Financial information by segment (Tables)
|
9 Months Ended |
Sep. 30, 2019 |
| 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, 2019 and 2018: |
| | | Revenue | | | Further Adjusted EBITDA | | | | | For the nine-month period ended September 30, | | | For the nine-month period ended September 30, | | | | | ($ in thousands) | | Geography | | 2019 | | | 2018 | | | 2019 | | | 2018 | | North America | | | 273,913 | | | | 294,625 | | | | 254,492 | | | | 272,157 | | South America | | | 105,760 | | | | 91,807 | | | | 87,757 | | | | 76,234 | | EMEA | | | 418,490 | | | | 450,493 | | | | 308,755 | | | | 359,970 | | Total | | | 798,163 | | | | 836,925 | | | | 651,004 | | | | 708,361 | |
| | | Revenue | | | Further Adjusted EBITDA | | | | | For the nine-month period ended September 30, | | | For the nine-month period ended September 30, | | | | | ($ in thousands) | | Business sector | | 2019 | | | 2018 | | | 2019 | | | 2018 | | Renewable energy | | | 609,828 | | | | 652,135 | | | | 493,311 | | | | 565,915 | | Efficient natural gas | | | 92,891 | | | | 95,355 | | | | 81,668 | | | | 71,724 | | Electric transmission lines | | | 77,024 | | | | 71,920 | | | | 65,133 | | | | 60,447 | | Water | | | 18,420 | | | | 17,515 | | | | 10,892 | | | | 10,275 | | Total | | | 798,163 | | | | 836,925 | | | | 651,004 | | | | 708,361 | |
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) | | | | | 2019 | | | 2018 | | Profit/(Loss) attributable to the Company | | $ | 60,832 | | | | 120,512 | | (Loss)/Profit attributable to non-controlling interests | | | 7,548 | | | | 9,828 | | Income tax | | | 46,979 | | | | 59,068 | | Share of (profits)/losses of associates | | | (3,881 | ) | | | (4,690 | ) | Financial expense, net | | | 304,637 | | | | 279,844 | | Depreciation, amortization, and impairment charges | | | 234,889 | | | | 243,799 | | Total segment Further Adjusted EBITDA | | $ | 651,004 | | | | 708,361 | |
|
| Assets and liabilities by geography |
| b) | The assets and liabilities by operating segments (and business sector) as of September 30, 2019 and December 31, 2018 are as follows: |
Assets and liabilities by geography as of September 30, 2019:
| | | North America | | | South America | | | EMEA | | | Balance as of September 30, 2019 | | | | | ($ in thousands) | | Assets allocated | | | | | | | | | | | | | Contracted concessional assets | | | 3,332,194 | | | | 1,179,488 | | | | 3,591,658 | | | | 8,103,340 | | Investments carried under the equity method | | | 93,054 | | | | - | | | | 47,531 | | | | 140,585 | | Current financial investments | | | 157,972 | | | | 73,054 | | | | 28,308 | | | | 259,334 | | Cash and cash equivalents (project companies) | | | 210,487 | | | | 47,431 | | | | 310,444 | | | | 568,362 | | Subtotal allocated | | | 3,793,707 | | | | 1,299,973 | | | | 3,977,941 | | | | 9,071,621 | | Unallocated assets | | | | | | | | | | | | | | | | | Other non-current assets | | | | | | | | | | | | | | | 249,916 | | Other current assets (including cash and cash equivalents at holding company level) | | | | | | | | | | | | | | | 415,611 | | Subtotal unallocated | | | | | | | | | | | | | | | 665,527 | | Total assets | | | | | | | | | | | | | | | 9,737,148 | |
| | | North America | | | South America | | | EMEA | | | Balance as of September 30, 2019 | | | | | ($ in thousands) | | Liabilities allocated | | | | | | | | | | | | | Long-term and short-term project debt | | | 1,722,879 | | | | 893,497 | | | | 2,314,971 | | | | 4,931,347 | | Grants and other liabilities | | | 1,503,410 | | | | 7,404 | | | | 129,390 | | | | 1,640,204 | | Subtotal allocated | | | 3,226,289 | | | | 900,901 | | | | 2,444,361 | | | | 6,571,551 | | Unallocated liabilities | | | | | | | | | | | | | | | | | Long-term and short-term corporate debt | | | | | | | | | | | | | | | 686,409 | | Other non-current liabilities | | | | | | | | | | | | | | | 621,150 | | Other current liabilities | | | | | | | | | | | | | | | 160,993 | | Subtotal unallocated | | | | | | | | | | | | | | | 1,468,552 | | Total liabilities | | | | | | | | | | | | | | | 8,040,103 | | Equity unallocated | | | | | | | | | | | | | | | 1,697,045 | | Total liabilities and equity unallocated | | | | | | | | | | | | | | | 3,165,597 | | Total liabilities and equity | | | | | | | | | | | | | | | 9,737,148 | |
