XML 387 R50.htm IDEA: XBRL DOCUMENT v3.25.0.1
Financial Instruments and Risk Management (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of detailed information about financial instruments [abstract]  
Schedule of groups and measurement bases of financial assets and financial liabilities
 
As of December 31, 2024
 
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
-
327
-
-
Short-term investments and deposits
-
115
-
-
Trade receivables
-
1,260
-
-
Other receivables
-
33
-
-
Foreign currency derivative designated as economic hedge
12
-
-
-
Foreign currency and interest derivative instruments designated as cash flow hedge
4
-
-
-
Non-current assets
       
Foreign currency and interest derivative instruments designated as cash flow hedge
3
-
-
-
Other non-current assets
-
20
-
-
Total financial assets
19
1,755
-
-
Current liabilities
       
Short term debt
-
-
-
(384)
Trade payables
-
-
-
(1,002)
Other current liabilities
-
-
-
(156)
Foreign currency derivative designated as economic hedge
-
-
(11)
-
Foreign currency and interest derivative instruments designated as cash flow hedge
-
-
(3)
-
Non-current liabilities
       
Long term debt and debentures
-
-
-
(1,909)
Foreign currency and interest derivative instruments designated as cash flow hedge
-
-
(4)
-
Other non- current liabilities
-
-
-
(41)
Total financial liabilities
-
-
(18)
(3,492)
Total financial instruments, net
19
1,755
(18)
(3,492)

 
 
As of December 31, 2023
 
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
-
420
-
-
Short-term investments and deposits
-
172
-
-
Trade receivables
-
1,376
-
-
Other receivables
-
94
-
-
Foreign currency derivative designated as economic hedge
43
-
-
-
Foreign currency and interest derivative instruments designated as cash flow hedge
10
-
-
-
Non-current assets
       
Foreign currency and interest derivative instruments designated as cash flow hedge
1
-
-
-
Other non-current assets
-
22
-
-
Total financial assets
54
2,084
-
-
Current liabilities
       
Short term debt
-
-
-
(858)
Trade payables
-
-
-
(912)
Other current liabilities
-
-
-
(180)
Foreign currency derivative designated as economic hedge
-
-
(4)
-
Foreign currency and interest derivative instruments designated as cash flow hedge
-
-
(3)
-
Non-current liabilities
       
Long term debt and debentures
-
-
-
(1,829)
Foreign currency and interest derivative instruments designated as cash flow hedge
-
-
(7)
-
Other non- current liabilities
-
-
-
(41)
Total financial liabilities
-
-
(14)
(3,820)
Total financial instruments, net
54
2,084
(14)
(3,820)

Schedule of maximum credit exposure
 
As of December 31
 
Carrying amount ($ millions)
 
2024
2023
 
Cash and cash equivalents
327
420
Short term investments and deposits
115
172
Trade receivables
1,260
1,376
Other receivables
33
94
Derivatives
19
54
Other non-current assets
20
22
 
1,774
2,138
Schedule of maximum credit exposure by geographical region
 
As of December 31
 
Carrying amount ($ millions)
 
2024
2023
 
South America
390
409
Europe
310
352
Asia
278
313
North America
187
196
Israel
75
80
Other
20
26
 
1,260
1,376
Schedule of aging of debts and impairment losses
 
As of December 31
 
2024
2023
 
Gross
Impairment
Gross
Impairment
 
$ millions
$ millions
$ millions
$ millions
 
Not past due
1,150
1
1,258
(3)
Past due up to 3 months
79
(1)
102
(1)
Past due 3 to 12 months
35
(5)
27
(7)
Past due over 12 months
22
(21)
2
(2)
 
1,286
(26)
1,389
(13)
Schedule of allowance of doubtful accounts
 
2024
2023
 
$ millions
$ millions
 
Balance as of January 1
13
8
Additional allowance
16
5
Changes due to translation differences
(3)
-
Balance as of December 31
26
13
Schedule of liquidity risk
 
As of December 31, 2024
 
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)
276
282
-
-
-
Trade payables
1,002
1,002
-
-
-
Other current liabilities
156
156
-
-
-
Long-term debt, debentures and others
2,058
185
546
792
1,276
 
