Financial information by segment (Tables)
|
3 Months Ended |
Mar. 31, 2018 |
| Financial information by segment [Abstract] |
|
| Revenues and Further Adjusted EBITDA, assets and liabilities by operating segments and business sectors |
| a) | The following tables show Revenues and Further Adjusted EBITDA by operating segments and business sectors for the three-month periods ended March 31, 2018 and 2017: |
| | | Revenue | | | Further Adjusted EBITDA | | | | | For the three-months ended March 31, | | | For the three-months ended March 31, | | | | | ($ in thousands) | | Geography | | 2018 | | | 2017 | | | 2018 | | | 2017 | | North America | | | 61,781 | | | | 60,952 | | | | 60,247 | | | | 54,753 | | South America | | | 29,536 | | | | 28,527 | | | | 24,180 | | | | 33,757 | | EMEA | | | 133,948 | | | | 108,667 | | | | 93,541 | | | | 75,440 | | Total | | | 225,265 | | | | 198,146 | | | | 177,968 | | | | 163,950 | |
| | | Revenue | | | Further Adjusted EBITDA | | | | | For the three-months ended March 31, | | | For the three-months ended March 31, | | | | | ($ in thousands) | | Business sectors | | 2018 | | | 2017 | | | 2018 | | | 2017 | | Renewable energy | | | 167,225 | | | | 137,664 | | | | 131,435 | | | | 102,626 | | Efficient natural gas | | | 28,387 | | | | 29,800 | | | | 23,330 | | | | 26,716 | | Electric transmission lines | | | 23,840 | | | | 24,165 | | | | 19,836 | | | | 30,459 | | Water | | | 5,813 | | | | 6,517 | | | | 3,367 | | | | 4,149 | | Total | | | 225,265 | | | | 198,146 | | | | 177,968 | | | | 163,950 | |
The reconciliation of segment Further Adjusted EBITDA with the profit/(loss) attributable to the Company is as follows:
| | | For the three-month period ended March 31, | | | | | 2018 | | | 2017 | | Loss attributable to the Company | | $ | (4,764 | ) | | | (11,769 | ) | (Loss)/Profit attributable to non-controlling interests | | | 3,254 | | | | (2,638 | ) | Income tax | | | 4,650 | | | | (4,500 | ) | Share of (profits)/losses of associates | | | (1,407 | ) | | | (702 | ) | Dividend from exchangeable preferred equity investment in ACBH (see Note 19) | | | - | | | | 10,383 | | Financial expense, net | | | 101,611 | | | | 96,300 | | Depreciation, amortization, and impairment charges | | | 74,624 | | | | 76,876 | | | | | | | | | | | | Total segment Further Adjusted EBITDA | | $ | 177,968 | | | | 163,950 | |
|
| Assets and liabilities by geography |
| b) | The assets and liabilities by operating segments (and business sector) as of March 31, 2018 and December 31, 2017 are as follows: |
Assets and liabilities by geography as of March 31, 2018:
| | | North America | | | South America | | | EMEA | | | Balance as of March 31, | | 2018 | | | | | ($ in thousands) | | Assets allocated | | | | | | | | | | | | | Contracted concessional assets | | | 3,648,673 | | | | 1,102,958 | | | | 4,348,917 | | | | 9,100,548 | | Investments carried under the equity method | | | - | | | | - | | | | 57,648 | | | | 57,648 | | Current financial investments | | | 111,368 | | | | 65,757 | | | | 30,674 | | | | 207,799 | | Cash and cash equivalents (project companies) | | | 171,818 | | | | 38,078 | | | | 394,587 | | | | 604,483 | | Subtotal allocated | | | 3,931,859 | | | | 1,206,793 | | | | 4,831,826 | | | | 9,970,478 | | Unallocated assets | | | | | | | | | | | | | | | | | Other non-current assets | | | | | | | | | | | | | | | 220,569 | | Other current assets (including cash and cash equivalents at holding company level) | | | | | | | | | | | | | | | 419,151 | | Subtotal unallocated | | | | | | | | | | | | | | | 639,720 | | Total assets | | | | | | | | | | | | | | | 10,610,198 | |
| | | North America | | | South America | | | EMEA | | | Balance as of March 31, | | 2018 | | | | | ($ in thousands) | | Liabilities allocated | | | | | | | | | | | | | Long-term and short-term project debt | | | 1,770,892 | | | | 867,581 | | | | 2,895,287 | | | | 5,533,760 | | Grants and other liabilities | | | 1,573,449 | | | | 5,268 | | | | 97,482 | | | | 1,676,199 | | Subtotal allocated | | | 3,344,341 | | | | 872,849 | | | | 2,992,769 | | | | 7,209,959 | | Unallocated liabilities | | | | | | | | | | | | | | | | | Long-term and short-term corporate debt | | | | | | | | | | | | | | | 657,321 | | Other non-current liabilities | | | | | | | | | | | | | | | 666,634 | | Other current liabilities | | | | | | | | | | | | | | | 181,148 | | Subtotal unallocated | | | | | | | | | | | | | | | 1,505,103 | | Total liabilities | | | | | | | | | | | | | | | 8,715,062 | | Equity unallocated | | | | | | | | | | | | | | | 1,895,136 | | Total liabilities and equity unallocated | | | | | | | | | | | | | | | 3,400,239 | | Total liabilities and equity | | | | | | | | | | | | | | | 10,610,198 | |
