註冊費的計算
|
| ||||||||||||||||||||||||
提供的每一類證券的名稱
|
| |
數量為
註冊(1) |
| |
最大
發行價 每股 |
| |
最大聚合
發行價 |
| |
數量
註冊費(2) |
| ||||||||||||
普通股,每股面值0.001美元
|
| | | | 41,818,181 | | | | | $ | 11.00 | | | | | $ | 459,999,991 | | | | | $ | 59,708.00 | | |
| | |
每股
|
| |
總計
|
| ||||||
公開發行價格
|
| | | $ | 11.000 | | | | | $ | 399,999,996 | | |
承保折扣(1)
|
| | | $ | 0.385 | | | | | $ | 13,999,999 | | |
除支出外,還將收益給公司
|
| | | $ | 10.615 | | | | | $ | 385,999,996 | | |
|
高盛股份有限公司
|
| | 巴克萊 | | | 花旗集團 | | | 摩根 | | |
瑞穗證券
|
|
|
農業信貸CIB{Br}
|
| |
瑞銀投資銀行
|
|
|
公民資本市場
|
| |
MUFG
|
|
|
法國巴黎銀行
|
| |
第五,第三證券
|
| | 滙豐銀行 | | | SEB | | | 興業銀行 | |
|
關於本招股説明書的補充
|
| | | | S-II | | |
|
本招股説明書中使用的
項補充
|
| | | | S-III | | |
|
可以在其中找到更多信息
|
| | | | s-v | | |
|
參照
|
| | | | S-vi | | |
|
關於前瞻性語句
的警告聲明
|
| | | | S-VII | | |
|
招股説明書補充摘要
|
| | | | S-1 | | |
|
危險因素
|
| | | | S-17 | | |
|
使用收益
|
| | | | S-30 | | |
|
大寫
|
| | | | S-31 | | |
|
某些百慕大税收考慮因素
|
| | | | S-33 | | |
|
聯合王國的某些税務考慮
|
| | | | S-34 | | |
|
承保
|
| | | | S-36 | | |
|
法律事項
|
| | | | S-42 | | |
|
專家
|
| | | | S-42 | | |
|
關於這份招股説明書
|
| | | | 1 | | |
|
可以在其中找到更多信息
|
| | | | 2 | | |
|
參照
|
| | | | 3 | | |
|
關於前瞻性語句
的警告聲明
|
| | | | 4 | | |
|
公司
|
| | | | 6 | | |
|
危險因素
|
| | | | 7 | | |
|
使用收益
|
| | | | 8 | | |
|
股本的描述
|
| | | | 9 | | |
|
美國聯邦所得税考慮因素
|
| | | | 19 | | |
|
分配計劃
|
| | | | 24 | | |
|
法律事項
|
| | | | 28 | | |
|
專家
|
| | | | 28 | | |
| | |
三個月結束
|
| |||||||||||||||
| | |
2020年3月31日
(初步) |
| |
2019年3月31日
|
| ||||||||||||
| | |
低範圍
|
| |
高範圍
|
| | | | | | | ||||||
淨收益(損失)
|
| | | $ | (1,800,000) | | | | | $ | (1,927,000) | | | | | $ | 118,157 | | |
利息費用,淨
|
| | | | 69,000 | | | | | | 69,000 | | | | | | 73,503 | | |
所得税福利
|
| | | | (6,000) | | | | | | (6,000) | | | | | | (33,798) | | |
折舊和攤銷費用
|
| | | | 173,000 | | | | | | 200,000 | | | | | | 169,741 | | |
EBITDA
|
| | | | (1,564,000) | | | | | | (1,664,000) | | | | | | 327,603 | | |
其他(收入)費用,淨額(1)
|
| | | | (5,000) | | | | | | (5,000) | | | | | | 434 | | |
非GAAP調整: | | | | | | | | | | | | | | | | | | | |
非現金遞延補償(2)
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 534 | | |
非現金股票補償(3)
|
| | | | 33,000 | | | | | | 33,000 | | | | | | 26,999 | | |
挪威歡樂的重新部署(4)
|
| | | | — | | | | | | — | | | | | | 5,016 | | |
減值損失(5)
|
| | | | 1,540,000 | | | | | | 1,660,000 | | | | | | | | |
調整後的EBITDA
|
| | | $ | 5,000 | | | | | $ | 25,000 | | | | | $ | 360,586 | | |
| | |
截至12月31日止的年度,
|
| |||||||||||||||
(單位:千,除每股數據外)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
操作數據聲明: | | | | | | | | | | | | | | | | | | | |
收入 | | | | | | | | | | | | | | | | | | | |
旅客票
|
| | | $ | 4,517,393 | | | | | $ | 4,259,815 | | | | | $ | 3,750,030 | | |
船上和其他
|
| | | | 1,944,983 | | | | | | 1,795,311 | | | | | | 1,646,145 | | |