3,492
1,625
546
792
1,276
Financial liabilities – derivative instruments
         
Foreign currency and interest derivative designated as economic hedge
11
11
-
-
-
Foreign currency and interest derivative designated as cash flow hedge
7
3
4
-
-
 
18
14
4
-
-

 
As of December 31, 2023
 
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)
283
300
-
-
-
Trade payables
912
912
-
-
-
Other current liabilities
180
180
-
-
-
Long-term debt, debentures and others
2,445
666
599
653
1,339
 
3,820
2,058
599
653
1,339
Financial liabilities – derivative instruments
         
Foreign currency and interest derivative designated as economic hedge
4
4
-
-
-
Foreign currency and interest derivative designated as cash flow hedge
10
3
7
-
-
 
14
7
7
-
-

Schedule of interest rate profile
 
As of December 31
 
2024
2023
 
$ millions
$ millions
 
Fixed rate instruments
 
 
Financial assets
387
387
Financial liabilities
(1,508)
(2,017)
 
(1,121)
(1,630)
Variable rate instruments
   
Financial assets
49
49
Financial liabilities
(791)
(682)
 
(742)
(633)
Schedule of sensitivity analysis for variable rate instruments
 
As of December 31, 2024
 
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
14.8
7.0
(6.8)
(13.3)
Schedule of terms of derivative financial instruments used to hedge interest risk
 
As of December 31, 2024
 
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
(3)
206
2025-2034
2.4%

 
 
As of December 31, 2023
 
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
(5)
344
2024-2034
2.4-4.74%

Schedule of sensitivity analysis non-derivative financial instruments
 
As of December 31,
 
Impact on profit (loss)
 
2024
2023
 
$ millions
$ millions
 
Non-derivative financial instruments
   
US Dollar/Euro
(54)
(82)
US Dollar/Israeli Shekel
73
70
US Dollar/British Pound
(1)
2
US Dollar/Brazilian Real
-
31
US Dollar/Chinese Yuan
-
21

Schedule of market risk sensitivity analysis
 
As of December 31, 2024
 
Increase 10%
Increase 5%
Decrease 5%
Decrease 10%
 
$ millions
 
US Dollar/Brazilian Real
       
Forward transactions
1
1
(1)
(2)
         
US Dollar/Israeli Shekel
       
Forward transactions
(66)
(34)
40
83
Forward transactions hedge accounting
(31)
(17)
15
33
SWAP
(17)
(9)
10
21
         
US Dollar/British Pound
       
Options
(3)
(2)
2
4
         
Euro/ US Dollar
       
Forward transactions
18
9
(8)
(15)
Options
4
2
(2)
(3)
Schedule of terms of derivative financial instruments used to economically hedge foreign currency risk
 
As of December 31, 2024
 
Carrying amount
Stated amount
Average
 
$ millions
exchange rate
 
Forward contracts
     
US Dollar/Israeli Shekel
(1)
808
3.7
Euro/US Dollar
2
177
1.1
US Dollar/Brazilian Real
-
18
6.0
British Pound/Euro
-
 115
 1.2
British Pound/US Dollar
-
8
1.2
Euro/Chinese Yuan Renminbi
-
14
7.7
Other
-
12
-
Forward contracts hedge accounting
     
US Dollar/Israeli Shekel
2
320
3.7
Currency and interest SWAPs
     
US Dollar/Israeli Shekel
(3)
206
3.7
Put options
     
US Dollar/Israeli Shekel
-
-
3.7
Euro/US Dollar
1
40
1.1
US Dollar/Japanese Yen
-
5
152.0
British Pound/US Dollar
-
12
1.2
Call options
     
US Dollar/Israeli Shekel
-
-
3.7
Euro/US Dollar
-
40
1.1
US Dollar/Japanese Yen
-
5
152.0
British Pound/US Dollar
-
12
1.2

 
 
As of December 31, 2023
 
Carrying amount
Stated amount
Average exchange rate
 
$ millions
 
 
Forward contracts
     
US Dollar/Israeli Shekel
35
735
3.7
Euro/US Dollar
5
12
1.1
US Dollar/Brazilian Real
-
14
5.0
British Pound/US Dollar
-
8
1.2
Euro/Chinese Yuan Renminbi
(1)
82
7.7
Other
-
54
293.9
Forward contracts hedge accounting
     
