XML 607 R126.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Interest-bearing loans and borrowings - Reconciliation of movements of liabilities to cash flows arising from financing activities (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Liabilities    
Total liability-related other changes $ 64,781 $ 23,853
Equity    
Total equity-related other changes (Note 15) 809,019 236,016
Total    
Liabilities and equity beginning balance 3,869,744 3,672,762
Proceeds from loans and borrowings (Note 17) 2,124,850 1,038,450
Proceeds from issue of other borrowings (Note 17) 569,277 231,845
Proceeds from transfer of treasury shares (Note 15) 0 1,080
Repayment of sale and leaseback agreement (Note 17) (96,006) (22,667)
Transaction costs related to loans and borrowings (Note 17) (14,530) (5,871)
Repayment of borrowings (Note 17) (2,933,724) (976,670)
Repayment of commercial paper (Note 17) (458,272) (279,314)
Repayment of lease liabilities (Note 17) (21,942) (25,527)
Dividend paid (630,540) (24,213)
Total changes from financing cash flows (1,460,887) (62,887)
Amortization of transaction costs (Note 17) 16,531 5,791
Amortization of above par issuance (Note 17) (57) (57)
Amortization of below par issuance (Note 17) 28 28
New leases (Note 17) 2,312 14,060
Remeasurement (Note 17) 27,158  
Interest expense (Note 6) 10,054 10,046
Translation differences (Note 17) 2,627 (6,015)
Other 6,128  
Total equity-related other changes (Note 15) 809,019 236,016
Liabilities and equity ending balance 3,282,657 3,869,744
Share capital / premium    
Equity    
Equity beginning balance 1,917,484 1,941,697
Proceeds from loans and borrowings (Note 17) 0 0
Proceeds from issue of other borrowings (Note 17) 0 0
Proceeds from transfer of treasury shares (Note 15) 0 0
Repayment of sale and leaseback liability (Note 17) 0 0
Transaction costs related to loans and borrowings (Note 17) 0 0
Repayment of borrowings (Note 17) 0 0
Repayment of commercial paper (Note 17) 0 0
Repayment of lease liabilities (Note 17) 0 0
Dividend paid (211,807) (24,213)
Total changes from financing cash flows, equity (211,807) (24,213)
Total equity-related other changes (Note 15) 0 0
Equity ending balance 1,705,677 1,917,484
Total    
Total equity-related other changes (Note 15) 0 0
Reserves    
Equity    
Equity beginning balance 33,029 2,849
Proceeds from loans and borrowings (Note 17) 0 0
Proceeds from issue of other borrowings (Note 17) 0 0
Proceeds from transfer of treasury shares (Note 15) 0 0
Repayment of sale and leaseback liability (Note 17) 0 0
Transaction costs related to loans and borrowings (Note 17) 0 0
Repayment of borrowings (Note 17) 0 0
Repayment of commercial paper (Note 17) 0 0
Repayment of lease liabilities (Note 17) 0 0
Dividend paid 0 0
Total changes from financing cash flows, equity 0 0
Total equity-related other changes (Note 15) (31,654) 30,180
Equity ending balance 1,375 33,029
Total    
Total equity-related other changes (Note 15) (31,654) 30,180
Treasury shares    
Equity    
Equity beginning balance (163,024) (164,104)
Proceeds from loans and borrowings (Note 17) 0 0
Proceeds from issue of other borrowings (Note 17) 0 0
Proceeds from transfer of treasury shares (Note 15) 0 1,080
Repayment of sale and leaseback liability (Note 17) 0 0
Transaction costs related to loans and borrowings (Note 17) 0 0
Repayment of borrowings (Note 17) 0 0
Repayment of commercial paper (Note 17) 0 0
Repayment of lease liabilities (Note 17) 0 0
Dividend paid 0 0
Total changes from financing cash flows, equity 0 1,080
Total equity-related other changes (Note 15) 0 0
Equity ending balance (163,024) (163,024)
Total    
Total equity-related other changes (Note 15) 0 0
Retained earnings    
Equity    
Equity beginning balance 385,976 180,140
Proceeds from loans and borrowings (Note 17) 0 0
Proceeds from issue of other borrowings (Note 17) 0 0
Proceeds from transfer of treasury shares (Note 15) 0 0
Repayment of sale and leaseback liability (Note 17) 0 0
Transaction costs related to loans and borrowings (Note 17) 0 0
Repayment of borrowings (Note 17) 0 0
Repayment of commercial paper (Note 17) 0 0
Repayment of lease liabilities (Note 17) 0 0
Dividend paid (418,733) 0
