XML 103 R70.htm IDEA: XBRL DOCUMENT v3.19.1
Investment in Associated Companies (Additional Information - ZIM) (Narrative) (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Sep. 30, 2016
USD ($)
Dec. 31, 2015
USD ($)
Disclosure of associates [line items]          
Liabilities $ 739,400 $ 1,474,510 $ 4,243,589    
Total consideration transferred 260,000        
Goodwill 425 459      
Total equity 715,718 1,051,347 894,204   $ 1,263,555
Operating profit from continuing operations     (70,940)    
Profit/(loss) for the year (444,838) (268,120) 394,002    
Write back/(impairment) of assets and investments (28,758) 72,263    
Disposal gain     5,000    
Borrowings 586,470 1,036,499      
ZIM [Member]          
Disclosure of associates [line items]          
Total consideration transferred 20,000        
Lease contracts   73,000      
Total equity (224,000) (93,000)      
Working capital (186,000) (107,000)      
Operating profit from continuing operations 29,000 135,000 52,000    
Profit/(loss) for the year 120,000 11,000 164,000    
Deferred Amounts     116,000    
Secured deferred amount 58,000        
Write back/(impairment) of assets and investments $ 38,000 $ 28,758 (72,263)    
Disposal gain     16,000    
Write-back impairment     29,000    
Borrowings     120,000    
ZIM [Member] | ZIM Deferred Amounts [Member]          
Disclosure of associates [line items]          
Interest rate basis LIBOR        
Adjustment to interest rate basis 2.80%        
ZIM [Member] | Bottom of range [member]          
Disclosure of associates [line items]          
Liquidity $ 125,000   $ 125,000 $ 150,000  
Fixed charge coverage ratio   0.78      
Total leverage ratio   6.64      
Recoverable amount excess   $ 418      
ZIM [Member] | Top of range [Member]          
Disclosure of associates [line items]          
Liquidity $ 187,000        
Fixed charge coverage ratio   0.99      
Total leverage ratio   23.69      
Recoverable amount excess   $ 543