Financial information by segment (Tables)
|
9 Months Ended |
Sep. 30, 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 nine-month periods ended September 30, 2018 and 2017: |
| | | Revenue | | | Further Adjusted EBITDA | | | | | For the nine-month period ended September 30, | | | For the nine-month period ended September 30, | | | | | ($ in thousands) | | Geography | | 2018 | | | 2017 | | | 2018 | | | 2017 | | North America | | | 294,625 | | | | 270,037 | | | | 272,157 | | | | 243,289 | | South America | | | 91,807 | | | | 90,005 | | | | 76,234 | | | | 84,174 | | EMEA | | | 450,493 | | | | 415,137 | | | | 359,970 | | | | 296,464 | | Total | | | 836,925 | | | | 775,179 | | | | 708,361 | | | | 623,927 | |
| | | Revenue | | | Further Adjusted EBITDA | | | | | For the nine-month period ended September 30, | | | For the nine-month period ended September 30, | | | | | ($ in thousands) | | Business sector | | 2018 | | | 2017 | | | 2018 | | | 2017 | | Renewable energy | | | 652,135 | | | | 594,476 | | | | 565,915 | | | | 462,607 | | Efficient natural gas | | | 95,355 | | | | 89,653 | | | | 71,724 | | | | 79,969 | | Electric transmission lines | | | 71,920 | | | | 71,064 | | | | 60,447 | | | | 68,649 | | Water | | | 17,515 | | | | 19,986 | | | | 10,275 | | | | 12,702 | | Total | | | 836,925 | | | | 775,179 | | | | 708,361 | | | | 623,927 | |
The reconciliation of segment Further Adjusted EBITDA with the profit/(loss) attributable to the Company is as follows:
| | | For the nine-month period ended September 30, ($ in thousands) | | | | | 2018 | | | 2017 | | Profit/(Loss) attributable to the Company | | $ | 120,512 | | | | 42,582 | | (Loss)/Profit attributable to non-controlling interests | | | 9,828 | | | | 2,470 | | Income tax | | | 59,068 | | | | 25,330 | | Share of (profits)/losses of associates | | | (4,690 | ) | | | (3,700 | ) | Dividend from exchangeable preferred equity investment in ACBH (see Note 19) | | | - | | | | 10,383 | | Financial expense, net | | | 279,844 | | | | 310,431 | | Depreciation, amortization, and impairment charges | | | 243,799 | | | | 236,431 | | | | | | | | | | | | Total segment Further Adjusted EBITDA | | $ | 708,361 | | | | 623,927 | |
|
| Assets and liabilities by geography |
| b) | The assets and liabilities by operating segments (and business sector) as of September 30, 2018 and December 31, 2017 are as follows: |
Assets and liabilities by geography as of September 30, 2018:
| | | North America | | | South America | | | EMEA | | | Balance as of September 30, 2018 | | Assets allocated | | | | | | | | | | | | | Contracted concessional assets | | | 3,555,079 | | | | 1,081,123 | | | | 3,970,741 | | | | 8,606,943 | | Investments carried under the equity method | | | - | | | | - | | | | 54,776 | | | | 54,776 | | Current financial investments | | | 133,526 | | | | 73,301 | | | | 29,370 | | | | 236,197 | | Cash and cash equivalents (project companies) | | | 226,938 | | | | 39,225 | | | | 343,390 | | | | 609,553 | | Subtotal allocated | | | 3,915,543 | | | | 1,193,649 | | | | 4,398,277 | | | | 9,507,469 | | Unallocated assets | | | | | | | | | | | | | | | | | Other non-current assets | | | | | | | | | | | | | | | 213,053 | | Other current assets (including cash and cash equivalents at holding company level) | | | | | | | | | | | | | | | 452,009 | | Subtotal unallocated | | | | | | | | | | | | | | | 665,062 | | Total assets | | | | | | | | | | | | | | | 10,172,531 | |
| | | North America | | | South America | | | EMEA | | | Balance as of September 30, 2018 | | Liabilities allocated | | | | | | | | | | | | | Long-term and short-term project debt | | | 1,773,589 | | | | 834,164 | | | | 2,606,922 | | | | 5,214,675 | | Grants and other liabilities | | | 1,556,388 | | | | 5,113 | | | | 91,950 | | | | 1,653,451 | | Subtotal allocated | | | 3,329,977 | | | | 839,277 | | | | 2,698,872 | | | | 6,868,126 | | Unallocated liabilities | | | | | | | | | | | | | | | | | Long-term and short-term corporate debt | | | | | | | | | | | | | | | 641,785 | | Other non-current liabilities | | | | | | | | | | | | | | | 597,097 | | Other current liabilities | | | | | | | | | | | | | | | 172,292 | | Subtotal unallocated | | | | | | | | | | | | | | | 1,411,174 | | Total liabilities | | | | | | | | | | | | | | | 8,279,300 | | Equity unallocated | | | | | | | | | | | | | | | 1,893,231 | | Total liabilities and equity unallocated | | | | | | | | | | | | | | | 3,304,405 | | Total liabilities and equity | | | | | | | | | | | | | | | 10,172,531 | |
