Long-Term Debt (Details) $ / shares in Units, € in Millions |
1 Months Ended |
12 Months Ended |
|
|
|
Feb. 28, 2022
USD ($)
$ / shares
|
Nov. 30, 2021
USD ($)
$ / shares
shares
|
Sep. 30, 2021
USD ($)
facility
|
Jul. 31, 2021
USD ($)
facility
|
Apr. 30, 2021
USD ($)
|
Apr. 30, 2021
EUR (€)
|
Mar. 31, 2021
USD ($)
shares
|
Feb. 28, 2021
USD ($)
|
Jan. 31, 2021
USD ($)
|
Dec. 31, 2020
USD ($)
$ / shares
|
Dec. 31, 2021
USD ($)
$ / shares
|
Dec. 31, 2020
USD ($)
$ / shares
shares
|
Dec. 31, 2019
USD ($)
|
Dec. 31, 2021
EUR (€)
|
May 31, 2021
EUR (€)
|
Dec. 31, 2020
EUR (€)
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial conversion feature |
|
|
|
|
|
|
|
|
|
|
|
$ 131,200,000
|
|
|
|
|
Equity offering shares | shares |
|
46,858,854
|
|
|
|
|
52,577,947
|
|
|
|
|
|
|
|
|
|
Net proceeds from offering |
|
$ 1,100,000,000
|
|
|
|
|
$ 1,600,000,000
|
|
|
|
$ 2,665,843,000
|
1,541,708,000
|
|
|
|
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
1,399,816,000
|
10,480,000
|
$ 13,397,000
|
|
|
|
Beneficial conversion feature |
|
|
|
|
|
|
|
|
|
|
|
131,240,000
|
|
|
|
|
Cumulative change in accounting policy |
|
|
|
|
|
|
|
|
|
$ (295,449,000)
|
(4,796,406,000)
|
(295,449,000)
|
|
|
|
|
Interest expense, including amortization of debt discounts and coupon interest |
|
|
|
|
|
|
|
|
|
|
2,100,000,000
|
482,300,000
|
272,900,000
|
|
|
|
Number of credit facilities amended | facility |
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
Increased combined commitments under credit facilities |
|
|
|
$ 770,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess commitments cancelled |
|
|
$ 230,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of credit facilities cancelled | facility |
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of deferred financing costs |
|
|
|
|
|
|
|
|
|
|
54,400,000
|
42,200,000
|
27,500,000
|
|
|
|
Accrued interest liability |
|
|
|
|
|
|
|
|
|
101,900,000
|
112,900,000
|
101,900,000
|
|
|
|
|
Loss on extinguishment of and modification debt |
|
|
|
|
|
|
|
|
|
|
1,400,000,000
|
27,800,000
|
$ 16,700,000
|
|
|
|
Unfunded Loan Commitment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate |
|
8.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maximum borrowing capacity |
|
$ 1,000,000,000
|
|
|
|
|
|
|
|
|
1,000,000,000
|
|
|
|
|
|
Accounting Standards Update 2020-06 [Member] | Revision of Prior Period, Change in Accounting Principle, Adjustment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative change in accounting policy |
|
|
|
|
|
|
|
|
|
5,600,000
|
|
5,600,000
|
|
|
|
|
$230 Pride of America Term Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
229,558,000
|
|
229,558,000
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
|
|
|
$ 230,000,000
|
230,000,000
|
$ 230,000,000
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
1.15%
|
|
1.15%
|
|
|
|
1.15%
|
Extinguishment of debt, amount |
|
|
|
|
|
|
230,000,000.0
|
|
|
|
|
|
|
|
|
|
Norwegian Jewel term loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 221,718,000
|
|
$ 221,718,000
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
|
|
|
$ 260,000,000
|
260,000,000
|
$ 260,000,000
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
1.52%
|
|
1.52%
|
|
|
|
1.52%
|
Extinguishment of debt, amount |
|
|
|
|
|
|
222,600,000
|
|
|
|
|
|
|
|
|
|
Private Exchangeable Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 278,148,000
|
|
$ 278,148,000
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
|
|
|
$ 400,000,000.0
|
400,000,000.0
|
$ 400,000,000.0
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
7.00%
|
|
7.00%
|
|
|
|
7.00%
|
Debt instrument amount |
|
|
|
|
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
Ordinary share exchange rate |
|
|
|
|
|
|
|
|
|
|
|
82.6446
|
|
|
|
|
Initial exchange price | $ / shares |
|
|
|
|
|
|
|
|
|
$ 12.10
|
|
$ 12.10
|
|
|
|
|
Loss on extinguishment of debt |
|
|
|
|
|
|
(600,000,000)
|
|
|
|
|
|
|
|
|
|
Repayment and extinguishment of debt, amount |
|
|
|
|
|
|
1,000,000,000.0
|
|
|
|
|
|
|
|
|
|
Outstanding principal amount of notes |
|
|
|
|
|
|
|
|
|
