XML 99 R48.htm IDEA: XBRL DOCUMENT v3.22.4
Financial Instruments and Risk Management (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure of detailed information about financial instruments [abstract]  
Schedule of groups and measurement bases of financial assets and financial liabilities
B. Groups and measurement bases of financial assets and financial liabilities
 
 
As of December 31, 2022
 
Financial assets
Financial liabilities
 
Measured at fair value through the statement of income
Measured at amortized cost
Measured at fair value through the statement of income
Measured at amortized cost
 
$ millions
Current assets
       
Cash and cash equivalents
-
417
-
-
Short-term investments and deposits
-
91
-
-
Trade receivables
-
1,583
-
-
Other receivables
-
55
-
-
Foreign currency derivative designated as economic hedge
3
-
-
-

Foreign currency and interest derivative instruments designated as cash flow hedge

7

-

-

-

Non-current assets
       
Foreign currency and interest derivative instruments designated as cash flow hedge
19
-
-
-
Other non-current assets
-
35
-
-
Total financial assets
29
2,181
-
-
Current liabilities
       
Short term debt
-
-
-
(512)
Trade payables
-
-
-
(1,006)
Other current liabilities
-
-
-
(198)
Foreign currency derivative designated as economic hedge
-
-
(28)
-

Foreign currency and interest derivative instruments designated as cash flow hedge

-

-

(16)

-

Non-current liabilities
       
Long term debt and debentures
-
-
-
( 2,312)
Foreign currency and interest derivative instruments designated as cash flow hedge
-
-
(1)
-
Other non- current liabilities
-
-

-

(45)
Total financial liabilities
-
-
(45)
(4,073)
Total financial instruments, net
29
2,181
(45)
(4,073)

 
 
As of December 31, 2021
 
Financial assets
Financial liabilities
 
Measured at fair value through the statement of income
Measured at amortized cost
Measured at fair value through the statement of income
Measured at amortized cost
 
$ millions
Current assets
       
Cash and cash equivalents
-
473
-
-
Short-term investments and deposits
-
91
-
-
Trade receivables
-
1,418
-
-
Other receivables
-
45
-
-
Foreign currency derivative designated as economic hedge
23
-
-
-

Marine transport derivative designated as economic hedge

2

-

-

-

Foreign currency and interest derivative instruments designated as cash flow hedge

23

-

-

-

Non-current assets
       
Foreign currency and interest derivative instruments designated as cash flow hedge
97
-
-
-
Other non-current assets
-
14
-
-
Total financial assets
145
2,041
-
-
Current liabilities
       
Short term debt
-
-
-
(577)
Trade payables
-
-
-
(1,064)
Other current liabilities
-
-
-
(153)
Foreign currency derivative designated as economic hedge
-
-
(3)
-
Non-current liabilities
       
Long term debt and debentures
-
-
-
(2,436)
Interest derivative instruments designated as economic hedge
-
-
(7)
-
Other non- current liabilities
-
-

-

(49)
Total financial liabilities
-
-
(10)
(4,279)
Total financial instruments, net
145
2,041
(10)
(4,279)

Schedule of maximum credit exposure
(2) Maximum Exposure to credit risk
 
The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to credit risk at the reporting date was:
 
 
As of December 31
 
Carrying amount ($ millions)
 
2022
2021
 
Cash and cash equivalents
417
473
Short term investments and deposits
91
91
Trade receivables
1,583
1,418
Other receivables
55
45
Derivatives
29
145
Other non-current assets
35
14
 
2,210
2,186
Schedule of maximum credit exposure by geographical region
The maximum exposure to credit risk for trade receivables, at the reporting date by geographic region was:
 
 
As of December 31
 
Carrying amount ($ millions)
 
2022
2021
 

Asia

317
440

Europe

457
362

South America

434
306

North America

242
193
Israel
104
95
Other
31
22
 
1,585
1,418
Schedule of aging of debts and impairment losses
 
(3) Aging of debts and impairment losses
 
The aging of trade receivables at the reporting date was:
 
 
As of December 31
 
2022
2021
 
Gross
Impairment
Gross
Impairment
 
$ millions
$ millions
$ millions
$ millions
 
Not past due
1,485
(3)
1,313
(1)
Past due up to 3 months
97
-
82
-
Past due 3 to 12 months
10
(4)
23
(2)
Past due over 12 months
1
(1)
9
(6)
 
