XML 43 R33.htm IDEA: XBRL DOCUMENT v3.19.2
Financial information by segment (Tables)
6 Months Ended
Jun. 30, 2019
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 six-month periods ended June 30, 2019 and 2018:

 
Revenue
 
Further Adjusted EBITDA
 
 
For the six-month period ended
June 30,
 
For the six-month period ended
June 30,
 
 
($ in thousands)
 
Geography
2019
 
2018
 
2019
 
2018
 
North America
  
164,536
   
172,315
   
147,162
   
154,659
 
South America
  
69,090
   
59,881
   
57,464
   
49,247
 
EMEA
  
271,164
   
280,917
   
201,772
   
235,450
 
Total
  
504,790
   
513,113
   
406,398
   
439,356
 

 
Revenue
 
Further Adjusted EBITDA
 
 
For the six-month period ended
June 30,
 
For the six-month period ended
June 30,
 
 
($ in thousands)
 
Business sector
2019
 
2018
 
2019
 
2018
 
Renewable energy
  
380,086
   
392,213
   
301,395
   
345,386
 
Efficient natural gas
  
61,698
   
61,437
   
54,302
   
46,982
 
Electric transmission lines
  
51,098
   
47,903
   
43,585
   
40,300
 
Water
  
11,908
   
11,560
   
7,116
   
6,688
 
Total
  
504,790
   
513,113
   
406,398
   
439,356
 

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

 
 
For the six-month period ended
June 30,
($ in thousands)
 
 
 
2019
  
2018
 
Profit/(Loss) attributable to the Company
 
$
16,956
   
67,350
 
(Loss)/Profit attributable to non-controlling interests
  
5,791
   
5,825
 
Income tax
  
27,040
   
31,019
 
Share of (profits)/losses of associates
  
(3,352
)
  
(2,909
)
Financial expense, net
  
209,900
   
177,774
 
Depreciation, amortization, and impairment charges
  
150,063
   
160,297
 
Total segment Further Adjusted EBITDA
 
$
406,398
   
439,356
 
Assets and liabilities by geography

b)
The assets and liabilities by operating segments (and business sector) as of June 30, 2019 and December 31, 2018 are as follows:

Assets and liabilities by geography as of June 30, 2019:

 
 
North
America
  
South America
  
EMEA
  
Balance as of
June 30,
2019
 
 
 
($ in thousands)
 
Assets allocated
            
Contracted concessional assets
  
3,377,228
   
1,193,156
   
3,789,392
   
8,359,776
 
Investments carried under the equity method
  
79,119
   
-
   
56,377
   
135,496
 
Current financial investments
  
157,083
   
61,827
   
31,499
   
250,409
 
Cash and cash equivalents (project companies)
  
146,237
   
41,704
   
280,849
   
468,790
 
Subtotal allocated
  
3,759,667
   
1,296,687
   
4,158,117
   
9,214,471
 
Unallocated assets
                
Other non-current assets
              
228,932
 
Other current assets (including cash and cash equivalents at holding company level)
              
420,497
 
Subtotal unallocated
              
649,429
 
Total assets
              
9,863,900
 

 
 
North
America
  
South America
  
EMEA
  
Balance as of
June 30,
2019
 
 
 
($ in thousands)
 
Liabilities allocated
            
Long-term and short-term project debt
  
1,708,966
   
891,278
   
2,397,176
   
4,997,420
 
Grants and other liabilities
  
1,509,206
   
7,382
   
133,383
   
1,649,971
 
Subtotal allocated
  
3,218,172
   
898,660
   
2,530,559
   
6,647,391
 
Unallocated liabilities
                
Long-term and short-term corporate debt
              
689,592
 
Other non-current liabilities
              
603,953
 
Other current liabilities
              
181,709
 
Subtotal unallocated
              
1,475,254
 
Total liabilities
              
8,122,645
 
Equity unallocated
              
1,741,255
 
Total liabilities and equity unallocated
              
3,216,509
 
Total liabilities and equity
              
9,863,900
 

Assets and liabilities by geography as of December 31, 2018:

 
 
North
America
  
South America
  
EMEA
  
Balance as of
December 31,
2018
 
 
 
($ in thousands)
 
Assets allocated
            
Contracted concessional assets
  
3,453,652
   
1,210,624
   
3,884,905
   
8,549,181
 
Investments carried under the equity method
  
-
   
-
   
53,419
   
53,419
 
Current financial investments
  
147,213
   
61,959
   
30,080
   
239,252
 
Cash and cash equivalents (project companies)
  
195,678
   
41,316
   
287,456
   
524,450
 
Subtotal allocated
  
3,796,543
   
1,313,899
   
4,255,860
   
9,366,302
 
Unallocated assets
                
Other non-current assets
              
188,736
 
Other current assets (including cash and cash equivalents at holding company level)
              
363,993
 
Subtotal unallocated
              
552,729
 
Total assets
              
9,919,031
 

 
 
North
America
  
South America
  
EMEA
  
Balance as of
December 31,
2018
 
 
    
($ in thousands)
 
