v3.25.2
UNAUDITED CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY - USD ($)
$ in Millions
Total
Share capital
Share premium
Capital reserve
Cash flow hedge reserve
Translation differences
Remeasurements
Other reserves
Accumulated deficit
Non-controlling interests
Beginning balance at Dec. 31, 2023 $ (156.8) $ 642.2 $ 0.0 $ 227.2 $ (10.6) $ 0.6 $ 40.6 $ (2.7) $ (1,057.5) $ 3.4
Other comprehensive income/(loss) 59.2       19.0 43.3 (3.1)      
Net income for the period 5.1               1.4 3.7
TOTAL COMPREHENSIVE INCOME/(LOSS) 64.3       19.0 43.3 (3.1)   1.4 3.7
Transactions with owners:                    
Share-based payments 36.1             36.1    
Elimination of Class A and B shares (642.2) (642.2)                
Capital increase - share issuance 2,150.3 16.9 2,133.4              
Contribution of related party debt to equity 2,562.0     2,562.0            
Ending balance at Jun. 30, 2024 4,013.7 16.9 2,133.4 2,789.2 8.4 43.9 37.5 33.4 (1,056.1) 7.1
Beginning balance at Dec. 31, 2024 5,008.4 18.4 3,189.1 2,789.2 19.6 (137.6) 42.5 63.0 (984.9) 9.1
Other comprehensive income/(loss) 309.7       (71.9) 380.8 0.7 0.1    
Net income for the period 160.5               152.8 7.7
TOTAL COMPREHENSIVE INCOME/(LOSS) 470.2       (71.9) 380.8 0.7 0.1 152.8 7.7
Transactions with owners:                    
Share-based payments 24.1             24.1    
Shares issued due to exercise of share options 21.1 0.1 21.0              
Shares issued due to vesting of RSUs/PSUs 0.0   5.7         (5.7)    
Ending balance at Jun. 30, 2025 $ 5,523.8 $ 18.5 $ 3,215.8 $ 2,789.2 $ (52.3) $ 243.2 $ 43.2 $ 81.5 $ (832.1) $ 16.8