XML 36 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Share Capital [Member]
Translation reserve [Member]
Capital reserve [Member]
Accumulated profit [Member]
Total Equity Attributable to Kenon shareholders [Member]
Non-controlling interests [Member]
Total
Balance at Dec. 31, 2020 $ 602,450 $ 15,896 $ (11,343) $ 459,820 $ 1,066,823 $ 209,185 $ 1,276,008
Transactions with owners, recognised directly in equity contributions by and distributions to owners              
Share-based payment transactions 0 0 7,371 0 7,371 1,187 8,558
Dividend declared and paid 0 0 0 (288,811) (288,811) (10,214) (299,025)
Total contributions by and distributions to owners 0 0 7,371 (288,811) (281,440) (9,027) (290,467)
Changes in ownership interests in subsidiaries              
Dilution in investment in subsidiary 0 0 0 38,443 38,443 103,891 142,334
Non-controlling interests in respect of business combinations 0 0 0 0 0 6,769 6,769
Investments from holders of non-controlling interests in equity of subsidiary 0 0 0 0 0 197,075 197,075
Total changes in ownership interests in subsidiaries 0 0 0 38,443 38,443 307,735 346,178
Total comprehensive income for the year              
Net profit for the year 0 0 0 930,273 930,273 (54,956) 875,317
Other comprehensive income for the year, net of tax 0 9,784 29,755 50 39,589 33,661 73,250
Total comprehensive income for the year 0 9,784 29,755 930,323 969,862 (21,295) 948,567
Balance at Dec. 31, 2021 602,450 25,680 25,783 1,139,775 1,793,688 486,598 2,280,286
Transactions with owners, recognised directly in equity contributions by and distributions to owners              
Cash distribution to owners of the Company (552,316) 0 0 0 (552,316) 0 (552,316)
Share-based payment transactions 0   8,502   8,502 2,104 10,606
Total contributions by and distributions to owners (552,316) 0 8,502 0 (543,814) 2,104 (541,710)
Changes in ownership interests in subsidiaries              
Dilution in investment in subsidiary 0 0 0 57,585 57,585 135,567 193,152
Acquisition of subsidiary with non-controlling interest 0 0 41 0 41 0 41
Investments from holders of non-controlling interests in equity of subsidiary 0 0 0 0 0 36,725 36,725
Total changes in ownership interests in subsidiaries 0 0 41 57,585 57,626 172,292 229,918
Total comprehensive income for the year              
Net profit for the year 0 0 0 312,652 312,652 37,007 349,659
Other comprehensive income for the year, net of tax 0 (24,474) 8,227 (5,420) (21,667) (568) (22,235)
Total comprehensive income for the year 0 (24,474) 8,227 307,232 290,985 36,439 327,424
Balance at Dec. 31, 2022 50,134 1,206 42,553 1,504,592 1,598,485 697,433 2,295,918
Transactions with owners, recognised directly in equity contributions by and distributions to owners              
Share-based payment transactions 0 0 4,753 0 4,753 1,386 6,139
Dividend declared and paid 0 0 0 (150,365) (150,365) 0 (150,365)
Own shares acquired 0 0 0 (28,130) (28,130) 0 (28,130)
Total contributions by and distributions to owners 0 0 4,753 (178,495) (173,742) 1,386 (172,356)
Changes in ownership interests in subsidiaries              
Acquisition of shares of subsidiary from holders of rights not conferring control 0 0 25,502 0 25,502 103,812 129,314
Investments from holders of non-controlling interests in equity of subsidiary 0 0 0 0 0 63,878 63,878
Total changes in ownership interests in subsidiaries 0 0 25,502 0 25,502 167,690 193,192
Total comprehensive income for the year              
Net profit for the year 0 0 0 (235,978) (235,978) 25,030 (210,948)
Other comprehensive income for the year, net of tax 0 (4,864) (3,016) (3,078) (10,958) (24,624) (35,582)
Total comprehensive income for the year 0 (4,864) (3,016) (239,056) (246,936) 406 (246,530)
Balance at Dec. 31, 2023 $ 50,134 $ (3,658) $ 69,792 $ 1,087,041 $ 1,203,309 $ 866,915 $ 2,070,224