XML 400 R81.htm IDEA: XBRL DOCUMENT v3.25.1
VARIABLE INTEREST ENTITIES - Financial Information of Hilli LLC (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Balance sheet      
Current assets $ 739,866 $ 815,564  
Current liabilities (841,524) (545,780)  
Statement of operations      
Liquefaction services revenue 260,372 298,429 $ 267,740
Realized and unrealized gain/(loss) on oil and gas derivative instruments 39,226 (84,751) 520,997
Statement of changes in equity      
Repurchase and cancellation of treasury shares   216,940  
Additional Paid-in Capital      
Statement of changes in equity      
Repurchase and cancellation of treasury shares   251,249  
Non-controlling Interests      
Statement of changes in equity      
Repurchase and cancellation of treasury shares   (34,309)  
Liquefaction services revenue      
Statement of operations      
Liquefaction services revenue 224,959 245,418 213,970
Hilli LLC | Variable interest entity, primary beneficiary      
Balance sheet      
Current assets   70,461  
Non-current assets   1,212,922  
Current liabilities   (342,480)  
Non-current liabilities   (125,094)  
Statement of operations      
Realized and unrealized gain/(loss) on oil and gas derivative instruments 39,226 (84,751) 520,997
Statement of cash flows      
Reacquisition of common units in Hilli LLC (59,919) (100,047) 0
Net debt repayments (82,804) (98,242) (123,554)
Net debt receipts 1,145 0 20,640
Financing costs paid 0 (3,158) 0
Cash dividends paid (11,245) (23,449) (55,169)
Hilli LLC | Variable interest entity, primary beneficiary | Additional Paid-in Capital      
Statement of changes in equity      
Repurchase and cancellation of treasury shares 1,883 (251,249) 0
Hilli LLC | Variable interest entity, primary beneficiary | Non-controlling Interests      
Statement of changes in equity      
Repurchase and cancellation of treasury shares (59,436) 34,309 0
Hilli LLC | Variable interest entity, primary beneficiary | Liquefaction services revenue      
Statement of operations      
Liquefaction services revenue $ 224,959 $ 245,418 $ 213,970