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 sector |
Assets and liabilities by business sector as of September 30, 2018;
| | | Renewable energy | | | Efficient natural gas | | | Electric transmission lines | | | Water | | | Balance as of September 30, 2018 | | Assets allocated | | | | | | | | | | | | | | | | Contracted concessional assets | | | 7,058,009 | | | | 591,666 | | | | 869,682 | | | | 87,586 | | | | 8,606,943 | | Investments carried under the equity method | | | 11,936 | | | | - | | | | - | | | | 42,840 | | | | 54,776 | | Current financial investments | | | 15,616 | | | | 133,505 | | | | 72,398 | | | | 14,678 | | | | 236,197 | | Cash and cash equivalents (project companies) | | | 569,075 | | | | 16,742 | | | | 13,743 | | | | 9,993 | | | | 609,553 | | Subtotal allocated | | | 7,654,636 | | | | 741,913 | | | | 955,823 | | | | 155,097 | | | | 9,507,469 | | Unallocated assets | | | | | | | | | | | | | | | | | | | | | Other non-current assets | | | | | | | | | | | | | | | | | | | 213,053 | | Other current assets (including cash and cash equivalents at holding company level) | | | | | | | | | | | | | | | | | | | 452,009 | | Subtotal unallocated | | | | | | | | | | | | | | | | | | | 665,062 | | Total assets | | | | | | | | | | | | | | | | | | | 10,172,531 | |
| | | Renewable energy | | | Efficient natural gas | | | Electric transmission lines | | | Water | | | Balance as of September 30, 2018 | | | | | ($ in thousands) | | Liabilities allocated | | | | | | | | | | | | | | | | Long-term and short-term project debt | | | 3,977,074 | | | | 547,045 | | | | 659,808 | | | | 30,748 | | | | 5,214,675 | | Grants and other liabilities | | | 1,650,795 | | | | 835 | | | | 1,030 | | | | 791 | | | | 1,653,451 | | Subtotal allocated | | | 5,627,869 | | | | 547,880 | | | | 660,838 | | | | 31,539 | | | | 6,868,126 | | Unallocated liabilities | | | | | | | | | | | | | | | | | | | | | Long-term and short-term corporate debt | | | | | | | | | | | | | | | | | | | 641,785 | | Other non-current liabilities | | | | | | | | | | | | | | | | | | | 597,097 | | Other current liabilities | | | | | | | | | | | | | | | | | | | 172,292 | | Subtotal unallocated | | | | | | | | | | | | | | | | | | | 1,411,174 | | Total liabilities | | | | | | | | | | | | | | | | | | | 8,279,300 | | Equity unallocated | | | | | | | | | | | | | | | | | | | 1,893,231 | | Total liabilities and equity unallocated | | | | | | | | | | | | | | | | | | | 3,304,405 | | Total liabilities and equity | | | | | | | | | | | | | | | | | | | 10,172,531 | |
Assets and liabilities by business sector 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 nine-month periods ended September 30, 2018 and 2017 are as follows: |
| | | For the nine-month period ended September 30, | | Depreciation, amortization and impairment by geography | | 2018 | | | 2017 | | | | | ($ in thousands) | | North America | | | (95,713 | ) | | | (97,076 | ) | South America | | | (30,806 | ) | | | (30,558 | ) | EMEA | | | (117,280 | ) | | | (108,797 | ) | Total | | | (243,799 | ) | | | (236,431 | ) |
| | | For the nine-month period ended September 30, | | Depreciation, amortization and impairment by business sector | | 2018 | | | 2017 | | | | | ($ in thousands) | | Renewable energy | | | (213,296 | ) | | | (215,059 | ) | Electric transmission lines | | | (21,070 | ) | | | (21,372 | ) | Efficient natural gas | | | (9,433 | ) | | | - | | Total | | | (243,799 | ) | | | (236,431 | ) |
|