XML 83 R6.htm IDEA: XBRL DOCUMENT
v3.24.0.1

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($) | Total | Initial balance restated | Parent’s ownership interest | Parent’s ownership interest Initial balance restated | Share capital | Share capital Initial balance restated | Other equity | Treasury shares | Treasury shares Initial balance restated | Total other reserve | Total other reserve Initial balance restated | Currency translation reserve | Currency translation reserve Initial balance restated | Cash flow hedging reserve | Cash flow hedging reserve Increase (decrease) by application of new accounting standards | Cash flow hedging reserve Initial balance restated | Gains (Losses) from changes in the time value of the options | Gains (Losses) from changes in the time value of the options Increase (decrease) by application of new accounting standards | Gains (Losses) from changes in the time value of the options Initial balance restated | Actuarial gains or losses on defined benefit plans reserve | Actuarial gains or losses on defined benefit plans reserve Initial balance restated | Shares based payments reserve | Shares based payments reserve Initial balance restated | Other sundry reserve | Other sundry reserve Initial balance restated | Retained earnings/(losses) | Retained earnings/(losses) Initial balance restated | Non- controlling interest | Non- controlling interest Initial balance restated
--- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | ---
Opening balance at Dec. 31, 2020 | $ (2,442,385,000) | $ (2,442,385,000) | $ (2,435,713,000) | $ (2,435,713,000) | $ 3,146,265,000 | $ 3,146,265,000 |  | $ (178,000) | $ (178,000) | $ (1,388,185,000) | $ (1,388,185,000) | $ (3,790,513,000) | $ (3,790,513,000) | $ (60,941,000) | $ 380,000 | $ (60,561,000) | $ 0 | $ (380,000) | $ (380,000) | $ (25,985,000) | $ (25,985,000) | $ 37,235,000 | $ 37,235,000 | $ 2,452,019,000 | $ 2,452,019,000 | $ (4,193,615,000) | $ (4,193,615,000) | $ (6,672,000) | $ (6,672,000)
Changes in equity [abstract] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income/(loss) for the period | (4,653,142,000) |  | (4,647,491,000) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | (4,647,491,000) |  | (5,651,000) |
Other comprehensive income | 32,231,000 |  | 30,577,000 |  |  |  |  |  |  | 30,577,000 |  | 18,354,000 |  | 22,171,000 |  |  | (17,183,000) |  |  | 7,235,000 |  |  |  |  |  |  |  | 1,654,000 |
Total comprehensive income (loss) | (4,620,911,000) |  | (4,616,914,000) |  |  |  |  |  |  | 30,577,000 |  | 18,354,000 |  | 22,171,000 |  |  | (17,183,000) |  |  | 7,235,000 |  |  |  |  |  | (4,647,491,000) |  | (3,997,000) |
Dividends |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |
Increase (decrease) through transfers and other changes, equity | (3,608,000) |  | (3,921,000) |  |  |  |  |  |  | (3,921,000) |  |  |  |  |  |  |  |  |  |  |  |  |  | (3,921,000) |  | 0 |  | 313,000 |
Total transactions with shareholders | (3,608,000) |  | (3,921,000) |  |  |  |  |  |  | (3,921,000) |  |  |  |  |  |  |  |  |  |  |  |  |  | (3,921,000) |  |  |  | 313,000 |
Closing balance at Dec. 31, 2021 | (7,066,904,000) |  | (7,056,548,000) |  | 3,146,265,000 |  |  | (178,000) |  | (1,361,529,000) |  | (3,772,159,000) |  | (38,390,000) |  |  | (17,563,000) |  |  | (18,750,000) |  | 37,235,000 |  | 2,448,098,000 |  | (8,841,106,000) |  | (10,356,000) |
Changes in equity [abstract] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income/(loss) for the period | 1,337,137,000 |  | 1,339,210,000 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 1,339,210,000 |  | (2,073,000) |
Other comprehensive income | 28,942,000 |  | 28,105,000 |  |  |  |  |  |  | 28,105,000 |  | (33,401,000) |  | 74,932,000 |  |  | (4,059,000) |  |  | (9,367,000) |  |  |  |  |  |  |  | 837,000 |
Total comprehensive income (loss) | 1,366,079,000 |  | 1,367,315,000 |  |  |  |  |  |  | 28,105,000 |  | (33,401,000) |  | 74,932,000 |  |  | (4,059,000) |  |  | (9,367,000) |  |  |  |  |  | 1,339,210,000 |  | (1,236,000) |
Equity issue | 800,000,000 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Dividends | 0 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 0 |  |  |
Increase for other contributions from the owners | 4,909,480,000 |  | 4,909,480,000 |  |  |  | $ 9,250,229,000 |  |  | (4,340,749,000) |  |  |  |  |  |  |  |  |  |  |  |  |  | (4,340,749,000) |  |  |  |  |
Increase (decrease) through transfers and other changes, equity | 22,066,000 |  | 22,031,000 |  | 9,352,221,000 |  | (9,250,190,000) |  |  | (80,000,000) |  |  |  |  |  |  |  |  |  |  |  |  |  | (80,000,000) |  | 0 |  | 35,000 |
Total transactions with shareholders | 5,731,546,000 |  | 5,731,511,000 |  | 10,152,221,000 |  | 39,000 |  |  | (4,420,749,000) |  |  |  |  |  |  |  |  |  |  |  |  |  | (4,420,749,000) |  |  |  | 35,000 |
Closing balance at Dec. 31, 2022 | 30,721,000 |  | 42,278,000 |  | 13,298,486,000 |  | 39,000 | (178,000) |  | (5,754,173,000) |  | (3,805,560,000) |  | 36,542,000 |  |  | (21,622,000) |  |  | (28,117,000) |  | 37,235,000 |  | (1,972,651,000) |  | (7,501,896,000) |  | (11,557,000) |
