XML 138 R115.htm IDEA: XBRL DOCUMENT v3.23.1
Financial Instruments (Details 3) - USD ($)
$ in Thousands
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Current assets:        
Cash and cash equivalents at end of year $ 193,869 $ 265,933 $ 99,330 $ 197,675
Deposits in banking corporations 129,792 113,686    
Restricted cash 92,103 35,179    
Financial assets measured at fair value through profit or loss 33,895 39,364    
Trade receivables 39,822 17,900    
Other receivables 36,953 28,147    
Other financial assets 1,493 9,999    
Current assets 423,704 413,311    
Non-current assets:        
Restricted cash 38,728 21,368    
Financial assets measured at fair value through profit or loss 42,918 28,682    
Other financial assets 94,396 13,561    
Non-current assets 3,109,663 2,422,029    
Current liabilities        
Trade payables (34,638) (27,417)    
Other payables (77,864) (46,058)    
Other financial liabilities (50,255) (27,602)    
Current maturities in respect of Debentures (15,832) (17,914)    
Current maturities of lease liability (5,850) (5,686)    
Current liabilities (385,349) (201,066)    
Non-current liabilities        
Debentures (238,520) (286,656)    
Convertible Debentures (131,385) (100,995)    
Loans from banking corporations and other financial institutions (1,419,057) (1,168,569)    
Loans from non-controlling interests (90,908) (78,113)    
Lease liability (93,773) (99,960)    
Non-current liabilities (2,097,984) (1,876,893)    
Financial risk [member]        
Current assets:        
Cash and cash equivalents at end of year 193,869 265,933    
Deposits in banking corporations 4,054      
Restricted cash 92,103 35,179    
Financial assets measured at fair value through profit or loss 33,895 39,364    
Trade receivables 39,822 17,900    
Other receivables 6,179 4,958    
Current maturities of Loans to equity-accounted entities 13,893      
Other financial assets 1,493 9,999    
Current assets 385,308 373,333    
Non-current assets:        
Restricted cash 38,728 21,368    
Long term receivables 4,767 5,247    
Financial assets measured at fair value through profit or loss 42,918 28,682    
Loans to equity-accounted entities 14,184 26,264    
Other financial assets 94,396 13,562    
Non-current assets 194,993 95,123    
Current liabilities        
Credit and current maturities in respect of loans from banking corporations and other financial institutions (165,627) (61,822)    
Trade payables (34,638) (27,417)    
Other payables (68,037) (42,395)    
Other financial liabilities (50,255) (27,602)    
Current maturities in respect of Debentures (15,832) (17,914)    
Current maturities of lease liability (5,850) (5,686)    
Financial liabilities measured at fair value through profit or loss (35,283) (14,567)    
Current liabilities (375,522) (197,403)    
Non-current liabilities        
Debentures (238,520) (286,656)    
Convertible Debentures (131,385) (100,995)    
Loans from banking corporations and other financial institutions (1,419,057) (1,168,569)    
Loans from non-controlling interests (90,908) (78,113)    
Lease liability (93,773) (99,960)    
Other long term payables (12,238) (1,132)    
Financial liabilities through profit or loss   (77,952)    
Other financial liabilities (48,068) (15,300)    
Non-current liabilities (2,033,949) (1,828,677)    
Total assets (liabilities), net 1,829,170 1,557,626    
Financial risk [member] | Linked [Member] | Consumer Price Index [Member]        
Current assets:        
Cash and cash equivalents at end of year 0 0    
Deposits in banking corporations 0      
Restricted cash 0 0    
Financial assets measured at fair value through profit or loss 12,974 14,506    
Trade receivables 0 0    
Other receivables 427 456    
Current maturities of Loans to equity-accounted entities 0      
Other financial assets 0 0    
Current assets 13,401 14,962    
Non-current assets:        
Restricted cash 0 0    
Long term receivables 0 0    
Financial assets measured at fair value through profit or loss 0 0    
Loans to equity-accounted entities 6,622 24,200    
Other financial assets 5,253 6,105    
Non-current assets 11,875 30,305    
Current liabilities        
Credit and current maturities in respect of loans from banking corporations and other financial institutions (32,860) (30,555)    
Trade payables 0 0    
Other payables (1,143) (858)    
Other financial liabilities 0 0    
Current maturities in respect of Debentures 0 0    
Current maturities of lease liability (4,202) (4,521)    
Financial liabilities measured at fair value through profit or loss   0    
