XML 325 R5.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Changes in Equity - USD ($)
$ in Thousands
Total
Issued capital [member]
Share premium [member]
Merger reserve [member]
Translation reserve [member]
Other reserves [member]
Retained earnings/ (accumulated deficit) [member]
Total parent equity [member]
Non-controlling interests [member]
Balance Share Capital (in shares) at Dec. 31, 2018 282,493,867                
Equity at beginning of period at Dec. 31, 2018 $ 167,971 $ 5,375 $ 278,385 $ 138,506 $ 10 $ 20,923 $ (166,693) $ 276,506 $ (108,535)
Net income/(loss) 366,065           421,144 421,144 (55,079)
Foreign currency translation differences (10)       (10)     (10)  
Total comprehensive income/(loss) for the year 366,055       (10)   421,144 421,134 (55,079)
Deconsolidation of subsidiary 97,178               97,178
Subsidiary note conversion and changes in NCI ownership interest $ 2,418         (20,631)   (20,631) 23,049
Exercise of share-based awards (in shares) 237,090                
Exercise of share-based awards $ 504 5 499         504  
Purchase of subsidiary non-controlling interest through issuance of shares (in shares) 2,126,338                
Revaluation of deferred tax assets related to share-based awards $ 3,061         3,061   3,061  
Equity settled share-based awards $ 14,468         12,785   12,785 1,683
Vesting of restricted stock units (RSU) 513,324                
Vesting of restricted stock units (RSU) $ (1,280)         (1,280)   (1,280)  
Acquisition of subsidiary non-controlling interest 0 28 9,078     (33,145)   (24,039) 24,039
Distributions $ 23         5 (7) (2) 25
Balance Share Capital (in shares) at Dec. 31, 2019 285,370,619                
Equity at end of period at Dec. 31, 2019 $ 650,398 5,408 287,962 138,506 0 (18,282) 254,444 668,037 (17,639)
Net income/(loss) 4,568           5,985 5,985 (1,417)
Foreign currency translation differences 469       469     469  
Total comprehensive income/(loss) for the year $ 5,037       469   5,985 6,454 (1,417)
Exercise of share-based awards (in shares) 514,406                
Exercise of share-based awards $ 1,036 9 1,016         1,025 11
Revaluation of deferred tax assets related to share-based awards (684)         (684)   (684)  
Equity settled share-based awards 10,627         7,805   7,805 2,822
Settlement of restricted stock units (12,888)         (12,888)   (12,888)  
Distributions $ 13               13
Balance Share Capital (in shares) at Dec. 31, 2020 285,885,025                
Equity at end of period at Dec. 31, 2020 $ 653,539 5,417 288,978 138,506 469 (24,050) 260,429 669,748 (16,209)
Net income/(loss) (62,709)           (60,558) (60,558) (2,151)
Foreign currency translation differences 0       0     0  
Total comprehensive income/(loss) for the year $ (62,709)           (60,558) (60,558) (2,151)
Exercise of share-based awards (in shares) 1,911,560                
Exercise of share-based awards $ 352 27 326         352  
Revaluation of deferred tax assets related to share-based awards 615         615   615  
Equity settled share-based awards 13,361         7,109   7,109 6,252
Settlement of restricted stock units (10,749)         (10,749)   (10,749)  
Reclassification of equity settled awards to liability awards (6,773)         (6,773)   (6,773)  
Vesting of share-based awards and net share exercise (2,582)         (2,582)   (2,582)  
Acquisition of subsidiary non-controlling interest (968)         (9,636)   (9,636) 8,668
NCI exercise of share-based awards in subsidiaries 66         5,988   5,988 (5,922)
Distributions $ (6)               (6)
Balance Share Capital (in shares) at Dec. 31, 2021 287,796,585                
Equity at end of period at Dec. 31, 2021 $ 584,147 $ 5,444 $ 289,303 $ 138,506 $ 469 $ (40,077) $ 199,871 $ 593,515 $ (9,368)