$ 414,300,000
|
|
$ 414,300,000
|
|
|
|
|
Private Exchangeable Notes | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary share exchange rate |
|
|
|
|
|
|
|
|
|
|
|
90.9090
|
|
|
|
|
Exchangeable Notes 2024 and Exchangeable Notes 2025 and Private Exchangeable Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, including amortization of debt discounts and coupon interest |
|
|
|
|
|
|
|
|
|
|
|
$ 93,200,000
|
|
|
|
|
Senior Secured Notes Due 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
650,178,000
|
427,164,000
|
650,178,000
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
|
|
|
$ 675,000,000.0
|
$ 675,000,000.0
|
$ 675,000,000.0
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
12.25%
|
12.25%
|
12.25%
|
|
12.25%
|
|
12.25%
|
Outstanding principal amount of notes |
|
236,250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Secured Notes Due 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 739,295,000
|
$ 481,834,000
|
$ 739,295,000
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
|
|
|
$ 750,000,000.0
|
$ 750,000,000.0
|
$ 750,000,000.0
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
10.25%
|
10.25%
|
10.25%
|
|
10.25%
|
|
10.25%
|
Outstanding principal amount of notes |
|
262,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Secured Notes Due 2027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal amount |
$ 1,000,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate |
5.875%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of principal amount of debt redeemed |
40.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of thresholds, after percentage |
60.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Secured Notes Due 2027 | Debt Redemption Prior To February 15, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption price as a percentage of face amount |
105.875%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchangeable Senior Notes Due 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 834,941,000
|
$ 143,193,000
|
$ 834,941,000
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
|
|
|
$ 862,500,000
|
$ 862,500,000
|
$ 862,500,000
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
6.00%
|
6.00%
|
6.00%
|
|
6.00%
|
|
6.00%
|
Debt instrument amount |
|
|
|
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
|
Ordinary share exchange rate |
|
|
|
|
|
|
|
|
|
|
72.7273
|
|
|
|
|
|
Initial exchange price | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 13.75
|
|
|
|
|
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
$ 700,000,000
|
|
|
|
|
|
Remaining discount amortization period |
|
|
|
|
|
|
|
|
|
|
2 years 4 months 24 days
|
|
|
|
|
|
Percentage of effective interest rate |
|
|
|
|
|
|
|
|
|
|
7.07%
|
|
|
7.07%
|
|
|
If-converted value above par value |
|
|
|
|
|
|
|
|
|
|
|
$ 74,500,000
|
|
|
|
|
Shares available | shares |
|
|
|
|
|
|
|
|
|
|
|
10,700,000
|
|
|
|
|
Repayment and extinguishment of debt, amount |
|
1,400,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Extinguishment of debt, amount |
|
715,900,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding principal amount of notes |
|
|
|
|
|
|
|
|
|
|
$ 146,600,000
|
|
|
|
|
|
Exchangeable Senior Notes Due 2024 | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary share exchange rate |
|
|
|
|
|
|
|
|
|
|
89.4454
|
|
|
|
|
|
Exchangeable Senior Notes Due 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 439,390,000
|
$ 441,475,000
|
$ 439,390,000
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
|
|
|
$ 450,000,000.0
|
$ 450,000,000.0
|
$ 450,000,000.0
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
5.38%
|
5.375%
|
5.38%
|
|
5.375%
|
|
5.38%
|
Debt instrument amount |
|
|
|
|
|
|
|
|
|
|
$ 1,000
|
|
|
|
|
|
Ordinary share exchange rate |
|
|
|
|
|
|
|
|
|
|
53.3333
|
|
|
|
|
|
Initial exchange price | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 18.75
|
|
|
|
|
|
Remaining discount amortization period |
|
|
|
|
|
|
|
|
|
|
3 years 7 months 6 days
|
|
|
|
|
|
Percentage of effective interest rate |
|
|
|
|
|
|
|
|
|
5.97%
|
|
5.97%
|
|
|
|
5.97%
|
