ISRAEL CHEMICALS LTD | CIK:0000941221 | 3

  • Filed: 3/7/2018
  • Entity registrant name: ISRAEL CHEMICALS LTD (CIK: 0000941221)
  • Generator: SAP Disclosure Management
  • SEC filing page: http://www.sec.gov/Archives/edgar/data/941221/000095010318003092/0000950103-18-003092-index.htm
  • XBRL Instance: http://www.sec.gov/Archives/edgar/data/941221/000095010318003092/icl-20171231.xml
  • XBRL Cloud Viewer: Click to open XBRL Cloud Viewer
  • EDGAR Dashboard: https://edgardashboard.xbrlcloud.com/edgar-dashboard/?cik=0000941221
  • Open this page in separate window: Click
  • ifrs-full:DisclosureOfFinancialInstrumentsExplanatory

    Note 24 - Financial Instruments and Risk Management

     

    A. General

    The Group has extensive international operations wherein it is exposed to credit, liquidity and market risks (including currency, interest and other price risks). In order to reduce the exposure to these risks, the Group holds financial derivative instruments, (including forward transactions, SWAP transactions, and options) for purposes of economic (nonaccounting) hedging of foreign currency risks, commodity price risks, and interest risks. Furthermore, the Group holds derivative financial instruments to hedge the exposure and changes in the cash flows.

    The transactions in derivatives are executed with large Israeli and non-Israeli financial institutions, and therefore Group management believes the credit risk in respect thereof is low.

    This Note presents information about the Group’s exposure to each of the above risks, and the Group’s objectives, policies and processes for measuring and managing risk.

    The Group companies monitor on a regular basis the extent of the exposures and the hedges in respect thereof. The hedging policies of all the types of exposures are discussed by the Company’s Board of Directors in the framework of the annual budget. The Finance Committee of the Company’s Board of Directors receives a report every quarter in the framework of the discussion of the quarterly results, as a means of controlling implementation of the policies and for purposes of updating the policies, where necessary. The Group’s management implements the policies that are determined, while taking into consideration the actual and anticipated developments in the various markets.

     


     

    Note 24 - Financial Instruments and Risk Management (cont’d)

     

    B. Groups and measurement bases of financial assets and financial liabilities

     

     

    As at December 31, 2017

     

    Financial assets

    Financial liabilities

     

    Measured at fair value through the statement of  income

    Measured at fair value through the statement of comprehensive income

    Loans and receivables

    Measured at fair value through the statement of income

    Measured at amortized cost

     

    $ millions

    $ millions

    $ millions

    $ millions

    $ millions

     

     

     

     

     

     

     

    Cash and cash equivalents

    -

    -

    83

    -

    -

     

     

     

     

     

     

    Short-term investments and deposits

    -

    -

    90

    -

    -

     

     

     

     

     

     

    Trade receivables

    -

    -

    932

    -

    -

     

     

     

     

     

     

    Other receivables

    5

    -

    81

    -

    -

     

     

     

     

     

     

    Financial assets available for sale

    -

    212

    -

    -

    -

     

     

     

     

     

     

    Other non-current assets

    64

    -

    8

    -

    -

     

     

     

     

     

     

    Total financial assets

    69

    212

    1,194

    -

    -

     

     

     

     

     

     

    Short term credit

    -

    -

    -

    -

    (822)

     

     

     

     

     

     

    Trade payables

    -

    -

    -

    -

    (790)

     

     

     

     

     

     

    Other current liabilities

    -

    -

    -

    (3)

    (310)

     

     

     

     

     

     

    Long-term debt and debentures

    -

    -

    -

    -

    (2,388)

     

     

     

     

     

     

    Other non-current liabilities

    -

    -

    -

    (3)

    -

     

     

     

     

     

     

    Total financial liabilities

    -

    -

    -

    (6)

    (4,310)

     

     

     

     

     

     

    Total financial instruments, net

    69

    212

    1,194

    (6)

    (4,310)

     


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    C. Credit risk

    (1) General

    (a) Customer credit risks

    Credit risk is the risk of financial loss to the Group if a customer or counterparty to a financial instrument fails to meet its contractual obligations, and arises mainly from the Group’s receivables from customers and from other receivables as well as from investments in securities.

