XML 122 R107.htm IDEA: XBRL DOCUMENT v3.4.0.3
ADDITIONAL INFORMATION - RECONCILIATION OF US GAAP TO IFRS (Schedule of Reconciliation of US GAAP TO IFRS) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
ASSETS        
Current assets, US GAAP $ 446,727 $ 394,084    
Current assets, Adjustments      
Current assets, IFRS $ 446,727      
Property and equipment, net, US GAAP $ 459,533 419,111    
Property and equipment, net, Adjustments      
Property and equipment, net, IFRS $ 459,533      
Long term assets, US GAAP 59,964      
Long term assets, Adjustments (7,450)      
Long term assets, IFRS 52,514      
TOTAL ASSETS 966,224 884,146    
Total assets, Adjustments (7,450)      
Total assets, IFRS 958,774      
LIABILITIES AND SHAREHOLDERS' EQUITY        
Current liabilities, US GAAP 211,119 300,325    
Current liabilities, Adjustments (70)      
Current liabilities, IFRS 211,049      
Long-term liabilities, US GAAP 369,519      
Long-term liabilities, Adjustments (1,502)      
Long-term liabilities, IFRS 368,017      
Total liabilities 580,638 688,585    
Total liabilities, Adjustments (1,572)      
Total liabilities, IFRS 579,066      
TOTAL EQUITY 385,586 195,561 $ 141,248 $ 220,025
TOTAL SHAREHOLDERS' EQUITY, Adjustments (5,878)      
TOTAL SHAREHOLDERS' EQUITY, IFRS 379,708 135,452    
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 966,224 884,146    
Total liabilities and shareholders' equity, Adjustments (7,450)      
Total liabilities and shareholders' equity, IFRS 958,774      
Reconciliation of Condensed Statement of Operations from US GAAP to IFRS        
Profit before income tax and excluding other financing expense, net, US GAAP 68,525      
Profit before income tax and excluding other financing expense, net, Adjustments (750)      
Profit before income tax and excluding other financing expense, net, IFRS 67,775      
Other non cash financing expense, net, US GAAP (109,930) (55,404) (27,838)  
Other non cash financing expense, net, Adjustments 73,770      
Other non cash financing expense, net, IFRS (36,160)      
LOSS BEFORE INCOME TAX (41,405) (26,114) (117,048)  
Profit (loss) before income tax benefit, Adjustments 73,020      
Profit (loss) before income tax benefit, IFRS 31,615      
Income tax benefit, US GAAP $ 12,278 24,742 9,388  
Income tax benefit, Adjustments      
Income tax benefit, IFRS $ 12,278      
LOSS (29,127) (1,372) $ (107,660)  
Profit (loss) for the period, Adjustments 73,020      
Profit (loss) for the period, IFRS 43,893      
Net income attributable to the non-controlling interest, US GAAP $ (520) 5,635  
Net income attributable to the non-controlling interest, Adjustments      
Net income attributable to the non-controlling interest, IFRS $ (520)      
NET PROFIT (LOSS) ATTRIBUTABLE TO THE COMPANY (29,647) 4,263 $ (107,660)  
Net profit (loss) attributable to the company, Adjustments 73,020      
Net profit (loss) attributable to the company, IFRS 43,373 24,914 (110,339)  
Reconciliation of Net Profit (Loss) from US GAAP to IFRS        
Net profit (loss) in accordance with US GAAP (29,647) 4,263 (107,660)  
Financial instruments 73,770 21,556 (1,619)  
Pension plans (705) (1,314) (1,166)  
Termination benefits (45) 409 106  
Net profit (loss) in accordance with IFRS 43,373 24,914 (110,339)  
Reconciliation of Shareholders' Equity from US GAAP to IFRS        
Shareholders' equity in accordance with US GAAP 385,586 195,561 $ 141,248 $ 220,025
Financial instruments (380) (54,656)    
Termination benefits 1,502 1,547    
Goodwill (7,000) (7,000)    
Shareholders' equity in accordance with IFRS 379,708 135,452    
Reconciliation of Goodwill from US GAAP to IFRS        
Goodwill in accordance with US GAAP 7,000 7,000    
Goodwill $ (7,000) $ (7,000)    
Goodwill in accordance with IFRS    
Reconciliation of Other Long-term Assets from US GAAP to IFRS        
Other long term assets in accordance with US GAAP $ 6,759 $ 10,018    
Financial instruments (450) (3,412)    
Other long term assets in accordance with IFRS 6,309 6,606    
Reconciliation of Current Maturities of Loans and Debentures from US GAAP to IFRS        
Current maturities of loans and debentures in accordance with US GAAP 33,259 119,999    
Financial instruments (70) 25,622    
Current maturities of loans and debentures in accordance with IFRS 33,189 145,621    
Reconciliation of Long Term Debentures from US GAAP to IFRS        
Long term debentures in accordance with US GAAP $ 45,826 107,311    
Financial instruments 25,622    
Long term debentures in accordance with IFRS $ 45,826 132,933    
Reconciliation of Other Long Term Liabilities from US GAAP to IFRS        
Other long term liabilities in accordance with US GAAP 7,609 22,924    
Termination benefits (1,502) (1,547)    
Other long-term liabilities in accordance with IFRS $ 6,107 $ 21,377