XML 89 R67.htm IDEA: XBRL DOCUMENT v3.22.1
Changes in liabilities attributable to financing activities (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Reconciliation Of Liabilities Arising From Financing Activities [Abstract]  
Summary of Changes in Liabilities Attributable to Financing Activities

 

 

 

Liabilities

to credit

institutions

 

 

Shareholder

loans

 

 

Leases

 

 

Total

 

Balance at January 1, 2019

 

 

25,278

 

 

 

 

 

 

19,468

 

 

 

44,746

 

Cash flows

 

 

50,061

 

 

 

 

 

 

(3,991

)

 

 

46,070

 

Non-cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Addition – leases

 

 

 

 

 

 

 

 

14,011

 

 

 

14,011

 

Foreign exchange adjustments

 

 

(1,706

)

 

 

 

 

 

(622

)

 

 

(2,328

)

Other changes

 

 

94

 

 

 

 

 

 

 

 

 

94

 

Balance at December 31, 2019

 

 

73,727

 

 

 

 

 

 

28,866

 

 

 

102,593

 

Cash flows

 

 

10,477

 

 

 

87,828

 

 

 

(6,044

)

 

 

92,261

 

Non-cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Addition – leases

 

 

 

 

 

 

 

 

6,250

 

 

 

6,250

 

Foreign exchange adjustments

 

 

12,056

 

 

 

6,957

 

 

 

2,123

 

 

 

21,136

 

Other changes

 

 

927

 

 

 

11,333

 

 

 

(1,051

)

 

 

11,209

 

Balance at December 31, 2020

 

 

97,187

 

 

 

106,118

 

 

 

30,144

 

 

 

233,449

 

Cash flows

 

 

(94,908

)

 

 

(10,941

)

 

 

(9,282

)

 

 

(115,131

)

Non-cash flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Addition – leases

 

 

 

 

 

 

 

 

117,793

 

 

 

117,793

 

Foreign exchange adjustments

 

 

773

 

 

 

3,675

 

 

 

(2,413

)

 

 

2,035

 

Converted to shares

 

 

 

 

 

(104,108

)

 

 

 

 

 

(104,108

)

Other changes

 

 

2,935

 

 

 

5,256

 

 

 

6,977

 

 

 

15,168

 

Balance at December 31, 2021

 

 

5,987

 

 

 

 

 

 

143,219

 

 

 

149,206