|
關於本招股説明書附錄
|
| | | | 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-15 | | |
|
收益使用情況
|
| | | | S-26 | | |
|
大寫
|
| | | | S-27 | | |
|
某些百慕大税收考慮因素
|
| | | | S-29 | | |
|
某些英國税務方面的考慮
|
| | | | S-30 | | |
|
承銷
|
| | | | S-32 | | |
|
法律事務
|
| | | | S-38 | | |
|
專家
|
| | | | S-38 | | |
|
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 | | |
| | |
截至三個月
3月31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
|
| | | $ | 840,791 | | | | | $ | 973,273 | | | | | $ | 4,517,393 | | | | | $ | 4,259,815 | | | | | $ | 3,750,030 | | |
車載和其他
|
| | | | 406,091 | | | | | | 430,357 | | | | | | 1,944,983 | | | | | | 1,795,311 | | | | | | 1,646,145 | | |
總收入
|
| | | | 1,246,882 | | | | | | 1,403,630 | | | | | | 6,462,376 | | | | | | 6,055,126 | | | | | | 5,396,175 | | |
郵輪運營費 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
佣金、運輸費和其他
|
| | | | 332,368 | | | | | | 229,264 | | | | | | 1,120,886 | | | | | | 998,948 | | | | | | 894,406 | | |
車載和其他
|
| | | | 74,973 | | | | | | 79,413 | | | | | | 394,673 | | | | | | 348,656 | | | | | | 319,293 | | |
工資單及相關
|
| | | | 247,147 | | | | | | 223,107 | | | | | | 924,157 | | | | | | 881,606 | | | | | | 803,632 | | |
燃料
|
| | | | 125,024 | | | | | | 98,253 | | | | | | 409,602 | | | | | | 392,685 | | | | | | 361,032 | | |
食物
|
| | | | 49,216 | | | | | | 55,045 | | | | | | 222,602 | | | | | | 216,031 | | | | | | 198,357 | | |
其他
|
| | | | 165,532 | | | | | | 141,569 | | | | | | 591,341 | | | | | | 539,150 | | | | | | 486,924 | | |
郵輪運營總費用
|
| | | | 994,260 | | | | | | 826,651 | | | | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
其他運營費用 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
營銷、一般和行政
|
| | | | 270,689 | | | | | | 248,942 | | | | | | 974,850 | | | | | | 897,929 | | | | | | 773,755 | | |
折舊攤銷
|
| | | | 198,197 | | | | | | 169,741 | | | | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
減值損失
|
| | | | 1,607,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
其他運營費用合計
|
| | | | 2,076,683 | | | | | | 418,683 | | | | | | 1,621,038 | | | | | | 1,458,989 | | | | | | 1,283,712 | | |
營業收入(虧損)
|
| | | | (1,824,061) | | | | | | 158,296 | | | | | | 1,178,077 | | | | | | 1,219,061 | | | | | | 1,048,819 | | |
營業外收入(費用) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
利息費用淨額
|
| | | | (68,907) | | | | | | (73,503) | | | | | | (272,867) | | | | | | (270,404) | | | | | | (267,804) | | |
其他收入(費用),淨額
|
| | | | 5,823 | | | | | | (434) | | | | | | 6,155 | | | | | | 20,653 | | | | | | (10,401) | | |
營業外收入(費用)合計
|
| | | | (63,084) | | | | | | (73,937) | | | | | | (266,712) | | | | | | (249,751) | | | | | | (278,205) | | |
所得税前淨收益(虧損)
|
| | | | (1,887,145) | | | | | | 84,359 | | | | | | 911,365 | | | | | | 969,310 | | | | | | 770,614 | | |
所得税優惠(費用)
|
| | | | 6,173 | | | | | | 33,798 | | | | | | 18,863 | | | | | | (14,467) | | | | | | (10,742) | | |
