| | |
第
頁
|
| |||
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 | | |
在哪裏可以找到更多信息
|
| | | | 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-7 | | |
收益使用情況
|
| | | | S-18 | | |
大寫
|
| | | | S-19 | | |
某些百慕大税收方面的考慮
|
| | | | S-21 | | |
某些英國税務方面的考慮
|
| | | | S-22 | | |
承銷
|
| | | | S-24 | | |
法律事務
|
| | | | S-30 | | |
專家
|
| | | | S-30 | | |
|
關於本招股説明書
|
| | | | 1 | | |
|
在哪裏可以找到更多信息
|
| | | | 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2010年12月31日的年度
|
| |||||||||||||||
(單位為千,每股數據除外)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
操作報表數據: | | | | | | | | | | | | | | | | | | | |
收入 | | | | | | | | | | | | | | | | | | | |
客票
|
| | | $ | 867,110 | | | | | $ | 4,517,393 | | | | | $ | 4,259,815 | | |
車載和其他
|
| | | | 412,798 | | | | | | 1,944,983 | | | | | | 1,795,311 | | |
總收入
|
| | | | 1,279,908 | | | | | | 6,462,376 | | | | | | 6,055,126 | | |
郵輪運營費 | | | | | | | | | | | | | | | | | | | |
佣金、運輸和其他
|
| | | | 380,710 | | | | | | 1,120,886 | | | | | | 998,948 | | |
車載和其他
|
| | | | 85,678 | | | | | | 394,673 | | | | | | 348,656 | | |
工資單及相關
|
| | | | 521,301 | | | | | | 924,157 | | | | | | 881,606 | | |
燃料
|
| | | | 264,712 | | | | | | 409,602 | | | | | | 392,685 | | |
食物
|
| | | | 65,369 | | | | | | 222,602 | | | | | | 216,031 | | |
其他
|
| | | | 375,291 | | | | | | 591,341 | | | | | | 539,150 | | |
郵輪運營總費用
|
| | | | 1,693,061 | | | | | | 3,663,261 | | | | | | 3,377,076 | | |
其他運營費用 | | | | | | | | | | | | | | | | | | | |
營銷、一般和行政
|
| | | | 745,345 | | | | | | 974,850 | | | | | | 897,929 | | |
折舊攤銷
|
| | | | 717,840 | | | | | | 646,188 | | | | | | 561,060 | | |
減值損失
|
| | | | 1,607,797 | | | | | | — | | | | | | — | | |
其他運營費用合計
|
| | | | 3,070,982 | | | | | | 1,621,038 | | | | | | 1,458,989 | | |
營業收入(虧損)
|
| | | | (3,484,135) | | | | | | 1,178,077 | | | | | | 1,219,061 | | |
營業外收入(費用) | | | | | | | | | | | | | | | | | | | |
利息費用淨額
|
| | | | (482,313) | | | | | | (272,867) | | | | | | (270,404) | | |
其他收入(費用),淨額
|
| | | | (33,599) | | | | | | 6,155 | | | | | | 20,653 | | |
營業外收入(費用)合計
|
| | | | (515,912) | | | | | | (266,712) | | | | | | (249,751) | | |
所得税前淨收益(虧損)
|
| | | | (4,000,047) | | | | | | 911,365 | | | | | | 969,310 | | |
所得税優惠(費用)
|
| | | | (12,467) | | | | | | 18,863 | | | | | | (14,467) | | |
淨收益(虧損)
|
| | | $ | (4,012,514) | | | | | $ | 930,228 | | | | | $ | 954,843 | | |
加權平均流通股 | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 254,728,932 | | | | | | 214,929,977 | | | | | | 223,001,739 | | |
稀釋
|
| | | | 254,728,932 | | | | | | 216,475,076 | | | | | | 224,419,205 | | |
每股收益(虧損) | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | (15.75) | | | | | $ | 4.33 | | | | | $ | 4.28 | | |
稀釋
|
| | | $ | (15.75) | | | | | $ | 4.30 | | | | | $ | 4.25 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
(千為單位,其他數據除外)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
資產負債表數據(期末): | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 3,300,482 | | | | | $ | 252,876 | | | | | $ | 163,851 | | |
預售票
|
| | | | 1,109,826 | | | | | | 1,954,980 | | | | | | 1,593,219 | | |
總資產
|
| | | | 18,399,317 | | | | | | 16,684,599 | | | | | | 15,205,970 | | |
總債務
|
| | | | 11,806,119 | | | | | | 6,801,693 | | | | | | 6,492,091 | | |
總負債
|
| | | | 14,045,212 | | | | | | 10,169,020 | | | | | | 9,242,969 | | |
股東權益總額
|
| | | | 4,354,105 | | | | | | 6,515,579 | | | | | | 5,963,001 | | |
現金流數據: | | | | | | | | | | | | | | | | | | | |
經營活動提供(使用)的淨現金
|
| | | | (2,556,243) | | | | | | 1,822,605 | | | | | | 2,075,171 | | |
投資活動使用的淨現金
|
| | | | (975,362) | | | | | | (1,680,192) | | | | | | (1,502,708) | | |
融資活動提供(使用)的淨現金
|
| | | | 6,579,211 | | | | | | (53,388) | | | | | | (584,802) | | |
其他財務措施:(1) | | | | | | | | | | | | | | | | | | | |
發貨貢獻(2)
|
