XML 156 R114.htm IDEA: XBRL DOCUMENT v3.20.1
Interest-bearing loans and borrowings - Reconciliation of movements of liabilities to cash flows arising from financing activities (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Jan. 01, 2018
Liabilities      
Total liability-related other changes $ 4,820 $ 1,005,651  
Equity      
Total equity-related other changes (Note 14) 108,313 440,211  
Total      
Liabilities and equity beginning balance 4,029,033 2,743,336  
Restated balance     $ 4,134,769
Proceeds from loans and borrowings (Note 16)   973,550  
Proceeds from issue of other borrowings (Note 16) 1,037,255 10,332  
Proceeds from sale of treasury shares (Note 14) 62,446 2,294  
Proceeds from sale of treasury shares (Note 14) 0    
Purchase treasury shares (Note 14) (30,965) (3,955)  
Proceeds from sale and leaseback agreement (Note 16) 124,425    
Transaction costs related to loans and borrowings (Note 16) (9,721) (3,849)  
Repayment of borrowings (Note 16) (1,318,398) (1,115,894)  
Repayment of lease liabilities (Note 16) (30,214)    
Dividend paid (26,015) (22,643)  
Total changes from financing cash flows (191,187) (160,165)  
Acquisitions through business combinations (Note 24)   1,312,446  
Sale of loans through disposal of subsidiaries (Note 24)   (310,968)  
Amortization of transaction costs (Note 16) 4,812 4,173  
Amortization of above par issuance (Note 16) (94)    
Translation differences (Note 16) 102    
Total equity-related other changes (Note 14) 108,313 440,211  
Liabilities and equity ending balance 4,056,715 4,029,033  
Loans and borrowings      
Liabilities      
Liabilities beginning balance 1,560,002 701,091  
Restated balance     1,560,002
Proceeds from loans and borrowings (Note 16)   973,550  
Proceeds from issue of other borrowings (Note 16) 986,755 0  
Proceeds from sale of treasury shares (Note 14) 0 0  
Proceeds from sale of treasury shares (Note 14) 0    
Purchase treasury shares (Note 14) 0 0  
Proceeds from sale and leaseback agreement (Note 16) 0    
Transaction costs related to loans and borrowings (Note 16) (9,046) (3,849)  
Repayment of borrowings (Note 16) (1,318,398) (910,184)  
Repayment of lease liabilities (Note 16) 0    
Dividend paid 0 0  
Total changes from financing cash flows, liabilities (340,689) 59,517  
Acquisitions through business combinations (Note 24)   1,106,736  
Sale of loans through disposal of subsidiaries (Note 24)   (310,968)  
Amortization of transaction costs (Note 16) 4,138 3,626  
Amortization of above par issuance (Note 16) 0    
Translation differences (Note 16) 0    
Total liability-related other changes 4,138 799,394  
Liabilities ending balance 1,223,451 1,560,002  
Other Notes      
Liabilities      
Liabilities beginning balance 148,166 147,619  
Restated balance     148,166
Proceeds from loans and borrowings (Note 16)   0  
Proceeds from issue of other borrowings (Note 16) 50,500 0  
Proceeds from sale of treasury shares (Note 14) 0 0  
Proceeds from sale of treasury shares (Note 14) 0    
Purchase treasury shares (Note 14) 0 0  
Proceeds from sale and leaseback agreement (Note 16) 0    
Transaction costs related to loans and borrowings (Note 16) (675) 0  
Repayment of borrowings (Note 16) 0 (205,710)  
Repayment of lease liabilities (Note 16) 0    
Dividend paid 0 0  
Total changes from financing cash flows, liabilities 49,825 (205,710)  
Acquisitions through business combinations (Note 24)   205,710  
Sale of loans through disposal of subsidiaries (Note 24)   0  
Amortization of transaction costs (Note 16) 674 547  
Amortization of above par issuance (Note 16) (94)    
Translation differences (Note 16) 0    
Total liability-related other changes 580 206,257  
Liabilities ending balance 198,571 148,166  
Other borrowings      
Liabilities      
Liabilities beginning balance 60,342 50,010  
Restated balance     60,342
Proceeds from loans and borrowings (Note 16)   0  
Proceeds from issue of other borrowings (Note 16) 0 10,332  
Proceeds from sale of treasury shares (Note 14) 62,446 0  
Proceeds from sale of treasury shares (Note 14) 0    
Purchase treasury shares (Note 14) 0 0  
Proceeds from sale and leaseback agreement (Note 16) 124,425    
Transaction costs related to loans and borrowings (Note 16) 0 0  
Repayment of borrowings (Note 16) 0 0  
Repayment of lease liabilities (Note 16) 0    
Dividend paid 0 0  
Total changes from financing cash flows, liabilities 186,871 10,332  
Acquisitions through business combinations (Note 24)   0  
Sale of loans through disposal of subsidiaries (Note 24)   0  
Amortization of transaction costs (Note 16) 0 0  
Amortization of above par issuance (Note 16) 0    
Translation differences (Note 16) 0    
Total liability-related other changes 0 0  
Liabilities ending balance 247,213 60,342  
Lease liabilities      
Liabilities      
Restated balance     105,736
Proceeds from issue of other borrowings (Note 16) 0    
Proceeds from sale of treasury shares (Note 14) 0    
Proceeds from sale of treasury shares (Note 14) 0    