    The Company sells to a wide range and large number of customers, including customers with material credit balances. On the other hand, the Company does not have a concentration of sales to individual customers.

    The Company has a regular policy of insuring the credit risk of all its customers by means of purchasing credit insurance with insurance companies, other than sales to government agencies and sales in small amounts. All other sales are executed only after receiving approval of coverage in the necessary amount from an insurance company or other collaterals of a similar level.

    The use of an insurance company as aforementioned ensures that the credit risk is managed professionally and objectively by an expert external party and transfers most of the credit risk to third parties. Nevertheless, the common deductible in credit insurances is 10% (even higher in a small number of cases) thus the Group is still exposed to part of the risk, out of the total insured amount.

    In addition, the Group has an additional deductible of a cumulative annual of approximately $6 million through a whollyowned captive reinsurance Company.

    Most of the Group’s customers have been trading with the Group for many years and only rarely have credit losses been incurred by the Group. The financial statements include specific allowance for doubtful debts that appropriately reflect, in Management’s opinion, the credit loss in respect of accounts receivables is doubtful.

    (b) Credit risks in respect of deposits

    The Group deposits its balance of liquid financial assets in bank deposits and in securities. All the deposits are with a diversified group of leading banks preferably with banks that provide loans to the Group.

     

     

     


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    C. Credit risk (cont’d)

    (2) Maximum Exposure to credit risk

    The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:

     

    As at December 31

     

    Carrying amount ($ millions)

     

    2017

    2016

     

    Cash and cash equivalents

    83

    87

    Short term investments and deposits

    90

    29

    Trade receivables

    932

    966

    Other receivables

    86

    59

    Financial assets available for sale

    212

    253

    Other non-current assets

    72

    12

     

    1,475

    1,406

     

     

    The maximum exposure to credit risk for trade receivables, at the reporting date by geographic region was:

     

    As at December 31

     

    Carrying amount ($ millions)

     

    2017

    2016

     

    Western Europe

    332

    274

    Asia

    227

    261

    North America

    131

    154

    South America

    70

    102

    Israel

    70

    82

    Other

    102

    93

     

    932

    966


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    C. Credit risk (cont'd)

    (3) Aging of debts and impairment losses

    The aging of trade receivables at the reporting date was:

     

    As at December 31

     

    2017

    2016

     

    Gross

    Impairment

    Gross

    Impairment

     

    $ millions

    $ millions

    $ millions

    $ millions

     

    Not past due

    785

    -

    832

    -

    Past due up to 3 months

    125

    -

    91

    -

    Past due 3 to 12 months

    23

    (6)

    44

    (1)

    Past due over 12 months

    10

    (5)

    5

    (5)

     

    943

    (11)

    972

    (6)

     

     

    The movement in the allowance of doubtful accounts during the year was as follows:

     

    2017

    2016

     

    $ millions

    $ millions

     

    Balance as at January 1

    6

    11

    Additional allowance

    5

    1

    Write offs

    (1)

    (3)

    Reversals

    -

    (2)

    Changes due to translation differences

    1

    (1)

    Balance as at December 31

    11

    6

     


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    D. Liquidity risk

    Liquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. The Group’s approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient liquidity to timely meet its liabilities, under both normal and stressed conditions, without incurring unwanted losses.

    The Company manages the liquidity risk by holding cash balances, short-term deposits and secured bank credit facilities.

