XML 148 R125.htm IDEA: XBRL DOCUMENT v3.23.1
Operating Segments (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Disclosure Of Operating Segments Line Items      
External Revenues $ 192,172 $ 102,461 $ 70,324
Inter Segment Revenues 0 0 0
Revenue 192,172 102,461 70,324
Segment Adjusted Ebitda 163,547 113,965 85,954
Reconciliations of unallocated amounts:      
Headquarter costs [1] (18,071) (12,086) (7,016)
Intersegment loss 2,038 2,811 1,194
Repayment of contract asset under concession arrangements (17,579) (32,857) (31,250)
Depreciation and amortization and share based compensation (50,940) (24,480) (18,120)
U.S. acquisition expense   (7,331)  
Other incomes not attributed to segments 11,617    
Operating profit 90,612 34,400 28,374
Finance income 23,341 30,333 17,214
Finance expenses (62,591) (37,175) (31,408)
Early prepayment fee 0 0 (67,594)
Share in the losses of equity accounted investees 306 189 (26)
Profit (Loss) before income taxes 51,056 27,369 (53,388)
Total reportable segments      
Disclosure Of Operating Segments Line Items      
External Revenues 192,172 102,461 70,324
Inter Segment Revenues 9,111 10,894 10,864
Revenue 201,283 113,355 81,188
Segment Adjusted Ebitda 163,547 113,965 85,954
Total reportable segments | Management and construction      
Disclosure Of Operating Segments Line Items      
External Revenues 11,113 8,152 2,556
Inter Segment Revenues 9,111 10,894 10,864
Revenue 20,224 19,046 13,420
Segment Adjusted Ebitda 4,018 6,623 3,693
Total reportable segments | ISRAEL      
Disclosure Of Operating Segments Line Items      
External Revenues 51,363 18,919 16,869
Inter Segment Revenues 0 0 0
Revenue 51,363 18,919 16,869
Segment Adjusted Ebitda 57,598 44,549 40,722
Total reportable segments | Central-Eastern Europe      
Disclosure Of Operating Segments Line Items      
External Revenues 70,705 61,326 48,286
Inter Segment Revenues 0 0 0
Revenue 70,705 61,326 48,286
Segment Adjusted Ebitda 56,181 51,610 40,317
Total reportable segments | Western Europe      
Disclosure Of Operating Segments Line Items      
External Revenues 58,991 14,064 2,613
Inter Segment Revenues 0 0 0
Revenue 58,991 14,064 2,613
Segment Adjusted Ebitda 45,750 11,183 1,222
Adjustments      
Disclosure Of Operating Segments Line Items      
External Revenues 0 0 0
Inter Segment Revenues (9,111) (10,894) (10,864)
Revenue (9,111) (10,894) (10,864)
Segment Adjusted Ebitda $ 0 $ 0 $ 0
[1] Including general and administrative, project promotion and development expenses (excluding depreciation and amortization and share based compensation).