Kenon Holdings Ltd. | CIK:0001611005 | 3

  • Filed: 4/9/2018
  • Entity registrant name: Kenon Holdings Ltd. (CIK: 0001611005)
  • Generator: GoXBRL
  • SEC filing page: http://www.sec.gov/Archives/edgar/data/1611005/000117891318001140/0001178913-18-001140-index.htm
  • XBRL Instance: http://www.sec.gov/Archives/edgar/data/1611005/000117891318001140/ken-20171231.xml
  • XBRL Cloud Viewer: Click to open XBRL Cloud Viewer
  • EDGAR Dashboard: https://edgardashboard.xbrlcloud.com/edgar-dashboard/?cik=0001611005
  • Open this page in separate window: Click
  • ifrs-full:DisclosureOfBorrowingsExplanatory

    Note 16 – Loans and Debentures
     
    Following are the contractual conditions of the Group’s interest bearing loans and credit, which are measured based on amortized cost. Additional information regarding the Group’s exposure to interest risks, foreign currency and liquidity risk is provided in Note 32, in connection with financial instruments.
     
                                                                                                                                                                                                                                                                          
       
    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
     
     
    DTF: “Depósitos a Término Fijo”. Fixed-term deposits rate calculated by Colombia’s Central Bank.
    IBR: “Indicador Bancario de Referencia”. Bank Indicator of Reference calculated by Colombia’s Central Bank.
    TAB: “Tasa Activa Bancaria”. Short-term credits average interest rate calculated by Chile’s Bank’s Association.
    TRE: “Tasa de Referencia”. Weighted average for time deposits rates, calculated by Bolivia’s Central Bank.

     
    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
     
    Information regarding the financing lease liability broken down by payment dates is presented below:

       
    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
     

     
    Long term loans from banks and others
     
    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.
     
    As part of the Facility Agreement, OPC is required to keep a Debt Service Reserve equivalent to the following two quarterly debt payments (hereinafter- “the reserve”) within the period of two years following power plant construction completion. As of December 31, 2017 and 2016, the amount of the reserve is NIS72 million (equivalent to $21 million) and NIS73 million (equivalent to $19 million) respectively.
     
    As of December 31, 2017 and 2016, OPC used NIS5 million ($1.4 million) and NIS4 million ($1.2 million), respectively from the guarantee.
     
    Under the Facility Agreement, OPC and IC Power Asia Development Ltd (“ICPAD”) together and the non-controlling interests in Rotem ("Veridis"), issued corporate guarantees in favor of Rotem in amounts of NIS92 million ($26.5 million) and NIS23 million ($6.6 million), respectively.
     
    In December 2017, an amended credit facility agreement was signed, according to which ICPAD was released from the corporate guarantee, in return for the accumulation of an additional fund in Rotem in the amount of NIS 57.5 million ($16.6 million) ("the owners' guarantee fund") and in return from the corporate guarantee of OPC and Veridis of NIS 57.5 million ($16.6 million), according to their relative portion in holdings. The owners' guarantee fund is subject to an adjustment mechanism under which in certain coverage ratios it can exceed a maximum amount of NIS115 million ($33 million). ICPAD's guarantee fund will accumulate in the following manner – NIS20 million ($5.8 million) upon signing the amended credit agreement and the balance will accumulate over 24 months in semi-annual deposits. After the completion of the accumulation of ICPAD's guarantee fund, Veridis and OPC will be released from the corporate guarantee. As at December 31, 2017, ICPAD's guarantee fund amounted to NIS20 million ($5.8 million).
     
    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.
     
    During the year ended December 31, 2016, Tranche A was prepaid for a total of NIS162 million (approximately $41 million) and Tranche B was prepaid for a total of NIS38 million (approximately $10 million).
     
    In May 2017, Tranche B was prepaid for a total of NIS23 million (approximately $7 million).
     
     
    Debentures
     
    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”).
     
    On August 20, 2017, OPC listed the bonds for trade in the stock exchange under an issuance and the listing of its shares for trade and accordingly, from that date, interest on the bonds (series A) was reduced by 0.5% and is 4.45% per year.
     
    According to the trust deed from May 2017, OPC has registered, in favor of the trustee on behalf of the bond holders, a first-ranking floating charge, unlimited in amount, on all of its assets. The floating charge will not preclude OPC from pledging specific assets and the performance of other asset dispositions by OPC.
     
    Additionally, OPC has created a reserve for the servicing of the debt, out of the issuance consideration, in the amount of 12 months of interest up to the commencement of repayment of the principal of the bonds, and will pay 12 months of principal and interest payments subsequent to the commencement of the bonds' principal repayment. The trust account in which the reserve was deposited will be pledged in favor of the trustee on behalf of the bond holders. As of December 31, 2017, the deposit for the debt service fund amounts to NIS 18 million ($5 million) and is presented in the Statement of Financial Position under “Deposits, loans and other receivables”.
     
    The trust deed contains customary clauses for calling for the immediate redemption of the bonds, including events of breach, insolvency, liquidation proceedings, receivership, stay of proceedings and creditors' arrangements, certain types of restructuring, material downturn in the position of OPC. The right to call for immediate redemption also arises upon: (1) the occurrence of certain events of loss of control by Kenon; (2) the call for immediate repayment of other debts (or guarantees) of the Company or of Hadera or Rotem in certain predefined minimum amounts; (3) a change in the area of operation of OPC such that OPC's main area of activity is not in the energy sector in Israel, including electricity generation in power plants and with renewable energy sources; (4) in the event that a rating is discontinued over a certain period of time, and the rating of the bond falls below the level of Baa3 (or BBB);  and (5) in the event of suspending trading for a certain time period if the bonds are listed for trade on the main list of the Stock Exchange. All of such conditions, pursuant to the terms set out in the trust deed.
     
    Furthermore, the trust deed includes an undertaking by OPC to comply with covenants on the basis of its stand-alone financial statements: debt coverage ratio of at least 1.05 (to be reviewed commencing in the financial statements as at June 30, 2018), minimum equity of NIS 80,000,000, and an equity-to-balance sheet ratio of at least 12.5%. As at December 31, 2017, the equity attributed to OPC’s shareholders amounted to approx. NIS 600 thousand and the equity-to-balance sheet ratio was 65%.
     
    The trust deed also includes an undertaking by OPC to monitor the rating by a rating agency and for mandatory early redemption in the event of the sale of means of control in Rotem and Hadera.
     
    Additionally, restrictions imposed on distributions, provision of loans to related parties and repayment of loans to related parties, are included as set forth in the trust deed, including compliance with certain covenants.
     
    The terms of the bonds also provide for the possible raising of the interest rate in certain cases of lowering the rating, in certain cases of breach of financial covenants, and in certain cases of use of the reserve for servicing the debt where the reserve is not sufficiently funded within the time frame that is set forth in the trust deed. The ability of OPC to expand the series of the bonds has been limited under certain circumstances, including maintaining the rating of the bonds at its level shortly prior to the expansion of the series and the lack of breach. Additionally, should OPC raise additional bonds that are not secured (or that are secured with a pari passu ranking floating charge), these will not have preference over the bonds (Series A) upon liquidation.
     
    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
     
    Compliance with the covenants referred to above is overseen by OPC’s management. As of December 31, 2017 OPC complied with all the covenants mentioned above.