    The following are the contractual maturities of financial liabilities, including estimated interest payments:

     

    As at December 31, 2017

     

    Carrying amount

    12 months or less

    1-2 years

    3-5 years

    More than 5 years

     

    $ millions

     

     

     

     

     

     

     

    Non-derivative financial liabilities

     

     

     

     

     

     

     

     

     

     

     

    Short term credit (not including current maturities)

    810

    822

    -

    -

    -

    Trade payables

    790

    790

    -

    -

    -

    Other current liabilities

    310

    310

    -

    -

    -

    Long-term debt and debentures

    2,400

    102

    345

    1,085

    1,358

     

    4,310

    2,024

    345

    1,085

    1,358

     

     

     

     

     

     

    Financial liabilities – derivative instruments utilized for economic hedging

     

     

     

     

     

     

     

     

     

     

     

    Foreign currency and interest derivative instruments

    6

    3

    -

    -

    3

     

     

     

     

     

     

     


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    D. Liquidity risk (cont'd)

     

     

    As at December 31, 2016

     

    Carrying amount

    12 months or less

    1-2 years

    3-5 years

    More than 5 years

     

    $ millions

     

     

     

     

     

     

     

    Non-derivative financial liabilities

     

     

     

     

     

     

     

     

     

     

     

    Short term credit (not including current maturities)

    572

    576

    -

    -

    -

    Trade payables

    644

    644

    -

    -

    -

    Other current liabilities

    334

    334

    -

    -

    -

    Long-term debt and debentures

    2,812

    113

    111

    1,641

    1,556

     

    4,362

    1,667

    111

    1,641

    1,556

     

     

     

     

     

     

    Financial liabilities – derivative instruments utilized for economic and accounting hedging

     

     

     

     

     

     

     

     

     

     

     

    Foreign currency and interest derivative instruments

    8

    3

    -

    1

    4

     

     

     

     

     

     

     

     

     

     

     

     

     


     

    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    E. Market risk

    Market risk is the risk that changes in market prices, such as foreign exchange rates, interest rates and equity prices will affect the fair value or future cash flows of a financial instrument.

    1. Interest risk

    The Group has loans bearing variable interests and therefore its financial results and cash flows are exposed to fluctuations in the market interest rates.

    ICL uses financial instruments, including derivatives, in order to hedge this exposure. The Group uses interest rate swap contracts and interest options mainly in order to reduce the exposure to cash flow risk in respect of changes in interest rates.

    (a) Interest Rate Profile

    Set forth below is detail regarding the type of interest on the Group’s non-derivative interestbearing financial instruments:

     

    As at December 31

     

    2017

    2016

     

    $ millions

    $ millions

     

    Fixed rate instruments:

     

       

    Financial assets

    88

    27

    Financial liabilities

    (1,800)

    (1,763)

     

    (1,712)

    (1,736)

    Variable rate instruments

     

     

    Financial assets

    97

    95

    Financial liabilities

    (1,428)

    (1,621)

     

    (1,331)

    (1,526)


    Note 24- Financial Instruments and Risk Management (cont'd)

     

    E. Market risk (cont’d)

    1. Interest risk (cont’d)

    (b) Sensitivity analysis for fixed rate instruments

    Most of the Group’s instruments bearing fixed interest are not measured at fair value through the statement of income. Therefore, changes in the interest rate as at the date of the report will not be expected to have any impact on the profit or loss in respect of changes in the value of assets and liabilities bearing fixed interest.

    (c) Sensitivity analysis for variable rate instruments

    The below analysis assumes that all other variables (except for the interest rate), in particular foreign currency rates, remain constant.

     

    As at December 31, 2017

     

    Impact on profit (loss)

     

    Decrease of 1% in interest

    Decrease of 0.5% in interest

    Increase of 0.5% in interest

    Increase of 1% in interest

     

    $ millions

    $ millions

    $ millions

    $ millions

     

    Changes in U.S Dollar interest

     

     

     

     

    Non-derivative instruments

    11

    5

    (5)

    (11)

    SWAP instruments

    (11)

    (5)

    5

    10

     

    -

    -

    -

    (1)

    Changes in Israeli Shekel interest

     

     

     

     

    SWAP instruments

    27

    14

    (13)

    (26)

    Changes in Euro interest

     

     

     

     

    Non-derivative instruments

    1

    - *

    - *

    (1)

    Changes in Chinese Yuan  Renminbi interest

     

     

     

     

    Non-derivative instruments

    2

    1

    (1)

    (2)

    * Less than $1 million.


