XML 39 R50.htm IDEA: XBRL DOCUMENT v2.4.1.9
ADDITIONAL INFORMATION - RECONCILIATION OF US GAAP TO IFRS (Tables)
12 Months Ended
Dec. 31, 2014
ADDITIONAL INFORMATION - RECONCILIATION OF US GAAP TO IFRS [Abstract]  
Schedule of Balance sheet in accordance with IFRS
       
As of December 31, 2014
   
remark
   
US GAAP
   
Adjustments
   
IFRS
 
                         
                         
A S S E T S
                       
                         
CURRENT ASSETS
        $ 394,084     $ --     $ 394,084  
                               
PROPERTY AND EQUIPMENT, NET
          419,111       --       419,111  
                               
LONG TERM ASSETS
    I,J       70,951       (10,412 )     60,539  
                                 
TOTAL ASSETS
          $ 884,146     $ (10,412 )   $ 873,734  
                                 
LIABILITIES AND SHAREHOLDERS' EQUITY
                               
                                 
CURRENT LIABILITIES
    K     $ 300,325     $ 25,622     $ 325,947  
                                 
LONG-TERM LIABILITIES
    L,M       388,260       24,075       412,335  
                                 
Total liabilities
            688,585       49,697       738,282  
                                 
TOTAL EQUITY
    G,H       195,561       (60,109 )     135,452  
                                 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
          $ 884,146     $ (10,412 )   $ 873,734  
Schedule of Profit and loss in accordance with IFRS
 
Year ended December 31, 2014
   
US GAAP
   
Adjustments
   
IFRS
 
                   
PROFIT BEFORE INCOME TAX AND EXCLUDING OTHER FINANCING EXPENSE, NET
   $ 29,290
  $ (905    $ 28,385
                         
OTHER FINANCING EXPENSE, NET
    (55,404 )     21,556       (33,848 )
                         
LOSS BEFORE INCOME TAX BENEFIT
    (26,114 )     20,651       (5,463 )
                         
INCOME TAX BENEFIT
    24,742       --       24,742  
                         
PROFIT (LOSS)
    (1,372 )     20,651     $ 19,279  
                         
NET LOSS ATTRIBUTABLE TO NON CONTROLLING INTEREST
    5,635       --       5,635  
                         
NET PROFIT ATTRIBUTABLE TO THE COMPANY
  $ 4,263     $ 20,651     $ 24,914
Schedule of reconciliation of net loss from US GAAP to IFRS
 

Year ended December 31,

 

2014

 

2013

 

2012

Net profit (loss) in accordance with US GAAP

  $ 4,263   $ (107,660 ) $ (70,269 )

Financial Instruments

  21,556   (1,619 ) 4,232

Pension plans

  (1,314 ) (1,166 ) -- 

Termination Benefits

 
409   106   126

Net loss in accordance with IFRS

  $ 24,914   $ (110,339 ) $ (65,911 )
Schedule of reconciliation of shareholders' equity from US GAAP to IFRS
 

As of December 31,

 

2014

 

2013

Shareholders' equity in accordance with US GAAP

  $ 195,561   $ 141,248 

Financial Instruments

  (54,656 ) (71,368 )

Termination Benefits

  1,547   1,138 

Goodwill

  (7,000 ) (7,000 )

Shareholders' equity in accordance with IFRS

  $ 135,452   $ 64,018 
Schedule of reconciliation of goodwill from US GAAP to IFRS
 

As of December 31,

 

2014

 

2013

Goodwill in accordance with US GAAP

  $ 7,000   $ 7,000 

Goodwill

  (7,000 ) (7,000 )

Goodwill in accordance with IFRS

  $ --   $ -- 
Schedule of reconciliation of other assets from US GAAP to IFRS
 

As of December 31,

 

2014

 

2013

Other assets in accordance with US GAAP

  $ 10,018   $ 11,547 

Financial Instruments

 
(3,412 ) (4,860 )

Other assets in accordance with IFRS

  $ 6,606   $ 6,687 
Schedule of reconciliation of short term bank debt and current maturities of loans and debentures from US GAAP to IFRS




As of December 31,
 

2014


2013

Short term bank debt and current maturities of loans and debentures in accordance with US GAAP $ 119,999 $ 36,441
Financial Instruments
25,622
(93 )
Short term bank debt and current maturities of loans and debentures in accordance with IFRS $ 145,621 $ 36,348
Schedule of reconciliation of long term debentures from US GAAP to IFRS


As of December 31,


2014

2013

Long term debentures in accordance with US GAAP


$

107,311


$

208,146


Financial Instruments



25,622



66,508

Long term debentures in accordance with IFRS


$

132,933


$

274,654


Schedule of reconciliation of other long term liabilities from US GAAP to IFRS
 

As of December 31,

 

2014

 

2013

Other long term liabilities in accordance with US GAAP

  $ 22,924   $ 21,703 

Termination Benefits

 
(1,547 )   (1,138 )

Other long-term liabilities in accordance with IFRS

  $ 21,377   $ 20,565