| | ||||||||||||||||||||||||
已发行的每类证券的标题
|
| |
金额为
已注册 |
| |
已提议
最大值 报价 每股 |
| |
已提议
最大值 聚合 发行价格 |
| |
的数量
注册 Fee (1) |
| ||||||||||||
普通股,面值每股 0.001 美元
|
| | | | 40,000,000 | | | | | $ | 20.80 | | | | | $ | 832,000,000 | | | | | $ | 90,771.20 | | |
| | |
每股
|
| |
总计
|
| ||||||
公开发行价格
|
| | | $ | 20.80 | | | | | $ | 832,000,000 | | |
承保折扣 (1)
|
| | | $ | 0.20 | | | | | $ | 8,000,000 | | |
向公司收取的扣除开支前的收益
|
| | | $ | 20.60 | | | | | $ | 824,000,000 | | |
|
巴克莱
|
| |
摩根大通
|
|
|
关于本招股说明书补充文件
|
| | | | s-ii | | |
|
本招股说明书补充文件中使用的术语
|
| | | | s-iii | | |
|
在那里你可以找到更多信息
|
| | | | s-v | | |
|
以引用方式纳入
|
| | | | s-vi | | |
|
关于前瞻性陈述的警示声明
|
| | | | s-vii | | |
|
招股说明书补充摘要
|
| | | | S-1 | | |
|
风险因素
|
| | | | S-11 | | |
|
收益的使用
|
| | | | S-22 | | |
|
大写
|
| | | | S-23 | | |
|
百慕大某些税收注意事项
|
| | | | S-25 | | |
|
英国的某些税收注意事项
|
| | | | S-26 | | |
|
承保
|
| | | | S-28 | | |
|
法律事务
|
| | | | S-33 | | |
|
EXPERTS
|
| | | | S-33 | | |
|
关于本招股说明书
|
| | | | 1 | | |
|
在那里你可以找到更多信息
|
| | | | 2 | | |
|
以引用方式纳入
|
| | | | 3 | | |
|
关于前瞻性陈述的警示声明
|
| | | | 4 | | |
|
公司
|
| | | | 6 | | |
|
风险因素
|
| | | | 7 | | |
|
收益的使用
|
| | | | 8 | | |
|
股本描述
|
| | | | 9 | | |
|
美国联邦所得税的重大注意事项
|
| | | | 19 | | |
|
分配计划
|
| | | | 24 | | |
|
法律事务
|
| | | | 28 | | |
|
EXPERTS
|
| | | | 28 | | |
| | |
九个月已结束
9 月 30 日, |
| |
年底
12 月 31 日, |
| ||||||||||||||||||||||||
(以千计,每股数据除外)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
运营声明数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
收入 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
乘客票
|
| | | $ | 859,293 | | | | | $ | 3,526,456 | | | | | $ | 4,517,393 | | | | | $ | 4,259,815 | | | | | $ | 3,750,030 | | |
机上和其他
|
| | | | 411,036 | | | | | | 1,455,302 | | | | | | 1,944,983 | | | | | | 1,795,311 | | | | | | 1,646,145 | | |
总收入
|
| | | | 1,270,329 | | | | | | 4,981,758 | | | | | | 6,462,376 | | | | | | 6,055,126 | | | | | | 5,396,175 | | |
邮轮运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
佣金、运输和其他
|
| | | | 371,007 | | | | | | 857,848 | | | | | | 1,120,886 | | | | | | 998,948 | | | | | | 894,406 | | |
机上和其他
|
| | | | 82,889 | | | | | | 309,447 | | | | | | 394,673 | | | | | | 348,656 | | | | | | 319,293 | | |
工资单和相关
|
| | | | 441,462 | | | | | | 688,325 | | | | | | 924,157 | | | | | | 881,606 | | | | | | 803,632 | | |
Fuel
|
| | | | 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 | | |
邮轮运营费用总额
|
| | | | 1,486,069 | | | | | | 2,775,839 | | | | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
其他运营费用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
市场营销、一般和行政
|
| | | | 558,781 | | | | | | 744,991 | | | | | | 974,850 | | | | | | 897,929 | | | | | | 773,755 | | |
折旧和摊销
|
| | | | 554,937 | | | | | | 482,227 | | | | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
