| Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 |
---|
Cash and deposits | - | 989 | 937 | 634 | 899 |
---|
Accounts receivable - trade and contract assets | - | - | - | 783 | 1,016 |
---|
Supplies | - | 11 | 18 | 39 | 28 |
---|
Advance payments to suppliers | - | 0 | 0 | 1 | 1 |
---|
Prepaid expenses | - | 11 | 11 | 29 | 23 |
---|
Accounts receivable - other | - | 253 | 0 | 1 | 13 |
---|
Other | - | 1 | 1 | 2 | 3 |
---|
Allowance for doubtful accounts | - | -0 | -0 | -0 | -0 |
---|
Current assets | - | 1,924 | 1,604 | 1,488 | 1,982 |
---|
Buildings, net | - | 275 | 263 | 284 | 600 |
---|
Structures, net | - | 2 | 2 | 1 | 134 |
---|
Machinery and equipment, net | - | 9 | 6 | 4 | 3 |
---|
Vehicles, net | - | 1 | 0 | 0 | - |
---|
Tools, furniture and fixtures, net | - | 10 | 9 | 22 | 44 |
---|
Land | - | 187 | 191 | 192 | 222 |
---|
Construction in progress | - | - | 47 | 359 | - |
---|
Property, plant and equipment | - | 483 | 518 | 863 | 1,003 |
---|
Software | - | 12 | 12 | 16 | 12 |
---|
Other | - | 3 | 1 | 3 | 4 |
---|
Intangible assets | - | 15 | 13 | 19 | 16 |
---|
Investment securities | - | 197 | 322 | 330 | 298 |
---|
Shares of subsidiaries and associates | - | - | 3 | 3 | 3 |
---|
Investments in capital | - | 6 | 6 | 6 | - |
---|
Long-term prepaid expenses | - | 1 | 1 | 1 | 2 |
---|
Other | - | 142 | 112 | 77 | 79 |
---|
Investments and other assets | - | 346 | 444 | 417 | 382 |
---|
Non-current assets | - | 844 | 975 | 1,299 | 1,401 |
---|
Assets | - | 2,768 | 2,579 | 2,787 | 3,383 |
---|
Accounts payable - trade | - | 200 | 177 | 117 | 158 |
---|
Current portion of bonds payable | - | 146 | 130 | 265 | 50 |
---|
Current portion of long-term borrowings | - | 408 | 149 | 200 | 362 |
---|
Accounts payable - other | - | 32 | 81 | 64 | 64 |
---|
Accrued expenses | - | 81 | 93 | 95 | 99 |
---|
Income taxes payable | - | 20 | 28 | 117 | 102 |
---|
Advances received | - | 1 | 1 | 1 | 1 |
---|
Provision for loss on orders received | - | 1 | 1 | 0 | 0 |
---|
Other | - | 175 | 204 | 199 | 145 |
---|
Current liabilities | - | 1,078 | 875 | 1,059 | 981 |
---|
Bonds payable | - | 445 | 315 | 50 | - |
---|
Long-term borrowings | - | 372 | 336 | 387 | 482 |
---|
Deferred tax liabilities | - | 18 | 53 | 55 | 43 |
---|
Asset retirement obligations | - | 20 | 9 | 27 | 34 |
---|
Other | - | 48 | 46 | 46 | 46 |
---|
Non-current liabilities | - | 902 | 759 | 565 | 605 |
---|
Liabilities | - | 1,980 | 1,634 | 1,624 | 1,585 |
---|
Share capital | - | 140 | 140 | 140 | 298 |
---|
Legal capital surplus | - | 128 | 128 | 128 | 286 |
---|
Capital surplus | - | 128 | 128 | 128 | 286 |
---|
Retained earnings brought forward | - | 416 | 488 | 702 | 1,045 |
---|
Retained earnings | - | 416 | 488 | 702 | 1,045 |
---|
Shareholders' equity | - | 683 | 756 | 970 | 1,629 |
---|
Valuation difference on available-for-sale securities | - | 104 | 189 | 193 | 168 |
---|
Valuation and translation adjustments | - | 104 | 189 | 193 | 168 |
---|
Net assets | 652 | 788 | 945 | 1,163 | 1,797 |
---|
Liabilities and net assets | - | 2,768 | 2,579 | 2,787 | 3,383 |
---|