4.3.2Operating Segments and Directional Reporting

Operating segments

The Company’s reportable operating segments as defined by IFRS 8 ‘Operating segments’ are:

  • Lease and Operate;
  • Turnkey.

Directional reporting

Strictly for the purposes of this note, the operating segments are measured under Directional reporting, which in essence follows IFRS, but deviates on two main points:

  • all lease contracts are classified and accounted for as if they were operating lease contracts under IAS 17. Some lease and operate contracts may provide for defined invoicing (‘upfront payments’) to the client occurring during the construction phase or at first-oil (beginning of the lease phase), to cover specific construction work and/or services performed during the construction phase. These ’upfront payments’ are recognized as revenues and the costs associated with the construction work and/or services are recognized as ’Cost of sales’ with no margin during the construction. As a consequence, these costs are not capitalized in the gross value of the assets under construction. 
  • all investees related to lease and operate contracts are accounted for at the Company’s share as if they were classified as Joint Operation under IFRS 11, using the proportionate consolidation method (where all lines of the income statement and statement of financial positions are consolidated for the Company’s percentage of ownership). Yards and installation vessel related joint ventures remain equity accounted.
  • all other accounting principles remain unchanged compared with applicable IFRS standards.

The above differences to the consolidated financial statements between Directional reporting and IFRS are highlighted in the reconciliations provided in this note on revenue, gross margin, EBIT and EBITDA as required by IFRS 8 ’Operating segments’. As a next step in providing transparency, the Company has decided to extend these reconciliation disclosures by providing a reconciliation of the statement of financial position and cash flow statement under IFRS and Directional reporting starting December 31, 2017. The statement of financial position and the cash flow statement under Directional reporting, the latter being prepared applying the indirect method, are evaluated regularly by the Management Board in assessing the financial position and cash generation of the Company. The Company believes that these additional disclosures should enable users of its financial statements to better evaluate the nature and financial effects of the business activities in which it engages, while facilitating the understanding of the Directional reporting by providing a straightforward reconciliation with IFRS for all key financial metrics.

It is noted that for finance lease contracts, under IFRS, commencing before January 1, 2013 (i.e. the introduction date of Directional reporting) and accounted for as if they were operating lease contracts under Directional reporting, the Company has assumed that no subsequent costs have been added to the initial Directional capex value since commencement date of these lease contracts until January 1, 2013. In accordance with Company and IFRS policy related to property, plant and equipment, the initial Directional capex value equals to the sum of external costs, internal costs and third party financial costs incurred by the Company during construction. Starting January 1, 2013, subsequent costs are included in the assets’ carrying amount or recognized as a separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Company and the cost of the item can be measured reliably.

Until December 31, 2016, the income tax expense reported under Directional reporting, but not allocated by segment, was determined by applying the IFRS effective tax rate of the relevant period to the Directional profit before tax. In order to align Directional reporting as much as possible to IFRS standards, starting from the period ending December 31, 2017, the Company decided to discontinue this practical expedient and to strictly apply IAS 12 for the computation of the income tax to be accounted for under Directional reporting. The comparative data related to the period ending December 31, 2016 and presented in this note has been restated for comparison purposes, resulting in an additional tax charge of US$ 29 million. As a result, the previously reported Directional income tax charge for the year ending December 31, 2016 of US$ 9 million is restated to a Directional income tax charge of US$ 38 million. If for the year ending December 31, 2017 the Company would have applied the practical expedient of applying the IFRS effective tax rate to the Directional profit before tax, the Directional income tax for the year ending December 31, 2017 would have been a tax charge of US$ 12 million compared to a current Directional tax charge of US$ 34 million.

Segment highlights

In 2017, the Turnkey segment is impacted by the insurance claim payouts of Yme project insurance claim (please refer to note 4.3.4), while in 2017 and 2016 the Turnkey segment is impacted by the onerous contract provision related to DSCV SBM Installer and the long-term office rental contracts (please refer to note 4.3.26).

’Other’ is impacted by the compensation paid to the partners in the investee owning Turritella (FPSO) and the penalty paid following signature of a Deferred Prosecution Agreement (’DPA’) with the U.S. Department of Justice (’DoJ’) (please refer to note 4.3.4).

