XML 150 R119.htm IDEA: XBRL DOCUMENT v3.24.1
Segment, Customer and Geographic Information (Schedule of Information Regarding Reportable Segments) (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Disclosure of operating segments [line items]      
Revenue $ 691,796 $ 573,957 $ 487,763
(Loss)/profit before taxes (185,749) 387,639 879,642
Income tax benefit/(expense) (25,199) (37,980) (4,325)
(Loss)/profit from continuing operations (210,948) 349,659 875,317
Depreciation and amortization 90,939 62,876 57,640
Financing income (39,361) (44,686) (2,934)
Financing expenses 66,333 50,397 144,295
Disclosure Of Operating Segments Other Items Abstract      
Net gains (Losses) related to Qoros     251,483
Losses related to ZIM 860 727,650 204
Share in profit of CPV excluding share of depreciation and amortization and financing expenses, net 156,636 167,862 105,668
Changes in net expenses, not in the ordinary course of business and/or of a non-recurring nature 4,878 2,978 929
Share of changes in fair value of derivative financial instruments (2,168) 2,383 44,901
Share in losses/(profit) of associated companies 200,480 (1,118,175) (1,250,149)
Gain from distribution of dividend in kind      
Other items 478,597 (148,715) (647,963)
Adjusted Earnings Before Income Tax Depreciation And Amortization 292,848 238,924 231,679
Segment assets 3,405,284 2,692,643 2,138,960
Investments in associated companies 703,156 1,079,417 1,899,454
Total assets 4,108,440 3,772,060 4,038,414
Segment liabilities 2,038,216 1,476,142 1,758,128
OPC Israel [Member]      
Disclosure of operating segments [line items]      
Revenue 618,830 516,668 437,043
(Loss)/profit before taxes 48,750 23,728 (57,040)
Income tax benefit/(expense) (14,174) (9,522) 10,155
(Loss)/profit from continuing operations 34,576 14,206 (46,885)
Depreciation and amortization 65,659 47,134 44,296
Financing income (6,038) (10,301) (2,730)
Financing expenses 48,182 42,062 119,392
Disclosure Of Operating Segments Other Items Abstract      
Net gains (Losses) related to Qoros     0
Losses related to ZIM 0 0 0
Share in profit of CPV excluding share of depreciation and amortization and financing expenses, net 0 0 0
Changes in net expenses, not in the ordinary course of business and/or of a non-recurring nature 0 0 0
Share of changes in fair value of derivative financial instruments 0 0 0
Share in losses/(profit) of associated companies 0 0 419
Gain from distribution of dividend in kind      
Other items 107,803 78,895 161,377
Adjusted Earnings Before Income Tax Depreciation And Amortization 156,553 102,623 104,337
Segment assets 1,673,149 1,503,811 1,481,149
Investments in associated companies 0 0 0
Segment liabilities 1,423,624 1,226,395 1,324,217
CPV Group [Member]      
Disclosure of operating segments [line items]      
Revenue 72,966 57,289 50,720
(Loss)/profit before taxes 16,515 61,039 (60,709)
Income tax benefit/(expense) (4,136) (9,892) 13,696
(Loss)/profit from continuing operations 12,379 51,147 (47,013)
Depreciation and amortization 25,056 15,519 13,102
Financing income (5,641) (25,197) (37)
Financing expenses 16,790 7,521 24,640
Disclosure Of Operating Segments Other Items Abstract      
Net gains (Losses) related to Qoros     0
Losses related to ZIM 0 0 0
Share in profit of CPV excluding share of depreciation and amortization and financing expenses, net 156,636 167,862 105,668
Changes in net expenses, not in the ordinary course of business and/or of a non-recurring nature 4,878 2,978 929
Share of changes in fair value of derivative financial instruments (2,168) 2,383 44,901
Share in losses/(profit) of associated companies (65,566) (85,149) 10,425
Gain from distribution of dividend in kind      
Other items 129,985 85,917 199,628
Adjusted Earnings Before Income Tax Depreciation And Amortization 146,500 146,956 138,919
Segment assets 1,102,939 552,569 431,474
Investments in associated companies 703,156 652,358 545,242
Segment liabilities 609,958 241,468 218,004
Z I M Member      
Disclosure of operating segments [line items]      
Revenue 0 0 0
(Loss)/profit before taxes (266,906) 305,376 1,260,789
Income tax benefit/(expense) 0 0 0
(Loss)/profit from continuing operations (266,906) 305,376 1,260,789
Depreciation and amortization 0 0 0
Financing income 0 0 0
Financing expenses 0 0 0
Disclosure Of Operating Segments Other Items Abstract      
Net gains (Losses) related to Qoros     0
Losses related to ZIM 860 727,650 204
Share in profit of CPV excluding share of depreciation and amortization and financing expenses, net 0 0 0
Changes in net expenses, not in the ordinary course of business and/or of a non-recurring nature 0 0 0
Share of changes in fair value of derivative financial instruments 0 0 0
Share in losses/(profit) of associated companies 266,046 (1,033,026) (1,260,993)
Gain from distribution of dividend in kind      
Other items 266,906 (305,376) (1,260,789)
Adjusted Earnings Before Income Tax Depreciation And Amortization 0 0 0
Segment assets 0 0 0
Investments in associated companies 0 427,059 1,354,212
Segment liabilities 0 0 0
Other [Member]      
Disclosure of operating segments [line items]      
Revenue 0 0 0
(Loss)/profit before taxes 15,892 (2,504) (263,398)
Income tax benefit/(expense) (6,889) (18,566) (28,176)
(Loss)/profit from continuing operations 9,003 (21,070) (291,574)
Depreciation and amortization 224 223 242
Financing income (27,682) (9,188) (167)
Financing expenses 1,361 814 263
Disclosure Of Operating Segments Other Items Abstract      
Net gains (Losses) related to Qoros     251,483
Losses related to ZIM 0 0 0
Share in profit of CPV excluding share of depreciation and amortization and financing expenses, net 0 0 0
Changes in net expenses, not in the ordinary course of business and/or of a non-recurring nature 0 0 0
Share of changes in fair value of derivative financial instruments 0 0 0
Share in losses/(profit) of associated companies 0 0 0
Gain from distribution of dividend in kind      
Other items (26,097) (8,151) 251,821
Adjusted Earnings Before Income Tax Depreciation And Amortization (10,205) (10,655) (11,577)
Segment assets 629,196 636,263 226,337
Investments in associated companies 0 0 0
Segment liabilities $ 4,634 $ 8,279 $ 215,907