XML 597 R116.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Interest-bearing loans and borrowings - Schedule and maturity of borrowings (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period $ 1,696,280 $ 1,712,180
New loans 2,696,439 1,284,355
Scheduled repayments (638,811) (429,131)
Early repayments (2,861,080) (865,000)
Remeasurement 27,158  
Other changes 8,100 (109)
Translation differences 2,627 (6,015)
Carrying amount of liability at the end of the period 930,713 1,696,280
More than 5 years    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 221,345 102,493
Carrying amount of liability at the end of the period 30,409 221,345
Between 1 and 5 years    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 1,317,288 1,373,194
Carrying amount of liability at the end of the period 604,656 1,317,288
More than 1 year    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 1,538,633 1,475,687
Carrying amount of liability at the end of the period 635,065 1,538,633
Less than 1 year    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 157,647 236,493
Carrying amount of liability at the end of the period 295,648 157,647
Bank loans    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 1,333,183 1,205,148
New loans 2,124,850 1,038,450
Scheduled repayments (72,644) (44,470)
Early repayments (2,861,080) (865,000)
Remeasurement 0  
Other changes 4,050 (945)
Translation differences 0 0
Carrying amount of liability at the end of the period 528,359 1,333,183
Bank loans | More than 5 years    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 221,304 102,419
Carrying amount of liability at the end of the period 30,203 221,304
Bank loans | Between 1 and 5 years    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 1,042,938 1,073,416
Carrying amount of liability at the end of the period 332,032 1,042,938
Bank loans | More than 1 year    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 1,264,242 1,175,835
Carrying amount of liability at the end of the period 362,235 1,264,242
Bank loans | Less than 1 year    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 68,941 29,313
Carrying amount of liability at the end of the period 166,124 68,941
Other notes    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 197,556 263,920
New loans 0 0
Scheduled repayments 0 (67,200)
Early repayments 0 0
Remeasurement 0  
Other changes 4,396 836
Translation differences 0 0
Carrying amount of liability at the end of the period 201,952 197,556
Other notes | More than 5 years    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 0 0
Carrying amount of liability at the end of the period 0 0
Other notes | Between 1 and 5 years    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 197,556 196,895
Carrying amount of liability at the end of the period 198,219 197,556
Other notes | More than 1 year    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 197,556 196,895
Carrying amount of liability at the end of the period 198,219 197,556
Other notes | Less than 1 year    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 0 67,025
Carrying amount of liability at the end of the period 3,733 0
Lease liabilities    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 28,679 39,051
New loans 2,312 14,060
Scheduled repayments (21,311) (24,290)
Early repayments 0 0
Remeasurement 27,158  
Other changes 0 0
Translation differences 18 (142)
Carrying amount of liability at the end of the period 36,856 28,679
Lease liabilities | More than 5 years    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 41 74
Carrying amount of liability at the end of the period 206 41
Lease liabilities | Between 1 and 5 years    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 5,783 16,685
Carrying amount of liability at the end of the period 3,157 5,783
Lease liabilities | More than 1 year    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 5,824 16,759
Carrying amount of liability at the end of the period 3,363 5,824
Lease liabilities | Less than 1 year    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 22,855 22,292
Carrying amount of liability at the end of the period 33,493 22,855
Other borrowings    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 136,862 204,061
New loans 569,277 231,845
Scheduled repayments (544,856) (293,171)
Early repayments 0 0
Remeasurement 0  
Other changes (346) 0
Translation differences 2,609 (5,873)
Carrying amount of liability at the end of the period 163,546 136,862
Other borrowings | More than 5 years    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 0 0
Carrying amount of liability at the end of the period 0 0
Other borrowings | Between 1 and 5 years    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 71,011 86,198
Carrying amount of liability at the end of the period 71,248 71,011
Other borrowings | More than 1 year    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 71,011 86,198
Carrying amount of liability at the end of the period 71,248 71,011
Other borrowings | Less than 1 year    
Reconciliation of changes in borrowings [abstract]    
Carrying amount of liability at the beginning of the period 65,851 117,863
Carrying amount of liability at the end of the period $ 92,298 $ 65,851