XML 50 R33.htm IDEA: XBRL DOCUMENT v3.22.4
Business combinations (Tables)
 12 Months Ended
Dec. 31, 2022
Business combinations [Abstract]  
Amount of assets and liabilities consolidated at the effective acquisition date
The fair value of assets and liabilities consolidated at the effective acquisition date is shown in aggregate on the basis that they are individually not significant in the following table:

   
Business combinations
for the year ended
December 31, 2022
  
       
Property, plant and equipment under IAS 16 (Note 6)
    
58,002
  
Rights of use under IFRS 16 (Lessee) or intangible assets under IAS 38 (Note 6)
    
16,993
  
Cash & cash equivalents
    
1,057
  
Other current assets
    
8,283
  
Non-current Project debt (Note 15)
    
(1,301
)
Current Project debt (Note 15)
    
(148
)
Other current and non-current liabilities
    
(18,919
)
Non-controlling interests
    
(14,300
)
Total net assets acquired at fair value
    
49,667
  
Asset acquisition – purchase price paid
    
(49,667
)
Net result of business combinations
    
-
  

The fair value of assets and liabilities consolidated at the effective acquisition date is shown in aggregate under Other on the basis that they are individually not significant in the following table:

 
  
Business combinations
for the year ended December 31, 2021
  
 
  
Coso
    
Other
    
Total
  
Property, plant and equipment under IAS 16 (Note 6)
    
383,153
      
137,426
   
520,579
  
Rights of use under IFRS 16 (Lessee) or intangible assets under IAS 38 (Note 6)
     -       22,149       22,149  
Deferred tax asset (Note 18)
    
-
      
4,410
      
4,410
  
Other non-current assets
    
11,024
      
1,943
      
12,967
  
Cash & cash equivalents
    
6,363
      
14,649
      
21,012
  
Other current assets
    
14,378
      
46,632
      
61,010
  
Non-current Project debt (Note 15)
    
(248,544
)
    
(39,808
)
    
(288,352
)
Current Project debt (Note 15)
    
(13,415
)
    
(25,366
)
    
(38,781
)
Deferred tax liabilities (Note 18)
    
-
      
(4,910
)
    
(4,910
)
Other current and non-current liabilities
    
(22,959
)
    
(64,922
)
    
(87,881
)
Non-controlling interests
    
-
      
(8,287
)
    
(8,287
)
Total net assets acquired at fair value
    
130,000
      
83,916
      
213,916
  
Asset acquisition – purchase price paid
    
(130,000
)
    
(80,868
)
    
(210,868
)
Fair value of previously held 15% stake in Rioglass
    
-
      
(3,048
)
    
(3,048
)
Net result of business combinations
    
-
      
-
      
-