XML 90 R77.htm IDEA: XBRL DOCUMENT v3.24.0.1
Long-term Debt (Additional Information) (Details) - USD ($)
$ in Thousands
1 Months Ended 12 Months Ended
Mar. 17, 2023
Apr. 18, 2022
Jun. 23, 2017
Dec. 31, 2016
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Debt Instrument [Line Items]              
Debt instrument carrying amount         $ 383,193 $ 219,759  
Line of credit facility, expiration date   Apr. 30, 2025          
Line of credit         49,400    
Outstanding letters of credit issued         300,600    
Term loan facility $ 250,000            
Proceeds from long-term debt - related party         0 654,000 $ 118,309
Current portion of long-term debt         42,614 20,913  
Long-Term Debt [Member]              
Debt Instrument [Line Items]              
Interest Expense, Long-Term Debt, Total         $ 34,600 15,500 $ 17,500
Maximum              
Debt Instrument [Line Items]              
Debt Service Coverage Ratio         1    
Minimum              
Debt Instrument [Line Items]              
Debt Service Coverage Ratio         1.10    
Senior Secured Revolving Credit Agreement [Member]              
Debt Instrument [Line Items]              
Borrowing term years   3 years          
Senior Secured Revolving Credit Agreement [Member] | Maximum              
Debt Instrument [Line Items]              
Line of credit facility, maximum borrowing capacity   $ 350,000          
Leverage Ratio         3.50%    
Borrowing commitment fee         0.50%    
Senior Secured Revolving Credit Agreement [Member] | Minimum              
Debt Instrument [Line Items]              
Leverage Ratio         2.75%    
Borrowing commitment fee         0.375%    
EE Revolver [Member]              
Debt Instrument [Line Items]              
All unsecured debt 250,000            
Collateral vessel maintenance coverage $ 750,000            
Collateral vessel maintenance coverage percentage 130.00%            
Proceeds from long-term debt - related party $ 269,500            
Term Loan [Member]              
Debt Instrument [Line Items]              
Principal amount outstanding on Term Loan credit facility         $ 55,200    
Experience Vessel Financing              
Debt Instrument [Line Items]              
Debt instrument carrying amount       $ 247,500 123,750 136,119  
Quarterly principal payments       $ 5,000 3,100    
Variable spread basis       4.20%      
Maturity Date       Dec. 31, 2026     Dec. 31, 2033
Current portion of long-term debt       $ 49,500      
Debt issuance costs             $ 1,200
Debt Original issuance cost           $ 6,000  
Minimum Equity         $ 500,000    
Debt To Equity Ratio         debt-to-equity ratio of 3.5 to 1    
Minimum Cash Balance         $ 20,000    
Remaining amount outstanding, percentage         110.00%    
Debt instrument, maturity date, description       The original loan had a maturity date in 2026      
Experience Vessel Financing | 3 Month LIBOR              
Debt Instrument [Line Items]              
Variable spread basis             3.25%
Experience Vessel Financing | Three Month London Interbank Offered Rate SOFR [Member]              
Debt Instrument [Line Items]              
Variable spread basis         3.40%    
2017 Bank Loans | 6 Month LIBOR              
Debt Instrument [Line Items]              
Variable spread basis     2.42%        
Debt issuance costs     $ 1,300        
2017 Bank Loans | 3 Month LIBOR              
Debt Instrument [Line Items]              
Variable spread basis     4.50%        
Line of credit facility, expiration date     Oct. 15, 2029        
Debt issuance costs     $ 4,800        
2017 Bank Loans | SOFR              
Debt Instrument [Line Items]              
Variable spread basis         2.85%    
Line of credit facility, maximum borrowing capacity     $ 32,800        
Line of credit facility, frequency of payments     semi-annual payment        
2017 Bank Loans | Three Month London Interbank Offered Rate SOFR [Member]              
Debt Instrument [Line Items]              
Variable spread basis         4.76%    
Line of credit facility, maximum borrowing capacity     $ 92,800        
Line of credit facility, frequency of payments     quarterly payments