XML 79 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Equity attributable to owners of the Parent
Share capital
Foreign currency translation reserve
Hedge reserve
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
Non- controlling interests
Equity at beginning of the year at Dec. 31, 2021 $ 3,215,971 $ 3,181,520 $ 1,577,643 $ (7,913) $ (34,025) $ (11,146) $ (4,174) $ (57,258) $ 13,103 $ (44,155) $ 1,648,032 $ 34,451
Changes in equity [abstract]                        
Net income 3,914,284 3,906,311                 3,906,311 7,973
Other comprehensive income 14,291 14,470   (129) 19,450 173 (5,024) 14,470   14,470   (179)
Total comprehensive income 3,928,575 3,920,781   (129) 19,450 173 (5,024) 14,470   14,470 3,906,311 7,794
Dividends [1] (2,211,598) (2,204,229)                 (2,204,229) (7,369)
Capital stock increase     0                  
Other (decrease) increases in equity (947) (1,440)             (1,440) (1,440)   493
Total changes in equity 1,716,030 1,715,112 0 (129) 19,450 173 (5,024) 14,470 (1,440) 13,030 1,702,082 918
Equity at end of the year at Dec. 31, 2022 4,932,001 4,896,632 1,577,643 (8,042) (14,575) (10,973) (9,198) (42,788) 11,663 (31,125) 3,350,114 35,369
Changes in equity [abstract]                        
Net income 930,267 923,191                 923,191 7,076
Other comprehensive income 145,828 145,777   3,121 13,645 133,267 (4,256) 145,777   145,777   51
Total comprehensive income 1,076,095 1,068,968   3,121 13,645 133,267 (4,256) 145,777   145,777 923,191 7,127
Dividends [1] (1,530,885) (1,524,619)                 (1,524,619) (6,266)
Other (decrease) increases in equity 218 218             218 218    
Total changes in equity (454,572) (455,433)   3,121 13,645 133,267 (4,256) 145,777 218 145,995 (601,428) 861
Equity at end of the year at Dec. 31, 2023 4,477,429 4,441,199 1,577,643 (4,921) (930) 122,294 (13,454) 102,989 11,881 114,870 2,748,686 36,230
Changes in equity [abstract]                        
Net income 691,841 685,117                 685,117 6,724
Other comprehensive income (23,187) (23,390)   (34,706) 8,244 797 2,275 (23,390)   (23,390)   203
Total comprehensive income 668,654 661,727   (34,706) 8,244 797 2,275 (23,390)   (23,390) 685,117 6,927
Equity instruments irrevocably recognized in other comprehensive income (loss) 58,016 58,016       (128,793)       (128,793) 186,809  
Dividends [1] (5,909) 0                 0 (5,909)
Capital decrease 0   (20)           20 20    
Other (decrease) increases in equity (123) (123)   1,603         (1,726) (123)    
Total changes in equity 720,638 719,620 (20) (33,103) 8,244 (127,996) 2,275 (23,390) (1,706) (152,286) 871,926 1,018
Equity at end of the year at Dec. 31, 2024 $ 5,198,067 $ 5,160,819 $ 1,577,623 $ (38,024) $ 7,314 $ (5,702) $ (11,179) $ 79,599 $ 10,175 $ (37,416) $ 3,620,612 $ 37,248
[1] See Note 19.7