减值损失
|
| | | | 1,607,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他运营费用总额
|
| | | | 2,721,515 | | | | | | 1,227,218 | | | | | | 1,621,038 | | | | | | 1,458,989 | | | | | | 1,283,712 | | |
营业收入(亏损)
|
| | | | (2,937,255) | | | | | | 978,701 | | | | | | 1,178,077 | | | | | | 1,219,061 | | | | | | 1,048,819 | | |
营业外收入(支出) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息支出,净额
|
| | | | (323,108) | | | | | | (199,660) | | | | | | (272,867) | | | | | | (270,404) | | | | | | (267,804) | | |
其他收入(支出),净额
|
| | | | (32,275) | | | | | | 13,433 | | | | | | 6,155 | | | | | | 20,653 | | | | | | (10,401) | | |
非营业收入总额(支出)
|
| | | | (355,383) | | | | | | (186,227) | | | | | | (266,712) | | | | | | (249,751) | | | | | | (278,205) | | |
所得税前的净收益(亏损)
|
| | | | (3,292,638) | | | | | | 792,474 | | | | | | 911,365 | | | | | | 969,310 | | | | | | 770,614 | | |
所得税优惠(支出)
|
| | | | 19,057 | | | | | | 16,457 | | | | | | 18,863 | | | | | | (14,467) | | | | | | (10,742) | | |
净收益(亏损)
|
| | | $ | (3,273,581) | | | | | $ | 808,931 | | | | | $ | 930,228 | | | | | $ | 954,843 | | | | | $ | 759,872 | | |
加权平均已发行股数 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | | 241,578,995 | | | | | | 215,614,098 | | | | | | 214,929,977 | | | | | | 223,001,739 | | | | | | 228,040,825 | | |
稀释了
|
| | | | 241,578,995 | | | | | | 217,050,055 | | | | | | 216,475,076 | | | | | | 224,419,205 | | | | | | 229,418,326 | | |
每股收益(亏损) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基础版
|
| | | $ | (13.55) | | | | | $ | 3.75 | | | | | $ | 4.33 | | | | | $ | 4.28 | | | | | $ | 3.33 | | |
稀释了
|
| | | $ | (13.55) | | | | | $ | 3.73 | | | | | $ | 4.30 | | | | | $ | 4.25 | | | | | $ | 3.31 | | |
|
| | |
九个月已结束
9 月 30 日, |
| |
年底
12 月 31 日, |
| ||||||||||||||||||||||||
(以千计,其他数据除外)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
资产负债表数据(期末): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
现金和现金等价物
|
| | | $ | 2,356,211 | | | | | $ | 407,258 | | | | | $ | 252,876 | | | | | $ | 163,851 | | | | | $ | 176,190 | | |
提前售票
|
| | | | 1,115,632 | | | | | | 1,861,636 | | | | | | 1,954,980 | | | | | | 1,593,219 | | | | | | 1,303,498 | | |
总资产
|
| | | | 17,402,037 | | | | | | 15,938,896 | | | | | | 16,684,599 | | | | | | 15,205,970 | | | | | | 14,094,869 | | |
总债务
|
| | | | 10,937,454 | | | | | | 6,277,732 | | | | | | 6,801,693 | | | | | | 6,492,091 | | | | | | 6,307,765 | | |
负债总额
|
| | | | 13,314,271 | | | | | | 9,665,472 | | | | | | 10,169,020 | | | | | | 9,242,969 | | | | | | 8,345,103 | | |
股东权益总额
|
| | | | 4,087,766 | | | | | | 6,273,424 | | | | | | 6,515,579 | | | | | | 5,963,001 | | | | | | 5,749,766 | | |
现金流数据:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
