|
$
|
2,113
|
||||||||||
|
Equity attributable to the owners of the Company
|
983
|
681
|
1,061
|
1,230
|
710
|
|||||||||||||||
|
Share capital
|
$
|
1,267
|
$
|
1,267
|
$
|
1,267
|
$
|
-
|
$
|
-
|
||||||||||
|
Total equity
|
$
|
1,051
|
$
|
894
|
$
|
1,264
|
$
|
1,438
|
$
|
947
|
||||||||||
|
Total liabilities and equity
|
$
|
2,526
|
$
|
5,138
|
$
|
4,483
|
$
|
4,320
|
$
|
5,985
|
||||||||||
|
Basic/Diluted weighted average common shares outstanding used in calculating profit/(loss) per share (thousands)
|
53,761
|
53,720
|
53,649
|
53,383
|
7
|
53,383
|
7
|
|||||||||||||
|
Statements of Cash Flow Data
|
||||||||||||||||||||
|
Net cash provided by operating activities
|
$
|
392
|
$
|
162
|
$
|
290
|
$
|
410
|
$
|
257
|
||||||||||
|
Net cash used in investing activities
|
585
|
(400
|
)
|
(737
|
)
|
(883
|
)
|
(278
|
)
|
|||||||||||
|
Net cash provided by financing activities
|
97
|
175
|
233
|
430
|
281
|
|||||||||||||||
|
(Decrease) / increase in cash and cash equivalents
|
1,074
|
(63
|
)
|
(214
|
)
|
(43
|
)
|
260
|
||||||||||||
| (1) |
Results during these periods have been reclassified to reflect the Inkia Business as discontinued operations. For further information, see Note 2
9
to our financial statements included in this annual report.
|
| (2) |
Results during this period have been reclassified to reflect ZIM and Petrotec as discontinued operations.
|
| (3) |
Consists of the consolidated results of OPC and Primus and, from June 30, 2014, the consolidated results of HelioFocus; prior to this date, Kenon did not consolidate HelioFocus’ results of operations.
|
| (4) |
Includes Kenon’s share in ZIM’s loss for the six months ended December 31, 2014 and the years ended December 31, 2015, 2016 and 2017. As from July 1, 2014, Kenon accounted for ZIM’s results of operations pursuant to the equity method of accounting.
|
| (5) |
Consists of (i) ZIM’s results of operations for 2013 and the six months ended June 30, 2014, (ii) Petrotec’s results of operations for 2013 through 2014 and (iii) the results of operations of the Inkia Business for 2013 through 2017.
|
| (6) |
Includes Kenon’s associated companies: (i) Qoros, (ii) Tower (until June 30, 2015), (iii) ZIM (from June 30, 2014); and (iv) HelioFocus (prior to June 30, 2014).
|
| (7) |
Based on 53,383,015 shares which were issued as of January 7, 2015, the date of our spin-off from IC.
|
|
|
Year Ended December 31, 2017
1
|
|||||||||||||||||||
|
OPC
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Consolidated Results
|
||||||||||||||||
|
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
|
Sales
|
$
|
365
|
$
|
-
|
$
|
1
|
$
|
-
|
$
|
366
|
||||||||||
|
Depreciation and amortization
|
(30
|
)
|
-
|
(1
|
)
|
-
|
(31
|
)
|
||||||||||||
|
Impairment of assets and investments
|
-
|
-
|
29
|
-
|
29
|
|||||||||||||||
|
Financing income
|
1
|
-
|
13
|
(11
|
)
|
3
|
||||||||||||||
|
Financing expenses
|
(34
|
)
|
-
|
(47
|
)
|
11
|
(70
|
)
|
||||||||||||
|
Share in (losses) income of associated companies
|
-
|
(121
|
)
|
10
|
-
|
(111
|
)
|
|||||||||||||
|
Profit / (Loss) before taxes
|
$
|
23
|
$
|
(121
|
)
|
$
|
(38
|
)
|
$
|
-
|
$
|
(136
|
)
|
|||||||
|
Income taxes
|
(9
|
)
|
-
|
(64
|
)
|
-
|
(73
|
)
|
||||||||||||
|
Profit / (Loss) from continuing operations
|
$
|
14
|
$
|
(121
|
)
|
$
|
(102
|
)
|
$
|
-
|
$
|
(209
|
)
|
|||||||
|
Segment assets
5
|
$
|
936
|
$
|
-
|
$
|
1,468
|
6
|
$
|
-
|
$
|
2,404
|
|||||||||
|
Investments in associated companies
|
-
|
2
|
120
|
-
|
122
|
|||||||||||||||
|
Segment liabilities
|
743
|
-
|
732
|
7
|
-
|
1,475
|
||||||||||||||
|
Capital expenditure
8
|
109
|
-
|
121
|
-
|
230
|
|||||||||||||||
| (1) |
In December 2017, Inkia completed the sale of the Inkia Business. For further information, see Note 2
9
to our financial statements included in this annual report.
|
| (2) |
Associated company.
|
| (3) |
Includes the results of Primus and HelioFocus (which was liquidated in July 2017); the results of ZIM, as an associated company; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
| (4) |
“Adjustments” includes inter-segment financing income and expenses.
|
| (5) |
Excludes investments in associates.
|
| (6) |
Includes Kenon’s, IC Green’s and IC Power holding company assets.
|
| (7) |
Includes Kenon’s, IC Green’s and IC Power holding company liabilities.
|
| (8) |
Includes the additions of Property, Plant and Equipment, or PP&E, and intangibles based on an accrual basis.
|
|
|
Year Ended December 31, 2016
1
|
|||||||||||||||||||
|
OPC
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Consolidated Results
|
||||||||||||||||
|
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
|
Sales
|
$
|
324
|
$
|
—
|
$
|
—
|
$
|
-
|
$
|
324
|
||||||||||
|
Depreciation and amortization
|
(27
|
)
|
—
|
-
|
-
|
(27
|
)
|
|||||||||||||
|
Impairment of assets and investments
|
-
|
—
|
(72
|
)
|
-
|
(72
|
)
|
|||||||||||||
|
Financing income
|
3
|
—
|
16
|
(12
|
)
|
7
|
||||||||||||||
|
Financing expenses
|
(23
|
)
|
—
|
(36
|
)
|
12
|
(47
|
)
|
||||||||||||
|
Share in losses of associated companies
|
-
|
(143
|
)
|
(43
|
)
|
-
|
(186
|
)
|
||||||||||||
|
Provision of financial guarantee
|
-
|
—
|
(130
|
)
|
-
|
(130
|
)
|
|||||||||||||
|
Profit/(Loss) before taxes
|
$
|
20
|
$
|
(143
|
)
|
$
|
(305
|
)
|
$
|
-
|
$
|
(428
|
)
|
|||||||
|
Income taxes
|
—
|
—
|
(2
|
)
|
-
|
(2
|
)
|
|||||||||||||
|
Profit/(Loss) from continuing operations
|
$
|
20
|
$
|
(143
|
)
|
$
|
(307
|
)
|
$
|
-
|
$
|
(430
|
)
|
|||||||
|
Segment assets
5
|
$
|
668
|
$
|
—
|
$
|
4,262
|
$
|
-
|
$
|
4,930
|
||||||||||
|
Investments in associated companies
|
-
|
118
|
90
|
-
|
208
|
|||||||||||||||
|
Segment liabilities
|
534
|
—
|
3,710
|
-
|
4,244
|
|||||||||||||||
|
Capital expenditure
8
|
73
|
—
|
245
|
-
|
318
|
|||||||||||||||
| (1) |
Results during this period have been reclassified to reflect the results of the Inkia Business as discontinued operations. For further information, see Note 29 to our financial statements included in this annual report.
|
| (2) |
Associated company.
|
| (3) |
Includes the results of Primus and HelioFocus (which was liquidated in July 2017); the results of ZIM, as an associated company; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
| (4) |
“Adjustments” includes inter-segment financing income and expenses.
|
| (5) |
Excludes investments in associates.
|
| (6) |
Includes Kenon’s, IC Green’s and IC Power holding company assets.
|
| (7) |
Includes Kenon’s, IC Green’s and IC Power holding company liabilities.
|
| (8) |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
|
Year Ended December 31, 2015
1
|
||||||||||||||||||||
|
OPC
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Consolidated Results
|
||||||||||||||||
|
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
|
Sales
|
$
|
326
|
$
|
—
|
$
|
—
|
$
|
-
|
$
|
326
|
||||||||||
|
Depreciation and amortization
|
(26
|
)
|
—
|
1
|
—
|
(25
|
)
|
|||||||||||||
|
Asset impairment
|
-
|
—
|
(7
|
)
|
—
|
(7
|
)
|
|||||||||||||
|
Financing income
|
3
|
—
|
8
|
—
|
11
|
|||||||||||||||
|
Financing expenses
|
(26
|
)
|
—
|
(10
|
)
|
—
|
(36
|
)
|
||||||||||||
|
Share in (losses) income of associated companies
|
-
|
(196
|
)
|
9
|
—
|
187
|
||||||||||||||
|
Gain from distribution of dividend in kind
|
-
|
—
|
210
|
—
|
210
|
|||||||||||||||
|
Profit/(Loss) before taxes
|
$
|
30
|
$
|
(196
|
)
|
$
|
199
|
$
|
—
|
$
|
33
|
|||||||||
|
Income taxes
|
(8
|
)
|
—
|
(1
|
)
|
—
|
(9
|
)
|
||||||||||||
|
Profit/(Loss) from continuing operations
|
$
|
22
|
$
|
(196
|
)
|
$
|
198
|
$
|
—
|
$
|
24
|
|||||||||
|
Segment assets
5
|
$
|
811
|
$
|
—
|
$
|
3,303
|
6
|
$
|
—
|
$
|
4,114
|
|||||||||
|
Investments in associated companies
|
-
|
159
|
210
|
—
|
369
|
|||||||||||||||
|
Segment liabilities
|
677
|
—
|
2,542
|
7
|
—
|
3,219
|
||||||||||||||
|
Capital expenditure
8
|
18
|
—
|
556
|
—
|
574
|
|||||||||||||||
| (1) |
Results during this period have been reclassified to reflect the results of the Inkia Business as discontinued operations. For further information, see Note 29 to our financial statements included in this annual report.
|
| (2) |
Associated company.
|
| (3) |
Includes the results of Primus and HelioFocus (which was liquidated in July 2017); the results of ZIM and Tower (up to June 30, 2015), as associated companies; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
| (4) |
“Adjustments” includes inter-segment sales.
|
| (5) |
Excludes investments in associates.
|
| (6) |
Includes Kenon’s, IC Green’s and IC Power holding company assets.
|
| (7) |
Includes Kenon’s, IC Green’s and IC Power holding company liabilities.
|
| (8) |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
|
2017
|
2016
|
2015
|
||||||||||
|
($ millions, except as otherwise indicated)
|
||||||||||||
|
Net income for the period
|
14
|
20
|
22
|
|||||||||
|
EBITDA
1
|
86
|
67
|
79
|
|||||||||
|
Net Debt
2
|
395
|
371
|
289
|
|||||||||
|
Net energy generated (GWh)
|
3,655
|
3,510
|
3,736
|
3
|
||||||||
|
Energy sales (GWh)
|
3,988
|
3.996
|
3,953
|
4
|
||||||||
| (1) |
OPC defines “EBITDA” for each period as net income (loss) for the period before depreciation and amortization, financing expenses, net and income tax expense.
|
|
Year Ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
(in millions of USD)
|
||||||||||||
|
Net income for the period
|
$
|
14
|
$
|
20
|
$
|
22
|
||||||
|
Depreciation and amortization
|
30
|
27
|
26
|
|||||||||
|
Finance expenses, net
|
33
|
20
|
23
|
|||||||||
|
Income tax expense
|
9
|
-
|
8
|
|||||||||
|
EBITDA
|
$
|
86
|
$
|
67
|
$
|
79
|
||||||
| (2) |
Net debt is calculated as total debt, minus cash
(which includes
short term deposits and restricted cash and long-term deposits and restricted cash
)
. Net debt is not a measure recognized under IFRS. The tables below sets forth a reconciliation of OPC’s total debt to net debt.
|
|
Year Ended December 31, 2017
|
||||||||||||||||
|
OPC-Rotem
|
OPC-Hadera
|
Energy & Others
|
Total OPC
|
|||||||||||||
|
(in millions of USD)
|
||||||||||||||||
|
Total debt
(i)
|
383
|
144
|
91
|
618
|
||||||||||||
|
Cash
(ii)
|
86
|
31
|
106
|
223
|
||||||||||||
|
Net Debt
|
$
|
297
|
$
|
113
|
$
|
(15
|
)
|
$
|
395
|
|||||||
| (i) |
Total debt comprises loans from banks and third parties and debentures, and includes long term and short term debt.
|
| (ii) |
Includes short-term deposits and restricted cash of $0 million; and includes long-term deposits and restricted cash of $76 million (including $22 million in cash that was deposited into an escrow account in connection with the Tamar gas dispute. For further information, see “
|
|
Year Ended December 31, 2016
|
||||||||||||||||
|
OPC-Rotem
|
OPC-Hadera
|
Energy & Others
|
Total OPC
|
|||||||||||||
|
(in millions of USD)
|
||||||||||||||||
|
Total debt
(i)
|
365
|
—
|
52
|
417
|
||||||||||||
|
Cash
(ii)
|
22
|
1
|
23
|
46
|
||||||||||||
|
Net Debt
|
$
|
343
|
$
|
(1
|
)
|
$
|
29
|
$
|
371
|
|||||||
| (i) |
Total debt comprises loans from banks and third parties and debentures, and includes long term and short term debt.
|
| (ii) |
Includes short-term deposits and restricted cash of $4 million and long-term deposits and restricted cash of $19 million.
|
|
Year Ended
December 31,
2015
|
||||
|
Total OPC
|
||||
|
(in millions of USD)
|
||||
|
Total debt
(i)
|
473
|
|||
|
Cash
(ii)
|
184
|
|||
|
Net Debt
|
$
|
289
|
||
| (i) |
Total debt comprises loans from banks and third parties and debentures, and includes long term and short term debt.
|
| (ii) |
Includes short-term deposits and restricted cash of $
50
million and long-term deposits and restricted cash of $
17
million.
|
| (3) |
Includes generation of OPC-Rotem only.
|
| (4) |
Includes sales of OPC-Rotem only.
|
|
Year Ended December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
($ millions, except as otherwise indicated)
|
||||||||||||
|
Sales
|
365
|
324
|
326
|
|||||||||
|
Cost of Sales
|
(266
|
)
|
(251
|
)
|
(245
|
)
|
||||||
|
Operating income (loss)
|
69
|
46
|
57
|
|||||||||
|
Operating margins
|
19
|
%
|
14
|
%
|
17
|
%
|
||||||
|
Financing expenses, net
|
33
|
20
|
23
|
|||||||||
|
Net income for the period
|
14
|
20
|
22
|
|||||||||
|
Net Energy sales (GWh)
|
3,988
|
3.996
|
3,953
|
1
|
||||||||
| (1) |
Includes sales of OPC-Rotem only.
|
| · |
leverage ratio;
|
| · |
minimum equity;
|
| · |
debt service coverage ratio;
|
| · |
limits on the incurrence of liens or the pledging of certain assets;
|
| · |
limits on the incurrence of subsidiary debt;
|
| · |
limits on the ability to enter into transactions with affiliates, including us;
|
| · |
minimum liquidity and fixed charge cover ratios;
|
| · |
limits on the ability to pay dividends to shareholders, including us;
|
| · |
limits on our ability to sell assets; and
|
| · |
other non-financial covenants and limitations and various reporting obligations.
|
| · |
Transaction Risk
—exists where sales or purchases are denominated in overseas currencies and the exchange rate changes after our entry into a purchase or sale commitment but
prior to
the completion of the underlying transaction itself;
|
| · |
Translation Risk
—exists where the currency in which the results of a business are reported differs from the underlying currency in which the business’ operations are transacted;
|
| · |
Economic Risk
—exists where the manufacturing cost base of a business is denominated in a currency different from the currency of the market into which the business’ products are sold; and
|
| · |
Reinvestment Risk
—exists where our ability to reinvest earnings from operations in one country to fund the capital needs of operations in other countries becomes limited.
|
| · |
heightened economic volatility;
|
| · |
difficulty in enforcing agreements, collecting receivables and protecting assets;
|
| · |
the possibility of encountering unfavorable circumstances from host country laws or regulations;
|
| · |
fluctuations in revenues, operating margins and/or other financial measures due to currency exchange rate fluctuations and restrictions on currency and earnings repatriation;
|
| · |
unfavorable changes in regulated electricity tariffs;
|
| · |
trade protection measures, import or export restrictions, licensing requirements and local fire and security codes and standards;
|
| · |
increased costs and risks of developing, staffing and simultaneously managing a number of foreign operations as a result of language and cultural differences;
|
| · |
issues related to occupational safety, work hazard, and adherence to local labor laws and regulations;
|
| · |
adverse tax developments;
|
| · |
changes in the general political, social and/or economic conditions in the countries where we operate; and
|
| · |
the presence of corruption in certain countries.
|
| · |
risks associated with the construction contractor,
|
| · |
supply of key equipment,
|
| · |
performance of works at the required specifications and within the required time,
|
| · |
receipt of services required from the IEC to establish the station and connect it to the grid (which may be affected by sanctions and IEC strikes),
|
| · |
applicable regulation, and
|
| · |
obtaining the required approvals and permits for the development and operation of the station, including obtaining permits required in connection with the environment, including emission permits, and compliance with their terms.
|
| · |
the continued development of the Qoros brand;
|
| · |
successful development and launch of new vehicle models;
|
| · |
expansion and enhanced sales capabilities of its dealer network;
|
| · |
build-up of its aftersales and services infrastructure;
|
| · |
managing its procurement, manufacturing and supply processes;
|
| · |
the volume of vehicles acquired by the affiliate to the New Qoros Investor;
|
| · |
establishing effective, and continuing to improve, customer service processes; and
|
| · |
securing additional financing to support its operating and capital expenses and further its growth and development.
|
| · |
global and regional economic and geopolitical trends, including armed conflicts, terrorist activities, embargoes and strikes;
|
| · |
the supply of and demand for commodities and industrial products globally and in certain key markets, such as China;
|
| · |
developments in international trade, including the imposition of tariffs and other trade protectionism;
|
| · |
currency exchange rates;
|
| · |
prices of energy resources;
|
| · |
environmental and other regulatory developments;
|
| · |
changes in seaborne and other transportation patterns;
|
| · |
changes in the shipping industry, including mergers and acquisitions, bankruptcies, restructurings and alliances;
|
| · |
changes in the infrastructure and capabilities of ports and terminals;
|
| · |
weather conditions; and
|
| · |
development of digital platforms to manage operations.
|
| · |
Minimum liquidity, fixed charge coverage ratio and total leverage covenants; and
|
| · |
Other non-financial covenants and limitations such as restrictions on dividend distribution, asset sales, investments and incurrence of debt, as well as various reporting obligations.
|
| · |
retain and recruit key personnel;
|
| · |
adequately protect its intellectual property;
|
| · |
secure necessary capital;
|
| · |
successfully negotiate with government agencies, vendors, customers, feedstock suppliers or other third parties;
|
| · |
successfully manage its existing, or enter into new, strategic relationships and partnerships;
|
| · |
commence projects on the current, or any revised, schedule in compliance with the budget;
|
| · |
effectively manage rapid growth in personnel or operations; and
|
| · |
develop technology, products or processes that complement existing business strategies or address changing market conditions.
|
| · |
a 76% interest in
OPC
,
an owner, developer and operator of power generation facilities in the Israeli power market;
|
| · |
a 24% interest in
Qoros
, a China-based automotive company;
|
| · |
a 32% interest in
ZIM
, a large provider of global container shipping services; and
|
| · |
a 91% interest in
Primus
, an innovative developer and owner of a proprietary natural gas-to-liquids technology process.
|
| · |
IC Power:
we completed an IPO and listing of our OPC business in Israel and sold our businesses in Latin America and the Caribbean:
|
| o |
OPC IPO:
In August 2017, OPC completed an initial public offering in Israel, and a listing on the TASE, resulting in net proceeds to OPC of approximately $100 million and Kenon retaining a 76% stake; and
|
| o |
Sale of IC Power’s Inkia Businesses:
In December 2017, we sold IC Power's power distribution and generation businesses in Latin America and the Caribbean for consideration of $1,332 million (subject to final closing adjustments), of which $175 million was deferred. The proceeds were used to repay debt and pay taxes and other expenses, and to fund a distribution to Kenon shareholders of $665 million.
|
| · |
Qoros:
In 2017, we reduced our guarantee exposure to Qoros and in early 2018 we announced the completion of
a transaction
to facilitate a new investment in Qoros:
|
| o | Reduction of Guarantees: In addition to the reduction in our proportionate guarantees resulting from the new investment in January 2018 described below, we also entered into a series of transactions in 2017 with our joint venture partner, Chery, which reduced the maximum amount of our guarantee obligations in respect of Qoros debt from RMB850 million as of December 31, 2017 to RMB320 million, with respect to debt in principal of RMB288 million; and |
| o |
New Investor in Qoros:
In January 2018, Kenon announced the New Qoros Investor completed a transaction to purchase 51% of Qoros from Kenon and Chery for RMB3.315 billion (approximately $526 million), which is part of an investment structure to invest a total of approximately RMB6.63 billion (approximately $1,052 million) by the New Qoros Investor of which RMB6.5 billion will ultimately be invested in Qoros’ equity. As a result, Kenon and Chery now have 24% and 25% stakes in Qoros, respectively; the transaction provides significant liquidity to Qoros and contemplates
the repayment of
existing shareholder loans owing from
Qoros to
Kenon. The agreement also gives Kenon a put option to sell some or all of its remaining interest in Qoros to the New Qoros Investor for consideration of up to $4
95
million (subject to adjustments).
|
| · |
ZIM
, a large provider of global container shipping services, which, as of December 31, 2017 operated 81 (owned and chartered) vessels with a total container capacity of 385,974 TEUs, and in which we have a 32% equity interest; and
|
| · |
Primus
, an innovative developer and owner of a proprietary natural gas-to-liquid technology process, in which we have a 91% equity interest.
|
|
Country
|
Entity
|
Ownership Percentage (Rounded)
|
Fuel
|
Installed Capacity (MW)
|
Type of
Asset |
||||||||
|
Israel
|
OPC-Rotem
|
80
|
%
|
Natural Gas and Diesel
|
466
|
Greenfield
|
|||||||
|
Israel
|
OPC-Hadera
|
100
|
%
|
Natural Gas and Diesel
|
18
|
Acquired
|
|||||||
|
Total Operating Capacity
|
484
|
||||||||||||
|
December 31, 2016
|
December 31, 2015
|
||||
|
Installed Capacity (MW)
|
% of Total Installed Capacity in the Market
|
Installed Capacity (MW)
|
% of Total Installed Capacity in the Market
|
||
|
IEC
|
13,617
|
77%
|
13,617
|
78%
|
|
|
Private electricity producers (without renewable energy)
|
3,077
|
17%
|
3,065
|
18%
|
|
|
Renewable energy (private electricity producers)
|
971
|
6%
|
679
|
4%
|
|
|
Private electricity producers (including renewable energy)
|
4,048
|
23%
|
3,743
|
22%
|
|
|
Total in the market
|
17,665
|
100%
|
17,360
|
100%
|
|
|
Energy generated (thousands of MWh)
|
% of total generated in the market
|
Energy generated (thousands of MWh)
|
% of total energy generated in the market
|
||
|
IEC
|
45,544
|
68%
|
50,641
|
77%
|
|
|
Private electricity producers (without renewable energy)
|
20,102
|
30%
|
13,496
|
21%
|
|
|
Renewable energy (private electricity producers)
|
1,745
|
2%
|
1,276
|
2%
|
|
|
Private electricity producers (including renewable energy)
|
21,847
|
32%
|
14,772
|
23%
|
|
|
Total in the market
|
67,391
|
100%
|
65,413
|
100%
|
|
|
Hours per Consumption Block
1
|
||||||||||||
|
Winter
|
Transition
|
Summer
|
||||||||||
|
(Hours)
|
||||||||||||
|
Peak
|
410
|
1,932
|
315
|
|||||||||
|
Shoulder
|
206
|
946
|
315
|
|||||||||
|
Off-Peak
|
1,544
|
2,234
|
858
|
|||||||||
| (1) |
The hours per consumption block may vary due to changes in the dates of weekdays, weekends and public holidays.
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||
|
Sales
|
Cost of Sales
|
Net Income
|
EBITDA
1
|
Outstanding Debt
2
|
Net Debt
3
|
|||||||||||||||||
|
($ millions)
|
||||||||||||||||||||||
|
$
|
365
|
$
|
266
|
$
|
14
|
$
|
86
|
$
|
618
|
$
|
395
|
|||||||||||
| (1) |
“EBITDA” is a non-IFRS measure. For a reconciliation of OPC’s income (loss) to its EBITDA, see footnote 1 to the first table in “
Item 3.A Selected Financial Data—Selected Reportable Segment Data—OPC
” setting forth the selected financial data for the year ended December 31, 2017.
|
| (2) |
Includes short-term and long-term debt and excludes loans and notes owed to a parent company.
|
| (3) |
“Net debt” is not a measure recognized under IFRS. For a reconciliation of total debt to net debt for OPC and its businesses as of December 31, 2017 see footnote 2 to the first table in in “
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||
|
Sales
|
Cost of Sales
|
Net Income
|
EBITDA
1
|
Outstanding Debt
2
|
Net Debt
3
|
|||||||||||||||||
|
($ millions)
|
||||||||||||||||||||||
|
$
|
324
|
$
|
251
|
$
|
20
|
$
|
67
|
$
|
417
|
$
|
371
|
|||||||||||
| (1) |
“EBITDA” is a non-IFRS measure. For a reconciliation of OPC’s income (loss) to its EBITDA, see footnote 1 to the first table in “
Item 3.A Selected Financial Data—Selected Reportable Segment Data—OPC
” setting forth the selected financial data for the year ended December 31, 2017.
|
| (2) |
Includes short-term and long-term debt and excludes loans and notes owed to a parent company.
|
| (3) |
“Net debt” is not a measure recognized under IFRS. For a reconciliation of total debt to net debt for OPC and its businesses as of December 31, 2017 see footnote 2 to the first table in “
Item 3.A Selected Financial Data— Selected Reportable Segment Data—OPC
” setting forth the selected financial data for the year ended December 31, 2017.
|
|
Year Ended December 31, 2015
|
||||||||||||||||||||||
|
Sales
|
Cost of Sales
|
Net Income
|
EBITDA
1
|
Outstanding Debt
2
|
Net Debt
3
|
|||||||||||||||||
|
($ millions)
|
||||||||||||||||||||||
|
$
|
326
|
$
|
245
|
$
|
22
|
$
|
79
|
$
|
473
|
$
|
289
|
|||||||||||
| (1) |
“EBITDA” is a non-IFRS measure. For a reconciliation of OPC’s income (loss) to its EBITDA, see footnote 1 to the first table in “
Item 3.A Selected Financial Data—Selected Reportable Segment Data—OPC
” setting forth the selected financial data for the year ended December 31, 2017.
|
| (2) |
Includes short-term and long-term debt.
|
| (3) |
“Net debt” is not a measure recognized under IFRS. For a reconciliation of total debt to net debt for OPC and its businesses as of December 31, 2017 see footnote 2 to the first table in “
|
|
Entity
|
Installed
Capacity (MW) 1 |
Net
energy generated (GWh) |
Availability
factor (%) |
|||||||||
|
OPC-Rotem
|
466
|
3,576
|
94
|
%
|
||||||||
|
OPC-Hadera
|
18
|
79
|
89
|
%
|
||||||||
|
OPC Total
|
484
|
3,655
|
||||||||||
|
Entity
|
Installed
Capacity (MW) |
Net
energy generated (GWh) |
Availability
factor (%) |
|||||||||
|
OPC-Rotem
|
466
|
3,422
|
91
|
%
|
||||||||
|
OPC-Hadera
|
18
|
88
|
95
|
%
|
||||||||
|
OPC Total
|
484
|
3,510
|
||||||||||
|
Name
|
Power Station Technology
|
Approximate Capacity (MW)
|
Commercial Operating Date
|
|
Dorad
|
Conventional
|
860
|
May 2014
|
|
Mashav
|
Conventional
|
120
|
April 2014
|
|
Dalia – Unit 1
1
|
Conventional
|
450
|
July 2015
|
|
Dalia – Unit 2
1
|
Conventional
|
450
|
September 2015
|
|
Ashdod Energy
|
Cogeneration
|
60
|
October 2015
|
|
Ramat Negev Energy
|
Cogeneration
|
120
|
January 2016
|
|
Sugat
|
Cogeneration
|
70
|
Under construction
|
|
Alon Tabor
|
Cogeneration
|
70
|
Under construction
|
|
Ramat Gabriel
|
Cogeneration
|
70
|
Under construction
|
|
Paz Ashdod
|
Cogeneration
|
100
|
July 2013
|
|
Delek Sorek
|
Conventional
|
140
|
July 2016
|
|
DSW
|
Cogeneration
|
230
|
Under construction
|
|
IPM Beer Tuvia
|
Conventional
|
450
|
Under construction
|
| (1) |
To OPC’s knowledge, approximately 70% of Dalia’s total installed output (Unit 1 and Unit 2) is assigned to the IEC, and only 30% is assigned to private customers.
|
|
Season
|
Demand Hours
|
Weighted
Generation Component tariff
(NIS AGOROT per
K
wh)
|
|
Winter
|
Off-peak
|
20.84
|
|
Shoulder
|
40.42
|
|
|
Peak
|
70.57
|
|
|
Transition
|
Off-peak
|
17.8
|
|
Shoulder
|
22.75
|
|
|
Peak
|
29.31
|
|
|
Summer
|
Off-peak
|
17.59
|
|
Shoulder
|
28.54
|
|
|
Peak
|
74.01
|
|
|
Weighted Average Rate
|
28.16
|
|
|
2016
|
2017
|
|
|
Summer (2 months)
|
62
|
70
|
|
Winter (3 months)
|
87
|
99
|
|
Transitional Seasons (7 months)
|
160
|
181
|
|
Total for the year
|
309
|
350
|
|
Company/Plant
|
Location
|
Installed Capacity
|
Fuel Type
|
||||
|
(MW)
|
|||||||
|
Operating Companies
|
|||||||
|
OPC-Rotem
|
Mishor Rotem, Israel
|
466
|
Natural gas and diesel (combined cycle)
|
||||
|
OPC-Hadera
1
|
Hadera, Israel
|
18
|
2
|
Natural gas and diesel
|
|||
| (1) |
OPC-Hadera also holds a conditional license for the construction of a cogeneration power station in Israel, based upon a plant with up to 148 MW of capacity. Construction commenced in June 2016 and COD is expected in the first half 2019.
|
| (2) |
OPC-Hadera's generation license refers to an installed capacity of 25 MW, representing an 18 MW and 7 MW unit. The 7 MW steam turbine reflected in OPC-Hadera's license is not active, and therefore OPC-Hadera's installed capacity is only 18 MW.
|
|
As of December 31,
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Number of employees by category of activity:
|
||||||||||||
|
Plant operation and maintenance
|
51
|
51
|
43
|
|||||||||
|
Corporate management, finance, commercial and other
|
37
|
28
|
23
|
|||||||||
|
OPC Total
|
88
|
79
|
66
|
|||||||||
| · |
Conventional technology
– electricity generation using fossil fuel (natural gas or diesel oil). Exercise of the quota of IPPs using this technology amounts to 2,400 MW out of a total quota of 3,470 MW assigned to generation using this technology.
|
| · |
Cogeneration technology
–electricity generation using facilities that simultaneously generate both electrical energy and useful thermal energy (steam) from a single source of energy. Exercise of the quota of generators using this technology amounts to 760 MW out of a total quota of 1,000 MW assigned under the current regulation. Licenses issued beyond that shall be subject to different regulation.
|
| · |
Renewable energy
– generation of electric power the source of energy of which includes, inter alia, sun, wind, water or waste. The installed capacity of renewable energy generation facilities amounts to 971 MW as well as another 711 MW in various stages of construction, with 1,682 MW from quotas constituting 3,760 MW assigned to generation using renewable energy.
|
| · |
Pumped storage energy
– generation of electricity using an electrical pump connected to the power grid in order to pump water from a lower water reservoir to an upper water reservoir, while taking advantage of the height differences between them in order to power an electric turbine. The installed capacity of production facilities using this technology amounts to 644 MW out of a total quota of 800 MW assigned to production.
|
| 1. |
Capacity and Energy to IEC
: according to the IEC PPA, OPC-Rotem is obligated to allocate its full capacity to IEC. In return, IEC shall pay OPC-Rotem a monthly payment for each available MW, net, that was available to IEC.
|
| 2. |
Sale of energy to end users
: OPC-Rotem is allowed to inform IEC, subject to the provision of advanced notice, that it is releasing itself in whole or in part from the allocation of capacity to IEC, and extract (in whole or in part) the capacity allocated to IEC, in order to sell electricity to private customers pursuant to the Electricity Sector Law. OPC-Rotem may, subject to 12-months’ advanced notice, re-include the excluded capacity (in whole or in part) as capacity sold to IEC.
|
| 1. |
At peak and shoulder times, one of the following shall apply:
|
| 2. |
At low demand times, IPPs with units with an installed capacity of up to 175 MW, may sell electrical energy produced by it with a capacity of up to 35 MW, calculated annually or up to 20% of the produced power, inasmuch as the installed output of the unit is higher than 175 MW, all calculated on an annual basis.
|
| · |
Qoros 3 Sedan
–launched in December 2013;
|
| · |
Qoros 3 Hatch –
launched in June 2014;
|
| · |
Qoros 3 City SUV –
launched in December 2014;
|
| · |
Qoros 5 SUV –
launched in March 2016; and
|
| · |
Qoros 3GT –
launched in November 2016.
|
|
2017
|
2016
|
2015
|
||||||||||||
|
Business Unit
|
Description of Business Unit
|
TEUTransported(%)
|
TEU Transported (%)
|
TEUTransported(%)
|
||||||||||
|
Pacific
|
The Pacific BU consists of the Trans-Pacific trade zone, which covers trade between Asia (mainly China) and the east coast and west coast of the U.S., Canada, Central America and the Caribbean
|
34.2
|
33.6
|
34.7
|
||||||||||
|
Cross Suez
|
The Cross Suez BU consists of the Asia-Europe trade zone, which covers trade between Asia and Europe through the Suez Canal, primarily through the Asia-Black Sea/Mediterranean Sea sub-trade zone
|
15.9
|
16.5
|
15.4
|
||||||||||
|
Intra-Asia
|
The Intra-Asia BU consists primarily of the Intra-Asia trade zone, which covers trade within regional ports in Asia, as well as trade between Asia and Africa
|
21.1
|
20.3
|
18.5
|
||||||||||
|
Atlantic
|
The Atlantic BU consists of the Trans-Atlantic trade zone, which covers the trade between the Mediterranean to U.S. east and west coasts and the Caribbean, as well as Intra trades which include the East Mediterranean, West Mediterranean and North Europe and the Mediterranean to West Africa trade
|
21.3
|
21.4
|
22.4
|
||||||||||
|
Latin America
|
The Latin America BU consists of the Intra-America trade zone, which covers trade within regional ports in the Americas as well as trade between South American east coast and Asia and the Mediterranean to South America east coast via the Atlantic Ocean
|
7.4
|
8.3
|
9.0
|
||||||||||
|
Total
|
|
100.0
|
100.0
|
100.0
|
||||||||||
|
Container Vessels
|
||||||||||||||||
|
Number
|
Capacity
(TEU) |
Other Vessels
|
Total
|
|||||||||||||
|
Vessels owned by ZIM
|
7
|
32,023
|
-
|
7
|
||||||||||||
|
Vessels chartered from parties related to ZIM
|
||||||||||||||||
|
Periods up to 1 year (from December 31, 2017)
|
2
|
8,500
|
1
|
1
|
3
|
|||||||||||
|
Periods between 1 to 5 years (from December 31, 2017)
|
3
|
14,792
|
-
|
3
|
||||||||||||
|
Periods over 5 years (from December 31, 2017)
|
-
|
-
|
-
|
-
|
||||||||||||
|
Vessels chartered from third parties
|
||||||||||||||||
|
Periods up to 1 year (from December 31, 2017)
|
50
|
214,629
|
-
|
50
|
||||||||||||
|
Periods between 1 to 5 years (from December 31, 2017)
|
12
|
66,411
|
-
|
12
|
||||||||||||
|
Periods over 5 years (from December 31, 2017)
|
6
|
49,619
|
-
|
6
|
||||||||||||
|
Total
|
80
|
385,974
|
1
|
1
|
81
|
|||||||||||
| · |
68 vessels were chartered under a “time charter,” which consists of chartering the vessel capacity for a given period of time against a daily charter fee, with the crewing and technical operation of the vessel handled by its owner, including 6 vessels chartered under a time charter from parties related to ZIM;
|
| · |
1 vessel was chartered under a “bareboat charter,” which consists of the chartering of a vessel for a given period of time against a charter fee, with the operation of the vessel handled by the charterer; and
|
| · |
5 vessels were chartered under financial lease agreements.
|
|
·
|
ZIM must be, at all times, a company incorporated and registered in Israel, whose headquarters and registered main office are domiciled in Israel;
|
|
·
|
at least a majority of the members of ZIM’s board of directors, including the Chairman of the board, as well as the Chief Executive Officer or the person serving as its Chief Business Officer, whatever his/her title may be, must be Israeli citizens;
|
|
·
|
any transfer of vessels shall be invalid vis-à-vis ZIM, its shareholders and any third party if, as a result thereof, the minimum fleet target mandated by the State of Israel will not be maintained and the holder of the Special State Share has not given prior written consent thereto;
|
|
·
|
any holding and/or transfer of shares and/or allocation that confers possession of shares in ZIM at 35% or more of its issued share capital, or that vests the holder thereof with control over ZIM, including as a result of a voting agreement, shall be invalid vis-à-vis ZIM, its shareholders and any third party, if the holder of the Special State Share has not given prior written consent thereto; and
|
|
·
|
any transfer of shares granting the owner a holding exceeding 24% but not exceeding 35%, shall require prior notice to the State of Israel, including full information regarding the transferor and the transferee, the percentage of the shares held by the transferee after the transaction will be completed, and the relevant information about the transaction, including voting agreements and agreements for the appointment of directors (if applicable). In any case, if the State of Israel determines that a transfer of such shares shall constitute potential harm to the State of Israel’s security, or any of its vital interests, or that it has not received the relevant information in order to make a decision, the State of Israel shall be entitled to notify the parties within 30 days that it opposes the transaction, and will be obligated to justify its opposition. In such a situation, the requestor of the transaction shall be entitled to transfer this matter to the competent court, which shall hear and rule on the subject in question.
|
| · |
Gas Flaring Solutions.
Primus offers gas flaring solutions to convert natural gas that would otherwise be flared into gasoline or crude oil diluent. Primus intends to deploy its STG+ technology for operators seeking to remain in compliance with strict anti-flaring regulations and monetize natural gas that would otherwise be flared.
|
| · |
Gasoline Production.
Primus intends to provide its STG+ process to convert natural gas into reformulated blend-stock for oxygen blending (RBOB) gasoline as blend-stock at industrial and chemical plant locations that have spare syngas capacity and in emerging international markets where low value natural gas can be converted to high value (usually imported) gasoline.
|
| · |
Methanol Production.
Primus intends to own, operate and develop, or license the technology for the operation and development of, methanol production plants to service local users of methanol who are located far from larger-scale methanol plants.
|
| · |
prior to their expiration eighteen months from the date of the closing of the sale (or three years in the case of representations relating to environmental matters), a breach of any of the sellers' representations and warranties (other than fundamental representations) up to a maximum amount of $176.55 million;
|
| · |
prior to their expiration upon the expiration of the statute of limitations applicable to breach of contract claims in New York, a breach of any of the sellers' covenants or agreements set forth in the share purchase agreement;
|
| · |
prior to their expiration thirty days after the expiration of the applicable statute of limitations, certain tax liabilities for pre-closing periods and certain transfer taxes, breach of certain tax representations and the incurrence of certain capital gain taxes by the transferred companies in connection with the transaction; and
|
| · |
without limitation with respect to time, a breach of any of the sellers' fundamental representations (including representations relating to due authorization, ownership title, and capitalization).
|
| · |
IC Power's three-year pledge of OPC shares representing 25% of OPC shares as of the closing date;
|
| · |
to the extent any indemnification obligations remain outstanding after the exercise of the above-described pledge (or payments of amounts equal to the value of the pledge), a deferral of $175 million of the purchase price in the form of a four-year $175 million deferred payment agreement, or the Deferred Payment Agreement, accruing interest at a rate of 8% per annum payable-in-kind, which the buyer may use to set-off any such indemnification obligations owed to it (see “
—Nautilus Energy TopCo LLC Deferred Payment Agreement
”); and
|
| · |
to the extent any obligations remain outstanding after
s
eeking recourse against of the Deferred Payment Agreement, a three-year corporate guarantee from Kenon.
|
| · |
Kenon can withdraw dividends paid into that account as follows (i) in the first 365 days from November 24, 2017, if the 30-trading day volume weighted average price, or VWAP prior to drawing such dividends exceeds NIS14.45 Kenon can draw an amount up to 50% of cumulative net income of OPC from January 1, 2017 (such amount is referred to as the "dividend cap"), (ii) during the following 365-day period, if the 30-trading day VWAP prior to drawing such dividends exceeds NIS14.82, Kenon can draw an amount up to the dividend cap and (iii) during the following 365-day period, if the 30-trading day VWAP prior to drawing such dividends exceeds NIS15.17, Kenon can draw an amount up to the dividend cap; and
|
| · |
in addition, on one occasion over the life of the pledge Kenon can draw from the pledged account its pro rata share of OPC dividends up to $25 million paid in respect of all of the pledged shares (by way of example
if the company makes a distribution of US$50 million following the original effective date of the pledge agreement, Kenon is entitled to draw from the pledged account $6.25 million).
