XML 19 R6.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Share capital
Foreign currency translation reserves
Hedge reserves
Gains and losses from financial assets reserve
Actuarial gains and losses from defined benefit plans reserve
Accumulated other comprehensive income
Other miscellaneous reserves
Total reserves
Retained earnings
Equity attributable to owners of the Parent
Non-controlling interests
Total
Equity at beginning of the year at Dec. 31, 2019 $ 477,386 $ (25,745) $ 7,196 $ (270) $ (9,490) $ (28,309) $ 14,086 $ (14,223) $ 1,623,104 $ 2,086,267 $ 48,205 $ 2,134,472
Net profit 0 0 0 0 0   0 0 164,518 164,518 3,841 168,359
Other comprehensive income 0 14,176 (2,705) 7,142 810 19,423 0 19,423 0 19,423 (157) 19,266
Total comprehensive income 0 14,176 (2,705) 7,142 810 19,423 0 19,423 164,518 183,941 3,684 187,625
Dividends 0 0 0 0 0   0 0 (149,355) (149,355) (10,118) (159,473)
Other (decrease) increases in equity 0 0 0 0 0   2,232 2,232 0 2,232 (2,278) (46)
Total changes in equity 0 14,176 (2,705) 7,142 810 19,423 2,232 21,655 15,163 36,818 (8,712) 28,106
Equity at end of the year at Dec. 31, 2020 477,386 (11,569) 4,491 6,872 (8,680) (8,886) 16,318 7,432 1,638,267 2,123,085 39,493 2,162,578
Net profit 0 0 0 0 0   0 0 585,454 585,454 6,751 592,205
Other comprehensive income 0 3,656 (38,516) (8,254) 4,506 (38,608) 0 (38,608) 0 (38,608) 615 (37,993)
Total comprehensive income 0 3,656 (38,516) (8,254) 4,506 (38,608) 0 (38,608) 585,454 546,846 7,366 554,212
Sale of equity instruments irrevocably recognized in OCI 0 0 0 (9,764) 0 (9,764) 0 (9,764) 9,764 0 0  
Dividends 0 0 0 0 0   0 0 (585,453) (585,453) (12,408) (597,861)
Capital stock increase 1,100,257 0 0 0 0   0 0 0 1,100,257 0 1,100,257
Other (decrease) increases in equity 0 0 0 0 0   (3,215) (3,215) 0 (3,215) 0 (3,215)
Total changes in equity 1,100,257 3,656 (38,516) (18,018) 4,506 (48,372) (3,215) (51,587) 9,765 1,058,435 (5,042) 1,053,393
Equity at end of the year at Dec. 31, 2021 1,577,643 (7,913) (34,025) (11,146) (4,174) (57,258) 13,103 (44,155) 1,648,032 3,181,520 34,451 3,215,971
Net profit 0 0 0 0 0   0 0 3,906,311 3,906,311 7,973 3,914,284
Other comprehensive income 0 (129) 19,450 173 (5,024) 14,470 0 14,470 0 14,470 (179) 14,291
Total comprehensive income 0 (129) 19,450 173 (5,024) 14,470 0 14,470 3,906,311 3,920,781 7,794 3,928,575
Dividends 0 0 0 0 0   0 0 (2,204,229) (2,204,229) (7,369) (2,211,598)
Other (decrease) increases in equity 0 0 0 0 0   (1,440) (1,440) 0 (1,440) 493 (947)
Total changes in equity 0 (129) 19,450 173 (5,024) 14,470 (1,440) 13,030 1,702,082 1,715,112 918 1,716,030
Equity at end of the year at Dec. 31, 2022 $ 1,577,643 $ (8,042) $ (14,575) $ (10,973) $ (9,198) $ (42,788) $ 11,663 $ (31,125) $ 3,350,114 $ 4,896,632 $ 35,369 $ 4,932,001