Unaudited condensed consolidated interim statement of changes in equity - USD ($) $ in Thousands |
Total |
Equity attributable to owners of the Company |
Share capital |
Share premium |
Trans-lation reserve |
Hedging reserve |
Treasury shares |
Retained earnings |
Non-controlling interest |
|---|---|---|---|---|---|---|---|---|---|
| Beginning balance at Dec. 31, 2023 | $ 2,357,373 | $ 2,357,373 | $ 239,148 | $ 1,466,529 | $ 235 | $ 1,140 | $ (157,595) | $ 807,916 | |
| Profit (loss) for the period | 679,620 | 679,620 | 679,620 | ||||||
| Total other comprehensive income (expense) | 1,141 | 1,141 | (309) | 1,268 | 182 | ||||
| Total comprehensive income (expense) | 680,761 | 680,761 | (309) | 1,268 | 679,802 | ||||
| Transactions with owners of the company | |||||||||
| Business Combination | (796,970) | (796,970) | (796,970) | ||||||
| Dividends to equity holders | (887,571) | (887,571) | (835,132) | (52,439) | |||||
| Treasury shares acquired | (126,913) | (126,913) | (126,913) | ||||||
| Total transactions with owners | (1,811,454) | (1,811,454) | (835,132) | (126,913) | (849,409) | ||||
| Ending balance at Jun. 30, 2024 | 1,226,680 | 1,226,680 | 239,148 | 631,397 | (74) | 2,408 | (284,508) | 638,309 | $ 0 |
| Beginning balance at Dec. 31, 2024 | 1,192,324 | 1,192,324 | 239,148 | 460,486 | (2,045) | 2,145 | (284,508) | 777,098 | 0 |
| Profit (loss) for the period | 32,789 | 51,766 | 51,766 | (18,977) | |||||
| Total other comprehensive income (expense) | 9,536 | 9,536 | 11,330 | (1,794) | |||||
| Total comprehensive income (expense) | 42,325 | 61,302 | 11,330 | (1,794) | 51,766 | (18,977) | |||
| Transactions with owners of the company | |||||||||
| Business Combination - initial purchase | 1,460,354 | 1,460,354 | |||||||
| Business Combination - subsequent purchases | (137,066) | 73,705 | 73,705 | (210,771) | |||||
| Dividends to equity holders | 0 | ||||||||
| Dividends to non-controlling interest | (5,095) | (5,095) | |||||||
| Total transactions with owners | 1,318,193 | 73,705 | 73,705 | 1,244,488 | |||||
| Ending balance at Jun. 30, 2025 | $ 2,552,842 | $ 1,327,331 | $ 239,148 | $ 460,486 | $ 9,285 | $ 351 | $ (284,508) | $ 902,569 | $ 1,225,511 |