If-converted value above par value |
|
|
|
|
|
|
|
|
|
|
|
$ 47,800,000
|
|
|
|
|
Shares available | shares |
|
|
|
|
|
|
|
|
|
|
|
24,000,000.0
|
|
|
|
|
Outstanding principal amount of notes |
|
|
|
|
|
|
|
|
|
|
$ 450,000,000.0
|
|
|
|
|
|
Exchangeable Senior Notes Due 2025 | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary share exchange rate |
|
|
|
|
|
|
|
|
|
|
66.6666
|
|
|
|
|
|
Exchangeable Senior Notes Due 2027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
|
$ 1,121,052,000
|
|
|
|
|
|
Principal amount |
|
$ 1,150,000,000.0
|
|
|
|
|
|
|
|
|
$ 1,150,000,000.0
|
|
|
|
|
|
Interest Rate |
|
1.125%
|
|
|
|
|
|
|
|
|
1.125%
|
|
|
1.125%
|
|
|
Debt instrument amount |
|
$ 1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary share exchange rate |
|
29.6850
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial exchange price | $ / shares |
|
$ 33.69
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining discount amortization period |
|
|
|
|
|
|
|
|
|
|
5 years 1 month 6 days
|
|
|
|
|
|
Percentage of effective interest rate |
|
|
|
|
|
|
|
|
|
1.63%
|
|
1.63%
|
|
|
|
1.63%
|
Exchangeable Senior Notes Due 2027 | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary share exchange rate |
|
42.3012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New 2027 Exchangeable Notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal amount |
$ 473,200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate |
2.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument amount |
$ 1,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary share exchange rate |
28.9765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial exchange price | $ / shares |
$ 34.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New 2027 Exchangeable Notes | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary share exchange rate |
44.1891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate |
|
|
|
|
4.50%
|
4.50%
|
|
|
|
|
|
|
|
|
|
|
Deferred amortization payments |
|
|
|
|
$ 35,500,000
|
€ 31.2
|
|
|
|
|
|
|
|
|
|
|
Deferred Term Loan A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Covenant, minimum liquidity |
|
|
|
|
|
|
|
|
$ 200,000,000
|
|
|
|
|
|
|
|
Deferred amortization payments |
|
|
|
|
|
|
|
|
$ 70,000,000
|
|
|
|
|
|
|
|
Deferred Term Loan A-1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual debt repayment rate |
|
|
|
|
|
|
|
|
25
|
|
|
|
|
|
|
|
Deferred Term Loan A-1 | Eurocurrency Loans | LIBOR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
2.50%
|
|
|
|
|
|
|
|
Deferred Term Loan A-1 | Base Rate Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
1.50%
|
|
|
|
|
|
|
|
Deferred Term Loan A-2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual debt repayment rate |
|
|
|
|
|
|
|
|
5.88
|
|
|
|
|
|
|
|
Deferred Term Loan A-2 | Covenant Relief Period December 31, 2022 | LIBOR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
|
|
Deferred Term Loan A-2 | Covenant Relief Period December 31, 2022 | Base rate loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
|
1.00%
|
|
|
|
|
|
|
|
Deferred Export Credit Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred amortization payments |
|
|
|
|
|
|
|
$ 680,000,000
|
|
|
|
|
|
|
|
|
Deferred Export Credit Loans | Covenant Relief Period December 31, 2022 | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Covenant, minimum liquidity |
|
|
|
|
|
|
|
$ 200,000,000
|
|
|
|
|
|
|
|
|
Deferred Export Credit Loans | Covenant Relief Period September 30, 2025 | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Covenant, minimum liquidity |
|
|
|
|
|
|
|
|
|
|
$ 200,000,000
|
|
|
|
|
|
Deferred Export Credit Loans | Second Deferral Period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual debt repayment rate |
|
|
|
|
|
|
|
20
|
|
|
|
|
|
|
|
|
Explorer Newbuild Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 251,634,000
|
$ 254,548,000
|
$ 251,634,000
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
3.39%
|
3.40%
|
3.39%
|
|
3.40%
|
|
3.39%
|
Explorer Newbuild Loan | Six Months London Interbank Offered Rate Libor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
