XML 105 R90.htm IDEA: XBRL DOCUMENT v3.19.1
Guarantor Financial Information - Consolidated Statements of Operations (Detail) - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Condensed Income Statements Captions [Line Items]      
Revenue $ 1,096,331,000 $ 831,324,000 $ 877,905,000
Operating expenses:      
Ship operating 219,270,000 183,916,000 192,327,000
Cost of services, supervision fees   1,300,000 7,390,000
Depreciation and amortization 245,801,000 199,938,000 216,098,000
General and administrative 31,565,000 40,091,000 32,118,000
Operating leases 129,747,000 115,544,000 85,910,000
Loss (gain) on disposals 0 (13,604,000) 31,876,000
Expenses related to customer bankruptcy 0 1,013,000 19,732,000
Vessel impairments 0 0 285,195,000
Total operating expenses 626,383,000 528,198,000 870,646,000
Operating earnings 469,948,000 303,126,000 7,259,000
Other expenses (income):      
Interest expense and amortization of deferred financing fees 212,065,000 116,389,000 119,882,000
Interest income (4,197,000) (4,558,000) (8,455,000)
Refinancing expenses 0 0 1,962,000
Acquisition related gain on contract settlement (2,430,000) 0 0
Change in fair value of financial instruments (15,490,000) 12,631,000 29,118,000
Equity income on consolidated subsidiaries 0    
Equity income on investment (note 7) (1,216,000) (5,835,000) (188,000)
Other expense (income) 2,418,000 9,262,000 3,979,000
Total other expenses (income) 191,150,000 127,889,000 146,298,000
Net earnings (loss) 278,798,000 175,237,000 (139,039,000)
Eliminations [Member]      
Condensed Income Statements Captions [Line Items]      
Revenue (282,129,000) (248,135,000) (259,521,000)
Operating expenses:      
Ship operating (257,819,000) (219,263,000) (232,829,000)
Cost of services, supervision fees   0 0
Depreciation and amortization 0 0 0
General and administrative (24,310,000) (28,872,000) (26,692,000)
Operating leases 0 0 0
Loss (gain) on disposals   0 0
Expenses related to customer bankruptcy   0 0
Vessel impairments   0 0
Total operating expenses (282,129,000) (248,135,000) (259,521,000)
Operating earnings 0 0 0
Other expenses (income):      
Interest expense and amortization of deferred financing fees (345,000) 0 0
Interest income 345,000 0 0
Refinancing expenses     0
Acquisition related gain on contract settlement 0    
Change in fair value of financial instruments 0 0 0
Equity income on consolidated subsidiaries 171,232,000    
Equity income on investment (note 7) 0 35,939,000 16,488,000
Other expense (income) 0 0 (1,000)
Total other expenses (income) 171,232,000 35,939,000 16,487,000
Net earnings (loss) (171,232,000) (35,939,000) (16,487,000)
Parent Issuer [Member]      
Condensed Income Statements Captions [Line Items]      
Revenue 876,894,000 797,317,000 835,851,000
Operating expenses:      
Ship operating 243,311,000 211,966,000 229,439,000
Cost of services, supervision fees   0 0
Depreciation and amortization 181,397,000 173,464,000 188,816,000
General and administrative 33,327,000 52,742,000 42,507,000
Operating leases 111,008,000 98,175,000 74,175,000
Loss (gain) on disposals   (1,000) 31,876,000
Expenses related to customer bankruptcy   472,000 7,342,000
Vessel impairments   0 285,195,000
Total operating expenses 569,043,000 536,818,000 859,350,000
Operating earnings 307,851,000 260,499,000 (23,499,000)
Other expenses (income):      
Interest expense and amortization of deferred financing fees 149,696,000 97,762,000 101,009,000
Interest income (3,812,000) (4,146,000) (8,273,000)
Refinancing expenses     1,962,000
Acquisition related gain on contract settlement 0    
Change in fair value of financial instruments (15,720,000) 11,894,000 28,616,000
Equity income on consolidated subsidiaries (102,650,000)    
Equity income on investment (note 7) 0 (29,013,000) (11,176,000)
Other expense (income) 1,539,000 8,765,000 3,402,000
Total other expenses (income) 29,053,000 85,262,000 115,540,000
Net earnings (loss) 278,798,000 175,237,000 (139,039,000)
Guarantors [Member]      
Condensed Income Statements Captions [Line Items]      
Revenue 266,906,000 237,056,000 250,606,000
Operating expenses:      
Ship operating 191,151,000 180,349,000 185,750,000
Cost of services, supervision fees   1,300,000 7,390,000
Depreciation and amortization 13,846,000 13,317,000 14,172,000
General and administrative 21,586,000 16,115,000 16,189,000
Operating leases 5,501,000 5,046,000 4,780,000
Loss (gain) on disposals   (13,603,000) 0
Expenses related to customer bankruptcy   0 0
Vessel impairments   0 0
Total operating expenses 232,084,000 202,524,000 228,281,000
Operating earnings 34,822,000 34,532,000 22,325,000
Other expenses (income):      
Interest expense and amortization of deferred financing fees 8,514,000 7,795,000 7,583,000
Interest income (429,000) (412,000) (179,000)
Refinancing expenses     0
Acquisition related gain on contract settlement (2,430,000)    
Change in fair value of financial instruments 91,000 737,000 502,000
Equity income on consolidated subsidiaries (68,582,000)    
Equity income on investment (note 7) (1,216,000) (12,761,000) (5,500,000)
Other expense (income) 797,000 497,000 578,000
Total other expenses (income) (63,255,000) (4,144,000) 2,984,000
Net earnings (loss) 98,077,000 38,676,000 19,341,000
Non-Guarantors [Member]      
Condensed Income Statements Captions [Line Items]      
Revenue 234,660,000 45,086,000 50,969,000
Operating expenses:      
Ship operating 42,627,000 10,864,000 9,967,000
Cost of services, supervision fees   0 0
Depreciation and amortization 50,558,000 13,157,000 13,110,000
General and administrative 962,000 106,000 114,000
Operating leases 13,238,000 12,323,000 6,955,000
Loss (gain) on disposals   0 0
Expenses related to customer bankruptcy   541,000 12,390,000
Vessel impairments   0 0
Total operating expenses 107,385,000 36,991,000 42,536,000
Operating earnings 127,275,000 8,095,000 8,433,000
Other expenses (income):      
Interest expense and amortization of deferred financing fees 54,200,000 10,832,000 11,290,000
Interest income (301,000) 0 (3,000)
Refinancing expenses     0
Acquisition related gain on contract settlement 0    
Change in fair value of financial instruments 139,000 0 0
Equity income on consolidated subsidiaries 0    
Equity income on investment (note 7) 0 0 0
Other expense (income) 82,000 0 0
Total other expenses (income) 54,120,000 10,832,000 11,287,000
Net earnings (loss) $ 73,155,000 $ (2,737,000) $ (2,854,000)