| | | | (413,153) | | | | | | 2,799,115 | | | | | | 2,678,050 | | |
調整後的EBITDA(3)
|
| | | | (1,044,536) | | | | | | 1,935,020 | | | | | | 1,897,742 | | |
資本支出 - 其他
|
| | | | (425,243) | | | | | | (572,925) | | | | | | (378,577) | | |
資本支出 - 新建築
|
| | | | (521,302) | | | | | | (1,064,245) | | | | | | (1,188,219) | | |
其他數據: | | | | | |||||||||||||||
客運巡航天數
|
| | | | 4,278,602 | | | | | | 20,637,949 | | | | | | 20,276,568 | | |
產能天數
|
| | | | 4,123,858 | | | | | | 19,233,459 | | | | | | 18,841,678 | | |
載荷係數
|
| | | | 103.8% | | | | | | 107.3% | | | | | | 107.6% | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
總收入
|
| | | $ | 1,279,908 | | | | | $ | 6,462,376 | | | | | $ | 6,055,126 | | |
少: | | | | | | | | | | | | | | | | | | | |
郵輪運營總費用
|
| | | | 1,693,061 | | | | | | 3,663,261 | | | | | | 3,377,076 | | |
發貨貢獻
|
| | | $ | (413,153) | | | | | $ | 2,799,115 | | | | | $ | 2,678,050 | | |
| | |
截至2010年12月31日的年度
|
| |||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
淨收益(虧損)
|
| | | $ | (4,012,514) | | | | | $ | 930,228 | | | | | $ | 954,843 | | |
利息費用淨額
|
| | | | 482,313 | | | | | | 272,867 | | | | | | 270,404 | | |
所得税(福利)費用
|
| | | | 12,467 | | | | | | (18,863) | | | | | | 14,467 | | |
折舊攤銷費用
|
| | | | 717,840 | | | | | | 646,188 | | | | | | 561,060 | | |
EBITDA
|
| | | | (2,799,894) | | | | | | 1,830,420 | | | | | | 1,800,774 | | |
其他(收入)費用,淨額(A)
|
| | | | 33,599 | | | | | | (6,155) | | | | | | (20,653) | | |
非GAAP調整: | | | | | | | | | | | | | | | | | | | |
非現金遞延補償費用(B)
|
| | | | 2,665 | | | | | | 2,135 | | | | | | 2,167 | | |
非現金股份薪酬費用(C)
|
| | | | 111,297 | | | | | | 95,055 | | | | | | 115,983 | | |
二級股權發行費用(D)
|
| | | | | | | | | | — | | | | | | 883 | | |
分期費和其他費用(E)
|
| | | | — | | | | | | 6,514 | | | | | | — | | |
重新部署挪威歡樂(F)
|
| | | | — | | | | | | 7,051 | | | | | | — | | |
其他(G)
|
| | | | — | | | | | | — | | | | | | (1,412) | | |
減值損失(H)
|
| | | | 1,607,797 | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | (1,044,536) | | | | | $ | 1,935,020 | | | | | $ | 1,897,742 | | |
| | |
截至2020年12月31日
|
| |||||||||||||||
(百萬)
|
| |
實際
|
| |
調整後的
|
| |
進一步
調整後的 |
| |||||||||
現金和現金等價物
|
| | | $ | 3,300.5 | | | | | $ | 3,947.9 | | | | | $ | | | |
2024擔保票據
|
| | | $ | 675.0 | | | | | $ | 675.0 | | | | | $ | 675.0 | | |
2026擔保票據
|
| | | | 750.0 | | | | | | 750.0 | | | | | | 750.0 | | |
循環貸款安排
|
| | | | 875.0 | | | | | | 875.0 | | | | | | 875.0 | | |
定期貸款A融資
|
| | | | 1,543.7 | | | | | | 1,543.7 | | | | | | 1,543.7 | | |
其他現有擔保債務(1)
|
| | | | 5,112.6 | | | | | | 4,660.0 | | | | | | 4,660.0 | | |
擔保債務總額
|
| | | | 8,956.3 | | | | | | 8,503.7 | | | | | | 8,503.7 | | |
2024高級票據
|
| | | | 565.0 | | | | | | 565.0 | | | | | | 565.0 | | |
2026高級票據
|
| | | | 850.0 | | | | | | 1,425.0 | | | | | | 1,425.0 | | |
2028高級票據
|
| | | | — | | | | | | 525.0 | | | | | | 525.0 | | |
2024可交換票據
|
| | | | 862.5 | | | | | | 862.5 | | | | | | 862.5 | | |
2025可交換票據
|
| | | | 450.0 | | | | | | 450.0 | | | | | | 450.0 | | |
2026可交換票據(2)
|
| | | | 414.3 | | | | | | 414.3 | | | | | | — | | |
融資租賃、許可義務和其他無擔保債務
|
| | | | 53.9 | | | | | | 53.9 | | | | | | 53.9 | | |
總債務(3)
|
| | | | 12,152.0 | | | | | | 12,799.4 | | | | | | 12,385.1 | | |
普通股(4)
|
| | | | 0.3 | | | | | | 0.3 | | | | | | 0.4 | | |
新增實收資本(2)
|
| | | | 4,758.2 | | | | | | 4,758.2 | | | | | | | | |
累計其他綜合收益(虧損)
|
| | | | (240.1) | | | | | | (240.1) | | | | | | (240.1) | | |
留存收益(虧損)
|
| | | | (295.4) | | | | | | (295.4) | | | | | | | | |
股東權益總額
|
| | | | 4,223.0 | | | | | | 4,223.0 | | | | | | | | |
總市值
|
| | | $ | 16,375.0 | | | | | $ | 17,022.4 | | | | | | | | |
| | |
不鍛鍊
|
| |
全面鍛鍊
|
| ||||||
每股
|
| | | $ | | | | | $ | | | ||
合計
|
| | | $ | | | | | $ | | | |
|
關於本招股説明書
|
| | | | 1 | | |
|
在哪裏可以找到更多信息
|
| | | | 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 | | |