OPC has not paid a dividend since the date the pledge was executed, and therefore Kenon has not made such draw.
|
|
Country
|
Entity
|
Ownership Percentage (Rounded)
|
Fuel
|
Installed Capacity (MW)
1
|
||||||||
|
Peru
|
Kallpa
|
75
|
%
|
Natural Gas, Hydroelectric
|
1,618
|
|||||||
|
Peru
|
Samay I
|
75
|
%
|
Diesel and Natural Gas
|
632
|
|||||||
|
Nicaragua
|
Corinto
|
65
|
%
|
HFO
|
71
|
|||||||
|
Nicaragua
|
Tipitapa Power
|
65
|
%
|
HFO
|
51
|
|||||||
|
Nicaragua
|
Amayo I
|
61
|
%
|
Wind
|
40
|
|||||||
|
Nicaragua
|
Amayo II
|
61
|
%
|
Wind
|
23
|
|||||||
|
Guatemala
|
Puerto Quetzal
|
100
|
%
|
HFO
|
55
|
|||||||
|
El Salvador
|
Nejapa
|
100
|
%
|
HFO
|
140
|
|||||||
|
Panama
|
Kanan
|
100
|
%
|
HFO
|
124
|
|||||||
|
Bolivia
|
COBEE
|
100
|
%
|
Hydroelectric, Natural Gas
|
228
|
|||||||
|
Chile
|
Central Cardones
|
87
|
%
|
Diesel
|
153
|
|||||||
|
Chile
|
Colmito
|
100
|
%
|
Natural Gas and Diesel
|
58
|
|||||||
|
Dominican Republic
|
CEPP
|
97
|
%
|
HFO
|
67
|
|||||||
|
Jamaica
|
JPPC
|
100
|
%
|
HFO
|
60
|
|||||||
|
Panama
|
Pedregal
|
21
|
%
|
HFO
|
54
|
|||||||
|
Total Capacity
|
3,374
|
|||||||||||
| (1) |
Reflects 100% of the capacity of each of the Inkia Business’ assets, regardless of ownership interest in the entity that owns each such asset
|
| · |
DEORSA, in which Inkia held a 93% interest; and
|
| · |
DEOCSA, in which Inkia held a 91% interest.
|
|
(1)
|
In January 2018, Kenon announced the New Qoros Investor completed a transaction to purchase 51% of Qoros from Kenon and Chery. As a result, Kenon now has a 24% stake in Qoros. Kenon used to hold a 50% stake in Qoros prior to the New Qoros Investor’s investment.
|
|
Year Ended December 31, 2017
|
||||||||
|
Ownership Percentage
|
Method of Accounting
|
Treatment in Consolidated
Financial Statements
|
||||||
|
OPC
|
76
|
%
|
Consolidated
|
Consolidated
|
||||
|
Qoros
|
50
|
%
1
|
Equity
|
Share in losses of associated companies, net of tax
|
||||
|
ZIM
|
32
|
%
|
Equity
|
Share in losses of associated companies, net of tax
|
||||
|
Other
|
||||||||
|
Primus
|
91
|
%
|
Consolidated
|
Consolidated
|
||||
|
(1)
|
In January 2018, Kenon announced the New Qoros Investor completed a transaction to purchase 51% of Qoros from Kenon and Chery. As a result, Kenon now has a 24% stake in Qoros.
|
|
Years Ended December 31, 2016 and 2015
|
||||||||
|
Ownership Percentage
|
Method of Accounting
|
Treatment in Consolidated
Financial Statements
|
||||||
|
OPC
|
100
|
%
|
Consolidated
|
Consolidated
|
||||
|
Qoros
|
50
|
%
|
Equity
|
Share in losses of associated companies, net of tax
|
||||
|
ZIM
|
32
|
%
|
Equity
|
Share in losses of associated companies, net of tax
|
||||
|
Other
|
||||||||
|
Primus
|
91
|
%
|
Consolidated
|
Consolidated
|
||||
|
|
Year Ended December 31, 2017
1
|
|||||||||||||||||||
|
OPC
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Consolidated Results
|
||||||||||||||||
|
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
|
Sales
|
$
|
365
|
$
|
-
|
$
|
1
|
$
|
-
|
$
|
366
|
||||||||||
|
Depreciation and amortization
|
(30
|
)
|
-
|
(1
|
)
|
-
|
(31
|
)
|
||||||||||||
|
Impairment of assets and investments
|
-
|
-
|
29
|
-
|
29
|
|||||||||||||||
|
Financing income
|
1
|
-
|
13
|
(11
|
)
|
3
|
||||||||||||||
|
Financing expenses
|
(34
|
)
|
-
|
(47
|
)
|
11
|
(70
|
)
|
||||||||||||
|
Share in (losses) income of associated companies
|
-
|
(121
|
)
|
10
|
-
|
(111
|
)
|
|||||||||||||
|
Profit / (Loss) before taxes
|
$
|
23
|
$
|
(121
|
)
|
$
|
(38
|
)
|
$
|
-
|
$
|
(136
|
)
|
|||||||
|
Income taxes
|
(9
|
)
|
-
|
(64
|
)
|
-
|
(73
|
)
|
||||||||||||
|
Profit / (Loss) from continuing operations
|
$
|
14
|
$
|
(121
|
)
|
$
|
(102
|
)
|
$
|
-
|
$
|
(209
|
)
|
|||||||
|
Segment assets
5
|
$
|
936
|
$
|
-
|
$
|
1,468
|
6
|
$
|
-
|
$
|
2,404
|
|||||||||
|
Investments in associated companies
|
-
|
2
|
120
|
-
|
122
|
|||||||||||||||
|
Segment liabilities
|
743
|
-
|
732
|
7
|
-
|
1,475
|
||||||||||||||
|
Capital expenditure
8
|
109
|
-
|
121
|
-
|
230
|
|||||||||||||||
| (1) |
In December 2017, Inkia completed the sale of the Inkia Business. For further information, see Note 29 to our financial statements included in this annual report.
|
| (2) |
Associated company.
|
| (3) |
Includes the results of Primus and HelioFocus (which was liquidated in July 2017); the results of ZIM, as an associated company; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
| (4) |
“Adjustments” includes inter-segment financing income and expenses.
|
| (5) |
Excludes investments in associates.
|
| (6) |
Includes Kenon’s and IC Green’s assets.
|
| (7) |
Includes Kenon’s and IC Green’s liabilities.
|
| (8) |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
|
|
Year Ended December 31, 2016
1
|
|||||||||||||||||||
|
OPC
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Consolidated Results
|
||||||||||||||||
|
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
|
Sales
|
$
|
324
|
$
|
—
|
$
|
—
|
$
|
-
|
$
|
324
|
||||||||||
|
Depreciation and amortization
|
(27
|
)
|
—
|
-
|
-
|
(27
|
)
|
|||||||||||||
|
Impairment of assets and investments
|
-
|
—
|
72
|
|
-
|
(72
|
)
|
|||||||||||||
|
Financing income
|
3
|
—
|
16
|
(12
|
)
|
7
|
||||||||||||||
|
Financing expenses
|
(23
|
)
|
—
|
(36
|
)
|
12
|
(47
|
)
|
||||||||||||
|
Share in losses of associated companies
|
-
|
(143
|
)
|
(43
|
)
|
-
|
(186
|
)
|
||||||||||||
|
Provision of financial guarantee
|
-
|
—
|
(130
|
)
|
-
|
(130
|
)
|
|||||||||||||
|
Profit/(Loss) before taxes
|
$
|
20
|
$
|
(143
|
)
|
$
|
(305
|
)
|
$
|
-
|
$
|
(428
|
)
|
|||||||
|
Income taxes
|
—
|
—
|
(2
|
)
|
-
|
(2
|
)
|
|||||||||||||
|
Profit/(Loss) from continuing operations
|
$
|
20
|
$
|
(143
|
)
|
$
|
(307
|
)
|
$
|
-
|
$
|
(430
|
)
|
|||||||
|
Segment assets
5
|
$
|
668
|
$
|
—
|
$
|
4,262
|
6
|
$
|
-
|
$
|
4,930
|
|||||||||
|
Investments in associated companies
|
-
|
118
|
90
|
-
|
208
|
|||||||||||||||
|
Segment liabilities
|
534
|
—
|
3,710
|
7
|
-
|
4,244
|
||||||||||||||
|
Capital expenditure
8
|
73
|
—
|
245
|
-
|
318
|
|||||||||||||||
| (1) |
Results during this period have been reclassified to reflect the results of the Inkia Business as discontinued operations. For further information, see Note 29 to our financial statements included in this annual report.
|
| (2) |
Associated company.
|
| (3) |
Includes the results of Primus and HelioFocus (which was liquidated in July 2017); the results of ZIM, as an associated company; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
| (4) |
“Adjustments” includes inter-segment financing income and expenses.
|
| (5) |
Excludes investments in associates.
|
| (6) |
Includes Kenon’s, IC Green’s and IC Power holding company assets.
|
| (7) |
Includes Kenon’s, IC Green’s and IC Power holding company liabilities.
|
| (8) |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
|
Year Ended December 31, 2015
1
|
||||||||||||||||||||
|
OPC
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Consolidated Results
|
||||||||||||||||
|
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
|
Sales
|
$
|
326
|
$
|
—
|
$
|
—
|
$
|
-
|
$
|
326
|
||||||||||
|
Depreciation and amortization
|
(26
|
)
|
—
|
1
|
—
|
(25
|
)
|
|||||||||||||
|
Asset impairment
|
-
|
—
|
(7
|
)
|
—
|
(7
|
)
|
|||||||||||||
|
Financing income
|
3
|
—
|
8
|
—
|
11
|
|||||||||||||||
|
Financing expenses
|
(26
|
)
|
—
|
(10
|
)
|
—
|
(36
|
)
|
||||||||||||
|
Share in (losses) income of associated companies
|
-
|
(196
|
)
|
9
|
—
|
187
|
||||||||||||||
|
Gain from distribution of dividend in kind
|
-
|
—
|
210
|
—
|
210
|
|||||||||||||||
|
Profit / (Loss)before taxes
|
$
|
30
|
$
|
(196
|
)
|
$
|
199
|
$
|
—
|
$
|
33
|
|||||||||
|
Income taxes
|
(8
|
)
|
—
|
1
|
—
|
(9
|
)
|
|||||||||||||
|
Profit / (Loss)from continuing operations
|
$
|
22
|
$
|
(196
|
)
|
$
|
198
|
$
|
—
|
$
|
24
|
|||||||||
|
Segment assets
5
|
$
|
811
|
$
|
—
|
$
|
3,303
|
6
|
$
|
—
|
$
|
4,114
|
|||||||||
|
Investments in associated companies
|
-
|
159
|
210
|
—
|
369
|
|||||||||||||||
|
Segment liabilities
|
677
|
—
|
2,542
|
7
|
—
|
3,219
|
||||||||||||||
|
Capital expenditure
8
|
18
|
—
|
556
|
—
|
574
|
|||||||||||||||
| (1) |
Results during this period have been reclassified to reflect the results of the Inkia Business as discontinued operations. For further information, see Note 29 to our financial statements included in this annual report.
|
| (2) |
Associated company.
|
| (3) |
Includes the results of Primus and HelioFocus (which was liquidated in July 2017); the results of ZIM and Tower (up to June 30, 2015), as associated companies; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
| (4) |
“Adjustments” includes inter-segment sales.
|
| (5) |
Excludes investments in associates.
|
| (6) |
Includes Kenon’s and IC Green’s assets.
|
| (7) |
Includes Kenon’s and IC Green’s liabilities.
|
| (8) |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
|
Year Ended December 31, 2017
|
||||||||||||||||
|
Qoros
|
ZIM
|
Other
|
Total
|
|||||||||||||
|
(in millions of USD)
|
||||||||||||||||
|
Income (loss) (100% of results)
|
$
|
(242
|
)
|
$
|
6
|
$
|
-
|
$
|
(236
|
)
|
||||||
|
Share of Income (loss) from Associates
|
(121
|
)
|
10
|
-
|
(111
|
)
|
||||||||||
|
Book Value
|
2
|
120
|
-
|
122
|
||||||||||||
|
Year Ended December 31, 2016
|
||||||||||||||||
|
Qoros
|
ZIM
|
Other
|
Total
|
|||||||||||||
|
(in millions of USD)
|
||||||||||||||||
|
Income (loss) (100% of results)
|
$
|
(285
|
)
|
$
|
(168
|
)
|
$
|
—
|
$
|
(4
5
3
|
)
|
|||||
|
Share of Income (loss) from Associates
|
(143
|
)
|
(43
|
)
|
—
|
(186
|
)
|
|||||||||
|
Book Value
|
118
|
82
|
8
|
208
|
||||||||||||
|
Year Ended December 31, 2015
|
||||||||||||||||||||
|
Qoros
|
ZIM
|
Tower
1
|
Other
|
Total
|
||||||||||||||||
|
(in millions of USD)
|
||||||||||||||||||||
|
Income (loss) (100% of results)
|
$
|
(392
|
)
|
$
|
2
|
$
|
(1
|
)
|
$
|
—
|
$
|
(391
|
)
|
|||||||
|
Share of Income (loss) from Associates
|
(196
|
)
|
10
|
(1
|
)
|
—
|
(187
|
)
|
||||||||||||
|
Book Value
|
159
|
201
|
—
|
9
|
369
|
|||||||||||||||
| (1) |
Reflects Tower’s results of operations up to June 30, 2015. As a result of our distribution in specie of substantially all of our interest in Tower, representing 23% of the then currently outstanding Tower shares on July 23, 2015, Tower’s results of operations for all periods subsequent to June 30, 2015 are not reflected in our consolidated financial statements.
|
| · |
Impairment analysis;
|
| · |
Revenue recognition;
|
| · |
Provisions for legal claims; and
|
| · |
Useful life of property, plant and equipment.
|
|
Increase
|
Decrease
|
|||||||
|
By 100 bps
|
||||||||
|
($ millions)
|
||||||||
|
Discount rate
|
(170
|
)
|
218
|
|||||
|
Terminal growth rate
|
169
|
(130
|
)
|
|||||
|
|
Year Ended December 31, 2017
1
|
|||||||||||||||||||
|
OPC
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Consolidated Results
|
||||||||||||||||
|
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
|
Sales
|
$
|
365
|
$
|
-
|
$
|
1
|
$
|
-
|
$
|
366
|
||||||||||
|
Depreciation and amortization
|
(30
|
)
|
-
|
(1
|
)
|
-
|
(31
|
)
|
||||||||||||
|
Impairment of assets and investments
|
-
|
-
|
29
|
-
|
29
|
|||||||||||||||
|
Financing income
|
1
|
-
|
13
|
(11
|
)
|
3
|
||||||||||||||
|
Financing expenses
|
(34
|
)
|
-
|
(47
|
)
|
11
|
(70
|
)
|
||||||||||||
|
Share in (losses) income of associated companies
|
-
|
(121
|
)
|
10
|
-
|
(111
|
)
|
|||||||||||||
|
Profit / (Loss) before taxes
|
$
|
23
|
$
|
(121
|
)
|
$
|
(38
|
)
|
$
|
-
|
$
|
(136
|
)
|
|||||||
|
Income taxes
|
(9
|
)
|
-
|
(64
|
)
|
-
|
(73
|
)
|
||||||||||||
|
Profit / (Loss) from continuing operations
|
$
|
14
|
$
|
(121
|
)
|
$
|
(102
|
)
|
$
|
-
|
$
|
(209
|
)
|
|||||||
|
Segment assets
5
|
$
|
936
|
$
|
-
|
$
|
1,468
|
6
|
$
|
-
|
$
|
2,404
|
|||||||||
|
Investments in associated companies
|
-
|
2
|
120
|
-
|
122
|
|||||||||||||||
|
Segment liabilities
|
743
|
-
|
732
|
7
|
-
|
1,475
|
||||||||||||||
|
Capital expenditure
8
|
109
|
-
|
121
|
-
|
230
|
|||||||||||||||
| (1) |
In December 2017, Inkia completed the sale of the Inkia Business. For further information, see Note 29 to our financial statements included in this annual report.
|
| (2) |
Associated company.
|
| (3) |
Includes the results of Primus and HelioFocus (which was liquidated in July 2017); the results of ZIM, as an associated company; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
| (4) |
“Adjustments” includes inter-segment financing income and expenses.
|
| (5) |
Excludes investments in associates.
|
| (6) |
Includes Kenon’s, IC Green’s and IC Power holding company assets.
|
| (7) |
Includes Kenon’s, IC Green’s and IC Power holding company liabilities.
|
| (8) |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
|
|
Year Ended December 31, 2016
1
|
|||||||||||||||||||
|
OPC
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Consolidated Results
|
||||||||||||||||
|
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
|
Sales
|
$
|
324
|
$
|
—
|
$
|
—
|
$
|
-
|
$
|
324
|
||||||||||
|
Depreciation and amortization
|
(27
|
)
|
—
|
-
|
-
|
(27
|
)
|
|||||||||||||
|
Impairment of assets and investments
|
-
|
—
|
(72
|
)
|
-
|
(72
|
)
|
|||||||||||||
|
Financing income
|
3
|
—
|
16
|
(12
|
)
|
7
|
||||||||||||||
|
Financing expenses
|
(23
|
)
|
—
|
(36
|
)
|
12
|
(47
|
)
|
||||||||||||
|
Share in losses of associated companies
|
-
|
(143
|
)
|
(43
|
)
|
-
|
(186
|
)
|
||||||||||||
|
Provision of financial guarantee
|
-
|
—
|
(130
|
)
|
-
|
(130
|
)
|
|||||||||||||
|
Profit/(Loss) before taxes
|
$
|
20
|
$
|
(143
|
)
|
$
|
(305
|
)
|
$
|
-
|
$
|
(428
|
)
|
|||||||
|
Income taxes
|
—
|
—
|
(2
|
)
|
-
|
(2
|
)
|
|||||||||||||
|
Profit/(Loss)from continuing operations
|
$
|
20
|
$
|
(143
|
)
|
$
|
(307
|
)
|
$
|
-
|
$
|
(430
|
)
|
|||||||
|
Segment assets
5
|
$
|
668
|
$
|
—
|
$
|
4,262
|
6
|
$
|
-
|
$
|
4,930
|
|||||||||
|
Investments in associated companies
|
-
|
118
|
90
|
-
|
208
|
|||||||||||||||
|
Segment liabilities
|
534
|
—
|
3,710
|
7
|
-
|
4,244
|
||||||||||||||
|
Capital expenditure
8
|
73
|
—
|
245
|
-
|
318
|
|||||||||||||||
| (1) |
Results during this period have been reclassified to reflect the results of the Inkia Business as discontinued operations. For further information, see Note 29 to our financial statements included in this annual report.
|
| (2) |
Associated company.
|
| (3) |
Includes the results of Primus and HelioFocus (which was liquidated in July 2017); the results of ZIM, as an associated company; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
| (4) |
“Adjustments” includes inter-segment financing income and expenses.
|
| (5) |
Excludes investments in associates.
|
| (6) |
Includes Kenon’s, IC Green’s and IC Power holding company assets.
|
| (7) |
Includes Kenon’s, IC Green’s and IC Power holding company liabilities.
|
| (8) |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
|
Year Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
|
2017
|
2016
|
|||||||||||||||
|
ZIM
|
Qoros
|
ZIM
|
Qoros
|
|||||||||||||
|
(in millions of USD)
|
||||||||||||||||
|
Revenues
|
$
|
2,978
|
$
|
280
|
$
|
2,539
|
$
|
377
|
||||||||
|
Income/(Loss)
|
6
|
(242
|
)
|
(168
|
)
|
(285
|
)
|
|||||||||
|
Other comprehensive income/(loss)
|
(4
|
)
|
-
|
(13
|
)
|
—
|
||||||||||
|
Total comprehensive income/(loss)
|
$
|
2
|
$
|
(242
|
)
|
$
|
(181
|
)
|
$
|
(285
|
)
|
|||||
|
Share of Kenon in total comprehensive income/(loss)
|
$
|
2
|
$
|
(121
|
)
|
$
|
(57
|
)
|
$
|
(143
|
)
|
|||||
|
Adjustments
|
8
|
-
|
9
|
—
|
||||||||||||
|
Share of Kenon in total comprehensive income/(loss) presented in the books
|
$
|
10
|
$
|
(121
|
)
|
$
|
(48
|
)
|
$
|
(143
|
)
|
|||||
|
Total assets
|
$
|
1,802
|
$
|
1,495
|
$
|
1,704
|
$
|
1,534
|
||||||||
|
Total liabilities
|
1,896
|
1,674
|
1,804
|
1,469
|
||||||||||||
|
Book value of investment
|
120
|
2
|
82
|
118
|
||||||||||||
|
Year Ended December 31,
|
||||||||
|
2017
|
2016
|
|||||||
|
(in millions of USD)
|
||||||||
|
Sales
|
$
|
2,978
|
$
|
2,539
|
||||
|
Cost of sales
|
2,697
|
2,480
|
||||||
|
Gross profit
|
281
|
59
|
||||||
|
Operating profit (loss)
|
135
|
(52
|
)
|
|||||
|
Profit (loss) before taxes on income
|
25
|
(145
|
)
|
|||||
|
Taxes on income
|
(14
|
)
|
(19
|
)
|
||||
|
Profit (loss) after taxes on income
|
11
|
(164
|
)
|
|||||
|
Profit (loss) for the period
|
$
|
11
|
$
|
(164
|
)
|
|||
|
|
Year Ended December 31, 2016
1
|
|||||||||||||||||||
|
OPC
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Consolidated Results
|
||||||||||||||||
|
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
|
Sales
|
$
|
324
|
$
|
—
|
$
|
—
|
$
|
-
|
$
|
324
|
||||||||||
|
Depreciation and amortization
|
(27
|
)
|
—
|
-
|
-
|
(27
|
)
|
|||||||||||||
|
Impairment of assets and investments
|
-
|
—
|
(72
|
)
|
-
|
(72
|
)
|
|||||||||||||
|
Financing income
|
3
|
—
|
16
|
(12
|
)
|
7
|
||||||||||||||
|
Financing expenses
|
(23
|
)
|
—
|
(36
|
)
|
12
|
(47
|
)
|
||||||||||||
|
Share in losses of associated companies
|
-
|
(143
|
)
|
(43
|
)
|
-
|
(186
|
)
|
||||||||||||
|
Provision of financial guarantee
|
-
|
—
|
(130
|
)
|
-
|
(130
|
)
|
|||||||||||||
|
Profit / (Loss) before taxes
|
$
|
20
|
$
|
(143
|
)
|
$
|
(305
|
)
|
$
|
-
|
$
|
(428
|
)
|
|||||||
|
Income taxes
|
—
|
—
|
(2
|
)
|
-
|
(2
|
)
|
|||||||||||||
|
Profit / (Loss) from continuing operations
|
$
|
20
|
$
|
(143
|
)
|
$
|
(307
|
)
|
$
|
-
|
$
|
(430
|
)
|
|||||||
|
Segment assets
5
|
$
|
668
|
$
|
—
|
$
|
4,262
|
6
|
$
|
-
|
$
|
4,930
|
|||||||||
|
Investments in associated companies
|
-
|
118
|
90
|
-
|
208
|
|||||||||||||||
|
Segment liabilities
|
534
|
—
|
3,710
|
7
|
-
|
4,244
|
||||||||||||||
|
Capital expenditure
8
|
73
|
—
|
245
|
-
|
318
|
|||||||||||||||
| (1) |
Results during this period have been reclassified to reflect the results of the Inkia Business as discontinued operations. For further information, see Note 29 to our financial statements included in this annual report.
|
| (2) |
Associated company.
|
| (3) |
Includes the results of Primus and HelioFocus (which was liquidated in July 2017); the results of ZIM, as an associated company; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
| (4) |
“Adjustments” includes inter-segment financing income and expenses.
|
| (5) |
Excludes investments in associates.
|
| (6) |
Includes Kenon’s, IC Green’s and IC Power holding company assets.
|
| (7) |
Includes Kenon’s, IC Green’s and IC Power holding company liabilities.
|
| (8) |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
|
Year Ended December 31, 2015
1
|
||||||||||||||||||||
|
OPC
|
Qoros
2
|
Other
3
|
Adjustments
4
|
Consolidated Results
|
||||||||||||||||
|
(in millions of USD, unless otherwise indicated)
|
||||||||||||||||||||
|
Sales
|
$
|
326
|
$
|
—
|
$
|
—
|
$
|
-
|
$
|
326
|
||||||||||
|
Depreciation and amortization
|
(26
|
)
|
—
|
1
|
—
|
(25
|
)
|
|||||||||||||
|
Asset impairment
|
-
|
—
|
(7
|
)
|
—
|
(7
|
)
|
|||||||||||||
|
Financing income
|
3
|
—
|
8
|
—
|
11
|
|||||||||||||||
|
Financing expenses
|
(26
|
)
|
—
|
(10
|
)
|
—
|
(36
|
)
|
||||||||||||
|
Share in (losses) income of associated companies
|
-
|
(196
|
)
|
9
|
—
|
187
|
||||||||||||||
|
Gain from distribution of dividend in kind
|
-
|
—
|
210
|
—
|
210
|
|||||||||||||||
|
Profit / (Loss) before taxes
|
$
|
30
|
$
|
(196
|
)
|
$
|
199
|
$
|
—
|
$
|
33
|
|||||||||
|
Income taxes
|
(8
|
)
|
—
|
(1
|
)
|
—
|
(9
|
)
|
||||||||||||
|
Profit / (Loss) from continuing operations
|
$
|
22
|
$
|
(196
|
)
|
$
|
198
|
$
|
—
|
$
|
24
|
|||||||||
|
Segment assets
5
|
$
|
811
|
$
|
—
|
$
|
3,303
|
6
|
$
|
—
|
$
|
4,114
|
|||||||||
|
Investments in associated companies
|
-
|
159
|
210
|
—
|
369
|
|||||||||||||||
|
Segment liabilities
|
677
|
—
|
2,542
|
7
|
—
|
3,219
|
||||||||||||||
|
Capital expenditure
8
|
18
|
—
|
556
|
—
|
574
|
|||||||||||||||
| (1) |
Results during this period have been reclassified to reflect the results of the Inkia Business as discontinued operations. For further information, see Note 29 to our financial statements included in this annual report.
|
| (2) |
Associated company.
|
| (3) |
Includes the results of Primus and HelioFocus (which was liquidated in July 2017); the results of ZIM and Tower (up to June 30, 2015), as associated companies; as well as Kenon’s and IC Green’s holding company and general and administrative expenses.
|
| (4) |
“Adjustments” includes inter-segment sales.
|
| (5) |
Excludes investments in associates.
|
| (6) |
Includes Kenon’s, IC Green’s and IC Power holding company assets.
|
| (7) |
Includes Kenon’s, IC Green’s and IC Power holding company liabilities.
|
| (8) |
Includes the additions of PP&E and intangibles based on an accrual basis.
|
|
Year Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||||||
|
2016
|
2015
|
|||||||||||||||||||
|
ZIM
|
Qoros
|
ZIM
|
Qoros
|
Tower
1
|
||||||||||||||||
|
(in millions of USD)
|
||||||||||||||||||||
|
Revenues
|
$
|
2,539
|
$
|
377
|
$
|
2,991
|
$
|
232
|
$
|
462
|
||||||||||
|
Income/(Loss)
|
(168
|
)
|
(285
|
)
|
2
|
(392
|
)
|
(1
|
)
|
|||||||||||
|
Other comprehensive income/(loss)
|
(13
|
)
|
—
|
(2
|
)
|
—
|
—
|
|||||||||||||
|
Total comprehensive income/(loss)
|
$
|
(181
|
)
|
$
|
(285
|
)
|
$
|
—
|
$
|
(392
|
)
|
$
|
(1
|
)
|
||||||
|
Share of Kenon in total comprehensive income/(loss)
|
$
|
(57
|
)
|
$
|
(143
|
)
|
$
|
—
|
$
|
(196
|
)
|
$
|
—
|
|||||||
|
Adjustments
|
9
|
—
|
10
|
—
|
(1
|
)
|
||||||||||||||
|
Share of Kenon in total comprehensive income/(loss) presented in the books
|
$
|
(48
|
)
|
$
|
(143
|
)
|
$
|
10
|
$
|
(196
|
)
|
$
|
(1
|
)
|
||||||
|
Total assets
|
$
|
1,704
|
$
|
1,534
|
$
|
1,912
|
$
|
1,665
|
$
|
—
|
||||||||||
|
Total liabilities
|
1,804
|
1,469
|
1,834
|
1,635
|
—
|
|||||||||||||||
|
Book value of investment
|
82
|
118
|
201
|
159
|
—
|
|||||||||||||||
| (1) |
Reflects Tower’s results of operations up to June 30, 2015. As a result of our distribution in specie of substantially all of our interest in Tower, representing 23% of the then currently outstanding Tower shares on July 23, 2015, Tower’s results of operations for all periods subsequent to June 30, 2015 are not reflected in our consolidated financial statements.
|
|
Year Ended December 31,
|
||||||||
|
2016
|
2015
|
|||||||
|
(in millions of USD)
|
||||||||
|
Sales
|
$
|
2,539
|
$
|
2,991
|
||||
|
Cost of sales
|
2,480
|
2,775
|
||||||
|
Gross profit
|
59
|
216
|
||||||
|
Operating profit (loss)
|
(52
|
)
|
98
|
|||||
|
Profit (loss) before taxes on income
|
(145
|
)
|
5
|
|||||
|
Taxes on income
|
(19
|
)
|
2
|
|||||
|
Profit (loss) after taxes on income
|
(164
|
)
|
7
|
|||||
|
Profit (loss) for the period
|
$
|
(164
|
)
|
$
|
7
|
|||
|
Year Ended December 31,
|
||||||||
|
2017
|
2016
1
|
|||||||
|
(in millions of USD)
|
||||||||
|
Continuing operations
|
||||||||
|
Net cash flows used in operating activities
|
||||||||
|
OPC
|
114
|
25
|
||||||
|
Adjustments and Other
|
(42
|
)
|
(39
|
)
|
||||
|
Total
|
72
|
(14
|
)
|
|||||
|
Net cash flows used in investing activities
|
(232
|
)
|
(99
|
)
|
||||
|
Net cash flows provided by financing activities
|
200
|
149
|
||||||
|
Net change in cash from continuing operations
|
40
|
36
|
||||||
|
Net change in cash from discontinued operations
|
1,033
|
(99
|
)
|
|||||
|
Cash—opening balance
|
327
|
384
|
||||||
|
Effect of exchange rate fluctuations on balances of cash and cash equivalents
|
17
|
6
|
||||||
|
Cash—closing balance
|
$
|
1,417
|
$
|
327
|
||||
| (1) |
Results during this period have been reclassified to reflect the results of the Inkia Business as discontinued operations. For further information, see Note 29 to our financial statements included in this annual report.
|
|
Year Ended December 31,
|
||||||||
|
2016
1
|
2015
1
|
|||||||
|
(in millions of USD)
|
||||||||
|
Continuing Operations
|
||||||||
|
Net cash flows (used in) / provided by operating activities
|
||||||||
|
OPC
|
25
|
81
|
||||||
|
Adjustments and Other
|
(39
|
)
|
(21
|
)
|
||||
|
Total
|
(14
|
)
|
60
|
|||||
|
Net cash flows used in investing activities
|
(99
|
)
|
(99
|
)
|
||||
|
Net cash flows provided by financing activities
|
149
|
69
|
||||||
|
Net change in cash from continuing operations
|
36
|
30
|
||||||
|
Net change in cash from discontinued operations
|
(99
|
)
|
(244
|
)
|
||||
|
Cash—opening balance
|
384
|
610
|
||||||
|
Effect of exchange rate fluctuations on balances of cash and cash equivalents
|
6
|
(12
|
)
|
|||||
|
Cash—closing balance
|
$
|
327
|
$
|
384
|
||||
| (1) |
Results during this period have been reclassified to reflect the results of the Inkia Business as discontinued operations. For further information, see Note 29 to our financial statements included in this annual report.
|
|
Outstanding Principal Amount as of December 31, 2017
|
Interest Rate
|
Final Maturity
|
Amortization
Schedule
|
||||
|
($ millions)
|
|||||||
|
OPC-Rotem:
|
|||||||
|
Financing agreement
1
|
383
|
4.7%-5.4%, CPI linked
|
June 2031
|
Quarterly principal payments to maturity
|
|||
|
OPC-Hadera:
|
|||||||
|
Financing agreement
2
|
144
|
3.4%-3.9%, CPI linked (2/3 of the loan)
4.8%-5.4% (1/3 of the loan)
|
18 years from commercial operations date of Hadera power plant
|
Quarterly principal payments to maturity, commenting 6 months following commercial operations of Hadera power plant
|
|||
|
OPC Energy:
|
|||||||
|
Bonds
3
|
91
|
4.45%
|
December 2030
|
Semi-annual principal payments to maturity
|
|||
|
Total
|
618
|
||||||
| (1) |
Represents NIS
1,329
million converted into U.S. Dollars at the exchange rate for NIS into U.S. Dollars of NIS
3.467
to $1.00. All debt has been issued in Israeli currency (NIS) linked to CPI.
|
| (2) |
Represents NIS 500 million converted into U.S. Dollars at the exchange rate for NIS into U.S. Dollars of NIS 3.467 to $1.00. All debt has been issued in Israeli currency (NIS), of which 2/3 is linked to CPI and 1/3 is not linked to CPI.
|
| (3) |
Represents NIS 316 million converted into U.S. Dollars at the exchange rate for NIS into U.S. Dollars of NIS 3.467 to $1.00. All debt has been issued in Israeli currency (NIS) and is not linked to CPI.
|
|
Payments Due by Period
|
||||||||||||||||||||
|
Total
|
Less than One Year
|
One to Three Years
|
Three to Five Years
|
More than Five Years
|
||||||||||||||||
|
($ millions)
|
||||||||||||||||||||
|
Kenon’s stand-alone contractual obligations
1
|
$
|
240
|
2
|
$
|
240
|
2
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
Overseas Investment Peru Facility
|
$
|
101
|
3
|
$
|
101
|
3
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||
|
OPC’s consolidated contractual obligations
4
|
$
|
926
|
$
|
120
|
$
|
125
|
$
|
133
|
$
|
548
|
||||||||||
|
Total contractual obligations and commitments
|
$
|
1,267
|
$
|
461
|
$
|
125
|
$
|
133
|
$
|
548
|
||||||||||
| (1) |
Excludes Kenon’s back-to-back guarantees to Chery and convertible loans between Ansonia and Quantum.
|
| (2) |
Represents $200 million, plus interest and fees of $40 million, outstanding under the IC Credit Facility as of December 31, 2017. In January 2018, this facility was repaid.
|
| (3) |
Represents $43 million of net debt, plus $1 million of accrued interest.
In January 2018, this facility was repaid.
|
| (4) |
For further information on OPC’s consolidated contractual obligations, see “—
Tabular Disclosure of Contractual Obligations—OPC
” below.
|
|
Payments Due by Period
|
||||||||||||||||||||
|
Total
|
Less than One Year
|
One to Three Years
|
Three to Five Years
|
More than Five Years
|
||||||||||||||||
|
($ millions)
|
||||||||||||||||||||
|
Trade Payables
|
$
|
58
|
$
|
58
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
|
Other payables
|
6
|
6
|
-
|
-
|
-
|
|||||||||||||||
|
Bonds
|
126
|
13
|
20
|
22
|
71
|
|||||||||||||||
|
Loans
|
736
|
43
|
105
|
111
|
477
|
|||||||||||||||
|
Total contractual obligations and commitments
|
$
|
926
|
120
|
125
|
133
|
548
|
||||||||||||||
|
Name
|
Age
|
Function
|
Original
Appointment Date
|
Current
Term Begins
|
Current Term Expires
|
|||||
|
Antoine Bonnier
|
35
|
Board Member
|
2017
|
2018
|
||||||
|
Laurence N. Charney
|
71
|
Chairman of the Audit Committee, Compensation Committee Member, Board Member
|
2016
|
2017
|
2018
|
|||||
|
Cyril Pierre-Jean Ducau
|
39
|
Chairman of the Board, Nominating and Corporate Governance Committee Chairman
|
2014
|
2017
|
2018
|
|||||
|
N. Scott Fine
|
61
|
Audit Committee Member, Compensation Committee Chairman, Board Member
|
2014
|
2017
|
2018
|
|||||
|
Bill Foo
|
61
|
Board Member, Nominating and Corporate Governance Committee Member
|
2017
|
2017
|
2018
|
|||||
|
Aviad Kaufman
|
47
|
Compensation Committee Member, Board Member, Nominating and Corporate Governance Committee Member
|
2014
|
2017
|
2018
|
|||||
|
Arunava Sen
|
57
|
Board Member, Audit Committee Member
|
2017
|
2017
|
2018
|
|
Name
|
Age
|
Position
|
||
|
Barak Cohen
|
36
|
Co-Chief Executive Officer
|
||
|
Robert L. Rosen
|
45
|
Co-Chief Executive Officer
|
||
|
Mark Hasson
|
42
|
Chief Financial Officer
|
| · |
the quality and integrity of our financial statements and internal controls;
|
| · |
the compensation, qualifications, evaluation and independence of, and making a recommendation to our board for recommendation to the annual general meeting for appointment of, our independent registered public accounting firm,;
|
| · |
the performance of our internal audit function;
|
| · |
our compliance with legal and regulatory requirements; and
|
| · |
review of related party transactions.
|
| · |
reviewing and determining the compensation package for our co-Chief Executive Officers and other senior executives;
|
| · |
reviewing and making recommendations to our board with respect to the compensation of our non-employee directors;
|
| · |
reviewing and approving corporate goals and objectives relevant to the compensation of our co-Chief Executive Officers and other senior executives, including evaluating their performance in light of such goals and objectives; and
|
| · |
reviewing periodically and approving and administering stock options plans, long-term incentive compensation or equity plans, programs or similar arrangements, annual bonuses, employee pension and welfare benefit plans for all employees, including reviewing and approving the granting of options and other incentive awards.
|
|
Number of Employees as of
December 31, |
||||||||||||
|
Company
|
2017
|
2016
|
2015
|
|||||||||
|
OPC
|
88
|
79
|
66
|
|||||||||
|
Primus
|
14
|
31
|
41
|
|||||||||
|
Kenon
|
6
|
5
|
11
|
|||||||||
|
Total
|
108
|
115
|
118
|
|||||||||
|
Beneficial Owner (Name/Address)
|
Ordinary Shares
Owned |
Percentage of Ordinary Shares
|
||||||
|
Ansonia Holdings Singapore B.V.
1
|
31,156,869
|
58.0
|
%
|
|||||
|
XT Investments Ltd.
2
|
6,273,128
|
11.7
|
%
|
|||||
|
Clal Insurance Enterprises Holdings Ltd.
3
|
2,818,563
|
5.2
|
%
|
|||||
|
Laurence N. Charney
4
|
9,656
|
—
|
5
|
|||||
|
N. Scott Fine
4
|
5,652
|
—
|
5
|
|||||
|
Directors and Executive Officers
6
|
—
|
—
|
5
|
|||||
| (1) |
Based solely on the Schedule 13-D/A (Amendment No. 4) filed by Ansonia Holdings Singapore B.V. with the SEC on January 25, 2017. A discretionary trust, in which Mr. Idan Ofer is the prime beneficiary, indirectly holds 100% of Ansonia Holdings Singapore B.V.
|
| (2) |
Based solely upon the Schedule 13-D/A (Amendment No. 2) filed by XT Investments Ltd. and XT Holdings Ltd. with the SEC on August 22, 2017. XT Investments Ltd. is a direct wholly-owned subsidiary of XT Holdings Ltd., of which each of Orona Investments Ltd. and Lynav Holdings Ltd. is the direct owner of 50% of the outstanding ordinary shares. Orona Investments Ltd. is indirectly controlled by Mr. Ehud Angel. Lynav Holdings Ltd. is controlled by a discretionary trust in which Mr. Idan Ofer is a prime beneficiary.
|
| (3) |
Based solely upon the Schedule 13-G filed by Clal Insurance Enterprises Holdings Ltd. on January 2, 2018.
According to the Schedule 13-Gs, o
f the 2,818,563 ordinary shares reported on the Schedule 13-G, (i) 2,451,907 ordinary shares are held for members of the public through, among others, provident funds and/or pension funds and/or insurance policies, which are managed by subsidiaries of Clal Insurance Enterprises Holdings Ltd., which subsidiaries operate under independent management and make independent voting and investment decisions; and (ii) 366,656 ordinary shares are beneficially held for Clal Insurance Enterprises Holdings Ltd.’s own account.
|
| (4) |
Based solely on Exhibit 99.3 to the Form 6-K furnished by Kenon with the SEC on June 2, 2017.
|
| (5) |
Owns less than 1% of Kenon’s ordinary shares.
|
| (6) |
Excludes shares held by Laurence N. Charney and N. Scott Fine.
|
|
Price per ordinary
share($) |
||||||||
|
High
|
Low
|
|||||||
|
Annual:
|
||||||||
|
Year ended December 31, 2015 (since January 6, 2015)
|
22.13
|
9.66
|
||||||
|
Year ended December 31, 2016
|
12.02
|
7.40
|
||||||
|
Year ended December 31, 2017
|
21.65
|
10.01
|
||||||
|
Quarterly:
|
||||||||
|
Three months ended March 31, 2016
|
9.80
|
7.46
|
||||||
|
Three months ended June 30, 2016
|
10.90
|
7.40
|
||||||
|
Three months ended September 30, 2016
|
12.02
|
9.57
|
||||||
|
Three months ended December 31, 2016
|
11.70
|
8.81
|
||||||
|
Three months ended March 31, 2017
|
13.11
|
10.01
|
||||||
|
Three months ended June 30, 2017
|
14.00
|
11.19
|
||||||
|
Three months ended September 30, 2017
|
17.19
|
13.05
|
||||||
|
Three months ended December 31, 2017
|
21.65
|
15.85
|
||||||
|
Three months ended March 31, 2018
1
|
32.28
|
16.25
|
||||||
|
Monthly
|
||||||||
|
October 2017
|
17.50
|
15.85
|
||||||
|
November 2017
|
20.65
|
16.50
|
||||||
|
December 2017
|
21.65
|
19.79
|
||||||
|
January 2018
|
30.35
|
21.79
|
||||||
|
February 2018
|
31.58
|
28.36
|
||||||
|
March 2018
1
|
32.28
|
16.25
|
||||||
| (1) |
In March 2018, Kenon’s share price was adjusted to reflect the $12.35 per share cash distribution to Kenon’s shareholders.
|
|
Price per ordinary
share(NIS) |
||||||||
|
High
|
Low
|
|||||||
|
Annual:
|
||||||||
|
Year ended December 31, 2015 (since January 6, 2015)
|
84.98
|
37.75
|
||||||
|
Year ended December 31, 2016
|
46.34
|
28.10
|
||||||
|
Year ended December 31, 2017
|
74.15
|
37.55
|
||||||
|
Quarterly:
|
||||||||
|
Three months ended March 31, 2016
|
40.00
|
29.13
|
||||||
|
Three months ended June 30, 2016
|
41.75
|
28.10
|
||||||
|
Three months ended September 30, 2016
|
46.34
|
36.12
|
||||||
|
Three months ended December 31, 2016
|
45.33
|
33.30
|
||||||
|
Three months ended March 31, 2017
|
49.06
|
37.55
|
||||||
|
Three months ended June 30, 2017
|
48.85
|
40.40
|
||||||
|
Three months ended September 30, 2017
|
61.10
|
46.33
|
||||||
|
Three months ended December 31, 2017
|
74.15
|
55.06
|
||||||
|
Three months ended March 31, 2018
1
|
109.80
|
56.72
|
||||||
|
Monthly
|
||||||||
|
October 2017
|
60.70
|
55.06
|
||||||
|
November 2017
|
72.95
|
59.92
|
||||||
|
December 2017
|
74.15
|
69.55
|
||||||
|
January 2018
|
102.00
|
75.02
|
||||||
|
February 2018
|
109.80
|
98.77
|
||||||
|
March 2018
1
|
107.90
|
56.72
|
||||||
| (1) |
In March 2018, Kenon’s share price was adjusted to reflect the $12.35 per share cash distribution to Kenon’s shareholders.
|
| · |
the conclusion of the next annual general meeting;
|
| · |
the expiration of the period within which the next annual general meeting is required by law to be held (i.e., within 18 months from our incorporation date (and in the case of subsequent periods, 15 months)) or six months from our financial year end, being December 31, whichever is the earliest; or
|
| · |
the subsequent revocation or modification of approval by our shareholders acting at a duly convened general meeting.
|
| · |
upon any resolution concerning the winding-up of our company; and
|
| · |
upon any resolution which varies the rights attached to such preference shares.
|
| · |
all the directors have made a solvency statement in relation to such redemption; and
|
| · |
we have lodged a copy of the statement with the Singapore Registrar of Companies.
|
| · |
14 days’ written notice to be given by Kenon of a general meeting to pass an ordinary resolution; and
|
| · |
21 days’ written notice to be given by Kenon of a general meeting to pass a special resolution,
|
| · |
a company and its related companies, the associated companies of any of the company and its related companies, companies whose associated companies include any of these companies and any person who has provided financial assistance (other than a bank in the ordinary course of business) to any of the foregoing for the purchase of voting rights;
|
| · |
a company and its directors (including their close relatives, related trusts and companies controlled by any of the directors, their close relatives and related trusts);
|
| · |
a company and its pension funds and employee share schemes;
|
| · |
a person and any investment company, unit trust or other fund whose investment such person manages on a discretionary basis but only in respect of the investment account which such person manages;
|
| · |
a financial or other professional adviser, including a stockbroker, and its clients in respect of shares held by the adviser and persons controlling, controlled by or under the same control as the adviser and all the funds managed by the adviser on a discretionary basis, where the shareholdings of the adviser and any of those funds in the client total 10% or more of the client’s equity share capital;
|
| · |
directors of a company (including their close relatives, related trusts and companies controlled by any of such directors, their close relatives and related trusts) which is subject to an offer or where the directors have reason to believe a bona fide offer for the company may be imminent;
|
| · |
partners; and
|
| · |
an individual and such person’s close relatives, related trusts, any person who is accustomed to act in accordance with such person’s instructions and companies controlled by the individual, such person’s close relatives, related trusts or any person who is accustomed to act in accordance with such person’s instructions and any person who has provided financial assistance (other than a bank in the ordinary course of business) to any of the foregoing for the purchase of voting rights.
