XML 22 R7.htm IDEA: XBRL DOCUMENT v3.22.1
UNAUDITED INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income (loss) $ 178,000 $ (127,000)
Adjustments to reconcile net (loss) income to net cash provided by operating activities:    
Depreciation 356,000 325,000
Amortization of intangible assets 52,000 52,000
Share-based compensation 53,000 0
Interest and income taxes paid (18,000) (22,000)
Finance expenses, net 28,000 28,000
Amortization of deferred income from government grants (8,000) (9,000)
Deferred income taxes 19,000 15,000
Gain on disposal of property, plant and equipment (5,000) (4,000)
Other operating activities 1,000 (15,000)
Change in assets and liabilities:    
Receivables, prepayments, other assets and other noncurrent assets 16,000 (27,000)
Inventories (64,000) (31,000)
Trade and other payables 237,000 (37,000)
Net cash provided by operating activities 845,000 148,000
CASH FLOWS FROM INVESTING ACTIVITIES    
Purchases of property, plant and equipment (612,000) (260,000)
Purchases of intangible assets (31,000) (42,000)
Advances and proceeds from sale of property, plant and equipment and intangible assets 9,000 46,000
Other investing activities (5,000) (1,000)
Net cash used in investing activities (639,000) (257,000)
CASH FLOWS FROM FINANCING ACTIVITIES    
Repayments of shareholder loan 0 (126,000)
Net proceeds from borrowings 214,000 117,000
Repayments of debt and finance lease obligations (107,000) (192,000)
Other financing activities 11,000 39,000
Net cash (used in) provided by financing activities 118,000 (162,000)
Effect of exchange rate changes on cash and cash equivalents 1,000 (2,000)
Net (decrease) increase in cash and cash equivalents 325,000 (273,000)
Cash and cash equivalents at the beginning of the period 2,939,000 908,000
Cash and cash equivalents at the end of the period 3,264,000 635,000
Noncash investing and financing activities:    
Amounts payable for property, plant and equipment 519,000 277,000
Property, plant and equipment acquired through lease 60,000 47,000
Amounts payable for intangible assets $ 114,000 $ 136,000