|
關於本招股説明書副刊
|
| | | | S-II | | |
|
本招股説明書附錄中使用的術語
|
| | | | S-III | | |
|
您可以在這裏找到更多信息
|
| | | | S-v | | |
|
引用合併
|
| | | | S-vi | | |
|
有關前瞻性陳述的警示聲明
|
| | | | S-VII | | |
|
招股説明書補充摘要
|
| | | | S-1 | | |
|
風險因素
|
| | | | S-11 | | |
|
收益使用情況
|
| | | | S-22 | | |
|
大寫
|
| | | | S-23 | | |
|
某些百慕大税收方面的考慮
|
| | | | S-25 | | |
|
某些英國税務方面的考慮
|
| | | | S-26 | | |
|
承銷
|
| | | | S-28 | | |
|
法律事務
|
| | | | S-33 | | |
|
專家
|
| | | | S-33 | | |
|
關於本招股説明書
|
| | | | 1 | | |
|
您可以在這裏找到更多信息
|
| | | | 2 | | |
|
引用合併
|
| | | | 3 | | |
|
有關前瞻性陳述的警示聲明
|
| | | | 4 | | |
|
公司
|
| | | | 6 | | |
|
風險因素
|
| | | | 7 | | |
|
收益使用情況
|
| | | | 8 | | |
|
股本説明
|
| | | | 9 | | |
|
重要的美國聯邦所得税考慮因素
|
| | | | 19 | | |
|
配送計劃
|
| | | | 24 | | |
|
法律事務
|
| | | | 28 | | |
|
專家
|
| | | | 28 | | |
| | |
截至9個月的時間
9月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||||||||
(單位為千,每股數據除外)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
操作報表數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
客票
|
| | | $ | 859,293 | | | | | $ | 3,526,456 | | | | | $ | 4,517,393 | | | | | $ | 4,259,815 | | | | | $ | 3,750,030 | | |
車載和其他
|
| | | | 411,036 | | | | | | 1,455,302 | | | | | | 1,944,983 | | | | | | 1,795,311 | | | | | | 1,646,145 | | |
總收入
|
| | | | 1,270,329 | | | | | | 4,981,758 | | | | | | 6,462,376 | | | | | | 6,055,126 | | | | | | 5,396,175 | | |
郵輪運營費 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
佣金、運輸費和其他費用
|
| | | | 371,007 | | | | | | 857,848 | | | | | | 1,120,886 | | | | | | 998,948 | | | | | | 894,406 | | |
車載和其他
|
| | | | 82,889 | | | | | | 309,447 | | | | | | 394,673 | | | | | | 348,656 | | | | | | 319,293 | | |
工資單及相關
|
| | | | 441,462 | | | | | | 688,325 | | | | | | 924,157 | | | | | | 881,606 | | | | | | 803,632 | | |
燃料
|
| | | | 222,240 | | | | | | 297,727 | | | | | | 409,602 | | | | | | 392,685 | | | | | | 361,032 | | |
食物
|
| | | | 59,639 | | | | | | 166,305 | | | | | | 222,602 | | | | | | 216,031 | | | | | | 198,357 | | |
其他
|
| | | | 308,832 | | | | | | 456,187 | | | | | | 591,341 | | | | | | 539,150 | | | | | | 486,924 | | |
郵輪運營總費用
|
| | | | 1,486,069 | | | | | | 2,775,839 | | | | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
其他運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
市場營銷、一般和行政管理
|
| | | | 558,781 | | | | | | 744,991 | | | | | | 974,850 | | | | | | 897,929 | | | | | | 773,755 | | |
折舊及攤銷
|
| | | | 554,937 | | | | | | 482,227 | | | | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
減值損失
|
| | | | 1,607,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他運營費用合計
|
| | | | 2,721,515 | | | | | | 1,227,218 | | | | | | 1,621,038 | | | | | | 1,458,989 | | | | | | 1,283,712 | | |
營業收入(虧損)
|
| | | | (2,937,255) | | | | | | 978,701 | | | | | | 1,178,077 | | | | | | 1,219,061 | | | | | | 1,048,819 | | |
營業外收入(費用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出,淨額
|
| | | | (323,108) | | | | | | (199,660) | | | | | | (272,867) | | | | | | (270,404) | | | | | | (267,804) | | |
其他收入(費用),淨額
|
| | | | (32,275) | | | | | | 13,433 | | | | | | 6,155 | | | | | | 20,653 | | | | | | (10,401) | | |
營業外收入(費用)合計
|
| | | | (355,383) | | | | | | (186,227) | | | | | | (266,712) | | | | | | (249,751) | | | | | | (278,205) | | |
所得税前淨收益(虧損)
|
| | | | (3,292,638) | | | | | | 792,474 | | | | | | 911,365 | | | | | | 969,310 | | | | | | 770,614 | | |
所得税優惠(費用)
|
