XML 194 R121.htm IDEA: XBRL DOCUMENT v3.25.1
Financial instruments - Reconciliation of Net Debt (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance $ 2,161,874 $ (660,246)
Amounts from loans (349,602) (1,537,295)
Amounts from interests 146,569 20,495
Other cash (inflows)/outflows 118,258 (1,282,708)
Income statement (152,129) (41,305)
Equity and others 11,292 18,693
Net debt, ending balance 2,387,486 2,161,874
Obligations with the public and bank loans    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance 4,416,264 2,848,875
Amounts from loans (371,131) (1,534,282)
Amounts from interests 233,768 117,145
Other cash (inflows)/outflows 23,091 18,346
Income statement (204,340) (168,598)
Equity and others 0 0
Net debt, ending balance 4,734,876 4,416,264
Financial instruments derived from hedging    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance 22,000 39,681
Amounts from loans (759) (18,927)
Amounts from interests 7,057 4,077
Other cash (inflows)/outflows 0 0
Income statement (25,648) 11,731
Equity and others 12,594 20,800
Net debt, ending balance 28,756 22,000
Derivatives for investment hedges    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance 18,300 29,984
Amounts from loans 0 0
Amounts from interests 0 0
Other cash (inflows)/outflows (4,368) (10,082)
Income statement 22,533 18,171
Equity and others 135 3,595
Net debt, ending balance 0 18,300
Non-hedging Derivatives in Other financial liabilities    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance 14,795 5,816
Amounts from loans 0 0
Amounts from interests 0 0
Other cash (inflows)/outflows 0 0
Income statement 14,377 (8,979)
Equity and others 0 0
Net debt, ending balance 418 14,795
Current and non-current lease liabilities    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance 75,158 61,734
Amounts from loans 22,288 15,914
Amounts from interests 2,820 2,038
Other cash (inflows)/outflows 0 0
Income statement (33,762) (31,376)
Equity and others 0 0
Net debt, ending balance 83,812 75,158
Hedging derivatives – cash requirements for Australia’s business    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance (1,437) (7,139)
Amounts from loans 0 0
Amounts from interests 0 0
Other cash (inflows)/outflows 0 1,183
Income statement 0 (1,183)
Equity and others (1,437) (5,702)
Net debt, ending balance 0 (1,437)
Current and non-current financial liabilities    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance 4,546,517 2,986,090
Amounts from loans (349,602) (1,537,295)
Amounts from interests 243,645 123,260
Other cash (inflows)/outflows 18,723 8,264
Income statement (226,840) (179,051)
Equity and others 11,292 24,395
Net debt, ending balance 4,847,862 4,546,517
Current and non-current financial liabilities    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance (2,383,206)  
Net debt, ending balance   (2,383,206)
Cash and cash equivalents    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance (1,041,369) (2,655,236)
Amounts from loans 0 0
Amounts from interests (50,529) (53,539)
Other cash (inflows)/outflows 329,897 (1,615,863)
Income statement 57,114 55,535
Equity and others 0 0
Net debt, ending balance (1,377,851) (1,041,369)
Deposits that do not qualify as cash and cash equivalents    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance (1,316,797) (950,167)
Amounts from loans 0 0
Amounts from interests (46,547) (49,226)
Other cash (inflows)/outflows (230,017) 341,742
Income statement 21,029 74,114
Equity and others 0 0
Net debt, ending balance (1,061,262) (1,316,797)
Debt Hedging Derivative Financial Instruments    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance (24,520) (29,620)
Amounts from loans 0 0
Amounts from interests 0 0
Other cash (inflows)/outflows 0 0
Income statement (21,590) (5,100)
Equity and others 0 0
Net debt, ending balance (2,930) (24,520)
Derivatives for investment hedges    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance 0 0
Amounts from loans 0 0
Amounts from interests 0 0
Other cash (inflows)/outflows 0 0
Income statement 15,405 0
Equity and others 0 0
Net debt, ending balance (15,405) 0
Non-hedging derivatives on other financial assets    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance (520) (4,174)
Amounts from loans 0 0
Amounts from interests 0 0
Other cash (inflows)/outflows (345) (18,034)
Income statement 2,753 14,380
Equity and others 0 0
Net debt, ending balance (2,928) (520)
Current and Non-Current Financial Assets    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance (2,384,643) (3,646,336)
Amounts from loans 0 0
Amounts from interests (97,076) (102,765)
Other cash (inflows)/outflows 99,535 (1,290,972)
Income statement 74,711 137,746
Equity and others 0 (5,702)
Net debt, ending balance (2,460,376) (2,384,643)
Current and Non-Current Financial Assets    
Disclosure Of Detailed Information About Changes In Net Debt [Line Items]    
Net debt, beginning balance $ 4,545,080  
Net debt, ending balance   $ 4,545,080