XML 120 R94.htm IDEA: XBRL DOCUMENT v3.25.1
Changes in Liabilities from Financing Activities (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Changes in Liabilities from Financing Activities, beginning of period $ 2,753,661 $ 2,164,877 $ 1,823,738
Cash flows from financing activities 433,571 514,576 400,559
Translation differences in respect of foreign operations (63,182) 17,902 (189,548)
Adjustments in respect of cash flows for operating activities [1] 58,035 27,814 34,859
Non-cash activities 42,665 28,492 95,269
Changes in Liabilities from Financing Activities , end of period 3,224,750 2,753,661 2,164,877
Debentures      
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Changes in Liabilities from Financing Activities, beginning of period [2] 323,161 256,736 307,481
Cash flows from financing activities [2] 151,898 68,303 (16,571)
Translation differences in respect of foreign operations [2] 2,877 (4,076) (35,037)
Adjustments in respect of cash flows for operating activities [1],[2] 4,976 2,198 863
Non-cash activities [2] 0 0 0
Changes in Liabilities from Financing Activities , end of period [2] 482,912 323,161 256,736
Convertible Debentures      
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Changes in Liabilities from Financing Activities, beginning of period [2] 130,931 131,763 101,291
Cash flows from financing activities [2] 0 0 47,755
Translation differences in respect of foreign operations [2] (736) (3,763) (15,576)
Adjustments in respect of cash flows for operating activities [1],[2] 3,226 2,952 3,195
Non-cash activities [2] 0 (21) (4,902)
Changes in Liabilities from Financing Activities , end of period [2] 133,421 130,931 131,763
Loans from banks and other financial institutions      
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Changes in Liabilities from Financing Activities, beginning of period 2,029,539 1,585,846 [2] 1,231,208 [2]
Cash flows from financing activities 240,043 403,679 357,868 [2]
Translation differences in respect of foreign operations (56,015) 21,664 (123,423) [2]
Adjustments in respect of cash flows for operating activities [1] 47,592 20,880 32,435 [2]
Non-cash activities (50,946) [3] (2,530) 87,758 [2],[4]
Changes in Liabilities from Financing Activities , end of period 2,210,213 2,029,539 1,585,846 [2]
Loans from non-controlling interests [Member]      
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Changes in Liabilities from Financing Activities, beginning of period 92,751 90,909 78,113
Cash flows from financing activities (2,960) (1,211) 15,834
Translation differences in respect of foreign operations (4,683) 2,466 (5,210)
Adjustments in respect of cash flows for operating activities [1] 1,941 754 330
Non-cash activities (11,451) (167) 1,842
Changes in Liabilities from Financing Activities , end of period 75,598 92,751 90,909
Liability in respect of tax equity arrangement      
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Changes in Liabilities from Financing Activities, beginning of period 49,683 0  
Cash flows from financing activities 50,442 48,653  
Translation differences in respect of foreign operations 0 0  
Adjustments in respect of cash flows for operating activities [1] 300 1,030  
Non-cash activities 0 0 [1]  
Changes in Liabilities from Financing Activities , end of period 100,425 49,683 0
Lease liability      
Disclosure of reconciliation of liabilities arising from financing activities [line items]      
Changes in Liabilities from Financing Activities, beginning of period 127,596 99,623 105,645
Cash flows from financing activities (5,852) (4,848) (4,327)
Translation differences in respect of foreign operations (4,625) 1,611 (10,302)
Adjustments in respect of cash flows for operating activities [1] 0 0 (1,964)
Non-cash activities 105,062 [5] 31,210 [6] 10,571 [6]
Changes in Liabilities from Financing Activities , end of period $ 222,181 $ 127,596 $ 99,623
[1] Including interest accrued and interest paid.
[2] Including interest payable.
[3] Mostly due to the offsetting of deferred borrowing costs which were prepaid by the project companies on the financial closing dates, capitalization of finance expenses during the construction period and classification of disposal groups classified as held for sale.
[4] Mostly due to the offsetting of deferred borrowing costs which were prepaid by the project companies on the financial closing dates, and discounted finance expenses during the construction period.
[5] Initial creation and index linking vis-à-vis right-of-use asset and classification to liabilities of disposal groups classified as held for sale.
[6] Initial creation vis-à-vis right-of-use asset.