XML 41 R89.htm IDEA: XBRL DOCUMENT v3.20.1
Adjusted earnings before interest, tax, depreciation and amortisation (Adjusted EBITDA) (Tables)
 12 Months Ended
Dec. 31, 2019
Text block [abstract]  
Summary of Reconciliation of Adjusted EBITDA to Profit (Loss)
The following tables show the reconciliation of Adjusted EBITDA to profit/(loss) for the years ended December 31, 2019, 2018 and 2017.
 
 
  
2019
 
  
2018
 
  
2017
 
Profit/(loss) for the year
  
 
(33,680
) 
  
 
33,119
 
  
 
(30,845
) 
Income tax expense
  
 
2,335
 
  
 
7,429
 
  
 
2,886
 
 
  
 
 
 
  
 
 
 
  
 
 
 
Profit/(loss) before tax
  
 
(31,345
) 
  
 
40,548
 
  
 
(27,959
) 
Adjustments for:
  
   
  
   
  
   
- Net finance income/(costs)
  
 
9,868
 
  
 
(66,296
) 
  
 
4,004
 
- Share of profit/(loss) equity-method investees
  
 
(1,011
) 
  
 
290
 
  
 
—  
 
- Depreciation
  
 
24,196
 
  
 
10,154
 
  
 
10,861
 
- Amortisation
  
 
917
 
  
 
910
 
  
 
1,569
 
- Government grants
  
 
(1,626
) 
  
 
(1,061
) 
  
 
(1,068
) 
 
  
 
 
 
  
 
 
 
  
 
 
 
Adjusted EBITDA
  
 
999
 
  
 
(15,455
) 
  
 
(12,593
)