28 | Net assets of disposal group classified as held for sale |
Year ended December 31, | ||||||||
2017 | 2016 | |||||||
Income from discontinued operations | 1,848 | 41,411 | ||||||
After tax gain on the sale of Conduit | 89,694 | - | ||||||
Net Income for discontinued operations | 91,542 | 41,411 |
Cash received | 331,295 | |||
Transaction and other costs | (3,663 | ) | ||
Carrying amount of net assets sold | (137,814 | ) | ||
Gain on sale before income tax | 189,817 | |||
Income tax expense on gain | (100,123 | ) | ||
Gain on sale after income tax | 89,694 |
(all amounts in thousands of US dollars, unless otherwise stated) | 2017 | 2016 | 2015 | |||||||||
Net sales | 11,899 | 234,911 | 197,630 | |||||||||
Cost of sales | (7,403 | ) | (136,587 | ) | (137,318 | ) | ||||||
Gross profit | 4,496 | 98,324 | 60,312 | |||||||||
Selling, general and administrative expenses | (2,041 | ) | (32,238 | ) | (30,678 | ) | ||||||
Other operating income & expenses | (1 | ) | (248 | ) | (1 | ) | ||||||
Operating income | 2,454 | 65,838 | 29,633 | |||||||||
Finance Income (expenses), net | (9 | ) | (88 | ) | (382 | ) | ||||||
Income before income tax | 2,445 | 65,750 | 29,251 | |||||||||
Income tax | (597 | ) | (24,339 | ) | (10,121 | ) | ||||||
Net income | 1,848 | 41,411 | 19,130 | |||||||||
Earnings per share attributable to discontinued operations: | ||||||||||||
Weighted average number of ordinary shares (thousands) | 1,180,537 | 1,180,537 | 1,180,537 | |||||||||
Discontinued operations: | ||||||||||||
Basic and diluted earnings per share (U.S. dollars per share) | 0.00 | 0.04 | 0.02 | |||||||||
Basic and diluted earnings per ADS (U.S. dollars per ADS) | 0.00 | 0.07 | 0.03 |
2017 | 2016 | 2015 | ||||||||||
Cash at the beginning | 18,820 | 15,343 | 13,848 | |||||||||
Cash at the end | 206 | 18,820 | 15,343 | |||||||||
(Decrease) Increase in cash | (18,614 | ) | 3,477 | 1,495 | ||||||||
(Used in) provided by operating activities | (3,046 | ) | 24,535 | 42,701 | ||||||||
Provided by (used in) investing activities | 32 | (1,058 | ) | (1,206 | ) | |||||||
Used in financing activities | (15,600 | ) | (20,000 | ) | (40,000 | ) |
ASSETS | At January 19, 2017 | At December 31, 2016 | ||||||||||||||
Non-current assets | ||||||||||||||||
Property, plant and equipment, net | 41,438 | 41,470 | ||||||||||||||
Intangible assets, net (*) | 45,894 | 87,332 | 45,894 | 87,364 | ||||||||||||
Current assets | ||||||||||||||||
Inventories, net | 29,349 | 29,819 | ||||||||||||||
Receivables and prepayments, net | 1,157 | 451 | ||||||||||||||
Trade receivables, net | 38,620 | 33,620 | ||||||||||||||
Cash and cash equivalents | 206 | 69,332 | 163 | 64,053 | ||||||||||||
Total assets of disposal group classified as held for sale | 156,664 | 151,417 | ||||||||||||||
LIABILITIES | ||||||||||||||||
Non-current liabilities | ||||||||||||||||
Deferred tax liabilities | 5,294 | 4,696 | ||||||||||||||
Other liabilities | - | 5,294 | 680 | 5,376 | ||||||||||||
Current liabilities | ||||||||||||||||
Current tax liabilities | 65 | 4,100 | ||||||||||||||
Other liabilities | 2,913 | 1,668 | ||||||||||||||
Trade payables | 10,578 | 13,556 | 6,950 | 12,718 | ||||||||||||
Total liabilities of disposal group classified as held for sale | 18,850 | 18,094 |