Royal Caribbean Reports Record Third Quarter Earnings And Updates Full Year Guidance

MIAMI, Oct. 30, 2019 /PRNewswire/ -- Royal Caribbean Cruises Ltd. (NYSE: RCL) today reported record third quarter US GAAP earnings of $4.20 per share and adjusted earnings of $4.27 per share which include a $0.13 negative impact from Hurricane Dorian.  The company also updated its full year Adjusted EPS guidance to a range of $9.50 to $9.55 per share, which includes a negative impact of approximately $0.15 per share from Hurricane Dorian.

"Our business continues to thrive and exceed our expectations," said Richard D. Fain, chairman and CEO.  "While Hurricane Dorian had a negative impact, stronger demand for our brands and our key itineraries exceeded our expectations.  Excluding the hurricane impact, we are not only able to maintain our yield and earnings guidance, but to raise both slightly as a result of particularly strong performance in the US and China."

KEY HIGHLIGHTS

Third Quarter 2019 Results:

  • US GAAP Net Income was $883.2 million or $4.20 per share and Adjusted Net Income was $896.8 million or $4.27 per share. These results include the negative impact of approximately $27 million or $0.13 per share from itinerary disruptions and relief efforts related to Hurricane Dorian. Last year, US GAAP Net Income was $810.4 million or $3.86 per share, and Adjusted Net Income was $836.3 million or $3.98 per share.
  • Gross Yields were up 6.6% in Constant-Currency (up 5.4% As-Reported). Net Yields were up 6.4% in Constant-Currency (up 5.2% As-Reported).
  • Gross Cruise Costs per Available Passenger Cruise Days ("APCD") increased 7.5% in Constant-Currency (up 6.7% As-Reported). Net Cruise Costs ("NCC") excluding Fuel per APCD were up 11.0% in Constant-Currency (up 10.4% As-Reported).
  • These yield and cost metrics have not been adjusted to separate out the impact of Hurricane Dorian.

Full Year 2019 Outlook:

  • Adjusted earnings for the full year are expected to be in the range of $9.50 to $9.55 per share. This range includes the negative impact of approximately $0.15 per share from itinerary disruptions and relief efforts related to Hurricane Dorian.
  • Net revenue yields are expected to increase approximately 8.0% in Constant-Currency and approximately 6.75% As-Reported.
  • NCC excluding Fuel per APCD are expected to be up approximately 11.0% in Constant-Currency (up approximately 10.5% As-Reported).

Hurricane Impact

Hurricane Dorian had an unusual, one-time impact on our financial performance.  Three main Florida embarkation ports closed on a weekend as a precautionary measure.  These measures impacted 16 sailings and made this the most disruptive storm in the company's history.  The financial impact was particularly large because the affected ships included our very successful Oasis-class, because we closed Perfect Day at Cococay for 10 days, and because of our extensive relief efforts.  The combination of guest compensation, the closure of Perfect Day at Cococay and the relief efforts negatively impacted the third quarter by $27 million or $0.13 per share and the full year by approximately $30 million or $0.15 per share.

THIRD QUARTER 2019

US GAAP Net Income for the third quarter of 2019 was $883.2 million or $4.20 per share and Adjusted Net Income was $896.8 million or $4.27 per share.  These results include the negative impact of $27 million or $0.13 per share from itinerary disruptions and relief efforts related to Hurricane Dorian.  Last year, US GAAP Net Income was $810.4 million or $3.86 per share, and Adjusted Net Income was $836.3 million or $3.98 per share.

Gross Yields were up 6.6% and Net Yields were up 6.4% in Constant-Currency, slightly better than guidance when considering the impact of the hurricane which reduced revenue by $21 million and slightly reduced yields.

Gross Cruise Costs per APCD increased 7.5% in Constant-Currency.  NCC excluding Fuel per APCD were up 11.0% in Constant-Currency.  The reduction in capacity and relief efforts related to the hurricane negatively impacted this metric by 150 basis points.  Absolute costs for the quarter were significantly better than expected, due to timing.

Bunker pricing net of hedging for the third quarter was $469.93 per metric ton and consumption was 379,600 metric tons.

FULL YEAR 2019 OUTLOOK

The company expects full year Adjusted EPS to be in the range of $9.50 to $9.55 per share.  This range includes the negative impact of approximately $0.15 per share from Hurricane Dorian.  Excluding this impact, we are increasing the midpoint of our guidance by $0.08 per share.

