Annual report pursuant to Section 13 and 15(d)

Long-Term Debt (Details)

v3.22.0.1
Long-Term Debt (Details)
$ / shares in Units, € in Millions
1 Months Ended 12 Months Ended
Feb. 28, 2022
USD ($)
$ / shares
Nov. 30, 2021
USD ($)
$ / shares
shares
Sep. 30, 2021
USD ($)
facility
Jul. 31, 2021
USD ($)
facility
Apr. 30, 2021
USD ($)
Apr. 30, 2021
EUR (€)
Mar. 31, 2021
USD ($)
shares
Feb. 28, 2021
USD ($)
Jan. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
$ / shares
Dec. 31, 2021
USD ($)
$ / shares
Dec. 31, 2020
USD ($)
$ / shares
shares
Dec. 31, 2019
USD ($)
Dec. 31, 2021
EUR (€)
May 31, 2021
EUR (€)
Dec. 31, 2020
EUR (€)
Debt Instrument [Line Items]                                
Beneficial conversion feature                       $ 131,200,000        
Equity offering shares | shares   46,858,854         52,577,947                  
Net proceeds from offering   $ 1,100,000,000         $ 1,600,000,000       $ 2,665,843,000 1,541,708,000        
Loss on extinguishment of debt                     1,399,816,000 10,480,000 $ 13,397,000      
Beneficial conversion feature                       131,240,000        
Cumulative change in accounting policy                   $ (295,449,000) (4,796,406,000) (295,449,000)        
Interest expense, including amortization of debt discounts and coupon interest                     2,100,000,000 482,300,000 272,900,000      
Number of credit facilities amended | facility       9                        
Increased combined commitments under credit facilities       $ 770,000,000                        
Excess commitments cancelled     $ 230,000,000                          
Number of credit facilities cancelled | facility     2                          
Amortization of deferred financing costs                     54,400,000 42,200,000 27,500,000      
Accrued interest liability                   101,900,000 112,900,000 101,900,000        
Loss on extinguishment of and modification debt                     1,400,000,000 27,800,000 $ 16,700,000      
Unfunded Loan Commitment [Member]                                
Debt Instrument [Line Items]                                
Interest Rate   8.00%                            
Maximum borrowing capacity   $ 1,000,000,000                 1,000,000,000          
Accounting Standards Update 2020-06 [Member] | Revision of Prior Period, Change in Accounting Principle, Adjustment [Member]                                
Debt Instrument [Line Items]                                
Cumulative change in accounting policy                   5,600,000   5,600,000        
$230 Pride of America Term Loan                                
Debt Instrument [Line Items]                                
Long-term debt                   229,558,000   229,558,000        
Principal amount                   $ 230,000,000 230,000,000 $ 230,000,000        
Interest Rate                   1.15%   1.15%       1.15%
Extinguishment of debt, amount             230,000,000.0                  
Norwegian Jewel term loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 221,718,000   $ 221,718,000        
Principal amount                   $ 260,000,000 260,000,000 $ 260,000,000        
Interest Rate                   1.52%   1.52%       1.52%
Extinguishment of debt, amount             222,600,000                  
Private Exchangeable Notes                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 278,148,000   $ 278,148,000        
Principal amount                   $ 400,000,000.0 400,000,000.0 $ 400,000,000.0        
Interest Rate                   7.00%   7.00%       7.00%
Debt instrument amount                       $ 1,000        
Ordinary share exchange rate                       82.6446        
Initial exchange price | $ / shares                   $ 12.10   $ 12.10        
Loss on extinguishment of debt             (600,000,000)                  
Repayment and extinguishment of debt, amount             1,000,000,000.0                  
Outstanding principal amount of notes                   $ 414,300,000   $ 414,300,000        
Private Exchangeable Notes | Maximum                                
Debt Instrument [Line Items]                                
Ordinary share exchange rate                       90.9090        
Exchangeable Notes 2024 and Exchangeable Notes 2025 and Private Exchangeable Notes                                
Debt Instrument [Line Items]                                
Interest expense, including amortization of debt discounts and coupon interest                       $ 93,200,000        
Senior Secured Notes Due 2024                                
Debt Instrument [Line Items]                                
Long-term debt                   650,178,000 427,164,000 650,178,000        
Principal amount                   $ 675,000,000.0 $ 675,000,000.0 $ 675,000,000.0        
Interest Rate                   12.25% 12.25% 12.25%   12.25%   12.25%
Outstanding principal amount of notes   236,250,000                            
Senior Secured Notes Due 2026                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 739,295,000 $ 481,834,000 $ 739,295,000        
Principal amount                   $ 750,000,000.0 $ 750,000,000.0 $ 750,000,000.0        
Interest Rate                   10.25% 10.25% 10.25%   10.25%   10.25%
Outstanding principal amount of notes   262,500,000                            
Senior Secured Notes Due 2027                                
Debt Instrument [Line Items]                                
Principal amount $ 1,000,000,000                              
