Consolidated Statement Of Changes In Equity
| Concept |
2024-01-01 to 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
2024-01-01 to 2024-12-31 |
2024-01-01 to 2024-12-31 |
As at 2024-12-31 |
2024-01-01 to 2024-12-31 |
As at 2024-12-31 |
2024-01-01 to 2024-12-31 |
2024-01-01 to 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
2024-01-01 to 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
As at 2024-12-31 |
2024-01-01 to 2024-12-31 |
As at 2024-12-31 |
2024-01-01 to 2024-12-31 |
As at 2024-12-31 |
2024-01-01 to 2024-12-31 |
2024-01-01 to 2024-12-31 |
2023-01-01 to 2023-12-31 |
As at 2023-12-31 |
2023-01-01 to 2023-12-31 |
2023-01-01 to 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
2023-01-01 to 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
2023-01-01 to 2023-12-31 |
2023-01-01 to 2023-12-31 |
2023-01-01 to 2023-12-31 |
2023-01-01 to 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
2023-01-01 to 2023-12-31 |
As at 2023-12-31 |
2023-01-01 to 2023-12-31 |
2023-01-01 to 2023-12-31 |
As at 2023-12-31 |
As at 2023-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated statement of changes in equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Statement of changes in equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity | — |
USD
|
190,495,000
USD
|
— | — |
722,724,000
USD
|
— |
-28,075,000
USD
|
— | — |
99,344,000
USD
|
1,180,435,000
USD
|
— |
18,033,000
USD
|
168,963,000
USD
|
-1,093,000
USD
|
— |
127,419,000
USD
|
— |
1,198,468,000
USD
|
— | — | — |
94,042,000
USD
|
— | — |
42,473,000
USD
|
522,260,000
USD
|
1,035,291,000
USD
|
— |
USD
|
-29,510,000
USD
|
— | — | — | — |
992,817,000
USD
|
190,495,000
USD
|
— |
187,112,000
USD
|
— | — |
-1,092,000
USD
|
123,552,000
USD
|
841,121,000
USD
|
-1,092,000
USD
|
811,640,000
USD
|
282,292,000
USD
|
29,481,000
USD
|
280,686,000
USD
|
-24,041,000
USD
|
118,748,000
USD
|
131,004,000
USD
|
142,790,000
USD
|
USD
|
| Comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Profit (loss) |
USD
|
— | — |
220,404,000
USD
|
USD
|
— |
42,900,000
USD
|
— |
USD
|
220,404,000
USD
|
— | — |
USD
|
— | — | — |
263,305,000
USD
|
— |
USD
|
— |
USD
|
USD
|
USD
|
— |
125,955,000
USD
|
USD
|
— | — | — |
USD
|
— | — |
USD
|
USD
|
USD
|
96,536,000
USD
|
— | — |
96,536,000
USD
|
— |
29,419,000
USD
|
USD
|
— | — | — | — | — | — | — | — | — | — | — | — | — |
| Other comprehensive income |
1,435,000
USD
|
— | — |
USD
|
USD
|
— |
-6,020,000
USD
|
— |
USD
|
7,877,000
USD
|
— | — |
7,877,000
USD
|
— | — | — |
1,856,000
USD
|
— |
3,866,000
USD
|
— |
2,574,000
USD
|
USD
|
-5,469,000
USD
|
— |
-21,818,000
USD
|
USD
|
— | — | — |
-23,141,000
USD
|
— | — |
1,565,000
USD
|
USD
|
USD
|
-23,141,000
USD
|
— | — |
USD
|
— |
1,322,000
USD
|
-19,237,000
USD
|
— | — | — | — | — | — | — | — | — | — | — | — | — |
| Comprehensive income |
1,435,000
USD
|
— | — |
220,404,000
USD
|
USD
|
— |
36,880,000
USD
|
— |
USD
|
228,282,000
USD
|
— | — |
7,877,000
USD
|
— | — | — |
265,162,000
USD
|
— |
3,866,000
USD
|
— |
2,574,000
USD
|
USD
|
-5,469,000
USD
|
— |
104,136,000
USD
|
USD
|
— | — | — |
-23,141,000
USD
|
— | — |
1,565,000
USD
|
USD
|
USD
|
73,394,000
USD
|
— | — |
96,536,000
USD
|
— |
30,741,000
USD
|
-19,237,000
USD
|
— | — | — | — | — | — | — | — | — | — | — | — | — |
| Transactions with owners | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of new shares | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
USD
|
— |
107,549,000
USD
|
53,572,000
USD
|
— | — | — |
USD
|
— | — |
USD
|
USD
|
53,976,000
USD
|
107,549,000
USD
|
— | — |
USD
|
— |
USD
|
USD
|
— | — | — | — | — | — | — | — | — | — | — | — | — |
| Purchase of treasury shares |
USD
|
— | — |
USD
|
USD
|
— |
USD
|
— |
USD
|
0
USD
|
— | — |
USD
|
— | — | — |
0
USD
|
— |
USD
|
— |
USD
|
0
USD
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Share-based payment transactions |
USD
|
— | — |
USD
|
71,000
USD
|
— |
USD
|
— |
USD
|
71,000
USD
|
— | — |
USD
|
— | — | — |
71,000
USD
|
— |
USD
|
— |
USD
|
USD
|
USD
|
— |
232,000
USD
|
USD
|
— | — | — |
USD
|
— | — |
USD
|
USD
|
232,000
USD
|
232,000
USD
|
— | — |
USD
|
— |
USD
|
USD
|
— | — | — | — | — | — | — | — | — | — | — | — | — |
| Total transactions with owners |
USD
|
— | — |
-19,940,000
USD
|
-18,148,000
USD
|
— |
-61,320,000
USD
|
— |
USD
|
-40,664,000
USD
|
— | — |
-2,574,000
USD
|
— | — | — |
-101,984,000
USD
|
— |
USD
|
— |
-2,574,000
USD
|
0
USD
|
USD
|
— |
90,032,000
USD
|
-91,797,000
USD
|
— | — | — |
-1,565,000
USD
|
— | — |
-1,565,000
USD
|
USD
|
-93,573,000
USD
|
107,782,000
USD
|
— | — |
294,719,000
USD
|
— |
-17,750,000
USD
|
USD
|
— | — | — | — | — | — | — | — | — | — | — | — | — |