Changes in equity [abstract] |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Net income/(loss) for the period | 581,550,000 |  | 581,831,000 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 581,831,000 |  | (281,000) |
Other comprehensive income | (53,521,000) |  | (66,144,000) |  |  |  |  |  |  | (66,144,000) |  | (25,051,000) |  | (75,220,000) |  |  | 54,569,000 |  |  | (20,442,000) |  |  |  |  |  |  |  | 12,623,000 |
Total comprehensive income (loss) | 528,029,000 |  | 515,687,000 |  |  |  |  |  |  | (66,144,000) |  | (25,051,000) |  | (75,220,000) |  |  | 54,569,000 |  |  | (20,442,000) |  |  |  |  |  | 581,831,000 |  | 12,342,000 |
Dividends | 174,549,000 |  | 174,549,000 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 174,549,000 |  |  |
Increase for other contributions from the owners | 3,000,000 |  | 3,000,000 |  |  |  | 17,401,000 |  |  | (14,401,000) |  |  |  |  |  |  |  |  |  |  |  |  |  | (14,401,000) |  |  |  |  |
Increase (decrease) through transfers and other changes, equity | 51,074,000 |  | 63,886,000 |  | (8,294,952,000) |  | (17,401,000) | 178,000 |  | 817,036,000 |  |  |  |  |  |  |  |  |  |  |  |  |  | 817,036,000 |  | 7,559,025,000 |  | (12,812,000) |
Total transactions with shareholders | (120,475,000) |  | (107,663,000) |  | (8,294,952,000) |  | 0 | 178,000 |  | 802,635,000 |  |  |  |  |  |  |  |  |  |  |  |  |  | 802,635,000 |  | 7,384,476,000 |  | (12,812,000) |
Closing balance at Dec. 31, 2023 | $ 438,275,000 |  | $ 450,302,000 |  | $ 5,003,534,000 |  | $ 39,000 | $ 0 |  | $ (5,017,682,000) |  | $ (3,830,611,000) |  | $ (38,678,000) |  |  | $ 32,947,000 |  |  | $ (48,559,000) |  | $ 37,235,000 |  | $ (1,170,016,000) |  | $ 464,411,000 |  | $ (12,027,000) |

X
- References No definition available. + Details
Name: | ifrs-full_ChangesInEquityAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The amount of change in equity resulting from transactions and other events, other than those changes resulting from transactions with owners in their capacity as owners. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 1 -IssueDate 2023-01-01 -Paragraph 32 -Subparagraph a -Clause ii -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=1&code=ifrs-tx-2023-en-r&anchor=para_32_a_ii&doctype=Standard -URIDate 2023-03-23 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 1 -IssueDate 2023-01-01 -Paragraph 24 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=1&code=ifrs-tx-2023-en-r&anchor=para_24_b&doctype=Standard -URIDate 2023-03-23 Reference 3: http://www.xbrl.org/2003/role/exampleRef -Name IFRS -Number 12 -IssueDate 2023-01-01 -Paragraph B10 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=12&code=ifrs-tx-2023-en-r&anchor=para_B10_b&doctype=Appendix&subtype=B -URIDate 2023-03-23 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 81A -Subparagraph c -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_81A_c&doctype=Standard -URIDate 2023-03-23 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 12 -IssueDate 2023-01-01 -Paragraph B12 -Subparagraph b -Clause ix -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=12&code=ifrs-tx-2023-en-r&anchor=para_B12_b_ix&doctype=Appendix&subtype=B -URIDate 2023-03-23 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 106 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_106_a&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_ComprehensiveIncome
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The amount of dividends recognised as distributions to owners. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 107 -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_107&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_DividendsPaid
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:monetaryItemType
Balance Type: | debit
Period Type: | duration

X
- Definition The amount of residual interest in the assets of the entity after deducting all its liabilities. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 1 -IssueDate 2023-01-01 -Paragraph 24 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=1&code=ifrs-tx-2023-en-r&anchor=para_24_a&doctype=Standard -URIDate 2023-03-23 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 1 -IssueDate 2023-01-01 -Paragraph 32 -Subparagraph a -Clause i -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=1&code=ifrs-tx-2023-en-r&anchor=para_32_a_i&doctype=Standard -URIDate 2023-03-23 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 13 -IssueDate 2023-01-01 -Paragraph 93 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=13&code=ifrs-tx-2023-en-r&anchor=para_93_a&doctype=Standard -URIDate 2023-03-23 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 13 -IssueDate 2023-01-01 -Paragraph 93 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=13&code=ifrs-tx-2023-en-r&anchor=para_93_b&doctype=Standard -URIDate 2023-03-23 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 13 -IssueDate 2023-01-01 -Paragraph 93 -Subparagraph e -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=13&code=ifrs-tx-2023-en-r&anchor=para_93_e&doctype=Standard -URIDate 2023-03-23 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 55 -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_55&doctype=Standard -URIDate 2023-03-23 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 78 -Subparagraph e -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_78_e&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_Equity