US Dollar/Israeli Shekel
6
345
3.7
Currency and interest SWAPs
     
US Dollar/Israeli Shekel
(5)
344
3.7
Put options
     
US Dollar/Israeli Shekel
-
-
3.7
Euro/US Dollar
-
45
1.1
US Dollar/Japanese Yen
-
5
140.7
British Pound/US Dollar
-
12
1.2
Call options
     
US Dollar/Israeli Shekel
-
-
3.7
Euro/US Dollar
-
45
1.1
US Dollar/Japanese Yen
-
5
140.7
British Pound/US Dollar
-
12
1.2

Schedule of linkage terms of monetary balances
 
As of December 31, 2024
 
US Dollar
Euro
British Pound
Israeli Shekel
Brazilian Real
Chinese Yuan Renminbi
Other
Total
 
Non-derivative instruments:
               
Cash and cash equivalents
55
20
9
2
69
151
21
327
Short term investments and deposits
108
1
-
-
-
6
-
115
Trade receivables
545
224
39
37
297
81
37
1,260
Other receivables
-
18
2
4
5
-
4
33
Other non-current assets
9
5
-
1
5
-
-
20
Total financial assets
717
268
50
44
376
238
62
1,755
Short-term debt
163
148
12
50
6
3
2
384
Trade payables
196
201
24
408
103
61
9
1,002
Other current liabilities
43
52
6
32
13
9
1
156
Long term debt, debentures and others
802
784
8
275
13
24
3
1,909
Other non-current liabilities
7
33
-
-
-
-
1
41
Total financial liabilities
1,211
1,218
50
765
135
97
16
3,492
Total non-derivative financial instruments, net
(494)
(950)
-
(721)
241
141
46
(1,737)
Derivative instruments:
               
Forward transactions
-
177
8
808
18
-
141
1,152
Forward transactions hedge accounting
-
-
-
320
-
-
-
320
Cylinder
-
40
12
-
-
-
5
57
SWAPS – US dollar into Israeli shekel
-
-
-
206
-
-
-
206
Total derivative instruments
-
217
20
1,334
18
-
146
1,735
Net exposure
(494)
(733)
20
613
259
141
192
(2)

 

 
As of December 31, 2023
 
US Dollar
Euro
British Pound
Israeli Shekel
Brazilian Real
Chinese Yuan Renminbi
Others
Total
 
Non-derivative instruments:
               
Cash and cash equivalents
78
10
15
2
65
230
20
420
Short term investments and deposits
163
1
-
-
-
5
3
172
Trade receivables
523
261
58
66
355
78
35
1,376
Other receivables
50
22
1
14
1
1
5
94
Other non-current assets
10
4
-
1
7
-
-
22
Total financial assets
824
298
74
83
428
314
63
2,084
Short-term debt
483
143
24
199
6
3
-
858
Trade payables
194
225
33
308
91
57
4
912
Other current liabilities
42
82
3
27
14
11
1
180
Long term debt, debentures and others
808
689
12
269
19
28
4
1,829
Other non-current liabilities
1
39
-
-
1
-
-
41
Total financial liabilities
1,528
1,178
72
803
131
99
9
3,820
Total non-derivative financial instruments, net
(704)
(880)
2
(720)
297
215
54
(1,736)
Derivative instruments:
               
Forward transactions
-
12
8
735
14
-
136
905
Forward transactions hedge accounting
-
-
-
345
-
-
-
345
Cylinder
-
45
12
-
-
-
5
62
SWAPS – US dollar into Israeli shekel
-
-
-
344
-
-
-
344
Total derivative instruments
-
57
20
1,424
14
-
141
1,656
Net exposure
(704)
(823)
22
704
311
215
195
(80)

Schedule of fair value of financial instruments
 
As of December 31, 2024
As of December 31, 2023
 
Carrying
amount
Fair value
Carrying
amount
Fair value
 
$ millions
$ millions
 
Loans bearing fixed interest (1)
287
271
337
306
Debentures bearing fixed interest
       
Marketable (2)
909
845
1,208
1,118
Non-marketable (3)
47
47
196
194
 
 1,243
 1,163
 1,741
 1,618
Schedule of hierarchy of fair value
Level 2
As of December 31, 2024
As of December 31, 2023
$ millions
$ millions
 
Derivatives designated as economic hedge, net
1
39
Derivatives designated as cash flow hedge, net
-
1
 
1
40