XML 87 R50.htm IDEA: XBRL DOCUMENT v3.25.0.1
Property, Plant and Equipment and Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2024
Property, Plant and Equipment and Intangible Assets [Abstract]  
Summary of Movements in Property Plant and Equipment and Intangible Assets

Movements in property, plant and equipment and intangible assets during the years ended December 31, 2024 and 2023 are outlined below:

 

(in USD and thousands)

 

River
Vessels &
Equipment

 

 

Ocean and
Expedition
Ships &
Equipment

 

 

River
Vessels
under
Construction

 

 

Ocean
Ships under
Construction

 

 

Office
Equipment

 

 

Land &
Buildings

 

 

Other
Fixed
Assets

 

 

Intangible
Assets,
including
Goodwill

 

 

Total

 

Cost as of January 1, 2024

 

$

2,621,214

 

 

$

4,077,141

 

 

$

111,919

 

 

$

308,696

 

 

$

21,486

 

 

$

21,786

 

 

$

53,308

 

 

$

171,145

 

 

$

7,386,695

 

Additions

 

 

28,801

 

 

 

23,445

 

 

 

275,943

 

 

 

581,479

 

 

 

1,648

 

 

 

2,789

 

 

 

1,784

 

 

 

20,232

 

 

 

936,121

 

Disposals

 

 

(4,510

)

 

 

(10,300

)

 

 

 

 

 

 

 

 

(3,642

)

 

 

(1,248

)

 

 

(1,408

)

 

 

(25,687

)

 

 

(46,795

)

Reclassified from ROU assets

 

 

 

 

 

1,404

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,404

 

Reclassified between assets

 

 

72,340

 

 

 

482,177

 

 

 

(72,340

)

 

 

(482,177

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification and other

 

 

(317

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,828

 

 

 

 

 

 

 

 

 

1,511

 

Effect of currency translation

 

 

(4,265

)

 

 

 

 

 

(805

)

 

 

 

 

 

(181

)

 

 

(1,142

)

 

 

(63

)

 

 

(220

)

 

 

(6,676

)

Cost as of December 31, 2024

 

$

2,713,263

 

 

$

4,573,867

 

 

$

314,717

 

 

$

407,998

 

 

$

19,311

 

 

$

24,013

 

 

$

53,621

 

 

$

165,470

 

 

$

8,272,260

 

Accumulated depreciation, amortization
   and impairment as of January 1, 2024

 

$

(983,491

)

 

$

(469,152

)

 

$

 

 

$

 

 

$

(15,482

)

 

$

(8,546

)

 

$

(36,293

)

 

$

(109,020

)

 

$

(1,621,984

)

Depreciation and amortization

 

 

(80,992

)

 

 

(121,625

)

 

 

 

 

 

 

 

 

(3,163

)

 

 

(736

)

 

 

(1,929

)

 

 

(20,079

)

 

 

(228,524

)

Depreciation and amortization of disposals

 

 

728

 

 

 

4,107

 

 

 

 

 

 

 

 

 

3,617

 

 

 

30

 

 

 

1,172

 

 

 

24,489

 

 

 

34,143

 

Reclassified from ROU assets

 

 

 

 

 

(1,404

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,404

)

Effect of currency translation

 

 

1,728

 

 

 

 

 

 

 

 

 

 

 

 

129

 

 

 

526

 

 

 

31

 

 

 

199

 

 

 

2,613

 

Accumulated depreciation, amortization
   and impairment as of December 31, 2024

 

$

(1,062,027

)

 

$

(588,074

)

 

$

 

 

$

 

 

$

(14,899

)

 

$

(8,726

)

 

$

(37,019

)

 

$

(104,411

)

 

$

(1,815,156

)

Net book value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of January 1, 2024

 

$

1,637,723

 

 

$

3,607,989

 

 

$

111,919

 

 

$

308,696

 

 

$

6,004

 

 

$

13,240

 

 

$

17,015

 

 

$

62,125

 