| | | | 19,057 | | | | | | 16,457 | | | | | | 18,863 | | | | | | (14,467) | | | | | | (10,742) | | |
淨收益(虧損)
|
| | | $ | (3,273,581) | | | | | $ | 808,931 | | | | | $ | 930,228 | | | | | $ | 954,843 | | | | | $ | 759,872 | | |
加權平均流通股 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 241,578,995 | | | | | | 215,614,098 | | | | | | 214,929,977 | | | | | | 223,001,739 | | | | | | 228,040,825 | | |
稀釋後的
|
| | | | 241,578,995 | | | | | | 217,050,055 | | | | | | 216,475,076 | | | | | | 224,419,205 | | | | | | 229,418,326 | | |
每股收益(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | (13.55) | | | | | $ | 3.75 | | | | | $ | 4.33 | | | | | $ | 4.28 | | | | | $ | 3.33 | | |
稀釋後的
|
| | | $ | (13.55) | | | | | $ | 3.73 | | | | | $ | 4.30 | | | | | $ | 4.25 | | | | | $ | 3.31 | | |
|
| | |
截至9個月的時間
9月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||||||||
(單位為千,其他數據除外)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
資產負債表數據(期末): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 2,356,211 | | | | | $ | 407,258 | | | | | $ | 252,876 | | | | | $ | 163,851 | | | | | $ | 176,190 | | |
預售票
|
| | | | 1,115,632 | | | | | | 1,861,636 | | | | | | 1,954,980 | | | | | | 1,593,219 | | | | | | 1,303,498 | | |
總資產
|
| | | | 17,402,037 | | | | | | 15,938,896 | | | | | | 16,684,599 | | | | | | 15,205,970 | | | | | | 14,094,869 | | |
總債務
|
| | | | 10,937,454 | | | | | | 6,277,732 | | | | | | 6,801,693 | | | | | | 6,492,091 | | | | | | 6,307,765 | | |
總負債
|
| | | | 13,314,271 | | | | | | 9,665,472 | | | | | | 10,169,020 | | | | | | 9,242,969 | | | | | | 8,345,103 | | |
股東權益總額
|
| | | | 4,087,766 | | | | | | 6,273,424 | | | | | | 6,515,579 | | | | | | 5,963,001 | | | | | | 5,749,766 | | |
現金流數據:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
經營活動提供(用於)的淨現金
|
| | | | (1,918,626) | | | | | | 1,447,042 | | | | | | 1,822,605 | | | | | | 2,075,171 | | | | | | 1,601,247 | | |
投資活動使用的淨現金
|
| | | | (901,615) | | | | | | (611,213) | | | | | | (1,680,192) | | | | | | (1,502,708) | | | | | | (1,404,898) | | |
融資活動提供(用於)的淨現金:
|
| | | | 4,926,843 | | | | | | (592,422) | | | | | | (53,388) | | | | | | (584,802) | | | | | | (148,506) | | |
其他財務措施:(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發貨貢獻(2)
|
| | | | (215,740) | | | | | | 2,205,919 | | | | | | 2,799,115 | | | | | | 2,678,050 | | | | | | 2,332,531 | | |
調整後的EBITDA(3)
|
| | | | (691,513) | | | | | | 1,551,650 | | | | | | 1,935,020 | | | | | | 1,897,742 | | | | | | 1,657,354 | | |
資本支出 - 其他
|
| | | | (397,550) | | | | | | (171,230) | | | | | | (572,925) | | | | | | (378,577) | | | | | | (205,231) | | |
資本支出 - 新建築
|
| | | | (475,592) | | | | | | (444,755) | | | | | | (1,064,245) | | | | | | (1,188,219) | | | | | | (1,166,983) | | |
其他數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
客運巡航天數
|
| | | | 4,278,602 | | | | | | 15,377,185 | | | | | | 20,637,949 | | | | | | 20,276,568 | | | | | | 18,523,030 | | |
產能天數
|
| | | | 4,123,858 | | | | | | 14,198,092 | | | | | | 19,233,459 | | | | | | 18,841,678 | | | | | | 17,363,422 | | |
負荷率
|
| | | | 103.8% | | | | | | 108.3% | | | | | | 107.3% | | | | | | 107.6% | | | | | | 106.7% | | |
| | |
截至9個月的時間
9月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
總收入
|
| | | $ | 1,270,329 | | | | | $ | 4,981,758 | | | | | $ | 6,462,376 | | | | | $ | 6,055,126 | | | | | $ | 5,396,175 | | |
