XML 180 R163.htm IDEA: XBRL DOCUMENT v3.22.1
Disclosures on equity (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
USD ($)
Disclosure of Disclosures on equity [Line Items]      
Net Financial Debt $ (258,915) $ (1,105,095) $ (719,810)
Liquidity 4.76 5.40  
Capital Management [Member]      
Disclosure of Disclosures on equity [Line Items]      
Net Financial Debt $ 204,692 $ 1,074,020  
Liquidity 4.62 5.40  
Return on equity 18.41 7.79  
Adjusted EBITDA  $ 1,185,453 $ 579,765  
EBITDA $ 1,140,086 $ 524,650  
ROA 21.29 9.83  
Indebtedness 0.06 0.50  
Description Net Financial Debt   Financial Debt – Financial Resources  
Description Liquidity   Current Assets divided by Current Liabilities  
Description ROE   Profit for the year divided by Total Equity  
Description adjusted EBITDA   Adjusted EBITDA  
Description EBITDA   EBITDA  
Description ROA   Adjusted EBITDA – Depreciation divided by Total Assets net of financial resources less related parties’ investments  
Description Indebtedness   Net Financial Debt on Equity  
Calculation Net Financial Debt Other current Financial Liabilities + Other Non-Current Financial Liabilities– Cash and Cash Equivalents – Other Current Financial Assets – Hedging Assets, non-current    
Calculation Liquidity Total Current Assets / Total Current Liabilities    
Calculation ROE Profit for the year / Equity    
Calculation Adjusted EBITDA Profit (loss) + Depreciation and Amortization Expenses adjustments + Finance Costs + Income Tax – Other income and Share of profit of associates and joint ventures + Other expenses by function – Finance income – Currency differences    
Calculation EBITDA Profit (loss) + Depreciation and Amortization Expense adjustments + Finance Costs + Income Tax    
Calculation ROA (Gross Profit – Administrative Expenses)/ (Total Assets – Cash and Cash Equivalents – Other Current Financial Assets – Other Non-Current Financial Assets – Equity accounted Investments) (LTM)    
Calculation Indebtedness Net Financial Debt / Total Equity