运营活动提供的(用于)的净现金
|
| | | | (1,918,626) | | | | | | 1,447,042 | | | | | | 1,822,605 | | | | | | 2,075,171 | | | | | | 1,601,247 | | |
用于投资活动的净现金
|
| | | | (901,615) | | | | | | (611,213) | | | | | | (1,680,192) | | | | | | (1,502,708) | | | | | | (1,404,898) | | |
由(用于)融资活动提供的净现金
|
| | | | 4,926,843 | | | | | | (592,422) | | | | | | (53,388) | | | | | | (584,802) | | | | | | (148,506) | | |
其他金融措施:(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
飞船贡献 (2)
|
| | | | (215,740) | | | | | | 2,205,919 | | | | | | 2,799,115 | | | | | | 2,678,050 | | | | | | 2,332,531 | | |
调整后的息税折旧摊销前利润 (3)
|
| | | | (691,513) | | | | | | 1,551,650 | | | | | | 1,935,020 | | | | | | 1,897,742 | | | | | | 1,657,354 | | |
资本支出 — 其他
|
| | | | (397,550) | | | | | | (171,230) | | | | | | (572,925) | | | | | | (378,577) | | | | | | (205,231) | | |
资本支出 — Newbuild
|
| | | | (475,592) | | | | | | (444,755) | | | | | | (1,064,245) | | | | | | (1,188,219) | | | | | | (1,166,983) | | |
其他数据: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
乘客巡航天数
|
| | | | 4,278,602 | | | | | | 15,377,185 | | | | | | 20,637,949 | | | | | | 20,276,568 | | | | | | 18,523,030 | | |
容量天数
|
| | | | 4,123,858 | | | | | | 14,198,092 | | | | | | 19,233,459 | | | | | | 18,841,678 | | | | | | 17,363,422 | | |
负载系数
|
| | | | 103.8% | | | | | | 108.3% | | | | | | 107.3% | | | | | | 107.6% | | | | | | 106.7% | | |
| | |
九个月已结束
9 月 30 日, |
| |
年底
12 月 31 日, |
| ||||||||||||||||||||||||
(以千计)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
总收入
|
| | | $ | 1,270,329 | | | | | $ | 4,981,758 | | | | | $ | 6,462,376 | | | | | $ | 6,055,126 | | | | | $ | 5,396,175 | | |
减去: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
邮轮运营费用总额
|
| | | | 1,486,069 | | | | | | 2,775,839 | | | | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
飞船贡献
|
| | | $ | (215,740) | | | | | $ | 2,205,919 | | | | | $ | 2,799,115 | | | | | $ | 2,678,050 | | | | | $ | 2,332,531 | | |
| | |
九个月已结束
9 月 30 日, |
| |
年底
12 月 31 日, |
| ||||||||||||||||||||||||
(以千计)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
净收益(亏损)
|
| | | $ | (3,273,581) | | | | | $ | 808,931 | | | | | $ | 930,228 | | | | | $ | 954,843 | | | | | $ | 759,872 | | |
利息支出,净额
|
| | | | 323,108 | | | | | | 199,660 | | | | | | 272,867 | | | | | | 270,404 | | | | | | 267,804 | | |
所得税(福利)支出
|
| | | | (19,057) | | | | | | (16,457) | | | | | | (18,863) | | | | | | 14,467 | | | | | | 10,742 | | |
折旧和摊销费用
|
| | | | 554,937 | | | | | | 482,227 | | | | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
息税折旧摊销前利润
|
| | | | (2,414,593) | | | | | | 1,474,361 | | | | | | 1,830,420 | | | | | | 1,800,774 | | | | | | 1,548,375 | | |
其他(收入)支出,净额 (a)
|