Assets and liabilities by geography as of December 31, 2017: | | | North America | | | South America | | | EMEA | | | Balance as of December 31, 2017 | | Assets allocated | | | | | | | | | | | | | Contracted concessional assets | | | 3,770,169 | | | | 1,100,778 | | | | 4,213,323 | | | | 9,084,270 | | Investments carried under the equity method | | | - | | | | - | | | | 55,784 | | | | 55,784 | | Current financial investments | | | 116,451 | | | | 59,831 | | | | 31,263 | | | | 207,545 | | Cash and cash equivalents (project companies) | | | 149,236 | | | | 42,548 | | | | 329,078 | | | | 520,862 | | Subtotal allocated | | | 4,035,856 | | | | 1,203,157 | | | | 4,629,448 | | | | 9,868,461 | | Unallocated assets | | | | | | | | | | | | | | | | | Other non-current assets | | | | | | | | | | | | | | | 210,378 | | Other current assets (including cash and cash equivalents at holding company level) | | | | | | | | | | | | | | | 413,500 | | Subtotal unallocated | | | | | | | | | | | | | | | 623,878 | | Total assets | | | | | | | | | | | | | | | 10,492,339 | |
| | | North America | | | South America | | | EMEA | | | Balance as of December 31, 2017 | | Liabilities allocated | | | | | | | | | | | | | Long-term and short-term project debt | | | 1,821,102 | | | | 876,063 | | | | 2,778,043 | | | | 5,475,208 | | Grants and other liabilities | | | 1,593,048 | | | | 810 | | | | 42,202 | | | | 1,636,060 | | Subtotal allocated | | | 3,414,150 | | | | 876,873 | | | | 2,820,245 | | | | 7,111,268 | | Unallocated liabilities | | | | | | | | | | | | | | | | | Long-term and short-term corporate debt | | | | | | | | | | | | | | | 643,083 | | Other non-current liabilities | | | | | | | | | | | | | | | 657,345 | | Other current liabilities | | | | | | | | | | | | | | | 185,190 | | Subtotal unallocated | | | | | | | | | | | | | | | 1,485,618 | | Total liabilities | | | | | | | | | | | | | | | 8,596,886 | | Equity unallocated | | | | | | | | | | | | | | | 1,895,453 | | Total liabilities and equity unallocated | | | | | | | | | | | | | | | 3,381,071 | | Total liabilities and equity | | | | | | | | | | | | | | | 10,492,339 | |
|
| Assets and liabilities by business sectors |
Assets and liabilities by business sectors as of March 31, 2018: | | | Renewable energy | | | Efficient natural | | | Electric transmission | | | Water | | | Balance as of March 31, | | | | | | | | gas | | | lines | | | | | | 2018 | | | | | ($ in thousands) | | Assets allocated | | | | | | | | | | | | | | | | Contracted concessional assets | | | 7,506,986 | | | | 619,079 | | | | 884,706 | | | | 89,777 | | | | 9,100,548 | | Investments carried under the equity method | | | 12,249 | | | | - | | | | - | | | | 45,399 | | | | 57,648 | | Current financial investments | | | 16,370 | | | | 111,347 | | | | 65,215 | | | | 14,867 | | | | 207,799 | | Cash and cash equivalents (project companies) | | | 545,115 | | | | 29,268 | | | | 13,924 | | | | 16,176 | | | | 604,483 | | Subtotal allocated | | | 8,080,720 | | | | 759,694 | | | | 963,845 | | | | 166,219 | | | | 9,970,478 | | Unallocated assets | | | | | | | | | | | | | | | | | | | | | Other non-current assets | | | | | | | | | | | | | | | | | | | 220,569 | | Other current assets (including cash and cash equivalents at holding company level) | | | | | | | | | | | | | | | | | | | 419,151 | | Subtotal unallocated | | | | | | | | | | | | | | | | | | | 639,720 | | Total assets | | | | | | | | | | | | | | | | | | | 10,610,198 | |
