| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-v | | | |
| | | | | S-vi | | | |
| | | | | S-vii | | | |
| | | | | S-1 | | | |
| | | | | S-17 | | | |
| | | | | S-30 | | | |
| | | | | S-31 | | | |
| | | | | S-33 | | | |
| | | | | S-34 | | | |
| | | | | S-36 | | | |
| | | | | S-42 | | | |
| | | | | S-42 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 19 | | | |
| | | | | 24 | | | |
| | | | | 28 | | | |
| | | | | 28 | | |
| | |
Three Months Ended
|
| |||||||||||||||
| | |
March 31, 2020
(Preliminary) |
| |
March 31, 2019
|
| ||||||||||||
| | |
Low Range
|
| |
High Range
|
| | | | | | | ||||||
Net income (loss)
|
| | | $ | (1,800,000) | | | | | $ | (1,927,000) | | | | | $ | 118,157 | | |
Interest expense, net
|
| | | | 69,000 | | | | | | 69,000 | | | | | | 73,503 | | |
Income tax benefit
|
| | | | (6,000) | | | | | | (6,000) | | | | | | (33,798) | | |
Depreciation and amortization expense
|
| | | | 173,000 | | | | | | 200,000 | | | | | | 169,741 | | |
EBITDA
|
| | | | (1,564,000) | | | | | | (1,664,000) | | | | | | 327,603 | | |
Other (income) expense, net(1)
|
| | | | (5,000) | | | | | | (5,000) | | | | | | 434 | | |
Non-GAAP Adjustments: | | | | | | | | | | | | | | | | | | | |
Non-cash deferred compensation(2)
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 534 | | |
Non-cash share-based compensation(3)
|
| | | | 33,000 | | | | | | 33,000 | | | | | | 26,999 | | |
Redeployment of Norwegian Joy(4)
|
| | | | — | | | | | | — | | | | | | 5,016 | | |
Impairment losses(5)
|
| | | | 1,540,000 | | | | | | 1,660,000 | | | | | | | | |
Adjusted EBITDA
|
| | | $ | 5,000 | | | | | $ | 25,000 | | | | | $ | 360,586 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(in thousands, except per share data)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | |
Passenger ticket
|
| | | $ | 4,517,393 | | | | | $ | 4,259,815 | | | | | $ | 3,750,030 | | |
Onboard and other
|
| | | | 1,944,983 | | | | | | 1,795,311 | | | | | | 1,646,145 | | |
Total revenue
|
| | | | 6,462,376 | | | | | | 6,055,126 | | | | | | 5,396,175 | | |
Cruise operating expense | | | | | | | | | | | | | | | | | | | |
Commissions, transportation and other
|
| | | | 1,120,886 | | | | | | 998,948 | | | | | | 894,406 | | |
Onboard and other
|
| | | | 394,673 | | | | | | 348,656 | | | | | | 319,293 | | |
Payroll and related
|
| | | | 924,157 | | | | | | 881,606 | | | | | | 803,632 | | |
Fuel
|
| | | | 409,602 | | | | | | 392,685 | | | | | | 361,032 | | |
Food
|
| | | | 222,602 | | | | | | 216,031 | | | | | | 198,357 | | |
Other
|
| | | | 591,341 | | | | | | 539,150 | | | | | | 486,924 | | |
Total cruise operating expense
|
| | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
Other operating expense | | | | | | | | | | | | | | | | | | | |
Marketing, general and administrative
|
| | | | 974,850 | | | | | | 897,929 | | | | | | 773,755 | | |
Depreciation and amortization
|
| | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
Total other operating expense
|
| | | | 1,621,038 | | | | | | 1,458,989 | | | | | | 1,283,712 | | |
Operating income
|
| | | | 1,178,077 | | | | | | 1,219,061 | | | | | | 1,048,819 | | |
Non-operating income (expense) | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (272,867) | | | | | | (270,404) | | | | | | (267,804) | | |
Other income (expense), net
|
| | | | 6,155 | | | | | | 20,653 | | | | | | (10,401) | | |
Total non-operating income (expense)
|
| | | | (266,712) | | | | | | (249,751) | | | | | | (278,205) | | |
Net income before income taxes
|
| | | | 911,365 | | | | | | 969,310 | | | | | | 770,614 | | |
Income tax benefit (expense)
|
| | | | 18,863 | | | | | | (14,467) | | | | | | (10,742) | | |