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
Board of Directors
|
||
|
A typical certificate of incorporation and bylaws would provide that the number of directors on the board of directors will be fixed from time to time by a vote of the majority of the authorized directors. Under Delaware law, a board of directors can be divided into classes and cumulative voting in the election of directors is only permitted if expressly authorized in a corporation’s certificate of incorporation.
|
The constitution of companies will typically state the minimum and maximum number of directors as well as provide that the number of directors may be increased or reduced by shareholders via ordinary resolution passed at a general meeting, provided that the number of directors following such increase or reduction is within the maximum and minimum number of directors provided in the constitution and the Singapore Companies Act, respectively. Our constitution provides that, unless otherwise determined by a general meeting, the minimum number of directors is five and the maximum number is 12.
|
|
|
Limitation on Personal Liability of Directors
|
||
|
A typical certificate of incorporation provides for the elimination of personal monetary liability of directors for breach of fiduciary duties as directors to the fullest extent permissible under the laws of Delaware, except for liability (i) for any breach of a director’s loyalty to the corporation or its stockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law, (iii) under Section 174 of the Delaware General Corporation Law (relating to the liability of directors for unlawful payment of a dividend or an unlawful stock purchase or redemption) or (iv) for any transaction from which the director derived an improper personal benefit. A typical certificate of incorporation would also provide that if the Delaware General Corporation Law is amended so as to allow further elimination of, or limitations on, director liability, then the liability of directors will be eliminated or limited to the fullest extent permitted by the Delaware General Corporation Law as so amended.
|
Pursuant to the Singapore Companies Act, any provision (whether in the constitution, contract or otherwise) purporting to exempt a director (to any extent) from any liability attaching in connection with any negligence, default, breach of duty or breach of trust in relation to Kenon will be void except as permitted under the Singapore Companies Act. Nevertheless, a director can be released by the shareholders of Kenon for breaches of duty to Kenon, except in the case of fraud, illegality, insolvency and oppression or disregard of minority interests.
Our constitution currently provides that, subject to the provisions of the Singapore Companies Act and every other act for the time being in force concerning companies and affecting Kenon, every director, auditor, secretary or other officer of Kenon and its subsidiaries and affiliates shall be entitled to be indemnified by Kenon against all liabilities incurred by him in the execution and discharge of his duties and where he serves at the request of Kenon as a director, officer, employee or agent of any subsidiary or affiliate of Kenon or in relation thereto, including any liability incurred by him in defending any proceedings, whether civil or criminal, which relate to anything done or omitted or alleged to have been done or omitted by him as an officer or employee of Kenon, and in which judgment is given in his favor (or the proceedings otherwise disposed of without any finding or admission of any material breach of duty on his part) or in which he is acquitted, or in connection with an application under statute in respect of such act or omission in which relief is granted to him by the court.
|
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
Interested Shareholders
|
||
|
Section 203 of the Delaware General Corporation Law generally prohibits a Delaware corporation from engaging in specified corporate transactions (such as mergers, stock and asset sales, and loans) with an “interested stockholder” for three years following the time that the stockholder becomes an interested stockholder. Subject to specified exceptions, an “interested stockholder” is a person or group that owns 15% or more of the corporation’s outstanding voting stock (including any rights to acquire stock pursuant to an option, warrant, agreement, arrangement or understanding, or upon the exercise of conversion or exchange rights, and stock with respect to which the person has voting rights only), or is an affiliate or associate of the corporation and was the owner of 15% or more of the voting stock at any time within the previous three years.
A Delaware corporation may elect to “opt out” of, and not be governed by, Section 203 through a provision in either its original certificate of incorporation, or an amendment to its original certificate or bylaws that was approved by majority stockholder vote. With a limited exception, this amendment would not become effective until 12 months following its adoption.
|
There are no comparable provisions in Singapore with respect to public companies which are not listed on the Singapore Exchange Securities Trading Limited.
|
|
|
Removal of Directors
|
||
|
A typical certificate of incorporation and bylaws provide that, subject to the rights of holders of any preferred stock, directors may be removed at any time by the affirmative vote of the holders of at least a majority, or in some instances a supermajority, of the voting power of all of the then outstanding shares entitled to vote generally in the election of directors, voting together as a single class. A certificate of incorporation could also provide that such a right is only exercisable when a director is being removed for cause (removal of a director only for cause is the default rule in the case of a classified board).
|
According to the Singapore Companies Act, directors of a public company may be removed before expiration of their term of office with or without cause by ordinary resolution (i.e., a resolution which is passed by a simple majority of those shareholders present and voting in person or by proxy). Notice of the intention to move such a resolution has to be given to Kenon not less than 28 days before the meeting at which it is moved. Kenon shall then give notice of such resolution to its shareholders not less than 14 days before the meeting. Where any director removed in this manner was appointed to represent the interests of any particular class of shareholders or debenture holders, the resolution to remove such director will not take effect until such director’s successor has been appointed.
Our constitution provides that Kenon may by ordinary resolution of which special notice has been given, remove any director before the expiration of his period of office, notwithstanding anything in our constitution or in any agreement between Kenon and such director and appoint another person in place of the director so removed.
|
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
Filling Vacancies on the Board of Directors
|
||
|
A typical certificate of incorporation and bylaws provide that, subject to the rights of the holders of any preferred stock, any vacancy, whether arising through death, resignation, retirement, disqualification, removal, an increase in the number of directors or any other reason, may be filled by a majority vote of the remaining directors, even if such directors remaining in office constitute less than a quorum, or by the sole remaining director. Any newly elected director usually holds office for the remainder of the full term expiring at the annual meeting of stockholders at which the term of the class of directors to which the newly elected director has been elected expires.
|
The constitution of a Singapore company typically provides that the directors have the power to appoint any person to be a director, either to fill a vacancy or as an addition to the existing directors, but so that the total number of directors will not at any time exceed the maximum number fixed in the constitution. Any newly elected director shall hold office until the next following annual general meeting, where such director will then be eligible for re-election. Our constitution provides that the shareholders may by ordinary resolution, or the directors may, appoint any person to be a director as an additional director or to fill a vacancy provided that any person so appointed by the directors will only hold office until the next annual general meeting, and will then be eligible for re-election.
|
|
|
Amendment of Governing Documents
|
||
|
Under the Delaware General Corporation Law, amendments to a corporation’s certificate of incorporation require the approval of stockholders holding a majority of the outstanding shares entitled to vote on the amendment. If a class vote on the amendment is required by the Delaware General Corporation Law, a majority of the outstanding stock of the class is required, unless a greater proportion is specified in the certificate of incorporation or by other provisions of the Delaware General Corporation Law. Under the Delaware General Corporation Law, the board of directors may amend bylaws if so authorized in the charter. The stockholders of a Delaware corporation also have the power to amend bylaws.
|
Our constitution may be altered by special resolution (i.e., a resolution passed by at least a three-fourths majority of the shares entitled to vote, present in person or by proxy at a meeting for which not less than 21 days written notice is given). The board of directors has no right to amend the constitution.
|
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
Meetings of Shareholders
|
||
|
Annual and Special Meetings
Typical bylaws provide that annual meetings of stockholders are to be held on a date and at a time fixed by the board of directors. Under the Delaware General Corporation Law, a special meeting of stockholders may be called by the board of directors or by any other person authorized to do so in the certificate of incorporation or the bylaws.
Quorum Requirements
Under the Delaware General Corporation Law, a corporation’s certificate of incorporation or bylaws can specify the number of shares which constitute the quorum required to conduct business at a meeting, provided that in no event shall a quorum consist of less than one-third of the shares entitled to vote at a meeting.
|
Annual General Meetings
All companies are required to hold an annual general meeting once every calendar year. The first annual general meeting was required to be held within 18 months of Kenon’s incorporation and subsequently, annual general meetings must be held not more than 15 months after the holding of the last preceding annual general meeting, and in each case, not later than six months from Kenon’s financial year end.
Extraordinary General Meetings
Any general meeting other than the annual general meeting is called an “extraordinary general meeting.” Two or more members (shareholders) holding not less than 10% of the total number of issued shares (excluding treasury shares) may call an extraordinary general meeting. In addition, the constitution usually also provides that general meetings may be convened in accordance with the Singapore Companies Act by the directors.
Notwithstanding anything in the constitution, the directors are required to convene a general meeting if required to do so by requisition (i.e., written notice to directors requiring that a meeting be called) by shareholder(s) holding not less than 10% of the total number of paid-up shares of Kenon carrying voting rights.
Our constitution provides that the directors may, whenever they think fit, convene an extraordinary general meeting.
Quorum Requirements
Our constitution provides that shareholders entitled to vote holding 33 and 1/3 percent of our issued and paid-up shares, present in person or by proxy at a meeting, shall be a quorum. In the event a quorum is not present, the meeting may be adjourned for one week.
|
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
Indemnification of Officers, Directors and Employers
|
||
|
Under the Delaware General Corporation Law, subject to specified limitations in the case of derivative suits brought by a corporation’s stockholders in its name, a corporation may indemnify any person who is made a party to any third-party action, suit or proceeding on account of being a director, officer, employee or agent of the corporation (or was serving at the request of the corporation in such capacity for another corporation, partnership, joint venture, trust or other enterprise) against expenses, including attorney’s fees, judgments, fines and amounts paid in settlement actually and reasonably incurred by him or her in connection with the action, suit or proceeding through, among other things, a majority vote of a quorum consisting of directors who were not parties to the suit or proceeding, if the person:
·
acted in good faith and in a manner he or she reasonably believed to be in or not opposed to the best interests of the corporation or, in some circumstances, at least not opposed to its best interests; and
·
in a criminal proceeding, had no reasonable cause to believe his or her conduct was unlawful.
Delaware corporate law permits indemnification by a corporation under similar circumstances for expenses (including attorneys’ fees) actually and reasonably incurred by such persons in connection with the defense or settlement of a derivative action or suit, except that no indemnification may be made in respect of any claim, issue or matter as to which the person is adjudged to be liable to the corporation unless the Delaware Court of Chancery or the court in which the action or suit was brought determines upon application that the person is fairly and reasonably entitled to indemnity for the expenses which the court deems to be proper.
To the extent a director, officer, employee or agent is successful in the defense of such an action, suit or proceeding, the corporation is required by Delaware corporate law to indemnify such person for reasonable expenses incurred thereby. Expenses (including attorneys’ fees) incurred by such persons in defending any action, suit or proceeding may be paid in advance of the final disposition of such action, suit or proceeding upon receipt of an undertaking by or on behalf of that person to repay the amount if it is ultimately determined that that person is not entitled to be so indemnified.
|
The Singapore Companies Act specifically provides that Kenon is allowed to:
·
purchase and maintain for any officer insurance against any liability attaching to such officer in respect of any negligence, default, breach of duty or breach of trust in relation to Kenon;
·
indemnify such officer against liability incurred by a director to a person other than Kenon except when the indemnity is against (i) any liability of the director to pay a fine in criminal proceedings or a sum payable to a regulatory authority by way of a penalty in respect of non-compliance with any requirement of a regulatory nature (however arising); or (ii) any liability incurred by the officer (1) in defending criminal proceedings in which he is convicted, (2) in defending civil proceedings brought by Kenon or a related company of Kenon in which judgment is given against him or (3) in connection with an application for relief under specified sections of the Singapore Companies Act in which the court refuses to grant him relief.
·
indemnify any auditor against any liability incurred or to be incurred by such auditor in defending any proceedings (whether civil or criminal) in which judgment is given in such auditor’s favor or in which such auditor is acquitted; or
·
indemnify any auditor against any liability incurred by such auditor in connection with any application under specified sections of the Singapore Companies Act in which relief is granted to such auditor by a court.
In cases where, inter alia, an officer is sued by Kenon the Singapore Companies Act gives the court the power to relieve directors either wholly or partially from the consequences of their negligence, default, breach of duty or breach of trust. However, Singapore case law has indicated that such relief will not be granted to a director who has benefited as a result of his or her breach of trust. In order for relief to be obtained, it must be shown that (i) the director acted reasonably; (ii) the director acted honestly; and (iii) it is fair, having regard to all the circumstances of the case including those connected with such director’s appointment, to excuse the director.
Our constitution currently provides that, subject to the provisions of the Singapore Companies Act and every other act for the time being in force concerning companies and affecting Kenon, every director, auditor, secretary or other officer of Kenon and its subsidiaries and affiliates shall be entitled to be indemnified by Kenon against all liabilities incurred by him in the execution and discharge of his duties and where he serves at the request of Kenon as a director, officer, employee or agent of any subsidiary or affiliate of Kenon or in relation thereto, including any liability incurred by him in defending any proceedings, whether civil or criminal, which relate to anything done or omitted or alleged to have been done or omitted by him as an officer or employee of Kenon, and in which judgment is given in his favor (or the proceedings otherwise disposed of without any finding or admission of any material breach of duty on his part) or in which he is acquitted, or in connection with an application under statute in respect of such act or omission in which relief is granted to him by the court.
|
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
Shareholder Approval of Business Combinations
|
||
|
Generally, under the Delaware General Corporation Law, completion of a merger, consolidation, or the sale, lease or exchange of substantially all of a corporation’s assets or dissolution requires approval by the board of directors and by a majority (unless the certificate of incorporation requires a higher percentage) of outstanding stock of the corporation entitled to vote.
The Delaware General Corporation Law also requires a special vote of stockholders in connection with a business combination with an “interested stockholder” as defined in section 203 of the Delaware General Corporation Law. For further information on such provisions, see “—
Interested Shareholders
” above.
|
The Singapore Companies Act mandates that specified corporate actions require approval by the shareholders in a general meeting, notably:
·
notwithstanding anything in Kenon’s constitution, directors are not permitted to carry into effect any proposals for disposing of the whole or substantially the whole of Kenon’s undertaking or property unless those proposals have been approved by shareholders in a general meeting;
·
subject to the constitution of each amalgamating company, an amalgamation proposal must be approved by the shareholders of each amalgamating company via special resolution at a general meeting; and
·
notwithstanding anything in Kenon’s constitution, the directors may not, without the prior approval of shareholders, issue shares, including shares being issued in connection with corporate actions.
|
|
|
Shareholder Action Without a Meeting
|
||
|
Under the Delaware General Corporation Law, unless otherwise provided in a corporation’s certificate of incorporation, any action that may be taken at a meeting of stockholders may be taken without a meeting, without prior notice and without a vote if the holders of outstanding stock, having not less than the minimum number of votes that would be necessary to authorize such action, consent in writing. It is not uncommon for a corporation’s certificate of incorporation to prohibit such action.
|
There are no equivalent provisions under the Singapore Companies Act in respect of passing shareholders’ resolutions by written means that apply to public companies listed on a securities exchange.
|
|
|
Shareholder Suits
|
||
|
Under the Delaware General Corporation Law, a stockholder may bring a derivative action on behalf of the corporation to enforce the rights of the corporation. An individual also may commence a class action suit on behalf of himself or herself and other similarly situated stockholders where the requirements for maintaining a class action under the Delaware General Corporation Law have been met. A person may institute and maintain such a suit only if such person was a stockholder at the time of the transaction which is the subject of the suit or his or her shares thereafter devolved upon him or her by operation of law. Additionally, under Delaware case law, the plaintiff generally must be a stockholder not only at the time of the transaction which is the subject of the suit, but also through the duration of the derivative suit. The Delaware General Corporation Law also requires that the derivative plaintiff make a demand on the directors of the corporation to assert the corporate claim before the suit may be prosecuted by the derivative plaintiff, unless such demand would be futile.
|
Derivative actions
The Singapore Companies Act has a provision which provides a mechanism enabling shareholders to apply to the court for leave to bring a derivative action on behalf of Kenon.
Applications are generally made by shareholders of Kenon or individual directors, but courts are given the discretion to allow such persons as they deem proper to apply (e.g., beneficial owner of shares).
It should be noted that this provision of the Singapore Companies Act is primarily used by minority shareholders to bring an action in the name and on behalf of Kenon or intervene in an action to which Kenon is a party for the purpose of prosecuting, defending or discontinuing the action on behalf of Kenon.
|
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
Class actions
The concept of class action suits, which allows individual shareholders to bring an action seeking to represent the class or classes of shareholders, generally does not exist in Singapore. However, it is possible as a matter of procedure for a number of shareholders to lead an action and establish liability on behalf of themselves and other shareholders who join in or who are made parties to the action.
These shareholders are commonly known as “lead plaintiffs.” Further, there are circumstances under the provisions of certain Singapore statutes where shareholders may file and prove their claims for compensation in the event that Kenon has been convicted of a criminal offense or has a court order for the payment of a civil penalty made against it.
Additionally, for as long as Kenon is listed in the U.S. or in Israel, Kenon has undertaken not to claim that it is not subject to any derivative/class action that may be filed against it in the U.S. or Israel, as applicable, solely on the basis that it is a Singapore company.
|
|
Dividends or Other Distributions; Repurchases and Redemptions
|
||
|
The Delaware General Corporation Law permits a corporation to declare and pay dividends out of statutory surplus or, if there is no surplus, out of net profits for the fiscal year in which the dividend is declared and/or for the preceding fiscal year as long as the amount of capital of the corporation following the declaration and payment of the dividend is not less than the aggregate amount of the capital represented by the issued and outstanding stock of all classes having a preference upon the distribution of assets.
Under the Delaware General Corporation Law, any corporation may purchase or redeem its own shares, except that generally it may not purchase or redeem these shares if the capital of the corporation is impaired at the time or would become impaired as a result of the redemption. A corporation may, however, purchase or redeem out of capital shares that are entitled upon any distribution of its assets to a preference over another class or series of its shares if the shares are to be retired and the capital reduced.
|
The Singapore Companies Act provides that no dividends can be paid to shareholders except out of profits.
The Singapore Companies Act does not provide a definition on when profits are deemed to be available for the purpose of paying dividends and this is accordingly governed by case law. Our constitution provides that no dividend can be paid otherwise than out of profits of Kenon.
Acquisition of a company’s own shares
The Singapore Companies Act generally prohibits a company from acquiring its own shares subject to certain exceptions. Any contract or transaction by which a company acquires or transfers its own shares is void. However, provided that it is expressly permitted to do so by its constitution and subject to the special conditions of each permitted acquisition contained in the Singapore Companies Act, Kenon may:
·
redeem redeemable preference shares (the redemption of these shares will not reduce the capital of Kenon). Preference shares may be redeemed out of capital if all the directors make a solvency statement in relation to such redemption in accordance with the Singapore Companies Act;
|
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
·
whether listed on a securities exchange (in Singapore or outside Singapore) or not, make an off-market purchase of its own shares in accordance with an equal access scheme authorized in advance at a general meeting;
·
whether listed on a securities exchange (in Singapore or outside Singapore) or not, make a selective off-market purchase of its own shares in accordance with an agreement authorized in advance at a general meeting by a special resolution where persons whose shares are to be acquired and their associated persons have abstained from voting; and
·
whether listed on a securities exchange (in Singapore or outside Singapore) or not, make an acquisition of its own shares under a contingent purchase contract which has been authorized in advance at a general meeting by a special resolution.
Kenon may also purchase its own shares by an order of a Singapore court.
The total number of ordinary shares that may be acquired by Kenon in a relevant period may not exceed 20% of the total number of ordinary shares in that class as of the date of the resolution pursuant to the relevant share repurchase provisions under the Singapore Companies Act. Where, however, Kenon has reduced its share capital by a special resolution or a Singapore court made an order to such effect, the total number of ordinary shares shall be taken to be the total number of ordinary shares in that class as altered by the special resolution or the order of the court. Payment must be made out of Kenon’s distributable profits or capital, provided that Kenon is solvent. Such payment may include any expenses (including brokerage or commission) incurred directly in the purchase or acquisition by Kenon of its ordinary shares.
Financial assistance for the acquisition of shares
Kenon may not give financial assistance to any person whether directly or indirectly for the purpose of:
·
the acquisition or proposed acquisition of shares in Kenon or units of such shares; or
·
the acquisition or proposed acquisition of shares in its holding company or ultimate holding company, as the case may be, or units of such shares.
Financial assistance may take the form of a loan, the giving of a guarantee, the provision of security, the release of an obligation, the release of a debt or otherwise.
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
However, it should be noted that Kenon may provide financial assistance for the acquisition of its shares or shares in its holding company if it complies with the requirements (including, where applicable, approval by the board of directors or by the passing of a special resolution by its shareholders) set out in the Singapore Companies Act. Our constitution provides that subject to the provisions of the Singapore Companies Act, we may purchase or otherwise acquire our own shares upon such terms and subject to such conditions as we may deem fit. These shares may be held as treasury shares or cancelled as provided in the Singapore Companies Act or dealt with in such manner as may be permitted under the Singapore Companies Act. On cancellation of the shares, the rights and privileges attached to those shares will expire.
|
||
|
Transactions with Officers and Directors
|
||
|
Under the Delaware General Corporation Law, some contracts or transactions in which one or more of a corporation’s directors has an interest are not void or voidable because of such interest provided that some conditions, such as obtaining the required approval and fulfilling the requirements of good faith and full disclosure, are met. Under the Delaware General Corporation Law, either (a) the stockholders or the board of directors must approve in good faith any such contract or transaction after full disclosure of the material facts or (b) the contract or transaction must have been “fair” as to the corporation at the time it was approved. If board approval is sought, the contract or transaction must be approved in good faith by a majority of disinterested directors after full disclosure of material facts, even though less than a majority of a quorum.
|
Under the Singapore Companies Act, the chief executive officer and directors are not prohibited from dealing with Kenon, but where they have an interest in a transaction with Kenon, that interest must be disclosed to the board of directors. In particular, the chief executive officer and every director who is in any way, whether directly or indirectly, interested in a transaction or proposed transaction with Kenon must, as soon as practicable after the relevant facts have come to such officer or director’s knowledge, declare the nature of such officer or director’s interest at a board of directors’ meeting or send a written notice to Kenon containing details on the nature, character and extent of his interest in the transaction or proposed transaction with Kenon.
In addition, a director or chief executive officer who holds any office or possesses any property which, directly or indirectly, duties or interests might be created in conflict with such officer’s duties or interests as director or chief executive officer, is required to declare the fact and the nature, character and extent of the conflict at a meeting of directors or send a written notice to Kenon containing details on the nature, character and extent of the conflict.
The Singapore Companies Act extends the scope of this statutory duty of a director or chief executive officer to disclose any interests by pronouncing that an interest of a member of the director’s or, as the case may be, the chief executive officer’s family (including spouse, son, adopted son, step-son, daughter, adopted daughter and step-daughter) will be treated as an interest of the director.
|
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
There is however no requirement for disclosure where the interest of the director or chief executive officer (as the case may be) consists only of being a member or creditor of a corporation which is interested in the proposed transaction with Kenon if the interest may properly be regarded as immaterial. Where the proposed transaction relates to any loan to Kenon, no disclosure need be made where the director or chief executive officer has only guaranteed or joined in guaranteeing the repayment of such loan, unless the constitution provides otherwise.
Further, where the proposed transaction is to be made with or for the benefit of a related corporation (i.e. the holding company, subsidiary or subsidiary of a common holding company) no disclosure need be made of the fact that the director or chief executive officer is also a director or chief executive officer of that corporation, unless the constitution provides otherwise.
Subject to specified exceptions, including a loan to a director for expenditure in defending criminal or civil proceedings, etc. or in connection with an investigation, or an action proposed to be taken by a regulatory authority in connection with any alleged negligence, default, breach of duty or breach of trust by him in relation to Kenon, the Singapore Companies Act prohibits Kenon from: (i) making a loan or quasi-loan to its directors or to directors of a related corporation (each, a “relevant director”); (ii) giving a guarantee or security in connection with a loan or quasi-loan made to a relevant director by any other person; (iii) entering into a credit transaction as creditor for the benefit of a relevant director; (iv) giving a guarantee or security in connection with such credit transaction entered into by any person for the benefit of a relevant director; (v) taking part in an arrangement where another person enters into any of the transactions in (i) to (iv) above or (vi) below and such person obtains a benefit from Kenon or a related corporation; or (vi) arranging for the assignment to Kenon or assumption by Kenon of any rights, obligations or liabilities under a transaction in (i) to (v) above. Kenon is also prohibited from entering into the transactions in (i) to (vi) above with or for the benefit of a relevant director’s spouse or children (whether adopted or naturally or step-children).
|
||
|
Dissenters’ Rights
|
||
|
Under the Delaware General Corporation Law, a stockholder of a corporation participating in some types of major corporate transactions may, under varying circumstances, be entitled to appraisal rights pursuant to which the stockholder may receive cash in the amount of the fair market value of his or her shares in lieu of the consideration he or she would otherwise receive in the transaction.
|
There are no equivalent provisions under the Singapore Companies Act.
|
|
|
Delaware
|
Singapore—Kenon Holdings Ltd.
|
|
Cumulative Voting
|
||
|
Under the Delaware General Corporation Law, a corporation may adopt in its bylaws that its directors shall be elected by cumulative voting. When directors are elected by cumulative voting, a stockholder has the number of votes equal to the number of shares held by such stockholder times the number of directors nominated for election. The stockholder may cast all of such votes for one director or among the directors in any proportion.
|
There is no equivalent provision under the Singapore Companies Act in respect of companies incorporated in Singapore.
|
|
|
Anti-Takeover Measures
|
||
|
Under the Delaware General Corporation Law, the certificate of incorporation of a corporation may give the board the right to issue new classes of preferred stock with voting, conversion, dividend distribution, and other rights to be determined by the board at the time of issuance, which could prevent a takeover attempt and thereby preclude shareholders from realizing a potential premium over the market value of their shares.
In addition, Delaware law does not prohibit a corporation from adopting a stockholder rights plan, or “poison pill,” which could prevent a takeover attempt and also preclude shareholders from realizing a potential premium over the market value of their shares.
|
The constitution of a Singapore company typically provides that the company may allot and issue new shares of a different class with preferential, deferred, qualified or other special rights as its board of directors may determine with the prior approval of the company’s shareholders in a general meeting. Our constitution provides that our shareholders may grant to our board the general authority to issue such preference shares until the next general meeting. For further information, see “
Item 3D. Risk Factors—Risks Relating to Our Ordinary Shares—Our directors have general authority to allot and issue new shares on terms and conditions and with any preferences, rights or restrictions as may be determined by our board of directors in its sole discretion, which may dilute our existing shareholders. We may also issue securities that have rights and privileges that are more favorable than the rights and privileges accorded to our existing shareholders” and “Item 10.B Constitution—Preference Shares.
”
Singapore law does not generally prohibit a corporation from adopting “poison pill” arrangements which could prevent a takeover attempt and also preclude shareholders from realizing a potential premium over the market value of their shares.
However, under the Singapore Code on Take-overs and Mergers, if, in the course of an offer, or even before the date of the offer announcement, the board of the offeree company has reason to believe that a bona fide offer is imminent, the board must not, except pursuant to a contract entered into earlier, take any action, without the approval of shareholders at a general meeting, on the affairs of the offeree company that could effectively result in any bona fide offer being frustrated or the shareholders being denied an opportunity to decide on its merits.
For further information on the Singapore Code on Take-overs and Mergers, see “
—Takeovers
.”
|
|
| · |
persons that are not U.S. Holders;
|
| · |
persons that are subject to alternative minimum taxes;
|
| · |
insurance companies;
|
| · |
tax-exempt entities;
|
| · |
financial institutions;
|
| · |
broker-dealers;
|
| · |
persons that hold our ordinary shares through partnerships (or other entities classified as partnerships for U.S. federal income tax purposes);
|
| · |
pass-through entities;
|
| · |
persons that actually or constructively own 10% or more of the total combined voting power of all classes of our voting stock or 10% or more of the total value of shares of all classes of our stock;
|
| · |
traders in securities that elect to apply a mark-to-market method of accounting, holders that hold our ordinary shares as part of a “hedge,” “straddle,” “conversion,” or other risk reduction transaction for U.S. federal income tax purposes; and
|
| · |
individuals who receive our ordinary shares upon the exercise of compensatory options or otherwise as compensation.
|
| · |
an individual who is a citizen or resident of the United States;
|
| · |
a corporation (or other entity taxable as a corporation for U.S. federal income tax purposes) created or organized in the United States or under the laws of the United States, any state thereof or the District of Columbia;
|
| · |
an estate, the income of which is subject to U.S. federal income taxation regardless of its source; or
|
| · |
a trust that (1) is subject to the primary supervision of a court within the United States and the control of one or more U.S. persons for all substantial decisions or (2) has a valid election in effect under applicable U.S. Treasury regulations to be treated as a U.S. person.
|
| · |
currency risk, as a result of changes in the rates of exchange of various foreign currencies (in particular, the Euro and the New Israeli Shekel) in relation to the U.S. Dollar, our functional currency and the currency against which we measure our exposure;
|
| · |
index risk, as a result of changes in the Consumer Price Index;
|
| · |
interest rate risk, as a result of changes in the market interest rates affecting certain of our businesses’ issuance of debt and related financial instruments; and
|
| · |
price risk, as a result of changes in market prices, such as the price of certain commodities (e.g., natural gas and heavy fuel oil).
|
|
Year ended
December 31, |
||||||||
|
2017
|
2016
|
|||||||
|
(in thousands of USD)
|
||||||||
|
Audit Fees
1
|
$
|
5,170
|
$
|
4,064
|
||||
|
Audit-Related Fees
|
2
|
1,387
|
2
|
|||||
|
Tax Fees
3
|
974
|
144
|
||||||
|
All Other Fees
|
-
|
26
|
||||||
|
Total
|
$
|
6,146
|
$
|
5,621
|
||||
| (1) |
Includes fees billed or accrued for professional services rendered by the principal accountant, and member firms in their respective network, for the audit of our annual financial statements, and those of our consolidated subsidiaries, as well as additional services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements, except for those not required by statute or regulation.
|
| (2) |
The audit-related fees for the year ended December 31, 2016 substantially reflect fees billed or accrued in connection with IC Power’s filing of a registration statement on Form F-1.
|
| (3) |
Tax fees consist of fees for professional services rendered during the fiscal year by the principal accountant mainly for tax compliance and assistance with tax audits and appeals.
|
|
101.INS*
|
XBRL Instance Document
|
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
Page
|
|
F-1 – F-6
|
|
|
F-7 – F-8
|
|
|
F-9
|
|
|
F-10
|
|
|
F-11 – F-13
|
|
|
F-14 – F-15
|
|
|
F-16 – F-98
|
|
Qoros Automotive Co., Ltd.
Financial Statements Filed Pursuant to Rule 3-09 of Regulation S-X
Consolidated Financial Statements for the Year Ended December 31, 2017
|
|
F- 100 – F - 101
|
|
|
F- 102 – F - 103
|
|
|
|
|
|
F - 104
|
|
|
|
|
|
F - 105 – F - 106
|
|
|
F - 107 – F - 109
|
|
|
|
|
|
F - 110 – F - 156
|
|
KPMG LLP
|
Telephone
|
+65 6213 3388
|
|
16 Raffles Quay #22-00
|
Fax
|
+65 6225 0984
|
|
|
Hong Leong Building
|
Internet
|
www.kpmg.com.sg
|
|
|
Singapore 048581
|
|
|
KPMG LLP (Registration No. T08LL1267L), an accounting
limited liability partnership registered in Singapore under the
Limited Liability Partnership Act (Chapter 163A) and a member firm
of the KPMG network of independent member firms
affiliated with
KPMG International Cooperative (“KPMG International”), a Swiss entity.
|
|
|
KPMG LLP
|
Telephone
|
+65 6213 3388
|
|
16 Raffles Quay #22-00
|
Fax
|
+65 6225 0984
|
|
|
Hong Leong Building
|
Internet
|
www.kpmg.com.sg
|
|
|
Singapore 048581
|
|
Deloitte, Inc.
