XML 60 R48.htm IDEA: XBRL DOCUMENT v3.8.0.1
ADDITIONAL INFORMATION - RECONCILIATION OF US GAAP TO IFRS (Tables)
 12 Months Ended
Dec. 31, 2017
ADDITIONAL INFORMATION - RECONCILIATION OF US GAAP TO IFRS [Abstract]  
Schedule of Condensed Balance Sheet in Accordance with IFRS
 
As of December 31, 2017
  
   
US GAAP
    
Adjustments
    
IFRS
  
ASSETS
                  
  Current assets
  
$
874,332
    
$
--
    
$
874,332
  
  Property and equipment, net
    
635,124
      
--
      
635,124
  
  Long-term assets
    
164,183
      
(7,000
)
    
157,183
  
     Total assets
  
$
1, 673,639
    
$
(7,000
)
  
$
1, 666,639
  
LIABILITIES AND SHAREHOLDERS' EQUITY
                        
  Current liabilities
  
$
302,373
    
$
--
    
$
302,373
  
  Long-term liabilities
    
341,560
      
(1,152
)
    
340,408
  
     Total liabilities
    
643,933
      
(1,152
)
    
642,781
  
TOTAL SHAREHOLDERS’ EQUITY
    
1,029,706
      
(5,848
)
    
1,023,858
  
     Total liabilities and shareholders' equity
  
$
1, 673,639
    
$
(7,000
)
  
$
1, 666,639
  
Schedule of Condensed Statement of Operations in Accordance with IFRS
 
Year ended December 31, 2017
  
   
US GAAP
    
Adjustments
    
IFRS
  
OPERATING PROFIT
  
$
219,842
    
$
(531
)
  
$
219,311
  
Interest expenses, net
    
(7,840
)
    
--
      
(7,840
)
Other financing expense, net
    
(7,607
)
    
52
      
(7,555
)
Other expense, net
    
(2,627
)
    
--
      
(2,627
)
Profit before income tax
    
201,768
      
(479
)
    
201,289
  
Income tax benefit
    
99,888
      
--
      
99,888
  
NET PROFIT
    
301,656
      
(479
)
    
301,177
  
Net income attributable to non-controlling interest
    
(3,645
)
    
--
      
(3,645
)
NET PROFIT ATTRIBUTABLE TO THE COMPANY
  
$
298,011
    
$
(479
)
  
$
297,532
  
Schedule of reconciliation of net loss from US GAAP to IFRS
 
Year ended December 31,
  
   
2017
    
2016
    
2015
  
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
Schedule of reconciliation of Shareholders' Equity from US GAAP to IFRS
 
As of December 31,
  
   
2017
    
2016
  
Shareholders’ equity in accordance with US GAAP
  
$
1,029,706
    
$
682,614
  
Financial instruments
    
(185
)
    
(237
)
Termination benefits
    
1,337
      
1,560
  
Goodwill
    
(7,000
)
    
(7,000
)
Shareholders’ equity in accordance with IFRS
  
$
1,023,858
    
$
676,937
  
Schedule of reconciliation of Goodwill from US GAAP to IFRS
 
As of December 31,
  
   
2017
    
2016
  
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,
  
   
2017
    
2016
  
Current maturities of loans, leases and debentures in accordance with US GAAP
  
$
105,958
    
$
48,084
  
Financial instruments
    
185
      
--
  
Current maturities of loans, leases and debentures in accordance with IFRS
  
$
106,143
    
$
48,084
Schedule of reconciliation of Long-Term Debentures from US GAAP to IFRS
 
As of December 31,
  
   
2017
    
2016
  
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
Schedule of reconciliation of Other Long Term Liabilities from US GAAP to IFRS
 
As of December 31,
  
   
2017
    
2016
  
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