Consolidated Statement Of Changes In Equity
| Concept |
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 |
2022-01-01 to 2022-12-31 |
As at 2022-12-31 |
2022-01-01 to 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
2022-01-01 to 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
As at 2022-12-31 |
2022-01-01 to 2022-12-31 |
As at 2022-12-31 |
2022-01-01 to 2022-12-31 |
2022-01-01 to 2022-12-31 |
As at 2022-12-31 |
2022-01-01 to 2022-12-31 |
2022-01-01 to 2022-12-31 |
2022-01-01 to 2022-12-31 |
2022-01-01 to 2022-12-31 |
2022-01-01 to 2022-12-31 |
As at 2022-12-31 |
As at 2021-12-31 |
As at 2021-12-31 |
As at 2021-12-31 |
As at 2021-12-31 |
As at 2021-12-31 |
As at 2021-12-31 |
As at 2021-12-31 |
As at 2021-12-31 |
As at 2021-12-31 |
As at 2021-12-31 |
As at 2021-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated statement of changes in equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Statement of changes in equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity | — |
94,042,000
USD
|
— | — |
1,035,291,000
USD
|
42,473,000
USD
|
522,260,000
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
|
— |
282,292,000
USD
|
811,640,000
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
|
282,292,000
USD
|
554,759,000
USD
|
280,711,000
USD
|
-24,262,000
USD
|
-90,866,000
USD
|
532,541,000
USD
|
-1,291,000
USD
|
22,218,000
USD
|
USD
|
-115,129,000
USD
|
85,957,000
USD
|
| Comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Profit (loss) |
USD
|
— |
125,955,000
USD
|
USD
|
— | — | — |
USD
|
— | — |
USD
|
USD
|
USD
|
96,536,000
USD
|
— | — |
96,536,000
USD
|
— |
29,419,000
USD
|
USD
|
— | — | — |
41,143,000
USD
|
— |
USD
|
— | — | — |
USD
|
— | — | — |
37,377,000
USD
|
— |
USD
|
USD
|
— |
USD
|
37,377,000
USD
|
USD
|
USD
|
3,766,000
USD
|
— | — | — | — | — | — | — | — | — | — | — | — |
| Other comprehensive income |
-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
|
— | — | — |
242,228,000
USD
|
— |
221,000
USD
|
— | — | — |
USD
|
— | — | — |
USD
|
— |
USD
|
241,547,000
USD
|
— |
233,656,000
USD
|
241,547,000
USD
|
7,669,000
USD
|
USD
|
681,000
USD
|
— | — | — | — | — | — | — | — | — | — | — | — |
| Comprehensive income |
-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
|
— | — | — |
283,372,000
USD
|
— |
221,000
USD
|
— | — | — |
USD
|
— | — | — |
37,377,000
USD
|
— |
USD
|
241,547,000
USD
|
— |
233,656,000
USD
|
278,925,000
USD
|
7,669,000
USD
|
USD
|
4,447,000
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
|
— | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Share-based payment transactions |
USD
|
— |
232,000
USD
|
USD
|
— | — | — |
USD
|
— | — |
USD
|
USD
|
232,000
USD
|
232,000
USD
|
— | — |
USD
|
— |
USD
|
USD
|
— | — | — |
173,000
USD
|
— |
USD
|
— | — | — |
-24,000
USD
|
— | — | — |
USD
|
— |
USD
|
USD
|
— |
USD
|
173,000
USD
|
USD
|
198,000
USD
|
USD
|
— | — | — | — | — | — | — | — | — | — | — | — |
| Total transactions with owners |
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
|
— | — | — |
2,989,000
USD
|
— |
USD
|
— | — | — |
-24,000
USD
|
— | — | — |
7,669,000
USD
|
— |
USD
|
-7,669,000
USD
|
— |
USD
|
173,000
USD
|
-7,669,000
USD
|
198,000
USD
|
2,815,000
USD
|
— | — | — | — | — | — | — | — | — | — | — | — |