|
|
Contadores Públicos Autorizados
RUC 16292-152-155203 D.V. 65 Torre Banco Panamá, piso 12 Avenida Boulevard y la Rotonda
Costa del Este, Panamá
Apartado 0816-01558 Panamá, Rep. de Panamá |
|
|
Teléfono: (507) 303-4100
Fax: (507) 269-2386 infopanama@deloitte.com www.deloitte.com/pa |
|
Deloitte LATCO
|
|
|
Firma miembro de
|
|
|
Deloitte Touche Tohmatsu Limited
|
|
As at December 31
|
||||||||||||
|
2017
|
2016
|
|||||||||||
|
Note
|
$ thousands
|
|||||||||||
|
Current assets
|
||||||||||||
|
Cash and cash equivalents
|
5
|
1,417,388
|
326,635
|
|||||||||
|
Short-term investments and deposits
|
6
|
7,144
|
89,545
|
|||||||||
|
Trade receivables, net
|
7
|
44,137
|
284,532
|
|||||||||
|
Other current assets, including derivatives
|
8
|
35,752
|
49,773
|
|||||||||
|
Income tax receivable
|
220
|
11,459
|
||||||||||
|
Inventories
|
9
|
-
|
91,659
|
|||||||||
|
Total current assets
|
1,504,641
|
853,603
|
||||||||||
|
Non-current assets
|
||||||||||||
|
Investments in associated companies
|
10
|
121,694
|
208,233
|
|||||||||
|
Deposits, loans and other receivables, including derivative instruments
|
12
|
106
,717
|
176,775
|
|||||||||
|
Deferred payment receivable
|
13
|
175,000
|
-
|
|||||||||
|
Deferred taxes, net
|
27
|
-
|
25,104
|
|||||||||
|
Property, plant and equipment, net
|
14
|
616,164
|
3,497,300
|
|||||||||
|
Goodwill and intangible assets, net
|
15
|
1,641
|
376,778
|
|||||||||
|
Total non-current assets
|
1,021,216
|
4,284,190
|
||||||||||
|
Total assets
|
2,525,857
|
5,137,793
|
||||||||||
|
As at December 31
|
||||||||||||
|
2017
|
2016
|
|||||||||||
|
Note
|
$ thousands
|
|||||||||||
|
Current liabilities
|
||||||||||||
|
Loans and debentures
|
16
|
447,956
|
482,813
|
|||||||||
|
Trade payables
|
17
|
58,895
|
285,612
|
|||||||||
|
Other payables, including derivative instruments
|
18
|
82,522
|
91,303
|
|||||||||
|
Guarantee deposits from customers
|
19
|
-
|
56,833
|
|||||||||
|
Provisions
|
20
|
44,342
|
119,531
|
|||||||||
|
Income tax payable
|
172,607
|
8,671
|
||||||||||
|
Total current liabilities
|
806,322
|
1,044,763
|
||||||||||
|
Non-current liabilities
|
||||||||||||
|
Loans, excluding current portion
|
16
|
503,785
|
1,972,926
|
|||||||||
|
Debentures, excluding current portion
|
16
|
84,758
|
856,670
|
|||||||||
|
Derivative instruments
|
18
|
-
|
44,637
|
|||||||||
|
Deferred taxes, net
|
27
|
52,753
|
225,354
|
|||||||||
|
Trade payables
|
17
|
-
|
44,057
|
|||||||||
|
Income tax payable
|
26,811
|
-
|
||||||||||
|
Other non-current liabilities
|
81
|
55,182
|
||||||||||
|
Total non-current liabilities
|
668,188
|
3,198,826
|
||||||||||
|
Total liabilities
|
1,474,510
|
4,243,589
|
||||||||||
|
Equity
|
22
|
|||||||||||
|
Share capital
|
1,267,210
|
1,267,450
|
||||||||||
|
Shareholder transaction reserve
|
3,540
|
26,559
|
||||||||||
|
Translation reserve
|
(1,592
|
)
|
(21,745
|
)
|
||||||||
|
Capital reserve
|
19,297
|
11,575
|
||||||||||
|
Accumulated deficit
|
(305,337
|
)
|
(602,598
|
)
|
||||||||
|
Equity attributable to owners of the Company
|
983,118
|
681,241
|
||||||||||
|
Non-controlling interests
|
68,229
|
212,963
|
||||||||||
|
Total equity
|
1,051,347
|
894,204
|
||||||||||
|
Total liabilities and equity
|
2,525,857
|
5,137,793
|
||||||||||
|
/s/ Cyril Pierre-Jean Ducau
|
/s/ Barak Cohen
|
/s/ Robert Rosen
|
/s/ Mark Hasson
|
|||
|
Cyril Pierre-Jean Ducau
|
Barak Cohen
|
Robert Rosen
|
Mark Hasson
|
|||
|
Chairman of Board of Directors
|
Co-CEO
|
Co-CEO
|
CFO
|
|
For the year ended December 31
|
||||||||||||||||
|
2017
|
2016
|
*
|
2015
|
*
|
||||||||||||
|
Note
|
$ thousands
|
|||||||||||||||
|
Continuing Operations
|
||||||||||||||||
|
Revenue
|
365,704
|
324,253
|
325,899
|
|||||||||||||
|
Cost of sales and services (excluding depreciation)
|
24
|
(267,136
|
)
|
(251,666
|
)
|
(244,816
|
)
|
|||||||||
|
Depreciation
|
(30,102
|
)
|
(26,697
|
)
|
(25,435
|
)
|
||||||||||
|
Gross profit
|
68,466
|
45,890
|
55,648
|
|||||||||||||
|
Selling, general and administrative expenses
|
25
|
(56,292
|
)
|
(47,095
|
)
|
(49,726
|
)
|
|||||||||
|
Gain from distribution of dividend in kind
|
—
|
—
|
209,710
|
|||||||||||||
|
Write back/(impairment) of assets and investments
|
10.C.a
|
28,758
|
(72,263
|
)
|
(6,541
|
)
|
||||||||||
|
Dilution gains from reductions in equity interest held in associates
|
—
|
—
|
32,829
|
|||||||||||||
|
Other expenses
|
(51
|
)
|
(229
|
)
|
(802
|
)
|
||||||||||
|
Other income
|
1,410
|
2,757
|
3,742
|
|||||||||||||
|
Operating profit/(loss) from continuing operations
|
42,291
|
(70,940
|
)
|
244,860
|
||||||||||||
|
Financing expenses
|
26
|
(70,166
|
)
|
(47,276
|
)
|
(36,394
|
)
|
|||||||||
|
Financing income
|
26
|
2,904
|
7,724
|
10,721
|
||||||||||||
|
Financing expenses, net
|
(67,262
|
)
|
(39,552
|
)
|
(25,673
|
)
|
||||||||||
|
Provision of financial guarantee
|
10.C.b.7
|
—
|
(130,193
|
)
|
—
|
|||||||||||
|
Share in losses of associated companies, net of tax
|
10
|
(110,665
|
)
|
(186,215
|
)
|
(187,033
|
)
|
|||||||||
|
(Loss)/profit from continuing operations before income taxes
|
(135,636
|
)
|
(426,900
|
)
|
32,154
|
|||||||||||
|
Income taxes
|
27
|
(72,809
|
)
|
(2,252
|
)
|
(9,043
|
)
|
|||||||||
|
(Loss)/Profit for the year from continuing operations
|
(208,445
|
)
|
(429,152
|
)
|
23,111
|
|||||||||||
|
Profit and gain from sale of discontinued operations
|
1.B, 29
|
476,565
|
35,150
|
72,781
|
||||||||||||
|
Profit/(loss) for the year
|
268,120
|
(394,002
|
)
|
95,892
|
||||||||||||
|
Attributable to:
|
||||||||||||||||
|
Kenon’s shareholders
|
236,590
|
(411,937
|
)
|
72,992
|
||||||||||||
|
Non-controlling interests
|
31,530
|
17,935
|
22,900
|
|||||||||||||
|
Profit/(loss) for the year
|
268,120
|
(394,002
|
)
|
95,892
|
||||||||||||
|
Basic/diluted profit/(loss) per share attributable to Kenon’s shareholders (in dollars):
|
28
|
|||||||||||||||
|
Basic/diluted profit/(loss) per share
|
4.40
|
(7.67
|
)
|
1.36
|
||||||||||||
|
Basic/diluted (loss)/profit per share from continuing operations
|
(4.00
|
)
|
(8.08
|
)
|
0.24
|
|||||||||||
|
Basic/diluted profit per share from discontinued operations
|
8.40
|
0.41
|
1.12
|
|||||||||||||
|
For the year ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
Profit/(loss) for the year
|
268,120
|
(394,002
|
)
|
95,892
|
||||||||
|
Items that
are or
will be subsequently reclassified to profit or loss
|
||||||||||||
|
Foreign currency translation differences in respect of foreign operations
|
29,
320
|
157
|
(18,132
|
)
|
||||||||
|
Change in fair value of derivatives used to hedge cash flows
|
19,489
|
14,397
|
(6,365
|
)
|
||||||||
|
Group’s share in other comprehensive loss of associated companies
|
(1,239
|
)
|
(3,968
|
)
|
(623
|
)
|
||||||
|
Income taxes in respect of components other comprehensive (loss)/income
|
(6,142
|
)
|
(1,507
|
)
|
773
|
|||||||
|
Total other comprehensive income/(loss) for the year
|
41,
428
|
9,079
|
(24,347
|
)
|
||||||||
|
Total comprehensive income/(loss) for the year
|
309,548
|
(384,923
|
)
|
71,545
|
||||||||
|
Attributable to:
|
||||||||||||
|
Kenon’s shareholders
|
270,175
|
(407,749
|
)
|
52,423
|
||||||||
|
Non-controlling interests
|
39,373
|
22,826
|
19,122
|
|||||||||
|
Total comprehensive income/(loss) for the year
|
309,548
|
(384,923
|
)
|
71,545
|
||||||||
|
Non-
|
||||||||||||||||||||||||||||||||
|
controlling
|
||||||||||||||||||||||||||||||||
|
Attributable to the Kenon’s shareholders
|
interests
|
Total
|
||||||||||||||||||||||||||||||
|
Shareholder
|
||||||||||||||||||||||||||||||||
|
Share
|
transaction
|
Translation
|
Capital
|
Accumulated
|
||||||||||||||||||||||||||||
|
Capital
|
reserve
|
reserve
|
reserves
|
deficit
|
Total
|
|||||||||||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||||||||||
|
Balance at January 1, 2017
|
1,267,450
|
26,559
|
(21,745
|
)
|
11,575
|
(602,598
|
)
|
681,241
|
212,963
|
894,204
|
||||||||||||||||||||||
|
Share based payments
|
(240
|
)
|
—
|
—
|
748
|
—
|
508
|
449
|
957
|
|||||||||||||||||||||||
|
Dividend to holders of non-controlling interests in
subsidiaries
|
—
|
—
|
—
|
—
|
—
|
—
|
(
33,848
|
)
|
(
33,848
|
)
|
||||||||||||||||||||||
|
Capital reduction to non-controlling interests in subsidiaries
|
—
|
—
|
—
|
—
|
—
|
—
|
(13,805
|
)
|
(13,805
|
)
|
||||||||||||||||||||||
|
Sale of Colombian assets
|
—
|
—
|
—
|
—
|
—
|
—
|
(8,890
|
)
|
(8,890
|
)
|
||||||||||||||||||||||
|
Non-controlling interests in respect of business combination
|
—
|
—
|
—
|
—
|
—
|
—
|
(50
|
)
|
(50
|
)
|
||||||||||||||||||||||
|
Sale of subsidiaries - Latin America and Caribbean businesses
|
—
|
—
|
(5,650
|
)
|
2,045
|
—
|
(3,605
|
)
|
(170,513
|
)
|
(174,118
|
)
|
||||||||||||||||||||
|
Dilution of investment in subsidiary (see Note
23
)
|
—
|
—
|
299
|
(4,691
|
)
|
62,210
|
57,818
|
42,550
|
100,368
|
|||||||||||||||||||||||
|
Fair value of shareholder loan
|
—
|
(23,019
|
)
|
—
|
—
|
—
|
(23,019
|
)
|
—
|
(23,019
|
)
|
|||||||||||||||||||||
|
Total comprehensive income for the year
|
||||||||||||||||||||||||||||||||
|
Net profit for the year
|
—
|
—
|
—
|
—
|
236,590
|
236,590
|
31,530
|
268,120
|
||||||||||||||||||||||||
|
Other comprehensive income/(loss) for the year, net of tax
|
—
|
—
|
25,504
|
9,620
|
(1,539
|
)
|
33,585
|
7,843
|
41,428
|
|||||||||||||||||||||||
|
Balance at December 31, 2017
|
1,267,210
|
3,540
|
(1,592
|
)
|
19,297
|
(305,337
|
)
|
983,118
|
68,229
|
1,051,347
|
||||||||||||||||||||||
|
Non-
|
||||||||||||||||||||||||||||||||
|
controlling
|
||||||||||||||||||||||||||||||||
|
Attributable to the Kenon’s shareholders
|
interests
|
Total
|
||||||||||||||||||||||||||||||
|
Shareholder
|
||||||||||||||||||||||||||||||||
|
Share
|
transaction
|
Translation
|
Capital
|
Accumulated
|
||||||||||||||||||||||||||||
|
Capital
|
reserve
|
reserve
|
reserves
|
deficit
|
Total
|
|||||||||||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||||||||||
|
Balance at January 1, 2016
|
1,267,210
|
—
|
(16,916
|
)
|
2,212
|
(191,292
|
)
|
1,061,214
|
202,341
|
1,263,555
|
||||||||||||||||||||||
|
Share based payments
|
240
|
—
|
—
|
307
|
—
|
547
|
285
|
832
|
||||||||||||||||||||||||
|
Dividend to holders of non-controlling interests in a subsidiary
|
—
|
—
|
—
|
—
|
—
|
—
|
(35,255
|
)
|
(35,255
|
)
|
||||||||||||||||||||||
|
Acquisition of non- controlling interest in subsidiary
|
—
|
—
|
—
|
—
|
670
|
670
|
20,325
|
20,995
|
||||||||||||||||||||||||
|
Contribution from non-controlling interest
|
—
|
—
|
—
|
—
|
—
|
—
|
2,441
|
2,441
|
||||||||||||||||||||||||
|
Transactions with controlling shareholder (see Note 10.C.b.7)
|
—
|
3,540
|
—
|
—
|
—
|
3,540
|
—
|
3,540
|
||||||||||||||||||||||||
|
Gain in fair value of shareholder loan (see Note 10.C.b.5)
|
—
|
23,019
|
—
|
—
|
—
|
23,019
|
—
|
23,019
|
||||||||||||||||||||||||
|
Total comprehensive income for the year
|
||||||||||||||||||||||||||||||||
|
Net (loss)/profit for the year
|
—
|
—
|
—
|
—
|
(411,937
|
)
|
(411,937
|
)
|
17,935
|
(394,002
|
)
|
|||||||||||||||||||||
|
Other comprehensive (loss)/income for the year, net of tax
|
—
|
—
|
(4,829
|
)
|
9,056
|
(39
|
)
|
4,188
|
4,891
|
9,079
|
||||||||||||||||||||||
|
Balance at December 31, 2016
|
1,267,450
|
26,559
|
(21,745
|
)
|
11,575
|
(602,598
|
)
|
681,241
|
212,963
|
894,204
|
||||||||||||||||||||||
|
Non-
|
||||||||||||||||||||||||||||||||
|
controlling
|
||||||||||||||||||||||||||||||||
|
Attributable to the Kenon’s shareholders
|
interests
|
Total
|
||||||||||||||||||||||||||||||
|
Former
|
||||||||||||||||||||||||||||||||
|
Parent
|
||||||||||||||||||||||||||||||||
|
Share
|
company
|
Translation
|
Capital
|
Accumulated
|
||||||||||||||||||||||||||||
|
Capital
|
investment
|
reserve
|
reserves
|
deficit
|
Total
|
|||||||||||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||||||||||
|
Balance at January 1, 2015
|
—
|
1,227,325
|
28,440
|
(25,274
|
)
|
—
|
1,230,491
|
207,207
|
1,437,698
|
|||||||||||||||||||||||
|
Transactions with owners, recognized directly in equity
|
||||||||||||||||||||||||||||||||
|
Share based payments
|
—
|
—
|
—
|
556
|
—
|
556
|
320
|
876
|
||||||||||||||||||||||||
|
Dividend to holders of non-controlling interests in a subsidiary
|
—
|
—
|
—
|
—
|
—
|
—
|
(12,340
|
)
|
(12,340
|
)
|
||||||||||||||||||||||
|
Acquisition of non- controlling interest in subsidiary
|
—
|
—
|
—
|
—
|
(1,222
|
)
|
(1,222
|
)
|
(18,078
|
)
|
(19,300
|
)
|
||||||||||||||||||||
|
Reclassification of net loss (pre spin-off)
|
—
|
8,552
|
—
|
—
|
(8,552
|
)
|
—
|
—
|
—
|
|||||||||||||||||||||||
|
Contribution from former parent company
|
—
|
34,271
|
—
|
—
|
—
|
34,271
|
—
|
34,271
|
||||||||||||||||||||||||
|
Issuance of shares of subsidiary to holders of non-controlling interests
|
—
|
—
|
—
|
—
|
—
|
—
|
6,110
|
6,110
|
||||||||||||||||||||||||
|
Distribution of dividend in kind (see note 10.C.c)
|
(14,062
|
)
|
—
|
498
|
—
|
(241,741
|
)
|
(255,305
|
)
|
—
|
(255,305
|
)
|
||||||||||||||||||||
|
Issuance of common stock and reclassification of former parent company investment in connection with the spin-off
|
1,281,272
|
(1,283,550
|
)
|
(28,440
|
)
|
30,718
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
|
Post spin-off restatement
|
—
|
13,402
|
—
|
—
|
(13,402
|
)
|
—
|
—
|
—
|
|||||||||||||||||||||||
|
Total comprehensive income for the year
|
||||||||||||||||||||||||||||||||
|
Net profit for the year
|
—
|
—
|
—
|
—
|
72,992
|
72,992
|
22,900
|
95,892
|
||||||||||||||||||||||||
|
Other comprehensive (loss)/income for the year, net of tax
|
—
|
—
|
(17,414
|
)
|
(3,788
|
)
|
633
|
(20,569
|
)
|
(3,778
|
)
|
(24,347
|
)
|
|||||||||||||||||||
|
Balance at December 31, 2015
|
1,267,210
|
—
|
(16,916
|
)
|
2,212
|
(191,292
|
)
|
1,061,214
|
202,341
|
1,263,555
|
||||||||||||||||||||||
|
For the year ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
Cash flows from operating activities
|
||||||||||||
|
Profit/(loss) for the year
|
268,120
|
(394,002
|
)
|
95,892
|
||||||||
|
Adjustments:
|
||||||||||||
|
Depreciation and amortization
|
178,461
|
172,381
|
120,047
|
|||||||||
|
(Write back)/impairment of assets and investments
|
(
8,314
|
)
|
72,263
|
6,541
|
||||||||
|
Financing expenses, net
|
275,799
|
171,118
|
110,816
|
|||||||||
|
Share in losses of associated companies, net
|
109,980
|
185,592
|
186,759
|
|||||||||
|
Capital (gains)/losses, net *
|
(
25,529
|
)
|
2,534
|
4,506
|
||||||||
|
Gain from changes in interest held in associates
|
—
|
—
|
(32,829
|
)
|
||||||||
|
Gain from distribution of dividend in kind
|
—
|
—
|
(209,710
|
)
|
||||||||
|
Provision for financial guarantee
|
—
|
130,193
|
—
|
|||||||||
|
Bad debt expense
|
7,866
|
4,896
|
—
|
|||||||||
|
Share-based payments
|
957
|
832
|
876
|
|||||||||
|
Income taxes
|
278,447
|
59,334
|
62,378
|
|||||||||
|
1,085,787
|
405,141
|
345,276
|
||||||||||
|
Change in inventories
|
1,291
|
(40,076
|
)
|
4,361
|
||||||||
|
Change in trade and other receivables
|
(62,436
|
)
|
(68,634
|
)
|
35,491
|
|||||||
|
Change in trade and other payables
|
(568,364
|
)
|
22,835
|
(29,800
|
)
|
|||||||
|
Change in provisions and employee benefits
|
2,021
|
(41,243
|
)
|
(33,426
|
)
|
|||||||
|
Cash generated from operating activities
|
458,299
|
278,023
|
321,902
|
|||||||||
|
Income taxes paid, net
|
(66,830
|
)
|
(116,429
|
)
|
(36,218
|
)
|
||||||
|
Dividends received from investments in associates
|
382
|
743
|
4,487
|
|||||||||
|
Net cash provided by operating activities
|
391,851
|
162,337
|
290,171
|
|||||||||
|
For the year ended December 31
|
||||||||||||||||
|
2017
|
2016
|
2015
|
||||||||||||||
|
Note
|
$ thousands
|
|||||||||||||||
|
Cash flows from investing activities
|
||||||||||||||||
|
Proceeds from sale of property, plant and equipment and intangible assets
|
4,727
|
426
|
539
|
|||||||||||||
|
Short-term deposits and loans, net
|
(4,876
|
)
|
222,451
|
(83,408
|
)
|
|||||||||||
|
Cash paid for businesses purchased, less cash acquired
|
—
|
(206,059
|
)
|
(9,441
|
)
|
|||||||||||
|
Sale of subsidiaries - Latin America and Caribbean businesses, net of cash disposed off
|
29
|
792,585
|
—
|
—
|
||||||||||||
|
Sale of Colombian assets, net of cash disposed off
|
600
|
—
|
—
|
|||||||||||||
|
Investment in associates
|
—
|
(111,153
|
)
|
(129,241
|
)
|
|||||||||||
|
Sale of securities held for trade and available for sale, net
|
—
|
17,334
|
13,217
|
|||||||||||||
|
Acquisition of property, plant and equipment
|
(227,601
|
)
|
(280,955
|
)
|
(515,838
|
)
|
||||||||||
|
Acquisition of intangible assets
|
(10,412
|
)
|
(9,598
|
)
|
(16,844
|
)
|
||||||||||
|
Proceeds from realization of long-term deposits
|
4,655
|
—
|
—
|
|||||||||||||
|
Interest received
|
6,825
|
6,143
|
7,924
|
|||||||||||||
|
Payment of consideration retained
|
—
|
(2,204
|
)
|
(3,795
|
)
|
|||||||||||
|
Payment to release financial guarantee
|
(72,278
|
)
|
(36,023
|
)
|
—
|
|||||||||||
|
Energuate Purchase Adjustment
|
10,272
|
—
|
—
|
|||||||||||||
|
Insurance claim received
|
80,000
|
—
|
—
|
|||||||||||||
|
Net cash provided by/(used in) investing activities
|
584,497
|
(399,638
|
)
|
(736,887
|
)
|
|||||||||||
|
Cash flows from financing activities
|
||||||||||||||||
|
Dividend paid to non-controlling interests
|
(29,443
|
)
|
(32,694
|
)
|
(12,340
|
)
|
||||||||||
|
Proceeds from issuance of shares to holders of non-controlling interests in subsidiaries
|
100,478
|
9,468
|
6,110
|
|||||||||||||
|
Payment of issuance expenses related to long term debt
|
(34,391
|
)
|
—
|
—
|
||||||||||||
|
Payment of consent fee
|
(4,547
|
)
|
—
|
—
|
||||||||||||
|
Receipt of long-term loans and issuance of debentures
|
1,938,877
|
799,481
|
333,549
|
|||||||||||||
|
Repayment of long-term loans and debentures
|
(1,506,553
|
)
|
(444,976
|
)
|
(138,270
|
)
|
||||||||||
|
Short-term credit from banks and others, net
|
(126,287
|
)
|
(5,477
|
)
|
123,053
|
|||||||||||
|
Contribution from former parent company
|
—
|
—
|
34,271
|
|||||||||||||
|
Payment of swap unwinding and early repayment fee
|
(46,966
|
)
|
—
|
—
|
||||||||||||
|
Purchase of non-controlling interest
|
(13,805
|
)
|
—
|
(20,000
|
)
|
|||||||||||
|
Interest paid
|
(180,242
|
)
|
(151,241
|
)
|
(93,858
|
)
|
||||||||||
|
Net cash provided by financing activities
|
97,121
|
174,561
|
232,515
|
|||||||||||||
|
Increase/(decrease) in cash and cash equivalents
|
1,073,469
|
(62,740
|
)
|
(214,201
|
)
|
|||||||||||
|
Cash and cash equivalents at beginning of the year
|
326,635
|
383,953
|
610,056
|
|||||||||||||
|
Effect of exchange rate fluctuations on balances of cash and cash equivalents
|
17,284
|
5,422
|
(11,902
|
)
|
||||||||||||
|
Cash and cash equivalents at end of the year
|
1,417,388
|
326,635
|
383,953
|
|||||||||||||
| A. |
The Reporting Entity
|
| B. |
Sale of power business
|
| C. |
Definitions
|
| 1. |
Subsidiaries
– Companies whose financial statements are fully consolidated with those of Kenon, directly or indirectly.
|
| 2. |
Associates
– Companies in which Kenon has significant influence and Kenon’s investment is stated, directly or indirectly, on the equity basis.
|
| 3. |
Investee companies
– subsidiaries and/or associated companies.
|
| 4. |
Related parties
– within the meaning thereof in International Accounting Standard (“IAS”) 24
“Related Parties”
.
|
| A. |
Declaration of compliance with International Financial Reporting Standards (IFRS)
|
| B. |
Functional and presentation currency
|
| C. |
Basis of measurement
|
| • |
Derivative financial instruments.
|
| • |
Deferred tax assets and liabilities.
|
| • |
Provisions.
|
| • |
Assets and liabilities in respect of employee benefits.
|
| • |
Investments in associates.
|
| D. |
Use of estimates and judgment
|
| 1. |
Useful life of property, plant and equipment
|
| 2. |
Recoverable amount of non-financial assets and Cash Generating Units
|
| 3. |
Fair value of derivative financial instruments
|
| 4. |
Separation of embedded derivatives
|
| 5. |
Deferred tax assets
|
| 6. |
Business Combinations
|
| 7. |
Loss of control
|
| 8. |
Contingent Liabilities
|
| E. |
Revision of the comparative figures
|
| A. |
Basis for consolidation/ combination
|
| (1) |
Business combinations
|
| (2) |
Subsidiaries
|
| (3) |
Non-Controlling Interest (“NCI”)
|
| (4 ) |
Investments in equity-accounted investees
|
| (5) |
Loss of significant influence
|
| (6) |
Change in interest held in equity accounted investees while retaining significant influence
|
| (7) |
Intra-group Transactions
|
| (8) |
Reorganizations under Common Control Transactions
|
| B. |
Foreign currency
|
| (1) |
Foreign currency transactions
|
| (2) |
Foreign operations
|
| C. |
Financial instruments
|
| (1) |
Non-derivative financial assets and financial liabilities - recognition and de-recognition
|
| (2) |
Non-derivative financial assets – measurement
|
|
Financial assets at fair value through profit and loss
|
A financial asset is classified at fair value through profit or loss if it is classified as held for trading or is designated as such on initial recognition. Directly attributable transaction costs are recognized in profit or loss as incurred. Financial assets at fair value through profit or loss are measured at fair value, and changes therein, including any interest or dividend income, are recognized in profit or loss.
|
|
|
Held-to-maturity financial assets
|
These assets are initially recognized at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, they are measured at amortized cost using the effective interest method.
|
|
|
Loans and receivables
|
These assets are recognized initially at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, they are measured at amortized cost using the effective interest method, less any impairment losses.
|
|
|
Available-for-sale financial assets
|
These assets are recognized initially at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, they are measured at fair value and changes therein, other than impairment losses and foreign currency differences on debt instruments, are recognized in Other Comprehensive Income (“OCI”) and accumulated in the fair value reserve. When these assets are derecognized, the gain or loss accumulated in equity is reclassified to profit or loss.
|
| (3) |
Non-derivative financial liabilities - Measurement
|
| (4) |
Derivative financial instruments and hedge accounting
|
| (5) |
Cash flow hedges
|
| (6) |
Financial guarantees
|
| D. |
Cash and Cash Equivalents
|
| E. |
Property, plant and equipment, net
|
| (1) |
Recognition and measurement
|
| • |
The cost of materials and direct labor;
|
| • |
Any other costs directly attributable to bringing the assets to a working condition for their intended use;
|
| • |
When the Group has an obligation to remove the assets or restore the site, an estimate of the costs of dismantling and removing the items and restoring the site on which they are located; and
|
| • |
Capitalized borrowing costs.
|
| (2) |
Subsequent Cost
|
| (3) |
Depreciation
|
|
Years
|
|
|
Roads, buildings and leasehold improvements
|
2 – 50
|
|
Installations, machinery and equipment:
|
|
|
Thermal power plants
|
10 – 35
|
|
Hydro-electric plants
|
70 – 90
|
|
Wind power plants
|
25
|
|
Power generation and electrical
|
20
|
|
Dams
|
18 – 80
|
|
Office furniture, motor vehicles and other equipment
|
3 – 16
|
|
Substations, medium voltage equipment and transf.MV/LV
|
30 – 40
|
|
Meters and connections
|
10 – 25
|
| F. |
Intangible assets, net
|
| (1) |
Recognition and measurement
|
|
Goodwill
|
Goodwill arising on the acquisition of subsidiaries is measured at cost less accumulated impairment losses. In respect of equity accounted investees, the carrying amount of goodwill is included in the carrying amount of the investment; and any impairment loss is allocated to the carrying amount of the equity investee as a whole.
|
|
Research and development
|
Expenditures on research activities is recognized in profit and loss as incurred.
Development activities involve expenditures incurred in relation to the design and evaluation of future power plant projects before the technical feasibility and commercial viability is fully completed, however the Group intends to and has sufficient resources to complete the development and to use or sell the asset.
At each reporting date, the management of the Group performs an evaluation of each project in order to identify facts and circumstances that suggest that the carrying amount of the assets may exceed their recoverable amount.
|
|
Concessions
|
Intangible assets granted by the Energy and Mining Ministry of Guatemala to DEORSA and DEOCSA to operate power distribution business in defined geographic areas, and acquired as part of business combination. The Group measures Concessions at cost less accumulated amortization and any accumulated impairment losses.
|
|
Customer relationships
|
Intangible assets acquired as part of a business combination and are recognized separately from goodwill if the assets are separable or arise from contractual or other legal rights and their fair value can be measured reliably. Customer relationships are measured at cost less accumulated amortization and any accumulated impairment losses.
|
|
Other intangible assets
|
Other intangible assets, including licenses, patents and trademarks, which are acquired by the Group and have finite useful lives are measured at cost less accumulated amortization and any accumulated impairment losses.
|
| (2) |
Amortization
|
| · | Concessions | 33 years* |
| · | Customer relationships | 1-12 years |
| · | Software costs | 5 years |
| · | Others | 5-27 years |
| G. |
Subsequent expenditure
|
| H. |
Transfer of assets from customers
|
| I. |
Service Concession arrangements
|
| J. |
Leases
|
| (1) |
Leased assets
|
| (2) |
Lease payments
|
| K. |
Inventories
|
| L. |
Trade Receivable, net
|
| M. |
Borrowing costs
|
| N. |
Impairment
|
| (1) |
Non-derivative financial assets
|
| · |
Default or delinquency by a debtor;
|
| · |
Restructuring of an amount due to the Group on terms that the Group would not consider otherwise;
|
| · |
Indications that a debtor or issuer will enter bankruptcy;
|
| · |
Adverse changes in the payment status of borrowers or issuers;
|
| · |
The disappearance of an active market for a security; or
|
| · |
Observable data indicating that there is measurable decrease in expected cash flows from a group of financial assets.
|
|
Financial Assets measured at amortized costs
|
The Group considers evidence of impairment for these assets at both an individual asset and a collective level. All individually significant assets are individually assessed for impairment. Those found not to be impaired are then collectively assessed for any impairment that has been incurred but not yet individually identified. Assets that are not individually significant are collectively assessed for impairment. Collective assessment is carried out by grouping together assets with similar risk characteristics.
In assessing collective impairment, the group uses historical information on the timing of recoveries and the amount of loss incurred, and makes an adjustment if current economic and credit conditions are such that the actual losses are likely to be greater or lesser than suggested by historical trends.
An impairment loss is calculated as the difference between an asset's carrying amount and the present value of the estimated future cash flows discounted at the asset's original effective interest rate. Losses are recognized in profit or loss and reflected in an allowance account. When the Group considers that there are no realistic prospects of recovery of the asset, the relevant amounts are written off. If the amount of impairment loss subsequently decreases and the decrease can be related objectively to an event occurring after the impairment was recognized, then the previously recognized impairment loss is reversed through profit or loss.
|
|
Available-for-sale financial assets
|
Impairment losses on available-for-sale financial assets are recognized by reclassifying the losses accumulated in the fair value reserve to profit or loss. The amount reclassified is the difference between the acquisition cost (net of any principal repayment and amortization) and the current fair value, less any impairment loss previously recognized in profit or loss. If the fair value of an impaired available-for-sale debt security subsequently increases and the increase can be related objectively to an event occurring after the impairment loss was recognized, then the impairment loss is reversed through profit or loss; otherwise, it is reversed through OCI.
|
|
Equity-account investees
|
An impairment loss in respect of an equity-accounted investee is measured by comparing the recoverable amount of the investment with its carrying amount. An impairment loss is recognized in profit or loss, and is reversed if there has been a favorable change in the estimates used to determine the recoverable amount and only to the extent that the investment’s carrying amount, after the reversal of the impairment loss, does not exceed the carrying amount of the investment that would have been determined by the equity method if no impairment loss had been recognized.
|
| (2) |
Non-financial Assets
|
| O. |
Employee benefits
|
| (1) |
Short-term employee benefits
|
| (2) |
Bonus plans transactions
|
| (3) |
Termination Benefits
|
| (4) |
Defined Benefit Plans
|
| (5) |
Share-based compensation plans
|
| P. |
Provisions
|
| Q. |
Revenue recognition
|
| (1) |
Revenue from electricity
|
| (2) |
Revenue from shipping services and related expenses
(in associated company)
|
| (3) |
Revenue from vehicles (in associated company)
|
| (i) |
Sales of vehicles
|
| (ii) |
Rental income of vehicles
|
| (iii) |
Licensing income
|
| (4) |
Revenue from biodiesel
|
| R. |
Government grants
|
| S. |
Deposits received from consumers
|
| T. |
Transfer of assets from customers
|
| U. |
Guarantee deposits from customers
|
| V. |
Energy purchase
|
| W. |
Financing income and expenses
|
| · |
Interest income;
|
| · |
Interest expense;
|
| · |
The net gain or loss on the disposal of available-for-sale financial assets;
|
| · |
The net gain or loss on financial assets at fair value through profit or loss;
|
| · |
The foreign currency gain or loss on financial assets and financial liabilities;
|
| · |
The fair value loss on contingent consideration classified as financial liability;
|
| · |
Impairment losses recognized on financial assets (other than trade receivables);
|
| · |
The net gain or loss on hedging instruments that are recognized in profit or loss; and
|
| · |
The reclassification of net gains previously recognized in OCI.
|
| X. |
Income taxes
|
| • |
Temporary differences on the initial recognition of assets or liabilities in a transaction that is not a business combination and that affects neither accounting nor taxable profit or loss;
|
| • |
Temporary differences related to investments in subsidiaries and associates where the Group is able to control the timing of the reversal of the temporary differences and it is not probable that they will reverse it in the foreseeable future; and
|
| • |
Taxable temporary differences arising on the initial recognition of goodwill.
|
| Y. |
Earnings per share
|
| Z. |
Share capital – ordinary shares
|
| AA. |
Discontinued operation
|
| · |
Represents a separate major line of business or geographic area of operations,
|
| · |
Is part of a single coordinated plan to dispose of a separate major line of business or geographic area of operations; or
|
| · |
Is a subsidiary acquired exclusively with a view to re-sell.
|
| AB. |
Operating Segment and Geographic Information
The Company's co-CEOs and CFO are considered to be the Group's chief operating decision maker ("CODM"). Based on the internal financial information provided to the CODM, the Group has determined that it has two reportable segments in 2017, which are OPC segment and Qoros segment. In addition to the segments detailed above, the Group has other activities, such as a shipping services and renewable energy businesses categorized as Other.
The CODM evaluates the operating segments performance based on Adjusted EBITDA. Adjusted EBITDA is defined as the net income (loss) excluding depreciation and amortization, financing income, income taxes and other items. Qoros is an associated company of the Group and the CODM evaluates the performance of Qoros based on the share of profit/loss.
The CODM evaluates segment assets based on total assets and segment liabilities based on total liabilities.
The accounting policies used in the determination of the segment amounts are the same as those used in the preparation of the Group's consolidated financial statement, Inter-segment pricing is determined based on transaction prices occurring in the ordinary course of business.
In determining of the information to be presented on a geographic basis, revenues are based on the geographic location of the customer and non-current assets are based on the geographic location of the assets.
The segment information were restated to only present results from continuing operations following the discontinued operations.
|
| AC. |
Transactions with controlling shareholders
|
| AD. |
New standards and interpretations not yet adopted
A number of new standards and amendments to standards and interpretations are effective for annual periods beginning after 1 January 2018, and have not been applied in preparing these consolidated financial statements.
The impact
on the consolidated financial statements of the Group
is described below:
|
| 1) |
International Financial Reporting Standard IFRS 9 (2014) “
Financial Instruments
”
– replaces the existing guidance in IAS 39
Financial Instruments: Recognition and Measurement
. IFRS 9 includes revised guidance on the classification and measurement of financial instruments, a new expected credit loss model for calculating impairment on financial assets, and new general hedge accounting requirements. It also carries forward the guidance on recognition and derecognition of financial instruments from IAS 39
|
| a) |
Classification of financial assets
|
| b) |
Impairment of financial assets
|
| 2) |
International Financial Reporting Standard IFRS 15
“Revenues from Contracts with Customers”
– The Standard replaces the presently existing guidelines regarding recognition of revenue from contracts with customers and provides two approaches for recognition of revenue: at one point in time or over time. The model includes five stages for analysis of transactions in order to determine the timing of recognition of the revenue and the amount thereof. In addition, the Standard provides new disclosure requirements that are more extensive that those currently in effect. The Standard is to be applied for annual periods commencing on January 1, 2018. The Group has examined the implications of implementation of the standard and does not expect its implementation to have a material effect on the financial statements.
|
| 3) |
International Financial Reporting Standard IFRS 16 “
Leases
”
– The standard replaces IAS 17 – Leases and its related interpretations. The standard's instructions annul the existing requirement from lessees to classify leases as operating or finance leases. Instead of this, for lessees, the new standard presents a unified model for the accounting treatment of all leases according to which the lessee has to recognize an asset and liability in respect of the lease in its financial statements. Similarly, the standard determines new and expanded disclosure requirements from those required at present. The standard will become effective for annual periods commencing on or after January 1, 2019, with the possibility of early adoption, so long as the Group has also early adopted IFRS 15 – Revenue from contracts with customers. The standard includes a number of alternatives for the implementation of transitional provisions, so that companies can choose one of the following alternatives at the implementation date: full retrospective implementation or implementation from the effective date while adjusting the balance of retained earnings at that date. The Group examined the expected effects of the implementation of the Standard, but is unable at this stage to reliably estimate the quantitative impact on its financial statements.
|
| 4) |
International Financial Reporting Standard IFRS 2 “
Share-based payments”
– The amendment clarify that the measurement of cash-settled share-based payments (SBP) should follow the same approach as for equity-settled SBP;
as an exception, for classification purposes, a SBP transaction with employees is accounted for as equity-settled if the terms of the arrangement permit or require an entity to settle the transaction net by withholding a specified portion of the equity instruments to meet the statutory tax withholding requirement, and the entire SBP transaction would otherwise be classified as equity-settled if not for the net settlement feature; and
for modification of awards from cash-settled to equity-settled:
|
| - |
at the modification date, derecognise the liability for the original cash-settled SBP; and measure the equity-settled SBP at its fair value and recognise in equity to the extent that the goods or services have been received up to that date.
|
| - |
recognise in profit or loss immediately the difference between the carrying amount of the liability derecognised and the amount recognised in equity as at modification date.
|
| 5) |
International Accounting Standard IAS 28 “
Investments in Associates and Joint Ventures”
– The amendment clarifies that:
|
| - |
a venture capital organisation, or other qualifying entity, may elect to measure its investments in an associate or joint venture at fair value through profit or loss on an investment-by-investment basis.
|
| - |
a non-investment entity investor may elect to retain the fair value accounting applied by an investment entity associate or investment entity joint venture to its subsidiaries. This election can be made separately for each investment entity associate or joint venture.
|
| 6) |
International Financial Reporting Interpretations Committee IFRIC 22 “
Foreign Currency Transactions and Advance Consideration”
– The Interpretation stipulates that the date of the transaction for the purpose of determining the exchange rate for recording a transaction in foreign currency that includes advance payments will be the date on which the Company first recognizes a non-monetary asset/liability in respect of the advance payment. When there are several payments or receipts in advance, the Company will set a transaction date for each payment/receipt separately. The Interpretation will be applied for annual periods commencing January 1, 2018, with the possibility of early adoption. The interpretation includes various alternatives for the implementation of the transitional provisions, such that companies may choose one of the following alternatives upon initial application: retroactive implementation; A prospective application from the first reporting period in which the entity first applied the Interpretation; Or a prospective application from the first reporting period presented in the comparative figures in the financial statements for the period in which the entity first applied the Interpretation. The Group examined the implications of applying the interpretation on its financial statements and intends to choose the transition alternative of prospective application effective from January 1, 2018. The Group has determined in the past that the "transaction date" used to determine the exchange rate for recording a foreign currency transaction that includes advance payments will be the date on which the Group first recognizes the non - monetary asset/liability in respect of the advance. As a result, it is not expected to have a material effect on the Group's financial statements.
|
| A. |
Business Combinations
|
| · |
Fixed assets were valued considering the market value provided by an appraiser;
|
| · |
Intangibles consider the valuation of Concessions;
|
| · |
Deferred taxes were valued based on the temporary differences between the accounting and tax basis of the business combination;
|
| · |
Non-controlling interests were measured as a proportional basis of the net assets identified on the acquisition date
|
| · |
Intangibles consider the valuation of its Power Purchase Agreements (PPAs); and,
|
| · |
Contingent liabilities were determined over the average probability established by third party legal processes.
|
| B. |
Cash Generating Unit for impairment testing
|
| C. |
Derivatives
|
| D. |
Non-derivative financial liabilities
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Cash in banks
|
1,313,710
|
320,199
|
||||||
|
Time deposits
|
103,678
|
6,436
|
||||||
|
Cash and cash equivalents
|
1,417,388
|
326,635
|
||||||
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Restricted cash and short-term deposits (1)
|
7,085
|
89,475
|
||||||
|
Other
|
59
|
70
|
||||||
|
7,144
|
89,545
|
|||||||
| (1) |
As at December 31, 2017, it mainly corresponds to the amount held in escrow account as collateral for contractual obligations, see note 21.B(a). It earns interest at a market interest rate of 0.07%
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Trade Receivables
|
44,137
|
285,100
|
||||||
|
Less – allowance for doubtful debts
|
-
|
(568
|
)
|
|||||
|
44,137
|
284,532
|
|||||||
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Advances to suppliers
|
673
|
141
|
||||||
|
Prepaid expenses
|
1,818
|
6,039
|
||||||
|
Derivative instruments
|
1,471
|
1,831
|
||||||
|
Government agencies
|
7,408
|
14,677
|
||||||
|
Contingent consideration (a)
|
18,004
|
-
|
||||||
|
Other receivables (b)
|
6,378
|
27,085
|
||||||
|
35,752
|
49,773
|
|||||||
| (a) |
This represents the contingent consideration receivable from ISQ as a part of the transaction described in Note 29.
|
| (b) | As at December 31, 2016, this includes discontinued operations’ receivables of $16 million from insurance claims, transmission line sale, transaction costs and selective consumption tax on heavy fuel oil. |
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Fuel and spare parts (a)
|
-
|
91,659
|
||||||
| (a) |
Inventories as at December 31, 2016 belongs to discontinued operations.
|
| A. |
Condensed information regarding significant associated companies
|
| 1. |
Condensed financial information with respect to the statement of financial position
|
|
ZIM
|
Qoros*
|
|||||||||||||||
|
As at December 31
|
||||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
|||||||||||||
|
$ thousands
|
||||||||||||||||
|
Principal place of business
|
International
|
China
|
||||||||||||||
|
Proportion of ownership interest
|
32
|
%
|
32
|
%
|
50
|
%
|
50
|
%
|
||||||||
|
Current assets
|
579,595
|
465,892
|
235,237
|
259,804
|
||||||||||||
|
Non-current assets
|
1,222,743
|
1,237,740
|
1,259,762
|
1,273,862
|
||||||||||||
|
Current liabilities
|
(686,693
|
)
|
(530,842
|
)
|
(
870,192
|
)
|
(773,946
|
)
|
||||||||
|
Non-current liabilities
|
(1,209,137
|
)
|
(1,273,447
|
)
|
(
804,062
|
)
|
(695,484
|
)
|
||||||||
|
Non-controlling interests
|
(6,509
|
)
|
(3,125
|
)
|
-
|
—
|
||||||||||
|
Total net assets attributable to the Group
|
(100,001
|
)
|
(103,782
|
)
|
(
179,255
|
)
|
64,236
|
|||||||||
|
Share of Group in net assets
|
(32,000
|
)
|
(33,210
|
)
|
(89,627
|
)
|
32,118
|
|||||||||
|
Adjustments:
|
||||||||||||||||
|
Write back/(impairment) of assets and investments
|
28,758
|
(72,263
|
)
|
—
|
—
|
|||||||||||
|
Excess cost
|
123,242
|
187,216
|
—
|
—
|
||||||||||||
|
Loans
|
—
|
—
|
61,645
|
55,798
|
||||||||||||
|
Financial guarantee
|
—
|
—
|
29,676
|
29,677
|
||||||||||||
|
Book value of investment
|
120,000
|
81,743
|
1,694
|
117,593
|
||||||||||||
| * |
Qoros is a joint venture (See Note 10.C.b). The current assets include cash and cash equivalent of $12 million (2016: $67 million). The current and non-current liabilities excluding trade and other payables and provisions amount to $1 billion (2016: $1.1 billion). In January 2018, the Group’s equity interest in Qoros was reduced to 24% (see Note 33.2.A).
|
| 2. |
Condensed financial information with respect to results of operations
|
|
ZIM
|
Tower*
|
Qoros**
|
||||||||||||||||||||||||||
|
For the year ended December 31
|
||||||||||||||||||||||||||||
|
2017
|
2016
|
2015
|
2015
|
2017
|
2016
|
2015
|
||||||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||||||
|
Revenues
|
2,978,291
|
2,539,296
|
2,991,135
|
461,778
|
280,079
|
377,456
|
232,114
|
|||||||||||||||||||||
|
(Loss) / income ***
|
6,235
|
(168,290
|
)
|
2,253
|
(737
|
)
|
(
242,395
|
)
|
(285,069
|
)
|
(392,427
|
)
|
||||||||||||||||
|
Other comprehensive (loss) / income ***
|
(3,871
|
)
|
(12,351
|
)
|
(1,948
|
)
|
—
|
31
|
7
|
(19
|
)
|
|||||||||||||||||
|
Total comprehensive (loss) / income
|
2,364
|
(180,641
|
)
|
305
|
(737
|
)
|
(
242,364
|
)
|
(285,062
|
)
|
(392,446
|
)
|
||||||||||||||||
|
Kenon’s share of comprehensive
|
||||||||||||||||||||||||||||
|
(loss) / income
|
756
|
(57,805
|
)
|
98
|
(189
|
)
|
(121,182
|
)
|
(142,531
|
)
|
(196,223
|
)
|
||||||||||||||||
|
Adjustments
|
8,538
|
9,856
|
9,418
|
(609
|
)
|
(16
|
)
|
(3
|
)
|
—
|
||||||||||||||||||
|
Kenon’s share of comprehensive
|
||||||||||||||||||||||||||||
|
(Loss) / Income presented in the books
|
9,294
|
(47,949
|
)
|
9,516
|
(798
|
)
|
(121,198
|
)
|
(142,534
|
)
|
(196,223
|
)
|
||||||||||||||||
| * |
Distributed as dividend-in-kind in July 2015 (see Note 10.C.c). Results of operations for 2015 corresponds to the six months ended June 30, 2015.
|
| ** |
Qoros is a joint venture (See Note 10.C.b). The depreciation and amortization, interest income, interest expense and income tax expenses recorded by Qoros during the year were $
102
million, $2 million, $
50
million and $14 thousand (2016: $119 million, $2 million, $63 million and $37 thousand; 2015: $75 million, $2 million, $2 million and $92 thousand) respectively.
|
| *** |
Excludes portion attributable to non-controlling interest.
|
| B. |
Associated companies that are individually immaterial
|
|
Associated Companies
|
||||||||||||
|
As at December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
Book value of investments as at December 31
|
-
|
8,897
|
9,008
|
|||||||||
| C. |
Additional information
|
| a. |
ZIM
|
| 1. |
The container shipping industry is dynamic and volatile and has been marked in recent years by instability, which is characterized by slower growth of demand and worsening overcapacity. This situation combined with carriers’ ambitions to increase and protect their market share led, freight rates to fall sharply in most of the trades, mainly since the second half of 2015. The first half of 2016 continued to be very challenging. Container freight rates hit historical lows across major trades, as new vessel capacity was added, while market demand remained weak. Since the second half of 2016
and through
the
third quarter
of 2017
,
freight rates have increased
marginally, while partially decreased towards the end of 2017
.
In view of the aforementioned business environment, the volatile bunker prices and in order to improve
ZIM’s
results of operations and liquidity position, Management continues to optimize
ZIM’s
network rationalizations including establishment of new partnerships, invest in upgrading customer services and constantly strive to create and maintain efficiencies and cost reductions. However, an adverse trend could negatively affect the entire industry and also affect
ZIM’s
business, financial position, assets value, results of operations, cash flows and compliance with certain financial covenants.
As of December 31, 2017
ZIM’s
total equity amounted to a negative balance of
$
93 million (compared to negative balance of
$
101 million as of December 31, 2016) and its working capital amounted to a negative balance of
$
107 million (compared to negative balance of
$
65 million as of December 31, 2016).
During the year ended December 31, 2017,
ZIM
recorded operating profit of
$
135 million (compared to operating loss of
$
52 million during the year ended December 31, 2016 and operating profit of
$
98 million during the year ended December 31, 2015) and net profit of
$
11 million (compared to net loss of
$
164 million during the year ended December 31, 2016 and net profit of
$
7 million during the year ended December 31, 2015).
As at December 31, 2017,
ZIM
complies with its amended financial covenants,
ZIM’s
liquidity amounts to
$
182 million (Minimum Liquidity required is
$
125 million).
