XML 22 R13.htm IDEA: XBRL DOCUMENT v3.7.0.1
ADDITIONAL INFORMATION - RECONCILIATION OF US GAAP TO IFRS (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
ASSETS          
Current assets, US GAAP $ 807,735   $ 807,735   $ 697,998
Current assets, Adjustments        
Current assets, IFRS 807,735   807,735    
Property and equipment, net, US GAAP 628,279   628,279   616,686
Property and equipment, net, Adjustments        
Property and equipment, net, IFRS 628,279   628,279    
Long-term assets, US GAAP 62,494   62,494    
Long-term assets, Adjustments     (7,000)    
Long-term assets, IFRS 55,494   55,494    
Total assets, US GAAP 1,498,508   1,498,508   1,379,884
Total assets, Adjustments     (7,000)    
Total assets, IFRS 1,491,508   1,491,508    
LIABILITIES AND SHAREHOLDERS' EQUITY          
Current liabilities, US GAAP 254,363   254,363   247,115
Current liabilities, Adjustments        
Current liabilities, IFRS 254,363   254,363    
Long-term liabilities, US GAAP 430,130   430,130    
Long-term liabilities, Adjustments     (1,531)    
Long-term liabilities, IFRS 428,599   428,599    
Total liabilities, US GAAP 684,493   684,493   697,270
Total liabilities, Adjustments     (1,531)    
Total liabilities, IFRS 682,962   682,962    
TOTAL EQUITY, US GAAP 814,015   814,015   682,614
TOTAL EQUITY, Adjustments     (5,469)    
TOTAL EQUITY, IFRS 808,546   808,546   676,937
Total liabilities and shareholders' equity, US GAAP 1,498,508   1,498,508   1,379,884
Total liabilities and shareholders' equity, Adjustments     (7,000)    
Total liabilities and shareholders' equity, IFRS 1,491,508   1,491,508    
Condensed Interim Consolidated Statement of Operations in Accordance with IFRS          
OPERATING PROFIT, US GAAP 57,391 $ 40,178 110,154 $ 70,992  
OPERATING PROFIT, Adjustments     (158)    
OPERATING PROFIT, IFRS     109,996    
Interest expenses, net, US GAAP (2,070) (2,997) (4,281) (6,355)  
Interest expenses, net, Adjustments        
Interest expenses, net, IFRS     (4,281)    
Other financing expense, net, US GAAP (1,053) (7,528) (3,071) (11,497)  
Other financing expense, net, Adjustments     52    
Other financing expense, net, IFRS     (3,019)    
Gain from acquisition, net, US GAAP 10,158 51,298  
Other income, net, US GAAP 142 4,362 653 4,362  
Other income, net, Adjustments        
Other income, net, IFRS     653    
Profit before income tax, US GAAP 54,410 44,173 103,455 108,800  
Profit before income tax, Adjustments     (106)    
Profit before income tax, IFRS     103,349    
Income tax expense, US GAAP (2,683) (3,826) (4,682) (3,905)  
Income tax expense, Adjustments        
Income tax expense, IFRS     (4,682)    
NET PROFIT, US GAAP 51,727 40,347 98,773 104,895  
NET PROFIT, Adjustments     (106)    
NET PROFIT, IFRS     98,667    
Net income attributable to the non-controlling interest, US GAAP (1,710) (1,861) (3,247) (465)  
Net income attributable to the non-controlling interest, Adjustments        
Net income attributable to the non-controlling interest, IFRS     (3,247)    
NET PROFIT ATTRIBUTABLE TO THE COMPANY, US GAAP 50,017 38,486 95,526 104,430  
NET PROFIT ATTRIBUTABLE TO THE COMPANY, Adjustments     (106)    
NET PROFIT ATTRIBUTABLE TO THE COMPANY, IFRS     95,420 104,333  
Reconciliation of Net Profit from US GAAP to IFRS:          
Net profit in accordance with US GAAP 50,017 $ 38,486 95,526 104,430  
Financial Instruments     52 160  
Pension plans     (314) (265)  
Termination Benefits     156 8  
Net profit in accordance with IFRS     95,420 $ 104,333  
Reconciliation of Shareholders' Equity from US GAAP to IFRS:          
Shareholders' equity in accordance with US GAAP 814,015   814,015   682,614
Financial Instruments     (185)   (237)
Termination Benefits     1,716   1,560
Goodwill     (7,000)   (7,000)
Shareholders' equity in accordance with IFRS $ 808,546   $ 808,546   $ 676,937