XML 69 R48.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statement of Cash Flow (Tables)
12 Months Ended
Dec. 31, 2023
CONSOLIDATED STATEMENT OF CASH FLOWS.  
Schedule of Non-cash Transactions Related to the Consolidated Statement of Cash Flow

Amounts in US$‘000

   

2023

   

2022

   

2021

Increase (Decrease) in asset retirement obligation

7,374

(4,942)

(651)

Increase (Decrease) in provisions for other long-term liabilities

2,370

(2,616)

(443)

Purchase of property, plant and equipment

(7,864)

7,864

Additions / changes in estimates of right-of-use assets

137

22,462

5,288

Schedule of Changes in Working Capital Shown in the Consolidated Statement of Cash Flow

Changes in working capital shown in the Consolidated Statement of Cash Flows are disclosed as follows:

Amounts in US$‘000

   

2023

   

2022

   

2021

(Increase) Decrease in Inventories

(1,330)

(6,694)

1,241

Decrease (Increase) in Trade receivables

6,820

(1,425)

(23,290)

Increase in Prepayments and other receivables and Other assets (a)

(33,328)

(30,929)

(13,817)

Increase (Decrease) in Trade and other payables

1,413

(999)

26,515

(26,425)

(40,047)

(9,351)

(a)Includes withholding taxes from clients for US$ 27,558,000, US$ 27,256,000 and US$ 16,361,000, in 2023, 2022 and 2021, respectively.
Schedule of reconciliation of liabilities arising from cash flow activities

The following chart shows the movements in the borrowings and lease liabilities for each of the periods presented:

   

   

Lease

   

Amounts in US$‘000

Borrowings

Liabilities

Total

As of January 1, 2021

784,586

22,347

806,933

Proceeds from borrowings

172,174

172,174

Debt issuance costs paid

(2,019)

(2,019)

Addition to lease liabilities

5,288

5,288

Accrual of borrowing's interests

44,323

44,323

Exchange difference

(581)

(365)

(946)

Foreign currency translation

(265)

(461)

(726)

Unwinding of discount

1,453

1,453

Principal paid

(274,934)

(274,934)

Interest paid

(42,592)

(42,592)

Borrowings cancellation costs

6,308

6,308

Borrowings cancellation and other costs paid

(12,908)

(12,908)

Lease payments

(7,518)

(7,518)

As of December 31, 2021

674,092

20,744

694,836

Addition to lease liabilities

22,462

22,462

Accrual of borrowing's interests

36,360

36,360

Exchange difference

(6,426)

(6,426)

Foreign currency translation

203

284

487

Unwinding of discount

2,838

2,838

Principal paid

(172,522)

(172,522)

Interest paid

(36,514)

(36,514)

Borrowings cancellation costs

5,141

5,141

Borrowings cancellation and other costs paid

(9,118)

(9,118)

Lease payments

(7,851)

(7,851)

As of December 31, 2022

497,642

32,051

529,693

Addition to lease liabilities

137

137

Accrual of borrowing's interests

30,839

30,839

Exchange difference

7,061

7,061

Liabilities associated with assets held for sale (Note 36.1)

(26)

(26)

Foreign currency translation

174

174

Unwinding of discount

3,168

3,168

Interest paid

(27,500)

(27,500)

Lease payments

(10,267)

(10,267)

As of December 31, 2023

500,981

32,298

533,279