Assets and liabilities by geography as of December 31, 2018:
| | | North America | | | South America | | | EMEA | | | Balance as of December 31, 2018 | | | | | ($ in thousands) | | Assets allocated | | | | | | | | | | | | | Contracted concessional assets | | | 3,453,652 | | | | 1,210,624 | | | | 3,884,905 | | | | 8,549,181 | | Investments carried under the equity method | | | - | | | | - | | | | 53,419 | | | | 53,419 | | Current financial investments | | | 147,213 | | | | 61,959 | | | | 30,080 | | | | 239,252 | | Cash and cash equivalents (project companies) | | | 195,678 | | | | 41,316 | | | | 287,456 | | | | 524,450 | | Subtotal allocated | | | 3,796,543 | | | | 1,313,899 | | | | 4,255,860 | | | | 9,366,302 | | Unallocated assets | | | | | | | | | | | | | | | | | Other non-current assets | | | | | | | | | | | | | | | 188,736 | | Other current assets (including cash and cash equivalents at holding company level) | | | | | | | | | | | | | | | 363,993 | | Subtotal unallocated | | | | | | | | | | | | | | | 552,729 | | Total assets | | | | | | | | | | | | | | | 9,919,031 | |
| | | North America | | | South America | | | EMEA | | | Balance as of December 31, 2018 | | | | | | | | ($ in thousands) | | Liabilities allocated | | | | | | | | | | | | | Long-term and short-term project debt | | | 1,725,961 | | | | 900,801 | | | | 2,464,352 | | | | 5,091,114 | | Grants and other liabilities | | | 1,527,724 | | | | 7,550 | | | | 122,852 | | | | 1,658,126 | | Subtotal allocated | | | 3,253,685 | | | | 908,351 | | | | 2,587,204 | | | | 6,749,240 | | Unallocated liabilities | | | | | | | | | | | | | | | | | Long-term and short-term corporate debt | | | | | | | | | | | | | | | 684,073 | | Other non-current liabilities | | | | | | | | | | | | | | | 523,827 | | Other current liabilities | | | | | | | | | | | | | | | 205,779 | | Subtotal unallocated | | | | | | | | | | | | | | | 1,413,679 | | Total liabilities | | | | | | | | | | | | | | | 8,162,919 | | Equity unallocated | | | | | | | | | | | | | | | 1,756,112 | | Total liabilities and equity unallocated | | | | | | | | | | | | | | | 3,169,791 | | Total liabilities and equity | | | | | | | | | | | | | | | 9,919,031 | |
|
| Assets and liabilities by business sector |
Assets and liabilities by business sector as of September 30, 2019:
| | | Renewable energy | | | Efficient natural gas | | | Electric transmission lines | | | Water | | | Balance as of September 30, 2019 | | | | | | | | ($ in thousands) | | Assets allocated | | | | | | | | | | | | | | | | Contracted concessional assets | | | 6,593,786 | | | | 563,937 | | | | 860,987 | | | | 84,630 | | | | 8,103,340 | | Investments carried under the equity method | | | 82,328 | | | | 15,184 | | | | 125 | | | | 42,948 | | | | 140,585 | | Current financial investments | | | 13,953 | | | | 150,257 | | | | 77,196 | | | | 17,928 | | | | 259,334 | | Cash and cash equivalents (project companies) | | | 534,712 | | | | 4,297 | | | | 21,903 | | | | 7,450 | | | | 568,362 | | Subtotal allocated | | | 7,224,779 | | | | 733,675 | | | | 960,211 | | | | 152,956 | | | | 9,071,621 | | Unallocated assets | | | | | | | | | | | | | | | | | | | | | Other non-current assets | | | | | | | | | | | | | | | | | | | 249,916 | | Other current assets (including cash and cash equivalents at holding company level) | | | | | | | | | | | | | | | | | | | 415,611 | | Subtotal unallocated | | | | | | | | | | | | | | | | | | | 665,527 | | Total assets | | | | | | | | | | | | | | | | | | | 9,737,148 | |
