XML 20 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statement of Changes in Equity - USD ($)
$ in Millions
Total
Capital [member]
Treasury shares [member]
Share-based payment [member]
Government grants [member]
Legal Reserve [member]
For investment and working capital [member]
Result in transaction with non-controlling interest [member]
Retained earnings [member]
Post- employment benefit [member]
Cumulative translation adjustments [member]
Financial instruments [member]
Total [member]
Non-controlling interest [member]
Beginning balance at Dec. 31, 2021 $ 2,775.0 $ 1,551.6 $ (28.2) $ 37.4 $ 49.0 $ 204.4 $ 1,048.1 $ (26.7) $ 0.0 $ (48.7) $ (117.6) $ (1.4) $ 2,667.9 $ 107.1
Statement [Line Items]                            
Net income (Loss) For the Year (203.5)               (185.4)       (185.4) (18.1)
Other comprehensive income 116.5                 7.2 (33.4) 4.2 (22.0) 138.5
Total of comprehensive loss (87.0)               (185.4) 7.2 (33.4) 4.2 (207.4) 120.4
Share-based remuneration 2.9     2.9                 2.9  
Result in transactions with non controlling interest 133.4             104.1         104.1 29.3
Allocation of profits:                            
Absorption of reserves by loss for the year             (185.4)   185.4          
Ending balance at Dec. 31, 2022 2,824.3 1,551.6 (28.2) 40.3 49.0 204.4 862.7 77.4   (41.5) (151.0) 2.8 2,567.5 256.8
Statement [Line Items]                            
Net income (Loss) For the Year 164.3               164.0       164.0 0.3
Other comprehensive income 36.1                 (4.5) 34.2 7.3 37.0 (0.9)
Total of comprehensive loss 200.4               164.0 (4.5) 34.2 7.3 201.0 (0.6)
Share-based remuneration 5.0     4.5                 4.5 0.5
Capital contribution 9.5                         9.5
Result in transactions with non controlling interest 13.5             13.5         13.5  
Allocation of profits:                            
Dividends (13.4)                         (13.4)
Reserve for investments and working capital             164.0   (164.0)          
Ending balance at Dec. 31, 2023 3,039.3 1,551.6 (28.2) 44.8 49.0 204.4 1,026.7 90.9   (46.0) (116.8) 10.1 2,786.5 252.8
Statement [Line Items]                            
Net income (Loss) For the Year 354.6               352.5       352.5 2.1
Other comprehensive income (114.3)                 4.9 (84.9) (24.5) (104.5) (9.8)
Total of comprehensive loss 240.3               352.5 4.9 (84.9) (24.5) 248.0 (7.7)
Share-based remuneration 5.1     4.5                 4.5 0.6
Exercise Warrants 5.1                         5.1
Capital contribution 65.6                         65.6
Result in transactions with non controlling interest (2.5)             44.9         44.9 (47.4)
Allocation of profits:                            
Legal reserve           2.6     (2.6)          
Dividends (8.3)               (8.3)       (8.3)  
Reserve for investments and working capital             341.6   $ (341.6)          
Ending balance at Dec. 31, 2024 $ 3,344.6 $ 1,551.6 $ (28.2) $ 49.3 $ 49.0 $ 207.0 $ 1,368.3 $ 135.8   $ (41.1) $ (201.7) $ (14.4) $ 3,075.6 $ 269.0