1,593
(8)
1,427
(9)
Schedule of allowance of doubtful accounts
The movement in the allowance for doubtful accounts during the year was as follows:
 
 
2022
2021
 
$ millions
$ millions
 
Balance as of January 1
9
10
Additional allowance
1
(3)
Reversals
(2)
(2)
Changes due to translation differences
-
4
Balance as of December 31
8
9
Schedule of liquidity risk
The following are the contractual maturities of financial liabilities, including estimated interest payments:
 
 
As of December 31, 2022
 
Carrying amount
12 months or less
1-2 years
3-5 years
More than 5 years
 
$ millions
 
Non-derivative financial liabilities
         
Short term debt (not including current maturities)
313
322
-
-
-
Trade payables
1,006
1,006
-
-
-
Other current liabilities
198
198
-
-
-
Long-term debt, debentures and others
2,555
288
1,080
547
1,468
 
4,072
1,814
1,080
547
1,468
Financial liabilities – derivative instruments
         

Foreign currency and interest derivative designated as economic hedge

28
28
-
-
-

 
 
As of December 31, 2021
 
Carrying amount
12 months or less
1-2 years
3-5 years
More than 5 years
 
$ millions
 
Non-derivative financial liabilities
         
Short term debt (not including current maturities)
327
329
-
-
-
Trade payables
1,064
1,064
-
-
-
Other current liabilities
153
153
-
-
-
Long-term debt, debentures and others
2,735
352
1,003
799
1,532
 
4,279
1,898
1,003
799
1,532
Financial liabilities – derivative instruments
         

Foreign currency and interest derivative designated as economic hedge

10
3
-
7
-
Schedule of interest rate profile
(a) Interest Rate Profile
 
Set forth below are details regarding the type of interest on the Company’s non-derivative interest‑bearing financial instruments:
 
 
As of December 31
 
2022
2021
 
$ millions
$ millions
 
Fixed rate instruments
 
 
Financial assets
339
338
Financial liabilities
(2,140)
(2,466)
 
(1,801)
(2,128)
Variable rate instruments
   
Financial assets
38
36
Financial liabilities
(696)
(562)
 
(658)
(526)
Schedule of sensitivity analysis for variable rate instruments
(c) Sensitivity analysis for variable rate instruments
 
The below analysis assumes that all other variables (except for the interest rate), in particular foreign currency rates, remain constant.
 
 
As of December 31, 2022
 
Impact on profit (loss)
 
Decrease of 1%
in interest
Decrease of 0.5%
in interest
Increase of 0.5%
in interest
Increase of 1%
in interest
 
$ millions
 
SWAP instruments
       
Changes in Israeli Shekel interest
23
11
(10)
(19)
Schedule of terms of derivative financial instruments used to hedge interest risk
(d) Terms of derivative financial instruments used to hedge interest risk
 
 
As of December 31, 2022
 
Carrying amount
(fair value)
Stated
amount
Maturity date
Interest rate
range
 
$ millions
$ millions
Years
%
 
Israeli Shekel
       
SWAP contracts from fixed ILS interest to fixed USD interest
23
462
2024-2034
2.4-4.74%

 
 
As of December 31, 2021
 
Carrying amount
(fair value)
Stated
amount
Maturity date
Interest rate
range
 
$ millions
$ millions
Years
%
 
US Dollar
       
SWAP contracts from variable interest to fixed interest
(7)
150
2024
2.47%-2.60%
Israeli Shekel
       
SWAP contracts from fixed ILS interest to fixed USD interest
119
579
2034
2.40%-4.74%

Schedule of sensitivity analysis non-derivative financial instruments
(a) Sensitivity analysis
 
A 10% increase at the rate of the US dollar against the following currencies would have increased (decreased) profit or loss by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.
 
 
As of December 31
 
Impact on profit (loss)
 
2022
2021
 
$ millions
$ millions
 
Non-derivative financial instruments
   
US Dollar/Euro
(131)
(80)
US Dollar/Israeli Shekel
152
177
US Dollar/British Pound
(1)
(1)
US Dollar/Japanese Yen
(2)
-
US Dollar/Chinese Yuan
2
1

 
A 10% decrease of the US dollar against the above currencies as of December 31, 2022,  would have the same effect but in the opposite direction.
Schedule of market risk sensitivity analysis
Presented hereunder is a sensitivity analysis of the Company’s foreign currency derivative instruments as of December 31, 2022. Any change in the exchange rates of the principal currencies shown below would have increased (decreased) profit and loss and equity by the amounts shown below. This analysis assumes that all other variables remain constant.
 
