| | ||||||||||||||||||||||||
Title of Each Class of Securities Offered
|
| |
Amount to be
Registered |
| |
Proposed
Maximum Offering Price Per Share |
| |
Proposed
Maximum Aggregate Offering Price |
| |
Amount of
Registration Fee(1) |
| ||||||||||||
Ordinary shares, par value $0.001 per share
|
| | | | 40,000,000 | | | | | $ | 20.80 | | | | | $ | 832,000,000 | | | | | $ | 90,771.20 | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 20.80 | | | | | $ | 832,000,000 | | |
Underwriting discount(1)
|
| | | $ | 0.20 | | | | | $ | 8,000,000 | | |
Proceeds, before expenses, to the Company
|
| | | $ | 20.60 | | | | | $ | 824,000,000 | | |
|
Barclays
|
| |
J.P. Morgan
|
|
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-v | | | |
| | | | | S-vi | | | |
| | | | | S-vii | | | |
| | | | | S-1 | | | |
| | | | | S-11 | | | |
| | | | | S-22 | | | |
| | | | | S-23 | | | |
| | | | | S-25 | | | |
| | | | | S-26 | | | |
| | | | | S-28 | | | |
| | | | | S-33 | | | |
| | | | | S-33 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 19 | | | |
| | | | | 24 | | | |
| | | | | 28 | | | |
| | | | | 28 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
(in thousands, except per share data)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Passenger ticket
|
| | | $ | 859,293 | | | | | $ | 3,526,456 | | | | | $ | 4,517,393 | | | | | $ | 4,259,815 | | | | | $ | 3,750,030 | | |
Onboard and other
|
| | | | 411,036 | | | | | | 1,455,302 | | | | | | 1,944,983 | | | | | | 1,795,311 | | | | | | 1,646,145 | | |
Total revenue
|
| | | | 1,270,329 | | | | | | 4,981,758 | | | | | | 6,462,376 | | | | | | 6,055,126 | | | | | | 5,396,175 | | |
Cruise operating expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commissions, transportation and other
|
| | | | 371,007 | | | | | | 857,848 | | | | | | 1,120,886 | | | | | | 998,948 | | | | | | 894,406 | | |
Onboard and other
|
| | | | 82,889 | | | | | | 309,447 | | | | | | 394,673 | | | | | | 348,656 | | | | | | 319,293 | | |
Payroll and related
|
| | | | 441,462 | | | | | | 688,325 | | | | | | 924,157 | | | | | | 881,606 | | | | | | 803,632 | | |
Fuel
|
| | | | 222,240 | | | | | | 297,727 | | | | | | 409,602 | | | | | | 392,685 | | | | | | 361,032 | | |
Food
|
| | | | 59,639 | | | | | | 166,305 | | | | | | 222,602 | | | | | | 216,031 | | | | | | 198,357 | | |
Other
|
| | | | 308,832 | | | | | | 456,187 | | | | | | 591,341 | | | | | | 539,150 | | | | | | 486,924 | | |
Total cruise operating expense
|
| | | | 1,486,069 | | | | | | 2,775,839 | | | | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
Other operating expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Marketing, general and administrative
|
| | | | 558,781 | | | | | | 744,991 | | | | | | 974,850 | | | | | | 897,929 | | | | | | 773,755 | | |
Depreciation and amortization
|
| | | | 554,937 | | | | | | 482,227 | | | | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
Impairment loss
|
| | | | 1,607,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total other operating expense
|
| | | | 2,721,515 | | | | | | 1,227,218 | | | | | | 1,621,038 | | | | | | 1,458,989 | | | | | | 1,283,712 | | |
Operating income (loss)
|
| | | | (2,937,255) | | | | | | 978,701 | | | | | | 1,178,077 | | | | | | 1,219,061 | | | | | | 1,048,819 | | |
Non-operating income (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (323,108) | | | | | | (199,660) | | | | | | (272,867) | | | | | | (270,404) | | | | | | (267,804) | | |
Other income (expense), net
|
| | | | (32,275) | | | | | | 13,433 | | | | | | 6,155 | | | | | | 20,653 | | | | | | (10,401) | | |
Total non-operating income (expense)
|
| | | | (355,383) | | | | | | (186,227) | | | | | | (266,712) | | | | | | (249,751) | | | | | | (278,205) | | |
Net income (loss) before income taxes
|