Liabilities allocated
            
Long-term and short-term project debt
  
1,725,961
   
900,801
   
2,464,352
   
5,091,114
 
Grants and other liabilities
  
1,527,724
   
7,550
   
122,852
   
1,658,126
 
Subtotal allocated
  
3,253,685
   
908,351
   
2,587,204
   
6,749,240
 
Unallocated liabilities
                
Long-term and short-term corporate debt
              
684,073
 
Other non-current liabilities
              
523,827
 
Other current liabilities
              
205,779
 
Subtotal unallocated
              
1,413,679
 
Total liabilities
              
8,162,919
 
Equity unallocated
              
1,756,112
 
Total liabilities and equity unallocated
              
3,169,791
 
Total liabilities and equity
              
9,919,031
 
Assets and liabilities by business sector
Assets and liabilities by business sector as of June 30, 2019:

 
 
Renewable
energy
  
Efficient
natural
gas
  
Electric
transmission
lines
  
Water
  
Balance as of
June 30,
2019
 
 
    
($ in thousands)
 
Assets allocated
               
Contracted concessional assets
  
6,825,572
   
578,423
   
869,685
   
86,096
   
8,359,776
 
Investments carried under the equity method
  
89,149
   
-
   
-
   
46,347
   
135,496
 
Current financial investments
  
33,268
   
139,076
   
60,971
   
17,094
   
250,409
 
Cash and cash equivalents (project companies)
  
426,255
   
19,567
   
13,373
   
9,595
   
468,790
 
Subtotal allocated
  
7,374,244
   
737,066
   
944,029
   
159,132
   
9,214,471
 
Unallocated assets
                    
Other non-current assets
                  
228,932
 
Other current assets  (including cash and cash equivalents at holding company level)
                  
420,497
 
Subtotal unallocated
                  
649,429
 
Total assets
                  
9,863,900
 

 
 
Renewable
energy
  
Efficient
natural
gas
  
Electric
transmission
lines
  
Water
  
Balance as of
June 30,
2019
 
 
 
($ in thousands)
 
Liabilities allocated
               
Long-term and short-term project debt
  
3,791,447
   
536,690
   
642,496
   
26,787
   
4,997,420
 
Grants and other liabilities
  
1,648,118
   
139
   
957
   
757
   
1,649,971
 
Subtotal allocated
  
5,439,565
   
536,829
   
643,453
   
27,544
   
6,647,391
 
Unallocated liabilities
                    
Long-term and short-term corporate debt
                  
689,592
 
Other non-current liabilities
                  
603,953
 
Other current liabilities
                  
181,709
 
Subtotal unallocated
                  
1,475,254
 
Total liabilities
                  
8,122,645
 
Equity unallocated
                  
1,741,255
 
Total liabilities and equity unallocated
                  
3,216,509
 
Total liabilities and equity
                  
9,863,900
 

Assets and liabilities by business sector as of December 31, 2018:

 
 
Renewable
energy
  
Efficient
natural
gas
  
Electric
transmission
lines
  
Water
  
Balance as of
December 31,
2018
 
 
 
($ in thousands)
 
Assets allocated
               
Contracted concessional assets
  
6,998,020
   
580,997
   
882,980
   
87,184
   
8,549,181
 
Investments carried under the equity method
  
10,257
   
-
   
-
   
43,162
   
53,419
 
Current financial investments
  
15,396
   
147,192
   
61,102
   
15,562
   
239,252
 
Cash and cash equivalents (project companies)
  
453,096
   
45,625
   
14,043
   
11,686
   
524,450
 
Subtotal allocated
  
7,476,769
   
773,814
   
958,125
   
157,594
   
9,366,302
 
Unallocated assets
                    
Other non-current assets
                  
188,736
 
Other current assets (including cash and cash equivalents at holding company level)
                  
363,993
 
Subtotal unallocated
                  
552,729
 
Total assets
                  
9,919,031
 

 
 
Renewable
energy
  
Efficient
natural gas
  
Electric
transmission
lines
  
Water
  
Balance as of
December 31,
2018
 
 
 
($ in thousands)
 
Liabilities allocated
               
Long-term and short-term project debt
  
3,868,626
   
545,123
   
647,820
   
29,545
   
5,091,114
 
Grants and other liabilities
  
1,656,146
   
161
   
1,025
   
794
   
1,658,126
 
Subtotal allocated
  
5,524,772
   
545,284
   
648,845
   
30,339
   
6,749,240
 
Unallocated liabilities
                    
Long-term and short-term corporate debt
                  
684,073
 
Other non-current liabilities
                  
523,827
 
Other current liabilities
                  
205,779
 
Subtotal unallocated
                  
1,413,679
 
Total liabilities
                  
8,162,919
 
Equity unallocated
                  
1,756,112
 
Total liabilities and equity unallocated
                  
3,169,791
 
Total liabilities and equity
                  
9,919,031
 
Depreciation, amortization and impairment charges recognized

c)
The amount of depreciation, amortization and impairment charges recognized for the six-month periods ended June 30, 2019 and 2018 are as follows:

 
For the six-month period ended
June 30,
 
Depreciation, amortization and impairment by geography
2019
  
2018
 
 
($ in thousands)
 
North America
  
(53,013
)
  
(59,638
)
South America
  
(22,859
)
  
(21,056
)
EMEA
  
(74,191
)
  
(79,603
)
Total
  
(150,063
)
  
(160,297
)

 
For the six-month period ended
June 30,
 
Depreciation, amortization and impairment by business sectors
2019
  
2018
 
 
($ in thousands)
 
Renewable energy
  
(142,895
)
  
(140,491
)
Electric transmission lines
  
(12,593
)
  
(14,608
)
Efficent natual gas
  
5,425
   
(5,198
)
Total
  
(150,063
)
  
(160,297
)