淨收益(虧損)
|
| | | $ | (1,880,972) | | | | | $ | 118,157 | | | | | $ | 930,228 | | | | | $ | 954,843 | | | | | $ | 759,872 | | |
加權平均流通股 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | | 213,630,798 | | | | | | 217,241,473 | | | | | | 214,929,977 | | | | | | 223,001,739 | | | | | | 228,040,825 | | |
稀釋
|
| | | | 213,630,798 | | | | | | 218,873,272 | | | | | | 216,475,076 | | | | | | 224,419,205 | | | | | | 229,418,326 | | |
每股收益(虧損) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
基礎版
|
| | | $ | (8.80) | | | | | $ | 0.54 | | | | | $ | 4.33 | | | | | $ | 4.28 | | | | | $ | 3.33 | | |
稀釋
|
| | | $ | (8.80) | | | | | $ | 0.54 | | | | | $ | 4.30 | | | | | $ | 4.25 | | | | | $ | 3.31 | | |
|
| | |
截至三個月
3月31日 |
| |
年終
12月31日 |
| ||||||||||||||||||||||||
(千為單位,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
|
| | | $ | 1,360,261 | | | | | $ | 304,708 | | | | | $ | 252,876 | | | | | $ | 163,851 | | | | | $ | 176,190 | | |
預售票
|
| | | | 1,659,527 | | | | | | 2,023,227 | | | | | | 1,954,980 | | | | | | 1,593,219 | | | | | | 1,303,498 | | |
總資產
|
| | | | 16,462,509 | | | | | | 15,761,093 | | | | | | 16,684,599 | | | | | | 15,205,970 | | | | | | 14,094,869 | | |
總債務
|
| | | | 8,606,222 | | | | | | 6,542,492 | | | | | | 6,801,693 | | | | | | 6,492,091 | | | | | | 6,307,765 | | |
總負債
|
| | | | 12,087,855 | | | | | | 9,855,791 | | | | | | 10,169,020 | | | | | | 9,242,969 | | | | | | 8,345,103 | | |
股東權益合計
|
| | | | 4,374,654 | | | | | | 5,905,302 | | | | | | 6,515,579 | | | | | | 5,963,001 | | | | | | 5,749,766 | | |
現金流數據: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
運營提供(用於)的淨現金
活動 |
| | | | (52,701) | | | | | | 527,470 | | | | | | 1,822,605 | | | | | | 2,075,171 | | | | | | 1,601,247 | | |
投資活動使用的淨現金
|
| | | | (637,893) | | | | | | (214,011) | | | | | | (1,680,192) | | | | | | (1,502,708) | | | | | | (1,404,898) | | |
融資提供(用於)的淨現金
活動 |
| | | | 1,802,472 | | | | | | (172,602) | | | | | | (53,388) | | | | | | (584,802) | | | | | | (148,506) | | |
其他財務措施:(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
發貨貢獻(2)
|
| | | | 252,622 | | | | | | 576,979 | | | | | | 2,799,115 | | | | | | 2,678,050 | | | | | | 2,332,531 | | |
調整後的EBITDA(3)
|
| | | | 15,357 | | | | | | 360,586 | | | | | | 1,935,020 | | | | | | 1,897,742 | | | | | | 1,657,354 | | |
資本支出-其他
|
| | | | (203,853) | | | | | | (134,971) | | | | | | (572,925) | | | | | | (378,577) | | | | | | (205,231) | | |
資本支出-新建
|
| | | | (406,302) | | | | | | (79,588) | | | | | | (1,064,245) | | | | | | (1,188,219) | | | | | | (1,166,983) | | |
其他數據(4): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
客運巡航天數
|
| | | | 4,278,602 | | | | | | 4,975,440 | | | | | | 20,637,949 | | | | | | 20,276,568 | | | | | | 18,523,030 | | |
產能天數
|
| | | | 4,123,858 | | | | | | 4,716,929 | | | | | | 19,233,459 | | | | | | 18,841,678 | | | | | | 17,363,422 | | |