In order to improve its financial position and liquidity, during the second half of 2016,
ZIM
took the following steps:
(a)
ZIM
approached some of its creditors for the purpose of rescheduling payments.
|
| 1) |
Deferral of payments in a total amount of $116 million (the “Deferred Amounts”), during a period of up to 12 months starting on September 30, 2016, each creditor with relation to its specific contracts. The repayment of the Deferred Amounts will begin as from January 1, 2018 on a straight line basis and will end on December 31, 2020 (the “Repayment Period”). In case any respective agreement expires before the end of the Repayment Period, the unpaid balance of Deferred Amounts will be paid in full upon expiration.
|
| 2) |
The Deferred Amounts bear interest, at an annual rate of Libor + 2.8% paid quarterly in cash.
|
| 3 ) |
ZIM
granted security related to its rights and interests deriving from certain of its receivables, for securing the repayment of the Deferred Amounts (using a similar receivable-backed facility as described in No). The balance of the secured Deferred Amounts as of December 31, 2017 amounted to
$
108 million
|
| 4 ) |
In case of excess cash, as defined in the rescheduling agreements, a mechanism of mandatory prepayments of the abovementioned rescheduled amounts and their related accrued interest, will apply.
|
| (b) |
ZIM obtained amendments to its financial covenants in 2016. Below are the current financial covenants of ZIM:
|
| 1) |
Fixed Charge Cover ratio - The required ratio will be examined on March 31, 2018 onwards, and will gradually increase from 0.78:1 as required on March 31, 2018 to 0.99:1 as required on March 31, 2019 and remain in that level thereafter.
|
| 2) |
Total Leverage ratio - The required ratio will be examined on March 31, 2018 onwards, and will gradually decrease from 23.69:1 as required on March 31, 2018 to 6.64:1 as required on December 31, 2018 and remain in that level thereafter.
|
| 3) |
Minimum Liquidity - This covenant was amended as from March 31, 2016 to include all cash and cash equivalents available to
ZIM
without any restrictions. In addition, during 2016 and through (and including) September 30, 2016
ZIM
was required to stand a minimum liquidity of
$
150 million. Starting December 31, 2016 the minimum Liquidity required is reinstated at
$
125 million.
|
| 2. |
Further to the recent trends in the shipping industry, ZIM tested its assets for impairment based on IAS 36, where ZIM operates an integrated liner network, as one cash-generating unit (“CGU”). ZIM estimated its recoverable amount on the basis of fair value less costs to sell, using the discounted cash flow (“DCF”) method, measured at Level 3 fair value measurement under IFRS 13. The impairment test resulted with a recoverable amount exceeding the carrying amount of the CGU with a range between $
418
million and $
543
million, and therefore no impairment was recognized. Although ZIM believes the assumptions used for impairment are reasonable and acceptable, no assurance can be made against the level of bunker prices and freight rates sustainability.
|
| A. |
The implied EV/EBITDA range based on the indicative range of fair values for Kenon’s 32% stake in ZIM and the actual EBITDA for the 12-month to December 31, 2017; and,
|
| B. |
The implied EV/EBITDA range based on the indicative range of fair values for Kenon’s 32% stake in ZIM and the estimated sustainable EBITDA computed based on a 9% margin and actual revenue for the 12-month to September 30, 2017. The estimated maintainable margin was based on a 30% discount applied to analyst estimate of the industry margin.
|
| 3. |
In 2015, ZIM recognized an impairment of the vessels held for sale in an amount of $7 million as impairment under other operating expenses.
|
| 4. |
During 2015, ZIM sold all of its holdings in an associated company which resulted in a disposal gain of $32 million recognized in ZIM’s financial statements. Kenon's share of the disposal gain is $10 million and is recognized in share of net income and losses from associated companies.
|
| 5. |
During 2016, ZIM sold a portion of its holdings in an associated company and ceased to have significant influence over such investee. ZIM recognized a disposal gain in an amount of $16 million, Kenon's share of the disposal gain is $5 million and is recognized in share of net income and losses from associated companies.
|
| 6. |
During 2017, ZIM did not sell any of its holdings.
|
| b. |
Qoros Automotive Co. Ltd. (“Qoros”)
|
| 1. |
As at December 31, 2017, the Group holds, through a wholly-owned and controlled company, Quantum (2007) LLC (“Quantum”) the equity interest of Qoros in a 50/50 agreement with a Chinese vehicle manufacturer – Chery Automobiles Limited (“Chery”), which is engaged in manufacture of vehicles using advanced technology, and marketing and distribution of the vehicles worldwide under a quality brand name.
|
| 2. |
Qoros introduces a new strategic partner
In January 2018, Quantum and Chery diluted their shares in Qoros to an entity related to Baoneng Group, giving it a 51% equity interest in Qoros. Quantum and Chery’s equity interest in Qoros were reduced to 24% and 25%, respectively (see Note 33.2.A).
|
| 3. |
As at December 31, 2017, Kenon’s investment in Qoros amounts to $1.7 million (December 31, 2016 – $117 million).
|
| 4. |
In January and February 2016, Kenon and Wuhu Chery each, through Quantum, a Kenon subsidiary, provided a RMB275 million ($42 million) convertible loan to Qoros to support its working capital requirements.
|
| 5. |
Qoros incurred a net loss of RMB 1.4 billion (approximately $211 million) and had net current liabilities of approximately RMB 3.7 billion (approximately $555 million) for the year ended December 31, 2017 (RMB 1.9 billion (approximately $284 million) and RMB 3.57 billion (approximately $515 million) as of December 31, 2016 respectively).
Qoros has given careful consideration to the future of its liquidity. With its available sources of finance and the addition of the new strategic partner (see Note 33.2.A), Qoros believes it will have sufficient financial resources to continue as a going concern for the next twelve months.
|
| 6. |
Ansonia Loans
|
| a. |
Overview
|
|
Date Granted
|
RMB million
|
Plus certain interest
|
Convertible into Equity
Discount Rate 1 |
Loan Transfer Date from
Quantum to Qoros 2 |
|
Tranche 1 / Apr 2016
|
150
|
6%
|
10%
|
May 20, 2016
|
|
Tranche 2 / Apr 2016
|
150
|
June 28, 2016
|
||
|
Tranche 3 / Sep 2016
|
150
|
25%
|
September 6, 2016
|
|
|
Total
|
450
($69 million) |
|||
| b. |
Repayment of the Ansonia loans
|
| i. |
Ansonia loans to Quantum are non-recourse to Kenon, and limited recourse to Quantum. Quantum’s obligations to repay these loans when Quantum receives loan repayments from Qoros; or Quantum sells all or portion of its interest in Qoros.
|
| ii. |
Qoros has agreed to secure and undertaken to enter into the pledge for the Quantum and Wuhu Chery loans with certain collateral. The pledge is subjected to approvals to be received. Qoros' pledge of this collateral will be released upon a conversion of the shareholder loans into equity (as described below) or upon repayment.
|
| iii. |
Quantum agreed to assign its rights, title and interests in the collateral securing these loans to Ansonia.
|
| iv. |
Ansonia loans can be repaid by Quantum without penalty or premium prior to the conversion into Equity of Quantum.
|
| v. |
Repayment of Ansonia loan of $20 million was made in January 2018 by Quantum. The remaining outstanding balance will be repaid
upon repayment of shareholder loans owing from Qoros to Quantum, which is expected to occur
within the next 6 months.
|
| c. |
Conversion of the Ansonia loans into Equity (“Conversion”)
|
| 7. |
Financial Guarantees Provision and
Releases
|
| a. |
On June 30, 2016, Kenon increased its previously recognized provision of $30 million to $160 million in respect to Kenon’s “back-to-back” guarantee obligations to Chery (RMB1,100 million), in respect of guarantees that Chery has given for Qoros’ bank debt and has pledged a portion of its interests in Qoros to secure Qoros’ bank debt. In addition to the current liquidity needs of Qoros, its financial position and Kenon’s strategic intent, the provision was made due to uncertainty in the Chinese automobile market. As a result, Kenon recognized a $130 million charge to expense for such financial guarantees in its consolidated statement of profit or loss in 2016.
These back-to-back guarantees consist of (i) a back-to-back guarantee of one-half of the principal amount of Chery’s guarantee of RMB1.5 billion with respect to Qoros’ RMB3 billion facility, and (ii) a back-to-back guarantee of one-half of the principal amount of Chery’s guarantee of Qoros’ RMB700 million facility, and interest and fees, if applicable.
|
| b. |
On December 25, 2016. Kenon has agreed to provide a RMB250 million (approximately $36 million) shareholder loan to Qoros, and in relation to this loan, the maximum amount of Kenon’s back-to-back guarantee obligations to Chery has been reduced by RMB250 million. As part of the loan to Qoros, Kenon’s back-to-back guarantee obligations to Chery with respect to Chery’s guarantee of Qoros’ RMB3 billion loan facility with the Export-Import Bank of China (“EXIM Bank”) have been reduced by one third, and the maximum amount of Kenon’s obligations under this back-to-back guarantee (subject to certain obligations to negotiate fees and interest described in the table below) has been reduced from RMB750 million to RMB500 million (approximately $72 million). In addition, Ansonia has committed to fund RMB25 million (approximately $4 million) of Kenon’s remaining back-to-back guarantee obligations to Chery in certain circumstances (“Ansonia Commitment”).
|
| c. |
On March 10, 2017, Kenon announces that it has agreed to fund up to RMB777 million (approximately $114 million) to Qoros in relation to the full release of its remaining RMB825 million (approximately $125 million) back-to-back guarantee obligations to Chery in two tranches, which releases Kenon from commitments to pay any related interest and fees to Chery under the guarantees.
|
|
Loans
|
Timing
|
Amount of Loans to Qoros
|
Amount of Guarantee Obligations Prior to Investment
|
Release of Kenon Guarantees to Chery
|
Remaining Guarantee Obligations Post-Investment
|
Pledge of Qoros Shares in relation to Investment
|
|
|
|
in RMB million
|
||||
|
First Tranche
|
March 2017
|
388.5
|
850
1
|
425
3
|
425
|
5.17%
|
|
Second Tranche
|
April 2017
|
100
|
425
|
105
3
|
320
|
5.17%
|
|
Third Tranche
|
At Kenon's discretion
|
288.5
|
320
|
320
3
|
—
|
|
|
Total
|
|
777
|
—
|
850
3
|
—
|
10.3%
2
|
| 8. |
Background of Financial Guarantees
|
| a. |
In July 2012, Chery provided a guarantee to the banks, in the amount of RMB1.5 billion ($242 million), in relation to an agreement with the banks to provide Qoros a loan, in the amount of RMB3 billion ($482 million). In November 2015, Kenon has provided back-to-back guarantees to Chery of RMB750 million (approximately $115 million) in respect of certain of Qoros’ indebtedness and has committed to negotiate with Chery in good faith to find a solution so that Kenon’s and Chery’s liabilities for the indebtedness of Qoros under Qoros’ RMB3 billion credit facility are equal in proportion; Kenon has similarly agreed to try to find an acceptable solution in respect of Kenon’s and Chery’s liabilities for the indebtedness of Qoros under Qoros’ 1.5 RMB billion facility, but without any obligation on Kenon to be liable for more than the amount set forth in its back-to-back guarantee to Chery. As a result, if Qoros is unable to meet its operating expenses or is unable to comply with the terms of certain of its debt agreements, Kenon may be required to make payments under its guarantees to Chery. In a back-to-back arrangement Kenon committed to Chery to pay half of every amount it will be required to pay with respect to the above-mentioned guarantee (“the 2012 Guarantee"). The fair value of the guarantee has been recorded in the financial statements.
|
| b. |
On May 12, 2015, Qoros has signed a Consortium Loan Agreement with the Export-Import Bank of China, and China Construction Bank Co., LTD, Suzhou Branch, concerning the Project of Research and Development of Hybrid Model (“Loan Agreement”), for an amount of RMB700 million ($108 million) or in USD not exceeding the equivalent to RMB480 million ($78 million) (the “Facility”).
|
| c. |
On June 15, 2015, this Facility was secured by Chery Automobile Co., Ltd (“Chery Guarantee Deed”) and pledged with Qoros’ 90 vehicle patents with an appraisal value of minimum RMB3.1 billion ($
500 million
). The Loan Agreement’s term of 102 months bears a 5-years interest rate quoted by the People’s Bank of China in RMB at LIBOR+10%, or in USD at LIBOR+3.50% per annum.
|
| d. |
On May 15, 2015, Kenon and Chery each provided a RMB400 million ($65 million) loan to Qoros to support its ongoing development. RMB25 million ($5 million) of each loan can be converted into equity on conditions set out in the agreement. As a result, Kenon’s ownership percentage in Qoros will not increase upon Qoros’ full, or partial, conversion of Kenon’s RMB400 million ($65 million) shareholder loan into equity.
|
| e. |
On July 31, 2014, in order to secure additional funding for Qoros of approximately RMB 1.2 billion ($200 million as of August 7, 2014) IC pledged a portion of its shares (including dividends derived therefrom) in Qoros, in proportion to its share in Qoros’s capital, in favor of the Chinese bank providing Qoros with such financing. Simultaneously, the subsidiary of Chery that holds Chery’s rights in Qoros also pledged a proportionate part of its rights in Qoros. Such financing agreement includes, inter alia, liabilities, provisions regarding covenants, events of immediate payment and/or early payment for violations and/or events specified in the agreement. The lien agreement includes, inter alia, provisions concerning the ratio of securities and the pledging of further securities in certain circumstances, including pledges of up to all of Quantum’s shares in Qoros (or cash), provisions regarding events that would entitle the Chinese Bank to exercise the lien, certain representations and covenants, and provisions regarding the registration and approval of the lien.
|
| 9. |
Business Plans
|
| a. |
In September 2014, Qoros’ board of directors reviewed a business development plan for the next ten years. Subsequently, Qoros’ board of directors approved a five-year business plan, which reflected lower forecasted sales volumes and assumed the minimal level of capital expenditure necessary for such sales volumes. As a result, Qoros management performed impairment tests in October 2015 and February 2016. In March 2017, Qoros’ board of directors approved a new business development plan for the next five years. As a result, Qoros management performed impairment tests in March 2017 on Qoros’ operating assets as of December 31, 2016 and intangible assets.
As at December 31, 2017, Kenon concluded that the recoverable amount of its CGU, based on the 3rd-party transaction with Baoneng Group (see Note 33.2.A), was higher than the carrying value (adjusted for depreciation and amortization). The recoverable amount was determined based on fair value of Qoros’ assets less the costs of disposal. Therefore, no impairment was recognized in Qoros’ December 31, 2017 financial statements in respect of its CGU.
|
| c. |
Tower
|
| 1. |
In March 2015, Tower accelerated the conversion of $80 million of its outstanding Series F Bonds into ordinary shares of Tower. As a result of the issuance of shares, Kenon's interest in Tower was reduced from 29% to 23% of Tower’s equity and Kenon realized a dilution gain of $32 million.
|
| 2. |
On May 27, 2015, Kenon’s shareholders approved a capital reduction, contingent upon the approval of the High Court of the Republic of Singapore, to enable Kenon to distribute, on a pro rata basis, some, or all, of the 18,030,041 ordinary shares of Tower held by Kenon, as well as 1,669,795 ordinary shares of Tower underlying the 1,669,795 Series 9 Warrants of Tower held by Kenon, to holders of Kenon’s ordinary shares. On June 25, 2015, the High Court of the Republic of Singapore approved the reduction of Kenon’s issued share capital, enabling Kenon to declare a distribution of some, or all, of its interest in Tower by distribution in specie. On June 30, 2015, the investment in Tower was reclassified to Assets held for distribution.
|
| 3. |
On July 7, 2015, Kenon’s board of directors declared a pro rata distribution (the “Distribution”) in specie of 18,030,041 ordinary shares of Tower (the “Tower Shares”) to Kenon’s shareholders of record as of the close of trading on July 20, 2015 (the “Record Date”). The Distribution occurred on July 23, 2015 (the “Distribution Date”) and is one of the first key steps in the implementation of Kenon’s strategy, which provided Kenon Shareholders with direct access to Tower, which Kenon believes is in the best interests of its shareholders.
|
| 4. |
The Tower Shares to be distributed in the Distribution represent all of the shares in Tower owned by Kenon, excluding the 1,669,795 shares in Tower underlying certain warrants held by Kenon. As of July 7, 2015, Kenon had 53,682,994 ordinary shares outstanding. Accordingly, each Kenon Shareholder as of the Record Date received approximately 0.335861 of a Tower Share for every Kenon Share held by such shareholder as of the Record Date. The fair value of the distribution in kind amounts to $255 million. As a result of this distribution, the Group recognized a gain from distribution of dividend in kind of $210 million. The gain arose from the difference between the fair value of the distribution and the carrying amount of the investment as required by IFRIC 17
Distributions of non-cash assets to owners
.
|
| 5. |
After the distribution, Kenon beneficially owned 1,669,795 Warrants representing approximately 2.0% of outstanding Ordinary Shares of Tower. On August 5, 2016, Kenon sold 1,699,795 Series 9 Warrants of Tower for proceeds of approximately $11.4 million.
|
| D. |
Details regarding dividends received from associated companies
|
|
For the Year Ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
From associated companies
|
382
|
743
|
4,487
|
|||||||||
| E. |
Restrictions
|
| A. |
Investments
|
| 1. |
I.C. Power
|
| a. |
Subsidiaries acquired in 2016
|
| 1. |
Consideration transferred
|
|
In thousands of $
|
||||
|
Cash consideration
|
242,536
|
|||
|
Deferred payment
|
23,750
|
|||
|
Total consideration transferred
|
266,286
|
|||
|
In thousands of $
|
||||
|
Total consideration transferred
|
266,286
|
|||
|
Cash and cash equivalent acquired
|
(60,227
|
)
|
||
|
Total
|
206,059
|
|||
| 2. |
Identifiable assets acquired and liabilities assumed
|
|
In thousands of $
|
||||
|
Property, plant and equipment
|
392,495
|
|||
|
Intangibles
|
195,148
|
|||
|
Deferred income tax assets, net
|
20,289
|
|||
|
Trade receivables, net
|
100,508
|
|||
|
Cash and cash equivalent
|
60,227
|
|||
|
Other assets
|
22,457
|
|||
|
Credit from bank and others
|
(288,290
|
)
|
||
|
Deferred income tax liabilities
|
(54,642
|
)
|
||
|
Trade payables
|
(108,193
|
)
|
||
|
Guarantee deposits from customers
|
(51,072
|
)
|
||
|
Other liabilities
|
(39,418
|
)
|
||
|
Total identifiable net assets acquired
|
249,509
|
|||
| 3. |
Measurement of fair value
|
| § |
Fixed assets were valued considering the market value provided by an appraiser;
|
| § |
Intangibles were measured based on the valuation of its Concessions;
|
| § |
Deferred taxes were recorded based on the temporary differences between the carrying amount of the assets and liabilities and their tax basis; and,
|
| § |
Non-controlling interests were measured as a proportion of the net assets identified on the acquisition date.
|
| 4. |
Goodwill
|
|
In thousands of $
|
||||
|
Total consideration transferred
|
266,286
|
|||
|
Non-controlling interest
|
20,325
|
|||
|
Fair value of identifiable net assets
|
(249,509
|
)
|
||
|
Goodwill*
|
37,102
|
|||
| (*) |
This amount is not deductible for tax purposes and was determined in Quetzales.
|
| 5. |
Recognition of revenues and profit or loss
During the period from the acquisition date to December 31, 2016 the revenues and profit contributed by Estrella Cooperatief BA. to the consolidated results are
$
515 million and
$
29 million, respectively. If the acquisition had occurred on 1 January 2016, management estimates that contribution to consolidated revenue would have been
$
551 million, and to consolidated profit for the period would have been
$
30 million. In determining these amounts, management has assumed that the fair value adjustments that arose on the date of acquisition would have been the same if the acquisition had occurred on January 1, 2016.
|
| b. |
Subsidiaries acquired in 2015
|
| i. |
A business combination in the amount of NIS 36 million
($
9.4 million) as follows: (i) On August 10, 2015, after fulfilling the conditions precedent contemplated in the aforementioned agreement, IC Power completed the acquisition of AIE and paid NIS 1.7 million (approximately
$
460 thousand) to Hadera Paper Ltd. for the acquisition of the shares. (ii) IC Power through AIE paid NIS 34 million (approximately
$
9 million) for the repayment of the loan between Hadera Paper Ltd. and its former shareholder.
The purchase price allocation was as follows: Property, plant and equipment:
$
9 million; Intangible: $464 thousand; deferred tax liabilities: $123 thousand; and goodwill: $119 thousand.
|
| ii. | AIE acquired Hadera Paper’s energy center in the aggregate amount of NIS 24,000 (approximately $ 6 million). The Hadera Paper’s energy center generates electricity with a 18MW steam turbine. |
| 2. |
I.C. Green
Energy Ltd (I.C. Green)
|
| a. |
As of December 31, 2017,
I.C. Green
held 90.85% of the shares of Primus Green Energy Inc. (“PGE”). In 2016,
I.C. Green
granted PGE additional $7.5 million as convertible bridge financing agreement. On December 10, 2016, all of the convertible loans including interest have been consolidated to a convertible bridge financing agreement in the amount of $26 million with interest of 7% annually. During 2017 I.C. Green granted PGE additional $7.4 million as convertible bridge financing agreement. All of the convertible loans including interest have been consolidated to a convertible bridge financing agreement in the amount of $35 million with interest of 7% annually.
|
| B. |
The following table summarizes the information relating to each of the Group’s subsidiaries in 2017, 2016 and 2015 that has material NCI:
|
|
As at and for the year ended December 31
|
||||||||||||||||||||||||||||||||||||
| 2017 | 2016* | 2015* | ||||||||||||||||||||||||||||||||||
|
OPC
Energy Ltd.
|
Samay I.S.A
|
Nicaragua Energy Holding
|
Kallpa Generacion S.A.
|
Cerro del Aguila S.A.
|
Samay I.S.A
|
Nicaragua Energy Holding
|
Kallpa Generacion S.A.
|
Cerro del Aguila S.A.
|
||||||||||||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||||||||||||||
|
NCI percentage
|
24.18
|
%
|
25.10
|
%
|
35.42
|
%
|
25.10
|
%
|
25.10
|
%
|
25.10
|
%
|
35.42
|
%
|
25.10
|
%
|
25.10
|
%
|
||||||||||||||||||
|
Current assets
|
204,461
|
75,485
|
41,630
|
108,246
|
53,843
|
47,766
|
43,390
|
92,120
|
23,841
|
|||||||||||||||||||||||||||
|
Non-current assets
|
736,123
|
380,947
|
144,313
|
611,928
|
949,440
|
344,052
|
172,917
|
638,325
|
847,015
|
|||||||||||||||||||||||||||
|
Current liabilities
|
(99,
441
|
)
|
(73,846
|
)
|
(26,053
|
)
|
(55,323
|
)
|
(85,935
|
)
|
(36,075
|
)
|
(22,044
|
)
|
(188,291
|
)
|
(25,909
|
)
|
||||||||||||||||||
|
Non-current liabilities
|
(
667,996
|
)
|
(311,030
|
)
|
(100,834
|
)
|
(511,277
|
)
|
(618,219
|
)
|
(289,560
|
)
|
(121,142
|
)
|
(356,900
|
)
|
(556,277
|
)
|
||||||||||||||||||
|
Net assets
|
173,147
|
71,556
|
59,056
|
153,574
|
299,129
|
66,183
|
73,121
|
185,254
|
288,670
|
|||||||||||||||||||||||||||
|
Carrying amount of NCI
|
41,863
|
17,961
|
20,918
|
38,547
|
75,081
|
16,612
|
25,899
|
46,499
|
72,456
|
|||||||||||||||||||||||||||
|
Revenues
|
365,395
|
40,000
|
90,017
|
438,475
|
49,646
|
—
|
111,428
|
447,679
|
—
|
|||||||||||||||||||||||||||
|
Profit/(loss)
|
5,896
|
548
|
7,511
|
35,820
|
9
|
(4,049
|
)
|
14,469
|
44,088
|
(8,579
|
)
|
|||||||||||||||||||||||||
|
Other comprehensive income/(loss)
|
8,514
|
4,825
|
—
|
—
|
10,449
|
(6,057
|
)
|
—
|
(53
|
)
|
(1,079
|
)
|
||||||||||||||||||||||||
|
Profit attributable to NCI
|
1,425
|
138
|
2,660
|
8,991
|
2
|
(1,016
|
)
|
5,125
|
11,066
|
(2,153
|
)
|
|||||||||||||||||||||||||
|
OCI attributable to NCI
|
2,058
|
1,211
|
—
|
—
|
2,623
|
(1,520
|
)
|
—
|
(13
|
)
|
(271
|
)
|
||||||||||||||||||||||||
|
Cash flows from operating activities
|
110,290
|
(1,276
|
)
|
17,737
|
114,838
|
25,629
|
—
|
42,480
|
120,438
|
—
|
||||||||||||||||||||||||||
|
Cash flows from investing activities
|
(
154,194
|
)
|
(60,468
|
)
|
(931
|
)
|
(16,082
|
)
|
(69,372
|
)
|
(236,207
|
)
|
(5,088
|
)
|
(13,589
|
)
|
(180,771
|
)
|
||||||||||||||||||
|
Cash flows from financing activities excluding dividends paid to non-controlling interests
|
165,107
|
—
|
(4,004
|
)
|
(16,943
|
)
|
—
|
138,000
|
(26,139
|
)
|
(91,084
|
)
|
95,000
|
|||||||||||||||||||||||
|
Dividends paid to non-controlling interests
|
(
4,159
|
)
|
47,088
|
(26,440
|
)
|
(88,911
|
)
|
62,823
|
—
|
(4,401
|
)
|
(7,530
|
)
|
—
|
||||||||||||||||||||||
|
Effect of changes in the exchange rate on cash and cash equivalents
|
7,126
|
373
|
(348
|
)
|
198
|
369
|
(3,266
|
)
|
(489
|
)
|
(5,334
|
)
|
(2,929
|
)
|
||||||||||||||||||||||
|
Net increase/(decrease) in cash equivalents
|
124,170
|
(14,283
|
)
|
(13,986
|
)
|
(6,900
|
)
|
19,449
|
(101,473
|
)
|
6,363
|
2,901
|
(88,700
|
)
|
||||||||||||||||||||||
| C. |
Restrictions
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Deposits in banks and others – restricted cash
|
76,459
|
16,690
|
||||||
|
Long-term trade receivable
|
-
|
10,120
|
||||||
|
Financial derivatives not used for hedging
|
-
|
1,342
|
||||||
|
Income tax receivables and tax claims (1)
|
-
|
99,892
|
||||||
|
Other receivables (
2
)
|
30,258
|
48,731
|
||||||
|
106
,717
|
176,775
|
|||||||
| (1) |
Mainly from discontinued operations.
|
| (2) |
Mainly relates to OPC’s connectivity fees to the gas transmission network and the electricity grid classified as long-term deferred expenses.
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Deferred payment receivable
|
175,000
|
-
|
||||||
| A. |
Composition
|
|
As at December 31, 2017
|
||||||||||||||||||||||||
|
Balance at beginning of year
|
Additions
|
Disposals
|
Differences in translation reserves
|
Sale of
subsidiaries*
|
Balance at end of year
|
|||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||
|
Cost
|
||||||||||||||||||||||||
|
Land, roads, buildings and leasehold improvements
|
1,041,723
|
4,139
|
(1,615
|
)
|
4,167
|
(1,005,625
|
)
|
42,789
|
||||||||||||||||
|
Installations, machinery and equipment
|
2,445,579
|
68,410
|
(70,142
|
)
|
49,825
|
(1,994,241
|
)
|
499,431
|
||||||||||||||||
|
Dams
|
164,469
|
105
|
(5
|
)
|
-
|
(164,569
|
)
|
-
|
||||||||||||||||
|
Office furniture and equipment and motor vehicles
|
455,352
|
43,744
|
(4,954
|
)
|
11,589
|
(500,163
|
)
|
5,568
|
||||||||||||||||
|
4,107,123
|
116,398
|
(76,716
|
)
|
65,581
|
(3,664,598
|
)
|
547,788
|
|||||||||||||||||
|
Plants under construction
|
131,178
|
109,709
|
(15
|
)
|
9,356
|
(85,609
|
)
|
164,619
|
||||||||||||||||
|
Spare parts for installations
|
68,854
|
4,364
|
(186
|
)
|
1,487
|
(61,129
|
)
|
13,390
|
||||||||||||||||
|
4,307,155
|
230,471
|
(76,917
|
)
|
76,424
|
(3,811,336
|
)
|
725,797
|
|||||||||||||||||
|
Accumulated depreciation
|
||||||||||||||||||||||||
|
Land, roads, buildings and leasehold improvements
|
83,737
|
20,523
|
(807
|
)
|
530
|
(96,690
|
)
|
7,293
|
||||||||||||||||
|
Installations, machinery and equipment
|
637,794
|
112,416
|
(13,466
|
)
|
8,547
|
(644,458
|
)
|
100,833
|
||||||||||||||||
|
Dams
|
48,385
|
8,097
|
(250
|
)
|
-
|
(56,232
|
)
|
-
|
||||||||||||||||
|
Office furniture and equipment and motor vehicles
|
39,939
|
23,824
|
(1,307
|
)
|
484
|
(61,433
|
)
|
1,507
|
||||||||||||||||
|
809,855
|
164,860
|
(15,830
|
)
|
9,561
|
(858,813
|
)
|
109,633
|
|||||||||||||||||
|
Balance as at December 31, 2017
|
3,497,300
|
65,611
|
(61,087
|
)
|
66,863
|
(2,952,523
|
)
|
616,164
|
||||||||||||||||
| * |
This amount includes impairment as a result of the sale of Colombian assets. The Company recorded the impairment in cost of sales of $ 10 million.
|
|
As at December 31, 2016
|
||||||||||||||||||||||||||||
|
Balance at beginning of year
|
Additions
|
Disposals
|
Differences in translation reserves
|
Acquisition as part of business combination
|
Transfers and Reclassifications
|
Balance at end of year
|
||||||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||||||
|
Cost
|
||||||||||||||||||||||||||||
|
Land, roads, buildings and leasehold improvements
|
288,538
|
7,759
|
(1,244
|
)
|
629
|
2,441
|
743,600
|
1,041,723
|
||||||||||||||||||||
|
Installations, machinery and equipment
|
1,840,754
|
46,652
|
(35,616
|
)
|
7,350
|
—
|
586,439
|
2,445,579
|
||||||||||||||||||||
|
Dams
|
138,310
|
159
|
(965
|
)
|
—
|
—
|
26,965
|
164,469
|
||||||||||||||||||||
|
Office furniture and equipment and motor vehicles
|
52,124
|
25,866
|
(8,958
|
)
|
12,129
|
375,063
|
(872
|
)
|
455,352
|
|||||||||||||||||||
|
2,319,726
|
80,436
|
(46,783
|
)
|
20,108
|
377,504
|
1,356,132
|
4,107,123
|
|||||||||||||||||||||
|
Plants under construction
|
1,260,375
|
217,278
|
(167
|
)
|
385
|
7,839
|
(1,354,532
|
)
|
131,178
|
|||||||||||||||||||
|
Spare parts for installations
|
44,299
|
20,139
|
(477
|
)
|
281
|
7,152
|
(2,540
|
)
|
68,854
|
|||||||||||||||||||
|
3,624,400
|
317,853
|
(47,427
|
)
|
20,774
|
392,495
|
(940
|
)
|
4,307,155
|
||||||||||||||||||||
|
Accumulated depreciation
|
||||||||||||||||||||||||||||
|
Land, roads, buildings and leasehold improvements
|
71,953
|
13,169
|
(1,434
|
)
|
48
|
—
|
1
|
83,737
|
||||||||||||||||||||
|
Installations, machinery and equipment
|
530,324
|
123,275
|
(16,512
|
)
|
970
|
—
|
(263
|
)
|
637,794
|
|||||||||||||||||||
|
Dams
|
46,764
|
1,742
|
(121
|
)
|
—
|
—
|
—
|
48,385
|
||||||||||||||||||||
|
Office furniture and equipment and motor vehicles
|
21,538
|
20,591
|
(2,665
|
)
|
212
|
—
|
263
|
39,939
|
||||||||||||||||||||
|
670,579
|
158,777
|
(20,732
|
)
|
1,230
|
—
|
1
|
809,855
|
|||||||||||||||||||||
|
Balance as at December 31, 2016
|
2,953,821
|
159,076
|
(26,695
|
)
|
19,544
|
392,495
|
(941
|
)
|
3,497,300
|
|||||||||||||||||||
|
Prepayments on account of property, plant & equipment
|
6,057
|
—
|
||||||||||||||||||||||||||
| 2,959,878 | 3,497,300 | |||||||||||||||||||||||||||
| B. |
Net carrying values
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Land, roads
, buildings and leasehold improvements
|
35,496
|
957,986
|
||||||
|
Installations, machinery and equipment
|
398,598
|
1,807,785
|
||||||
|
Dams
|
-
|
116,084
|
||||||
|
Office furniture and equipment, motor vehicles and other equipment
|
4,061
|
415,413
|
||||||
|
Plants under construction
|
164,619
|
131,178
|
||||||
|
Spare parts for installations
|
13,390
|
68,854
|
||||||
|
616,164
|
3,497,300
|
|||||||
| C. |
When there is any indication of impairment, the Group’s entities perform impairment tests for their long lived assets using fair values less cost to sell based on independent appraisals or value in use estimations, with similar assumptions as those described (Note 15.D).
|
| D. |
The amount of borrowing costs capitalized during 2017 was $3 million ($14 million during 2016).
|
| E. |
In I.C. Power, property, plant and equipment includes assets acquired through financing leases. As at December 31, 2017 and 2016, the cost and corresponding accumulated depreciation of such assets are as follows:
|
|
As of December 31, 2017
|
As of December 31, 2016
|
|||||||||||||||||||||||
|
Cost
|
Accumulated depreciation
|
Net cost
|
Cost
|
Accumulated Depreciation
|
Net cost
|
|||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||
|
Land, roads, buildings and leasehold improvements
|
-
|
-
|
-
|
42,288
|
(6,602
|
)
|
35,686
|
|||||||||||||||||
|
Installations, machinery and equipment
|
-
|
-
|
-
|
275,852
|
(117,368
|
)
|
158,484
|
|||||||||||||||||
|
Motor vehicles
|
-
|
-
|
-
|
410
|
(46
|
)
|
364
|
|||||||||||||||||
|
-
|
-
|
-
|
318,550
|
(124,016
|
)
|
194,534
|
||||||||||||||||||
| F. |
Fixed assets purchased on credit in 2017, 2016 and 2015 were $31 million, $25 million and $46 million respectively.
|
| G. |
The composition of the depreciation expense
from continuing operations
is as follows:
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Depreciation charged to results
|
30,794
|
27,286
|
||||||
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Depreciation charged to cost of sales
|
30,102
|
26,697
|
||||||
|
Depreciation charged to general, selling and administrative expenses
|
597
|
468
|
||||||
|
Depreciation charged to results
|
30,699
|
27,165
|
||||||
|
Amortization of intangibles charged to cost of sales
|
-
|
-
|
||||||
|
Amortization of intangibles charged to general, selling and administrative expenses
|
95
|
121
|
||||||
|
Depreciation and amortization from continuing operations
|
30,794
|
27,286
|
||||||
| A. |
Composition:
|
|
Goodwill
|
Concessions licenses
|
Customer relationships
|
Software
|
Others
|
Total
|
|||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||
|
Cost
|
||||||||||||||||||||||||
|
Balance as at January 1, 2017
|
117,550
|
189,351
|
41,074
|
1,771
|
83,897
|
433,643
|
||||||||||||||||||
|
Acquisitions as part of business combinations
|
296
|
-
|
-
|
195
|
-
|
491
|
||||||||||||||||||
|
Acquisitions – self development
|
-
|
-
|
-
|
179
|
10,280
|
10,459
|
||||||||||||||||||
|
Disposals
|
-
|
-
|
-
|
-
|
(82
|
)
|
(82
|
)
|
||||||||||||||||
|
Sale of subsidiaries*
|
(97,167
|
)
|
(189,351
|
)
|
(41,074
|
)
|
(1,066
|
)
|
(93,842
|
)
|
(422,500
|
)
|
||||||||||||
|
Translation differences
|
1,235
|
-
|
-
|
74
|
256
|
1,565
|
||||||||||||||||||
|
Balance as at December 31, 2017
|
21,914
|
-
|
-
|
1,153
|
509
|
23,576
|
||||||||||||||||||
|
Amortization and impairment
|
||||||||||||||||||||||||
|
Balance as at January 1, 2017
|
21,455
|
5,434
|
20,942
|
1,015
|
8,019
|
56,865
|
||||||||||||||||||
|
Amortization for the year
|
-
|
5,759
|
3,970
|
209
|
2,984
|
12,922
|
||||||||||||||||||
|
Disposals
|
-
|
-
|
-
|
25
|
-
|
25
|
||||||||||||||||||
|
Sale of subsidiaries
|
-
|
(11,193
|
)
|
(24,912
|
)
|
(
804
|
)
|
(
11,021
|
)
|
(
47,930
|
)
|
|||||||||||||
|
Translation differences
|
-
|
-
|
-
|
-
|
53
|
53
|
||||||||||||||||||
|
Balance as at December 31, 2017
|
21,455
|
-
|
-
|
445
|
35
|
21,935
|
||||||||||||||||||
|
Carrying value
|
||||||||||||||||||||||||
|
As at January 1, 2017
|
96,095
|
183,917
|
20,132
|
756
|
75,878
|
376,778
|
||||||||||||||||||
|
As at December 31, 2017
|
459
|
-
|
-
|
708
|
474
|
1,641
|
||||||||||||||||||
| * |
This amount includes impairment as a result of the sale of Colombian assets. The Company recorded the impairment in cost of sales of $ 10 million ($3 million in Others and $7 million in Goodwill).
|
| A. |
Composition (Cont’d):
|
|
Goodwill
|
Concessions licenses
|
Customer relationships
|
Software
|
Others
|
Total
|
|||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||
|
Cost
|
||||||||||||||||||||||||
|
Balance as at January 1, 2016
|
79,581
|
—
|
41,074
|
1,776
|
68,806
|
191,237
|
||||||||||||||||||
|
Acquisitions as part of business combinations
|
37,102
|
189,351
|
—
|
—
|
5,796
|
232,249
|
||||||||||||||||||
|
Acquisitions – self development
|
—
|
—
|
—
|
138
|
9,331
|
9,469
|
||||||||||||||||||
|
Disposals
|
—
|
—
|
—
|
(153
|
)
|
—
|
(153
|
)
|
||||||||||||||||
|
Reclassification
|
—
|
—
|
—
|
—
|
(161
|
)
|
(161
|
)
|
||||||||||||||||
|
Translation differences
|
867
|
—
|
—
|
10
|
125
|
1,002
|
||||||||||||||||||
|
Balance as at December 31, 2016
|
117,550
|
189,351
|
41,074
|
1,771
|
83,897
|
433,643
|
||||||||||||||||||
|
Amortization and impairment
|
||||||||||||||||||||||||
|
Balance as at January 1, 2016
|
21,455
|
—
|
16,888
|
937
|
4,713
|
43,993
|
||||||||||||||||||
|
Amortization for the year
|
—
|
5,434
|
4,054
|
227
|
3,287
|
13,002
|
||||||||||||||||||
|
Disposals
|
—
|
—
|
—
|
(153
|
)
|
—
|
(153
|
)
|
||||||||||||||||
|
Translation differences
|
—
|
—
|
—
|
4
|
19
|
23
|
||||||||||||||||||
|
Balance as at December 31, 2016
|
21,455
|
5,434
|
20,942
|
1,015
|
8,019
|
56,865
|
||||||||||||||||||
|
Carrying value
|
||||||||||||||||||||||||
|
As at January 1, 2016
|
58,126
|
—
|
24,186
|
839
|
64,093
|
147,244
|
||||||||||||||||||
|
As at December 31, 2016
|
96,095
|
183,917
|
20,132
|
756
|
75,878
|
376,778
|
||||||||||||||||||
| B. |
The total carrying amounts of intangible assets with a finite useful life and with an indefinite useful life or not yet available for use
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Intangible assets with a finite useful life
|
1,182
|
280,683
|
||||||
|
Intangible assets with an indefinite useful life or not yet available for use
|
459
|
96,095
|
||||||
|
1,641
|
376,778
|
|||||||
| C. |
Examination of impairment of cash generating units containing goodwill
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Nejapa*
|
-
|
40,693
|
||||||
|
Kallpa*
|
-
|
10,934
|
||||||
|
Energuate*
|
-
|
37,651
|
||||||
|
Surpetroil*
|
-
|
6,699
|
||||||
|
OPC Rotem (former AIE)
|
459
|
118
|
||||||
|
459
|
96,095
|
|||||||
| * |
Discontinued operations
|
| D. |
Impairment testing
|
|
2017
|
2016
|
|||||||
|
Discount rate
|
In percent
|
|||||||
|
Peru*
|
-
|
6.7
|
||||||
|
Energuate*
|
-
|
8.9
|
||||||
|
El Salvador*
|
-
|
9.8
|
||||||
|
Colombia*
|
-
|
8.2
|
||||||
|
Terminal value growth rate
|
-
|
2
|
||||||
| • |
Existing power purchase agreements (PPAs) signed and existing number of customers
|
| • |
Investment schedule—I.C. Power Management has used the updated investment schedule in countries in which those companies operate, in order that the supply satisfies the demand growth in an efficient manner.
|
| • |
The production mix of each country was determined using specifically-developed internal forecast models that consider factors such as prices and availability of commodities, forecast demand of electricity, planned construction or the commissioning of new capacity in the country’s various technologies.
|
| • |
The distribution business profits were determined using specifically-developed internal forecast models that consider factors such as forecasted demand, fuel prices, energy purchases, collection rates, percentage of losses, quality service improvement, among others.
|
| • |
Fuel prices have been calculated based on existing supply contracts and on estimated future prices including a price differential adjustment specific to every product according to local characteristics.
|
| • |
Assumptions for energy sale and purchase prices and output of generation facilities are made based on complex specifically-developed internal forecast models for each country.
|
| • |
Demand—Demand forecast has taken into consideration the most probable economic performance as well as growth forecasts of different sources.
|
| • |
Technical performance—The forecast takes into consideration that the power plants have an appropriate preventive maintenance that permits their proper functioning and the distribution business has the required capital expenditure to expand and perform properly in order to reach the targeted quality levels.