收入總額
|
| | | | 6,462,376 | | | | | | 6,055,126 | | | | | | 5,396,175 | | |
郵輪營運費用 | | | | | | | | | | | | | | | | | | | |
委員會、運輸和其他委員會
|
| | | | 1,120,886 | | | | | | 998,948 | | | | | | 894,406 | | |
船上和其他
|
| | | | 394,673 | | | | | | 348,656 | | | | | | 319,293 | | |
工資及相關的
|
| | | | 924,157 | | | | | | 881,606 | | | | | | 803,632 | | |
燃料
|
| | | | 409,602 | | | | | | 392,685 | | | | | | 361,032 | | |
食物
|
| | | | 222,602 | | | | | | 216,031 | | | | | | 198,357 | | |
其他
|
| | | | 591,341 | | | | | | 539,150 | | | | | | 486,924 | | |
郵輪營運費用總額
|
| | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
其他經營費用 | | | | | | | | | | | | | | | | | | | |
營銷,一般和行政
|
| | | | 974,850 | | | | | | 897,929 | | | | | | 773,755 | | |
折舊和攤銷
|
| | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
其他業務費用總額
|
| | | | 1,621,038 | | | | | | 1,458,989 | | | | | | 1,283,712 | | |
營業收入
|
| | | | 1,178,077 | | | | | | 1,219,061 | | | | | | 1,048,819 | | |
非營業收入(費用) | | | | | | | | | | | | | | | | | | | |
利息費用,淨
|
| | | | (272,867) | | | | | | (270,404) | | | | | | (267,804) | | |
其他收入(費用),淨
|
| | | | 6,155 | | | | | | 20,653 | | | | | | (10,401) | | |
非營業收入(費用)總額
|
| | | | (266,712) | | | | | | (249,751) | | | | | | (278,205) | | |
所得税前淨收入
|
| | | | 911,365 | | | | | | 969,310 | | | | | | 770,614 | | |
所得税福利(費用)
|
| | | | 18,863 | | | | | | (14,467) | | | | | | (10,742) | | |
淨收入
|
| | | | 930,228 | | | | | | 954,843 | | | | | $ | 759,872 | | |
基本
|
| | | | 214,929,977 | | | | | | 223,001,739 | | | | | | 228,040,825 | | |
稀釋
|
| | | | 216,475,076 | | | | | | 224,419,205 | | | | | | 229,418,326 | | |
每股收益 | | | | | | | | | | | | | | | | | | | |
基本
|
| | | $ | 4.33 | | | | | $ | 4.28 | | | | | $ | 3.33 | | |
稀釋
|
| | | $ | 4.30 | | | | | $ | 4.25 | | | | | $ | 3.31 | | |
|
| | |
截至12月31日止的年度,
|
| |||||||||||||||
(千,除其他數據外)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
資產負債表數據(期末): | | | | | | | | | | | | | | | | | | | |
現金和現金等價物
|
| | | $ | 252,876 | | | | | $ | 163,851 | | | | | $ | 176,190 | | |
預售票
|
| | | | 1,954,980 | | | | | | 1,593,219 | | | | | | 1,303,498 | | |
資產總額
|
| | | | 16,684,599 | | | | | | 15,205,970 | | | | | | 14,094,869 | | |
債務總額
|
| | | | 6,801,693 | | | | | | 6,492,091 | | | | | | 6,307,765 | | |
負債總額
|
| | | | 10,169,020 | | | | | | 9,242,969 | | | | | | 8,345,103 | | |
股東權益總額
|
| | | | 6,515,579 | | | | | | 5,963,001 | | | | | | 5,749,766 | | |
現金流量數據: | | | | | | | | | | | | | | | | | | | |
業務活動提供的現金淨額
|
| | | | 1,822,605 | | | | | | 2,075,171 | | | | | | 1,601,247 | | |
用於投資活動的現金淨額
|
| | | | (1,680,192) | | | | | | (1,502,708) | | | | | | (1,404,898) | | |
用於籌資活動的現金淨額
|
| | | | (53,388) | | | | | | (584,802) | | | | | | (148,506) | | |