Total changes from financing cash flows, equity (418,733) 0
Total equity-related other changes (Note 15) 840,673 205,836
Equity ending balance 807,916 385,976
Total    
Total equity-related other changes (Note 15) 840,673 205,836
Loans and borrowings    
Liabilities    
Liabilities beginning balance 1,333,183 1,205,148
Proceeds from loans and borrowings (Note 17) 2,124,850 1,038,450
Proceeds from issue of other borrowings (Note 17) 0 0
Proceeds from transfer of treasury shares (Note 15) 0 0
Repayment of sale and leaseback agreement (Note 17) 0 0
Transaction costs related to loans and borrowings (Note 17) (13,761) (5,871)
Repayment of borrowings (Note 17) (2,933,724) (909,470)
Repayment of commercial paper (Note 17) 0 0
Repayment of lease liabilities (Note 17) 0 0
Dividend paid 0 0
Total changes from financing cash flows, liabilities (822,635) 123,109
Amortization of transaction costs (Note 17) 15,835 4,926
Amortization of above par issuance (Note 17) 0 0
Amortization of below par issuance (Note 17) 0 0
New leases (Note 17) 0 0
Remeasurement (Note 17) 0  
Interest expense (Note 6) 0 0
Translation differences (Note 17) 0 0
Other 1,976  
Total liability-related other changes 17,811 4,926
Liabilities ending balance 528,359 1,333,183
Other Notes    
Liabilities    
Liabilities beginning balance 197,556 263,920
Proceeds from loans and borrowings (Note 17) 0 0
Proceeds from issue of other borrowings (Note 17) 0 0
Proceeds from transfer of treasury shares (Note 15) 0 0
Repayment of sale and leaseback agreement (Note 17) 0 0
Transaction costs related to loans and borrowings (Note 17) 0 0
Repayment of borrowings (Note 17) 0 (67,200)
Repayment of commercial paper (Note 17) 0 0
Repayment of lease liabilities (Note 17) 0 0
Dividend paid 0 0
Total changes from financing cash flows, liabilities 0 (67,200)
Amortization of transaction costs (Note 17) 692 865
Amortization of above par issuance (Note 17) (57) (57)
Amortization of below par issuance (Note 17) 28 28
New leases (Note 17) 0 0
Remeasurement (Note 17) 0  
Interest expense (Note 6) 0 0
Translation differences (Note 17) 0 0
Other 3,733  
Total liability-related other changes 4,396 836
Liabilities ending balance 201,952 197,556
Other borrowings    
Liabilities    
Liabilities beginning balance 136,861 204,061
Proceeds from loans and borrowings (Note 17) 0 0
Proceeds from issue of other borrowings (Note 17) 569,277 231,845
Proceeds from transfer of treasury shares (Note 15) 0 0
Repayment of sale and leaseback agreement (Note 17) (96,006) (22,667)
Transaction costs related to loans and borrowings (Note 17) (769) 0
Repayment of borrowings (Note 17) 0 0
Repayment of commercial paper (Note 17) (458,272) (279,314)
Repayment of lease liabilities (Note 17) 0 0
Dividend paid 0 0
Total changes from financing cash flows, liabilities 14,230 (70,136)
Amortization of transaction costs (Note 17) 4 0
Amortization of above par issuance (Note 17) 0 0
Amortization of below par issuance (Note 17) 0 0
New leases (Note 17) 0 0
Remeasurement (Note 17) 0  
Interest expense (Note 6) 9,423 8,809
Translation differences (Note 17) 2,609 (5,873)
Other 419  
Total liability-related other changes 12,455 2,936
Liabilities ending balance 163,546 136,861
Lease liabilities    
Liabilities    
Liabilities beginning balance 28,679 39,051
Proceeds from loans and borrowings (Note 17) 0 0
Proceeds from issue of other borrowings (Note 17) 0 0
Proceeds from transfer of treasury shares (Note 15) 0 0
Repayment of sale and leaseback agreement (Note 17) 0 0
Transaction costs related to loans and borrowings (Note 17) 0 0
Repayment of borrowings (Note 17) 0 0
Repayment of commercial paper (Note 17) 0 0
Repayment of lease liabilities (Note 17) (21,942) (25,527)
Dividend paid 0 0
Total changes from financing cash flows, liabilities (21,942) (25,527)
Amortization of transaction costs (Note 17) 0 0
Amortization of above par issuance (Note 17) 0 0
Amortization of below par issuance (Note 17) 0 0
New leases (Note 17) 2,312 14,060
Remeasurement (Note 17) 27,158  
Interest expense (Note 6) 631 1,237
Translation differences (Note 17) 18 (142)
Other 0  
Total liability-related other changes 30,119 15,155
Liabilities ending balance $ 36,856 $ 28,679