XML 125 R107.htm IDEA: XBRL DOCUMENT v3.20.1
Interest-bearing loans and borrowings - Schedule and maturity of borrowings (Details) - USD ($)
$ in Thousands
6 Months Ended 12 Months Ended
Jun. 12, 2018
Jun. 30, 2019
Dec. 31, 2019
Dec. 31, 2018
Jan. 01, 2019
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   $ 1,768,510 $ 1,768,510 $ 898,720  
New loans     1,933,898 1,421,360  
Adoption IFRS 16         $ 105,238
Scheduled repayments     (831,000) (519,706)  
Early repayments (Note 25)     (1,225,747) (1,031,401)  
Acquisitions through business combinations (Note 25)       1,312,446  
Other changes (Note 25)     (5,003) (310,644)  
Translation differences     (1,037) (2,265)  
Carrying amount of liability at the end of the period     1,744,859 1,768,510  
More than 5 years          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   433,662 433,662 157,180  
Carrying amount of liability at the end of the period     630,363 433,662  
Between 1 and 5 years          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   1,135,969 1,135,969 644,169  
Carrying amount of liability at the end of the period     893,291 1,135,969  
More than 1 year          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   1,569,631 1,569,631 801,349  
Carrying amount of liability at the end of the period     1,523,654 1,569,631  
Less than 1 year          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   198,879 198,879 97,371  
Carrying amount of liability at the end of the period     221,205 198,879  
Bank loans          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   1,560,002 1,560,002 701,091  
New loans     986,755 973,550  
Adoption IFRS 16         0
Scheduled repayments     (92,651) (84,493)  
Early repayments (Note 25)   (7,300) (1,225,747) (825,691)  
Acquisitions through business combinations (Note 25)       1,106,736  
Other changes (Note 25)     (4,908) (311,191)  
Translation differences     0 0  
Carrying amount of liability at the end of the period     1,223,451 1,560,002  
Bank loans | More than 5 years          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   433,662 433,662 157,180  
Carrying amount of liability at the end of the period     628,711 433,662  
Bank loans | Between 1 and 5 years          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   987,803 987,803 496,550  
Carrying amount of liability at the end of the period     545,233 987,803  
Bank loans | More than 1 year          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   1,421,465 1,421,465 653,730  
Carrying amount of liability at the end of the period     1,173,944 1,421,465  
Bank loans | Less than 1 year          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   138,537 138,537 47,361  
Carrying amount of liability at the end of the period     49,507 138,537  
Other notes          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   148,166 148,166 147,619  
New loans     50,500 0  
Adoption IFRS 16         0
Scheduled repayments     0 0  
Early repayments (Note 25) $ (205,700)   0 (205,710)  
Acquisitions through business combinations (Note 25)       205,710  
Other changes (Note 25)     (95) 547  
Translation differences     0 0  
Carrying amount of liability at the end of the period     198,571 148,166  
Other notes | More than 5 years          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   0 0 0  
Carrying amount of liability at the end of the period     0 0  
Other notes | Between 1 and 5 years          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   148,166 148,166 147,619  
Carrying amount of liability at the end of the period     198,571 148,166  
Other notes | More than 1 year          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   148,166 148,166 147,619  
Carrying amount of liability at the end of the period     198,571 148,166  
Other notes | Less than 1 year          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   0 0 0  
Carrying amount of liability at the end of the period     0 0  
Lease liabilities          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   0 0 0  
New loans     498 0  
Adoption IFRS 16         105,238
Scheduled repayments     (30,214) 0  
Early repayments (Note 25)     0 0  
Acquisitions through business combinations (Note 25)       0  
Other changes (Note 25)     0 0  
Translation differences     102 0  
Carrying amount of liability at the end of the period     75,624 0  
Lease liabilities | More than 5 years          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   0 0 0  
Carrying amount of liability at the end of the period     1,652 0  
Lease liabilities | Between 1 and 5 years          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   0 0 0  
Carrying amount of liability at the end of the period     41,509 0  
Lease liabilities | More than 1 year          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   0 0 0  
Carrying amount of liability at the end of the period     43,161 0  
Lease liabilities | Less than 1 year          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   0 0 0  
Carrying amount of liability at the end of the period     32,463 0  
Other borrowings          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   60,342 60,342 50,010  
New loans     896,145 447,810  
Adoption IFRS 16         $ 0
Scheduled repayments     (708,135) (435,213)  
Early repayments (Note 25)     0 0  
Acquisitions through business combinations (Note 25)       0  
Other changes (Note 25)     0 0  
Translation differences     (1,139) (2,265)  
Carrying amount of liability at the end of the period     247,213 60,342  
Other borrowings | More than 5 years          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   0 0 0  
Carrying amount of liability at the end of the period     0 0  
Other borrowings | Between 1 and 5 years          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   0 0 0  
Carrying amount of liability at the end of the period     107,978 0  
Other borrowings | More than 1 year          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   0 0 0  
Carrying amount of liability at the end of the period     107,978 0  
Other borrowings | Less than 1 year          
Reconciliation of changes in borrowings [abstract]          
Carrying amount of liability at the beginning of the period   $ 60,342 60,342 50,010  
Carrying amount of liability at the end of the period     $ 139,235 $ 60,342