少: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
郵輪運營總費用
|
| | | | 1,486,069 | | | | | | 2,775,839 | | | | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
發貨貢獻
|
| | | $ | (215,740) | | | | | $ | 2,205,919 | | | | | $ | 2,799,115 | | | | | $ | 2,678,050 | | | | | $ | 2,332,531 | | |
| | |
截至9個月的時間
9月30日 |
| |
年終
12月31日 |
| ||||||||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
淨收益(虧損)
|
| | | $ | (3,273,581) | | | | | $ | 808,931 | | | | | $ | 930,228 | | | | | $ | 954,843 | | | | | $ | 759,872 | | |
利息支出,淨額
|
| | | | 323,108 | | | | | | 199,660 | | | | | | 272,867 | | | | | | 270,404 | | | | | | 267,804 | | |
所得税(福利)費用
|
| | | | (19,057) | | | | | | (16,457) | | | | | | (18,863) | | | | | | 14,467 | | | | | | 10,742 | | |
折舊及攤銷費用
|
| | | | 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 | | |
其他(收入)費用,淨額(A)
|
| | | | 32,275 | | | | | | (13,433) | | | | | | (6,155) | | | | | | (20,653) | | | | | | 10,401 | | |
非GAAP調整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非現金遞延補償費用(B)
|
| | | | 1,999 | | | | | | 1,601 | | | | | | 2,135 | | | | | | 2,167 | | | | | | 3,292 | | |
非現金股份薪酬費用(C)
|
| | | | 81,009 | | | | | | 82,070 | | | | | | 95,055 | | | | | | 115,983 | | | | | | 87,039 | | |
二級股權發行費用(D)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 883 | | | | | | 949 | | |
分期費和其他費用(E)
|
| | | | — | | | | | | — | | | | | | 6,514 | | | | | | — | | | | | | 2,912 | | |
重新部署挪威歡樂(F)
|
| | | | — | | | | | | 7,051 | | | | | | 7,051 | | | | | | — | | | | | | — | | |
收購聲望費用(G)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500 | | |
其他(H)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,412) | | | | | | 3,886 | | |
減值損失(一)
|
| | | | 1,607,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | (691,513) | | | | | $ | 1,551,650 | | | | | $ | 1,935,020 | | | | | $ | 1,897,742 | | | | | $ | 1,657,354 | | |
| | |
截至2020年9月30日
|
| |||||||||
(百萬)
|
| |
實際
|
| |
調整後的
|
| ||||||
現金和現金等價物
|
| | | $ | 2,356.2 | | | | | $ | | | |
2024擔保票據
|
| | | $ | 675.0 | | | | | $ | 675.0 | | |
2026擔保票據
|
| | | | 750.0 | | | | | | 750.0 | | |
循環貸款安排
|
| | | | 875.0 | | | | | | 875.0 | | |
定期貸款A融資
|
| | | | 1,546.3 | | | | | | 1,546.3 | | |
其他現有擔保債務(1)
|
| | | | 5,108.8 | | | | | | 5,108.8 | | |
擔保債務總額
|
| | | | 8,955.1 | | | | | | 8,955.1 | | |
2024高級票據
|
| | | | 565.0 | | | | | | 565.0 | | |
2024可交換票據
|
| | | | 862.5 | | | | | | 862.5 | | |
2025可交換票據
|
| | | | 450.0 | | | | | | 450.0 | | |
2026可交換票據(2)
|
| | | | 400.0 | | | | | | 400.0 | | |
融資租賃、許可債務和其他無擔保債務
|
| | | | 53.8 | | | | | | 53.8 | | |
總債務(3)
|
| | | | 11,286.4 | | | | | | 11,286.4 | | |
普通股(4)
|
| | | | 0.3 | | | | | | 0.3 | | |
新增實收資本(2)
|
| | | | 5,024.8 | | | | | | | | |
累計其他綜合收益(虧損)
|
| | | | (372.0) | | | | | | (372.0) | | |
留存收益
|
| | | | 557.4 | | | | | | 557.4 | | |
庫存股(5)
|
| | | | (1,253.9) | | | | | | — | | |
股東權益總額
|
| | | | 3,956.6 | | | | | | | | |
總市值
|
| | | $ | 15,243.0 | | | | | $ | | | |
承銷商
|
| |
數量:
普通股 |
|
巴克萊資本公司(Barclays Capital Inc.)
|
| | | |
摩根大通證券有限責任公司
|
| | | |
總計
|
| | | |
|
關於本招股説明書
|
| | | | 1 | | |
|
您可以在這裏找到更多信息
|
| | | | 2 | | |
|
引用合併
|
| | | | 3 | | |
|
有關前瞻性陳述的警示聲明
|
| | | | 4 | | |
|
公司
|
| | | | 6 | | |
|
風險因素
|
| | | | 7 | | |
|
收益使用情況
|
| | | | 8 | | |
|
股本説明
|
| | | | 9 | | |
|
重要的美國聯邦所得税考慮因素
|
| | | | 19 | | |
|
配送計劃
|
| | | | 24 | | |
|
法律事務
|
| | | | 28 | | |
|
專家
|
| | | | 28 | | |