Current liabilities (38,205) (35,934)    
Non-current liabilities        
Debentures 0 0    
Convertible Debentures 0 0    
Loans from banking corporations and other financial institutions (757,543) (731,342)    
Loans from non-controlling interests 0 0    
Lease liability (58,535) (62,989)    
Other long term payables 0 0    
Financial liabilities through profit or loss   (2,956)    
Other financial liabilities (2,584) 0    
Non-current liabilities (818,662) (797,287)    
Total assets (liabilities), net 831,591 787,954    
Financial risk [member] | Linked [Member] | EUR [Member]        
Current assets:        
Cash and cash equivalents at end of year 56,327 54,293    
Deposits in banking corporations 4,054      
Restricted cash 16,551 17,058    
Financial assets measured at fair value through profit or loss 0 0    
Trade receivables 29,074 11,521    
Other receivables 880 2,607    
Current maturities of Loans to equity-accounted entities 0      
Other financial assets 0 0    
Current assets 106,886 85,479    
Non-current assets:        
Restricted cash 20,140 11,989    
Long term receivables 4,765 5,247    
Financial assets measured at fair value through profit or loss 42,918 28,682    
Loans to equity-accounted entities 3,429 874    
Other financial assets 78,811 3,852    
Non-current assets 150,063 50,644    
Current liabilities        
Credit and current maturities in respect of loans from banking corporations and other financial institutions (54,071) (28,032)    
Trade payables (13,532) (21,576)    
Other payables (20,920) (27,552)    
Other financial liabilities (50,255) (18,679)    
Current maturities in respect of Debentures 0 0    
Current maturities of lease liability (1,528) (1,039)    
Financial liabilities measured at fair value through profit or loss 0 0    
Current liabilities (140,306) (96,878)    
Non-current liabilities        
Debentures 0 0    
Convertible Debentures 0 0    
Loans from banking corporations and other financial institutions (572,166) (381,552)    
Loans from non-controlling interests (76,787) (62,841)    
Lease liability (33,769) (35,385)    
Other long term payables 0 (1,132)    
Financial liabilities through profit or loss   0    
Other financial liabilities 0 (15,300)    
Non-current liabilities (682,722) (496,210)    
Total assets (liabilities), net 566,079 456,965    
Financial risk [member] | Linked [Member] | USD [Member]        
Current assets:        
Cash and cash equivalents at end of year 1,582 1,837    
Deposits in banking corporations 0      
Restricted cash 0 0    
Financial assets measured at fair value through profit or loss 366 515    
Trade receivables 785 1,752    
Other receivables 0 0    
Current maturities of Loans to equity-accounted entities 0      
Other financial assets 0 0    
Current assets 2,733 4,104    
Non-current assets:        
Restricted cash 0 0    
Long term receivables 0 0    
Financial assets measured at fair value through profit or loss 0 0    
Loans to equity-accounted entities 0 0    
Other financial assets 0 0    
Non-current assets 0 0    
Current liabilities        
Credit and current maturities in respect of loans from banking corporations and other financial institutions (75,576) 0    
Trade payables (15,495) (1,453)    
Other payables (15,567) (3,887)    
Other financial liabilities 0 0    
Current maturities in respect of Debentures 0 0    
Current maturities of lease liability 0 0    
Financial liabilities measured at fair value through profit or loss (35,283) (14,567)    
Current liabilities (141,921) (19,907)    
Non-current liabilities        
Debentures 0 0    
Convertible Debentures 0 0    
Loans from banking corporations and other financial institutions (42,797) 0    
Loans from non-controlling interests 0 0    
Lease liability 0 0    
Other long term payables (12,238) 0    
Financial liabilities through profit or loss   (74,996)    
Other financial liabilities (45,484) 0    
Non-current liabilities (100,519) (74,996)    
Total assets (liabilities), net 239,707 90,799    
Financial risk [member] | Linked [Member] | HRK [Member]        
Current assets:        
Cash and cash equivalents at end of year 49,535 25,394    
Deposits in banking corporations 0      
Restricted cash 3,732 0    
Financial assets measured at fair value through profit or loss 0 0    
Trade receivables 601 635    
Other receivables 0 40    
Current maturities of Loans to equity-accounted entities 0      
Other financial assets 0 0    
Current assets 53,868 26,069    
Non-current assets:        
Restricted cash 1,281 0    