負載係數
|
| | | | 103.8% | | | | | | 105.5% | | | | | | 107.3% | | | | | | 107.6% | | | | | | 106.7% | | |
毛產量
|
| | | $ | 302.36 | | | | | $ | 297.57 | | | | | $ | 336.00 | | | | | $ | 321.37 | | | | | $ | 310.78 | | |
淨收益率
|
| | | $ | 203.58 | | | | | $ | 232.13 | | | | | $ | 257.20 | | | | | $ | 249.85 | | | | | $ | 240.88 | | |
| | |
截至三個月
3月31日 |
| |
年終
12月31日 |
| ||||||||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
總收入
|
| | | $ | 1,246,882 | | | | | $ | 1,403,630 | | | | | $ | 6,462,376 | | | | | $ | 6,055,126 | | | | | $ | 5,396,175 | | |
少: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
郵輪運營總費用
|
| | | | 994,260 | | | | | | 826,651 | | | | | | 3,663,261 | | | | | | 3,377,076 | | | | | | 3,063,644 | | |
發貨貢獻
|
| | | $ | 252,622 | | | | | $ | 576,979 | | | | | $ | 2,799,115 | | | | | $ | 2,678,050 | | | | | $ | 2,332,531 | | |
| | |
截至三個月
3月31日 |
| |
年終
12月31日 |
| ||||||||||||||||||||||||
(千)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
淨收益(虧損)
|
| | | $ | (1,880,972) | | | | | $ | 118,157 | | | | | $ | 930,228 | | | | | $ | 954,843 | | | | | $ | 759,872 | | |
利息費用淨額
|
| | | | 68,907 | | | | | | 73,503 | | | | | | 272,867 | | | | | | 270,404 | | | | | | 267,804 | | |
所得税(福利)費用
|
| | | | (6,173) | | | | | | (33,798) | | | | | | (18,863) | | | | | | 14,467 | | | | | | 10,742 | | |
折舊攤銷費用
|
| | | | 198,197 | | | | | | 169,741 | | | | | | 646,188 | | | | | | 561,060 | | | | | | 509,957 | | |
EBITDA
|
| | | | (1,620,041) | | | | | | 327,603 | | | | | | 1,830,420 | | | | | | 1,800,774 | | | | | | 1,548,375 | | |
其他(收入)費用,淨額(A)
|
| | | | (5,823) | | | | | | 434 | | | | | | (6,155) | | | | | | (20,653) | | | | | | 10,401 | | |
非GAAP調整: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
非現金遞延補償費用(B)
|
| | | | 666 | | | | | | 534 | | | | | | 2,135 | | | | | | 2,167 | | | | | | 3,292 | | |
非現金股份薪酬費用(C)
|
| | | | 32,758 | | | | | | 26,999 | | | | | | 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Joy(F)
|
| | | | — | | | | | | 5,016 | | | | | | 7,051 | | | | | | — | | | | | | — | | |
收購聲望費用(G)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 500 | | |
其他(H)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,412) | | | | | | 3,886 | | |
減值損失(I)
|
| | | | 1,607,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
調整後的EBITDA
|
| | | $ | 15,357 | | | | | $ | 360,586 | | | | | $ | 1,935,020 | | | | | $ | 1,897,742 | | | | | $ | 1,657,354 | | |
| | |
截至三個月
3月31日 |
| |
年終
12月31日 |
| ||||||||||||||||||||||||
(單位為千,不包括產能天數和產量數據)
|
| |
2020
|
| |
2019
|
| |
2019
|
| |
2018
|
| |
2017
|
| |||||||||||||||
客票收入
|
| | | $ | 840,791 | | | | | $ | 973,273 | | | | | $ | 4,517,393 | | | | | $ | 4,259,815 | | | | | $ | 3,750,030 | | |
入職和其他收入
|
| | | | 406,091 | | | | | | 430,357 | | | | | | 1,944,983 | | | | | | 1,795,311 | | | | | | 1,646,145 | | |
