XML 41 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Financial information by segment (Tables)
9 Months Ended
Sep. 30, 2018
Financial information by segment [Abstract]  
Revenues and Further Adjusted EBITDA, assets and liabilities by operating segments and business sectors

a)
The following tables show Revenues and Further Adjusted EBITDA by operating segments and business sectors for the nine-month periods ended September 30, 2018 and 2017:

  
Revenue
  
Further Adjusted EBITDA
 
  
For the nine-month period ended
September 30,
  
For the nine-month period ended
September 30,
 
  
($ in thousands)
 
Geography
 
2018
  
2017
  
2018
  
2017
 
North America
  
294,625
   
270,037
   
272,157
   
243,289
 
South America
  
91,807
   
90,005
   
76,234
   
84,174
 
EMEA
  
450,493
   
415,137
   
359,970
   
296,464
 
Total
  
836,925
   
775,179
   
708,361
   
623,927
 

  
Revenue
  
Further Adjusted EBITDA
 
  
For the nine-month period ended
September 30,
  
For the nine-month period ended
September 30,
 
  
($ in thousands)
 
Business sector
 
2018
  
2017
  
2018
  
2017
 
Renewable energy
  
652,135
   
594,476
   
565,915
   
462,607
 
Efficient natural gas
  
95,355
   
89,653
   
71,724
   
79,969
 
Electric transmission lines
  
71,920
   
71,064
   
60,447
   
68,649
 
Water
  
17,515
   
19,986
   
10,275
   
12,702
 
Total
  
836,925
   
775,179
   
708,361
   
623,927
 

The reconciliation of segment Further Adjusted EBITDA with the profit/(loss) attributable to the Company is as follows:

  
For the nine-month period ended
September 30,
($ in thousands)
 
  
2018
  
2017
 
Profit/(Loss) attributable to the Company
 
$
120,512
   
42,582
 
(Loss)/Profit attributable to non-controlling interests
  
9,828
   
2,470
 
Income tax
  
59,068
   
25,330
 
Share of (profits)/losses of associates
  
(4,690
)
  
(3,700
)
Dividend from exchangeable preferred equity investment in ACBH (see Note 19)
  
-
   
10,383
 
Financial expense, net
  
279,844
   
310,431
 
Depreciation, amortization, and impairment charges
  
243,799
   
236,431
 
         
Total segment Further Adjusted EBITDA
 
$
708,361
   
623,927
 
Assets and liabilities by geography

b)
The assets and liabilities by operating segments (and business sector) as of September 30, 2018 and December 31, 2017 are as follows:

Assets and liabilities by geography as of September 30, 2018:

  
North
America
  
South America
  
EMEA
  
Balance as of
September 30,
2018
 
Assets allocated
            
Contracted concessional assets
  
3,555,079
   
1,081,123
   
3,970,741
   
8,606,943
 
Investments carried under the equity method
  
-
   
-
   
54,776
   
54,776
 
Current financial investments
  
133,526
   
73,301
   
29,370
   
236,197
 
Cash and cash equivalents (project companies)
  
226,938
   
39,225
   
343,390
   
609,553
 
Subtotal allocated
  
3,915,543
   
1,193,649
   
4,398,277
   
9,507,469
 
Unallocated assets
                
Other non-current assets
              
213,053
 
Other current assets (including cash and cash equivalents at holding company level)
              
452,009
 
Subtotal unallocated
              
665,062
 
Total assets
              
10,172,531
 

  
North
America
  
South America
  
EMEA
  
Balance as of
September 30,
2018
 
Liabilities allocated
            
Long-term and short-term project debt
  
1,773,589
   
834,164
   
2,606,922
   
5,214,675
 
Grants and other liabilities
  
1,556,388
   
5,113
   
91,950
   
1,653,451
 
Subtotal allocated
  
3,329,977
   
839,277
   
2,698,872
   
6,868,126
 
Unallocated liabilities
                
Long-term and short-term corporate debt
              
641,785
 
Other non-current liabilities
              
597,097
 
Other current liabilities
              
172,292
 
Subtotal unallocated
              
1,411,174
 
Total liabilities
              
8,279,300
 
Equity unallocated
              
1,893,231
 
Total liabilities and equity unallocated
              
3,304,405
 
Total liabilities and equity
              
10,172,531
 

Assets and liabilities by geography as of December 31, 2017:

  
North
America
  
South America
  
EMEA
  
Balance as of
December 31,
2017
 
Assets allocated
            
Contracted concessional assets
  
3,770,169
   
1,100,778
   
4,213,323
   
9,084,270
 
Investments carried under the equity method
  
-
   
-
   
55,784
   
55,784
 
Current financial investments
  
116,451
   
59,831
   
31,263
   
207,545
 
Cash and cash equivalents (project companies)
  
149,236
   
42,548
   
329,078
   
520,862
 
Subtotal allocated
  
4,035,856
   
1,203,157
   
4,629,448
   
9,868,461
 
Unallocated assets
                
Other non-current assets
              
210,378
 
Other current assets (including cash and cash equivalents at holding company level)
              
