XML 188 R165.htm IDEA: XBRL DOCUMENT v3.19.1
Disclosures on equity (Details)
$ in Thousands
 12 Months Ended
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Disclosure of Disclosures on equity [Line Items]    
Net Financial Debt $ 471,755 $ 245,508
Liquidity 4.32 3.29
Net Debt / Capitalization 0.18 0.10
Return on equity 20.7 19.1
Adjusted EBITDA  $ 885,652 $ 901,856
EBITDA $ 902,450 $ 885,240
ROA 20.31 21.3
Indebtedness 1.00 0.91
Description Net Financial Debt [1] Financial Debt – Financial Resources  
Description Liquidity [1] Current Assets divided by Current Liabilities  
Description Net Debt / Capitalization [1] Net Financial Debt divided by Total Equity  
Description ROE [1] Profit for the year divided by Total Equity  
Description adjusted EBITDA [1] Adjusted EBITDA  
Description EBITDA [1] EBITDA  
Description ROA [1] (Adjusted EBITDA – Depreciation) divided by Total Assets net of financial resources less related parties’ investments  
Description Indebtedness [1] Total Liabilities on Equity  
Calculation Net Financial Debt [1] Other current Financial Liabilities + Other Non-Current Financial Liabilities – Cash and Cash Equivalents – Other Current Financial Assets – Hedging Assets, non-current  
Calculation Liquidity [1] Total Current Assets / Total Current Liabilities  
Calculation Net Debt / Capitalization [1] Net financial debt / Total Equity  
Calculation ROE [1],[2] LTM  
Calculation Adjusted EBITDA [1] Profit for the year + Depreciation and Amortization Expenses + Finance Costs + Income Tax – Other income – Other gains (losses) - Share of Profit of associates and joint ventures accounted for using the equity method + Other expenses by function + Net impairment gains or reversal (losses) of financial assets – Finance income – Currency differences  
Calculation EBITDA [1] Profit for the year + Depreciation and Amortization Expenses + Finance Costs + Income Tax  
Calculation ROA [1] (LTM Gross Profit – Administrative Expenses)/ (Total Assets – Cash and Cash Equivalents – Other Current Financial Assets – Other Non-Current Financial Assets – Equity-accounted Investments)  
Calculation Indebtedness [1] Total Liabilities / Total Equity  
[1] Assumes the absolute value of the accounting records
[2] Last 12 months