Interest Rate 5.875%                              
Percentage of principal amount of debt redeemed 40.00%                              
Percentage of thresholds, after percentage 60.00%                              
Senior Secured Notes Due 2027 | Debt Redemption Prior To February 15, 2024                                
Debt Instrument [Line Items]                                
Redemption price as a percentage of face amount 105.875%                              
Exchangeable Senior Notes Due 2024                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 834,941,000 $ 143,193,000 $ 834,941,000        
Principal amount                   $ 862,500,000 $ 862,500,000 $ 862,500,000        
Interest Rate                   6.00% 6.00% 6.00%   6.00%   6.00%
Debt instrument amount                     $ 1,000          
Ordinary share exchange rate                     72.7273          
Initial exchange price | $ / shares                     $ 13.75          
Loss on extinguishment of debt                     $ 700,000,000          
Remaining discount amortization period                     2 years 4 months 24 days          
Percentage of effective interest rate                     7.07%     7.07%    
If-converted value above par value                       $ 74,500,000        
Shares available | shares                       10,700,000        
Repayment and extinguishment of debt, amount   1,400,000,000                            
Extinguishment of debt, amount   715,900,000                            
Outstanding principal amount of notes                     $ 146,600,000          
Exchangeable Senior Notes Due 2024 | Maximum                                
Debt Instrument [Line Items]                                
Ordinary share exchange rate                     89.4454          
Exchangeable Senior Notes Due 2025                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 439,390,000 $ 441,475,000 $ 439,390,000        
Principal amount                   $ 450,000,000.0 $ 450,000,000.0 $ 450,000,000.0        
Interest Rate                   5.38% 5.375% 5.38%   5.375%   5.38%
Debt instrument amount                     $ 1,000          
Ordinary share exchange rate                     53.3333          
Initial exchange price | $ / shares                     $ 18.75          
Remaining discount amortization period                     3 years 7 months 6 days          
Percentage of effective interest rate                   5.97%   5.97%       5.97%
If-converted value above par value                       $ 47,800,000        
Shares available | shares                       24,000,000.0        
Outstanding principal amount of notes                     $ 450,000,000.0          
Exchangeable Senior Notes Due 2025 | Maximum                                
Debt Instrument [Line Items]                                
Ordinary share exchange rate                     66.6666          
Exchangeable Senior Notes Due 2027                                
Debt Instrument [Line Items]                                
Long-term debt                     $ 1,121,052,000          
Principal amount   $ 1,150,000,000.0                 $ 1,150,000,000.0          
Interest Rate   1.125%                 1.125%     1.125%    
Debt instrument amount   $ 1,000                            
Ordinary share exchange rate   29.6850                            
Initial exchange price | $ / shares   $ 33.69                            
Remaining discount amortization period                     5 years 1 month 6 days          
Percentage of effective interest rate                   1.63%   1.63%       1.63%
Exchangeable Senior Notes Due 2027 | Maximum                                
Debt Instrument [Line Items]                                
Ordinary share exchange rate   42.3012                            
New 2027 Exchangeable Notes                                
Debt Instrument [Line Items]                                
Principal amount $ 473,200,000                              
Interest Rate 2.50%                              
Debt instrument amount $ 1,000                              
Ordinary share exchange rate 28.9765                              
Initial exchange price | $ / shares $ 34.51                              
New 2027 Exchangeable Notes | Maximum                                
Debt Instrument [Line Items]                                
Ordinary share exchange rate 44.1891                              
Deferred Loans                                
Debt Instrument [Line Items]                                
Interest Rate         4.50% 4.50%                    
Deferred amortization payments         $ 35,500,000 € 31.2                    
Deferred Term Loan A                                
Debt Instrument [Line Items]                                
Covenant, minimum liquidity                 $ 200,000,000              
Deferred amortization payments                 $ 70,000,000              
Deferred Term Loan A-1                                
Debt Instrument [Line Items]                                
Annual debt repayment rate                 25              
Deferred Term Loan A-1 | Eurocurrency Loans | LIBOR                                
Debt Instrument [Line Items]                                
Basis spread on variable rate                 2.50%              
Deferred Term Loan A-1 | Base Rate Loans                                
Debt Instrument [Line Items]                                
Basis spread on variable rate                 1.50%              
