XML 38 R5.htm IDEA: XBRL DOCUMENT v3.19.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Share Capital [Member]
Shareholder transaction reserve [Member]
Translation reserve [Member]
Capital reserves [Member]
Accumulated profit/(loss) [Member]
Total Equity Attributable to Kenon shareholders [Member]
Non-controlling interests [Member]
Total
Balance at Dec. 31, 2015 $ 1,267,210 $ (16,916) $ 2,212 $ (191,292) $ 1,061,214 $ 202,341 $ 1,263,555
Share based payments 240 307 547 285 832
Dividend to holders of non-controlling interests in subsidiaries (35,255) (35,255)
Acquisition of non-controlling interest in subsidiary 670 670 20,325 20,995
Contribution from non-controlling interest 2,441 2,441
Transactions with controlling shareholder 3,540 3,540 3,540
Gain in fair value of shareholder loan 23,019 23,019 23,019
Total comprehensive income for the year                
Net profit for the year (411,937) (411,937) 17,935 (394,002)
Other comprehensive income/(loss) for the year, net of tax (4,829) 9,056 (39) 4,188 4,891 9,079
Balance at Dec. 31, 2016 1,267,450 26,559 (21,745) 11,575 (602,598) 681,241 212,963 894,204
Share based payments (240) 748 508 449 957
Dividend to holders of non-controlling interests in subsidiaries (33,848) (33,848)
Sale of colombian assets (8,890) (8,890)
Non-controlling interests in respect of business combination (50) (50)
Sale of subsidiaries - Latin America and Caribbean businesses (5,650) 2,045 (3,605) (170,513) (174,118)
Dilution of investment in subsidiary 299 (4,691) 62,210 57,818 42,550 100,368
Fair value of shareholder loan (23,019) (23,019) (23,019)
Total comprehensive income for the year                
Net profit for the year 236,590 236,590 31,530 268,120
Other comprehensive income/(loss) for the year, net of tax 25,504 9,620 (1,539) 33,585 7,843 41,428
Balance at Dec. 31, 2017 1,267,210 3,540 (1,592) 19,297 (305,337) 983,118 68,229 1,051,347
Share based payments 1,411 1,411 403 1,814
Capital distribution (664,760) (664,760) (664,760)
Dividend to holders of non-controlling interests in subsidiaries (8,219) (8,219)
Dividends paid (100,118) (100,118) (100,118)
Transactions with controlling shareholder (3,540) (3,540) (3,540)
Acquisition of shares of subsidiary from holders of rights not conferring control 336 336 4 340
Capital reserve in respect of transactions with holders of non-controlling interests 207 207
Total comprehensive income for the year                
Net profit for the year 434,213 434,213 10,625 444,838
Other comprehensive income/(loss) for the year, net of tax 2,394 (3,854) (177) (1,637) (4,554) (6,191)
Balance at Dec. 31, 2018 $ 602,450 $ 802 $ 16,854 $ 28,917 $ 649,023 $ 66,695 $ 715,718