| | | Renewable energy | | | Efficient natural gas | | | Electric transmission lines | | | Water | | | Balance as of September 30, 2019 | | | | | ($ in thousands) | | Liabilities allocated | | | | | | | | | | | | | | | | Long-term and short-term project debt | | | 3,723,984 | | | | 532,961 | | | | 649,142 | | | | 25,260 | | | | 4,931,347 | | Grants and other liabilities | | | 1,638,376 | | | | 143 | | | | 951 | | | | 734 | | | | 1,640,204 | | Subtotal allocated | | | 5,362,360 | | | | 533,104 | | | | 650,093 | | | | 25,994 | | | | 6,571,551 | | Unallocated liabilities | | | | | | | | | | | | | | | | | | | | | Long-term and short-term corporate debt | | | | | | | | | | | | | | | | | | | 686,409 | | Other non-current liabilities | | | | | | | | | | | | | | | | | | | 621,150 | | Other current liabilities | | | | | | | | | | | | | | | | | | | 160,993 | | Subtotal unallocated | | | | | | | | | | | | | | | | | | | 1,468,552 | | Total liabilities | | | | | | | | | | | | | | | | | | | 8,040,103 | | Equity unallocated | | | | | | | | | | | | | | | | | | | 1,697,045 | | Total liabilities and equity unallocated | | | | | | | | | | | | | | | | | | | 3,165,597 | | Total liabilities and equity | | | | | | | | | | | | | | | | | | | 9,737,148 | |
Assets and liabilities by business sector as of December 31, 2018:
| | | Renewable energy | | | Efficient natural gas | | | Electric transmission lines | | | Water | | | Balance as of December 31, 2018 | | | | | ($ in thousands) | | Assets allocated | | | | | | | | | | | | | | | | Contracted concessional assets | | | 6,998,020 | | | | 580,997 | | | | 882,980 | | | | 87,184 | | | | 8,549,181 | | Investments carried under the equity method | | | 10,257 | | | | - | | | | - | | | | 43,162 | | | | 53,419 | | Current financial investments | | | 15,396 | | | | 147,192 | | | | 61,102 | | | | 15,562 | | | | 239,252 | | Cash and cash equivalents (project companies) | | | 453,096 | | | | 45,625 | | | | 14,043 | | | | 11,686 | | | | 524,450 | | Subtotal allocated | | | 7,476,769 | | | | 773,814 | | | | 958,125 | | | | 157,594 | | | | 9,366,302 | | Unallocated assets | | | | | | | | | | | | | | | | | | | | | Other non-current assets | | | | | | | | | | | | | | | | | | | 188,736 | | Other current assets (including cash and cash equivalents at holding company level) | | | | | | | | | | | | | | | | | | | 363,993 | | Subtotal unallocated | | | | | | | | | | | | | | | | | | | 552,729 | | Total assets | | | | | | | | | | | | | | | | | | | 9,919,031 | |
| | | Renewable energy | | | Efficient natural gas | | | Electric transmission lines | | | Water | | | Balance as of December 31, 2018 | | | | | ($ in thousands) | | Liabilities allocated | | | | | | | | | | | | | | | | Long-term and short-term project debt | | | 3,868,626 | | | | 545,123 | | | | 647,820 | | | | 29,545 | | | | 5,091,114 | | Grants and other liabilities | | | 1,656,146 | | | | 161 | | | | 1,025 | | | | 794 | | | | 1,658,126 | | Subtotal allocated | | | 5,524,772 | | | | 545,284 | | | | 648,845 | | | | 30,339 | | | | 6,749,240 | | Unallocated liabilities | | | | | | | | | | | | | | | | | | | | | Long-term and short-term corporate debt | | | | | | | | | | | | | | | | | | | 684,073 | | Other non-current liabilities | | | | | | | | | | | | | | | | | | | 523,827 | | Other current liabilities | | | | | | | | | | | | | | | | | | | 205,779 | | Subtotal unallocated | | | | | | | | | | | | | | | | | | | 1,413,679 | | Total liabilities | | | | | | | | | | | | | | | | | | | 8,162,919 | | Equity unallocated | | | | | | | | | | | | | | | | | | | 1,756,112 | | Total liabilities and equity unallocated | | | | | | | | | | | | | | | | | | | 3,169,791 | | Total liabilities and equity | | | | | | | | | | | | | | | | | | | 9,919,031 | |
|
| Depreciation, amortization and impairment charges recognized |
| c) | The amount of depreciation, amortization and impairment charges recognized for the nine-month periods ended September 30, 2019 and 2018 are as follows: |
| | | For the nine-month period ended September 30, | | Depreciation, amortization and impairment by geography | | 2019 | | | 2018 | | | | | ($ in thousands) | | North America | | | (88,647 | ) | | | (95,713 | ) | South America | | | (35,553 | ) | | | (30,806 | ) | EMEA | | | (110,689 | ) | | | (117,280 | ) | Total | | | (234,889 | ) | | | (243,799 | ) |
| | | For the nine-month period ended September 30, | | Depreciation, amortization and impairment by business sectors | | 2019 | | | 2018 | | | | | ($ in thousands) | | Renewable energy | | | (215,941 | ) | | | (213,465 | ) | Efficient natural gas | | | 784 | | | | (9,433 | ) | Electric transmission lines | | | (20,093 | ) | | | (21,070 | ) | Water | | | 361 | | | | 169 | | Total | | | (234,889 | ) | | | (243,799 | ) |
|