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Current liabilities
|
||||||||
|
Short-term loans from banks, financial institutions and others (1)
|
317,684
|
213,417
|
||||||
|
317,684
|
213,417
|
|||||||
|
Current maturities of long-term liabilities:
|
||||||||
|
Loans from banks, financial institutions and others
|
123,908
|
251,803
|
||||||
|
Non-convertible debentures
|
6,364
|
10,617
|
||||||
|
Liability in respect of financing lease
|
-
|
6,976
|
||||||
|
130,272
|
269,396
|
|||||||
|
Total current liabilities
|
447,956
|
482,813
|
||||||
|
Non-current liabilities
|
||||||||
|
Loans from banks and financial institutions
|
627,150
|
1,903,323
|
||||||
|
Non-convertible debentures
|
91,122
|
867,287
|
||||||
|
Liability in respect of financing lease
|
-
|
88,169
|
||||||
|
Other long-term balances
|
543
|
240,213
|
||||||
|
Total other long-term liabilities
|
718,815
|
3,098,992
|
||||||
|
Less current maturities
|
(130,272
|
)
|
(269,396
|
)
|
||||
|
Total non-current liabilities
|
588,543
|
2,829,596
|
||||||
| (1) |
Balances as at December 31, 2017 mainly relates to loans from related parties (see Note 31.E).
|
| A. |
Composition of I.C. Power loans from Banks and Others (Cont’d)
|
|
As at
|
As at
|
|||||||||||||||||||||
|
December 31,2017
|
December 31,2016
|
|||||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||
|
Nominal annual Interest rate
|
Currency
|
Maturity
|
Current
|
Non-Current
|
Current
|
Non-Current
|
||||||||||||||||
|
Short-term loans from banks
|
||||||||||||||||||||||
|
I.C. Power Distribution Holdings
|
||||||||||||||||||||||
|
Credit Suisse
|
LIBOR + 4%
|
USD
|
2017
|
—
|
—
|
119,487
|
—
|
|||||||||||||||
|
Samay
|
||||||||||||||||||||||
|
Interbank
|
2.9%
|
USD
|
2017
|
—
|
—
|
31,945
|
—
|
|||||||||||||||
|
DEOCSA
|
||||||||||||||||||||||
|
Various entities
|
LIBOR + 4.75%
|
USD
|
2017
|
—
|
—
|
18,000
|
—
|
|||||||||||||||
|
DEORSA
|
||||||||||||||||||||||
|
Various entities
|
LIBOR + 4.75%
|
USD
|
2017
|
—
|
—
|
12,000
|
—
|
|||||||||||||||
|
CDA
|
||||||||||||||||||||||
|
Banco de Crédito del Perú
|
0.83%
|
USD
|
2017
|
—
|
—
|
14,000
|
—
|
|||||||||||||||
|
PQP
|
||||||||||||||||||||||
|
Banco Industrial Guatemala
|
4.75%
|
USD
|
2017
|
—
|
—
|
6,000
|
—
|
|||||||||||||||
|
Cobee
|
||||||||||||||||||||||
|
Various entities
|
4.2% / 5.5%
|
BOB
|
2016/2017
|
—
|
—
|
4,499
|
—
|
|||||||||||||||
|
Nejapa
|
||||||||||||||||||||||
|
Scotiabank El Salvador
|
5.50%
|
USD
|
2017
|
—
|
—
|
4,200
|
—
|
|||||||||||||||
|
Empresa Energética Corinto Ltd
|
||||||||||||||||||||||
|
Banco de América Central (BAC)
|
5.25%
|
USD
|
2017
|
—
|
—
|
1,586
|
—
|
|||||||||||||||
|
Cepp
|
||||||||||||||||||||||
|
Scotiabank
|
2.4%
|
USD
|
2017
|
—
|
—
|
1,000
|
—
|
|||||||||||||||
|
BHD Bank
|
2.53%
|
USD
|
2017
|
—
|
—
|
200
|
—
|
|||||||||||||||
|
Surenergy
|
||||||||||||||||||||||
|
Banco Davivienda
|
DTF + 4.5%
|
COP
|
2017
|
—
|
—
|
500
|
—
|
|||||||||||||||
|
Short-term loans from banks
|
||||||||||||||||||||||
|
Subtotal
|
—
|
—
|
213,417
|
—
|
||||||||||||||||||
|
Loans from Banks and others
|
||||||||||||||||||||||
|
Financial institutions:
|
||||||||||||||||||||||
|
Cerro del Aguila
|
||||||||||||||||||||||
|
Tranche A
|
LIBOR+4.25% - LIBOR +5.50%
|
USD
|
2024
|
—
|
—
|
15,344
|
320,437
|
|||||||||||||||
|
Tranche B
|
LIBOR+4.25% - LIBOR +6.25%
|
USD
|
2024
|
—
|
—
|
—
|
180,896
|
|||||||||||||||
|
Tranche 1D
|
LIBOR+2.75% - LIBOR +3.60%
|
USD
|
2024
|
—
|
—
|
1,760
|
38,697
|
|||||||||||||||
|
Tranche 2D
|
LIBOR+2.75% - LIBOR +3.60%
|
USD
|
2027
|
—
|
—
|
—
|
21,959
|
|||||||||||||||
| A. |
Composition of I.C. Power loans from Banks and Others (Cont’d)
|
|
As at
|
As at
|
|||||||||||||||||||||
|
December 31,2017
|
December 31,2016
|
|||||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||
|
Nominal annual Interest rate
|
Currency
|
Maturity
|
Current
|
Non-Current
|
Current
|
Non-Current
|
||||||||||||||||
|
Samay I
|
||||||||||||||||||||||
|
Sumitomo /HSBC / Bank of Tokyo
|
LIBOR+2.125% - LIBOR +2.625%
|
USD
|
2021
|
—
|
—
|
5,047
|
302,247
|
|||||||||||||||
|
Central Cardones
|
||||||||||||||||||||||
|
Tranche One
|
||||||||||||||||||||||
|
BCI / Banco Itaú
|
LIBOR+1.90%
|
USD
|
2021
|
—
|
—
|
3,781
|
18,228
|
|||||||||||||||
|
Tranche Two
|
||||||||||||||||||||||
|
BCI / Banco Itaú
|
LIBOR+2.75%
|
USD
|
2021
|
—
|
—
|
—
|
13,383
|
|||||||||||||||
|
Colmito
|
||||||||||||||||||||||
|
Banco Bice
|
7.90%
|
CLP
|
2028
|
—
|
—
|
625
|
16,121
|
|||||||||||||||
|
Consorcio Eólico Amayo, S.A.
(I)
|
||||||||||||||||||||||
|
Banco Centroamericano de Integración Económica
|
8.45% - LIBOR +4%
|
USD
|
2023
|
—
|
—
|
5,307
|
37,376
|
|||||||||||||||
|
Consorcio Eólico Amayo (Fase II), S.A.
|
||||||||||||||||||||||
|
Various entities
|
LIBOR+5.75%, 8.53%,10.76%
|
USD
|
2025
|
—
|
—
|
3,029
|
28,250
|
|||||||||||||||
|
Empresa Energética Corinto, Ltd.
|
||||||||||||||||||||||
|
Banco de América Central (BAC)
|
8.35%
|
USD
|
2018
|
—
|
—
|
3,124
|
3,402
|
|||||||||||||||
|
Tipitapa Power Company, Ltd.
|
||||||||||||||||||||||
|
Banco de América Central (BAC)
|
8.35%
|
USD
|
2018
|
—
|
—
|
2,801
|
3,328
|
|||||||||||||||
|
Jamaica Private Power Company
|
||||||||||||||||||||||
|
Royal Bank of Canada
|
LIBOR + 5.50%
|
USD
|
2017
|
—
|
—
|
824
|
—
|
|||||||||||||||
|
Burmeister & Wain Scandinavian Contractor A/S
|
3.59%
|
USD
|
2018
|
—
|
—
|
338
|
233
|
|||||||||||||||
|
PQP
|
||||||||||||||||||||||
|
Banco Industrial
|
LIBOR + 4.50%
|
USD
|
2021
|
—
|
—
|
2,374
|
9,632
|
|||||||||||||||
|
Surpetroil S.A.S
|
||||||||||||||||||||||
|
Banco de Occidente S.A
|
IBR + 5.87%
|
COP
|
2018
|
—
|
—
|
504
|
375
|
|||||||||||||||
|
Banco Pichincha
|
DTF + 3%
|
COP
|
2017
|
—
|
—
|
100
|
—
|
|||||||||||||||
|
Kanan
|
||||||||||||||||||||||
|
Scotiabank
|
LIBOR + 3.5%
|
USD
|
2021
|
—
|
—
|
46,094
|
—
|
|||||||||||||||
|
Overseas Investments Peru
|
||||||||||||||||||||||
|
Credit Suisse (D)
|
LIBOR + 5%-6.5%
|
USD
|
2017
|
99,964
|
—
|
97,274
|
—
|
|||||||||||||||
|
DEORSA
|
||||||||||||||||||||||
|
Syndicated Loan – various banks
|
LIBOR + 4.7% - LIBOR + 4.75%
|
USD
|
2021/2025
|
—
|
—
|
10,167
|
67,857
|
|||||||||||||||
|
Syndicated Loan - various banks
|
TAPP minus 5.6% - TAPP minus 6.1%
|
GTQ
|
2021/2025
|
—
|
—
|
4,687
|
30,653
|
|||||||||||||||
| A. |
Composition of I.C. Power loans from Banks and Others (Cont’d)
|
|
As at
|
As at
|
|||||||||||||||||||||
|
December 31,2017
|
December 31,2016
|
|||||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||
|
|
Nominal annual Interest rate
|
Currency
|
Maturity
|
Current
|
Non-Current
|
Current
|
Non-Current
|
|||||||||||||||
|
DEOCSA
|
||||||||||||||||||||||
|
Syndicated Loan – various banks
|
LIBOR + 4.7% - LIBOR + 4.75%
|
USD
|
2021/2025
|
—
|
—
|
16,876
|
107,488
|
|||||||||||||||
|
Syndicated Loan - various banks
|
TAPP minus 5.6% - TAPP minus 6.1%
|
GTQ
|
2021/2025
|
—
|
—
|
6,215
|
43,127
|
|||||||||||||||
|
RECSA
|
||||||||||||||||||||||
|
Banco G&T Continental
|
TAPP + 6.63%
|
GTQ
|
2020
|
—
|
—
|
931
|
3,722
|
|||||||||||||||
|
OPC Rotem Ltd
|
||||||||||||||||||||||
|
Lenders Consortium (E)
|
4.85% - 5.36%
|
NIS
|
2031
|
23,944
|
463,160
|
20,290
|
344,240
|
|||||||||||||||
|
OPC Hadera
|
||||||||||||||||||||||
|
Facility B—Amitim and Menora Pension Funds (F)
|
7.75%
|
NIS
|
2029
|
—
|
40,092
|
4,311
|
47,425
|
|||||||||||||||
|
IC Power Asua Development Ltd
|
||||||||||||||||||||||
|
Bank Hapoalim New York
|
0.75%
|
USD
|
2019
|
—
|
—
|
—
|
12,000
|
|||||||||||||||
|
AGS
|
||||||||||||||||||||||
|
Veolia Energy Israel Ltd
|
NIS
|
2019
|
—
|
—
|
—
|
444
|
||||||||||||||||
|
Sub total
|
123,908
|
503,242
|
251,803
|
1,651,520
|
||||||||||||||||||
|
Liabilities in respect of finance leases:
|
||||||||||||||||||||||
|
Kallpa Generación
|
||||||||||||||||||||||
|
Banco de Crédito del Perú
|
7.15%
|
USD
|
2023
|
—
|
—
|
6,624
|
81,193
|
|||||||||||||||
|
Surpetroil S.A.S.
|
||||||||||||||||||||||
|
Banco de Occidente S.A.
|
DTF + 3.5%
|
COP
|
2017
|
—
|
—
|
223
|
—
|
|||||||||||||||
|
DEORSA
|
||||||||||||||||||||||
|
Arrendadora Agromercantil
|
TAPP minus 2.47%
|
GTQ
|
2017
|
—
|
—
|
129
|
—
|
|||||||||||||||
|
Sub total
|
—
|
—
|
6,976
|
81,193
|
||||||||||||||||||
|
Debentures
|
||||||||||||||||||||||
|
Cobee
|
||||||||||||||||||||||
|
Bonds Cobee III-1B
|
6.50%
|
USD
|
2017
|
—
|
—
|
1,750
|
—
|
|||||||||||||||
|
Bonds Cobee III-1C (bolivianos)
|
9.00%
|
BOB
|
2020
|
—
|
—
|
1,586
|
4,757
|
|||||||||||||||
|
Bonds Cobee III-2
|
6.75%
|
USD
|
2017
|
—
|
—
|
5,000
|
—
|
|||||||||||||||
|
Bonds Cobee III-3 (bolivianos)
|
7.00%
|
BOB
|
2022
|
—
|
—
|
—
|
6,160
|
|||||||||||||||
|
Bonds Cobee IV-1A
|
6.00%
|
USD
|
2018
|
—
|
—
|
—
|
3,988
|
|||||||||||||||
|
Bonds Cobee IV-1B
|
7.00%
|
USD
|
2020
|
—
|
—
|
—
|
3,980
|
|||||||||||||||
|
Bonds Cobee IV-1C (bolivianos)
|
7.80%
|
BOB
|
2024
|
—
|
—
|
—
|
12,030
|
|||||||||||||||
|
Cobee Bonds-IV Issuance 3
|
6.70%
|
USD
|
2019
|
—
|
—
|
—
|
4,973
|
|||||||||||||||
|
Cobee Bonds-IV Issuance 4 (bolivianos)
|
7.80%
|
BOB
|
2024
|
—
|
—
|
—
|
15,039
|
|||||||||||||||
|
Cobee Bonds-IV Issuance 5 (bolivianos)
|
5.75%
|
BOB
|
2026
|
—
|
—
|
1,950
|
17,697
|
|||||||||||||||
| A. |
Composition of I.C. Power loans from Banks and Others (Cont’d)
|
|
As at
|
As at
|
|||||||||||||||||||||
|
December 31,2017
|
December 31,2016
|
|||||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||
|
Nominal annual Interest rate
|
Currency
|
Maturity
|
Current
|
Non-Current
|
Current
|
Non-Current
|
||||||||||||||||
|
Inkia Energy Ltd
|
||||||||||||||||||||||
|
Inkia Bonds
|
8.38%
|
USD
|
2021
|
—
|
—
|
—
|
447,904
|
|||||||||||||||
|
Kallpa Generación
|
||||||||||||||||||||||
|
Kallpa Bonds
|
4.88%
|
USD
|
2026
|
—
|
—
|
—
|
325,970
|
|||||||||||||||
|
Cepp
|
||||||||||||||||||||||
|
Cepp Bonds
|
6.00%
|
USD
|
2019
|
—
|
—
|
—
|
9,945
|
|||||||||||||||
|
Cobee
|
||||||||||||||||||||||
|
Cobee Bonds (Premium)
|
USD-BOB
|
2017-2024
|
—
|
—
|
331
|
4,227
|
||||||||||||||||
|
OPC Energy Ltd
|
||||||||||||||||||||||
|
Bonds – Series A (G)
|
4.45%
|
NIS
|
2030
|
6,364
|
84,758
|
—
|
—
|
|||||||||||||||
|
Sub total
|
6,364
|
84,758
|
10,617
|
856,670
|
||||||||||||||||||
|
Total
|
130,272
|
588,000
|
482,813
|
2,589,383
|
||||||||||||||||||
| B. |
Classification based on currencies and interest rates
|
|
Weighted-average interest rate December 31
|
As at December 31
|
|||||||||||
|
2017
|
2017
|
2016
|
||||||||||
|
%
|
$ thousands
|
|||||||||||
|
Current liabilities (without current maturities)
|
||||||||||||
|
Short-term loans from financial institutions
|
||||||||||||
|
In dollars
|
-
|
208,418
|
||||||||||
|
In other currencies
|
-
|
4,999
|
||||||||||
|
-
|
213,417
|
|||||||||||
|
Non-current liabilities (including current maturities)
|
||||||||||||
|
Debentures
|
||||||||||||
|
In dollars
|
-
|
804,052
|
||||||||||
|
In other currencies
|
4.80
|
%
|
91,122
|
63,235
|
||||||||
|
91,122
|
867,287
|
|||||||||||
|
Loans from financial institutions (including financing lease)
|
||||||||||||
|
In dollars
|
7.90
|
%
|
99,964
|
1,467,369
|
||||||||
|
In shekels
|
4.80
|
%
|
527,186
|
416,710
|
||||||||
|
In quetzales
|
-
|
89,464
|
||||||||||
|
In other currencies
|
-
|
17,948
|
||||||||||
|
627,150
|
1,991,491
|
|||||||||||
|
718,272
|
2,858,778
|
|||||||||||
| C. |
Liability in respect of financing lease
|
|
As at December 31, 2017
|
As at December 31, 2016
|
|||||||||||||||||||||||
|
Minimum future lease rentals
|
Interest component
|
Present value of minimum lease rentals
|
Minimum future lease rentals
|
Interest component
|
Present value of minimum lease rentals
|
|||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||
|
Less than one year
|
-
|
-
|
-
|
13,016
|
6,040
|
6,976
|
||||||||||||||||||
|
From one year to five years
|
-
|
-
|
-
|
85,849
|
19,217
|
66,632
|
||||||||||||||||||
|
More than five years
|
-
|
-
|
-
|
15,207
|
646
|
14,561
|
||||||||||||||||||
|
-
|
-
|
-
|
114,072
|
25,903
|
88,169
|
|||||||||||||||||||
| D. |
Overseas Facility
— On May 9, 2016, Overseas Investments Peru S.A., a 100% whole-owned subsidiary of ICP, signed a $100 million Credit Facility with Credit Suisse AG. The proceeds from this facility were fully drawn on August 31, 2016. This facility had an original maturity on November 9, 2017 bears an interest rate of 90-day Libor plus 5.00% (from the funding date to the 6-month anniversary of the funding date); 90-day Libor plus 5.75% (from one day after the 6-month anniversary to the 12-month anniversary of the funding date); and 90-day Libor plus 6.50% thereafter. On September 8, 2017, Overseas Investment Peru signed an amendment changing the final maturity date to May 9, 2019. As of December 31, 2017, the outstanding principal amount under this facility was $ 100 million. ($99.9 million, net of transaction costs) ($97 million, net of transaction costs as of December 31, 2016).
On January
3
, 2018, this loan was prepaid for a total amount of $101 million (including the interest accrued), see note 33.3.A.
|
| E. |
OPC Lenders Consortium - In January 2011, OPC entered into a financing agreement with a consortium of lenders led by Bank Leumi L’Israel Ltd (“Bank Leumi”) (shareholder of Kenon - 14% shareholding) for the financing of its power plant project. The financing consortium includes Bank Leumi and institutional entities from the following groups: Clal Insurance Company Ltd.; Amitim Senior Pension Funds; Phoenix Insurance Company Ltd.; and Harel Insurance Company Ltd (“OPC’s lenders”). As part of the financing agreement, the lenders committed to provide OPC a long-term credit facility (including a facility for variances in the construction costs), a working capital facility, and a facility for financing the debt service, in the overall amount of approximately NIS 1,800 million (approximately $460 million). The loans are CPI linked and are repaid on a quarterly basis beginning in the fourth quarter of 2013 until 2031. As part of the financing agreement, OPC had certain restrictions to make distributions of dividends and repayments of shareholders’ loans, only after the third year after the completion of OPC’s power plant. On October 13, 2015, OPC and the senior lenders amended the Facility Agreement to remove this restriction.
|
| F. |
OPC Energy Ltd. —On June 22, 2014, OPC entered into a mezzanine financing agreement with Mivtachim Social Insurance and Makefet Fund Pension (“Amitim”) and Menora Mivtachim Insurance Ltd (“Menora”) in the aggregate amount of NIS350 million ($93 million), consisting of three Facilities: (i) Tranche A bridge loan for NIS150 million, bearing interest of 4.85% p.a. to be repaid until March 31, 2017; (ii) Tranche B long-term loan for NIS200 million, bearing interest of 7.75% p.a., repayable on annual basis until March 2029
.
These loans are linked to CPI.
|
| G. |
In May, 2017, OPC issued Bonds (Series A) to classified investors under a private placement, which were listed for trade on the Institutional Continuous Trading Platform. The bonds, with a par value of NIS 320 million ($92 million), bear annual interest at the rate of 4.95% and are redeemable, principal and interest, every six months, commencing on June 30, 2018 (on June 30th and December 30th of every calendar year) through December 30, 2030. Under the terms, the interest on the bonds will be reduced by 0.5% in the event of their listing for trade on the main list of the TASE. The bonds have received a rating of A3 from Midroog and A- from S&P Global Ratings Maalot Ltd. (hereinafter -– “Maalot”).
|
| H. |
As at December 31, 2017, the main covenants that certain Group entities must comply with during the term of the debts were as follows:
|
|
|
Covenant
|
||
|
Group entities
|
Debt service
to coverage ratio
|
||
|
OPC Rotem
|
Not less than 1.25
|
||
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Current
|
||||||||
|
Trade Payables
|
36,994
|
264,720
|
||||||
|
Accrued expenses and other payables
|
21,901
|
20,892
|
||||||
|
58,895
|
285,612
|
|||||||
|
Non-current
|
||||||||
|
Trade Payables*
|
-
|
44,057
|
||||||
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Current liabilities:
|
||||||||
|
Financial derivatives not used for hedging
|
73
|
783
|
||||||
|
Financial derivatives used for hedging
|
439
|
11,563
|
||||||
|
The State of Israel and government agencies
|
1,208
|
4,206
|
||||||
|
Employees and payroll-related agencies
|
179
|
4,846
|
||||||
|
Customer advances and deferred income
|
-
|
944
|
||||||
|
Accrued expenses
|
14,
915
|
23,563
|
||||||
|
Dividend payable to non-controlling interest
|
-
|
2,893
|
||||||
|
Interest payable
|
21
|
23,038
|
||||||
|
Transaction costs
on
sale
of subsidiaries
|
59,000
|
-
|
||||||
|
Other
|
6,687
|
19,467
|
||||||
|
82,
522
|
91,303
|
|||||||
|
Non-current liabilities:
|
||||||||
|
Financial derivatives not used for hedging
|
-
|
1,342
|
||||||
|
Financial derivatives used for hedging
|
-
|
13,701
|
||||||
|
Other financial derivatives
|
-
|
29,594
|
||||||
|
-
|
44,637
|
|||||||
|
Financial Guarantee*
|
Others
|
Total
|
Financial Guarantee*
|
Others**
|
Total
|
|||||||||||||||||||
|
2017
|
2016
|
|||||||||||||||||||||||
|
$ thousands
|
$ thousands
|
|||||||||||||||||||||||
|
Balance at January, 1
|
118,763
|
768
|
119,531
|
-
|
41,686
|
41,686
|
||||||||||||||||||
|
Reclassified from long-term liabilities
|
-
|
-
|
-
|
34,263
|
-
|
34,263
|
||||||||||||||||||
|
Provision made during the year
|
-
|
-
|
-
|
130,193
|
-
|
130,193
|
||||||||||||||||||
|
Provision reversed to profit/(loss) during the year
|
-
|
-
|
-
|
(4,587
|
)
|
-
|
(4,587
|
)
|
||||||||||||||||
|
Provision paid/ released
|
(74,421
|
)
|
(768
|
)
|
(75,189
|
)
|
(36,023
|
)
|
(40,170
|
)
|
(76,193
|
)
|
||||||||||||
|
Effects of foreign currency
|
-
|
-
|
-
|
(5,083
|
)
|
(748
|
)
|
(5,831
|
)
|
|||||||||||||||
|
Balance at December, 31
|
44,342
|
-
|
44,342
|
118,763
|
768
|
119,531
|
||||||||||||||||||
| A. |
Claims
|
| a. |
OPC Rotem – Tamar
|
| b. |
ORL Claim
|
| B. |
Commitments
|
| (a) |
IC Power Asia Development Ltd (“ICPAD”)
|
|
Guarantee party
|
Description
|
In thousands of NIS
|
In thousands of $
|
Cash Collateral
in thousands of $
|
||||||||||
|
Advanced Integrated Energy Ltd
|
IDOM - EPC Agreement
|
—
|
10,500
|
—
|
||||||||||
|
Advanced Integrated Energy Ltd
|
GE - CSA Agreement
|
—
|
21,000
|
—
|
||||||||||
|
OPC Rotem Ltd.
|
Facility agreement
|
45,000
|
12,980
|
6,505
|
||||||||||
| (b) |
OPC Rotem, Israel
|
| (b) |
OPC Rotem, Israel (cont´d)
|
| (c) |
OPC Hadera, Israel
|
| - |
Short Term PSPA - Pursuant this agreement, OPC Hadera will supply steam and electricity until COD of the power plant, which shall be done through the existing energy center.
|
| - |
Long Term PSPA – Pursuant this agreement, OPC Hadera will supply steam and electricity during the period commencing upon COD of the power plant and for a period of 18 years thereafter.
|
| (c) |
OPC Hadera, Israel (cont’d)
|
| (c) |
OPC Hadera, Israel (cont’d)
|
| (d) |
OPC Energy Ltd., Israel
|
| (d) |
OPC Energy Ltd., Israel (cont’d)
|
| (e) |
OPC Rotem and OPC Hadera
|
| (f) |
Inkia Energy Limited
|
| A. |
Share Capital
|
|
Company
|
||||||||
|
No. of shares
|
||||||||
|
(’000)
|
||||||||
|
2017
|
2016
|
|||||||
|
Authorised and in issue at January, 1
|
53,720
|
53,694
|
||||||
|
Authorised and in issued as part of the spin-off from IC
|
—
|
—
|
||||||
|
53,720
|
53,694
|
|||||||
|
Issued for share plan
|
88
|
26
|
||||||
|
Authorised and in issue at December. 31
|
53,808
|
53,720
|
||||||
| B. |
Translation reserve
|
| C. |
Capital reserves
|
| D. |
Kenon's share plan
|
|
For the Year Ended December 31
|
||||||||||||
|
2017
|
2016*
|
|
2015*
|
|
||||||||
|
$ thousands
|
||||||||||||
|
Capacity and energy purchases and transmission costs
|
50,973
|
57,310
|
93,196
|
|||||||||
|
Fuel, gas and lubricants
|
137,832
|
133,012
|
142,967
|
|||||||||
|
Payroll and related expenses
|
6,269
|
5,942
|
4,325
|
|||||||||
|
Regulatory expenses
|
62,908
|
48,509
|
-
|
|||||||||
|
Third party services
|
2,670
|
2,890
|
-
|
|||||||||
|
Other
|
6,484
|
4,003
|
4,328
|
|||||||||
|
267,136
|
251,666
|
244,816
|
||||||||||
|
For the Year Ended December 31
|
||||||||||||
|
2017
|
2016*
|
|
2015*
|
|
||||||||
|
$ thousands
|
||||||||||||
|
Payroll and related expenses
|
21,380
|
14,830
|
17,085
|
|||||||||
|
Depreciation and amortization
|
691
|
641
|
817
|
|||||||||
|
Professional fees
|
20,334
|
23,863
|
9,576
|
|||||||||
|
Other expenses
|
13,887
|
7,761
|
22,248
|
|||||||||
|
56,292
|
47,095
|
49,726
|
||||||||||
|
For the Year Ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
Financing income
|
||||||||||||
|
Interest income from bank deposits
|
640
|
2,269
|
4,772
|
|||||||||
|
Net change from change in exchange rates
|
2,259
|
5,448
|
521
|
|||||||||
|
Net changes in fair value of Tower options series 9
|
-
|
-
|
2,119
|
|||||||||
|
Net change in fair value of derivative financial instruments
|
-
|
6
|
2,720
|
|||||||||
|
Other income
|
5
|
1
|
589
|
|||||||||
|
Financing income
|
2,904
|
7,724
|
10,721
|
|||||||||
|
Financing expenses
|
||||||||||||
|
Interest expenses to banks and others
|
(59,514
|
)
|
(45,317
|
)
|
(34,378
|
)
|
||||||
|
Net change from change in exchange rates
|
-
|
-
|
(648
|
)
|
||||||||
|
Net change in fair value of derivative financial instruments
|
(1,168
|
)
|
-
|
-
|
||||||||
|
Other expenses
|
(9,484
|
)
|
(1,959
|
)
|
(1,368
|
)
|
||||||
|
Financing expenses
|
(70,166
|
)
|
(47,276
|
)
|
(36,394
|
)
|
||||||
|
Net financing expenses recognized in the statement of profit and loss
|
(67,262
|
)
|
(39,552
|
)
|
(25,673
|
)
|
||||||
| A. |
Components of the Income Taxes
|
|
For the Year Ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
Current taxes on income
|
||||||||||||
|
In respect of current year*
|
64,291
|
1,687
|
25
|
|||||||||
|
In respect of prior years
|
44
|
92
|
(294
|
)
|
||||||||
|
Deferred tax income
|
||||||||||||
|
Creation and reversal of temporary differences
|
8,474
|
473
|
9,312
|
|||||||||
|
Total taxes on income
|
72,809
|
2,252
|
9,043
|
|||||||||
| * |
Current taxes on income for the current year includes $61 million taxes payable in connection with a planned restructuring to simplify the holding structure of some of the companies remaining in the Kenon group subsequent to the Inkia transaction. As a result of this restructuring (which was substantially completed in January 2018), Kenon will hold its interest in OPC directly. Kenon does not expect any further tax liability in relation to any future sales of its interest in OPC.
|
| B. |
Reconciliation between the theoretical tax expense (benefit) on the pre-tax income (loss) and the actual income tax expenses
|
|
For the Year Ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
(Loss)/profit from continuing operations before income taxes
|
(135,636
|
)
|
(426,900
|
)
|
32,154
|
|||||||
|
Statutory tax rate
|
17.00
|
%
|
17.00
|
%
|
17.00
|
%
|
||||||
|
Tax computed at the statutory tax rate
|
(23,058
|
)
|
(72,573
|
)
|
5,466
|
|||||||
|
Increase (decrease) in tax in respect of:
|
||||||||||||
|
Elimination of tax calculated in respect of the Group’s share in losses of associated companies
|
20,924
|
31,651
|
18,880
|
|||||||||
|
Income subject to tax at a different tax rate
|
63,446
|
(2,548
|
)
|
7,218
|
||||||||
|
Non-deductible expenses
|
12,850
|
41,960
|
3,944
|
|||||||||
|
Exempt income
|
(7,006
|
)
|
-
|
(35,651
|
)
|
|||||||
|
Taxes in respect of prior years
|
44
|
92
|
(294
|
)
|
||||||||
|
Impact of change in tax rate
|
-
|
-
|
-
|
|||||||||
|
Changes in temporary differences in respect of which deferred taxes are not recognized
|
4,285
|
1,419
|
580
|
|||||||||
|
Tax losses and other tax benefits for the period regarding which deferred taxes were not recorded
|
350
|
2,449
|
8,335
|
|||||||||
|
Differences between the measurement base of income reported for tax purposes and the income reported in the financial statements
|
13
|
-
|
(419
|
)
|
||||||||
|
Other differences
|
961
|
(198
|
)
|
984
|
||||||||
|
Taxes on income included in the statement of profit and loss
|
72,809
|
2,252
|
9,043
|
|||||||||
| C. |
Deferred tax assets and liabilities
|
| 1. |
Deferred tax assets and liabilities recognized
|
|
Property plant and equipment
|
Employee benefits
|
Carryforward of losses and deductions for tax purposes
|
Other*
|
Total
|
||||||||||||||||
|
$ thousands
|
||||||||||||||||||||
|
Balance of deferred tax asset (liability) as at January 1, 2016
|
(123,968
|
)
|
601
|
61,943
|
(73,966
|
)
|
(135,390
|
)
|
||||||||||||
|
Changes recorded on the statement of profit and loss
|
(48,212
|
)
|
286
|
28,014
|
1,741
|
(18,171
|
)
|
|||||||||||||
|
Changes recorded to equity reserve
|
—
|
61
|
—
|
(5,249
|
)
|
(5,188
|
)
|
|||||||||||||
|
Translation differences
|
(1,495
|
)
|
15
|
398
|
791
|
(291
|
)
|
|||||||||||||
|
Impact of change in tax rate
|
7,638
|
—
|
(5,620
|
)
|
(8,875
|
)
|
(6,857
|
)
|
||||||||||||
|
Changes in respect of business combinations
|
(41,456
|
)
|
748
|
—
|
6,355
|
(34,353
|
)
|
|||||||||||||
|
Balance of deferred tax asset (liability) as at December 31, 2016
|
(207,493
|
)
|
1,711
|
84,735
|
(79,203
|
)
|
(200,250
|
)
|
||||||||||||
|
Changes recorded on the statement of profit and loss
|
(13,940
|
)
|
(1,097
|
)
|
(13,919
|
)
|
15,845
|
(13,111
|
)
|
|||||||||||
|
Changes recorded to equity reserve
|
-
|
882
|
-
|
(7,024
|
)
|
(6,142
|
)
|
|||||||||||||
|
Translation differences
|
(10,046
|
)
|
24
|
4,397
|
1,253
|
(4,372
|
)
|
|||||||||||||
|
Impact of change in tax rate
|
575
|
-
|
-
|
-
|
575
|
|||||||||||||||
|
Sale of subsidiaries
|
140,736
|
(1,520
|
)
|
(39,764
|
)
|
71,095
|
170,547
|
|||||||||||||
|
Balance of deferred tax asset (liability) as at December 31, 2017
|
(90,168
|
)
|
-
|
35,449
|
1,966
|
(52,753
|
)
|
|||||||||||||
| * |
This amount includes deferred tax
arising
from derivative instruments, intangibles, undistributed profits, non-monetary items and trade receivables distribution.
|
| 2. |
The deferred taxes are presented in the statements of financial position as follows:
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
As part of non-current assets
|
-
|
25,104
|
||||||
|
As part of non-current liabilities
|
(52,753
|
)
|
(225,354
|
)
|
||||
|
(52,753
|
)
|
(200,250
|
)
|
|||||
| · |
Accrued in or derived from Singapore; or
|
| · |
Received in Singapore from outside of Singapore.
|
| · |
dividend income;
|
| · |
trade or business profits of a foreign branch; or
|
| · |
service fee income derived from a business, trade or
|
| · |
profession carried on through a fixed place of operation in a foreign jurisdiction.
|
| 1. |
The highest corporate tax rate (headline tax rate) of the foreign jurisdiction from which the income is received is at least 15% at the time the foreign income is received in Singapore;
|
| 2. |
The foreign income had been subjected to tax in the foreign jurisdiction from which they were received (known as the "subject to tax" condition). The rate at which the foreign income was taxed can be different from the headline tax rate; and
|
| 3. |
The Tax Comptroller is satisfied that the tax exemption would be beneficial to the person resident in Singapore.
|
| A. |
Income/(Loss) allocated to the holders of the ordinary shareholders
|
|
For the Year Ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
Income/(Loss) for the year attributable to Kenon’s shareholders
|
236,590
|
(411,937
|
)
|
72,992
|
||||||||
|
Income for the year from discontinued operations (after tax)
|
476,565
|
35,150
|
72,781
|
|||||||||
|
Less: NCI
|
(24,928
|
)
|
(13,250
|
)
|
(12,872
|
)
|
||||||
|
Income for the year from discontinued operations (after tax) attributable to Kenon’s shareholders
|
451,637
|
21,900
|
59,909
|
|||||||||
|
(Loss)/Income for the year from continuing operations attributable to Kenon’s shareholders
|
(215,047
|
)
|
(433,837
|
)
|
13,083
|
|||||||
| B. |
Number of ordinary shares
|
|
For the Year Ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
('000)
|
||||||||||||
|
Weighted Average number of shares used in calculation of basic/diluted earnings per share
|
53,761
|
53,720
|
53,649
|
|||||||||
| (a) |
I.C. Power (Latin America businesses)
|
|
Year Ended December 31, 2017
|
Year Ended December 31, 2016
|
Year Ended December 31, 2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
Revenue
|
1,777,232
|
1,517,391
|
962,677
|
|||||||||
|
Cost of sales and services (excluding depreciation and
amortization
)
|
(1,235,214
|
)
|
(1,076,563
|
)
|
(620,180
|
)
|
||||||
|
Depreciation and amortization
|
(135,733
|
)
|
(132,998
|
)
|
(85,482
|
)
|
||||||
|
Gross profit
|
406,285
|
307,830
|
257,015
|
|||||||||
|
Income before taxes on income
|
152,280
|
92,233
|
126,116
|
|||||||||
|
Taxes on income
|
(73,141
|
)
|
(57,083
|
)
|
(53,335
|
)
|
||||||
|
Income after taxes on income
|
79,139
|
35,150
|
72,781
|
|||||||||
|
Gain on sale of discontinued operations
|
529,923
|
-
|
-
|
|||||||||
|
Tax on gain on sale of discontinued operations
|
(132,497
|
)
|
-
|
-
|
||||||||
|
Income from discontinued operations
|
476,565
|
35,150
|
72,781
|
|||||||||
|
Net cash flows provided by operating activities
|
319,637
|
176,515
|
229,757
|
|||||||||
|
Net cash flows provided by
/(
used in) investing activities
|
816,544
|
(
300,833
|
)
|
(
637,994
|
)
|
|||||||
|
Net cash flows
(used in)/
provided by financing activities
|
(103,524
|
)
|
25,308
|
163,714
|
||||||||
|
Cash and cash equivalents
provided by/(
used in
)
discontinued operations
|
1,
032,657
|
(
99,010
|
)
|
(
244,523
|
)
|
|||||||
|
Property, plant and equipment
|
2,937,005
|
|||||||||||
|
Goodwill and intangible assets
|
357,835
|
|||||||||||
|
Investments in associated companies
|
9,155
|
|||||||||||
|
Deferred taxes, net
|
25,450
|
|||||||||||
|
Income tax receivable
|
112,457
|
|||||||||||
|
Trade and other receivables
|
379,143
|
|||||||||||
|
Inventories
|
91,718
|
|||||||||||
|
Cash and cash equivalents
|
138,708
|
|||||||||||
|
Trade and other liabilities
|
(2,753,476
|
)
|
||||||||||
|
Net asset
|
1,297,995
|
|||||||||||
|
Consideration received, satisfied in cash
|
934,573
|
|||||||||||
|
Transaction costs
|
(3,280
|
)
|
||||||||||
|
Cash and cash equivalents disposed off
|
(138,708
|
)
|
||||||||||
|
Net cash inflow
|
792,585
|
|||||||||||
| A. |
General
|
| 1. |
OPC –
OPC Energy Ltd operates in the Israeli electricity generation sector, including the initiation, development, construction and operation of power plants and the sale and supply of electricity.
|
| 2. |
Qoros Automotive
– A China-based automotive company that is jointly-owned with a subsidiary of Wuhu Chery, a state controlled holding enterprise and large Chinese automobile manufacturing company.
In addition to the segments detailed above, the Group has other activities, such as the discontinued power businesses in Latin America and Caribbean, container
shipping
services and renewable energy businesses categorized as Others.
Evaluation of the operating segments performance is based on Adjusted EBITDA. Adjusted EBITDA is defined as the net income (loss) excluding depreciation and amortization, financing income, income taxes and other items as presented in the tables below.