The company expects a Net Yield increase of approximately 8.0% in Constant-Currency and approximately 6.75% As-Reported.  The company's booking strength has completely offset the negative yield impact related to Hurricane Dorian.

NCC excluding Fuel per APCD are expected to be up approximately 11.0% in Constant-Currency and up approximately 10.5% As-Reported.  The increase in this updated guidance is driven by the reduction in capacity and relief efforts from the hurricane together with a further increase in technology and product development investments.  These expenses are being offset by expected favorability from activities below the line.

Taking into account current fuel pricing, interest and currency exchange rates, and the factors detailed above, the company estimates 2019 Adjusted EPS will be in the range of $9.50 to $9.55 per share.

"2019 is shaping up to be another year of solid yield growth and record earnings despite some unusual headwinds," said Jason T. Liberty, executive vice president and CFO.  "As we enter 2020, we are particularly enthusiastic about the new ship deliveries, the development of new destinations, our fleet modernization and technology initiatives.  These investments will help us deliver even greater vacations while generating higher yields and better returns."

FOURTH QUARTER 2019

Net Yields are expected to be up approximately 6.75% in Constant-Currency and approximately 6.25% As-Reported.  These metrics include approximately 300 basis points from the operation of Silversea, the new cruise terminal and the Perfect Day development.  These Net Yields were negatively impacted by approximately 140 basis points related to the abrupt discontinuation of the Cuba sailings.

NCC excluding Fuel per APCD for the quarter are expected to increase approximately 14.5% in Constant-Currency and approximately 14.25% As-Reported.  These metrics include approximately 300 basis points from the operation of Silversea, the new cruise terminal and the Perfect Day development.  As it relates to the year-over-year cadence, the fourth quarter includes a higher number of drydocks affecting the cost metric by approximately 600 basis points.  Costs for the quarter are also impacted by the timing of expenses from the previous quarter, a further increase in technology and product development investments and relief efforts related to the hurricane.  These expenses are expected to be partially offset by anticipated favorability from activities below the line.

Based on current fuel pricing, interest and currency exchange rates and the factors detailed above, the company expects fourth quarter Adjusted EPS to be approximately $1.40 per share.

2020 OUTLOOK

The company is experiencing strong early booking trends for 2020.  Rates are higher than same time last year in all four quarters, booked load factors are ahead of same time last year on a like-for-like basis and the booking window has extended.  The market response to Celebrity Apex which will debut in April; Odyssey of the Seas to be delivered in the fall, and Silversea Moon and Silversea Origin to be delivered during the summer, has been excellent.  The company is particularly excited with the demand for Perfect Day at Cococay, its private destination in the Bahamas, which has been opening in phases since May 2019.  While still early in the booking cycle, the view for 2020 is encouraging and the company expects another year of solid yield and earnings growth.

FUEL EXPENSE AND SUMMARY OF KEY GUIDANCE STATS

Fuel Expense

The company does not forecast fuel prices and its fuel cost calculations are based on current at-the-pump prices, net of hedging impacts.  Based on today's fuel prices, the company has included $176 million and $696 million of fuel expense in its fourth quarter and full year 2019 guidance, respectively.

Forecasted consumption is 60% hedged via swaps for the remainder of 2019 and 55%, 30%, 19% and 5% hedged for 2020, 2021, 2022 and 2023, respectively.  For the same five-year period, the annual average cost per metric ton of the hedge portfolio is approximately $380, $430, $463, $554 and $580, respectively.

The company provided the following fuel statistics for the fourth quarter and full year 2019:

FUEL STATISTICS

Fourth Quarter 2019

Full Year 2019

Fuel Consumption (metric tons)

371,400

1,486,200

Fuel Expenses

$176 million

$696 million

Percent Hedged (fwd. consumption)

60%

60%

The company provided the following guidance for the fourth quarter and full year 2019:

GUIDANCE

As-Reported

Constant-Currency


Fourth Quarter 2019

Net Yields

Approx. 6.25%

Approx. 6.75%

Net Cruise Costs per APCD

Approx. 10.0%

Approx. 10.25%

Net Cruise Costs ex.Fuel per APCD

Approx. 14.25%

Approx. 14.5%




Full Year 2019

Net Yields

Approx. 6.75%

Approx. 8.0%

Net Cruise Costs per APCD

Approx. 7.5%

Approx. 8.0%

Net Cruise Costs ex.Fuel per APCD

Approx. 10.5%

Approx. 11.0%




GUIDANCE

Fourth Quarter 2019

Full Year 2019

Capacity change

2.3%

7.9%

Depreciation and Amortization

$322 to $326 million

$1,237 to $1,241 million

Interest Expense, net

$89 to $93 million

$374 to $378 million

Adjusted EPS

Approx. $1.40

$9.50 to $9.55

 

SENSITIVITY

Fourth Quarter 2019

1% Change in Currency

$5 million

1% Change in Net Yields

$19 million

1% Change in NCC ex Fuel

$10 million

100 Basis pt. change in LIBOR

$5 million

10% Change in Fuel prices

$9 million


Exchange rates used in guidance calculations

GBP

$1.29

AUD

$0.68

CAD

$0.77

CNH

$0.14

EUR

$1.11


LIQUIDITY AND FINANCING ARRANGEMENTS

As of September 30, 2019, liquidity was $2.2 billion, including cash and the undrawn portion of the company's unsecured revolving credit facilities, net of our outstanding commercial paper borrowings.  The company noted that as of September 30, 2019, scheduled debt maturities (excluding commercial paper) for the remainder of 2019, 2020, 2021, 2022 and 2023 are $0.4 billion, $1.2 billion, $0.8 billion, $2.3 billion and $0.8 billion, respectively.

CAPITAL EXPENDITURES AND CAPACITY GUIDANCE

Based upon current ship orders, projected capital expenditures for full year 2019, 2020, 2021, 2022 and 2023 are $3.0 billion, $4.5 billion, $3.5 billion, $3.6 billion and $2.9 billion, respectively.  These figures have been updated to reflect our latest views on destination developments, sustainability initiatives, modernization programs and technology investments.  Capacity changes for 2019, 2020, 2021, 2022 and 2023 are expected to be 7.9%, 4.8%, 8.0%, 8.8% and 4.2%, respectively.  These figures do not include potential ship sales or additions that we may elect to make in the future.

CONFERENCE CALL SCHEDULED

The company has scheduled a conference call at 10 a.m. Eastern Daylight Time today to discuss its earnings.  This call can be heard, either live or on a delayed basis, on the company's investor relations website at www.rclinvestor.com.

Selected Operational and Financial Metrics

Adjusted Earnings per Share ("Adjusted EPS")

Represents Adjusted Net Income attributable to Royal Caribbean Cruises Ltd. divided by weighted average shares outstanding or by diluted weighted average shares outstanding, as applicable. We believe that this non-GAAP measure is meaningful when assessing our performance on a comparative basis.

Adjusted Net Income

Adjusted Net Income represents net income less net income attributable to noncontrolling interest excluding certain items that we believe adjusting for is meaningful when assessing our performance on a comparative basis. For the periods presented, these items included (i) costs, net of insurance recoveries, related to the Grand Bahama drydock structure incident involving Oasis of the Seas; (ii) our equity share of the write-off of the Grand Bahama drydock and other incidental expenses by Grand Bahama; (iii) the noncontrolling interest adjustment to exclude the impact of the contractual accretion requirements associated with the put option held by Heritage Cruise Holding Ltd.'s (previously known as Silversea Cruises Group Ltd.) noncontrolling interest; (iv) the change in fair value in the contingent consideration related to the Silversea Cruises acquisition; (v) a loss on the early extinguishment of debt related to the repayment of certain loans; (vi) the amortization of the Silversea Cruises intangible assets resulting from the acquisition; (vii) integration costs related to the Silversea Cruises acquisition; (viii) transaction costs related to the Silversea Cruises acquisition; (ix) the impairment loss and other costs related to the exit of our tour operations business; (x) the impairment loss related to Skysea Holding; and (xi) the impact of the change in accounting principle related to the recognition of stock-based compensation expense from the graded attribution method to the straight-line attribution method for time-based stock awards.

Available Passenger Cruise Days ("APCD")

APCD is our measurement of capacity and represents double occupancy per cabin multiplied by the number of cruise days for the period, which excludes canceled cruise days and drydock days. We use this measure to perform capacity and rate analysis to identify our main non-capacity drivers that cause our cruise revenue and expenses to vary.