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    E. Market risk (cont’d)

    1. Interest risk (cont’d)

    (d) Terms of derivative financial instruments used to hedge interest risk

     

    As at December 31, 2017

     

    Carrying amount (fair value)

    Stated amount

    Maturity date

    Interest rate range

     

    $ millions

    $ millions

    Years

    %

     

     

     

     

     

     

    U.S Dollar

     

     

     

     

    SWAP contracts from variable interest to fixed interest

    (3)

    350

    0-7

    1.36% - 2.6%

     

     

     

     

     

    Israeli Shekel

     

     

     

     

    SWAP contracts from fixed interest to variable interest

    64

    489

    0-4

    2.45% - 4.74%

     

     

     

     

     

    Euro

     

     

     

     

    SWAP contracts from fixed interest to variable interest

    (1)

    51

    0-1

    1-month Libor

     

     

    As at December 31, 2016

     

    Carrying amount (fair value)

    Stated amount

    Maturity date

    Interest rate range

     

    $ millions

    $ millions

    Years

    %

     

     

     

     

     

     

    U.S Dollar

     

     

     

     

    SWAP contracts from fixed interest to variable interest

    (6)

    380

    0-4

    1.4%-3.2%

     

    2. Currency risk 

    The Group is exposed to currency risk with respect to sales, purchases, assets and liabilities that are denominated in a currency other than the functional currency of the Group. The main exposure is the NIS, Euro, British Sterling, Chinese Yuan and Brazilian Real.

    The Group enters into foreign currency derivatives – forward exchange transactions and currency options – all in order to protect the Group from the risk that the eventual cash flows, resulting from existing assets and liabilities, and sales and purchases of goods within the framework of firm or anticipated commitments (based on a budget of up to one year), denominated in foreign currency, will be affected by changes in the exchange rates.


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    E. Market risk (cont'd)

    2. Currency risk (cont'd)

    (a) Sensitivity analysis

    A 10% increase at the rate of the US$ against the following currencies would have increased (decreased) profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.

     

    As at December 31

     

    Impact on profit (loss)

     

    2017

    2016

     

    $ millions

    $ millions

     

    Non-derivative financial instruments

     

     

    U.S Dollar/Euro

    (9)

    (75)

    U.S Dollar/Israeli Shekel

    92

    92

    U.S Dollar/British Pound

    3

    -

    U.S Dollar/Brazilian Real

    -

    (1)

    U.S Dollar/Chinese Yuan

    (4)

    -

    U.S Dollar/Turkey Lira

    (1)

    (1)

    A 10% decrease of the US$ against the above currencies at December 31 would have the same effect but in the opposite direction.

    Presented hereunder is a sensitivity analysis of the Group’s foreign currency derivative instruments as at December 31, 2017. Any change in the exchange rates of the principal currencies shown below as at December 31 would have increased (decreased) profit and loss and equity by the amounts shown below. This analysis assumes that all other variables remain constant.

     

    As at December 31, 2017

     

    Increase 10%

    Increase 5%

    Decrease 5%

    Decrease 10%

     

    $ millions

    $ millions

    $ millions

    $ millions

     

     

     

     

     

     

    Euro/ U.S Dollar

     

     

     

     

    Forward transactions

    35

    17

    (15)

    (29)

    Options

    6

    3

    (3)

    (7)

     

     

     

     

     

    U.S Dollar/Israeli Shekel

     

     

     

     

    Forward transactions

    (39)

    (21)

    23

    48

    Options

    (36)

    (9)

    20

    50

     

     

     

     

     

    British Pound/U.S Dollar

     

     

