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
|