| | | | (3,292,638) | | | | | | 792,474 | | | | | | 911,365 | | | | | | 969,310 | | | | | | 770,614 | | |
Income tax benefit (expense)
|
| | | | 19,057 | | | | | | 16,457 | | | | | | 18,863 | | | | | | (14,467) | | | | | | (10,742) | | |
Net income (loss)
|
| | | $ | (3,273,581) | | | | | $ | 808,931 | | | | | $ | 930,228 | | | | | $ | 954,843 | | | | | $ | 759,872 | | |
Weighted-average shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 241,578,995 | | | | | | 215,614,098 | | | | | | 214,929,977 | | | | | | 223,001,739 | | | | | | 228,040,825 | | |
Diluted
|
| | | | 241,578,995 | | | | | | 217,050,055 | | | | | | 216,475,076 | | | | | | 224,419,205 | | | | | | 229,418,326 | | |
Earnings (loss) per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (13.55) | | | | | $ | 3.75 | | | | | $ | 4.33 | | | | | $ | 4.28 | | | | | $ | 3.33 | | |
Diluted
|
| | | $ | (13.55) | | | | | $ | 3.73 | | | | | $ | 4.30 | | | | | $ | 4.25 | | | | | $ | 3.31 | | |
|
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
(in thousands, except Other data)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Balance sheet data (at end of period): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 2,356,211 | | | | | $ | 407,258 | | | | | $ | 252,876 | | | | | $ | 163,851 | | | | | $ | 176,190 | | |
Advance ticket sales
|
| | | | 1,115,632 | | | | | | 1,861,636 | | | | | | 1,954,980 | | | | | | 1,593,219 | | | | | | 1,303,498 | | |
Total assets
|
| | | | 17,402,037 | | | | | | 15,938,896 | | | | | | 16,684,599 | | | | | | 15,205,970 | | | | | | 14,094,869 | | |
Total debt
|
| | | | 10,937,454 | | | | | | 6,277,732 | | | | | | 6,801,693 | | | | | | 6,492,091 | | | | | | 6,307,765 | | |
Total liabilities
|
| | | | 13,314,271 | | | | | | 9,665,472 | | | | | | 10,169,020 | | | | | | 9,242,969 | | | | | | 8,345,103 | | |
Total shareholders’ equity
|
| | | | 4,087,766 | | | | | | 6,273,424 | | | | | | 6,515,579 | | | | | | 5,963,001 | | | | | | 5,749,766 | | |
Cash flow data:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities
|
| | | | (1,918,626) | | | | | | 1,447,042 | | | | | | 1,822,605 | | | | | | 2,075,171 | | | | | | 1,601,247 | | |
Net cash used in investing activities
|
| | | | (901,615) | | | | | | (611,213) | | | | | | (1,680,192) | | | | | | (1,502,708) | | | | | | (1,404,898) | | |
Net cash provided by (used in) financing activities
|
| | | | 4,926,843 | | | | | | (592,422) | | | | | | (53,388) | | | | | | (584,802) | | | | | | (148,506) | | |
Other financial measures:(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ship Contribution(2)
|
| | | | (215,740) | | | | | | 2,205,919 | | | | | | 2,799,115 | | | | | | 2,678,050 | | | | | | 2,332,531 | | |
Adjusted EBITDA(3)
|
| | | | (691,513) | | | | | | 1,551,650 | | | | | | 1,935,020 | | | | | | 1,897,742 | | | | | | 1,657,354 | | |
Capital Expenditures — Other
|
| | | | (397,550) | | | | | | (171,230) | | | | | | (572,925) | | | | | | (378,577) | | | | | | (205,231) | | |
Capital Expenditures — Newbuild
|
| | | | (475,592) | | | | | | (444,755) | | | | | | (1,064,245) | | | | | | (1,188,219) | | | | | | (1,166,983) | | |
Other data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Passenger Cruise Days
|
| | | | 4,278,602 | | | | | | 15,377,185 | | | | | | 20,637,949 | | | | | | 20,276,568 | | | | | | 18,523,030 | | |
Capacity Days
|
| | | | 4,123,858 | | | | | | 14,198,092 | | | | | | 19,233,459 | | | | | | 18,841,678 | | | | | | 17,363,422 | | |
Load Factor
|
| | | | 103.8% | | | | | | 108.3% | | | | | | 107.3% | | | | | | 107.6% | | | | | | 106.7% | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Total revenue
|
| | | $ | 1,270,329 | | | | | $ | 4,981,758 | | | | | $ | 6,462,376 | | | | | $ | 6,055,126 | | | | | $ | 5,396,175 | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total cruise operating expense
