XML 182 R153.htm IDEA: XBRL DOCUMENT v3.22.2.2
Cash from operations (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Cash flows from operating activities      
Loss before income tax $ (8,141) [1] $ (152,853) $ (409,974)
Adjustments:      
Depreciation of property, plant and equipment 344,716 373,247 355,760
Amortization of intangible assets 38,166 35,415 28,747
Impairment of property, plant and equipment and prepaid land rent 51,113 27,594 21,604
Loss allowance on trade receivables (34,031) 13,081 27,944
Impairment of withholding tax receivables 61,810 31,533 44,586
Amortization of prepaid site rent 8,321 4,459 3,355
Net (gain)/loss on disposal of plant, property and equipment (2,499) (764) 5,819
Insurance claim income (6,861) (14,987) (3,607)
Interest expense 422,034 633,766 288,915
Interest income (25,522) (148,968) (32,258)
Fair value gain on warrants revaluation     (3,787)
Sharebased payment expense 11,780 8,342 351,054
(Reversal of impairment)/impairment of inventory (315) 4,599  
Increase in decommissioning expense (2,671)    
Operating profit/loss before working capital changes 857,900 814,464 678,158
Changes in working capital      
Decrease/(increase) in inventory 6,689 (8,482) (27,069)
Increase in trade and other receivables (164,382) (130,265) (21,093)
Increase/(decrease) in trade and other payables 87,866 (19,018) 30,029
Net movement in working capital (69,827) (157,765) (18,133)
Cash from operations $ 788,073 $ 656,699 $ 660,025
[1] Restated for the correction in accounting in respect of the acquisition of Fiberco Soluções de Infraestrutura S.A. (see note 2.24).