總收入
|
| | | | 1,246,882 | | | | | | 1,403,630 | | | | | | 6,462,376 | | | | | | 6,055,126 | | | | | | 5,396,175 | | |
少: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
佣金、交通費和其他費用
|
| | | | 332,368 | | | | | | 229,264 | | | | | | 1,120,886 | | | | | | 998,948 | | | | | | 894,406 | | |
住宿費和其他費用
|
| | | | 74,973 | | | | | | 79,413 | | | | | | 394,673 | | | | | | 348,656 | | | | | | 319,293 | | |
淨收入
|
| | | $ | 839,541 | | | | | $ | 1,094,953 | | | | | $ | 4,946,817 | | | | | $ | 4,707,522 | | | | | $ | 4,182,476 | | |
產能天數
|
| | | | 4,123,858 | | | | | | 4,716,929 | | | | | | 19,233,459 | | | | | | 18,841,678 | | | | | | 17,363,422 | | |
毛產量
|
| | | $ | 302.36 | | | | | $ | 297.57 | | | | | $ | 336.00 | | | | | $ | 321.37 | | | | | $ | 310.78 | | |
淨收益率
|
| | | $ | 203.58 | | | | | $ | 232.13 | | | | | $ | 257.20 | | | | | $ | 249.85 | | | | | $ | 240.88 | | |
| | |
截至2020年3月31日
|
| |||||||||||||||
(百萬)
|
| |
實際
|
| |
調整後的
|
| |
進一步調整後
|
| |||||||||
現金和現金等價物
|
| | | $ | 1,360.3 | | | | | $ | 3,757.8 | | | | | $ | 4,257.8 | | |
高級擔保票據
|
| | | $ | — | | | | | $ | — | | | | | $ | 675.0 | | |
2024擔保票據
|
| | | | — | | | | | | 675.0 | | | | | | 675.0 | | |
循環貸款安排
|
| | | | 875.0 | | | | | | 875.0 | | | | | | 875.0 | | |
定期貸款A融資
|
| | | | 1,551.4 | | | | | | 1,551.4 | | | | | | 1,551.4 | | |
其他現有擔保債務(1)
|
| | | | 5,728.1 | | | | | | 5,728.1 | | | | | | 5,053.1 | | |
總擔保債務
|
| | | | 8,154.5 | | | | | | 8,829.5 | | | | | | 8,829.5 | | |
可交換票據(2)
|
| | | | — | | | | | | — | | | | | | 250.0 | | |
2024高級票據
|
| | | | 565.0 | | | | | | 565.0 | | | | | | 565.0 | | |
2024可交換票據(2)
|
| | | | — | | | | | | 862.5 | | | | | | 862.5 | | |
2026可交換票據(2)
|
| | | | — | | | | | | 400.0 | | | | | | 400.0 | | |
融資租賃和許可義務
|
| | | | 32.4 | | | | | | 32.4 | | | | | | 32.4 | | |
總債務(3)
|
| | | | 8,751.9 | | | | | | 10,689.4 | | | | | | 10,939.4 | | |
普通股(4)
|
| | | | 0.2 | | | | | | 0.3 | | | | | | 0.3 | | |
新增實收資本
|
| | | | 4,257.6 | | | | | | 4,717.5 | | | | | | 4,967.5 | | |
累計其他綜合收益(虧損)
|
| | | | (579.2) | | | | | | (579.2) | | | | | | (579.2) | | |
留存收益
|
| | | | 1,950.0 | | | | | | 1,950.0 | | | | | | 1,950.0 | | |
庫存股
|
| | | | (1,253.9) | | | | | | (1,253.9) | | | | | | (1,253.9) | | |
股東權益合計
|
| | | | 4,374.7 | | | | | | 4,834.7 | | | | | | 5,084.7 | | |
總市值
|
| | | $ | 13,126.6 | | | | | $ | 15,524.1 | | | | | $ | 16,024.1 | | |
承銷商
|
| |
數量
普通股 |
|
摩根大通證券有限責任公司
|
| | | |
花旗全球市場公司
|
| | | |
高盛有限責任公司
|
| |
|
|
巴克萊資本公司。
|
| | | |
瑞穗證券美國有限責任公司
|
| | | |
瑞銀證券有限責任公司
|
| | | |
{br]法國巴黎銀行證券公司
|
| | | |
法國農業信貸證券(美國)公司
|
| | | |
滙豐證券(美國)公司
|
| | | |
SG America Securities,LLC
|
| | | |
合計
|
| | | |
| | |
不鍛鍊
|
| |
全面鍛鍊
|
| ||||||
每股
|
| | | $ | | | | | $ | | | ||
合計
|
| | | $ | | | | | $ | | | |
|
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 | | |