XML 77 R44.htm IDEA: XBRL DOCUMENT v3.19.1
Investment in Associated Companies (Tables)
 12 Months Ended
Dec. 31, 2018
Disclosure of associates [abstract]  
Schedule of Condensed Financial Information with Respect to the Statement of Financial Position
Condensed financial information with respect to the statement of financial position

   
ZIM
   
Qoros*
  
   
As at December 31,
 
   
2018
    
2017
    
2018
    
2017
  
   
$ Thousands
 
Principal place of business
  
International
   
China
 
Proportion of ownership interest
    
32%
 
    
32%
 
    
24%
 
    
50%
 
                                 
Current assets
    
746,636
      
579,595
      
724,697
      
235,237
  
Non-current assets
    
1,079,501
      
1,222,743
      
1,188,996
      
1,259,762
  
Current liabilities
    
(932,969
)
    
(686,693
)
    
(939,950
)
    
(804,062
)
Non-current liabilities
    
(1,117,180
)
    
(1,209,137
)
    
(534,720
)
    
(870,192
)
Non-controlling interests
    
(6,282
)
    
(6,509
)
    
-
      
-
  
Total net (liabilities)/assets attributable to the Group
    
(230,294
)
    
(100,001
)
    
439,023
      
(179,255
)
                                 
Share of Group in net (liabilities)/assets
    
(73,694
)
    
(32,000
)
    
105,366
      
(89,627
)
Adjustments:
                                
  Write back of assets and investments
    
-
      
28,758
      
-
      
-
  
   Currency translation
    
-
      
-
      
33,818
      
-
  
   Excess cost
    
165,290
      
123,242
      
-
      
-
  
   Loans
    
-
      
-
      
-
      
61,645
  
   Financial guarantee
    
-
      
-
      
-
      
29,676
  
Book value of investment
    
91,596
      
120,000
      
139,184
      
1,694
  
                                 
Assets held for sale
    
-
      
-
      
69,592
      
-
  
Investment in associated companies
    
91,596
      
120,000
      
69,592
      
1,694
  
 
*
Qoros is an associated company (See Note 9.C.b). The current assets include cash and cash equivalent of $149 million (2017: $12 million). The current and non-current liabilities excluding trade and other payables and provisions amount to $766 million (2017: $1 billion).
Schedule of Condensed Financial Information with Respect to Results of Operations
Condensed financial information with respect to results of operations
 
   
ZIM
    
Qoros*
  
   
For the year ended December 31,
  
   
2018
    
2017
    
2016
    
2018
    
2017
    
2016
  
   
$ Thousands
  
                                     
Revenue
    
3,247,864
      
2,978,291
      
2,539,296
      
811,997
      
280,079
      
377,456
  
                                                 
(Loss) / income **
    
(125,653
)
    
6,235
      
(168,290
)
    
(330,023
)
    
(242,395
)
    
(285,069
)
                                                 
Other comprehensive (loss) / income **
    
(6,057
)
    
(3,871
)
    
(12,351
)
    
(23
)
    
31
      
7
  
                                                 
Total comprehensive (loss) / income
    
(131,710
)
    
2,364
      
(180,641
)
    
(330,046
)
    
(242,364
)
    
(285,062
)
                                                 
Kenon’s share of comprehensive
                                                
(loss) / income
    
(42,147
)
    
756
      
(57,805
)
    
(79,211
)
    
(121,182
)
    
(142,531
)
                                                 
Adjustments
    
13,290
      
8,538
      
9,856
      
873
      
(16
)
    
(3
)
                                                 
Kenon’s share of comprehensive
                                                
(loss) / income presented in the books
    
(28,857
)
    
9,294
      
(47,949
)
    
(78,338
)
    
(121,198
)
    
(142,534
)
 
*
The depreciation and amortization, interest income, interest expense and income tax expenses recorded by Qoros during 2018 were $129 million, $5 million, $42 million and $142 thousand (2017: $102 million, $2 million, $50 million and $14 thousand; 2016: $119 million, $2 million, $63 million and $37 thousand) respectively.
**
Excludes portion attributable to non-controlling interest.
Schedule of Associated Companies that are Individually Immaterial
Associated companies that are individually immaterial
 
     
Associated Companies
  
     
As at December 31,
  
      2018        2017       2016  
     
$ Thousands         
  
Book value of investments as at December 31
    
-
      
-
      
8,897
Schedule of Back-To-Back Guarantees
Set forth below is an overview of the financial guarantees provided by Kenon as described above:
 
Date
  
Description
  
Amount (US$ million)
  
June 2016
  
Provision in respect of Kenon’s “back-to-back” guarantee obligations to Chery (See Note 9.C.b.6.e)
    
160
  
December 2016
  
Shareholder loan to Qoros (See Note 9.C.b.6.f)
    
(36
)
March 2017
  
Transfer of First Tranche Loans (See Note 9.C.b.6.f)
    
(64
)
April 2017
  
Transfer of Second Tranche Loans (See Note 9.C.b.6.g)
    
(16
)
January 2018
  
Release of remaining financial guarantees (See Note 9.C.b.6.g)
    
(44
)
December 2018
  
Year end balance
    
-
  
Schedule of Details Regarding Dividends Received from Associated Companies
Details regarding dividends received from associated companies

 
For the Year Ended December 31,
  
 
2018
    
2017
    
2016
  
 
$ Thousands
  
From associated companies
    
-
      
382
      
743