XML 46 R6.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENT OF CASH FLOWS (Parenthetical)
$ in Thousands
12 Months Ended
Jan. 02, 2024
USD ($)
shares
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Vessel
Significant non-cash transactions [Abstract]        
Issuance of shares       $ 97,546
CTI [Member]        
Significant non-cash transactions [Abstract]        
Number of vessels sold | Vessel       2
Common Shares [Member] | BW Group Limited [Member]        
Significant non-cash transactions [Abstract]        
Issuance of shares $ 23,400      
Issuance of shares (in shares) | shares 3,431,577      
Bank Borrowings [Member]        
Reconciliation of liabilities arising from financing activities [Abstract]        
Beginning balance   $ 572,511 $ 726,376 $ 1,112,912
Financial cash flows [1]   (36,604) (201,957) (421,349)
Extinguishment of finance lease liability against receivables     0  
Additional lease capitalised during the financial year   0 0 0
Acquisition of assets       0
Disposal of assets       0
Interest expenses   39,469 46,213 34,813
Other finance expense       0
Fair value changes on cash flow hedges   0 0 0
Capitalised financing fees written off   0 1,879 0
Ending balance   575,376 572,511 726,376
Loan from Related Corporation [Member]        
Reconciliation of liabilities arising from financing activities [Abstract]        
Beginning balance     0 18,750
Financial cash flows [1]       (19,453)
Additional lease capitalised during the financial year       0
Acquisition of assets       0
Disposal of assets       0
Interest expenses       703
Other finance expense       0
Fair value changes on cash flow hedges       0
Capitalised financing fees written off       0
Ending balance       0
Loan from Non-Related Parties [Member]        
Reconciliation of liabilities arising from financing activities [Abstract]        
Beginning balance   0 5,429 4,391
Financial cash flows [1]     (11,136) (582)
Extinguishment of finance lease liability against receivables     0  
Additional lease capitalised during the financial year     0 0
Acquisition of assets       0
Disposal of assets       0
Interest expenses     5,707 1,620
Other finance expense       0
Fair value changes on cash flow hedges     0 0
Capitalised financing fees written off     0 0
Ending balance     0 5,429
Finance and Other Lease Liabilities [Member]        
Reconciliation of liabilities arising from financing activities [Abstract]        
Beginning balance   719,840 1,043,482 195,150
Financial cash flows [1]   (244,044) (362,310) 128,789
Extinguishment of finance lease liability against receivables     (44,600)  
Additional lease capitalised during the financial year   22,806 11,852 1,895
Acquisition of assets       702,423
Disposal of assets       (46,604)
Interest expenses   46,202 67,401 56,940
Other finance expense       2,424
Fair value changes on cash flow hedges   0 0 0
Capitalised financing fees written off   2,069 4,015 2,465
Ending balance   546,873 719,840 1,043,482
Derivative Financial Instruments [Member]        
Reconciliation of liabilities arising from financing activities [Abstract]        
Beginning balance   (45,964) (69,136) (327)
Financial cash flows [1]   37,551 35,963 4,707
Extinguishment of finance lease liability against receivables     0  
Additional lease capitalised during the financial year   0 0 0
Acquisition of assets       0
Disposal of assets       0
Interest expenses   0 0 0
Other finance expense       0
Fair value changes on cash flow hedges   (14,522) (12,791) (73,516)
Capitalised financing fees written off   0 0 0
Ending balance   $ (22,935) $ (45,964) $ (69,136)
[1] The cash flows make up the net amount of proceeds from borrowings, repayments of borrowings, interest paid/received and financing fees paid as reported in the consolidated statement of cash flows.