 
As of December 31, 2022
 
Increase 10%
Increase 5%
Decrease 5%
Decrease 10%
 
$ millions
 

US Dollar/Brazilian Real

       
Forward transactions

10

5

(6)

(12)

         
US Dollar/Israeli Shekel
       
Forward transactions
(66)
(35)
38
81
Forward transactions hedge accounting

(31)

(16)

18

38

Options
(22)
(12)
11
24
SWAP
(42)
(22)
25
53
         

US Dollar/British Pound

       

Forward transactions

(1)

-

-

1

Options

(1)

-

-

1

         

Euro/ US Dollar

       
Forward transactions
13
6
(8)
(15)
Options
4
2
(2)
(5)
         

Other

       
Forward transactions
2
1
(1)
(2)

Schedule of terms of derivative financial instruments used to economically hedge foreign currency risk
 
(b) Terms of derivative financial instruments used to reduce foreign currency risk
 
 
As of December 31, 2022
 
Carrying amount
Stated amount
Average
 
$ millions

exchange rate

 
Forward contracts
     
US Dollar/Israeli Shekel
(12)
746
3.4
Euro/US Dollar
(4)
146
1.1

US Dollar/Brazilian Real

2

111

5.2

Euro/British Pound

-

(17)

1.2

US Dollar/British Pound
-
11
1.2
Other
(1)
35
-

Forward contracts hedge accounting

     

US Dollar/Israeli Shekel

(14)

360

3.4

Currency and interest SWAPs
     
US Dollar/Israeli Shekel
23
462
3.4
Put options
     
US Dollar/Israeli Shekel
(11)
240
3.4
Euro/US Dollar
1
47
1.1
US Dollar/Japanese Yen
-
3
130.4
US Dollar/British Pound
-
12
1.2
Call options
     
US Dollar/Israeli Shekel
1
240
3.4
Euro/US Dollar
(1)
47
1.1
US Dollar/Japanese Yen
-
3
130.4
US Dollar/British Pound
-
12
1.2

 
As of December 31, 2021
 
Carrying amount
Stated amount
Average
 
$ millions

exchange rate

 
Forward contracts
     
US Dollar/Israeli Shekel
3
515
3.2
Euro/US Dollar
4
240
1.2

US Dollar/Brazilian Real

(1)

37

5.4

US Dollar/British Pound
-
16
1.4
US Dollar/Chinese Yuan Renminbi
1
46
6.5
Other
-
23
-
Currency and interest SWAPs
     
US Dollar/Israeli Shekel
119
579
3.7
Put options
     
US Dollar/Israeli Shekel
14
660
3.2
Euro/US Dollar
2
57
1.2
US Dollar/Japanese Yen
-
4
109.7
US Dollar/British Pound
-
12
1.4
Call options
     
US Dollar/Israeli Shekel
(2)
660
3.2
Euro/US Dollar
-
57
1.2
US Dollar/Japanese Yen
-
4
109.7
US Dollar/British Pound
-
12
1.4

 

Schedule of linkage terms of monetary balances
(c) Linkage terms of monetary balances – in millions of dollars
 
 
As of December 31, 2022
 
US Dollar
Euro
British Pound
Israeli Shekel
Brazilian Real
Chinese Yuan Renminbi
Other
Total
 
Non-derivative instruments:
               
Cash and cash equivalents
41
17
7
1
30
306
15
417
Short term investments and deposits
84
2
-
-
-
2
3
91
Trade receivables
659
329
73
89
308
78
47
1,583
Other receivables
15
18
1
12
1
-
8
55
Other non-current assets
25
2
-
-
7
-
1
35
Total financial assets
824
368
81
102
346
386
74
2,181
Short-term debt
161
137
18
178
7
10
1
512
Trade payables
202
229
27
372
103
69
4
1,006
Other current liabilities
49
91
1
27
15
15