 

$

5,764,711

 

As of December 31, 2024

 

$

1,651,236

 

 

$

3,985,793

 

 

$

314,717

 

 

$

407,998

 

 

$

4,412

 

 

$

15,287

 

 

$

16,602

 

 

$

61,059

 

 

$

6,457,104

 

 

(in USD and thousands)

 

River
Vessels &
Equipment

 

 

Ocean and
Expedition
Ships &
Equipment

 

 

River
Vessels
under
Construction

 

 

Ocean
Ships under
Construction

 

 

Office
Equipment

 

 

Land &
Buildings

 

 

Other
Fixed
Assets

 

 

Intangible
Assets,
including
Goodwill

 

 

Total

 

Cost as of January 1, 2023

 

$

2,569,098

 

 

$

3,652,811

 

 

$

36,755

 

 

$

203,859

 

 

$

24,237

 

 

$

17,816

 

 

$

52,232

 

 

$

170,414

 

 

$

6,727,222

 

Additions

 

 

23,724

 

 

 

20,348

 

 

 

102,541

 

 

 

516,724

 

 

 

2,969

 

 

 

3,491

 

 

 

1,561

 

 

 

13,487

 

 

 

684,845

 

Disposals

 

 

(1,138

)

 

 

(15,356

)

 

 

 

 

 

 

 

 

(5,799

)

 

 

(23

)

 

 

(500

)

 

 

(12,779

)

 

 

(35,595

)

Reclassified from ROU assets

 

 

 

 

 

7,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,451

 

Reclassified between assets

 

 

27,377

 

 

 

411,887

 

 

 

(27,377

)

 

 

(411,887

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of currency translation

 

 

2,153

 

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

502

 

 

 

15

 

 

 

23

 

 

 

2,772

 

Cost as of December 31, 2023

 

$

2,621,214

 

 

$

4,077,141

 

 

$

111,919

 

 

$

308,696

 

 

$

21,486

 

 

$

21,786

 

 

$

53,308

 

 

$

171,145

 

 

$

7,386,695

 

Accumulated depreciation, amortization
   and impairment as of January 1, 2023

 

$

(889,014

)

 

$

(347,707

)

 

$

 

 

$

 

 

$

(17,671

)

 

$

(7,208

)

 

$

(33,975

)

 

$

(104,519

)

 

$

(1,400,094

)

Depreciation, amortization and impairment

 

 

(93,692

)

 

 

(117,107

)

 

 

 

 

 

 

 

 

(3,235

)

 

 

(1,095

)

 

 

(2,799

)

 

 

(17,230

)

 

 

(235,158

)

Depreciation and amortization of disposals

 

 

 

 

 

3,113

 

 

 

 

 

 

 

 

 

5,481

 

 

 

 

 

 

500

 

 

 

12,749

 

 

 

21,843

 

Reclassified from ROU assets

 

 

 

 

 

(7,451

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(7,451

)

Effect of currency translation

 

 

(785

)

 

 

 

 

 

 

 

 

 

 

 

(57

)

 

 

(243

)

 

 

(19

)

 

 

(20

)

 

 

(1,124

)

Accumulated depreciation, amortization
   and impairment as of December 31, 2023

 

$

(983,491

)

 

$

(469,152

)

 

$

 

 

$

 

 

$

(15,482

)

 

$

(8,546

)

 

$

(36,293

)

 

$

(109,020

)

 

$

(1,621,984

)

Net book value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of January 1, 2023

 

$

1,680,084

 

 

$

3,305,104

 

 

$

36,755

 

 

$

203,859

 

 

$

6,566

 

 

$

10,608

 

 

$

18,257

 

 

$

65,895

 

 

$

5,327,128

 

As of December 31, 2023

 

$

1,637,723

 

 

$

3,607,989

 

 

$

111,919

 

 

$

308,696

 

 

$

6,004

 

 

$

13,240

 

 

$

17,015

 

 

$

62,125

 

 

$

5,764,711