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition The increase in equity through other contributions by owners that the entity does not separately disclose in the same statement or note. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 106 -Subparagraph d -Clause iii -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_106_d_iii&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_IncreaseDecreaseThroughOtherContributionsByOwners
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The increase (decrease) in equity resulting from transactions with owners. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 106 -Subparagraph d -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_106_d&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_IncreaseDecreaseThroughTransactionsWithOwners
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The increase (decrease) in equity resulting from changes that the entity does not separately disclose in the same statement or note. [Refer: Equity] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 106 -Subparagraph d -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_106_d&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_IncreaseDecreaseThroughTransfersAndOtherChangesEquity
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The increase in equity through the issue of equity instruments. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 106 -Subparagraph d -Clause iii -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_106_d_iii&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_IssueOfEquity
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The amount of income and expense (including reclassification adjustments) that is not recognised in profit or loss as required or permitted by IFRSs. [Refer: IFRSs [member]] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 12 -IssueDate 2023-01-01 -Paragraph B12 -Subparagraph b -Clause viii -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=12&code=ifrs-tx-2023-en-r&anchor=para_B12_b_viii&doctype=Appendix&subtype=B -URIDate 2023-03-23 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 81A -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_81A_b&doctype=Standard -URIDate 2023-03-23 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 91 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_91_a&doctype=Standard -URIDate 2023-03-23 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 106 -Subparagraph d -Clause ii -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_106_d_ii&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_OtherComprehensiveIncome
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration

X
- Definition The total of income less expenses from continuing and discontinued operations, excluding the components of other comprehensive income. [Refer: Other comprehensive income] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 7 -IssueDate 2023-01-01 -Paragraph 18 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=7&code=ifrs-tx-2023-en-r&anchor=para_18_b&doctype=Standard -URIDate 2023-03-23 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 1 -IssueDate 2023-01-01 -Paragraph 32 -Subparagraph a -Clause ii -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=1&code=ifrs-tx-2023-en-r&anchor=para_32_a_ii&doctype=Standard -URIDate 2023-03-23 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 1 -IssueDate 2023-01-01 -Paragraph 24 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=1&code=ifrs-tx-2023-en-r&anchor=para_24_b&doctype=Standard -URIDate 2023-03-23 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 8 -IssueDate 2023-01-01 -Paragraph 28 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=8&code=ifrs-tx-2023-en-r&anchor=para_28_b&doctype=Standard -URIDate 2023-03-23 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Name IFRS -Number 8 -IssueDate 2023-01-01 -Paragraph 23 -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=8&code=ifrs-tx-2023-en-r&anchor=para_23&doctype=Standard -URIDate 2023-03-23 Reference 6: http://www.xbrl.org/2003/role/exampleRef -Name IFRS -Number 12 -IssueDate 2023-01-01 -Paragraph B10 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=12&code=ifrs-tx-2023-en-r&anchor=para_B10_b&doctype=Appendix&subtype=B -URIDate 2023-03-23 Reference 7: http://www.xbrl.org/2003/role/exampleRef -Name IFRS -Number 17 -IssueDate 2023-01-01 -Paragraph 113 -Subparagraph b -URI https://taxonomy.ifrs.org/xifrs-link?type=IFRS&num=17&code=ifrs-tx-2023-en-r&anchor=para_113_b&doctype=Standard -URIDate 2023-03-23 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 81A -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_81A_a&doctype=Standard -URIDate 2023-03-23 Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 106 -Subparagraph d -Clause i -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_106_d_i&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_ProfitLoss
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | duration