2017 operating segments (Directional)

Lease and Operate

Turnkey

Reported
segments

Other

Total Directional reporting

Third party revenue

1,501

175

1,676

-

1,676

Gross margin

514

2

516

-

516

Other operating income/expense

(4)

123

119

(317)

(199)

Selling and marketing expenses

(2)

(33)

(36)

0

(36)

General and administrative expenses

(18)

(50)

(68)

(63)

(132)

Research and development expenses

(2)

(31)

(33)

0

(33)

Operating profit/(loss) (EBIT)

487

11

498

(381)

117

Net financing costs

(233)

Share of profit of equity-accounted investees

(54)

Income tax expense

(34)

Profit/(Loss)

(203)

Operating profit/(loss) (EBIT)

487

11

498

(381)

117

Depreciation, amortization and impairment

467

10

478

1

478

EBITDA

954

21

975

(380)

596

Other segment information :

Impairment charge/(reversal)

(10)

-

(10)

-

(10)

Reconciliation of 2017 operating segments (Directional to IFRS)

Reported segments under Directional reporting

Impact of lease accounting treatment

Impact of consolidation methods

Impact of Other1

Total Consolidated IFRS

Revenue

Lease and Operate

1,501

(269)

322

-

1,554

Turnkey

175

130

2

-

307

Total revenue

1,676

(139)

324

-

1,861

Gross margin

Lease and Operate

514

19

207

-

740

Turnkey

2

24

31

-

57

Total gross margin

516

43

238

-

797

EBIT

Lease and Operate

487

19

207

-

713

Turnkey

11

23

(9)

-

25

Other

-

0

0

(381)

(381)

Total EBIT

498

43

198

(381)

358

EBITDA

Lease and Operate

954

(269)

234

-

920

Turnkey

21

42

8

-

71

Other

-

-

-

(380)

(380)

Total EBITDA

975

(226)

242

(380)

611

  • 1 Impact of business segment that does not meet the definition of an operating segment

2016 operating segments (Directional)

Lease and Operate

Turnkey

Reported
segments

Other

Total Directional reporting

Third party revenue

1,310

702

2,013

-

2,013

Gross margin

423

142

565

-

565

Other operating income/expense

(3)

(39)

(42)

(24)

(66)

Selling and marketing expenses

(3)

(35)

(37)

0

(37)

General and administrative expenses

(19)

(61)

(81)

(61)

(142)

Research and development expenses

0

(29)

(29)

0

(29)

Operating profit/(loss) (EBIT)

398

(22)

376

(86)

290

Net financing costs

(196)

Share of profit of equity-accounted investees

(61)

Income tax expense1

(38)

Profit/(Loss)

(5)

Operating profit/(loss) (EBIT)

398

(22)

376

(86)

290

Depreciation, amortization and impairment

425

9

433

2

435

EBITDA

823

(14)

809

(84)

725

Other segment information :

Impairment charge/(reversal)

(8)

0

(8)

-

(8)

  • 1 Restated for comparison purpose

Reconciliation of 2016 operating segments (Directional to IFRS)

Reported segments under Directional reporting

Impact of lease accounting treatment

Impact of consolidation methods

Impact of Other1

Total Consolidated IFRS

Revenue

Lease and Operate

1,310

(210)

172

-

1,273

Turnkey

702

314

(17)

-

1,000

Total revenue

2,013

105

155

-

2,272

Gross margin

Lease and Operate

423

38

94

-

555

Turnkey

142

144

(3)

-

283

Total gross margin

565

182

91

-

838

EBIT

Lease and Operate

398

39

93

-

531

Turnkey

(22)

143

(2)

-

119

Other

-

0

0

(86)

(86)

Total EBIT

376

182

91

(86)

564

EBITDA

Lease and Operate

823

(208)

118

-

733

Turnkey

(14)

138

(1)

-

124

Other

-

-

-

(84)

(84)

Total EBITDA

809

(70)

117

(84)

772

  • 1 Impact of business segment that does not meet the definition of an operating segment

For the purposes of this note, a reconciliation of the Directional statement of financial position to IFRS is provided as of and for each reporting ended period. A reconciliation of cash flow statement to IFRS is provided for the year ended December 31, 2017.