There were no intersegment sales in 2017, 2016 and 2015.
|
| B. |
Information regarding reportable segments
|
|
OPC
|
Qoros*
|
Other
|
Adjustments
|
Total
|
||||||||||||||||
|
$ thousands
|
||||||||||||||||||||
|
2017
|
||||||||||||||||||||
|
Total sales
|
365,395
|
-
|
309
|
-
|
365,704
|
|||||||||||||||
|
Income/(loss) before taxes
|
22,708
|
(121,198
|
)
|
(37,146
|
)
|
-
|
(135,636
|
)
|
||||||||||||
|
Income Taxes
|
(8,945
|
)
|
-
|
(63,864
|
)
|
-
|
(72,809
|
)
|
||||||||||||
|
Income/(loss) from continuing operations
|
13,763
|
(121,198
|
)
|
(101,010
|
)
|
-
|
(208,445
|
)
|
||||||||||||
|
Depreciation and amortization
|
30,102
|
-
|
692
|
-
|
30,794
|
|||||||||||||||
|
Financing income
|
(1,088
|
)
|
-
|
(13,230
|
)
|
11,414
|
(2,904
|
)
|
||||||||||||
|
Financing expenses
|
33,753
|
-
|
47,827
|
(11,414
|
)
|
70,166
|
||||||||||||||
|
Other items:
|
||||||||||||||||||||
|
Share in losses/(income) of associated companies
|
-
|
121,198
|
(10,533
|
)
|
-
|
110,665
|
||||||||||||||
|
Write back of impairment of investments
|
-
|
-
|
(28,758
|
)
|
-
|
(28,758
|
)
|
|||||||||||||
|
62,767
|
121,198
|
(4,002
|
)
|
-
|
179,963
|
|||||||||||||||
|
Adjusted EBITDA
|
85,475
|
-
|
(41,148
|
)
|
-
|
44,327
|
||||||||||||||
|
Segment assets
|
939,809
|
-
|
1,464,354
|
-
|
2,404,163
|
|||||||||||||||
|
Investments in associated companies
|
-
|
1,694
|
120,000
|
-
|
121,694
|
|||||||||||||||
|
2,525,857
|
||||||||||||||||||||
|
Segment liabilities
|
742,692
|
-
|
731,818
|
-
|
1,474,510
|
|||||||||||||||
|
Capital expenditure
|
109,226
|
-
|
121,245
|
-
|
230,471
|
|||||||||||||||
|
OPC
|
Qoros*
|
Other
|
Adjustments
|
Total
|
||||||||||||||||
|
$ thousands
|
||||||||||||||||||||
|
2016
|
||||||||||||||||||||
|
Total sales
|
324,188
|
-
|
65
|
-
|
324,253
|
|||||||||||||||
|
Income/(loss) before taxes
|
20,450
|
(142,534
|
)
|
(304,816
|
)
|
-
|
(426,900
|
)
|
||||||||||||
|
Income Taxes
|
(67
|
)
|
-
|
(2,185
|
)
|
-
|
(2,252
|
)
|
||||||||||||
|
Income/(loss) from continuing operations
|
20,383
|
(142,534
|
)
|
(307,001
|
)
|
-
|
(429,152
|
)
|
||||||||||||
|
Depreciation and amortization
|
26,697
|
-
|
589
|
-
|
27,286
|
|||||||||||||||
|
Financing income
|
(2,988
|
)
|
-
|
(17,081
|
)
|
12,345
|
(7,724
|
)
|
||||||||||||
|
Financing expenses
|
22,838
|
-
|
36,783
|
(12,345
|
)
|
47,276
|
||||||||||||||
|
Other items:
|
||||||||||||||||||||
|
Share in losses/(income) of associated companies
|
-
|
142,534
|
43,681
|
-
|
186,215
|
|||||||||||||||
|
Provision of financial guarantee
|
-
|
-
|
130,193
|
-
|
130,193
|
|||||||||||||||
|
Impairment of investments
|
-
|
-
|
72,263
|
-
|
72,263
|
|||||||||||||||
|
46,547
|
142,534
|
266,428
|
-
|
455,509
|
||||||||||||||||
|
Adjusted EBITDA
|
66,997
|
-
|
(38,388
|
)
|
-
|
28,609
|
||||||||||||||
|
Segment assets
|
667,631
|
-
|
4,261,929
|
-
|
4,929,560
|
|||||||||||||||
|
Investments in associated companies
|
-
|
117,593
|
90,640
|
-
|
208,233
|
|||||||||||||||
|
5,137,793
|
||||||||||||||||||||
|
Segment liabilities
|
533,684
|
-
|
3,709,905
|
-
|
4,243,589
|
|||||||||||||||
|
Capital expenditure
|
72,540
|
-
|
245,313
|
-
|
317,853
|
|||||||||||||||
| * |
Associated Company – See Note 10.A.2 and 10.C.b.
|
|
OPC
|
Qoros*
|
Other
|
Adjustments
|
Total
|
||||||||||||||||
|
$ thousands
|
||||||||||||||||||||
|
2015
|
||||||||||||||||||||
|
Total sales
|
325,570
|
-
|
329
|
-
|
325,899
|
|||||||||||||||
|
Income/(loss) before taxes
|
29,975
|
(196,223
|
)
|
198,402
|
-
|
32,154
|
||||||||||||||
|
Income Taxes
|
(8,151
|
)
|
-
|
(892
|
)
|
-
|
(9,043
|
)
|
||||||||||||
|
Income/(loss) from continuing operations
|
21,824
|
(196,223
|
)
|
197,510
|
-
|
23,111
|
||||||||||||||
|
Depreciation and amortization
|
25,435
|
-
|
1,605
|
-
|
27,040
|
|||||||||||||||
|
Financing income
|
(3,140
|
)
|
-
|
(7,581
|
)
|
-
|
(10,721
|
)
|
||||||||||||
|
Financing expenses
|
26,315
|
-
|
10,079
|
-
|
36,394
|
|||||||||||||||
|
Other items:
|
||||||||||||||||||||
|
Share in losses/(income) of associated companies
|
-
|
196,223
|
(9,190
|
)
|
-
|
187,033
|
||||||||||||||
|
Gain from distribution of dividend in kind
|
-
|
-
|
(209,710
|
)
|
-
|
(209,710
|
)
|
|||||||||||||
|
Asset impairment
|
-
|
-
|
6,541
|
-
|
6,541
|
|||||||||||||||
|
48,610
|
196,223
|
(208,256
|
)
|
-
|
36,577
|
|||||||||||||||
|
Adjusted EBITDA
|
78,585
|
-
|
(9,854
|
)
|
-
|
68,731
|
||||||||||||||
|
Segment assets
|
810,551
|
-
|
3,303,204
|
-
|
4,113,755
|
|||||||||||||||
|
Investments in associated companies
|
-
|
158,729
|
210,293
|
-
|
369,022
|
|||||||||||||||
|
4,482,777
|
||||||||||||||||||||
|
Segment liabilities
|
676,832
|
-
|
2,542,390
|
-
|
3,219,222
|
|||||||||||||||
|
Capital expenditure
|
18,273
|
-
|
556,116
|
-
|
574,389
|
|||||||||||||||
| * |
Associated Company – See Note 10.A.2 and 10.C.b.
|
| C. |
Customer and Geographic Information
|
|
|
2017
|
2016
|
2015
|
|||||||||||||||||||||
|
Customer
|
Total revenues
|
Percentage of revenues of the Group
|
Total
revenues
|
Percentage of revenues of the Group
|
Total
revenues
|
Percentage of revenues of the Group
|
||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Customer 1
|
75,735
|
20.71
|
%
|
59,880
|
18.47
|
%
|
70,545
|
21.65
|
%
|
|||||||||||||||
|
Customer 2
|
*
|
*
|
*
|
*
|
35,760
|
10.97
|
%
|
|||||||||||||||||
|
Customer 3
|
53,605
|
14.66
|
%
|
39,355
|
12.14
|
%
|
43,904
|
13.47
|
%
|
|||||||||||||||
|
Customer 4
|
50,447
|
13.79
|
%
|
32,446
|
10.01
|
%
|
35,650
|
10.94
|
%
|
|||||||||||||||
|
Customer 5
|
38,212
|
10.45
|
%
|
36,391
|
11.22
|
%
|
*
|
*
|
||||||||||||||||
| (*) |
Represents an amount less than 10% of revenues.
|
|
For the year ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
Israel
|
365,395
|
324,188
|
325,570
|
|||||||||
|
Others
|
309
|
65
|
329
|
|||||||||
|
Total revenues
|
365,704
|
324,253
|
325,899
|
|||||||||
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Peru
|
-
|
1,910,421
|
||||||
|
Guatemala
|
-
|
682,985
|
||||||
|
Israel
|
617,358
|
495,639
|
||||||
|
Others
|
447
|
785,033
|
||||||
|
Total non-current assets
|
617,805
|
3,874,078
|
||||||
| A. |
Identity of related parties:
|
| B. |
Transactions with directors and officers (Kenon's directors and officers):
|
|
B. Key management personnel compensation
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Short-term benefits
|
5,632
|
4,352
|
||||||
|
Share-based payments
|
508
|
547
|
||||||
|
6,140
|
4,899
|
|||||||
| C. |
Transactions with related parties (excluding associates):
|
|
For the year ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
Sales of electricity
|
102,443
|
148,119
|
135,655
|
|||||||||
|
Administrative expenses
|
331
|
614
|
329
|
|||||||||
|
Sales of gas
|
31,296
|
29,873
|
—
|
|||||||||
|
Financing expenses, net
|
18,444
|
14,475
|
10,716
|
|||||||||
| D. |
Transactions with associates:
|
|
For the year ended December 31
|
||||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
$ thousands
|
||||||||||||
|
Sales of electricity
|
—
|
—
|
5,115
|
|||||||||
|
Operating expenses
|
—
|
—
|
204
|
|||||||||
|
Other income, net
|
198
|
178
|
95
|
|||||||||
| E. |
Balances with related parties:
|
|
As at December
|
As at December
|
|||||||||||||||||||||||
|
2017
|
2016
|
|||||||||||||||||||||||
|
Ansonia
|
Other related parties *
|
Total
|
Ansonia
|
Other related parties *
|
Total
|
|||||||||||||||||||
| $ thousands | $ thousands | |||||||||||||||||||||||
|
Cash and short-term deposit
|
—
|
—
|
—
|
—
|
2,462
|
2,462
|
||||||||||||||||||
|
Trade receivables
|
—
|
12,778
|
12,778
|
—
|
12,245
|
12,245
|
||||||||||||||||||
|
Loans and Other Liabilities
|
||||||||||||||||||||||||
|
In US dollar or linked thereto
|
75,081
|
242,598
|
317,679
|
45,735
|
222,971
|
268,706
|
||||||||||||||||||
|
Weighted-average interest rates (%)
|
6.00
|
%
|
7.69
|
%
|
7.
29
|
%
|
6.00
|
%
|
7.24
|
%
|
6.62
|
%
|
||||||||||||
|
Repayment years
|
||||||||||||||||||||||||
|
Current maturities
|
75,081
|
242,598
|
—
|
—
|
||||||||||||||||||||
|
Second year
|
—
|
—
|
45,735
|
—
|
||||||||||||||||||||
|
Third year
|
—
|
—
|
—
|
—
|
||||||||||||||||||||
|
Fourth year
|
—
|
—
|
—
|
—
|
||||||||||||||||||||
|
Fifth year
|
—
|
—
|
—
|
—
|
||||||||||||||||||||
|
Sixth year and thereafter
|
—
|
—
|
—
|
222,971
|
||||||||||||||||||||
|
75,081
|
242,598
|
45,735
|
222,971
|
|||||||||||||||||||||
| * |
IC, Israel Chemicals Ltd (“ICL”), Oil Refineries Ltd (“ORL”).
|
| F. |
Regarding the ZIM's restructuring and IC’s part in the restructuring, see Note 10.C.a.
|
| G. |
Regarding the convertible loan from Ansonia to Quantum, see Note 10.C.b.6.
|
| H. |
Gas Sale Agreement with ORL, see Note 21.B.(c).
|
| A. |
General
|
| B. |
Credit risk
|
| (1) |
Exposure to credit risk
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Carrying amount
|
||||||||
|
Cash and cash equivalents
|
1,417,388
|
326,635
|
||||||
|
Short-term
investments
and deposits
|
7,144
|
89,545
|
||||||
|
Trade receivables
, net
|
44,137
|
284,532
|
||||||
|
Long-term trade receivables
|
-
|
10,120
|
||||||
|
Other current assets
|
35,
752
|
28,462
|
||||||
|
Deposits and other long-term receivables including derivative instruments
|
281,717
|
66,434
|
||||||
|
1,786,
138
|
805,728
|
|||||||
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
$ thousands
|
||||||||
|
Israel
|
44,058
|
34,779
|
||||||
|
South America
|
-
|
93,293
|
||||||
|
Central America
|
-
|
155,142
|
||||||
|
Other regions
|
79
|
11,438
|
||||||
|
44,137
|
294,652
|
|||||||
| (2) |
Aging of debts and impairment losses
|
|
As at December 31, 2017
|
As at December 31, 2016
|
|||||||||||||||||||||||
|
For which impairment was not recorded
|
For which impairment was recorded
|
For which impairment was not recorded
|
For which impairment was recorded
|
|||||||||||||||||||||
|
Gross
|
Impairment
|
Gross
|
Impairment
|
|||||||||||||||||||||
|
$ thousands
|
$ thousands
|
|||||||||||||||||||||||
|
Not past due
|
50
|
—
|
—
|
233,787
|
8
|
(8
|
)
|
|||||||||||||||||
|
Past due up to 3 months
|
40,879
|
—
|
—
|
50,723
|
—
|
—
|
||||||||||||||||||
|
Past due 3 – 6 months
|
3,208
|
—
|
—
|
9,160
|
282
|
(282
|
)
|
|||||||||||||||||
|
Past due 6 – 9 months
|
—
|
—
|
—
|
83
|
—
|
—
|
||||||||||||||||||
|
Past due 9 – 12 months
|
—
|
—
|
—
|
652
|
—
|
—
|
||||||||||||||||||
|
Past due more than one year
|
—
|
—
|
—
|
247
|
4,714
|
(4,714
|
)
|
|||||||||||||||||
|
44,137
|
—
|
—
|
294,652
|
5,004
|
(5,004
|
)
|
||||||||||||||||||
| C. |
Liquidity risk
|
|
As at December 31, 2017
|
||||||||||||||||||||||||
|
Book value
|
Projected cash flows
|
Up to 1 year
|
1-2 years
|
2-5 years
|
More than 5 years
|
|||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||
|
Non-derivative financial liabilities
|
||||||||||||||||||||||||
|
Loans from banks and others *
|
317,684
|
317,786
|
317,786
|
-
|
-
|
-
|
||||||||||||||||||
|
Trade payables
|
58,895
|
58,895
|
58,895
|
-
|
-
|
-
|
||||||||||||||||||
|
Other payables
|
77,869
|
77,964
|
77,964
|
-
|
-
|
-
|
||||||||||||||||||
|
Non-convertible debentures **
|
91,122
|
125,089
|
13,153
|
7,086
|
34,033
|
70,817
|
||||||||||||||||||
|
Loans from banks and others **
|
627,150
|
846,652
|
157,805
|
50,768
|
173,222
|
464,857
|
||||||||||||||||||
|
Liabilities in respect of financing lease
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||||||||
|
Financial guarantee ***
|
44,342
|
44,342
|
44,342
|
-
|
-
|
-
|
||||||||||||||||||
|
Financial liabilities – hedging instruments
|
||||||||||||||||||||||||
|
Forward exchange rate contracts
|
439
|
439
|
439
|
-
|
-
|
-
|
||||||||||||||||||
|
Financial liabilities not for hedging
|
||||||||||||||||||||||||
|
Derivatives on exchange rates
|
73
|
73
|
73
|
-
|
-
|
-
|
||||||||||||||||||
|
1,217,574
|
1,471,240
|
670,457
|
57,854
|
207,255
|
535,674
|
|||||||||||||||||||
| * |
Excludes current portion of long-term liabilities.
|
| ** |
Includes current portion of long-term liabilities.
|
| *** |
Financial Guarantees contractual period in Qoros is dependent on Qoros’s timeliness to meet the obligation of current loans payable.
|
|
As at December 31, 2016
|
||||||||||||||||||||||||
|
Book value
|
Projected cash flows
|
Up to 1 year
|
1-2 years
|
2-5 years
|
More than 5 years
|
|||||||||||||||||||
|
$ thousands
|
||||||||||||||||||||||||
|
Non-derivative financial liabilities
|
||||||||||||||||||||||||
|
Loans from banks and others *
|
213,417
|
219,651
|
219,651
|
-
|
-
|
-
|
||||||||||||||||||
|
Trade payables
|
285,612
|
285,612
|
285,612
|
-
|
-
|
-
|
||||||||||||||||||
|
Other payables
|
160,540
|
160,540
|
59,650
|
10,121
|
21,718
|
69,051
|
||||||||||||||||||
|
Non-convertible debentures **
|
867,287
|
1,190,032
|
58,113
|
57,217
|
616,765
|
457,937
|
||||||||||||||||||
|
Loans from banks and others **
|
2,143,499
|
2,756,851
|
340,684
|
244,508
|
977,251
|
1,194,408
|
||||||||||||||||||
|
Liabilities in respect of financing lease
|
88,169
|
114,069
|
13,013
|
12,171
|
57,432
|
31,453
|
||||||||||||||||||
|
Financial guarantee ***
|
118,763
|
118,763
|
118,763
|
-
|
-
|
-
|
||||||||||||||||||
|
Financial liabilities – hedging instruments
|
||||||||||||||||||||||||
|
Interest SWAP contracts
|
22,865
|
22,865
|
9,930
|
5,788
|
4,192
|
2,955
|
||||||||||||||||||
|
Forward exchange rate contracts
|
2,399
|
2,399
|
1,627
|
772
|
-
|
-
|
||||||||||||||||||
|
Financial liabilities not for hedging
|
||||||||||||||||||||||||
|
Interest SWAP contracts and options
|
2,125
|
2,125
|
783
|
570
|
688
|
84
|
||||||||||||||||||
|
Derivatives from debt restructure
|
29,594
|
29,594
|
-
|
29,594
|
-
|
-
|
||||||||||||||||||
|
3,934,270
|
4,902,501
|
1,107,826
|
360,741
|
1,678,046
|
1,755,888
|
|||||||||||||||||||
| * |
Excludes current portion of long-term liabilities and long-term liabilities which were classified to short-term.
|
| ** |
Includes current portion of long-term liabilities and long-term liabilities which were classified to short-term.
|
| *** |
Financial Guarantees contractual period in Qoros is dependent on Qoros’s timeliness to meet the obligation of current loans payable.
|
| D. |
Market risks
|
| (1) |
CPI and foreign currency risk
|
| (a) |
Exposure to CPI and foreign currency risks
The Group’s exposure to CPI and foreign currency risk, based on nominal amounts, is as follows:
|
|
As at December 31, 2017
|
||||||||||||
|
Foreign currency
|
||||||||||||
|
Shekel
|
||||||||||||
|
Unlinked
|
CPI linked
|
Other
|
||||||||||
|
Non-derivative instruments
|
||||||||||||
|
Cash and cash equivalents
|
158,679
|
—
|
18,593
|
|||||||||
|
Short-term investments, deposits and loans
|
60,855
|
—
|
—
|
|||||||||
|
Trade receivables
|
42,004
|
—
|
—
|
|||||||||
|
Other receivables
|
2,686
|
—
|
3,603
|
|||||||||
|
Long-term deposits and loans
|
25,600
|
—
|
—
|
|||||||||
|
Total financial assets
|
289,824
|
—
|
22,196
|
|||||||||
|
Loans from banks and others
|
—
|
—
|
30,308
|
|||||||||
|
Trade payables
|
31,286
|
—
|
86
|
|||||||||
|
Other payables
|
3,178
|
—
|
1,316
|
|||||||||
|
Long-term loans from banks and others and debentures
|
109,629
|
478,891
|
—
|
|||||||||
|
Total financial liabilities
|
144,093
|
478,891
|
31,710
|
|||||||||
|
Total non-derivative financial instruments, net
|
145,731
|
478,891
|
(9,514
|
)
|
||||||||
|
Derivative instruments
|
—
|
—
|
(439
|
)
|
||||||||
|
Net exposure
|
145,731
|
478,891
|
(9,953
|
)
|
||||||||
|
As at December 31, 2016
|
||||||||||||
|
Foreign currency
|
||||||||||||
|
Shekel
|
||||||||||||
|
Unlinked
|
CPI linked
|
Other
|
||||||||||
|
Non-derivative instruments
|
||||||||||||
|
Cash and cash equivalents
|
11,810
|
—
|
24,240
|
|||||||||
|
Short-term investments, deposits and loans
|
29,137
|
—
|
26,198
|
|||||||||
|
Trade receivables
|
34,779
|
—
|
172,664
|
|||||||||
|
Other receivables
|
665
|
—
|
6,964
|
|||||||||
|
Long-term deposits and loans
|
20,349
|
—
|
16,412
|
|||||||||
|
Total financial assets
|
96,740
|
—
|
246,478
|
|||||||||
|
Loans from banks and others
|
—
|
—
|
34,998
|
|||||||||
|
Trade payables
|
26,913
|
—
|
128,512
|
|||||||||
|
Other payables
|
1,093
|
1,205
|
17,266
|
|||||||||
|
Long-term loans from banks and others and debentures
|
444
|
416,266
|
465,262
|
|||||||||
|
Total financial liabilities
|
28,450
|
417,471
|
646,038
|
|||||||||
|
Total non-derivative financial instruments, net
|
68,290
|
(417,471
|
)
|
(399,560
|
)
|
|||||||
|
Derivative instruments
|
—
|
—
|
(2,421
|
)
|
||||||||
|
Net exposure
|
68,290
|
(417,471
|
)
|
(401,981
|
)
|
|||||||
| (b) |
Sensitivity analysis
|
|
As at December 31, 2017
|
||||||||||||||||
|
10% increase
|
5% increase
|
5% decrease
|
10% decrease
|
|||||||||||||
|
$ thousands
|
||||||||||||||||
|
Non-derivative instruments
|
||||||||||||||||
|
Shekel/dollar
|
13,248
|
6,940
|
(6,940
|
)
|
(13,248
|
)
|
||||||||||
|
CPI
|
(43,536
|
)
|
(22,804
|
)
|
22,804
|
43,536
|
||||||||||
|
Dollar/other
|
(2,559
|
)
|
(1,269
|
)
|
1,269
|
2,559
|
||||||||||
|
As at December 31, 2016
|
||||||||||||||||
|
10% increase
|
5% increase
|
5% decrease
|
10% decrease
|
|||||||||||||
|
$ thousands
|
||||||||||||||||
|
Non-derivative instruments
|
||||||||||||||||
|
Shekel/dollar
|
6,208
|
3,252
|
(3,252
|
)
|
(6,208
|
)
|
||||||||||
|
CPI
|
(37,952
|
)
|
(19,880
|
)
|
19,880
|
37,952
|
||||||||||
|
Dollar/other
|
(44,447
|
)
|
(21,044
|
)
|
19,037
|
36,332
|
||||||||||
| (2) |
Interest rate risk
|
|
As at December 31
|
||||||||
|
2017
|
2016
|
|||||||
|
Carrying amount
|
||||||||
|
$ thousands
|
||||||||
|
Fixed rate instruments
|
||||||||
|
Financial assets
|
1,438,243
|
157,121
|
||||||
|
Financial liabilities
|
-
|
(1,530,715
|
)
|
|||||
|
1,438,243
|
(1,373,594
|
)
|
||||||
|
Variable rate instruments
|
||||||||
|
Financial assets
|
-
|
20,167
|
||||||
|
Financial liabilities
|
(239,876
|
)
|
(2,600,799
|
)
|
||||
|
(239,876
|
)
|
(2,580,632
|
)
|
|||||
|
As at December 31, 2017
|
||||||||
|
100bp increase
|
100 bp decrease
|
|||||||
|
$ thousands
|
||||||||
|
Variable rate instruments
|
(2,399
|
)
|
2,399
|
|||||
|
As at December 31, 2016
|
||||||||
|
100bp increase
|
100 bp decrease
|
|||||||
|
$ thousands
|
||||||||
|
Variable rate instruments
|
(25,806
|
)
|
25,806
|
|||||
| E. |
Fair value
|
| (1) |
Fair value compared with carrying value
|
|
As at December 31, 2017
|
||||||||
|
Carrying amount
|
Level 2
|
|||||||
|
$ thousands
|
||||||||
|
Non-convertible debentures
|
91,122
|
105,488
|
||||||
|
Long-term loans from banks and others (excluding interests)
|
527,706
|
649,487
|
||||||
|
As at December 31, 2016
|
||||||||
|
Carrying amount
|
Level 2
|
|||||||
|
$ thousands
|
||||||||
|
Non-convertible debentures
|
867,287
|
947,786
|
||||||
|
Long-term loans from banks and others (excluding interests)
|
2,116,740
|
2,354,612
|
||||||
| * |
The fair value is measured using the technique of discounting the future cash flows with respect to the principal component and the discounted interest using the market interest rate on the measurement date.
|
| (2) |
Hierarchy of fair value
|
|
As at
|
As at
|
|||||||
|
December 31, 2017
|
December 31, 2016
|
|||||||
|
Level 2
|
Level 2
|
|||||||
|
$ thousands
|
$ thousands
|
|||||||
|
Assets
|
||||||||
|
Derivatives not used for accounting hedge (a)
|
1,471
|
3,173
|
||||||
|
1,471
|
3,173
|
|||||||
|
Liabilities
|
||||||||
|
Financial guarantee
|
-
|
-
|
||||||
|
Derivatives used for accounting hedge
|
439
|
25,264
|
||||||
|
Derivatives not used for accounting hedge
|
73
|
2,125
|
||||||
|
Other financial derivatives
|
-
|
29,594
|
||||||
|
512
|
56,983
|
|||||||
| (3) |
Data and measurement of the fair value of financial instruments at Level 2
|
|
Type
|
Valuation technique
|
Significant unobservable data
|
Inter-relationship between significant unobservable inputs and fair value measurement
|
|
Interest rate Swaps
|
The Group applies standard valuation techniques such as:
discounted cash flows
for fixed and variables coupons (estimated with forward curves) using as discounted rates the
projected LIBOR zero coupon curve
. The observable inputs are obtained through market information suppliers.
|
Not applicable
|
Not applicable
|
|
Foreign Exchange Forwards
|
The Group applies standard valuation techniques which include market observable parameters such as the implicit exchange rate calculated with forward points. These variables are obtained through market information suppliers.
|
Not applicable
|
Not applicable
|
|
Credit from banks, others and debentures
|
Discounted cash flows with market interest rate
|
Not applicable
|
Not applicable
|
|
Marketable Securities held for trade
|
DLOM valuation method
|
Not applicable
|
Not applicable
|
| 1. |
Kenon
|
| A. |
Kenon distributed, by way of a capital distribution, an aggregate amount of $665 million, or $12.35 per share, to Kenon’s shareholders on March 22, 2018. The share capital and total equity of Kenon will be reduced by $665 million in 2018
(See Note 22).
|
| B. |
On January 2, 2018, Kenon fully repaid the loan from IC for a total amount of $242 million (including the interest accrued).
|
| 2. |
Qoros
|
| A. |
On January 8, 2018 Kenon announced that approvals for the ownership changes in Qoros had been obtained from the relevant office of the Chinese Ministry of Commerce and the new shareholding structure was registered with the relevant regulatory authority. As a result, the Baoneng group owns 51% of Qoros, and Kenon and Chery’s equity interest in Qoros is 24% and 25% respectively.
|
| 3. |
IC Power
|
| A. |
Overseas Investment Peru S.A.
On January
3
, 2018, Overseas Investment Peru S.A. fully prepaid its
$
100 million loan with Credit Suisse with an original maturity in February 2019. The amount paid was
$
101 million, which include the capital and the interest accrued as of the date of payment.
|
| B. |
OPC Hadera, Israel
|
| C. |
IC Power Asia Development Ltd. (“ICPAD”) – Investment treaty agreement
|
|
KPMG Huazhen LLP
50th Floor, Plaza 66
1266 Nanjing West Road
Shanghai 200040
China
Telephone +86 (21) 2212 2888
Fax +86 (21) 6288 1889
Internet kpmg.com/cn
|
: 200040
+86 (21) 2212 2888
+86 (21) 6288 1889
kpmg.com/cn
|
|
In thousands of RMB
|
Note
|
2017
|
2016
|
|||||||||
|
Assets
|
||||||||||||
|
Property, plant and equipment
|
13
|
3,874,993
|
4,219,023
|
|||||||||
|
Intangible assets
|
14
|
4,011,628
|
4,322,900
|
|||||||||
|
Prepayments
|
19
|
21,679
|
1,061
|
|||||||||
|
Lease prepayments
|
15
|
194,890
|
199,303
|
|||||||||
|
Trade and other receivables
|
16
|
91,567
|
91,743
|
|||||||||
|
Pledged deposits
|
17
|
-
|
8,403
|
|||||||||
|
Equity-accounted investee
|
1,633
|
1,987
|
||||||||||
|
Non-current assets
|
8,196,390
|
8,844,420
|
||||||||||
|
Inventories
|
18
|
388,580
|
322,201
|
|||||||||
|
VAT recoverable
|
828,391
|
807,484
|
||||||||||
|
Trade and other receivables
|
16
|
37,917
|
60,091
|
|||||||||
|
Prepayments
|
19
|
173,046
|
13,049
|
|||||||||
|
Available-for-sale financial assets
|
-
|
100,000
|
||||||||||
|
Pledged deposits
|
17
|
25,636
|
36,237
|
|||||||||
|
Cash and cash equivalents
|
20
|
76,954
|
464,759
|
|||||||||
|
Current assets
|
1,530,524
|
1,803,821
|
||||||||||
|
|
||||||||||||
|
Total assets
|
9,726,914
|
10,648,241
|
||||||||||
|
In thousands of RMB
|
Note
|
2017
|
2016
|
|||||||||
|
Equity
|
||||||||||||
|
Paid-in capital
|
21
|
10,425,480
|
10,425,480
|
|||||||||
|
Reserves
|
53,594
|
53,386
|
||||||||||
|
Accumulated losses
|
(11,645,360
|
)
|
(10,032,879
|
)
|
||||||||
|
Total (deficit) / equity
|
(1,166,286
|
)
|
445,987
|
|||||||||
|
|
|
|||||||||||
|
Liabilities
|
||||||||||||
|
Loans and borrowings
|
22
|
4,227,338
|
4,248,660
|
|||||||||
|
Deferred income
|
23
|
161,002
|
412,083
|
|||||||||
|
Trade and other payables
|
24
|
1,208,256
|
112,488
|
|||||||||
|
Provisions
|
25
|
65,136
|
55,516
|
|||||||||
|
Non-current liabilities
|
5,661,732
|
4,828,747
|
||||||||||
|
Loans and borrowings
|
22
|
2,510,700
|
2,641,486
|
|||||||||
|
Trade and other payables
|
24
|
2,704,095
|
2,684,669
|
|||||||||
|
Deferred income
|
23
|
16,673
|
47,352
|
|||||||||
|
Current liabilities
|
5,231,468
|
5,373,507
|
||||||||||
|
|
||||||||||||
|
Total liabilities
|
10,893,200
|
10,202,254
|
||||||||||
|
|
||||||||||||
|
Total (deficit) / equity and liabilities
|
9,726,914
|
10,648,241
|
||||||||||
|
/s/ Feng Li
|
/s/ Ray Chen
|
|||
|
Feng Li
CEO
|
Ray Chen
CFO
|
|
In thousands of RMB
|
Note
|
2017
|
2016
|
2015
|
||||||||||||
|
Revenue
|
7
|
1,886,330
|
2,511,925
|
1,459,339
|
||||||||||||
|
Cost of sales
|
(2,262,283
|
)
|
(3,008,831
|
)
|
(1,713,043
|
)
|
||||||||||
|
Gross loss
|
(375,953
|
)
|
(496,906
|
)
|
(253,704
|
)
|
||||||||||
|
Other income
|
8
|
48,375
|
77,128
|
36,690
|
||||||||||||
|
Research and development expenses
|
9
|
(321,943
|
)
|
(204,242
|
)
|
(278,008
|
)
|
|||||||||
|
Selling, general and administrative expenses
|
(604,939
|
)
|
(762,966
|
)
|
(1,559,995
|
)
|
||||||||||
|
Other expenses
|
10
|
(19,199
|
)
|
(106,577
|
)
|
(74,174
|
)
|
|||||||||
|
Operating loss
|
(1,273,659
|
)
|
(1,493,563
|
)
|
(2,129,191
|
)
|
||||||||||
|
|
|
|
||||||||||||||
|
Finance income
|
11(a)
|
|
10,647
|
16,573
|
13,429
|
|||||||||||
|
Finance costs
|
11(a)
|
|
(349,019
|
)
|
(419,592
|
)
|
(359,126
|
)
|
||||||||
|
Net finance costs
|
11(a)
|
|
(338,372
|
)
|
(403,019
|
)
|
(345,697
|
)
|
||||||||
|
|
|
|
||||||||||||||
|
Share of (loss) / profit of equity - accounted investee, net of nil tax
|
(354
|
)
|
(45
|
)
|
7
|
|||||||||||
|
|
|
|||||||||||||||
|
Loss before tax
|
(1,612,385
|
)
|
(1,896,627
|
)
|
(2,474,881
|
)
|
||||||||||
|
Income tax expense
|
12
|
(96
|
)
|
(255
|
)
|
(575
|
)
|
|||||||||
|
Loss for the year
|
(1,612,481
|
)
|
(1,896,882
|
)
|
(2,475,456
|
)
|
||||||||||
|
|
|
|||||||||||||||
|
Other comprehensive income
|
||||||||||||||||
|
Items that are or may be reclassified to profit or loss
|
||||||||||||||||
|
Foreign operations - foreign currency translation differences
|
208
|
48
|
(
18
|
)
|
||||||||||||
|
Other comprehensive income , net of nil tax
|
208
|
48
|
(18
|
)
|
||||||||||||
|
|
||||||||||||||||
|
Total comprehensive Income for the year
|
(1,612,273
|
)
|
(1,896,834
|
)
|
(2,475,474
|
)
|
||||||||||
|
In thousands of RMB
|
Note
|
Paid-in
capital |
Capital
reserve |
Translation
reserve |
Accumulated
losses |
Total
|
||||||||||||||||
|
Balance at 1 January 2015
|
6,531,840
|
147
|
(173
|
)
|
(5,660,541
|
)
|
871,273
|
|||||||||||||||
|
Loss for the year
|
-
|
-
|
-
|
(2,475,456
|
)
|
(2,475,456
|
)
|
|||||||||||||||
|
Other comprehensive income
|
-
|
-
|
(18
|
)
|
-
|
(18
|
)
|
|||||||||||||||
|
Total comprehensive income
|
-
|
-
|
(18
|
)
|
(2,475,456
|
)
|
(2,475,474
|
)
|
||||||||||||||
|
Conversion of shareholders’ loans to capital
|
1,800,000
|
-
|
-
|
-
|
1,800,000
|
|||||||||||||||||
|
Total contributions
|
1,800,000
|
-
|
-
|
-
|
1,800,000
|
|||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||
|
Balance at 31 December 2015
|
8,331,840
|
147
|
(191
|
)
|
(8,135,997
|
)
|
195,799
|
|||||||||||||||
|
Balance at 1 January 2016
|
8,331,840
|
147
|
(191
|
)
|
(8,135,997
|
)
|
195,799
|
|||||||||||||||
|
Loss for the year
|
-
|
-
|
-
|
(1,896,882
|
)
|
(1,896,882
|
)
|
|||||||||||||||
|
Other comprehensive income
|
-
|
-
|
48
|
-
|
48
|
|||||||||||||||||
|
Total comprehensive income
|
-
|
-
|
48
|
(1,896,882
|
)
|
(1,896,834
|
)
|
|||||||||||||||
|
Conversion of shareholders’ loans to capital
|
2,093,640
|
53,382
|
-
|
-
|
2,147,022
|
|||||||||||||||||
|
Total contributions
|
2,093,640
|
53,382
|
-
|
-
|
2,147,022
|
|||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||
|
Balance at 31 December 2016
|
10,425,480
|
53,529
|
(143
|
)
|
(10,032,879
|
)
|
445,987
|
|||||||||||||||
|
In thousands of RMB
|
Note
|
Paid-in
capital |
Capital
reserve |
Translation
reserve |
Accumulated
losses |
Total
|
||||||||||||||||
|
Balance at 1 January 2017
|
10,425,480
|
53,529
|
(143
|
)
|
(10,032,879
|
)
|
445,987
|
|||||||||||||||
|
Loss for the year
|
-
|
-
|
-
|
(1,612,481
|
)
|
(1,612,481
|
)
|
|||||||||||||||
|
Other comprehensive income
|
-
|
-
|
208
|
-
|
208
|
|||||||||||||||||
|
Total comprehensive income
|
-
|
-
|
208
|
(1,612,481
|
)
|
(1,612,273
|
)
|
|||||||||||||||
|
Balance at 31 December 2017
|
10,425,480
|
53,529
|
65
|
(11,645,360
|
)
|
(1,166,286
|
)
|
|||||||||||||||
|
In thousands of RMB
|
Note
|
2017
|
2016
|
2015
|
||||||||||
|
Cash flows from operating activities
|
||||||||||||||
|
Loss for the year
|
(1,612,481
|
)
|
(1,896,882
|
)
|
(2,475,456
|
)
|
||||||||
|
Adjustments for:
|
||||||||||||||
|
Depreciation
|
369,256
|
361,764
|
227,477
|
|||||||||||
|
Amortisation of
|
||||||||||||||
|
- intangible assets
|
311,256
|
422,492
|
236,223
|
|||||||||||
|
- lease prepayments
|
4,413
|
4,413
|
4,412
|
|||||||||||
|
(Reversal) / Provision of Impairment losses on other receivables
|
(7,113
|
)
|
10,859
|
9,493
|
||||||||||
|
Net finance costs
|
338,372
|
403,019
|
345,697
|
|||||||||||
|
Tax expense
|
96
|
255
|
575
|
|||||||||||
|
Share of loss / (profit) of equity - accounted, investee, net of tax
|
354
|
45
|
(7
|
)
|
||||||||||
|
Loss on disposal of property, plant, and equipment
|
237
|
2,679
|
4,813
|
|||||||||||
|
Deferred income
|
(288,988
|
)
|
(44,496
|
)
|
(11,079
|
)
|
||||||||
|
(884,598
|
)
|
(735,852
|
)
|
(1,657,852
|
)
|
|||||||||
|
Changes in:
|
||||||||||||||
|
- inventories
|
(66,379
|
)
|
(77,347
|
)
|
(47,332
|
)
|
||||||||
|
- trade and other receivables
|
29,506
|
(30,404
|
)
|
(322,106
|
)
|
|||||||||
|
- VAT recoverable
|
(20,907
|
)
|
25,019
|
170,112
|
||||||||||
|
- prepayments
|
(159,997
|
)
|
23,382
|
118,224
|
||||||||||
|
- trade and other payables
|
27,035
|
431,754
|
560,630
|
|||||||||||
|
- pledge deposit
|
18,104
|
25,576
|
-
|
|||||||||||
|
- deferred income
|
7,228
|
9,686
|
300,000
|
|||||||||||
|
Cash used in operating activities
|
(1,050,008
|
)
|
(328,186
|
)
|
(878,324
|
)
|
||||||||
|
Income taxes paid
|
(96
|
)
|
(255
|
)
|
(575
|
)
|
||||||||
|
Net cash used in operating activities
|
(1,050,104
|
)
|
(328,441
|
)
|
(878,899
|
)
|
||||||||
|
In thousands of RMB
|
Note
|
2017
|
2016
|
2015
|
||||||||||
|
Cash flows from investing activities
|
||||||||||||||
|
Interest received
|
10,691
|
19,131
|
15,019
|
|||||||||||
|
Acquisition of available-for - sale financial assets
|
-
|
(126,000
|
)
|
(175,000
|
)
|
|||||||||
|
Proceeds from disposal of available-for-sale financial assets
|
100,000
|
26,000
|
175,000
|
|||||||||||
|
Collection of pledged deposits
|
900
|
10,519
|
508,093
|
|||||||||||
|
Placement of pledged deposits
|
-
|
(10,519
|
)
|
(330,420
|
)
|
|||||||||
|
Acquisition of property, plant and equipment and intangible assets
|
(64
,
075
|
)
|
(595,625
|
)
|
(1,334,856
|
)
|
||||||||
|
Net cash from (used in) investing activities
|
47,516
|
(676,494
|
)
|
(1,142,164
|
)
|
|||||||||
|
In thousands of RMB
|
Note
|
2017
|
2016
|
2015
|
||||||||||||
|
Cash flows from financing activities
|
||||||||||||||||
|
Proceeds from advance capital injection
|
1,096
,
878
|
-
|
-
|
|||||||||||||
|
Proceeds from borrowings
|
20(c)
|
|
1,972,000
|
2,949,985
|
5,564,733
|
|||||||||||
|
Repayment of borrowings
|
20(c)
|
|
(2,15
0,
058
|
)
|
(1,470,344
|
)
|
(3,644,550
|
)
|
||||||||
|
Interest paid
|
20(c)
|
|
(303
,
452
|
)
|
(310,863
|
)
|
(393,837
|
)
|
||||||||
|
Collection of guarantee deposit
|
-
|
55,451
|
100,219
|
|||||||||||||
|
Placement of guarantee deposit
|
-
|
(12,500
|
)
|
(100,219
|
)
|
|||||||||||
|
Net cash from financing activities
|
615
,
368
|
1,211,729
|
1,526,346
|
|||||||||||||
|
|
||||||||||||||||
|
Net increase/(decrease) in cash and cash equivalents
|
(387,220
|
)
|
206,794
|
(494,717
|
)
|
|||||||||||
|
Cash and cash equivalents at 1 January
|
464,759
|
257,270
|
752,088
|
|||||||||||||
|
Effect of foreign exchange rate changes
|
(585
|
)
|
695
|
(101
|
)
|
|||||||||||
|
Cash and cash equivalents at 31 December
|
76,954
|
464,759
|
257,270
|
|||||||||||||
| 1 |
Reporting entity
|
| 2 |
Basis of preparation
|
| (a) |
Basis of accounting
|
| (b) |
Going concern basis of accounting
|
| 2 |
Basis of preparation (continued)
|
| (c) |
Basis of measurement
|
| (d) |
Functional and presentation currency
|
| 3 |
Change in accounting policy
|
| 4 |
Significant accounting policies
|
| (a) |
Subsidiaries
|
| 4 |
Significant accounting policies (continued)
|
| (b) |
Associates
|
| 4 |
Significant accounting policies (continued)
|
| (c) |
Available-for-sale financial assets
|
| (d) |
Property, plant and equipment
|
|
-
|
Buildings | 30 years |
|
-
|
Equipment | 3 - 20 years |
|
-
|
Leasehold improvements | 3 years |
| 4 |
Significant accounting policies (continued)
|
| (e) |
Intangible assets
|
|
-
|
Software | 10 years |
| (f) |
Lease prepayments
|
| (g) |
Operating lease charges
|
| 4 |
Significant accounting policies (continued)
|
| (h) |
Impairment of assets
|
| (i) |
Impairment of investments in available-for-sale financial assets and other receivables
|
| - |
significant financial difficulty of the debtor;
|
| - |
a breach of contract, such as a default or delinquency in interest or principal payments;
|
| - |
it becoming probable that the debtor will enter bankruptcy or other financial reorganisation;
|
| - |
significant changes in the technological, market, economic or legal environment that have an adverse effect on the debtor; and
|
| - |
a significant or prolonged decline in the fair value of an investment in an equity instrument below its cost.
|
| - |
For investments in associates accounted for under the equity method in the consolidated financial statements (see note 4(b)), the impairment loss is measured by comparing the recoverable amount of the investment with its carrying amount in accordance with note 4(h)(ii). The impairment loss is reversed if there has been a favourable change in the estimates used to determine the recoverable amount in accordance with note 4(h)(ii).
|
| - |
For trade and other current receivables and other financial assets carried at amortised cost, the impairment loss is measured as the difference between the asset’s carrying amount and the present value of estimated future cash flows, discounted at the financial asset’s original effective interest rate (i.e. the effective interest rate computed at initial recognition of these assets), where the effect of discounting is material. This assessment is made collectively where these financial assets share similar risk characteristics, such as similar past due status, and have not been individually assessed as impaired. Future cash flows for financial assets which are assessed for impairment collectively are based on historical loss experience for assets with credit risk characteristics similar to the collective group.
