XML 100 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
Total
Parent’s ownership interest
Share capital
Other equity
Treasury shares
Total other reserve
Currency translation reserve
Cash flow hedging reserve
Gains (Losses) from changes in the time value of the options
Actuarial gains or losses on defined benefit plans reserve
Shares based payments reserve
Other sundry reserve
Retained earnings/(losses)
Non- controlling interest
Opening 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 (loss) 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)
Dividends                         0  
Equity issue 800,000,000 800,000,000 800,000,000                      
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 (loss) (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)
Changes in equity [abstract]                            
Net income/(loss) for the period 977,445,000 976,972,000                     976,972,000 473,000
Other comprehensive income (loss) (411,567,000) (411,425,000)       (411,425,000) (379,049,000) (14,218,000) 2,697,000 (20,855,000)       (142,000)
Total comprehensive income (loss) 565,878,000 565,547,000       (411,425,000) (379,049,000) (14,218,000) 2,697,000 (20,855,000)     976,972,000 331,000
Dividends (293,092,000) (293,092,000)                     (293,092,000)  
Increase (decrease) through transfers and other changes, equity 268,000 510,000       510,000           510,000 0 (242,000)
Total transactions with shareholders (292,824,000) (292,582,000)       510,000           510,000 (293,092,000) (242,000)
Closing balance at Dec. 31, 2024 $ 711,329,000 $ 723,267,000 $ 5,003,534,000 $ 39,000 $ 0 $ (5,428,597,000) $ (4,209,660,000) $ (52,896,000) $ 35,644,000 $ (69,414,000) $ 37,235,000 $ (1,169,506,000) $ 1,148,291,000 $ (11,938,000)