XML 127 R90.htm IDEA: XBRL DOCUMENT v3.25.0.1
Property, Plant and Equipment and Intangible Assets - Summary of Movements in Property, Plant and Equipment and Intangible Assets (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance $ (5,764,711) $ (5,327,128)
Property plant and equipment and intangible assets, Ending balance (6,457,104) (5,764,711)
Gross Carrying Value    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (7,386,695) (6,727,222)
Additions 936,121 684,845
Disposals (46,795) (35,595)
Reclassified from ROU assets (1,404) (7,451)
Reclassification and other 1,511  
Effect of currency translation (6,676) 2,772
Property plant and equipment and intangible assets, Ending balance (8,272,260) (7,386,695)
Accumulated Depreciation Amortization and Impairment    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (1,621,984) (1,400,094)
Depreciation and amortization (228,524)  
Depreciation, amortization and impairment   (235,158)
Depreciation and amortization of disposals 34,143 21,843
Reclassified from ROU assets (1,404) (7,451)
Effect of currency translation 2,613 (1,124)
Property plant and equipment and intangible assets, Ending balance (1,815,156) (1,621,984)
River Vessels & Equipment    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (1,637,723) (1,680,084)
Property plant and equipment and intangible assets, Ending balance (1,651,236) (1,637,723)
River Vessels & Equipment | Gross Carrying Value    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (2,621,214) (2,569,098)
Additions 28,801 23,724
Disposals (4,510) (1,138)
Reclassified between assets 72,340 27,377
Reclassification and other (317)  
Effect of currency translation (4,265) 2,153
Property plant and equipment and intangible assets, Ending balance (2,713,263) (2,621,214)
River Vessels & Equipment | Accumulated Depreciation Amortization and Impairment    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (983,491) (889,014)
Depreciation and amortization (80,992)  
Depreciation, amortization and impairment   (93,692)
Depreciation and amortization of disposals 728  
Effect of currency translation 1,728 (785)
Property plant and equipment and intangible assets, Ending balance (1,062,027) (983,491)
Ocean and Expedition Ships & Equipment    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (3,607,989) (3,305,104)
Property plant and equipment and intangible assets, Ending balance (3,985,793) (3,607,989)
Ocean and Expedition Ships & Equipment | Gross Carrying Value    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (4,077,141) (3,652,811)
Additions 23,445 20,348
Disposals (10,300) (15,356)
Reclassified from ROU assets (1,404) (7,451)
Reclassified between assets 482,177 411,887
Property plant and equipment and intangible assets, Ending balance (4,573,867) (4,077,141)
Ocean and Expedition Ships & Equipment | Accumulated Depreciation Amortization and Impairment    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (469,152) (347,707)
Depreciation and amortization (121,625)  
Depreciation, amortization and impairment   (117,107)
Depreciation and amortization of disposals 4,107 3,113
Reclassified from ROU assets (1,404) (7,451)
Property plant and equipment and intangible assets, Ending balance (588,074) (469,152)
River Vessels Under Construction    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (111,919) (36,755)
Property plant and equipment and intangible assets, Ending balance (314,717) (111,919)
River Vessels Under Construction | Gross Carrying Value    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (111,919) (36,755)
Additions 275,943 102,541
Reclassified between assets (72,340) (27,377)
Effect of currency translation (805)  
Property plant and equipment and intangible assets, Ending balance (314,717) (111,919)
Ocean Ships under Construction    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (308,696) (203,859)
Property plant and equipment and intangible assets, Ending balance (407,998) (308,696)
Ocean Ships under Construction | Gross Carrying Value    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (308,696) (203,859)
Additions 581,479 516,724
Reclassified between assets (482,177) (411,887)
Property plant and equipment and intangible assets, Ending balance (407,998) (308,696)
Office Equipment    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (6,004) (6,566)
Property plant and equipment and intangible assets, Ending balance (4,412) (6,004)
Office Equipment | Gross Carrying Value    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (21,486) (24,237)
Additions 1,648 2,969
Disposals (3,642) (5,799)
Effect of currency translation (181) 79
Property plant and equipment and intangible assets, Ending balance (19,311) (21,486)
Office Equipment | Accumulated Depreciation Amortization and Impairment    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (15,482) (17,671)
Depreciation and amortization (3,163)  
Depreciation, amortization and impairment   (3,235)
Depreciation and amortization of disposals 3,617 5,481
Effect of currency translation 129 (57)
Property plant and equipment and intangible assets, Ending balance (14,899) (15,482)
Land & Buildings    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (13,240) (10,608)
Property plant and equipment and intangible assets, Ending balance (15,287) (13,240)
Land & Buildings | Gross Carrying Value    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (21,786) (17,816)
Additions 2,789 3,491
Disposals (1,248) (23)
Reclassification and other 1,828  
Effect of currency translation (1,142) 502
Property plant and equipment and intangible assets, Ending balance (24,013) (21,786)
Land & Buildings | Accumulated Depreciation Amortization and Impairment    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (8,546) (7,208)
Depreciation and amortization (736)  
Depreciation, amortization and impairment   (1,095)
Depreciation and amortization of disposals 30  
Effect of currency translation 526 (243)
Property plant and equipment and intangible assets, Ending balance (8,726) (8,546)
Other Fixed Assets    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (17,015) (18,257)
Property plant and equipment and intangible assets, Ending balance (16,602) (17,015)
Other Fixed Assets | Gross Carrying Value    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (53,308) (52,232)
Additions 1,784 1,561
Disposals (1,408) (500)
Effect of currency translation (63) 15
Property plant and equipment and intangible assets, Ending balance (53,621) (53,308)
Other Fixed Assets | Accumulated Depreciation Amortization and Impairment    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (36,293) (33,975)
Depreciation and amortization (1,929)  
Depreciation, amortization and impairment   (2,799)
Depreciation and amortization of disposals 1,172 500
Effect of currency translation 31 (19)
Property plant and equipment and intangible assets, Ending balance (37,019) (36,293)
Intangible Assets Including Goodwill    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (62,125) (65,895)
Property plant and equipment and intangible assets, Ending balance (61,059) (62,125)
Intangible Assets Including Goodwill | Gross Carrying Value    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (171,145) (170,414)
Additions 20,232 13,487
Disposals (25,687) (12,779)
Effect of currency translation (220) 23
Property plant and equipment and intangible assets, Ending balance (165,470) (171,145)
Intangible Assets Including Goodwill | Accumulated Depreciation Amortization and Impairment    
Property Plant And Equipment And Intangible Assets [line Items]    
Property plant and equipment and intangible assets, Beginning balance (109,020) (104,519)
Depreciation and amortization (20,079)  
Depreciation, amortization and impairment   (17,230)
Depreciation and amortization of disposals 24,489 12,749
Effect of currency translation 199 (20)
Property plant and equipment and intangible assets, Ending balance $ (104,411) $ (109,020)