Net income
|
| | | | 930,228 | | | | | | 954,843 | | | | | $ | 759,872 | | |
Basic
|
| | | | 214,929,977 | | | | | | 223,001,739 | | | | | | 228,040,825 | | |
Diluted
|
| | | | 216,475,076 | | | | | | 224,419,205 | | | | | | 229,418,326 | | |
Earnings per share | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 4.33 | | | | | $ | 4.28 | | | | | $ | 3.33 | | |
Diluted
|
| | | $ | 4.30 | | | | | $ | 4.25 | | | | | $ | 3.31 | | |
|
| | |
As of or for the Year Ended December 31,
|
| |||||||||||||||
(in thousands, except Other data)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
Balance sheet data (at end of period): | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 252,876 | | | | | $ | 163,851 | | | | | $ | 176,190 | | |
Advance ticket sales
|
| | | | 1,954,980 | | | | | | 1,593,219 | | | | | | 1,303,498 | | |
Total assets
|
| | | | 16,684,599 | | | | | | 15,205,970 | | | | | | 14,094,869 | | |
Total debt
|
| | | | 6,801,693 | | | | | | 6,492,091 | | | | | | 6,307,765 | | |
Total liabilities
|
| | | | 10,169,020 | | | | | | 9,242,969 | | | | | | 8,345,103 | | |
Total shareholders’ equity
|
| | | | 6,515,579 | | | | | | 5,963,001 | | | | | | 5,749,766 | | |
Cash flow data: | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | | 1,822,605 | | | | | | 2,075,171 | | | | | | 1,601,247 | | |
Net cash used in investing activities
|
| | | | (1,680,192) | | | | | | (1,502,708) | | | | | | (1,404,898) | | |
Net cash used in financing activities
|
| | | | (53,388) | | | | | | (584,802) | | | | | | (148,506) | | |
Other financial measures:(1) | | | | | | | | | | | | | | | | | | | |
Ship Contribution(2)
|
| | | | 2,799,115 | | | | | | 2,678,050 | | | | | | 2,332,531 | | |
Adjusted EBITDA(3)
|
| | | | 1,935,020 | | | | | | 1,897,742 | | | | | | 1,657,354 | | |
Capital Expenditures – Other
|
| | | | (572,925) | | | | | | (378,577) | | | | | | (205,231) | | |
Capital Expenditures – Newbuild
|
| | | | (1,064,245) | | | | | | (1,188,219) | | | | | | (1,166,983) | | |
Other data(4): | | | | | | | | | | | | | | | | | | | |
Passenger Cruise Days
|
| | | | 20,637,949 | | | | | | 20,276,568 | | | | | | 18,523,030 | | |
Capacity Days
|
| | | | 19,233,459 | | | | | | 18,841,678 | | | | | | 17,363,422 | | |
Load Factor
|
| | | | 107.3% | | | | | | 107.6% | | | | | | 106.7% | | |
Gross Yield
|
| | | $ | 336.00 | | | | | $ | 321.37 | | | | | $ | 310.78 | | |
Net Yield
|
| | | $ | 257.20 | | | | | $ | 249.85 | | | | | $ | 240.88 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(in thousands)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
Total revenue
|
| | | $ | 6,462,376 | | | | | $ | 6,055,126 | | | | | $ | 5,396,175 | | |
Less:
|
| | | | | | | | | | | | | | | | | | |
Total cruise operating expense
|
| | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
Ship Contribution
|
| | | $ | 2,799,115 | | | | | $ | 2,678,050 | | | | | $ | 2,332,531 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(in thousands)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
Net income
|
| | | $ | 930,228 | | | | | $ | 954,843 | | | | | $ | 759,872 | | |
Interest expense, net
|
| | | | 272,867 | | | | | | 270,404 | | | | | | 267,804 | | |
Income tax (benefit) expense
|
| | | | (18,863) | | | | | | 14,467 | | | | | | 10,742 | | |
Depreciation and amortization expense
|
| | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
EBITDA
|
| | | | 1,830,420 | | | | | | 1,800,774 | | | | | | 1,548,375 | | |
Other (income) expense, net(a)
|
| | | | (6,155) | | | | | | (20,653) | | | | | | 10,401 | | |
Non-GAAP adjustments: | | | | | | | | | | | | | | | | | | | |
Non-cash deferred compensation expenses(b)
|