Deferred Term Loan A-2                                
Debt Instrument [Line Items]                                
Annual debt repayment rate                 5.88              
Deferred Term Loan A-2 | Covenant Relief Period December 31, 2022 | LIBOR                                
Debt Instrument [Line Items]                                
Basis spread on variable rate                 2.00%              
Deferred Term Loan A-2 | Covenant Relief Period December 31, 2022 | Base rate loans                                
Debt Instrument [Line Items]                                
Basis spread on variable rate                 1.00%              
Deferred Export Credit Loans                                
Debt Instrument [Line Items]                                
Deferred amortization payments               $ 680,000,000                
Deferred Export Credit Loans | Covenant Relief Period December 31, 2022 | Minimum                                
Debt Instrument [Line Items]                                
Covenant, minimum liquidity               $ 200,000,000                
Deferred Export Credit Loans | Covenant Relief Period September 30, 2025 | Minimum                                
Debt Instrument [Line Items]                                
Covenant, minimum liquidity                     $ 200,000,000          
Deferred Export Credit Loans | Second Deferral Period                                
Debt Instrument [Line Items]                                
Annual debt repayment rate               20                
Explorer Newbuild Loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 251,634,000 $ 254,548,000 $ 251,634,000        
Interest Rate                   3.39% 3.40% 3.39%   3.40%   3.39%
Explorer Newbuild Loan | Six Months London Interbank Offered Rate Libor                                
Debt Instrument [Line Items]                                
Basis spread on variable rate               3.00%                
Riviera Newbuild Loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 203,038,000 $ 202,888,000 $ 203,038,000        
Interest Rate                   0.96% 1.01% 0.96%   1.01%   0.96%
Riviera Newbuild Loan | Six Months London Interbank Offered Rate Libor                                
Debt Instrument [Line Items]                                
Basis spread on variable rate               0.75%                
Marina Newbuild Loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 134,821,000 $ 134,737,000 $ 134,821,000        
Interest Rate                   1.03% 1.07% 1.03%   1.07%   1.03%
Marina Newbuild Loan | Six Months London Interbank Offered Rate Libor                                
Debt Instrument [Line Items]                                
Basis spread on variable rate               0.75%                
Splendor Newbuild Loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 402,177,000 $ 405,937,000 $ 402,177,000        
Interest Rate                   2.97% 2.88% 2.97%   2.88%   2.97%
Splendor Newbuild Loan | Six Months London Interbank Offered Rate Libor                                
Debt Instrument [Line Items]                                
Basis spread on variable rate               1.95%                
529.8 million Breakaway one loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 307,529,000 $ 308,585,000 $ 307,529,000        
Principal amount | €                           € 529.8   € 529.8
Interest Rate                   1.15% 1.12% 1.15%   1.12%   1.15%
529.8 million Breakaway one loan | Six Months London Interbank Offered Rate Libor                                
Debt Instrument [Line Items]                                
Basis spread on variable rate               1.10%                
529.8 million Breakaway two loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 343,214,000 $ 344,436,000 $ 343,214,000        
Principal amount | €                           € 529.8   € 529.8
Interest Rate                   3.90% 3.47% 3.90%   3.47%   3.90%
529.8 million Breakaway two loan | Six Months London Interbank Offered Rate Libor                                
Debt Instrument [Line Items]                                
Basis spread on variable rate               1.40%                
590.5 million Breakaway three loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 481,085,000 $ 483,109,000 $ 481,085,000        
Principal amount | €                           € 590.5   € 590.5
Interest Rate                   2.83% 2.65% 2.83%   2.65%   2.83%
590.5 million Breakaway three loan | Six Months London Interbank Offered Rate Libor                                
Debt Instrument [Line Items]                                
Basis spread on variable rate               1.50%                
729.9 million Breakaway four loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 633,699,000 $ 636,868,000 $ 633,699,000        
Principal amount | €                           € 729.9   € 729.9
Interest Rate                   2.85% 2.71% 2.85%   2.71%   2.85%
729.9 million Breakaway four loan | Six Months London Interbank Offered Rate Libor                                
Debt Instrument [Line Items]                                
Basis spread on variable rate               1.50%                
710.8 million Seahawk 1 term loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 695,843,000 $ 699,131,000 $ 695,843,000        
Principal amount | €                           € 710.8   € 710.8
Interest Rate                   3.69% 3.44% 3.69%   3.44%   3.69%
