1 | Segment information |
Year ended December 31, 2017 | Tubes | Other | Continuing operations | Discontinued operations | ||||||||||||
IFRS - Net Sales | 4,966 | 323 | 5,289 | 12 | ||||||||||||
Management view - operating income | 115 | 48 | 163 | 3 | ||||||||||||
Difference in cost of sales | 164 | 1 | 165 | (1 | ) | |||||||||||
Direct cost and others | 115 | - | 115 | (1 | ) | |||||||||||
Absorption | 49 | 1 | 50 | - | ||||||||||||
Differences in depreciation and amortization | (3 | ) | - | (3 | ) | - | ||||||||||
Differences in selling, general and administrative expenses | 14 | (6 | ) | 8 | - | |||||||||||
Differences in other operating income (expenses), net | 2 | - | 2 | - | ||||||||||||
IFRS - operating income | 292 | 43 | 335 | 2 | ||||||||||||
Financial income (expense), net | (23 | ) | - | |||||||||||||
Income before equity in earnings of non-consolidated companies and income tax | 312 | 2 | ||||||||||||||
Equity in earnings of non-consolidated companies | 116 | - | ||||||||||||||
Income before income tax | 428 | 2 | ||||||||||||||
Capital expenditures | 550 | 8 | 558 | - | ||||||||||||
Depreciation and amortization | 594 | 15 | 609 | - |
Year Ended December 31, 2016 | Tubes | Other | Continuing operations | Discontinued operations | ||||||||||||
IFRS - Net Sales | 4,015 | 278 | 4,294 | 235 | ||||||||||||
Management view - operating income | 19 | 19 | 38 | 62 | ||||||||||||
Difference in cost of sales | (108 | ) | (8 | ) | (116 | ) | 4 | |||||||||
Direct cost and others | (114 | ) | (8 | ) | (122 | ) | 4 | |||||||||
Absorption | 6 | - | 6 | - | ||||||||||||
Differences in Depreciation and Amortization | 28 | - | 28 | - | ||||||||||||
Differences in Selling, general and administrative expenses | (5 | ) | 1 | (4 | ) | - | ||||||||||
Differences in Other operating income (expenses), net | (5 | ) | - | (5 | ) | - | ||||||||||
IFRS - operating (loss) income | (71 | ) | 12 | (59 | ) | 66 | ||||||||||
Financial income (expense), net | 22 | - | ||||||||||||||
(Loss) income before equity in earnings of non-consolidated companies and income tax | (37 | ) | 66 | |||||||||||||
Equity in earnings of non-consolidated companies | 71 | - | ||||||||||||||
Income before income tax | 34 | 66 | ||||||||||||||
Capital expenditures | 752 | 33 | 785 | 2 | ||||||||||||
Depreciation and amortization | 643 | 14 | 657 | 5 |
Year Ended December 31, 2015 | Tubes | Other | Continuing operations | Discontinued operations | ||||||||||||
IFRS - Net Sales | 6,444 | 459 | 6,903 | 198 | ||||||||||||
Management view - operating income | 686 | 27 | 713 | 39 | ||||||||||||
Difference in cost of sales | (225 | ) | - | (225 | ) | (9 | ) | |||||||||
Direct cost and others | (184 | ) | - | (184 | ) | (9 | ) | |||||||||
Absorption | (41 | ) | - | (41 | ) | - | ||||||||||
Differences in Depreciation and Amortization | (319 | ) | 1 | (318 | ) | - | ||||||||||
Differences in Selling, general and administrative expenses | (4 | ) | - | (4 | ) | - | ||||||||||
Differences in Other operating income (expenses), net | - | - | - | - | ||||||||||||
