XML 22 R5.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated statements of changes in equity - USD ($)
$ in Thousands
Total
Total Equity Attributable to Company [Member]
Share Capital [Member]
Share Premium [Member]
Capital Reserve [Member]
Other Reserves [Member]
Accumulated Deficit [Member]
Accumulated Currency Translation Differences [Member]
Non-controlling Interest [Member]
Balance, beginning of period (Restatement [Member]) at Dec. 31, 2017 $ 1,884,967 $ 1,748,372 $ 10,022 $ 1,981,881 $ 181,348 $ 82,294 $ (489,026) $ (18,147) $ 136,595
Profit for the year after taxes 55,269 41,596 0 0 0 0 41,596 0 13,673
Change in fair value of cash flow hedges 27,299 21,238 0 0 0 21,474 (236) 0 6,061
Currency translation differences (57,628) (50,168) 0 0 0 0 0 (50,168) (7,460)
Tax effect (10,685) (10,365) 0 0 0 (8,757) (1,608) 0 (320)
Other comprehensive income/(loss) (41,014) (39,295) 0 0 0 12,717 (1,844) (50,168) (1,719)
Total comprehensive income for the year 14,255 2,301 0 0 0 12,717 39,752 (50,168) 11,954
Distributions (Note 13) (143,110) (133,289) 0 0 (133,289) 0 0 0 (9,821)
Balance, end of period at Dec. 31, 2018 1,756,112 1,617,384 10,022 1,981,881 48,059 95,011 (449,274) (68,315) 138,728
Profit for the year after taxes 74,608 62,135 0 0 0 0 62,135 0 12,473
Change in fair value of cash flow hedges (25,948) (26,265) 0 0 0 (27,947) 1,682 0 317
Currency translation differences (22,284) (22,509) 0 0 0 0 0 (22,509) 225
Tax effect 6,147 6,733 0 0 0 6,733 0 0 (586)
Other comprehensive income/(loss) (42,085) (42,041) 0 0 0 (21,214) 1,682 (22,509) (44)
Total comprehensive income for the year 32,523 20,094 0 0 0 (21,214) 63,817 (22,509) 12,429
Capital increase (Note 13) 30,000 30,000 138 29,862 0 0 0 0 0
Business combinations (Note 5) 92,303               92,303
Reduction of share premium (Note 13) 0 0 0 (1,000,000) 1,000,000 0 0 0 0
Distributions (Note 13) (196,082) (159,002) 0 0 (159,002) 0 0 0 (37,080)
Balance, end of period at Dec. 31, 2019 1,714,856 1,508,476 10,160 1,011,743 889,057 73,797 (385,457) (90,824) 206,380
Profit for the year after taxes 16,874 11,968 0 0 0 0 11,968 0 4,906
Change in fair value of cash flow hedges 32,109 31,353 0 0 0 31,353 0 0 756
Currency translation differences (9,947) (9,101) 0 0 0 0 0 (9,101) (846)
Tax effect (8,698) (8,509) 0 0 0 (8,509) 0 0 (189)
Other comprehensive income/(loss) 13,464 13,743 0 0 0 22,844 0 (9,101) (279)
Total comprehensive income for the year 30,338 25,711 0 0 0 22,844 11,968 (9,101) 4,627
Capital increase (Note 13) 161,854 161,854 507 0 161,347 0 0 0 0
Business combinations (Note 5) 25,308 0 0 0 0 0 0 0 25,308
Reduction of share premium (Note 13) (1,000,000)                
Distributions (Note 13) (191,475) (168,659) 0 0 (168,659) 0 0 0 (22,816)
Balance, end of period at Dec. 31, 2020 $ 1,740,881 $ 1,527,382 $ 10,667 $ 1,011,743 $ 881,745 $ 96,641 $ (373,489) $ (99,925) $ 213,499