XML 102 R91.htm IDEA: XBRL DOCUMENT v3.23.2
Cash from operations (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Cash flows from operating activities        
Profit before taxation $ (1,191,042) $ (161,472) [1] $ (1,168,049) $ (130,097) [1]
Adjustments:        
Depreciation of property, plant and equipment 103,377 102,994 209,691 200,350
Amortization of intangible assets 13,117 11,865 25,759 22,349
Net impairment/(reversal of impairment) of property, plant and equipment and prepaid land rent 935 (3,514) 5,081 (1,331)
Loss allowance/(reversal of loss allowance) on trade receivables 954 668 4,514 (1,800)
Impairment of withholding tax receivables 13,349 12,930 24,604 27,717
Amortization of prepaid site rent 2,424 2,294 5,129 4,162
Net loss/(gain) on disposal of plant, property and equipment 168 13,617 (566) 13,784
Insurance income (133) (466) (278) (1,616)
Finance costs 1,366,012 261,886 1,542,979 380,902
Finance income (8,373) (3,895) (13,160) (45,667)
Impairment of inventory       138
Sharebased payment expense 3,628 2,051 6,917 5,625
Operating profit before working capital changes 304,416 238,958 642,621 474,516
Changes in working capital        
Decrease/(increase) in inventory 16,628 (23,134) 24,538 (19,721)
Increase in trade and other receivables (49,000) (64,168) (137,079) (182,535)
(Decrease)/increase in trade and other payables (7,912) 65,144 (13,926) 111,147
Net movement in working capital (40,284) (22,158) (126,467) (91,109)
Cash from operations $ 264,132 $ 216,800 $ 516,154 $ 383,407
[1] re-presented to reflect the remeasurement period adjustments, as required by IFRS 3, in respect of updates to the accounting for the GTS SP5 Acquisition in March 2022 and MTN SA Acquisition in May 2022.