     

     

    Forward transactions

    2

    1

    (1)

    (3)

     

     

     

     

     

    U.S Dollar/Chinese Yuan  Renminbi

     

     

     

     

    Forward transactions

    3

    2

    (2)

    (4)

     

     

     

     

     

     

     

     

     

     

    British Pound/Euro

     

     

     

     

    Forward transactions

    2

    1

    (1)

    (3)


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    E. Market risk (cont'd)

    2.  Currency risk (cont'd)

    (b) Terms of derivative financial instruments used to economically hedge foreign currency risk

     

    As at December 31, 2017

     

    Carrying amount

    Stated amount

    Average

     

    $ millions

    $ millions

    exchange rate

     

     

     

     

     

    Forward contracts

     

     

     

    Israeli Shekel/U.S Dollar

    2

    430

    3.5

    U.S Dollar/Euro

    (3)

    320

    1.2

    British Pound/Euro

    -

    20

    0.9

    U.S Dollar/British Pound

    -

    24

    1.3

    Chinese Yuan  Renminbi/U.S Dollar

    (1)

    33

    6.7

    Other

    -

    33

    -

     

     

     

     

    Currency and interest SWAPs

     

     

     

    Israeli Shekel/U.S Dollar

    64

    489

    3.7

     

     

     

     

    Put options

     

     

     

    Israeli Shekel/U.S Dollar

    5

    525

    3.4

    U.S Dollar/Euro

    -

    63

    1.2

    Japanese Yen/U.S Dollar

    -

    3

    115.5

     

     

     

     

    Call options

     

     

     

    Israeli Shekel/U.S Dollar

    (1)

    525

    3.4

    U.S Dollar/Euro

    (2)

    63

    1.2

    Japanese Yen/U.S Dollar

    -

    3

    115.5

     


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    E. Market risk (cont'd)

    2. Currency risk (cont'd)

    (b) Terms of derivative financial instruments used to economically hedge foreign currency risk (cont’d)

     

    As at December 31, 2016

     

    Carrying amount

    Stated amount

    Average exchange rete

     

    $ millions

    $ millions

     

     

     

     

     

     

    Forward contracts

     

     

     

    Israeli Shekel/U.S Dollar

    -

    483

    3.8

    U.S Dollar/Euro

    4

    265

    1.1

    U.S Dollar/British Pound

    1

    84

    1.3

    Chinese Yuan  Renminbi/U.S Dollar

    1

    30

    6.8

    Other

    -

    14

    -

     

     

     

     

    Currency and interest SWAPs

     

     

     

    Israeli Shekel/U.S Dollar

    3

    571

    3.7

     

     

     

     

    Put options

     

     

     

    Israeli Shekel/U.S Dollar

    4

    599

    3.7

    U.S Dollar/Euro

    2

    41

    1.1

    Japanese Yen/U.S Dollar

    -

    3

    107.7

    British Pound/Euro

    -

    15

    0.8

    U.S Dollar/British Pound

    (1)

    11

    1.3

     

     

     

     

    Call options

     

     

     

    Israeli Shekel/U.S Dollar

    (6)

    599

    3.7

    U.S Dollar/Euro

    -

    41

    1.1

    Japanese Yen/U.S Dollar

    -

    3

    107.7

    British Pound/Euro

    -

    15

    0.8

    U.S Dollar/British Pound

    -

    11

    1.3

    The maturity date of all of the derivatives used to economically hedge foreign currency risk is up to a year.


