XML 87 R72.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 28 - Net Assets of Disposal Group Classified As Held for Sale (Tables)
 12 Months Ended
Dec. 31, 2017
Statement Line Items [Line Items]  
Disclosure of discontinued operations net income components [text block]
    Year ended December 31,  
    2017     2016  
 Income from discontinued operations    
1,848
      
41,411
  
 After tax gain on the sale of Conduit    
89,694
      
-
  
 Net Income for discontinued operations    
91,542
      
41,411
  
Disclosure of sale of discontinued operations [text block]
Cash received    
331,295
  
Transaction and other costs    
(3,663
 )
Carrying amount of net assets sold    
(137,814
 )
Gain on sale before income tax    
189,817
  
Income tax expense on gain    
(100,123
 )
Gain on sale after income tax    
89,694
  
Disclosure of discontinued operations [text block]
(all amounts in thousands of US dollars, unless otherwise stated)   2017     2016     2015  
Net sales    
11,899
      
234,911
      
197,630
  
Cost of sales    
(7,403
 )    
(136,587
 )    
(137,318
 )
Gross profit    
4,496
      
98,324
      
60,312
  
Selling, general and administrative expenses    
(2,041
 )    
(32,238
 )    
(30,678
 )
Other operating income & expenses    
(1
 )    
(248
 )    
(1
 )
Operating income    
2,454
      
65,838
      
29,633
  
Finance Income (expenses), net    
(9
 )    
(88
 )    
(382
 )
Income before income tax    
2,445
      
65,750
      
29,251
  
Income tax    
(597
 )    
(24,339
 )    
(10,121
 )
Net income    
1,848
      
41,411
      
19,130
  
                         
Earnings per share attributable to discontinued operations:                        
Weighted average number of ordinary shares (thousands)    
1,180,537
      
1,180,537
      
1,180,537
  
Discontinued operations:                        
Basic and diluted earnings per share (U.S. dollars per share)    
0.00
      
0.04
      
0.02
  
Basic and diluted earnings per ADS (U.S. dollars per ADS)    
0.00
      
0.07
      
0.03
  
    2017     2016     2015  
Cash at the beginning    
18,820
      
15,343
      
13,848
  
Cash at the end    
206
      
18,820
      
15,343
  
(Decrease) Increase in cash    
(18,614
 )    
3,477
      
1,495
  
                         
(Used in) provided by operating activities    
(3,046
 )    
24,535
      
42,701
  
Provided by (used in) investing activities    
32
      
(1,058
 )    
(1,206
 )
Used in financing activities    
(15,600
 )    
(20,000
 )    
(40,000
 )
ASSETS   At January 19, 2017     At December 31, 2016  
Non-current assets                                
Property, plant and equipment, net    
41,438
      
 
      
41,470
      
 
  
Intangible assets, net (*)    
45,894
      
87,332
      
45,894
      
87,364
  
Current assets                                
Inventories, net    
29,349
      
 
      
29,819
      
 
  
Receivables and prepayments, net    
1,157
      
 
      
451
      
 
  
Trade receivables, net    
38,620
      
 
      
33,620
      
 
  
Cash and cash equivalents    
206
      
69,332
      
163
      
64,053
  
Total assets of disposal group classified as held for sale    
 
      
156,664
      
 
      
151,417
  
LIABILITIES                                
Non-current liabilities                                
Deferred tax liabilities    
5,294
      
 
      
4,696
      
 
  
Other liabilities    
-
      
5,294
      
680
      
5,376
  
Current liabilities                                
Current tax liabilities    
65
      
 
      
4,100
      
 
  
Other liabilities    
2,913
      
 
      
1,668
      
 
  
Trade payables    
10,578
      
13,556
      
6,950
      
12,718
  
Total liabilities of disposal group classified as held for sale    
 
      
18,850
      
 
      
18,094