| | | Renewable energy | | | Efficient natural | | | Electric transmission | | | Water | | | Balance as of March 31, | | | | | | | | gas | | | lines | | | | | | 2018 | | | | | ($ in thousands) | | Liabilities allocated | | | | | | | | | | | | | | | | Long-term and short-term project debt | | | 4,261,465 | | | | 547,662 | | | | 690,346 | | | | 34,287 | | | | 5,533,760 | | Grants and other liabilities | | | 1,673,605 | | | | 840 | | | | 978 | | | | 776 | | | | 1,676,199 | | Subtotal allocated | | | 5,935,070 | | | | 548,502 | | | | 691,324 | | | | 35,063 | | | | 7,209,959 | | Unallocated liabilities | | | | | | | | | | | | | | | | | | | | | Long-term and short-term corporate debt | | | | | | | | | | | | | | | | | | | 657,321 | | Other non-current liabilities | | | | | | | | | | | | | | | | | | | 666,634 | | Other current liabilities | | | | | | | | | | | | | | | | | | | 181,148 | | Subtotal unallocated | | | | | | | | | | | | | | | | | | | 1,505,103 | | Total liabilities | | | | | | | | | | | | | | | | | | | 8,715,062 | | Equity unallocated | | | | | | | | | | | | | | | | | | | 1,895,136 | | Total liabilities and equity unallocated | | | | | | | | | | | | | | | | | | | 3,400,239 | | Total liabilities and equity | | | | | | | | | | | | | | | | | | | 10,610,198 | |
Assets and liabilities by business sectors as of December 31, 2017;
| | | Renewable energy | | | Efficient natural gas | | | Electric transmission lines | | | Water | | | Balance as of December 31, 2017 | | Assets allocated | | | | | | | | | | | | | | | | Contracted concessional assets | | | 7,436,362 | | | | 660,387 | | | | 897,269 | | | | 90,252 | | | | 9,084,270 | | Investments carried under the equity method | | | 12,419 | | | | - | | | | - | | | | 43,365 | | | | 55,784 | | Current financial investments | | | 17,249 | | | | 116,430 | | | | 59,289 | | | | 14,577 | | | | 207,545 | | Cash and cash equivalents (project companies) | | | 452,792 | | | | 39,064 | | | | 15,325 | | | | 13,681 | | | | 520,862 | | Subtotal allocated | | | 7,918,822 | | | | 815,881 | | | | 971,883 | | | | 161,875 | | | | 9,868,461 | | Unallocated assets | | | | | | | | | | | | | | | | | | | | | Other non-current assets | | | | | | | | | | | | | | | | | | | 210,378 | | Other current assets (including cash and cash equivalents at holding company level) | | | | | | | | | | | | | | | | | | | 413,500 | | Subtotal unallocated | | | | | | | | | | | | | | | | | | | 623,878 | | Total assets | | | | | | | | | | | | | | | | | | | 10,492,339 | |
| | | Renewable energy | | | Efficient natural gas | | | Electric transmission lines | | | Water | | | Balance as of December 31, 2017 | | Liabilities allocated | | | | | | | | | | | | | | | | Long-term and short-term project debt | | | 4,162,596 | | | | 579,173 | | | | 698,346 | | | | 35,093 | | | | 5,475,208 | | Grants and other liabilities | | | 1,635,508 | | | | 552 | | | | - | | | | - | | | | 1,636,060 | | Subtotal allocated | | | 5,798,104 | | | | 579,725 | | | | 698,346 | | | | 35,093 | | | | 7,111,268 | | Unallocated liabilities | | | | | | | | | | | | | | | | | | | | | Long-term and short-term corporate debt | | | | | | | | | | | | | | | | | | | 643,083 | | Other non-current liabilities | | | | | | | | | | | | | | | | | | | 657,345 | | Other current liabilities | | | | | | | | | | | | | | | | | | | 185,190 | | Subtotal unallocated | | | | | | | | | | | | | | | | | | | 1,485,618 | | Total liabilities | | | | | | | | | | | | | | | | | | | 8,596,886 | | Equity unallocated | | | | | | | | | | | | | | | | | | | 1,895,453 | | Total liabilities and equity unallocated | | | | | | | | | | | | | | | | | | | 3,381,071 | | Total liabilities and equity | | | | | | | | | | | | | | | | | | | 10,492,339 | |
|
| Depreciation, amortization and impairment charges recognized |
| c) | The amount of depreciation, amortization and impairment charges recognized for the three-month periods ended March 31, 2018 and 2017 are as follows: |
| | | For the three-month period ended March 31, | | Depreciation, amortization and impairment by geography | | 2018 | | | 2017 | | | | | ($ in thousands) | | North America | | | (23,861 | ) | | | (31,940 | ) | South America | | | (10,197 | ) | | | (10,057 | ) | EMEA | | | (40,566 | ) | | | (34,879 | ) | Total | | | (74,624 | ) | | | (76,876 | ) |
| | | For the three-month period ended March 31, | | Depreciation, amortization and impairment by business sectors | | 2018 | | | 2017 | | | | | ($ in thousands) | | Renewable energy | | | (67,554 | ) | | | (69,828 | ) | Electric transmission lines | | | (7,070 | ) | | | (7,048 | ) | Total | | | (74,624 | ) | | | (76,876 | ) |
|