XML 82 R61.htm IDEA: XBRL DOCUMENT v3.22.4
Debt (2022 Debt Financing Transactions) (Details)
$ / shares in Units, € in Billions
1 Months Ended 12 Months Ended
Aug. 31, 2022
USD ($)
$ / shares
Jul. 31, 2022
USD ($)
Apr. 30, 2022
EUR (€)
Jan. 31, 2022
USD ($)
Jun. 30, 2021
USD ($)
Sep. 30, 2019
Dec. 31, 2022
USD ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2017
Oct. 31, 2024
USD ($)
Oct. 31, 2023
USD ($)
Feb. 28, 2023
Oct. 31, 2022
USD ($)
Sep. 30, 2022
USD ($)
Feb. 28, 2022
Aug. 31, 2021
USD ($)
Long-Term Debt                                  
Principal                                 $ 1,000,000,000
Debt related to acquisition of property and equipment             $ 277,000,000 $ 0 $ 0                
Loss on extinguishment of debt             93,810,000 138,759,000 $ 41,109,000                
Revolving Credit Facility                                  
Long-Term Debt                                  
Maximum borrowing capacity             300,000,000                    
Unsecured senior notes                                  
Long-Term Debt                                  
Long-term debt             7,199,331,000 5,604,498,000                  
Unsecured term loans                                  
Long-Term Debt                                  
Long-term debt             4,561,129,000 2,860,567,000                  
Unsecured term loans | Euler Hermes                                  
Long-Term Debt                                  
Percentage of unsecured term loan guaranteed by an export credit agency           95.00%       95.00%              
Convertible notes                                  
Long-Term Debt                                  
Principal             1,725,000,000 1,725,000,000                  
Long-term debt             1,725,000,000 1,558,780,000                  
Secured senior notes                                  
Long-Term Debt                                  
Long-term debt             2,370,855,000 2,354,037,000                  
Credit agreement | Revolving Credit Facility                                  
Long-Term Debt                                  
Maximum borrowing capacity             3,000,000,000                    
Revolving Credit Facility                                  
Long-Term Debt                                  
Long-term debt [1]             2,744,105,000 $ 2,899,342,000                  
Maximum borrowing capacity             3,000,000,000                    
Remaining borrowing capacity             300,000,000                    
Senior Notes Due 2027 | Unsecured senior notes                                  
Long-Term Debt                                  
Principal       $ 1,000,000,000                          
Proceeds from issuance of senior notes             990,000,000                    
Interest rate       5.375%                          
Novation Agreement, July 2017 | BpiFAE                                  
Long-Term Debt                                  
Percentage of unsecured term loan guaranteed by an export credit agency       100.00%                          
Novation Agreement, July 2017 | Unsecured term loans                                  
Long-Term Debt                                  
Interest rate       3.18%                          
Proceeds from unsecured debt       $ 1,300,000,000                          
Debt instrument, term       12 years                          
Unsecured Term Loan Agreement | BpiFAE                                  
Long-Term Debt                                  
Percentage of unsecured term loan guaranteed by an export credit agency     100.00%                            
Unsecured Term Loan Agreement | Unsecured term loans                                  
Long-Term Debt                                  
Interest rate     1.28%                            
Proceeds from unsecured debt     € 0.7       700,000,000                    
Debt instrument, term     12 years                            
Silversea Cruises | Unsecured term loans                                  
Long-Term Debt                                  
Debt instrument, term   13 years                              
Debt related to acquisition of property and equipment   $ 277,000,000                              
Silversea Cruises | Unsecured term loans | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate                                  
Long-Term Debt                                  
Debt Floating Rate   1.25%                              
Silversea Cruises | Unsecured term loans | Euler Hermes                                  
Long-Term Debt                                  
Percentage of unsecured term loan guaranteed by an export credit agency   95.00%                              
Silversea Cruises | Secured senior notes                                  
Long-Term Debt                                  
Interest rate         7.25%                        
Repayment of debt         $ 619,800,000                        
Convertible Senior Notes Due 2025 | Convertible notes                                  
Long-Term Debt                                  
Principal $ 1,150,000,000                                
Interest rate 6.00%                                
Conversion ratio 0.0199577                                
Conversion price (in dollars per share) | $ / shares $ 50.11                                
Repayment of debt $ 1,150,000,000                                
Loss on extinguishment of debt             12,800,000                    
Convertible Notes Due 2023 | Convertible notes                                  
Long-Term Debt                                  
Repurchase amount             800,000,000                    
Convertible Senior Notes 4.25%, Due 2023 | Convertible notes                                  
Long-Term Debt                                  
Interest rate 4.25%                                
Convertible Senior Notes 2.875%, Due 2023 | Convertible notes                                  
Long-Term Debt                                  
Interest rate 2.875%                                
Repurchase amount $ 350,000,000                                
Senior Unsecured Notes 11.625%, Due 2027 | Unsecured senior notes                                  
Long-Term Debt                                  
Principal $ 1,250,000,000                                
Proceeds from issuance of senior notes             1,230,000,000                    
Interest rate 11.625%                                
Fixed Rate 5.25% Debt | Unsecured senior notes                                  
Long-Term Debt                                  
Interest rate 5.25%                                
Repayment of debt $ 650,000,000                                
Unsecured Term Loan Amendment Due 2023 | Unsecured term loans                                  
Long-Term Debt                                  
Long-term debt                             $ 600,000,000    
Prepayment as a percentage of outstanding advances and commitments                             10.00%    
Long-term debt                             $ 501,600,000    
Unsecured Term Loan Amendment Due 2023 | Unsecured term loans | Scenario, Forecast                                  
Long-Term Debt                                  
Debt instrument, principal amount                     $ 471,600,000 $ 30,000,000          
Senior Guaranteed Notes 9.250%, Due 2029 | Unsecured senior notes                                  
Long-Term Debt                                  
Principal                           $ 1,000,000,000      
Interest rate                           9.25%      
Senior Guaranteed Notes 9.250%, Due 2029 | Unsecured senior notes | Scenario, Forecast                                  
Long-Term Debt                                  
Interest rate                         9.25%        
Senior Secured Notes Due 2029 | Secured senior notes                                  
Long-Term Debt                                  
Principal                           $ 1,000,000,000      
Interest rate                           8.25%      
Senior Secured Notes Due 2025 | Secured senior notes                                  
Long-Term Debt                                  
Principal             $ 1,400,000,000                    
Interest rate             11.50%             11.50%      
Loss on extinguishment of debt             $ (141,900,000)                    
Senior Guaranteed Notes | Unsecured senior notes                                  
Long-Term Debt                                  
Interest rate                               9.125%  
Senior Secured Notes Due 2023 | Unsecured senior notes                                  
Long-Term Debt                                  
Interest rate                               10.875%  
Senior Priority Guaranteed Notes Due 2023 And Senior Secured Notes Due 2023 | Secured senior notes                                  
Long-Term Debt                                  
Loss on extinguishment of debt             $ 77,400,000                    
[1] Total capacity of $3.0 billion, with $0.3 billion of undrawn capacity as of December 31, 2022. Includes $1.9 billion facility and $1.1 billion facility, which are due April 2024 as of December 31, 2022. Our $1.9 billion facility accrues interest at LIBOR plus a maximum interest rate margin of 1.30%, which interest rate was 5.72%, as of December 31, 2022 and is subject to a facility fee of a maximum of 0.20%. Our $1.1 billion facility accrues interest at LIBOR plus a maximum interest rate margin of 1.70%, which interest was 6.12% as of December 31, 2022 and is subject to a facility fee of a maximum of 0.30%.