XML 31 R8.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statements of Cash Flows (Parentheticals) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Cash flows from (used in) operating activities [abstract]      
Total adjustments to reconcile profit (loss) $ 67,047 $ 24,146 $ 89,465
Income and expenses not associated with cash flows:      
Depreciation and amortization 42,267 20,500 15,867
Interest income from deposits (1,669) 0 0
Fair value changes of financial assets measured at fair value throughprofit or loss (2,953) (3,145) 660
Share-based payment 8,673 3,980 2,253
Deferred taxes 4,882 3,272 (15,482)
Finance Expenses In Respect Of Lease Liability 1,964 1,243 1,087
Exchange differences and others (836) 3,019 338
Amortization of deferred costs in respect of projects 31 230 819
Interest incomes from loans to investees (1,130) (1,465) (657)
Share of profits (loss) of equity accounted investees 306 189 (26)
Total of income and expense not associated with cash flow 80,749 33,980 84,918
Changes In Assets And Liabilities Items      
Change in other receivables (4,930) 340 (5,100)
Change in trade receivables (23,355) (6,944) 4,800
Change in other payables 13,799 (4,624) 5,121
Change in trade payables 784 1,175 (274)
Change in provisions for employees benefits 0 219 0
Total change in assets and liabilities (13,702) (9,834) 4,547
Annex B - Acquisition of Newly Consolidated Companies      
Working capital (except for cash and cash equivalents) 139 (42,304) 245
Restricted cash 0 0 174
Financial liabilities through profit or loss 0 (86,768) 0
Fixed assets 1,364 121,359 16,390
Intangible assets 41,437 164,765 15,998
Deferred Costs In Respect Of Projects 15,741 104,346 0
Deferred Borrowing Costs 0 5,738 293
Deferred taxes 0 115 122
Investment in investee 0 (39,803) (7,251)
Right-of-use asset and lease liability, net 0 (633) 0
Loan to investee (1,719) (24,512) (17,309)
Loan from non-controlling interests 0 (23,551) 0
Non-controlling interests 0 (22,256) (108)
Total consideration which was paid, after deducting cash in consolidated companies 56,962 156,496 8,554
Finance expenses in respect of debentures      
Income and expenses not associated with cash flows:      
Finance expenses 0 0 559
Finance expenses in respect of project finance loans      
Income and expenses not associated with cash flows:      
Finance expenses 52,309 27,699 25,885
Finance expenses in respect of prepayment of loans      
Income and expenses not associated with cash flows:      
Finance expenses 0 0 67,594
Finance expenses in respect of loans from non-controlling interests      
Income and expenses not associated with cash flows:      
Finance expenses 1,381 1,158 1,540
Finance expenses (income) in respect of contingent consideration      
Income and expenses not associated with cash flows:      
Finance expenses (income) (8,387) 2,231 0
Finance expenses in respect of lease liability      
Income and expenses not associated with cash flows:      
Finance expenses 1,964 1,243 1,087
Finance income in respect of contract asset      
Income and expenses not associated with cash flows:      
Finance income (17,189) (24,310) (16,176)
Finance expenses (income) in respect of forward transaction      
Income and expenses not associated with cash flows:      
Finance expenses (income) 1,100 $ (621) $ 657
UNITED STATES      
Annex B - Acquisition of Newly Consolidated Companies      
Payment For Development Of Project $ 12,500