Reconciliation of 2017 statement of financial position (Directional to IFRS)

Reported under Directional reporting

Impact of lease accounting treatment

Impact of consolidation methods

Total Consolidated IFRS

ASSETS

Property, plant and equipment and Intangible assets

4,692

(3,545)

138

1,285

Investment in associates and joint ventures

36

-

421

457

Finance lease receivables

-

4,767

2,429

7,196

Other financial assets

268

(134)

100

234

Construction work-in-progress

18

116

0

134

Trade receivables and other assets

599

0

51

649

Derivative financial instruments

92

-

0

92

Cash and cash equivalents

878

-

79

957

Assets held for sale

332

(330)

-

2

Total Assets

6,915

875

3,217

11,007

EQUITY AND LIABILITIES

Equity attributable to parent company

1,097

1,424

(19)

2,501

Non-controlling interests

0

-

1,057

1,058

Equity

1,097

1,424

1,038

3,559

Loans and borrowings

3,565

-

2,005

5,571

Provisions

971

(142)

1

830

Trade payable and other liabilities

584

37

15

636

Deferred income

587

(443)

114

257

Derivative financial instruments

110

-

43

154

Total Equity and Liabilities

6,915

875

3,217

11,007

Reconciliation of 2017 cash flow statement (Directional to IFRS)

Reported under Directional reporting

Impact of lease accounting treatment

Impact of consolidation methods

Total Consolidated IFRS

EBITDA

596

(226)

242

611

Adjustments for non-cash and investing items

304

0

1

306

Changes in operating assets and liabilities

(162)

(91)

(16)

(269)

Reimbursement finance lease assets

0

266

63

329

Income taxes paid

(30)

-

8

(22)

Net cash flows from (used in) operating activities

707

(52)

299

955

Capital expenditures

(96)

52

0

(44)

Other investing activities

68

0

98

165

Net cash flows from (used in) investing activities

(28)

52

98

121

Equity repayment to partners

-

-

(61)

(61)

Addition and repayments of borrowings and loans

(381)

-

(194)

(576)

Dividends paid to shareholders non-controlling interests

(47)

-

(47)

(93)

Interests paid

(192)

-

(97)

(290)

Net cash flows from (used in) financing activities

(620)

-

(399)

(1,019)

Net cash and cash equivalents as at 1 January

823

-

81

904

Net increase/(decrease) in net cash and cash equivalents

59

-

(2)

57

Foreign currency variations

(3)

-

0

(4)

Net cash and cash equivalents as at 31 December

878

-

79

957

Reconciliation of 2016 statement of financial position (Directional to IFRS)

Reported under Directional reporting

Impact of lease accounting treatment

Impact of consolidation methods

Total Consolidated IFRS

ASSETS

Property, plant and equipment and Intangible assets

5,447

(4,097)

170

1,520

Investment in associates and joint ventures

48

-

436

484

Finance lease receivables

0

5,050

2,510

7,560

Other financial assets

280

(75)

69

274

Construction work-in-progress

15

0

0

15

Trade receivables and other assets

647

0

44

690

Derivative financial instruments

36

-

3

38

Cash and cash equivalents

823

-

81

904

Assets held for sale

1

-

-

1

Total Assets

7,296

878

3,313

11,488

EQUITY AND LIABILITIES

Equity attributable to parent company

1,159

1,379

(22)

2,516

Non-controlling interests

0

0

996

996

Equity

1,159

1,379

975

3,513

Loans and borrowings

3,930

-

2,190

6,120

Provisions

701

(103)

7

604

Trade payable and other liabilities

731

40

(25)

746

Deferred income

597

(438)

109

268

Derivative financial instruments

179

-

57

236

Total Equity and Liabilities

7,296

878

3,313

11,488

Deferred income (Directional)

31 December 2017

31 December 2016

Within one year

42

32

Between 1 and 2 years

84

33

Between 2 and 5 years

274

263

More than 5 years

186

270

Balance at 31 December

587

597

The deferred income is mainly related to the revenue of lease contracts, which reflects a decreasing day-rate schedule. As income is shown in the income statement on a straight-line basis with reference to IAS 17 ‘Leases’, the difference between the yearly straight-line revenue and the contractual day rates is included as deferred income. The deferral will be released through the income statement over the remaining duration of the relevant contracts.