XML 106 R80.htm IDEA: XBRL DOCUMENT v3.25.1
Investments in Investee Entities (Details 1) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Disclosure Of Significant Investments In Subsidiaries Line Items      
Balance of non-controlling interests $ 260,408 $ 267,198  
Current assets 707,945 664,645  
Non-current assets 4,838,940 3,969,276  
Current liabilities 592,040 583,292  
Non-current liabilities 3,513,911 2,614,672  
Revenues 377,935 255,702 [1] $ 192,172 [1]
Profit 66,505 98,041 [1] 38,113 [1]
Profit attributed to non-controlling interests 22,296 27,117 [1] 13,364 [1]
Cash flows from operating activities 193,072 149,620 90,376
Cash flows from investing activities (941,367) (798,065) (820,000)
Cash flows from financing activities 745,987 855,305 684,741
Total change in cash and cash equivalents $ (2,308) $ 206,860 $ (44,883)
Co-Op (holding Lukovac and EWK) [Member]      
Disclosure Of Significant Investments In Subsidiaries Line Items      
Rate of ownership rights held by non-controlling interests % 49.90% 49.90% 49.90%
Balance of non-controlling interests $ 31,772 $ 35,556 $ 26,276
Current assets 13,992 26,611 21,511
Non-current assets 210,210 229,483 230,604
Current liabilities 19,057 20,632 18,345
Non-current liabilities 141,732 170,832 181,112
Revenues 49,663 49,211 40,348
Profit 20,328 19,946 13,875
Profit attributed to non-controlling interests 6,911 8,304 3,542
Cash flows from operating activities 36,062 29,451 26,998
Cash flows from investing activities (3,075) (130) (911)
Cash flows from financing activities (39,175) (28,064) (20,133)
Total change in cash and cash equivalents $ (6,188) $ 1,257 $ 5,954
Danuba Power (holding SOWI) [Member]      
Disclosure Of Significant Investments In Subsidiaries Line Items      
Rate of ownership rights held by non-controlling interests %     52.00%
Balance of non-controlling interests     $ 25,792
Current assets     20,362
Non-current assets     134,658
Current liabilities     11,252
Non-current liabilities     94,168
Revenues     23,718
Profit     7,323
Profit attributed to non-controlling interests     3,808
Cash flows from operating activities     11,857
Cash flows from investing activities     (28,775)
Cash flows from financing activities     19,144
Total change in cash and cash equivalents     $ 2,226
The Iberian Wind (holding Gecama) [Member]      
Disclosure Of Significant Investments In Subsidiaries Line Items      
Rate of ownership rights held by non-controlling interests % 28.01%   28.01%
Balance of non-controlling interests $ 64,259   $ 56,786
Current assets 39,219   48,514
Non-current assets 379,149   412,951
Current liabilities 21,920   36,803
Non-current liabilities 159,978   222,372
Revenues 65,832   43,512
Profit 26,357   21,026
Profit attributed to non-controlling interests 6,012   5,902
Cash flows from operating activities 41,946   22,915
Cash flows from investing activities (5,792)   (108,038)
Cash flows from financing activities (26,897)   106,344
Total change in cash and cash equivalents $ 9,257   $ 21,221
[1] The Consolidated Statements of Income have been adjusted to present comparable information for the previous years. For additional details please see Note 2R.