XML 13 R5.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Interim Statements of Changes in Shareholders' Equity - USD ($)
$ in Thousands
Total
Subtotal
Share Capital (Note 21)
Share Premium
Cumulative Translation Adjustment
Equity-settled Compensation
Cash flow hedge
Other reserves
Treasury shares
Revaluation surplus
Reserve from the sale of non-controlling interests in subsidiaries
Retained Earnings
Non-Controlling Interest
Balance at beginning of period at Dec. 31, 2023 $ 1,265,648 $ 1,229,128 $ 167,073 $ 743,810 $ (603,861) $ 18,654 $ (17,124) $ 150,677 $ (8,062) $ 317,598 $ 41,574 $ 418,789 $ 36,520
Profit for the period 75,923 75,974                   75,974 (51)
Other comprehensive income:                          
Exchange differences on translating foreign operations 428,407 403,262     224,985         178,277     25,145
Cash flow hedge [1] 17,124 17,124         17,124            
Revaluation surplus [2] (264,129) (242,241)               (242,241)     (21,888)
Transfer of the revaluation surplus derived from the disposals of assets [2] 0 0               (6,935)   6,935  
Other comprehensive income for the period 181,402 178,145     224,985   17,124     (70,899)   6,935 3,257
Total comprehensive income for the period 257,325 254,119     224,985   17,124     (70,899)   82,909 3,206
Employee share options, exercised 99 99   115   (38)     22        
Restricted shares and restricted units, value of employee services 3,623 3,623       3,623              
Restricted shares and restricted units, vested 2,885 2,885   7,540   (6,111)   1,456          
Restricted shares and restricted units, forfeited 0 0           27 (27)        
Restricted shares and restricted units, granted 0 0           (906) 906        
Purchase of own shares (Note 21) (58,279) (58,279)   (49,626)         (8,653)        
Dividends to shareholders (Note 21) (35,000) (35,000)   (35,000)                  
Dividends to non-controlling interest (256)                       (256)
Balance at end of period at Sep. 30, 2024 1,436,045 1,396,575 167,073 666,839 (378,876) 16,128 $ 0 151,254 (15,814) 246,699 41,574 501,698 39,470
Balance at beginning of period at Dec. 31, 2024 1,408,101 1,369,150 167,073 659,399 (413,757) 17,264   151,261 (16,989) 245,261 41,574 518,064 38,951
Profit for the period 8,091 7,037                   7,037 1,054
Other comprehensive income:                          
Exchange differences on translating foreign operations (24,867) (21,784)     (10,879)         (10,905)     (3,083)
Cash flow hedge 0                        
Revaluation surplus [3] 48,437 44,794               44,794     3,643
Other comprehensive income for the period 23,570 23,010     (10,879)         33,889   0 560
Total comprehensive income for the period 31,661 30,047     (10,879)         33,889   7,037 1,614
Reduction of issued share capital of the company (Note 21) 0 0 (9,000)           9,000        
Employee share options, exercised 45 45   52   (15)     8        
Restricted shares and restricted units, value of employee services 13,595 13,595       13,595              
Restricted shares and restricted units, vested 4,362 4,362   20,311   (19,553)   3,604          
Restricted shares and restricted units, forfeited 0 0           2 (2)        
Restricted shares and restricted units, granted 0 0           (1,630) 1,630        
Purchase of own shares (Note 21) (10,210) (10,210)   (8,623)         (1,587)        
Dividends to shareholders (Note 21) (35,000) (35,000)   (35,000)                  
Contribution from non-controlling interest 24,004                       24,004
Balance at end of period at Sep. 30, 2025 $ 1,436,558 $ 1,371,989 $ 158,073 $ 636,139 $ (424,636) $ 11,291   $ 153,237 $ (7,940) $ 279,150 $ 41,574 $ 525,101 $ 64,569
[1] Net of (7,973) of Income tax.
[2] Net of 144,594 of Income tax.
[3] Net of (26,127) of Income tax.