3.00%
|
|
|
|
|
|
|
|
|
Riviera Newbuild Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 203,038,000
|
$ 202,888,000
|
$ 203,038,000
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
0.96%
|
1.01%
|
0.96%
|
|
1.01%
|
|
0.96%
|
Riviera Newbuild Loan | Six Months London Interbank Offered Rate Libor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
0.75%
|
|
|
|
|
|
|
|
|
Marina Newbuild Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 134,821,000
|
$ 134,737,000
|
$ 134,821,000
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
1.03%
|
1.07%
|
1.03%
|
|
1.07%
|
|
1.03%
|
Marina Newbuild Loan | Six Months London Interbank Offered Rate Libor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
0.75%
|
|
|
|
|
|
|
|
|
Splendor Newbuild Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 402,177,000
|
$ 405,937,000
|
$ 402,177,000
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
2.97%
|
2.88%
|
2.97%
|
|
2.88%
|
|
2.97%
|
Splendor Newbuild Loan | Six Months London Interbank Offered Rate Libor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
1.95%
|
|
|
|
|
|
|
|
|
529.8 million Breakaway one loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 307,529,000
|
$ 308,585,000
|
$ 307,529,000
|
|
|
|
|
Principal amount | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 529.8
|
|
€ 529.8
|
Interest Rate |
|
|
|
|
|
|
|
|
|
1.15%
|
1.12%
|
1.15%
|
|
1.12%
|
|
1.15%
|
529.8 million Breakaway one loan | Six Months London Interbank Offered Rate Libor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
1.10%
|
|
|
|
|
|
|
|
|
529.8 million Breakaway two loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 343,214,000
|
$ 344,436,000
|
$ 343,214,000
|
|
|
|
|
Principal amount | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 529.8
|
|
€ 529.8
|
Interest Rate |
|
|
|
|
|
|
|
|
|
3.90%
|
3.47%
|
3.90%
|
|
3.47%
|
|
3.90%
|
529.8 million Breakaway two loan | Six Months London Interbank Offered Rate Libor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
1.40%
|
|
|
|
|
|
|
|
|
590.5 million Breakaway three loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 481,085,000
|
$ 483,109,000
|
$ 481,085,000
|
|
|
|
|
Principal amount | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 590.5
|
|
€ 590.5
|
Interest Rate |
|
|
|
|
|
|
|
|
|
2.83%
|
2.65%
|
2.83%
|
|
2.65%
|
|
2.83%
|
590.5 million Breakaway three loan | Six Months London Interbank Offered Rate Libor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
1.50%
|
|
|
|
|
|
|
|
|
729.9 million Breakaway four loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 633,699,000
|
$ 636,868,000
|
$ 633,699,000
|
|
|
|
|
Principal amount | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 729.9
|
|
€ 729.9
|
Interest Rate |
|
|
|
|
|
|
|
|
|
2.85%
|
2.71%
|
2.85%
|
|
2.71%
|
|
2.85%
|
729.9 million Breakaway four loan | Six Months London Interbank Offered Rate Libor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
1.50%
|
|
|
|
|
|
|
|
|
710.8 million Seahawk 1 term loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 695,843,000
|
$ 699,131,000
|
$ 695,843,000
|
|
|
|
|
Principal amount | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 710.8
|
|
€ 710.8
|
Interest Rate |
|
|
|
|
|
|
|
|
|
3.69%
|
3.44%
|
3.69%
|
|
3.44%
|
|
3.69%
|
710.8 million Seahawk 1 term loan | Six Months London Interbank Offered Rate Libor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
1.20%
|
|
|
|
|
|
|
|
|
748.7 million Seahawk 2 term loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 860,212,000
|
$ 863,891,000
|
$ 860,212,000
|
|
|
|
|
Principal amount | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 748.7
|
|
€ 748.7
|
Interest Rate |
|
|
|
|
|
|
|
|
|
3.71%
|
3.50%
|
3.71%
|
|
3.50%
|
|
3.71%
|
748.7 million Seahawk 2 term loan | Six Months London Interbank Offered Rate Libor |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basis spread on variable rate |
|
|
|
|
|
|
|
1.20%
|
|
|
|
|
|
|
|
|
Term loan - newbuild related |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 26,387,000
|