     

    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    E. Market risk (cont'd)

    2. Currency risk (cont'd)

    (c) Linkage terms of monetary balances – in millions of Dollars

     

    As at December 31, 2017

     

    US Dollar

    Euro

    British Pound

    Israeli Shekel

    Brazilian Real

    Chinese Yuan  Renminbi

    Others

     

    Non-derivative instruments:

     

     

     

     

     

     

     

    Cash and cash equivalents

    19

    18

    7

    1

    7

    22

    9

    Short term investments and deposits

    82

    1

    -

    -

    -

    5

    2

    Trade receivables

    419

    246

    48

    59

    31

    92

    37

    Other receivables

    40

    1

    -

    39

    -

    -

    1

    Financial assets available for sale

    -

    -

    -

    -

    -

    212

    -

    Other non-current assets

    5

    1

    -

    -

    3

    -

    -

    Total financial assets

    565

    267

    55

    99

    41

    331

    49

     

     

     

     

     

     

     

     

    Short-term credit

    427

    158

    20

    36

    8

    173

    -

    Trade payables

    187

    182

    23

    289

    15

    85

    9

    Other current liabilities

    95

    77

    15

    96

    2

    21

    5

    Long term debt, debentures and others

    1,721

    29

    -

    522

    22

    98

    -

    Total financial liabilities

    2,430

    446

    58

    943

    47

    377

    14

     

     

     

     

     

     

     

     

    Total non-derivative financial instruments, net

    (1,865)

    (179)

    (3)

    (844)

    (6)

    (46)

    35

     

     

     

     

     

     

     

     

    Derivative instruments:

     

     

     

     

     

     

     

    Forward transactions

    -

    320

    44

    430

    -

    33

    33

    Cylinder

    -

    63

    -

    525

    -

    -

    3

    Total derivative instruments

    -

    383

    44

    955

    -

    33

    36

     

     

     

     

     

     

     

     

    Net exposure

    (1,865)

    204

    41

    111

    (6)

    (13)

    71


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    E. Market risk (cont'd)

    2. Currency risk (cont'd)

    (c) Linkage terms of monetary balances – in millions of Dollars (cont'd)

     

    As at December 31, 2016

     

    US Dollar

    Euro

    British Pound

    Israeli Shekel

    Brazilian Real

    Chinese Yuan  Renminbi

    Others

     

    Non-derivative instruments:

     

     

     

     

     

     

     

    Cash and cash equivalents

    12

    22

    2

    2

    4

    38

    7

    Short term investments and deposits

    18

    -

    -

    -

    -

    5

    6

    Trade receivables

    533

    199

    36

    50

    27

    84

    37

    Other receivables

    41

    -

    -

    5

    -

    -

    -

    Financial assets available for sale

    -

    -

    -

    -

    -

    253

    -

    Other non-current assets

    8

    1

    -

    -

    -

    -

    -

    Total financial assets

    612

    222

    38

    57

    31

    380

    50

     

     

     

     

     

     

     

     

    Short-term credit

    254

    101

    21

    38

    9

    165

    -

    Trade payables

    138

    161

    23

    201

    9

    107

    6

    Other current liabilities

    35

    59

    10

    204

    2

    17

    7

    Long term debt, debentures and others

    1,983

    150

    -

    542

    36

    87

    -

    Total financial liabilities

    2,410

    471

    54

    985

    56

    376

    13

     

     

     

     

     

     

     

     

    Total non-derivative financial instruments, net

    (1,798)

    (249)

    (16)

    (928)

    (25)

    4

    37

     

     

     

     

     

     

     

     

    Derivative instruments:

     

     

     

     

     

     

     

    Forward transactions

    -

    265

    84

    483

    -

    30

    14

    Cylinder

    -

    41

    26

    599

    -

    -

    3

    SWAPS – dollar into shekel

    -

    -

    -

    571

    -

    -

    -

    Total derivative instruments

    -

    306

    110

    1,653

    -

    30

    17

     

     

     

     

     

     

     

     

    Net exposure

    (1,798)

    57

    94

    725

    (25)

    34

    54

     

    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    E. Market risk (cont’d)

    3. Other price risk

    A. Investment in shares

    The Company has an investment of 15% of the issued and outstanding share capital on a fully diluted basis of YTH, in the amount of approximately $212 million. The investment is measured at fair value, and fair value updates, other than impairment losses, are recognized directly in the consolidated statement of comprehensive income.

