XML 108 R71.htm IDEA: XBRL DOCUMENT v3.25.0.1
Basis of Preparation and Accounting Policies - Summary of Forth Revisions to the Consolidated Statements of Operations (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Jun. 30, 2024
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Other operating expenses                
Depreciation, amortization and impairment           $ (260,844) $ (253,719) $ (278,056)
Total other operating expenses           (1,144,733) (1,042,759) (960,866)
Operating income (loss)           1,075,068 815,950 62,746
Non-operating income (expense)                
Interest expense           (380,486) (528,061) (438,938)
(Loss) income before income taxes           169,834 (1,843,457) 423,576
Net (loss) income $ 379,736 $ 159,768 $ (490,702) $ (330,934) $ 48,802 152,977 (1,850,096) 414,674
Net income (loss) attributable to Viking Holdings Ltd           $ 152,331 $ (1,850,572) $ 414,719
Net (loss) income per share attributable to ordinary and special shares                
Basic           $ 0.36 $ (4.42) $ 1.11
Diluted           $ 0.36 $ (4.42) $ (0.73)
As Reported                
Other operating expenses                
Depreciation, amortization and impairment 61,052 61,141 64,911       $ (251,311) $ (276,513)
Total other operating expenses (280,030) (281,734) (284,729)       (1,040,351) (959,323)
Operating income (loss) 489,588 426,926 (70,499)       818,358 64,289
Non-operating income (expense)                
Interest expense (90,002) (100,623) (117,489)       (538,974) (456,637)
(Loss) income before income taxes 379,672 163,287 (492,322)       (1,851,962) 407,420
Net (loss) income 374,800 155,801 (493,928) (338,127) 36,673   (1,858,601) 398,518
Net income (loss) attributable to Viking Holdings Ltd $ 375,094 $ 155,652 $ (494,224)       $ (1,859,077) $ 398,563
Net (loss) income per share attributable to ordinary and special shares                
Basic $ 0.87 $ 0.37 $ (1.21)       $ (4.44) $ 1.07
Diluted $ 0.86 $ 0.37 $ (1.21)       $ (4.44) $ (0.77)
Adjustment                
Other operating expenses                
Depreciation, amortization and impairment $ 632 $ 632 $ 632       $ (2,408) $ (1,543)
Total other operating expenses (632) (632) (632)       (2,408) (1,543)
Operating income (loss) (632) (632) (632)       (2,408) (1,543)
Non-operating income (expense)                
Interest expense 5,568 4,599 3,858       10,913 17,699
(Loss) income before income taxes 4,936 3,967 3,226       8,505 16,156
Net (loss) income 4,936 3,967 3,226 $ 7,193 $ 12,129   8,505 16,156
Net income (loss) attributable to Viking Holdings Ltd $ 4,936 $ 3,967 $ 3,226       $ 8,505 $ 16,156
Net (loss) income per share attributable to ordinary and special shares                
Basic $ 0.01 $ 0.01 $ 0.01       $ 0.02 $ 0.04
Diluted $ 0.01 $ 0.01 $ 0.01       $ 0.02 $ 0.04
As Revised                
Other operating expenses                
Depreciation, amortization and impairment $ 61,684 $ 61,773 $ 65,543          
Total other operating expenses (280,662) (282,366) (285,361)          
Operating income (loss) 488,956 426,294 (71,131)          
Non-operating income (expense)                
Interest expense (84,434) (96,024) (113,631)          
(Loss) income before income taxes 384,608 167,254 (489,096)          
Net (loss) income 379,736 159,768 (490,702)          
Net income (loss) attributable to Viking Holdings Ltd $ 380,030 $ 159,619 $ (490,998)          
Net (loss) income per share attributable to ordinary and special shares                
Basic $ 0.88 $ 0.38 $ (1.2)          
Diluted $ 0.87 $ 0.38 $ (1.2)