710.8 million Seahawk 1 term loan | Six Months London Interbank Offered Rate Libor                                
Debt Instrument [Line Items]                                
Basis spread on variable rate               1.20%                
748.7 million Seahawk 2 term loan                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 860,212,000 $ 863,891,000 $ 860,212,000        
Principal amount | €                           € 748.7   € 748.7
Interest Rate                   3.71% 3.50% 3.71%   3.50%   3.71%
748.7 million Seahawk 2 term loan | Six Months London Interbank Offered Rate Libor                                
Debt Instrument [Line Items]                                
Basis spread on variable rate               1.20%                
Term loan - newbuild related                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 26,387,000 $ 68,220,000 $ 26,387,000        
Principal amount | €                             € 28.8  
Interest Rate                   2.50% 4.50% 2.50%   4.50%   2.50%
$875.0 million Senior Secured Revolving Loan Facility                                
Debt Instrument [Line Items]                                
Long-term debt                   $ 875,000,000 $ 875,000,000 $ 875,000,000        
Interest Rate                   1.90% 2.10% 1.90%   2.10%   1.90%
Maximum borrowing capacity                   $ 875,000,000.0 $ 875,000,000.0 $ 875,000,000.0        
$875.0 million Senior Secured Revolving Loan Facility | Covenant Relief Period September 30, 2025 | Minimum                                
Debt Instrument [Line Items]                                
Covenant, minimum liquidity   $ 200,000,000                            
Senior Unsecured Notes Due 2026                                
Debt Instrument [Line Items]                                
Long-term debt                   837,659,000 1,409,336,000 837,659,000        
Principal amount             $ 575,000,000.0     $ 850,000,000.0 $ 850,000,000.0 $ 850,000,000.0        
Interest Rate             5.875%     5.875% 5.875% 5.875%   5.875%   5.875%
Percentage of principal amount of debt redeemed                   40.00%            
Percentage of thresholds, after percentage                   60.00%            
Senior Unsecured Notes Due 2026 | Debt Redemption Prior To December 15 2022                                
Debt Instrument [Line Items]                                
Redemption price as a percentage of face amount                   105.875%            
Senior Unsecured Notes Due 2026 | Debt Redemption Prior To December 15, 2025                                
Debt Instrument [Line Items]                                
Redemption price as a percentage of face amount                   100.00%            
Senior Unsecured Notes Due 2026 | Debt Redemption On Or After December 15, 2025                                
Debt Instrument [Line Items]                                
Redemption price as a percentage of face amount                   100.00%            
Senior Unsecured Notes Due 2028                                
Debt Instrument [Line Items]                                
Long-term debt                     $ 518,229,000          
Principal amount             $ 525,000,000.0       $ 525,000,000.0          
Interest Rate             6.125%       6.125%     6.125%    
Percentage of principal amount of debt redeemed             40.00%                  
Percentage of thresholds, after percentage             60.00%                  
Senior Unsecured Notes Due 2028 | Debt Redemption Prior To March 15 2024                                
Debt Instrument [Line Items]                                
Redemption price as a percentage of face amount             106.125%                  
Senior Unsecured Notes Due 2028 | Debt Redemption Prior To December 15, 2027                                
Debt Instrument [Line Items]                                
Redemption price as a percentage of face amount             100.00%                  
Senior Unsecured Notes Due 2028 | Debt Redemption On Or After December 15, 2027                                
Debt Instrument [Line Items]                                
Redemption price as a percentage of face amount             100.00%                  
Senior Unsecured Notes Due 2029                                
Debt Instrument [Line Items]                                
Principal amount $ 600,000,000                              
Interest Rate 7.75%                              
Percentage of principal amount of debt redeemed 40.00%                              
Percentage of thresholds, after percentage 60.00%                              
Senior Unsecured Notes Due 2029 | Debt Redemption Prior to February 15 2025                                
Debt Instrument [Line Items]                                
Redemption price as a percentage of face amount 107.75%                              
Senior Unsecured Notes Due 2029 | Debt Redemption On Or After November 15, 2028                                
Debt Instrument [Line Items]                                
Redemption price as a percentage of face amount 100.00%                              
Interest expense, net                                
Debt Instrument [Line Items]                                
Debt modification cost                     $ 52,100,000          
Interest expense, net | Senior Secured Notes Due 2024 and Senior Secured Notes Due 2026                                
Debt Instrument [Line Items]                                
Loss on extinguishment of debt   $ (100,000,000)