| | | | 32,275 | | | | | | (13,433) | | | | | | (6,155) | | | | | | (20,653) | | | | | | 10,401 | | |
非公认会计准则调整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非现金递延补偿费用 (b)
|
| | | | 1,999 | | | | | | 1,601 | | | | | | 2,135 | | | | | | 2,167 | | | | | | 3,292 | | |
基于非现金股份的薪酬支出 (c)
|
| | | | 81,009 | | | | | | 82,070 | | | | | | 95,055 | | | | | | 115,983 | | | | | | 87,039 | | |
二级股票发行费用 (d)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 883 | | | | | | 949 | | |
遣散费和其他费用 (e)
|
| | | | — | | | | | | — | | | | | | 6,514 | | | | | | — | | | | | | 2,912 | | |
重新部署挪威 Joy (f)
|
| | | | — | | | | | | 7,051 | | | | | | 7,051 | | | | | | — | | | | | | — | | |
获得声望费用 (g)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500 | | |
其他 (h)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,412) | | | | | | 3,886 | | |
减值损失 (i)
|
| | | | 1,607,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
调整后的息税折旧摊销前利润
|
| | | $ | (691,513) | | | | | $ | 1,551,650 | | | | | $ | 1,935,020 | | | | | $ | 1,897,742 | | | | | $ | 1,657,354 | | |
| | |
截至 2020 年 9 月 30 日
|
| |||||||||
(以百万计)
|
| |
实际的
|
| |
调整后的
|
| ||||||
现金和现金等价物
|
| | | $ | 2,356.2 | | | | | $ | 3,179.5 | | |
2024 安全笔记
|
| | | $ | 675.0 | | | | | $ | 675.0 | | |
2026 安全票据
|
| | | | 750.0 | | | | | | 750.0 | | |
循环贷款工具
|
| | | | 875.0 | | | | | | 875.0 | | |
定期贷款 A 设施
|
| | | | 1,546.3 | | | | | | 1,546.3 | | |
其他现有的有担保债务 (1)
|
| | | | 5,108.8 | | | | | | 5,108.8 | | |
担保债务总额
|
| | | | 8,955.1 | | | | | | 8,955.1 | | |
2024 高级笔记
|
| | | | 565.0 | | | | | | 565.0 | | |
2024 可交换票据
|
| | | | 862.5 | | | | | | 862.5 | | |
2025 可交换票据
|
| | | | 450.0 | | | | | | 450.0 | | |
2026 可交换票据 (2)
|
| | | | 400.0 | | | | | | 400.0 | | |
融资租赁、许可义务和其他无抵押债务
|
| | | | 53.8 | | | | | | 53.8 | | |
总债务 (3)
|
| | | | 11,286.4 | | | | | | 11,286.4 | | |
普通股 (4)
|
| | | | 0.3 | | | | | | 0.3 | | |
额外的实收资本 (2)
|
| | | | 5,024.8 | | | | | | 5,151.6 | | |
累计其他综合收益(亏损)
|
| | | | (372.0) | | | | | | (372.0) | | |
留存收益
|
| | | | 557.4 | | | | | | — | | |
国库股 (5)
|
| | | | (1,253.9) | | | | | | — | | |
股东权益总额
|
| | | | 3,956.6 | | | | | | 4,779.9 | | |
总资本额
|
| | | $ | 15,243.0 | | | | | $ | 16,066.3 | | |
承销商
|
| |
的数量
普通股 |
| |||
巴克莱资本公司
|
| | | | 20,000,000 | | |
摩根大通证券有限责任公司
|
| | | | 20,000,000 | | |
总计
|
| | | | 40,000,000 | | |
|
每股
|
| | | $ | 0.20 | | |
|
总计
|
| | | $ | 8,000,000.00 | | |
|
关于本招股说明书
|
| | | | 1 | | |
|
在那里你可以找到更多信息
|
| | | | 2 | | |
|
以引用方式纳入
|
| | | | 3 | | |
|
关于前瞻性陈述的警示声明
|
| | | | 4 | | |
|
公司
|
| | | | 6 | | |
|
风险因素
|
| | | | 7 | | |
|
收益的使用
|
| | | | 8 | | |
|
股本描述
|
| | | | 9 | | |
|
美国联邦所得税的重大注意事项
|
| | | | 19 | | |
|
分配计划
|
| | | | 24 | | |
|
法律事务
|
| | | | 28 | | |
|
EXPERTS
|
| | | | 28 | | |