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).
|
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
|
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
|
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
|
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
|