其他金融措施:(1) | | | | | | | | | | | | | | | | | | | |
貢獻(2)
|
| | | | 2,799,115 | | | | | | 2,678,050 | | | | | | 2,332,531 | | |
調整後的EBITDA(3)
|
| | | | 1,935,020 | | | | | | 1,897,742 | | | | | | 1,657,354 | | |
資本支出 -其他
|
| | | | (572,925) | | | | | | (378,577) | | | | | | (205,231) | | |
資本支出 -新建
|
| | | | (1,064,245) | | | | | | (1,188,219) | | | | | | (1,166,983) | | |
其他數據(4): | | | | | | | | | | | | | | | | | | | |
旅客遊輪日
|
| | | | 20,637,949 | | | | | | 20,276,568 | | | | | | 18,523,030 | | |
容量日
|
| | | | 19,233,459 | | | | | | 18,841,678 | | | | | | 17,363,422 | | |
負載因子
|
| | | | 107.3% | | | | | | 107.6% | | | | | | 106.7% | | |
總收益
|
| | | $ | 336.00 | | | | | $ | 321.37 | | | | | $ | 310.78 | | |
淨產量
|
| | | $ | 257.20 | | | | | $ | 249.85 | | | | | $ | 240.88 | | |
| | |
截至12月31日止的年度,
|
| |||||||||||||||
(千)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
收入總額
|
| | | $ | 6,462,376 | | | | | $ | 6,055,126 | | | | | $ | 5,396,175 | | |
無:
|
| | | | | | | | | | | | | | | | | | |
郵輪營運費用總額
|
| | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
貢獻
|
| | | $ | 2,799,115 | | | | | $ | 2,678,050 | | | | | $ | 2,332,531 | | |
| | |
截至12月31日止的年度,
|
| |||||||||||||||
(千)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
淨收入
|
| | | $ | 930,228 | | | | | $ | 954,843 | | | | | $ | 759,872 | | |
利息費用,淨
|
| | | | 272,867 | | | | | | 270,404 | | | | | | 267,804 | | |
所得税(福利)費用
|
| | | | (18,863) | | | | | | 14,467 | | | | | | 10,742 | | |
折舊和攤銷費用
|
| | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
EBITDA
|
| | | | 1,830,420 | | | | | | 1,800,774 | | | | | | 1,548,375 | | |
其他(收入)費用,淨額(A)
|
| | | | (6,155) | | | | | | (20,653) | | | | | | 10,401 | | |
非GAAP調整: | | | | | | | | | | | | | | | | | | | |
非現金遞延補償費用(B)
|
| | | | 2,135 | | | | | | 2,167 | | | | | | 3,292 | | |
非現金股補償費用(C)
|
| | | | 95,055 | | | | | | 115,983 | | | | | | 87,039 | | |
二級股本發行費用(D)
|
| | | | — | | | | | | 883 | | | | | | 949 | | |
支付和其他費用(E)
|
| | | | 6,514 | | | | | | — | | | | | | 2,912 | | |
重新部署挪威Joy(F)
|
| | | | 7,051 | | | | | | — | | | | | | — | | |
獲得珍貴費用(G)
|
| | | | — | | | | | | — | | | | | | 500 | | |
其他(H)
|
| | | | — | | | | | | (1,412) | | | | | | 3,886 | | |
調整後的EBITDA
|
| | | $ | 1,935,020 | | | | | $ | 1,897,742 | | | | | $ | 1,657,354 | | |
| | |
截至12月31日止的年度,
|
| |||||||||||||||
(單位:千,容量日和產量數據除外)
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||
客票收入
|
| | | $ | 4,517,393 | | | | | $ | 4,259,815 | | | | | $ | 3,750,030 | | |
機上和其他收入
|
| | | | 1,944,983 | | | | | | 1,795,311 | | | | | | 1,646,145 | | |
收入總額
|
| | | | 6,462,376 | | | | | | 6,055,126 | | | | | | 5,396,175 | | |
無: | | | | | | | | | | | | | | | | | | | |