-

198
Long term debt, debentures and others
1,141
659
14
453
8
34
3
2,312
Other non-current liabilities
-
44
-
-
1
-
-
45
Total financial liabilities
1,553
1,160
60
1,030
134
128
8
4,073
Total non-derivative financial instruments, net
(729)
(792)
21
(928)
212
258
66
(1,892)
Derivative instruments:
               
Forward transactions
-
146
11
746
111
-
17
1,031

Forward transactions hedge accounting

-

-

-

360

-

-

-

-

Cylinder
-
47
12
240
-
-
3
302
SWAPS – US dollar into Israeli Shekel
-
-
-
462
-
-
-
462
Total derivative instruments
-
193
23
1,808
111
-
20
2,155
Net exposure
(729)
(599)
44
880
323
258
86
263

 
 
As of December 31, 2021
 
US Dollar
Euro
British Pound
Israeli Shekel
Brazilian Real
Chinese Yuan Renminbi
Others
Total
 
Non-derivative instruments:
               
Cash and cash equivalents
89
23
5
3
76
263
14
473
Short term investments and deposits
86
-
-
-
-
3
2
91
Trade receivables
684
260
41
82
222
91
38
1,418
Other receivables
2
22
1
19
1
-
-
45
Other non-current assets
4
4
-
-
5
-
1
14
Total financial assets
865
309
47
104
304
357
55
2,041
Short-term debt
196
92
12
184
41
52
-
577
Trade payables
210
216
28
410
103
91
6
1,064
Other current liabilities
33
73
4
18
10
15
-
153
Long term debt, debentures and others
1,161
499
21
635
51
67
2
2,436
Other non-current liabilities
1
46
-
-
2
-
-
49
Total financial liabilities
1,601
926
65
1,247
207
225
8
4,279
Total non-derivative financial instruments, net
(736)
(617)
(18)
(1,143)
97
132
47
(2,238)
Derivative instruments:
               
Forward transactions
-
240
16
515
37
46
23
877
Cylinder
-
57
12
660
-
-
4
733
SWAPS – US dollar into Israeli Shekel
-
-
-
579
-
-
-
579
Total derivative instruments
-
297
28
1,754
37
46
27
2,189
Net exposure
(736)
(320)
10
611
134
178
74
(49)
Schedule of fair value of financial instruments
The following table details the book value and the fair value of financial instrument groups presented in the financial statements not in accordance with their fair value:
 
 
As of December 31, 2022
As of December 31, 2021
 
Carrying amount
Fair value
Carrying amount
Fair value
 
$ millions
$ millions
 
Loans bearing fixed interest (1)
339
302
407
408
Debentures bearing fixed interest
       
Marketable (2)
1,335
1,270
1,524
1,730
Non-marketable (3)
195
191
195
208
 
1,869
1,763
2,126
2,346

 
  (1)

The fair value of the Shekel, Euro, Brazilian Real and Yuan loans issued bearing fixed interest is based on calculation of the present value of the cash flows in respect of the principal and the interest and is discounted at the market interest rates on the measurement date for similar loans having similar characteristics and is classified as Level 2 in the fair value hierarchy. The average discount interest as of December 31, 2022 for the Israeli Shekel, Euro, Brazilian Real and Yuan loans was 5.2%, 4.9%, 16.3% and 4.3%, respectively (December 31, 2021 for the Israeli Shekel, Euro Brazilian Real and Yuan loans 1.5%, 1.2%, 13% and 4%, respectively).

 
  (2)
The fair value of the marketable debentures is based on the quoted stock exchange price and is classified as Level 1 in the fair value hierarchy.
 
  (3)
The fair value of the non‑marketable debentures is based on calculation of the present value of the cash flows in respect of the principal and the interest and is discounted at the Libor rate customary in the market for similar loans having similar characteristics and is classified as Level 2 in the fair value hierarchy. The average discount interest as of December 31, 2022, was 7% (December 31, 2021 – 2.5%).
Schedule of hierarchy of fair value
The following levels were defined:
 
Level 2: Observed data (directly or indirectly) not included in Level 1 above.
 
Level 2
As of December 31, 2022
As of December 31, 2021
$ millions
$ millions
 
Derivatives designated as economic hedge, net
(25)
15
Derivatives designated as cash flow hedge, net
9
120
 
(16)
135