XML 117 R105.htm IDEA: XBRL DOCUMENT v3.8.0.1
ADDITIONAL INFORMATION - RECONCILIATION OF US GAAP TO IFRS (Schedule of Reconciliation of US GAAP TO IFRS) (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
ASSETS        
Current assets, US GAAP $ 874,332 $ 697,998    
Current assets, Adjustments    
Current assets, IFRS 874,332 697,998    
Property and equipment, net, US GAAP 635,124 616,686    
Property and equipment, net, Adjustments    
Property and equipment, net, IFRS 635,124 616,686    
Long term assets, US GAAP 164,183 65,200    
Long term assets, Adjustments (7,000) (7,000)    
Long term assets, IFRS 157,183 58,200    
TOTAL ASSETS 1,673,639 1,379,884    
Total assets, Adjustments (7,000) (7,000)    
Total assets, IFRS 1,666,639 1,372,884    
LIABILITIES AND SHAREHOLDERS' EQUITY        
Current liabilities, US GAAP 302,373 247,115    
Current liabilities, Adjustments    
Current liabilities, IFRS 302,373 247,115    
Long-term liabilities, US GAAP 341,560 450,155    
Long-term liabilities, Adjustments (1,152) (1,323)    
Long-term liabilities, IFRS 340,408 448,832    
TOTAL LIABILITIES 643,933 697,270    
Total liabilities, Adjustments (1,152) (1,323)    
Total liabilities, IFRS 642,781 695,947    
TOTAL EQUITY 1,029,706 682,614 $ 385,586 $ 195,561
TOTAL SHAREHOLDERS' EQUITY, Adjustments (5,848) (5,677)    
TOTAL SHAREHOLDERS' EQUITY, IFRS 1,023,858 676,937    
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY 1,673,639 1,379,884    
Total liabilities and shareholders' equity, Adjustments (7,000) (7,000)    
Total liabilities and shareholders' equity, IFRS 1,666,639 1,372,884    
Reconciliation of Condensed Statement of Operations from US GAAP to IFRS        
Profit before income tax and excluding other financing expense, net, US GAAP 219,842      
Profit before income tax and excluding other financing expense, net, Adjustments (531)      
Profit before income tax and excluding other financing expense, net, IFRS 219,311      
INTEREST EXPENSES, NET, US GAAP (7,840) (11,857) (13,179)  
INTEREST EXPENSES, NET, Adjustments      
INTEREST EXPENSES, NET, IFRS (7,840)      
Other financing expense, net, US GAAP (7,607) (12,492) (109,930)  
Other financing expense, net, Adjustments 52      
Other financing expense, net, IFRS (7,555)      
Other income, net, US GAAP (2,627) 9,322 (190)  
Other income, net, Adjustments      
Other income, net, IFRS (2,627)      
Profit before income tax expense, US GAAP 201,768 210,598 (41,405)  
Profit before income tax expense, Adjustments (479) (50)    
Profit before income tax expense, IFRS 201,289 210,548    
Income tax benefit, US GAAP 99,888 (1,432) 12,278  
Income tax benefit, Adjustments    
Income tax benefit, IFRS 99,888 (1,432)    
NET PROFIT (LOSS) 301,656 209,166 (29,127)  
Profit for the period, Adjustments (479) (50)    
Profit for the period, IFRS 301,177 209,116    
Net income attributable to the non-controlling interest, US GAAP (3,645) (5,242) (520)  
Net income attributable to the non-controlling interest, Adjustments    
Net income attributable to the non-controlling interest, IFRS (3,645) (5,242)    
Net profit attributable to the company 298,011 203,924 (29,647)  
Net profit attributable to the company, Adjustments (479) (50)    
Net profit in accordance with IFRS 297,532 203,874 43,373  
Reconciliation of Net Profit (Loss) from US GAAP to IFRS        
Net profit (loss) in accordance with US GAAP 298,011 203,924 (29,647)  
Financial instruments 52 143 73,770  
Pension plans (308) (206) (705)  
Termination benefits (223) 13 (45)  
Net profit in accordance with IFRS 297,532 203,874 43,373  
Reconciliation of Shareholders' Equity from US GAAP to IFRS        
Shareholders' equity in accordance with US GAAP 1,029,706 682,614 385,586 $ 195,561
Financial instruments (185) (237) (380)  
Termination benefits 1,337 1,560 1,502  
Goodwill (7,000) (7,000) $ (7,000)  
Shareholders' equity in accordance with IFRS 1,023,858 676,937    
Reconciliation of Goodwill from US GAAP to IFRS        
Goodwill in accordance with US GAAP 7,000 7,000    
Goodwill (7,000) (7,000)    
Goodwill in accordance with IFRS    
Reconciliation of Short-Term Debt and Current Maturities of Loans and Debentures from US GAAP to IFRS        
Short-term debt and current maturities of loans and debentures in accordance with US GAAP 105,958 48,084    
Financial instruments 185    
Short-term debt and current maturities of loans and debentures in accordance with IFRS 106,143 48,084    
Reconciliation of Long-Term Debentures from US GAAP to IFRS        
Long term debentures in accordance with US GAAP 128,368 162,981    
Financial instruments 237    
Long term debentures in accordance with IFRS 128,368 163,218    
Reconciliation of Long-Term Employee Related Liabilities from US GAAP to IFRS        
Long-term employee related liabilities in accordance with US GAAP 14,662 14,176    
Termination benefits (1,337) (1,560)    
Long-term employee related liabilities in accordance with IFRS $ 13,325 $ 12,616