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)