XML 235 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statement of Changes in Equity - USD ($)
$ in Thousands
Total
Equity Attributable to Owners of the Parent
Share Capital
Share Premium
Treasury Reserve
Share Based Payment and Other Reserves
Retained Earnings (Accumulated Deficit)
Non-Controlling Interest
Equity at beginning of period at Dec. 31, 2020 $ 886,658 $ 886,658 $ 9,520 $ 841,159 $ (68,537) $ 8,797 $ 95,719 $ 0
Net income (loss) (325,206) (325,509)         (325,509) 303
Other comprehensive income (loss) 51 51         51  
Total comprehensive income (loss) (325,155) (325,458)         (325,458) 303
Non-controlling interest in acquired assets 16,238             16,238
Issuance of share capital (equity placement) 213,844 213,844 2,044 211,800        
Issuance of share capital (equity compensation) 4,033 4,033 7     6,788 (2,762)  
Dividends (130,239) (130,239)         (130,239)  
Distributions to non-controlling interest owners               0
Cancellation of warrants (1,429) (1,429)       (1,429)    
Transactions with shareholders 102,447 86,209 2,051 211,800   5,359 (133,001) 16,238
Equity at end of period at Dec. 31, 2021 663,950 647,409 11,571 1,052,959 (68,537) 14,156 (362,740) 16,541
Net income (loss) (620,598) (625,410)         (625,410) 4,812
Other comprehensive income (loss) 940 940         940  
Total comprehensive income (loss) (619,658) (624,470)         (624,470) 4,812
Issuance of share capital (equity placement) 457 457 5     452    
Issuance of share capital (equity compensation) 2,382 2,382 7     5,682 (3,307)  
Issuance of EBT shares (equity compensation) 0       2,400 (2,400)    
Repurchase of shares (EBT) (22,931) (22,931)     (22,931)      
Repurchase of shares (share buyback program) (11,760) (11,760) (80)   (11,760) 80    
Dividends (143,455) (143,455)         (143,455)  
Distributions to non-controlling interest owners (6,389)             (6,389)
Cancellation of warrants (320) (320)       (320)    
Transactions with shareholders (182,016) (175,627) (68)   (32,291) 3,494 (146,762) (6,389)
Equity at end of period at Dec. 31, 2022 (137,724) (152,688) 11,503 1,052,959 (100,828) 17,650 (1,133,972) 14,964
Net income (loss) 759,701 758,018         758,018 1,683
Other comprehensive income (loss) (270) (270)         (270)  
Total comprehensive income (loss) 759,431 757,748         757,748 1,683
Issuance of share capital (equity placement) 156,788 156,788 1,555 155,233        
Issuance of share capital (equity compensation) 3,047 3,047       6,037 (2,990)  
Issuance of EBT shares (equity compensation) 0       9,406 (9,406)    
Repurchase of shares (share buyback program) (11,048) (11,048) (161)   (11,048) 161    
Dividends (168,041) (168,041)         (168,041)  
Distributions to non-controlling interest owners (4,043)             (4,043)
Transactions with shareholders (23,297) (19,254) 1,394 155,233 (1,642) (3,208) (171,031) (4,043)
Equity at end of period at Dec. 31, 2023 $ 598,410 $ 585,806 $ 12,897 $ 1,208,192 $ (102,470) $ 14,442 $ (547,255) $ 12,604