XML 115 R82.htm IDEA: XBRL DOCUMENT v3.19.1
Subsidiaries (Schedule of Subsidiaries) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Disclosure of subsidiaries [line items]      
Current assets $ 327,715 $ 1,504,641  
Non-current assets 1,127,403 1,021,216  
Current liabilities (89,918) (806,322)  
Non-current liabilities (649,482) (668,188)  
Carrying amount of NCI 66,695 68,229  
Revenue 364,012 365,704 $ 324,253
Profit/(loss) for the year 444,838 268,120 (394,002)
Other comprehensive income/(loss) (6,191) 41,428 9,079
Profit attributable to NCI 10,625 31,530 17,935
Cash flows from operating activities 52,379 391,851 162,337
Cash flows from investing activities (113,383) 584,497 (399,638)
Cash flows from financing activities excluding dividends paid to non-controlling interests (1,217,601) 97,121 174,561
Effect of changes in the exchange rate on cash and cash equivalents (7,660) 17,284 5,422
Net increase/(decrease) in cash equivalents $ (1,278,605) $ 1,073,469 $ (62,740)
OPC [Member]      
Disclosure of subsidiaries [line items]      
NCI percentage [1] 32.23% 34.82%  
Current assets $ 184,211 $ 204,461  
Non-current assets 720,469 736,123  
Current liabilities (77,792) (99,441)  
Non-current liabilities (624,570) (667,996)  
Net assets 202,318 173,147  
Carrying amount of NCI 65,215 60,290  
Revenue 363,262 365,395  
Profit/(loss) for the year 26,266 15,934  
Other comprehensive income/(loss) (14,280) 8,514  
Profit attributable to NCI 11,396 8,323  
OCI attributable to NCI (4,554) 3,686  
Cash flows from operating activities 85,581 110,290  
Cash flows from investing activities (102,080) (154,194)  
Cash flows from financing activities excluding dividends paid to non-controlling interests (34,474) 165,107  
Dividends paid to non-controlling interests (4,159)  
Effect of changes in the exchange rate on cash and cash equivalents (7,570) 7,126  
Net increase/(decrease) in cash equivalents $ (58,543) $ 124,170  
Samay I.S.A [Member]      
Disclosure of subsidiaries [line items]      
NCI percentage [1],[2]     25.10%
Current assets [2]     $ 75,485
Non-current assets [2]     380,947
Current liabilities [2]     (73,846)
Non-current liabilities [2]     (311,030)
Net assets [2]     71,556
Carrying amount of NCI [2]     17,961
Revenue [2]     40,000
Profit/(loss) for the year [2]     548
Other comprehensive income/(loss) [2]     4,825
Profit attributable to NCI [2]     138
OCI attributable to NCI [2]     1,211
Cash flows from operating activities [2]     (1,276)
Cash flows from investing activities [2]     (60,468)
Cash flows from financing activities excluding dividends paid to non-controlling interests [2]    
Dividends paid to non-controlling interests     47,088
Effect of changes in the exchange rate on cash and cash equivalents [2]     373
Net increase/(decrease) in cash equivalents [2]     $ (14,283)
Nicaragua Energy Holding [Member]      
Disclosure of subsidiaries [line items]      
NCI percentage [1],[2]     35.42%
Current assets [2]     $ 41,630
Non-current assets [2]     144,313
Current liabilities [2]     (26,053)
Non-current liabilities [2]     (100,834)
Net assets [2]     59,056
Carrying amount of NCI [2]     20,918
Revenue [2]     90,017
Profit/(loss) for the year [2]     7,511
Other comprehensive income/(loss) [2]    
Profit attributable to NCI [2]     2,660
OCI attributable to NCI [2]    
Cash flows from operating activities [2]     17,737
Cash flows from investing activities [2]     (931)
Cash flows from financing activities excluding dividends paid to non-controlling interests [2]     (4,004)
Dividends paid to non-controlling interests     (26,440)
Effect of changes in the exchange rate on cash and cash equivalents [2]     (348)
Net increase/(decrease) in cash equivalents [2]     $ (13,986)
Kallpa Generacion S.A. [Member]      
Disclosure of subsidiaries [line items]      
NCI percentage [1],[2]     25.10%
Current assets [2]     $ 108,246
Non-current assets [2]     611,928
Current liabilities [2]     (55,323)
Non-current liabilities [2]     (511,277)
Net assets [2]     153,574
Carrying amount of NCI [2]     38,547
Revenue [2]     438,475
Profit/(loss) for the year [2]     35,820
Other comprehensive income/(loss) [2]    
Profit attributable to NCI [2]     8,991
OCI attributable to NCI [2]    
Cash flows from operating activities [2]     114,838
Cash flows from investing activities [2]     (16,082)
Cash flows from financing activities excluding dividends paid to non-controlling interests [2]     (16,943)
Dividends paid to non-controlling interests     (88,911)
Effect of changes in the exchange rate on cash and cash equivalents [2]     198
Net increase/(decrease) in cash equivalents [2]     $ (6,900)
Cerro del Aguila S.A. [Member]      
Disclosure of subsidiaries [line items]      
NCI percentage [1],[2]     25.10%
Current assets [2]     $ 53,843
Non-current assets [2]     949,440
Current liabilities [2]     (85,935)
Non-current liabilities [2]     (618,219)
Net assets [2]     299,129
Carrying amount of NCI [2]     75,081
Revenue [2]     49,646
Profit/(loss) for the year [2]     9
Other comprehensive income/(loss) [2]     10,449
Profit attributable to NCI [2]     2
OCI attributable to NCI [2]     2,623
Cash flows from operating activities [2]     25,629
Cash flows from investing activities [2]     (69,372)
Cash flows from financing activities excluding dividends paid to non-controlling interests [2]    
Dividends paid to non-controlling interests     62,823
Effect of changes in the exchange rate on cash and cash equivalents [2]     369
Net increase/(decrease) in cash equivalents [2]     $ 19,449
[1] The NCI percentage represents the effective NCI of the Group.
[2] These entities are discontinued operations in 2017.