Long term receivables 0 0    
Financial assets measured at fair value through profit or loss 0 0    
Loans to equity-accounted entities 0 0    
Other financial assets 0 0    
Non-current assets 1,281 0    
Current liabilities        
Credit and current maturities in respect of loans from banking corporations and other financial institutions (1,585) (1,639)    
Trade payables 0 (275)    
Other payables (1,242) (134)    
Other financial liabilities 0 0    
Current maturities in respect of Debentures 0 0    
Current maturities of lease liability 0 0    
Financial liabilities measured at fair value through profit or loss 0 0    
Current liabilities (2,827) (2,048)    
Non-current liabilities        
Debentures 0 0    
Convertible Debentures 0 0    
Loans from banking corporations and other financial institutions (14,358) (16,945)    
Loans from non-controlling interests 0 0    
Lease liability 0 0    
Other long term payables 0 0    
Financial liabilities through profit or loss   0    
Other financial liabilities 0 0    
Non-current liabilities (14,358) (16,945)    
Total assets (liabilities), net 37,964 7,076    
Financial risk [member] | Linked [Member] | HUF [Member]        
Current assets:        
Cash and cash equivalents at end of year 2,752 1,946    
Deposits in banking corporations 0      
Restricted cash 558 0    
Financial assets measured at fair value through profit or loss 0 0    
Trade receivables 325 133    
Other receivables 0 0    
Current maturities of Loans to equity-accounted entities 0      
Other financial assets 0 0    
Current assets 3,635 2,079    
Non-current assets:        
Restricted cash 3,782 1,917    
Long term receivables 0 0    
Financial assets measured at fair value through profit or loss 0 0    
Loans to equity-accounted entities 0 0    
Other financial assets 10,332 3,605    
Non-current assets 14,114 5,522    
Current liabilities        
Credit and current maturities in respect of loans from banking corporations and other financial institutions (1,535) (1,596)    
Trade payables (68) (5)    
Other payables (240) (200)    
Other financial liabilities 0 0    
Current maturities in respect of Debentures 0 0    
Current maturities of lease liability (80) (82)    
Financial liabilities measured at fair value through profit or loss 0 0    
Current liabilities (1,923) (1,883)    
Non-current liabilities        
Debentures 0 0    
Convertible Debentures 0 0    
Loans from banking corporations and other financial institutions (32,193) (38,730)    
Loans from non-controlling interests 0 0    
Lease liability (1,134) (1,180)    
Other long term payables 0 0    
Financial liabilities through profit or loss   0    
Other financial liabilities 0 0    
Non-current liabilities (33,327) (39,910)    
Total assets (liabilities), net 17,501 34,192    
Financial risk [member] | Unlinked [Member]        
Current assets:        
Cash and cash equivalents at end of year 83,673 182,463    
Deposits in banking corporations 0      
Restricted cash 71,262 18,121    
Financial assets measured at fair value through profit or loss 20,555 24,343    
Trade receivables 9,037 3,859    
Other receivables 4,872 1,855    
Current maturities of Loans to equity-accounted entities 13,893      
Other financial assets 1,493 9,999    
Current assets 204,785 240,640    
Non-current assets:        
Restricted cash 13,525 7,462    
Long term receivables 2 0    
Financial assets measured at fair value through profit or loss 0 0    
Loans to equity-accounted entities 4,133 1,190    
Other financial assets 0 0    
Non-current assets 17,660 8,652    
Current liabilities        
Credit and current maturities in respect of loans from banking corporations and other financial institutions 0 0    
Trade payables (5,543) (4,108)    
Other payables (28,925) (9,764)    
Other financial liabilities 0 (8,923)    
Current maturities in respect of Debentures (15,832) (17,914)    
Current maturities of lease liability (40) (44)    
Financial liabilities measured at fair value through profit or loss 0 0    
Current liabilities (50,340) (40,753)    
Non-current liabilities        
Debentures (238,520) (286,656)    
Convertible Debentures (131,385) (100,995)    
Loans from banking corporations and other financial institutions 0 0    
Loans from non-controlling interests (14,121) (15,272)    
Lease liability (335) (406)    
Other long term payables 0 0    
Financial liabilities through profit or loss   0    
Other financial liabilities 0 0    
Non-current liabilities (384,361) (403,329)    
Total assets (liabilities), net $ 212,256 $ 194,792