XML 53 R20.htm IDEA: XBRL DOCUMENT v3.19.1
Intangible Assets, Net
12 Months Ended
Dec. 31, 2018
Disclosure of detailed information about intangible assets [abstract]  
Intangible Assets, Net
Note 14 – Intangible Assets, Net
 
A.
Composition:
 
   
Goodwill
   
Software
   
Others
   
Total
 
   
$ Thousands
 
Cost
                       
Balance as at January 1, 2018
   
21,914
     
1,153
     
509
     
23,576
 
Acquisitions – self development
   
     
162
     
     
162
 
Translation differences
   
(34
)
   
(67
)
   
(55
)
   
(156
)
Balance as at December 31, 2018
   
21,880
     
1,248
     
454
     
23,582
 
                                 
Amortization and impairment
                               
Balance as at January 1, 2018
   
21,455
     
445
     
35
     
21,935
 
Amortization for the year
   
94
     
107
     
182
     
383
 
Translation differences
   
(4
)
   
(28
)
   
(10
)
   
(42
)
Balance as at December 31, 2018
   
21,545
     
524
     
207
     
22,276
 
                                 
Carrying value
                               
As at January 1, 2018
   
459
     
708
     
474
     
1,641
 
As at December 31, 2018
   
335
     
724
     
247
     
1,306
 
 

   
Goodwill
   
Concessions licenses
   
Customer relationships
   
Software
   
Others
   
Total
 
   
$ Thousands
 
Cost
                                   
Balance as at January 1, 2017
   
117,550
     
189,351
     
41,074
     
1,771
     
83,897
     
433,643
 
Acquisitions as part of business combinations
   
296
     
-
     
-
     
195
     
-
     
491
 
Acquisitions – self development
   
-
     
-
     
-
     
179
     
10,280
     
10,459
 
Disposals
   
-
     
-
     
-
     
-
     
(82
)
   
(82
)
Sale of subsidiaries
   
(97,167
)
   
(189,351
)
   
(41,074
)
   
(1,066
)
   
(93,842
)
   
(422,500
)
Translation differences
   
1,235
     
-
     
-
     
74
     
256
     
1,565
 
Balance as at December 31, 2017
   
21,914
     
-
     
-
     
1,153
     
509
     
23,576
 
                                                 
Amortization and impairment
                                               
Balance as at January 1, 2017
   
21,455
     
5,434
     
20,942
     
1,015
     
8,019
     
56,865
 
Amortization for the year
   
-
     
5,759
     
3,970
     
209
     
2,984
     
12,922
 
Disposals
   
-
     
-
     
-
     
25
     
-
     
25
 
Sale of subsidiaries*
   
-
     
(11,193
)
   
(24,912
)
   
(804
)
   
(11,021
)
   
(47,930
)
Translation differences
   
-
     
-
     
-
     
-
     
53
     
53
 
Balance as at December 31, 2017
   
21,455
     
-
     
-
     
445
     
35
     
21,935
 
                                                 
Carrying value
                                               
As at January 1, 2017
   
96,095
     
183,917
     
20,132
     
756
     
75,878
     
376,778
 
As at December 31, 2017
   
459
     
-
     
-
     
708
     
474
     
1,641
 
 
*
This amount includes impairment as a result of the sale of Colombian assets. The Group recorded the impairment in cost of sales of $10 million ($3 million in Others and $7 million in Goodwill).
 
 
B.
The total carrying amounts of intangible assets with a finite useful life and with an indefinite useful life or not yet available for use

   
As at December 31,
 
   
2018
   
2017
 
   
$ Thousands
 
Intangible assets with a finite useful life
   
971
     
1,182
 
Intangible assets with an indefinite useful life or not yet available for use
   
335
     
459
 
     
1,306
     
1,641
 
 
 
C.
Examination of impairment of cash generating units containing goodwill
 
For the purpose of testing impairment, goodwill is allocated to the Group’s cash-generating units that represent the lowest level within the Group at which the goodwill is monitored for internal management purposes. Goodwill is calculated based on the local currencies of the countries that the subsidiaries operate in and translated into US dollars at the exchange rate at the reporting date. Refer to Note 13C for assumptions used in testing impairment.
 
Goodwill arises from the following Group entities in OPC (cash generating unit):

   
As at December 31,
 
   
2018
   
2017
 
   
$ Thousands
 
             
OPC Rotem (former AIE)
   
425
     
459
 
     
425
     
459