413,500
 
Subtotal unallocated
              
623,878
 
Total assets
              
10,492,339
 

  
North
America
  
South America
  
EMEA
  
Balance as of
December 31,
2017
 
Liabilities allocated
            
Long-term and short-term project debt
  
1,821,102
   
876,063
   
2,778,043
   
5,475,208
 
Grants and other liabilities
  
1,593,048
   
810
   
42,202
   
1,636,060
 
Subtotal allocated
  
3,414,150
   
876,873
   
2,820,245
   
7,111,268
 
Unallocated liabilities
                
Long-term and short-term corporate debt
              
643,083
 
Other non-current liabilities
              
657,345
 
Other current liabilities
              
185,190
 
Subtotal unallocated
              
1,485,618
 
Total liabilities
              
8,596,886
 
Equity unallocated
              
1,895,453
 
Total liabilities and equity unallocated
              
3,381,071
 
Total liabilities and equity
              
10,492,339
 
Assets and liabilities by business sector
Assets and liabilities by business sector as of September 30, 2018;

  
Renewable
energy
  
Efficient
natural
gas
  
Electric
transmission
lines
  
Water
  
Balance as of
September 30,
2018
 
Assets allocated
               
Contracted concessional assets
  
7,058,009
   
591,666
   
869,682
   
87,586
   
8,606,943
 
Investments carried under the equity method
  
11,936
   
-
   
-
   
42,840
   
54,776
 
Current financial investments
  
15,616
   
133,505
   
72,398
   
14,678
   
236,197
 
Cash and cash equivalents (project companies)
  
569,075
   
16,742
   
13,743
   
9,993
   
609,553
 
Subtotal allocated
  
7,654,636
   
741,913
   
955,823
   
155,097
   
9,507,469
 
Unallocated assets
                    
Other non-current assets
                  
213,053
 
Other current assets  (including cash and cash equivalents at holding company level)
                  
452,009
 
Subtotal unallocated
                  
665,062
 
Total assets
                  
10,172,531
 

  
Renewable
energy
  
Efficient
natural
gas
  
Electric
transmission
lines
  
Water
  
Balance as of
September 30,
2018
 
  
($ in thousands)
 
Liabilities allocated
               
Long-term and short-term project debt
  
3,977,074
   
547,045
   
659,808
   
30,748
   
5,214,675
 
Grants and other liabilities
  
1,650,795
   
835
   
1,030
   
791
   
1,653,451
 
Subtotal allocated
  
5,627,869
   
547,880
   
660,838
   
31,539
   
6,868,126
 
Unallocated liabilities
                    
Long-term and short-term corporate debt
                  
641,785
 
Other non-current liabilities
                  
597,097
 
Other current liabilities
                  
172,292
 
Subtotal unallocated
                  
1,411,174
 
Total liabilities
                  
8,279,300
 
Equity unallocated
                  
1,893,231
 
Total liabilities and equity unallocated
                  
3,304,405
 
Total liabilities and equity
                  
10,172,531
 

Assets and liabilities by business sector as of December 31, 2017;

  
Renewable
energy
  
Efficient
natural
gas
  
Electric
transmission
lines
  
Water
  
Balance as of
December 31,
2017
 
Assets allocated
               
Contracted concessional assets
  
7,436,362
   
660,387
   
897,269
   
90,252
   
9,084,270
 
Investments carried under the equity method
  
12,419
   
-
   
-
   
43,365
   
55,784
 
Current financial investments
  
17,249
   
116,430
   
59,289
   
14,577
   
207,545
 
Cash and cash equivalents (project companies)
  
452,792
   
39,064
   
15,325
   
13,681
   
520,862
 
Subtotal allocated
  
7,918,822
   
815,881
   
971,883
   
161,875
   
9,868,461
 
Unallocated assets
                    
Other non-current assets
                  
210,378
 
Other current assets (including cash and cash equivalents at holding company level)
                  
413,500
 
Subtotal unallocated
                  
623,878
 
Total assets
                  
10,492,339
 

  
Renewable
energy
  
Efficient
natural gas
  
Electric
transmission
lines
  
Water
  
Balance as of
December 31,
2017
 
Liabilities allocated
               
Long-term and short-term project debt
  
4,162,596
   
579,173
   
698,346
   
35,093
   
5,475,208
 
Grants and other liabilities
  
1,635,508
   
552
   
-
   
-
   
1,636,060
 
Subtotal allocated
  
5,798,104
   
579,725
   
698,346
   
35,093
   
7,111,268
 
Unallocated liabilities
                    
Long-term and short-term corporate debt
                  
643,083
 
Other non-current liabilities
                  
657,345
 
Other current liabilities
                  
185,190
 
Subtotal unallocated
                  
1,485,618
 
Total liabilities
                  
8,596,886
 
Equity unallocated
                  
1,895,453
 
Total liabilities and equity unallocated
                  
3,381,071
 
Total liabilities and equity
                  
10,492,339
 
Depreciation, amortization and impairment charges recognized

c)
The amount of depreciation, amortization and impairment charges recognized for the nine-month periods ended September 30, 2018 and 2017 are as follows:

  
For the nine-month period ended
September 30,
 
Depreciation, amortization and impairment by geography
 
2018
  
2017
 
  
($ in thousands)
 
North America
  
(95,713
)
  
(97,076
)
South America
  
(30,806
)
  
(30,558
)
EMEA
  
(117,280
)
  
(108,797
)
Total
  
(243,799
)
  
(236,431
)

  
For the nine-month period ended
September 30,
 
Depreciation, amortization and impairment by business sector
 
2018
  
2017
 
  
($ in thousands)
 
Renewable energy
  
(213,296
)
  
(215,059
)
Electric transmission lines
  
(21,070
)
  
(21,372
)
Efficient natural gas
  
(9,433
)
  
-
 
Total
  
(243,799
)
  
(236,431
)