    B. Hedging of marine shipping and energy transactions

    The Company is exposed to risk in respect of marine shipping and energy costs. The Company uses marine shipping and energy derivatives to hedge the risk that its cash flows will be affected by changes in marine shipping and energy prices. As at December 31, 2017, the fair value of the marine shipping and energy derivatives was approximately $4.1 million.

     

    F. Fair value of financial instruments

    The carrying amounts in the books of certain financial assets and financial liabilities, including cash and cash equivalents, investments, short-term deposits and loans, receivables and other debit balances, long-term investments and receivables, short-term credit, payables and other credit balances, long-term loans bearing variable interest and other liabilities, and derivative financial instruments, correspond to or approximate their fair value.

    The following table details the book value and the fair value of financial instrument groups presented in the financial statements not in accordance with their fair value:

     

    As at December 31, 2017

    As at December 31, 2016

     

    Carrying amount

    Fair value

    Carrying amount

    Fair value

     

    $ millions

    $ millions

    $ millions

    $ millions

     

    Loans bearing fixed interest (1)

    271

    279

    293

    306

     

     

     

     

     

    Debentures bearing fixed interest

     

     

     

     

    Marketable (2)

    1,247

    1,291

    1,201

    1,201

    Non-marketable (3)

    281

    288

    281

    283

     

    1,799

    1,858

    1,775

    1,790

    (1) The fair value of the shekel, euro, dollar and yuan loans issued bearing fixed interest is based on calculation of the present value of the cash flows in respect of the principal and the interest and is discounted at the market interest rates on the measurement date for similar loans having similar characteristics and is classified as Level 2 in the fair value hierarchy. The average discount interest as at December 31, 2017 for the shekel, euro and yuan loans was 2.4%, 1.7%, 6.1%


    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    F. Fair value of financial instruments (cont'd)

    and 5.6% respectively (December 31, 2016 for the shekel, euro, dollar and yuan loans – 3.3%, 2.3% and 4.2% and 5.6%, respectively).

    (2) The fair value of the marketable debentures is based on the quoted stock exchange price and is classified as Level 1 in the fair value hierarchy.

    (3) The fair value of the nonmarketable debentures is based on calculation of the present value of the cash flows in respect of the principal and the interest and is discounted at the Libor rate customary in the market for similar loans having similar characteristics and is classified as Level 2 in the fair value hierarchy. The average discount interest as at December 31, 2017 was 4.57% (December 31, 2016 – 4.98%).

     

    G. Hierarchy of fair value

    The following table presents an analysis of the financial instruments measured by fair value, using the valuation method.  (See Note 4 for more details regarding the valuation method).

    The following levels were defined:

    Level 1: Quoted (unadjusted) prices in an active market for identical instruments

    Level 2: Observed data (directly or indirectly) not included in Level 1 above.

     

    As at December 31, 2017

     

    Level 2

     

    $ millions

     

     

     

    Financial assets available for sale (1)

    212

    Derivatives used for economic hedging, net

    63

     

    275

     

     

    As at December 31, 2016

     

    Level 1

    Level 2

    Total

     

    $ millions

    $ millions

    $ millions

     

     

     

     

     

    Securities held for trading purposes

    10

    -

    10

    Financial assets available for sale (1)

    -

    253

    253

    Derivatives used for economic hedging, net

    -

    7

    7

     

    10

    260

    270

    (1)Investment in 15% of the share capital of YTH, which is subject to a three-year lockup period as required by Chinese law, which will expire in January 2019. Measurement of the fair value of the discount rate in respect of the lockup period was calculated by use of the Finnerty 2012

    Note 24 - Financial Instruments and Risk Management (cont'd)

     

    G. Hierarchy of fair value (cont’d)

    Model and is based on an estimate of the period in which the restriction on marketability applies and a standard deviation of the yield on YTH share in this period.

    The impact deriving from a possible and reasonable change in these data items, which are not observed, is not material.