| Summary of Movements in Property Plant and Equipment and Intangible Assets |
Movements in property, plant and equipment and intangible assets during the six months ended June 30, 2025 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, 2025 |
$ |
2,713,263 |
|
|
$ |
4,573,867 |
|
|
$ |
314,717 |
|
|
$ |
407,998 |
|
|
$ |
19,311 |
|
|
$ |
24,013 |
|
|
$ |
53,621 |
|
|
$ |
165,470 |
|
|
$ |
8,272,260 |
|
Additions |
|
29,376 |
|
|
|
2,690 |
|
|
|
213,680 |
|
|
|
552,416 |
|
|
|
1,059 |
|
|
|
3,584 |
|
|
|
622 |
|
|
|
21,743 |
|
|
|
825,170 |
|
Disposals |
|
(1,661 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(477 |
) |
|
|
(29 |
) |
|
|
— |
|
|
|
(11,383 |
) |
|
|
(13,550 |
) |
Reclassified from right-of-use-assets |
|
— |
|
|
|
124 |
|
|
|
— |
|
|
|
— |
|
|
|
22 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
146 |
|
Reclassified between assets |
|
39,555 |
|
|
|
505,771 |
|
|
|
(39,555 |
) |
|
|
(505,771 |
) |
|
|
59 |
|
|
|
— |
|
|
|
(64 |
) |
|
|
5 |
|
|
|
— |
|
Effect of currency translation |
|
8,946 |
|
|
|
— |
|
|
|
3,000 |
|
|
|
— |
|
|
|
366 |
|
|
|
2,861 |
|
|
|
110 |
|
|
|
365 |
|
|
|
15,648 |
|
Cost as of June 30, 2025 |
$ |
2,789,479 |
|
|
$ |
5,082,452 |
|
|
$ |
491,842 |
|
|
$ |
454,643 |
|
|
$ |
20,340 |
|
|
$ |
30,429 |
|
|
$ |
54,289 |
|
|
$ |
176,200 |
|
|
$ |
9,099,674 |
|
Accumulated depreciation, amortization and impairment as of January 1, 2025 |
|
(1,062,027 |
) |
|
|
(588,074 |
) |
|
|
— |
|
|
|
— |
|
|
|
(14,899 |
) |
|
|
(8,726 |
) |
|
|
(37,019 |
) |
|
|
(104,411 |
) |
|
$ |
(1,815,156 |
) |
Depreciation and amortization |
|
(38,838 |
) |
|
|
(68,202 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,507 |
) |
|
|
(439 |
) |
|
|
(1,035 |
) |
|
|
(11,468 |
) |
|
|
(121,489 |
) |
Depreciation and amortization of disposals |
|
266 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
475 |
|
|
|
29 |
|
|
|
— |
|
|
|
10,688 |
|
|
|
11,458 |
|
Reclassified from right-of-use-assets |
|
— |
|
|
|
(124 |
) |
|
|
— |
|
|
|
— |
|
|
|
(22 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(146 |
) |
Effect of currency translation |
|
(3,829 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(262 |
) |
|
|
(1,154 |
) |
|
|
(38 |
) |
|
|
(325 |
) |
|
|
(5,608 |
) |
Accumulated depreciation, amortization and impairment as of June 30, 2025 |
$ |
(1,104,428 |
) |
|
$ |
(656,400 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(16,215 |
) |
|
$ |
(10,290 |
) |
|
$ |
(38,092 |
) |
|
$ |
(105,516 |
) |
|
$ |
(1,930,941 |
) |
Net book value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2025 |
$ |
1,651,236 |
|
|
$ |
3,985,793 |
|
|
$ |
314,717 |
|
|
$ |
407,998 |
|
|
$ |
4,412 |
|
|
$ |
15,287 |
|
|
$ |
16,602 |
|
|
$ |
61,059 |
|
|
$ |
6,457,104 |
|
As of June 30, 2025 |
$ |
1,685,051 |
|
|
$ |
4,426,052 |
|
|
$ |
491,842 |
|
|
$ |
454,643 |
|
|
$ |
4,125 |
|
|
$ |
20,139 |
|
|
$ |
16,197 |
|
|
$ |
70,684 |
|
|
$ |
7,168,733 |
|
|