Purchase treasury shares (Note 14) 0    
Proceeds from sale and leaseback agreement (Note 16) 0    
Transaction costs related to loans and borrowings (Note 16) 0    
Repayment of borrowings (Note 16) 0    
Repayment of lease liabilities (Note 16) (30,214)    
Dividend paid 0    
Total changes from financing cash flows, liabilities (30,214)    
Amortization of transaction costs (Note 16) 0    
Amortization of above par issuance (Note 16) 0    
Translation differences (Note 16) 102    
Total liability-related other changes 102    
Liabilities ending balance 75,624    
Share capital / premium      
Equity      
Equity beginning balance 1,941,697 1,388,273  
Restated balance     1,941,697
Proceeds from loans and borrowings (Note 16)   0  
Proceeds from issue of other borrowings (Note 16) 0 0  
Proceeds from sale of treasury shares (Note 14) 0 0  
Proceeds from sale of treasury shares (Note 14) 0    
Purchase treasury shares (Note 14) 0 0  
Proceeds from sale and leaseback agreement (Note 16) 0    
Transaction costs related to loans and borrowings (Note 16) 0 0  
Repayment of borrowings (Note 16) 0 0  
Repayment of lease liabilities (Note 16) 0    
Dividend paid 0 0  
Total changes from financing cash flows, equity 0 0  
Acquisitions through business combinations (Note 24)   0  
Sale of loans through disposal of subsidiaries (Note 24)   0  
Amortization of transaction costs (Note 16) 0 0  
Amortization of above par issuance (Note 16) 0    
Translation differences (Note 16) 0    
Total equity-related other changes (Note 14) 0 553,424  
Equity ending balance 1,941,697 1,941,697  
Total      
Total equity-related other changes (Note 14) 0 553,424  
Reserves      
Equity      
Equity beginning balance (2,287) 568  
Restated balance     (2,287)
Proceeds from loans and borrowings (Note 16)   0  
Proceeds from issue of other borrowings (Note 16) 0 0  
Proceeds from sale of treasury shares (Note 14) 0 0  
Proceeds from sale of treasury shares (Note 14) 0    
Purchase treasury shares (Note 14) 0 0  
Proceeds from sale and leaseback agreement (Note 16) 0    
Transaction costs related to loans and borrowings (Note 16) 0 0  
Repayment of borrowings (Note 16) 0 0  
Repayment of lease liabilities (Note 16) 0    
Dividend paid 0 0  
Total changes from financing cash flows, equity 0 0  
Acquisitions through business combinations (Note 24)   0  
Sale of loans through disposal of subsidiaries (Note 24)   0  
Amortization of transaction costs (Note 16) 0 0  
Amortization of above par issuance (Note 16) 0    
Translation differences (Note 16) 0    
Total equity-related other changes (Note 14) (1,996) (2,855)  
Equity ending balance (4,283) (2,287)  
Total      
Total equity-related other changes (Note 14) (1,996) (2,855)  
Treasury shares      
Equity      
Equity beginning balance (14,651) (16,102)  
Restated balance     (14,651)
Proceeds from loans and borrowings (Note 16)   0  
Proceeds from issue of other borrowings (Note 16) 0 0  
Proceeds from sale of treasury shares (Note 14) 0 5,406  
Proceeds from sale of treasury shares (Note 14) 0    
Purchase treasury shares (Note 14) (30,965) (3,955)  
Proceeds from sale and leaseback agreement (Note 16) 0    
Transaction costs related to loans and borrowings (Note 16) 0 0  
Repayment of borrowings (Note 16) 0 0  
Repayment of lease liabilities (Note 16) 0    
Dividend paid 0 0  
Total changes from financing cash flows, equity (30,965) 1,451  
Acquisitions through business combinations (Note 24)   0  
Sale of loans through disposal of subsidiaries (Note 24)   0  
Amortization of transaction costs (Note 16) 0 0  
Amortization of above par issuance (Note 16) 0    
Translation differences (Note 16) 0    
Total equity-related other changes (Note 14) 0 0  
Equity ending balance (45,616) (14,651)  
Total      
Total equity-related other changes (Note 14) 0 0  
Retained earnings      
Equity      
Equity beginning balance 335,764 471,877  
Restated balance     $ 335,764
Proceeds from loans and borrowings (Note 16)   0  
Proceeds from issue of other borrowings (Note 16) 0 0  
Proceeds from sale of treasury shares (Note 14) 0 (3,112)  
Proceeds from sale of treasury shares (Note 14) 0    
Purchase treasury shares (Note 14) 0 0  
Proceeds from sale and leaseback agreement (Note 16) 0    
Transaction costs related to loans and borrowings (Note 16) 0 0  
Repayment of borrowings (Note 16) 0 0  
Repayment of lease liabilities (Note 16) 0    
Dividend paid (26,015) (22,643)  
Total changes from financing cash flows, equity (26,015) (25,755)  
Acquisitions through business combinations (Note 24)   0  
Sale of loans through disposal of subsidiaries (Note 24)   0  
Amortization of transaction costs (Note 16) 0 0  
Amortization of above par issuance (Note 16) 0    
Translation differences (Note 16) 0    
Total equity-related other changes (Note 14) 110,309 (110,358)  
Equity ending balance 420,058 335,764  
Total      
Total equity-related other changes (Note 14) $ 110,309 $ (110,358)