|
| | | | 1,486,069 | | | | | | 2,775,839 | | | | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
Ship Contribution
|
| | | $ | (215,740) | | | | | $ | 2,205,919 | | | | | $ | 2,799,115 | | | | | $ | 2,678,050 | | | | | $ | 2,332,531 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
Net income (loss)
|
| | | $ | (3,273,581) | | | | | $ | 808,931 | | | | | $ | 930,228 | | | | | $ | 954,843 | | | | | $ | 759,872 | | |
Interest expense, net
|
| | | | 323,108 | | | | | | 199,660 | | | | | | 272,867 | | | | | | 270,404 | | | | | | 267,804 | | |
Income tax (benefit) expense
|
| | | | (19,057) | | | | | | (16,457) | | | | | | (18,863) | | | | | | 14,467 | | | | | | 10,742 | | |
Depreciation and amortization expense
|
| | | | 554,937 | | | | | | 482,227 | | | | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
EBITDA
|
| | | | (2,414,593) | | | | | | 1,474,361 | | | | | | 1,830,420 | | | | | | 1,800,774 | | | | | | 1,548,375 | | |
Other (income) expense, net(a)
|
| | | | 32,275 | | | | | | (13,433) | | | | | | (6,155) | | | | | | (20,653) | | | | | | 10,401 | | |
Non-GAAP adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-cash deferred compensation expenses(b)
|
| | | | 1,999 | | | | | | 1,601 | | | | | | 2,135 | | | | | | 2,167 | | | | | | 3,292 | | |
Non-cash share-based compensation expenses(c)
|
| | | | 81,009 | | | | | | 82,070 | | | | | | 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 | | | | | | 7,051 | | | | | | — | | | | | | — | | |
Acquisition of Prestige expenses(g)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500 | | |
Other(h)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,412) | | | | | | 3,886 | | |
Impairment loss(i)
|
| | | | 1,607,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | (691,513) | | | | | $ | 1,551,650 | | | | | $ | 1,935,020 | | | | | $ | 1,897,742 | | | | | $ | 1,657,354 | | |
| | |
As of September 30, 2020
|
| |||||||||
(in millions)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Cash and cash equivalents
|
| | | $ | 2,356.2 | | | | | $ | 3,179.5 | | |
2024 Secured Notes
|
| | | $ | 675.0 | | | | | $ | 675.0 | | |
2026 Secured Notes
|
| | | | 750.0 | | | | | | 750.0 | | |
Revolving Loan Facility
|
| | | | 875.0 | | | | | | 875.0 | | |
Term Loan A Facility
|
| | | | 1,546.3 | | | | | | 1,546.3 | | |
Other existing secured indebtedness(1)
|
| | | | 5,108.8 | | | | | | 5,108.8 | | |
Total secured debt
|
| | | | 8,955.1 | | | | | | 8,955.1 | | |
2024 Senior Notes
|
| | | | 565.0 | | | | | | 565.0 | | |
2024 Exchangeable Notes
|
| | | | 862.5 | | | | | | 862.5 | | |
2025 Exchangeable Notes
|
| | | | 450.0 | | | | | | 450.0 | | |
2026 Exchangeable Notes(2)
|
| | | | 400.0 | | | | | | 400.0 | | |
Finance leases, license obligations and other unsecured debt
|
| | | | 53.8 | | | | | | 53.8 | | |
Total debt(3)
|
| | | | 11,286.4 | | | | | | 11,286.4 | | |
Ordinary shares(4)
|
| | | | 0.3 | | | | | | 0.3 | | |
Additional paid-in capital(2)
|
| | | | 5,024.8 | | | | | | 5,151.6 | | |
Accumulated other comprehensive income (loss)
|
| | | | (372.0) | | | | | | (372.0) | | |
Retained earnings
|
| | | | 557.4 | | | | | | — | | |
Treasury shares(5)
|
| | | | (1,253.9) | | | | | | — | | |
Total shareholders’ equity
|
| | | | 3,956.6 | | | | | | 4,779.9 | | |
Total capitalization
|
| | | $ | 15,243.0 | | | | | $ | 16,066.3 | | |
Underwriter
|
| |
Number of
Ordinary Shares |
| |||
Barclays Capital Inc.
|
| | | | 20,000,000 | | |
J.P. Morgan Securities LLC
|
| | | | 20,000,000 | | |
Total
|
| | | | 40,000,000 | | |
|
Per Share
|
| | | $ | 0.20 | | |
|
Total
|
| | | $ | 8,000,000.00 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 19 | | | |
| | | | | 24 | | | |
| | | | | 28 | | | |
| | | | | 28 | | |