$ 68,220,000
|
$ 26,387,000
|
|
|
|
|
Principal amount | € |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
€ 28.8
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
2.50%
|
4.50%
|
2.50%
|
|
4.50%
|
|
2.50%
|
$875.0 million Senior Secured Revolving Loan Facility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
$ 875,000,000
|
$ 875,000,000
|
$ 875,000,000
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
|
|
|
1.90%
|
2.10%
|
1.90%
|
|
2.10%
|
|
1.90%
|
Maximum borrowing capacity |
|
|
|
|
|
|
|
|
|
$ 875,000,000.0
|
$ 875,000,000.0
|
$ 875,000,000.0
|
|
|
|
|
$875.0 million Senior Secured Revolving Loan Facility | Covenant Relief Period September 30, 2025 | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Covenant, minimum liquidity |
|
$ 200,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
837,659,000
|
1,409,336,000
|
837,659,000
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
$ 575,000,000.0
|
|
|
$ 850,000,000.0
|
$ 850,000,000.0
|
$ 850,000,000.0
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
5.875%
|
|
|
5.875%
|
5.875%
|
5.875%
|
|
5.875%
|
|
5.875%
|
Percentage of principal amount of debt redeemed |
|
|
|
|
|
|
|
|
|
40.00%
|
|
|
|
|
|
|
Percentage of thresholds, after percentage |
|
|
|
|
|
|
|
|
|
60.00%
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2026 | Debt Redemption Prior To December 15 2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption price as a percentage of face amount |
|
|
|
|
|
|
|
|
|
105.875%
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2026 | Debt Redemption Prior To December 15, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption price as a percentage of face amount |
|
|
|
|
|
|
|
|
|
100.00%
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2026 | Debt Redemption On Or After December 15, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption price as a percentage of face amount |
|
|
|
|
|
|
|
|
|
100.00%
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
|
|
|
|
|
|
$ 518,229,000
|
|
|
|
|
|
Principal amount |
|
|
|
|
|
|
$ 525,000,000.0
|
|
|
|
$ 525,000,000.0
|
|
|
|
|
|
Interest Rate |
|
|
|
|
|
|
6.125%
|
|
|
|
6.125%
|
|
|
6.125%
|
|
|
Percentage of principal amount of debt redeemed |
|
|
|
|
|
|
40.00%
|
|
|
|
|
|
|
|
|
|
Percentage of thresholds, after percentage |
|
|
|
|
|
|
60.00%
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2028 | Debt Redemption Prior To March 15 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption price as a percentage of face amount |
|
|
|
|
|
|
106.125%
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2028 | Debt Redemption Prior To December 15, 2027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption price as a percentage of face amount |
|
|
|
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2028 | Debt Redemption On Or After December 15, 2027 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption price as a percentage of face amount |
|
|
|
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2029 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal amount |
$ 600,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate |
7.75%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of principal amount of debt redeemed |
40.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of thresholds, after percentage |
60.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2029 | Debt Redemption Prior to February 15 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption price as a percentage of face amount |
107.75%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Unsecured Notes Due 2029 | Debt Redemption On Or After November 15, 2028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redemption price as a percentage of face amount |
100.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt modification cost |
|
|
|
|
|
|
|
|
|
|
$ 52,100,000
|
|
|
|
|
|
Interest expense, net | Senior Secured Notes Due 2024 and Senior Secured Notes Due 2026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
$ (100,000,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|