If in a subsequent period the amount of an impairment loss decreases and the decrease can be linked objectively to an event occurring after the impairment loss was recognised, the impairment loss is reversed through profit or loss. A reversal of an impairment loss shall not result in the asset’s carrying amount exceeding that which would have been determined had no impairment loss been recognised in prior years.
|
| 4 |
Significant accounting policies (continued)
|
| - |
For available-for-sale financial assets, the cumulative loss that has been recognised in the fair value reserve is reclassified to profit or loss. The amount of the cumulative loss that is recognised in profit or loss is the difference between the acquisition cost (net of any principal repayment and amortisation) and current fair value, less any impairment loss on that asset previously recognised in profit or loss.
|
| (ii) |
Impairment of other assets
|
| - |
property, plant and equipment;
|
| - |
lease prepayments;
|
| - |
intangible assets; and
|
| - |
investment in associates.
|
| 4 |
Significant accounting policies (continued)
|
| - |
Calculation of recoverable amount
|
| - |
Recognition of impairment losses
|
| - |
Reversals of impairment losses
|
| (i) |
Inventories
|
| 4 |
Significant accounting policies (continued)
|
| (j) |
Trade and other receivables
|
| (k) |
Interest-bearing borrowings
|
| (l) |
Trade and other payables
|
| (m) |
Cash and cash equivalents
|
| (n) |
Employee benefits
|
| (i) |
Short-term employee benefits
|
| (ii) |
Contributions to defined contribution retirement plans in the PRC
|
| (iii) |
Termination benefits
|
| 4 |
Significant accounting policies (continued)
|
| (o) |
Income tax
|
| 4 |
Significant accounting policies (continued)
|
| - |
in the case of current tax assets and liabilities, the Group intends either to settle on a net basis, or to realise the asset and settle the liability simultaneously; or
|
| - |
in the case of deferred tax assets and liabilities, if they relate to income taxes levied by the same taxation authority on either:
|
| - |
the same taxable entity; or
|
| - |
different taxable entities, which, in each future period in which significant amounts of deferred tax liabilities or assets are expected to be settled or recovered, intend to realise the current tax assets and settle the current tax liabilities on a net basis or realise and settle simultaneously.
|
| (p) |
Provision and contingent liabilities
|
| 4 |
Significant accounting policies (continued)
|
| (q) |
Revenue
|
| (i) |
Sale of goods
|
| (ii) |
Rendering of services
|
| (iii) |
Rental income from operating leases
|
| (iv) |
Licencing income
|
| 4 |
Significant accounting policies (continued)
|
| (r) |
Government grants
|
| (s) |
Translation of foreign currencies
|
| (t) |
Borrowing costs
|
| 4 |
Significant accounting policies (continued)
|
| (u) |
Related parties
|
| (a) |
A person, or a close member of that person’s family, is related to the Group if that person:
|
| (i) |
has control or joint control over the Group;
|
| (ii) |
has significant influence over the Group; or
|
| (iii) |
is a member of the key management personnel of the Group or the Group’s parent or ultimate controlling shareholders.
|
| (b) |
An entity is related to the Group if any of the following conditions applies:
|
| (i) |
The entity and the Group are members of the same Group;
|
| (ii) |
One entity is an associate or joint venture of the other entity (or an associate of joint venture of a member of a Group of which the other entity is a member);
|
| (iii) |
Both entities are joint ventures of the same third party;
|
| (iv) |
One entity is a joint venture of a third entity and the other entity is an associate of the third entity;
|
| (v) |
The entity is a post-employment benefit plan for the benefit of employees of the Group or an entity related to the Group;
|
| (vi) |
The entity is controlled or jointly controlled by a person identified in (a);
|
| (vii) |
A person identified in (a)(i) has significant influence over the entity or is a member of the key management personnel of the entity (or of a parent of the entity);
|
| (viii) |
The entity, or any member of a group of which it is a part, provides key management personnel services to the group or to the group’s parent.
|
| (v) |
Segment reporting
|
| 4 |
Significant accounting policies (continued)
|
| (w) |
Standards and interpretation issued but not yet adopted
|
|
Effective for accounting
periods beginning on or after
|
|
|
Amendments to IFRS 2,
Classification and measurement of share-based payment transactions
|
1 January 2018
|
|
Amendments to IFRS 4,
Applying IFRS 9 Financial instruments with IFRS 4 Insurance contracts
|
1 January 2018
|
|
Amendments to IAS 40,
Transfers of Investment Property
|
1 January 2018
|
|
IFRIC 22,
Foreign currency transactions and advance consideration
|
1 January 2018
|
|
IFRS 15,
Revenue from contracts with customers
|
1 January 2018
|
|
IFRS 9,
Financial instruments (2014)
|
1 January 2018
|
|
|
|
|
IFRS 16,
Leases
|
1 January 2019
|
|
IFRIC 23,
Uncertainty over Income Tax Treatments
|
1 January 2019
|
| 4 |
Significant accounting policies (continued)
|
| (a) |
Classification and measurement
|
| · |
The classification for debt instruments is determined based on the entity’s business model for managing the financial assets and the contractual cash flow characteristics of the asset. If a debt instrument is classified as FVTOCI then effective interest, impairments and gains/losses on disposal will be recognised in profit or loss.
|
| · |
For equity securities, the classification is FVTPL regardless of the entity’s business model. The only exception is if the equity security is not held for trading and the entity irrevocably elects to designate that security as FVTOCI. If an equity security is designated as FVTOCI then only dividend income on that security will be recognised in profit or loss. Gains, losses and impairments on that security will be recognised in other comprehensive income without recycling.
|
| 4 |
Significant accounting policies (continued)
|
| (b) |
Impairment
|
| (c) |
Hedge accounting
|
| 4 |
Significant accounting policies (continued)
|
| ● |
Step 1: Identify the contract(s) with customer
|
| ● |
Step 2: Identify the performance obligations in the contract
|
| ● |
Step 3: Determine the transaction price
|
| ● |
Step 4: Allocate the transaction price to the performance obligations in the contract
|
| ● |
Step 5: Recognise revenue when (or as) the entity satisfies a performance obligation
|
| (a) |
Timing of revenue recognition
|
| · |
Bundled sales of vehicles: the application of IFRS 15 may result in the identification of separate performance obligations which could affect the timing of the recognition of revenue.
|
| 4 |
Significant accounting policies (continued)
|
| 5 |
Use of estimates and judgements
|
| 5 |
Use of estimates and judgements (continued)
|
| (a) |
Judgements
|
| (i) |
Research and development costs
|
| (b) |
Assumptions and estimation uncertainties
|
| (i) |
Depreciation and amortisation
|
| (ii) |
Net realisable value of inventories
|
| (iii) |
Impairment for non-current assets
|
| 6 |
Segment reporting
|
| 7 |
Revenue
|
|
In thousands of RMB
|
2017
|
2016
|
2015
|
|||||||||
|
Sales of goods
|
1,583,826
|
2,495,479
|
1,435,136
|
|||||||||
|
Licencing income (note 23)
|
270,000
|
-
|
-
|
|||||||||
|
Rental income
|
23
,
291
|
9,150
|
12,009
|
|||||||||
|
Others
|
9
,
213
|
7,296
|
12,194
|
|||||||||
|
Total
|
1,886,330
|
2,511,925
|
1,459,339
|
|||||||||
| 8 |
Other income
|
|
In thousands of RMB
|
2017
|
2016
|
2015
|
|||||||||
|
Government grants
|
46,120
|
35,796
|
33,024
|
|||||||||
|
Others
|
2,255
|
41,332
|
3,666
|
|||||||||
|
Total
|
48,375
|
77,128
|
36,690
|
|||||||||
| 9 |
Research and development expenses
|
|
In thousands of RMB
|
2017
|
2016
|
2015
|
|||||||||
|
Car platform and models
|
321,943
|
204,242
|
278,008
|
|||||||||
| 10 |
Other expenses
|
|
In thousands of RMB
|
2017
|
2016
|
2015
|
|||||||||
|
(Reversal) / Provision of Impairment losses
|
(7
,
113
|
)
|
10,859
|
9,493
|
||||||||
|
Price adjustment on purchase of material and parts (Note 29(c))
|
-
|
72,953
|
42,877
|
|||||||||
|
Other taxes and surcharges
|
12,520
|
13,106
|
8,066
|
|||||||||
|
Others
|
13
,
792
|
9,659
|
13,738
|
|||||||||
|
Total
|
19,199
|
106,577
|
74,174
|
|||||||||
| 11 |
Loss before income tax
|
|
In thousands of RMB
|
2017
|
2016
|
2015
|
|||||||||
|
(a)
Net finance costs:
|
||||||||||||
|
Interest income from available-for-sale financial assets
|
69
|
2
|
39
|
|||||||||
|
Interest income from bank deposits
|
10,578
|
16,571
|
13,390
|
|||||||||
|
Finance income
|
10,647
|
16,573
|
13,429
|
|||||||||
|
|
|
|
||||||||||
|
Interest expense
|
(338,561
|
)
|
(435,693
|
)
|
(381,586
|
)
|
||||||
|
Less: interest expenses capitalised into property, plant and equipment, and development costs
|
-
|
24,603
|
92,975
|
|||||||||
|
Net foreign exchange loss
|
(1,974
|
)
|
(3,719
|
)
|
(65,725
|
)
|
||||||
|
Others
|
(8
,
484
|
)
|
(4,783
|
)
|
(4
,
790
|
)
|
||||||
|
|
||||||||||||
|
Finance costs
|
(349,019
|
)
|
(414,592
|
)
|
(359,126
|
)
|
||||||
|
|
|
|||||||||||
|
Net finance costs
|
(338,372
|
)
|
(403,019
|
)
|
(345,697
|
)
|
||||||
|
(b)
Personnel expenses:
|
||||||||||||
|
Contributions to defined contribution retirement plan
|
(29,644
|
)
|
(30,954
|
)
|
(34,928
|
)
|
||||||
|
Salaries, wages and other benefits
|
(264,018
|
)
|
(253,148
|
)
|
(448,836
|
)
|
||||||
|
(293,662
|
)
|
(284,102
|
)
|
(483,764
|
)
|
|||||||
| 11 |
Loss before income tax (continued)
|
|
In thousands of RMB
|
2017
|
2016
|
2015
|
|||||||||
|
(c)
Other items:
|
||||||||||||
|
|
||||||||||||
|
Amortisation
|
||||||||||||
|
- lease prepayment
|
(4,413
|
)
|
(4,413
|
)
|
(4,412
|
)
|
||||||
|
- intangible assets
|
(311,256
|
)
|
(422,492
|
)
|
(236,223
|
)
|
||||||
|
(315,669
|
)
|
(426,905
|
)
|
(240,635
|
)
|
|||||||
|
Depreciation
|
||||||||||||
|
- property, plant and equipment
|
(369,256
|
)
|
(361,764
|
)
|
(227,477
|
)
|
||||||
|
Operating lease charges
|
||||||||||||
|
- hire of office rentals
|
(27,664
|
)
|
(24,026
|
)
|
(28,579
|
)
|
||||||
|
- hire of cars
|
(5,047
|
)
|
(2,516
|
)
|
(3,515
|
)
|
||||||
|
(32,711
|
)
|
(26,542
|
)
|
(32,094
|
)
|
|||||||
| 12 |
Income taxes
|
|
(a)
Amounts recognised in profit or loss
|
|
In thousands of RMB
|
2017
|
2016
|
2015
|
|||||||||
|
Current tax expense - Germany Income Tax
|
||||||||||||
|
Current year
|
96
|
255
|
575
|
|||||||||
| 12 |
Income taxes (continued)
|
| (b) |
Reconciliation of effective tax rate
|
|
In thousands of RMB
|
2017
|
2016
|
2015
|
|||||||||
|
Loss before tax
|
(1,612,385
|
)
|
(1,896,627
|
)
|
(2,474,881
|
)
|
||||||
|
Income tax credit at the applicable PRC income tax rate of 25%
|
(403,096
|
)
|
(474,157
|
)
|
(618,720
|
)
|
||||||
|
Effect of tax rate differential
|
45
|
99
|
155
|
|||||||||
|
Effect of tax losses not recognised
|
571,104
|
539,836
|
521,005
|
|||||||||
|
Effect of other temporary differences not recognised
|
-
|
-
|
98,021
|
|||||||||
|
Utilisation of previously unrecognised deductible temporary differences
|
(167
,
979
|
)
|
(65,590
|
)
|
-
|
|||||||
|
Non-deductible expenses
|
22
|
67
|
114
|
|||||||||
|
Income tax expense
|
96
|
255
|
575
|
|||||||||
| (c) |
Unrecognised deferred tax assets
|
|
In thousands of RMB
|
31 December
|
|||||||||||
|
2017
|
2016
|
2015
|
||||||||||
|
Tax losses
|
10,009,308
|
7,506,001
|
5,457,817
|
|||||||||
|
Other temporary differences
|
963,792
|
2,250,829
|
2,513,187
|
|||||||||
|
Total
|
10,973,100
|
9,756,830
|
7,971,004
|
|||||||||
|
In thousands of RMB
|
31 December
2017
|
|||
|
2019
|
2,476,346
|
|||
|
2020
|
2,474,084
|
|||
|
2021
|
2,774,461
|
|||
|
2022
|
2,284,417
|
|||
|
10,009,308
|
||||
| 13 |
Property, plant and equipment
|
|
In thousands of RMB
|
Leasehold improvements
|
Equipment
|
Building
|
Construction in progress
|
Total
|
|||||||||||||||
|
Cost
|
||||||||||||||||||||
|
Balance at 1 January 2016
|
41,411
|
2,465,516
|
1,246,143
|
957,342
|
4,710,412
|
|||||||||||||||
|
Additions
|
4
,
577
|
3,851
|
895
|
335,965
|
345,288
|
|||||||||||||||
|
Transfer
|
-
|
1,189,159
|
43,443
|
(1,269,669
|
)
|
(37,067
|
)
|
|||||||||||||
|
Disposal
|
(332
|
)
|
(4,401
|
)
|
-
|
-
|
(4,733
|
)
|
||||||||||||
|
Effect of movement in exchange rates
|
6
|
103
|
-
|
-
|
109
|
|||||||||||||||
|
Balance at 31 December 2016
|
45,662
|
3,654,228
|
1,290,481
|
23,638
|
5,014,009
|
|||||||||||||||
|
Additions
|
7,702
|
94
|
-
|
38,132
|
45,928
|
|||||||||||||||
|
Transfer
|
-
|
137
|
14,883
|
(15,020
|
)
|
-
|
||||||||||||||
|
Disposal
|
(89
|
)
|
(237
|
)
|
-
|
-
|
(326
|
)
|
||||||||||||
|
Adjustment
|
(126
|
)
|
(14,824
|
)
|
(5,604
|
)
|
-
|
(20,554
|
)
|
|||||||||||
|
Effect of movement in exchange rates
|
3
|
220
|
-
|
-
|
223
|
|||||||||||||||
|
Balance at 31 December 2017
|
53,152
|
3,639,618
|
1,299,760
|
46,750
|
5,039,280
|
|||||||||||||||
|
|
||||||||||||||||||||
|
Depreciation
|
||||||||||||||||||||
|
Balance at 1 January 2016
|
(26,442
|
)
|
(322,672
|
)
|
(86,131
|
)
|
-
|
(435,245
|
)
|
|||||||||||
|
Depreciation for the year
|
(6,339
|
)
|
(304,455
|
)
|
(50,970
|
)
|
-
|
(361,764
|
)
|
|||||||||||
|
Written off on disposal
|
332
|
1,722
|
-
|
-
|
2,054
|
|||||||||||||||
|
Effect of movement in exchange rates
|
(1
|
)
|
(30
|
)
|
-
|
-
|
(31
|
)
|
||||||||||||
|
Balance at 31 December 2016
|
(32,450
|
)
|
(625,435
|
)
|
(137,101
|
)
|
-
|
(794,986
|
)
|
|||||||||||
|
Depreciation for the year
|
(10,146
|
)
|
(315,702
|
)
|
(43,408
|
)
|
-
|
(369,256
|
)
|
|||||||||||
|
Written off on disposal
|
89
|
-
|
-
|
-
|
89
|
|||||||||||||||
|
Effect of movement in exchange rates
|
(2
|
)
|
(132
|
)
|
-
|
-
|
(134
|
)
|
||||||||||||
|
Balance at 31 December 2017
|
(42,509
|
)
|
(941,269
|
)
|
(180,509
|
)
|
-
|
(1,164,287
|
)
|
|||||||||||
|
|
|
|
|
|
||||||||||||||||
|
Carrying amount
|
||||||||||||||||||||
|
Balance at 31 December 2015
|
14,969
|
2,142,844
|
1,160,012
|
957,342
|
4,275,167
|
|||||||||||||||
|
Balance at 31 December 2016
|
13,212
|
3,028,793
|
1,153,380
|
23,638
|
4,219,023
|
|||||||||||||||
|
Balance at 31 December 2017
|
10,643
|
2,698,349
|
1,119,251
|
46,750
|
3,874,993
|
|||||||||||||||
| 14 |
Intangible assets
|
|
In thousands of RMB
|
Software
|
Development costs
|
Total
|
|||||||||
|
Cost
|
||||||||||||
|
Balance at 1 January 2016
|
434,852
|
4,522,631
|
4,957,483
|
|||||||||
|
Additions
|
493
|
221,926
|
222,419
|
|||||||||
|
Transfer
|
37,067
|
-
|
37,067
|
|||||||||
|
Adjustment
|
-
|
(170,607
|
)
|
(170,607
|
)
|
|||||||
|
Effect of movement in exchange rates
|
47
|
-
|
47
|
|||||||||
|
Balance at 31 December 2016
|
472,459
|
4,573,950
|
5,046,409
|
|||||||||
|
Additions
|
-
|
-
|
-
|
|||||||||
|
Disposal
|
(415
|
)
|
-
|
(415
|
)
|
|||||||
|
Effect of movement in exchange rates
|
97
|
-
|
97
|
|||||||||
|
Balance at 31 December 2017
|
472,141
|
4,573,950
|
5,046,091
|
|||||||||
|
|
|
|||||||||||
|
Amortisation
|
||||||||||||
|
Balance at 1 January 2016
|
(84,457
|
)
|
(216,552
|
)
|
(301,009
|
)
|
||||||
|
Amortisation for the year
|
(48,820
|
)
|
(373,672
|
)
|
(422,492
|
)
|
||||||
|
Effect of movement in exchange rates
|
(8
|
)
|
-
|
(8
|
)
|
|||||||
|
Balance at 31 December 2016
|
(133,285
|
)
|
(590,224
|
)
|
(723,509
|
)
|
||||||
|
Amortisation for the year
|
(48,482
|
)
|
(262,774
|
)
|
(311,256
|
)
|
||||||
|
Disposal
|
412
|
-
|
412
|
|||||||||
|
Effect of movement in exchange rates
|
(110
|
)
|
-
|
(110
|
)
|
|||||||
|
Balance at 31 December 2017
|
(181,465
|
)
|
(852,998
|
)
|
(1,034,463
|
)
|
||||||
|
Carrying amount
|
||||||||||||
|
Balance at 31 December 2015
|
350,395
|
4,306,079
|
4,656,474
|
|||||||||
|
Balance at 31 December 2016
|
339,174
|
3,983,726
|
4,322,900
|
|||||||||
|
Balance at 31 December 2017
|
290,676
|
3,720,952
|
4,011,628
|
|||||||||
| 15 |
Lease prepayments
|
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Cost
|
||||||||
|
Balance at 1 January and 31 December
|
220,631
|
220,631
|
||||||
|
|
|
|||||||
|
Amortisation
|
||||||||
|
Balance at 1 January
|
(21,328
|
)
|
(16,915
|
)
|
||||
|
Amortisation for the year
|
(4,413
|
)
|
(4,413
|
)
|
||||
|
Balance at 31 December
|
(25,741
|
)
|
(21,328
|
)
|
||||
|
|
|
|||||||
|
Carrying amount
|
||||||||
|
Balance at 1 January
|
199,303
|
203,716
|
||||||
|
Balance at 31 December
|
194,890
|
199,303
|
||||||
| 16 |
Trade and other receivables
|
| (a) |
Trade and other receivables in the consolidated statement of financial position comprised:
|
|
31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Trade receivables
|
14,300
|
20,168
|
||||||
|
Bills receivables
|
-
|
3,500
|
||||||
|
Deposits
|
81,407
|
76,805
|
||||||
|
Deferred expenses
|
21,498
|
26,275
|
||||||
|
Receivables due from employees
|
24
|
14,813
|
||||||
|
Receivables due from related parties
|
20,288
|
16,284
|
||||||
|
Others
|
5,602
|
14,737
|
||||||
|
143,119
|
172,582
|
|||||||
|
Less: allowance for doubtful debts
|
(13,635
|
)
|
(20,748
|
)
|
||||
|
129,484
|
151,834
|
|||||||
|
Non-current
|
91,567
|
91,743
|
||||||
|
Current
|
37,917
|
60,091
|
||||||
|
129,484
|
151,834
|
|||||||
| (b) |
Impairment of trade and other receivables
|
|
31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Balance at 1 January
|
(20,748
|
)
|
(9,889
|
)
|
||||
|
Impairment loss recognised
|
(2,463
|
)
|
(10,859
|
)
|
||||
|
Impairment loss reversed
|
9,576
|
-
|
||||||
|
Balance at 31 December
|
(13,635
|
)
|
(20,748
|
)
|
||||
| 17 |
Pledged deposits
|
|
31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Non-current
|
-
|
8,403
|
||||||
|
Current
|
25,636
|
36,237
|
||||||
|
25,636
|
44,640
|
|||||||
| 18 |
Inventories
|
| (a) |
Inventory in the consolidated statement of financial position comprised:
|
|
31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Raw materials and consumables
|
102,309
|
81,723
|
||||||
|
Work in progress
|
5,641
|
2,861
|
||||||
|
Finished goods
|
280,630
|
237,617
|
||||||
|
Total
|
388,580
|
322,201
|
||||||
| (b) |
The analysis of the amount of inventories recognised as an expense and included in profit or loss as follow:
|
|
In thousands of RMB
|
2017
|
2016
|
2015
|
|||||||||
|
Carrying amount of inventories sold
|
2,164,541
|
2,999,396
|
1,704,515
|
|||||||||
|
Total
|
2,164,541
|
2,999,396
|
1,704,515
|
|||||||||
| 19 |
Prepayments
|
|
31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Prepayment for purchase of equipment
|
21
,
679
|
1,061
|
||||||
|
Prepayment for services and materials
|
171
,
517
|
12,435
|
||||||
|
Prepayment for staff rent
|
1,498
|
584
|
||||||
|
Others
|
31
|
30
|
||||||
|
194,725
|
14,110
|
|||||||
|
Non-current
|
21
,
679
|
1,061
|
||||||
|
Current
|
173,046
|
13,049
|
||||||
|
194,725
|
14,110
|
|||||||
| 20 |
Cash and cash equivalents
|
| (a) |
Cash and cash equivalents comprise:
|
|
31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Cash at bank
|
76,954
|
464,759
|
||||||
|
76,954
|
464,759
|
|||||||
| (b) |
Investing and financing activities not requiring the use of cash or cash equivalents:
|
|
31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Conversion of debt into capital
|
-
|
2,147,022
|
||||||
| (c) |
Reconciliation of liabilities arising from financing activities
|
|
Loans and borrowings
|
Trade and other
payables
|
Total
|
||||||||||
|
(Note 22)
|
||||||||||||
|
Balance at 1 January 2017
|
6,890,146
|
123,739
|
7,013,885
|
|||||||||
|
Changes from financing cash flows:
|
||||||||||||
|
Proceeds from borrowings
|
1,972,000
|
-
|
1,972,000
|
|||||||||
|
Repayment of borrowings
|
(2,150,058
|
)
|
-
|
(2,150,058
|
)
|
|||||||
|
Interest paid
|
-
|
(303,452
|
)
|
(303,452
|
)
|
|||||||
|
Total changes from financing cash flows
|
(178,058
|
)
|
(303,452
|
)
|
(481,510
|
)
|
||||||
|
Other changes:
|
||||||||||||
|
Reclassifications
|
25,950
|
(25,950
|
)
|
-
|
||||||||
|
Interest expense (Note 11(a))
|
-
|
338,561
|
338,561
|
|||||||||
|
Total other changes
|
25,950
|
312,611
|
338,561
|
|||||||||
|
Balance at 31 December 2017
|
6,738,038
|
132,898
|
6,870,936
|
|||||||||
| 21 |
Paid-in capital
|
|
31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Wuhu Chery
|
2,606,370
|
5,212,740
|
||||||
|
Quantum
|
2,502
,
115
|
5,212,740
|
||||||
|
HCI
|
5,316
,
995
|
-
|
||||||
|
10,425,480
|
10,425,480
|
|||||||
| 22 |
Loans and borrowings
|
|
31 December
|
||||||||||||
|
In thousands of RMB
|
Note
|
2017
|
2016
|
|||||||||
|
Denominated in:
|
||||||||||||
|
RMB
|
6,738,038
|
6,890,146
|
||||||||||
|
6,738,038
|
6,890,146
|
|||||||||||
|
Non-current
|
22(a)
|
|
4,227,338
|
4,248,660
|
||||||||
|
Current
|
22(b)
|
|
2,510,700
|
2,641,486
|
||||||||
|
6,738,038
|
6,890,146
|
|||||||||||
| (a) |
Non-current loan and borrowings
|
|
In thousands of RMB
|
Note
|
Banking
facility
|
Accumulated
drawdown
|
Accumulated
repayment
|
Reclassified
to current
|
Balance as at 31 December 2017
|
||||||||||||||||
|
Consortium loan I
|
(i)
|
3,000,000
|
2,906,000
|
(354,245
|
)
|
(24,417
|
)
|
2,527,338
|
||||||||||||||
|
Consortium loan II
|
(ii)
|
1,200,000
|
1,200,000
|
(30,000
|
)
|
(90,000
|
)
|
1,080,000
|
||||||||||||||
|
Consortium loan III
|
(iii)
|
700,000
|
700,000
|
-
|
(80,000
|
)
|
620,000
|
|||||||||||||||
|
PingAn
|
(iv)
|
62,500
|
62,500
|
(54,167
|
)
|
(8,333
|
)
|
-
|
||||||||||||||
|
Total
|
4,962,500
|
4,868,500
|
(438,412
|
)
|
(202,750
|
)
|
4,227,338
|
|||||||||||||||
| (i) |
Consortium loan I: On 23 July 2012, the Company entered into a consortium financing arrangement with a group of banks. Under the arrangement, the Company can draw down loans in either RMB or USD, up to an aggregate maximum principal amount of RMB 3 billion. The RMB loan bears the 5-year interest rate quoted by the People’s Bank of China from time to time and the USD loan bears interest rate of LIBOR+4.8% per annum. The repayment schedule of loans is based on the instalments schedule as set out in the agreement within 10 years from the first draw down date. The arrangement is secured by the Company’s land use right, equipment, properties and construction in progress and is guaranteed by Wuhu Chery and Changshu Port Development and Construction Co., Ltd (“CPDC”) respectively. Each party provides guarantee to an aggregate principal amount of no more than RMB 1.5 billion or its equivalent. The guarantee from Wuhu Chery and CPDC are several but not joint. In connection with CPDC’s guarantee, the Company made a guarantee deposit of RMB 100 million to CPDC and Wuhu Chery also entered into an agreement to provide a counter-guarantee to CPDC in September 2012. The guarantee deposit was initially recorded in trade and other receivables at fair value and subsequently measured at amortised cost. The difference between RMB 100 million and fair value on the initial date was deferred and amortised as interest expenses over the loan period using effective interest rate as the guarantee deposit is directly attributable to the loan.
|
| 22 |
Loans and borrowings (continued)
|
| (a) |
Non-current loan and borrowings (continued)
|
| (ii) |
Consortium loan II: On 31 July 2014, the Company entered into an additional consortium financing arrangement with a bank consortium. Under this arrangement, the Company can draw down loans in either RMB or USD, up to an aggregate maximum principal amount of RMB 1.2 billion. The RMB loan bears the 5-year interest rate quoted by the People’s Bank of China with 10% mark-up and the USD loan bears interest rate of LIBOR+5% per annum. The repayment schedule of loans is based on the instalment schedule as set out in the agreement within 10 years from the first draw down date.
|
| (iii) |
Consortium loan III: On 12 May 2015, the Company entered into a financing arrangement with a bank consortium. Under the arrangement, the Company can draw down loans in either RMB or USD, up to an aggregate maximum principal amount of RMB 700 million. The loan agreement covers a period of 102 months starting from 15 May 2015, secured by Chery Automobile Co., Ltd (“Chery”) and pledged by the Company’s 90 vehicle patents with an appraisal value totalling no less than RMB 3.1 billion. The RMB loan bears the 5-year interest rate quoted by the People’s Bank of China with 10% mark-up and the USD loan bears interest of LIBOR+3.5% per annum. Kenon Holdings Ltd. (“Kenon”) provided a back-to-back guarantee to Chery for RMB 350 million, plus up to RMB 60 million of related fees, in connection with the Company’s drawdown of RMB 700 million.
|
| 22 |
Loans and borrowings (continued)
|
| (a) |
Non-current loan and borrowings (continued)
|
| (iv) |
Ping An: On 30 November 2016, the Company entered into a 15-month financing arrangement with Ping An International Financing and Leasing Co., Ltd through a designated bank loan arrangement with Bank of Ningbo. The Company drew down the maximum principal amount of RMB 62.5 million with an interest rate of 6.70%. The Company provided guarantee deposit of RMB 12.5 million with Bank of Ningbo. Under this arrangement, the Company will make a monthly repayment on principal of RMB 4.2 million for the 15-month period ending 28 February 2018. The current portion of the loan is RMB 8.3 million as at 31 December 2017.
|
| (b) |
Current loan and borrowings
|
| 23 |
Deferred income
|
|
In thousands of RMB
|
Government Grant
|
Licence rights
|
First Free Service
|
Total
|
||||||||||||
|
Balance at 1 January 2016
|
194,245
|
300,000
|
-
|
494,245
|
||||||||||||
|
Addition
|
-
|
-
|
9,686
|
9,686
|
||||||||||||
|
Amortisation
|
(11,082
|
)
|
(30,000
|
)
|
(3,414
|
)
|
(44,496
|
)
|
||||||||
|
Balance at 31 December 2016
|
183,163
|
270,000
|
6,272
|
459,435
|
||||||||||||
|
Addition
|
-
|
-
|
7,228
|
7,228
|
||||||||||||
|
Amortisation
|
(11,080
|
)
|
(270,000
|
)
|
(7,908
|
)
|
(288,988
|
)
|
||||||||
|
Balance at 31 December 2017
|
172,083
|
-
|
5,592
|
177,675
|
||||||||||||
|
Non-current
|
161,002
|
-
|
-
|
161,002
|
||||||||||||
|
Current
|
11,081
|
-
|
5,592
|
16,673
|
||||||||||||
|
172,083
|
-
|
5,592
|
177,675
|
|||||||||||||
| 23 |
Deferred income (continued)
|
| 24 |
Trade and other payables
|
|
At 31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Trade payables
|
745,337
|
826,070
|
||||||
|
Bills payables
|
11,000
|
43,000
|
||||||
|
Other payables for
|
||||||||
|
- research and development activities
|
242,383
|
246,763
|
||||||
|
- property, plant and equipment
|
131,014
|
181,717
|
||||||
|
- marketing and promotion
|
424,494
|
519,642
|
||||||
|
- services
|
252,404
|
267,503
|
||||||
|
Accrued payroll and other employee benefits
|
44,017
|
53,628
|
||||||
|
Interest payable
|
132,898
|
37,379
|
||||||
|
Liabilities due to related parties
|
558,370
|
402,188
|
||||||
|
Advance capital injection from HCI (note 21)
|
1,096
,
878
|
-
|
||||||
|
Receipt in advance
|
17,766
|
39,950
|
||||||
|
Others
|
255,790
|
179,317
|
||||||
|
3,912,351
|
2,797,157
|
|||||||
|
Non-current
|
1,208,256
|
112,488
|
||||||
|
Current
|
2,704,095
|
2,684,669
|
||||||
|
3,912,351
|
2,797,157
|
|||||||
| 25 |
Provisions
|
| 26 |
Financial risk management and fair values of financial instruments
|
| (a) |
Credit risk
|
| 26 |
Financial risk management and fair values of financial instruments (continued)
|
| (b) |
Liquidity risk
|
|
Contractual undiscounted cash flow
|
||||||||||||||||||||||||
|
Within 1 year or on demand
|
More than 1 year but less than 2 years
|
More than 2 years but less than 5 years
|
More than 5 years
|
Total
|
Carrying amount at balance sheet date
|
|||||||||||||||||||
|
As at 31 December 2017
|
||||||||||||||||||||||||
|
Trade and other payables
|
2,704,095
|
46,096
|
74,398
|
1
,
096
,
878
|
3,921
,
467
|
3,912,351
|
||||||||||||||||||
|
Loans and borrowings
|
2,788,020
|
1,067,208
|
3,037,039
|
627,385
|
7,519,652
|
6,738,038
|
||||||||||||||||||
|
Total
|
5,492,115
|
1,113,304
|
3,111,437
|
1,724,263
|
11,441,119
|
10,650
,
389
|
||||||||||||||||||
|
As at 31 December 2016
|
||||||||||||||||||||||||
|
Trade and other payables
|
2,684,669
|
21,426
|
103,885
|
-
|
2,809,980
|
2,797,157
|
||||||||||||||||||
|
Loans and borrowings
|
2,881,389
|
852,455
|
2,646,014
|
1,489,919
|
7,869,777
|
6,890,146
|
||||||||||||||||||
|
Total
|
5,566,058
|
873,881
|
2,749,899
|
1,489,919
|
10,679,757
|
9,687,303
|
||||||||||||||||||
| 26 |
Financial risk management and fair values of financial instruments (continued)
|
| (c) |
Foreign currency risk
|
|
At 31 December
|
||||||||
|
EUR
|
2017
|
2016
|
||||||
|
RMB’000
|
RMB’000
|
|||||||
|
Cash and cash equivalent
|
912
|
1,549
|
||||||
|
Prepayments
|
741
|
784
|
||||||
|
Trade and other payables
|
(22,135
|
)
|
(18,673
|
)
|
||||
|
Net statement of financial position exposure
|
(20,482
|
)
|
(16,340
|
)
|
||||
|
At 31 December
|
||||||||
|
USD
|
2017
|
2016
|
||||||
|
RMB’000
|
RMB’000
|
|||||||
|
Cash and cash equivalent
|
9,411
|
9,987
|
||||||
|
Prepayments
|
131
|
284
|
||||||
|
Trade and other payables
|
(7,652
|
)
|
(7,922
|
)
|
||||
|
Net statement of financial position exposure
|
1,890
|
2,349
|
||||||
|
At 31 December
|
||||||||
|
GBP
|
2017
|
2016
|
||||||
|
RMB’000
|
RMB’000
|
|||||||
|
Trade and other payables
|
(1,229
|
)
|
(706
|
)
|
||||
|
Net statement of financial position exposure
|
(1,229
|
)
|
(706
|
)
|
||||
| 26 |
Financial risk management and fair values of financial instruments (continued)
|
| (c) |
Foreign currency risk (continued)
|
|
Average rate
|
Year end spot rate
|
|||||||||||||||
|
2017
|
2016
|
2017
|
2016
|
|||||||||||||
|
EUR
|
7.5546
|
7.2010
|
7.8023
|
7.3068
|
||||||||||||
|
USD
|
6.7356
|
6.7153
|
6.5342
|
6.9370
|
||||||||||||
|
GBP
|
8.6443
|
9.0627
|
8.7792
|
8.5094
|
||||||||||||
|
At 31 December
|
||||||||||||||||
|
2017
|
2016
|
|||||||||||||||
|
Strengthening
|
Weakening
|
Strengthening
|
Weakening
|
|||||||||||||
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
|||||||||||||
|
EUR (10% movement)
|
(2,048
|
)
|
2,048
|
(1,634
|
)
|
1,634
|
||||||||||
|
USD (10% movement)
|
189
|
(189
|
)
|
235
|
(235
|
)
|
||||||||||
|
GBP (10% movement)
|
(123
|
)
|
123
|
(71
|
)
|
71
|
||||||||||
| (d) |
Interest rate risk
|
| 26 |
Financial risk management and fair values of financial instruments (continued)
|
| (d) |
Interest rate risk (continued)
|
|
2017
|
2016
|
|||||||||||||||
|
Interest rate %
|
RMB’000
|
Interest rate %
|
RMB’000
|
|||||||||||||
|
Net fixed rate borrowings:
|
||||||||||||||||
|
Bank loans
|
4.35~6.70
|
2
,
316,283
|
4.35~6.70
|
2,232,333
|
||||||||||||
|
|
||||||||||||||||
|
Net variable rate borrowings:
|
||||||||||||||||
|
Bank loans
|
4.90~5.39
|
4,421,755
|
4.90~5.39
|
4,657,813
|
||||||||||||
|
Total net borrowings
|
6,738,038
|
6,980,146
|
||||||||||||||
|
Net fixed rate borrowings as a percentage of total net borrowings
|
34
|
%
|
32
|
%
|
||||||||||||
| (e) |
Fair value measurement
|
| (i) |
Financial assets and liabilities carried at fair value
|
| 26 |
Financial risk management and fair values of financial instruments (continued)
|
| (e) |
Fair value measurement (continued)
|
| (i) |
Financial assets and liabilities carried at fair value (continued)
|
| · |
Level 1 valuations: Fair value measured using only Level 1 inputs i.e. unadjusted quoted prices in active markets for identical assets or liabilities at the measurement date
|
| · |
Level 2 valuations: Fair value measured using Level 2 inputs i.e. observable inputs which fail to meet Level 1, and not using significant unobservable inputs. Unobservable inputs are inputs for which market data are not available
|
| · |
Level 3 valuations: Fair value measured using significant unobservable inputs
|
|
Fair value measurements as at
31 December 2016 categorised into
|
||||||||||||||||
|
Fair value at 31 December 2016
|
Level 1
|
Level 2
|
Level 3
|
|||||||||||||
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
|||||||||||||
|
Recurring fair value measurement
|
||||||||||||||||
|
Available-for-sale financial assets
|
100,000
|
-
|
100,000
|
-
|
||||||||||||
| (ii) |
Fair values of financial assets and liabilities carried at other than fair value.
|
| (f) |
Capital management
|
| 27 |
Operating leases
|
| (a) |
Leases as lessee
|
|
At 31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Within 1 year
|
28,202
|
35,202
|
||||||
|
After 1 year but within 5 years
|
94
,
113
|
96,197
|
||||||
|
After 5 years
|
24,881
|
49,762
|
||||||
|
147
,
196
|
181,161
|
|||||||
| (b) |
Leases as lessor
|
|
At 31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Within 1 year
|
-
|
20,016
|
||||||
|
After 1 year but within 5 years
|
-
|
-
|
||||||
|
-
|
20,016
|
|||||||
| 28 |
Commitments
|
|
At 31 December
|
||||||||
|
In thousands of RMB
|
2017
|
2016
|
||||||
|
Contracted for
|
216,875
|
266,103
|
||||||
|
Authorised but not contracted for
|
-
|
-
|
||||||
|
216,875
|
266,103
|
|||||||
| 29 |
Related parties
|
| (a) |
Parent company
|
| (b) |
Transactions with key management personnel
|
|
In thousands of RMB
|
2017
|
2016
|
2015
|
|||||||||
|
Salaries, benefit and contribution to the defined contribution retirement plan
|
17,007
|
12,979
|
19,700
|
|||||||||
| 29 |
Related parties (continued)
|
| (c) |
Other related party transactions
|
|
In thousands of RMB
|
Note
|
2017
|
2016
|
2015
|
||||||||||||
|
Loan from Wuhu Chery
|
244,250
|
975,000
|
1,662,783
|
|||||||||||||
|
Loan from Quantum
|
244,250
|
975,000
|
800,000
|
|||||||||||||
|
Conversion of loan to capital
|
||||||||||||||||
|
- Wuhu Chery
|
-
|
1,046,820
|
900,000
|
|||||||||||||
|
- Quantum
|
-
|
1,046,820
|
900,000
|
|||||||||||||
|
Advance capital injection from HCI
|
1,096,878
|
-
|
-
|
|||||||||||||
|
Sale of goods
|
||||||||||||||||
|
- Chery Auto
|
3,567
|
11,170
|
6,717
|
|||||||||||||
|
- Fund & Liberty Car Rental/Leasing Co., Ltd. (“Fund”)
|
-
|
-
|
1,153
|
|||||||||||||
|
- Chery Auto's subsidiary
|
6,074
|
4,533
|
||||||||||||||
|
Purchase of materials and parts
|
||||||||||||||||
|
- Chery Auto
|
166,327
|
327,694
|
189,754
|
|||||||||||||
|
- Chery Auto’s subsidiaries
|
1,574
|
2,317
|
-
|
|||||||||||||
| Price adjustment on purchase of material and parts | ||||||||||||||||
|
- Chery Auto
|
10
|
-
|
72,953
|
42,877
|
||||||||||||
|
Service fee
|
||||||||||||||||
|
- Chery Auto
|
1,951
|
4,817
|
42,339
|
|||||||||||||
|
- Shanghai SICAR Vehicle Technology Development Co., Ltd. (“SICAR”)
|
-
|
-
|
4,453
|
|||||||||||||
|
Rental and other expenses
|
||||||||||||||||
|
- Chery Huiyin Motor Finance Service Co., Ltd. (“Huiyin”)
|
32,045
|
33,644
|
16,821
|
|||||||||||||
|
- Chery Auto’s subsidy
|
61
|
-
|
18
|
|||||||||||||
|
- Fund
|
171
|
2,703
|
-
|
|||||||||||||
|
- Chery Holdings Ltd.
|
69
|
59
|
-
|
|||||||||||||
|
- Kenon Holdings Ltd.
|
-
|
-
|
2,167
|
|||||||||||||
|
Charge for licence agreement
|
23
|
-
|
-
|
300,000
|
||||||||||||
|
Sales proceeds received from Huiyin pursuant to tri-party agreements
|
(i)
|
1,022,822
|
2,425,437
|
1,173,051
|
||||||||||||
| 29 |
Related parties (continued)
|
| (c) |
Other related party transactions (continued)
|
|
In thousands of RMB
|
Note
|
At 31 December 2017
|
At 31 December 2016
|
|||||||
|
Amounts due from related parties
|
||||||||||
|
- trade receivables from Fund
|
-
|
3,790
|
||||||||
|
- trade receivables from Chery Auto’s subsidiary
|
5,692
|
1,689
|
||||||||
|
- trade receivables from Chery Auto
|
1,144
|
1,144
|
||||||||
|
- other receivables from Chery Auto
|
13,447
|
9,661
|
||||||||
|
- other receivables from Chery Auto’s subsidiary
|
5
|
-
|
||||||||
|
- prepayment to Chery Auto’s subsidiary
|
445
|
-
|
||||||||
|
20,733
|
16,284
|
|||||||||
|
Amounts due to related parties
|
||||||||||
|
- loan payable to Wuhu Chery
|
944,250
|
700,000
|
||||||||
|
- loan payable to Quantum
|
944,250
|
700,000
|
||||||||
|
- payables to Chery Auto
|
554,907
|
373,058
|
||||||||
|
- payables to Kenon Holdings Ltd.
|
-
|
-
|
||||||||
|
- payables to Fund
|
-
|
200
|
||||||||
|
- payables to Chery Auto’s subsidiary
|
852
|
624
|
||||||||
|
- payables to SICAR
|
1,570
|
1,570
|
||||||||
|
- receipt in advance from Huiyin
|
(i)
|
-
|
26,408
|
|||||||
|
- receipt in advance from Chery Auto’s subsidiary
|
1,041
|
328
|
||||||||
|
-
advance capital injection from HCI
|
1,096,878
|
-
|
||||||||
|
3,543,748
|
1,802,188
|
|||||||||
| 29 |
Related parties (continued)
|
| (c) |
Other related party transactions (continued)
|
| (i) |
In 2014, the Group entered into tri-party arrangements with Huiyin and certain car dealers, who are the Group’s direct customers. According to such arrangements, Huiyin provides financing to the dealers for their purchases from the Group. Huiyin is a subsidiary of Chery Group, which is engaged in providing financing to buyers of car manufacturing companies. Huiyin performs credit assessment on dealers and grants short-term (12-month or less) revolving lines of credit to them. The Group accepts purchase orders from these dealers only if they have sufficient unused credit from Huiyin. Upon confirmation of sales orders accepted by the Group, Huiyin remits purchase amount directly to the Group on behalf of individual dealers, and outstanding loan balances payable of dealers due to Huiyin are increased by the equivalent amount at the same time. The Group was not responsible for the repayment of loans between the dealers and Huiyin.
|
| (d) |
Relationship with the related parties under the transactions stated in 29(c) above
|
|
Name of the entities
|
Relationship with the Group
|
|
|
Hangzhou Chengmao Investment Co., Ltd.
|
Parent Company
|
|
|
Wuhu Chery Automobile Investment Co., Ltd.
|
Investor
|
|
|
Quantum (2007) LLC
|
Investor
|
|
|
Wuhu Chery Car Rental Co., Ltd
|
Chery Auto’s subsidiary
|
|
|
Chery Investment Co., Ltd in Ordos
|
Chery Auto’s subsidiary
|
|
|
Huiyin
|
Chery Auto’s subsidiary
|
|
|
SICAR
|
Joint venture invested by Chery Auto
|
|
|
Fund
|
Associate invested by the Group
|
|
|
Kenon Holdings Ltd.
|
|||
|
By:
|
/s/ Barak Cohen
|
||
|
Name: Barak Cohen
|
|||
|
Title: Co-Chief Executive Officer
|
|||
|
By:
|
/s/ Robert L. Rosen
|
||
|
Name: Robert L. Rosen
|
|||
|
Title: Co-Chief Executive Officer
|
|||
|
101.INS*
|
XBRL Instance Document
|
|
|
101.SCH*
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL*
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
101.DEF*
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB*
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
101.PRE*
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
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 |
|---|