佣金、交通費和其他費用
|
| | | | 1,120,886 | | | | | | 998,948 | | | | | | 894,406 | | |
機上及其他費用
|
| | | | 394,673 | | | | | | 348,656 | | | | | | 319,293 | | |
淨收入
|
| | | $ | 4,946,817 | | | | | $ | 4,707,522 | | | | | $ | 4,182,476 | | |
容量日
|
| | | | 19,233,459 | | | | | | 18,841,678 | | | | | | 17,363,422 | | |
總收益
|
| | | $ | 336.00 | | | | | $ | 321.37 | | | | | $ | 310.78 | | |
淨產量
|
| | | $ | 257.20 | | | | | $ | 249.85 | | | | | $ | 240.88 | | |
| | |
截至2019年12月31日
|
| |||||||||
(以百萬計)
|
| |
實際
|
| |
調整後的
|
| ||||||
現金和現金等價物(1)
|
| | | $ | 252.9 | | | | | $ | 4,027.9 | | |
高級擔保票據
|
| | | $ | — | | | | | $ | 675.0 | | |
循環貸款機制
|
| | | | — | | | | | | 875.0 | | |
定期貸款貸款機制
|
| | | | 1,571.8 | | | | | | 1,571.8 | | |
其他現有擔保債務(2)
|
| | | | 4,679.8 | | | | | | 5,354.8 | | |
擔保債務總額
|
| | | | 6,251.6 | | | | | | 8,476.6 | | |
3.625%高級註釋
|
| | | | 565.0 | | | | | | 565.0 | | |
可替換的Notes(3)
|
| | | | — | | | | | | 750.0 | | |
私有可替換Notes(3)
|
| | | | — | | | | | | 400.0 | | |
融資租賃和許可義務(4)
|
| | | | 109.9 | | | | | | 109.9 | | |
債務總額(5)
|
| | | | 6,926.5 | | | | | | 10,301.5 | | |
普通股(6)
|
| | | | 0.2 | | | | | | 0.2 | | |
額外實收資本
|
| | | | 4,235.7 | | | | | | 4,635.7 | | |
累計其他綜合收入(損失)
|
| | | | (295.5) | | | | | | (295.5) | | |
留存收益
|
| | | | 3,829.1 | | | | | | 3,829.1 | | |
財政部股票
|
| | | | (1,253.9) | | | | | | (1,253.9) | | |
股東權益總額
|
| | | | 6,515.6 | | | | | | 6,915.6 | | |
總資本化
|
| | | $ | 13,442.1 | | | | | $ | 17,217.1 | | |
承銷商
|
| |
數
普通股 |
| |||
高盛股份有限公司
|
| | | | 19,168,064 | | |
巴克萊資本公司
|
| | | | 2,909,091 | | |
花旗全球市場公司
|
| | | | 2,909,091 | | |
摩根證券有限公司
|
| | | | 2,909,091 | | |
美瑞穗證券美國有限責任公司
|
| | | | 2,909,091 | | |
農業信貸證券(美國)有限公司
|
| | | | 1,272,728 | | |
瑞銀證券有限公司
|
| | | | 1,272,728 | | |
公民資本市場公司
|
| | | | 1,272,728 | | |
美洲證券公司
|
| | | | 1,272,728 | | |
法國巴黎銀行證券公司
|
| | | | 92,060 | | |
第五第三證券公司
|
| | | | 92,060 | | |
滙豐證券(美國)有限公司
|
| | | | 92,060 | | |
SG美洲證券有限責任公司
|
| | | | 92,060 | | |
Skandinaviska Enskilda Banken AB(青春期)
|
| | | | 92,060 | | |
虎妞金融夥伴有限公司
|
| | | | 7,996 | | |
總計
|
| | | | 36,363,636 | | |
| | |
沒有練習
|
| |
充分練習
|
| ||||||
每股
|
| | | $ | 0.385 | | | | | $ | 0.385 | | |
總計
|
| | | $ | 13,999,999 | | | | | $ | 16,099,999 | | |
|
關於這份招股説明書
|
| | | | 1 | | |
|
可以在其中找到更多信息
|
| | | | 2 | | |
|
參照
|
| | | | 3 | | |
|
關於前瞻性語句
的警告聲明
|
| | | | 4 | | |
|
公司
|
| | | | 6 | | |
|
危險因素
|
| | | | 7 | | |
|
使用收益
|
| | | | 8 | | |
|
股本的描述
|
| | | | 9 | | |
|
美國聯邦所得税考慮因素
|
| | | | 19 | | |
|
分配計劃
|
| | | | 24 | | |
|
法律事項
|
| | | | 28 | | |
|
專家
|
| | | | 28 | | |
|
高盛股份有限公司
|
| | 巴克萊 | | | 花旗集團 | | | 摩根 | | |
瑞穗證券
|
|
|
農業信貸CIB{Br}
|
| |
瑞銀投資銀行
|
|
|
公民資本市場
|
| |
MUFG
|
|
|
法國巴黎銀行
|
| |
第五,第三證券
|
| | 滙豐銀行 | | | SEB | | |
興業銀行
|
|