IFRS - operating income | 138 | 28 | 166 | 30 | ||||||||||||
Financial income (expense), net | 15 | - | ||||||||||||||
Income before equity in earnings of non-consolidated companies and income tax | 181 | 30 | ||||||||||||||
Equity in losses of non-consolidated companies | (40 | ) | - | |||||||||||||
Income before income tax | 141 | 30 | ||||||||||||||
Capital expenditures | 1,089 | 41 | 1,130 | 1 | ||||||||||||
Depreciation and amortization | 638 | 15 | 653 | 5 |
(all amounts in thousands of U.S. dollars) | North America | South America | Europe | Middle East & Africa | Asia Pacific | Unallocated (*) | Total continuing operations | Total discontinued operations | ||||||||||||||||||||||||
Year ended December 31, 2017 | ||||||||||||||||||||||||||||||||
Net sales | 2,451,357 | 1,142,142 | 545,777 | 937,439 | 211,789 | - | 5,288,504 | 11,899 | ||||||||||||||||||||||||
Total assets | 7,925,520 | 2,975,599 | 2,002,658 | 391,029 | 441,546 | 661,866 | 14,398,218 | - | ||||||||||||||||||||||||
Trade receivables | 582,204 | 234,877 | 214,944 | 135,524 | 46,511 | - | 1,214,060 | - | ||||||||||||||||||||||||
Property, plant and equipment, net | 3,914,229 | 1,190,145 | 878,788 | 102,481 | 143,500 | - | 6,229,143 | - | ||||||||||||||||||||||||
Capital expenditures | 430,143 | 58,949 | 57,285 | 7,562 | 4,153 | - | 558,092 | 145 | ||||||||||||||||||||||||
Depreciation and amortization | 354,091 | 126,273 | 93,900 | 12,094 | 22,282 | - | 608,640 | - | ||||||||||||||||||||||||
Year ended December 31, 2016 | ||||||||||||||||||||||||||||||||
Net sales | 1,320,297 | 1,210,527 | 565,173 | 1,055,994 | 141,601 | - | 4,293,592 | 234,911 | ||||||||||||||||||||||||
Total assets | 7,467,842 | 2,803,848 | 1,925,784 | 593,649 | 482,132 | 578,603 | 13,851,858 | 151,417 | ||||||||||||||||||||||||
Trade receivables | 229,390 | 204,746 | 161,291 | 308,919 | 50,339 | - | 954,685 | 33,620 | ||||||||||||||||||||||||
Property, plant and equipment, net | 3,652,032 | 1,237,391 | 847,318 | 106,941 | 158,257 | - | 6,001,939 | 41,470 | ||||||||||||||||||||||||
Capital expenditures | 646,545 | 59,780 | 35,270 | 24,166 | 19,201 | - | 784,962 | 1,911 | ||||||||||||||||||||||||
Depreciation and amortization | 381,811 | 128,458 | 113,875 | 11,053 | 21,912 | - | 657,109 | 5,303 | ||||||||||||||||||||||||
Year ended December 31, 2015 | ||||||||||||||||||||||||||||||||
Net sales | 2,668,724 | 2,132,221 | 728,815 | 1,096,688 | 276,675 | - | 6,903,123 | 197,630 | ||||||||||||||||||||||||
Total assets | 8,625,806 | 2,931,297 | 1,877,429 | 429,317 | 423,479 | 512,217 | 14,799,545 | 87,429 | ||||||||||||||||||||||||
Trade receivables | 339,499 | 396,834 | 181,084 | 137,278 | 52,494 | - | 1,107,189 | 27,940 | ||||||||||||||||||||||||
Property, plant and equipment, net | 3,207,661 | 1,269,995 | 907,466 | 86,181 | 155,299 | - | 5,626,602 | 45,656 | ||||||||||||||||||||||||
Capital expenditures | 822,396 | 168,140 | 82,344 | 36,867 | 20,566 | - | 1,130,313 | 1,206 | ||||||||||||||||||||||||
Depreciation and amortization | 385,189 | 125,754 | 112,742 | 9,912 | 19,716 | - | 653,313 | 5,465 |