| | | | 2,135 | | | | | | 2,167 | | | | | | 3,292 | | |
Non-cash share-based compensation expenses(c)
|
| | | | 95,055 | | | | | | 115,983 | | | | | | 87,039 | | |
Secondary Equity Offering expenses(d)
|
| | | | — | | | | | | 883 | | | | | | 949 | | |
Severance payments and other fees(e)
|
| | | | 6,514 | | | | | | — | | | | | | 2,912 | | |
Redeployment of Norwegian Joy(f)
|
| | | | 7,051 | | | | | | — | | | | | | — | | |
Acquisition of Prestige expenses(g)
|
| | | | — | | | | | | — | | | | | | 500 | | |
Other(h)
|
| | | | — | | | | | | (1,412) | | | | | | 3,886 | | |
Adjusted EBITDA
|
| | | $ | 1,935,020 | | | | | $ | 1,897,742 | | | | | $ | 1,657,354 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(in thousands, except Capacity Days and Yield data)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
Passenger ticket revenue
|
| | | $ | 4,517,393 | | | | | $ | 4,259,815 | | | | | $ | 3,750,030 | | |
Onboard and other revenue
|
| | | | 1,944,983 | | | | | | 1,795,311 | | | | | | 1,646,145 | | |
Total revenue
|
| | | | 6,462,376 | | | | | | 6,055,126 | | | | | | 5,396,175 | | |
Less: | | | | | | | | | | | | | | | | | | | |
Commissions, transportation and other expense
|
| | | | 1,120,886 | | | | | | 998,948 | | | | | | 894,406 | | |
Onboard and other expense
|
| | | | 394,673 | | | | | | 348,656 | | | | | | 319,293 | | |
Net Revenue
|
| | | $ | 4,946,817 | | | | | $ | 4,707,522 | | | | | $ | 4,182,476 | | |
Capacity Days
|
| | | | 19,233,459 | | | | | | 18,841,678 | | | | | | 17,363,422 | | |
Gross Yield
|
| | | $ | 336.00 | | | | | $ | 321.37 | | | | | $ | 310.78 | | |
Net Yield
|
| | | $ | 257.20 | | | | | $ | 249.85 | | | | | $ | 240.88 | | |
| | |
As of December 31, 2019
|
| |||||||||
(in millions)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents(1)
|
| | | $ | 252.9 | | | | | $ | 3,802.9 | | |
Senior Secured Notes
|
| | | $ | — | | | | | $ | 600.0 | | |
Revolving Loan Facility
|
| | | | — | | | | | | 875.0 | | |
Term Loan A Facility
|
| | | | 1,571.8 | | | | | | 1,571.8 | | |
Other existing secured indebtedness(2)
|
| | | | 4,679.8 | | | | | | 5,354.8 | | |
Total secured debt
|
| | | | 6,251.6 | | | | | | 8,401.6 | | |
3.625% Senior Notes
|
| | | | 565.0 | | | | | | 565.0 | | |
Exchangeable Notes(3)
|
| | | | — | | | | | | 650.0 | | |
Private Exchangeable Notes(3)
|
| | | | — | | | | | | 400 | | |
Finance lease and license obligations(4)
|
| | | | 109.9 | | | | | | 109.9 | | |
Total debt(5)
|
| | | | 6,926.5 | | | | | | 10,126.5 | | |
Ordinary Shares(6)
|
| | | | 0.2 | | | | | | | | |
Additional paid-in capital
|
| | | | 4,235.7 | | | | | | 4,585.7 | | |
Accumulated other comprehensive income (loss)
|
| | | | (295.5) | | | | | | (295.5) | | |
Retained earnings
|
| | | | 3,829.1 | | | | | | 3,829.1 | | |
Treasury shares
|
| | | | (1,253.9) | | | | | | (1,253.9) | | |
Total shareholders’ equity
|
| | | | 6,515.6 | | | | | | | | |
Total capitalization
|
| | | $ | 13,442.1 | | | | | $ | | | |
Underwriter
|
| |
Number of
Ordinary Shares |
|
Goldman Sachs & Co. LLC
|
| |
|
|
Barclays Capital Inc.
|
| | | |
Citigroup Global Markets Inc.
|
| | | |
J.P. Morgan Securities LLC
|
| | | |
Mizuho Securities USA LLC
|
| | | |
Credit Agricole Securities (USA) Inc.
|
| | | |
UBS Securities LLC
|
| | | |
Total
|
| | | |
| | |
No Exercise
|
| |
Full Exercise
|
| ||||||
Per Share
|
| | | $ | | | | | $ | | | ||
Total
|
| | | $ | | | | | $ | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 19 | | | |
| | | | | 24 | | | |
| | | | | 28 | | | |
| | | | | 28 | | |
|
Goldman Sachs & Co. LLC
|
| | Barclays | | | Citigroup | | | J.P. Morgan | | |
Mizuho Securities
|
|
|
Credit Agricole CIB
|
| |
UBS Investment Bank
|
|