Constant-Currency

We believe Net Yields, Net Cruise Costs and Net Cruise Costs excluding Fuel are our most relevant non-GAAP financial measures.  However, a significant portion of our revenue and expenses are denominated in currencies other than the US Dollar.  Because our reporting currency is the US Dollar, the value of these revenues and expenses in US Dollars will be affected by changes in currency exchange rates.  Although such changes in local currency prices are just one of many elements impacting our revenues and expenses, it can be an important element.  For this reason, we also monitor Net Yields, Net Cruise Costs, and Net Cruise Costs excluding Fuel in "Constant-Currency" - i.e., as if the current period's currency exchange rates had remained constant with the comparable prior period's rates.  We calculate "Constant-Currency" by applying the average prior year period exchange rates for each of the corresponding months of the reported and/or forecasted period, so as to calculate what the results would have been had exchange rates been the same throughout both periods.  We do not make predictions about future exchange rates and use current exchange rates for calculations of future periods.  It should be emphasized that the use of Constant-Currency is primarily used by us for comparing short-term changes and/or projections.  Over the longer term, changes in guest sourcing and shifting the amount of purchases between currencies can significantly change the impact of the purely currency-based fluctuations.

Gross Cruise Costs

Gross Cruise Costs represent the sum of total cruise operating expenses plus marketing, selling and administrative expenses.  For the periods presented, Gross Cruise Costs exclude (i) transaction costs related to the Silversea Cruises acquisition; (ii) the impairment loss and other costs related to the exit of our tour operations business; and (iii) the impact of the change in accounting principle related to the recognition of stock-based compensation expense from the graded attribution method to the straight-line attribution method for time-based stock awards, which were included within marketing, selling and administrative expenses.

Gross Yields

Gross Yields represent total revenues per APCD.

Net Cruise Costs ("NCC") and NCC excluding Fuel

Net Cruise Costs represent Gross Cruise Costs excluding commissions, transportation and other expenses and onboard and other expenses and, in the case of Net Cruise Costs Excluding Fuel, fuel expenses.   In measuring our ability to control costs in a manner that positively impacts net income, we believe changes in Net Cruise Costs and Net Cruise Costs Excluding Fuel to be the most relevant indicators of our performance. Net Cruise Costs and Net Cruise Costs Excluding Fuel exclude the costs, net of insurance recoveries, related to the Grand Bahama drydock structure incident involving Oasis of the Seas.

Net Revenues

Net Revenues represent total revenues less commissions, transportation and other expenses and onboard and other expenses.

Net Yields

Net Yields represent Net Revenues per APCD. We utilize Net Revenues and Net Yields to manage our business on a day-to-day basis as we believe that they are the most relevant measures of our pricing performance because they reflect the cruise revenues earned by us net of our most significant variable costs, which are commissions, transportation and other expenses and onboard and other expenses.

Occupancy

Occupancy, in accordance with cruise vacation industry practice, is calculated by dividing Passenger Cruise Days by APCD.  A percentage in excess of 100% indicates that three or more passengers occupied some cabins.

Passenger Cruise Days

Passenger Cruise Days represent the number of passengers carried for the period multiplied by the number of days of their respective cruises.

For additional information see "Adjusted Measures of Financial Performance" below.

Royal Caribbean Cruises Ltd. (NYSE: RCL) is a global cruise vacation company that controls and operates four global brands: Royal Caribbean International, Celebrity Cruises, Azamara and Silversea Cruises.  We are also a 50% joint venture owner of the German brand TUI Cruises and a 49% shareholder in the Spanish brand Pullmantur Cruceros.  Together these brands operate a combined total of 63 ships with an additional 15 on order as of September 30, 2019.  They operate diverse itineraries around the world that call on all seven continents.  Additional information can be found on www.royalcaribbean.com, www.celebritycruises.com, www.azamara.com, www.silversea.com, www.tuicruises.com, www.pullmantur.es, or www.rclinvestor.com.

Certain statements in this release relating to, among other things, our future performance constitutes forward-looking statements under the Private Securities Litigation Reform Act of 1995.  These statements include, but are not limited to: statements regarding revenues, costs and financial results for 2018 and beyond. Words such as "anticipate," "believe," "could," "driving," "estimate," "expect," "goal," "intend," "may," "plan," "project," "seek," "should," "will," "would," and similar expressions are intended to help identify forward-looking statements.  Forward-looking statements reflect management's current expectations, are based on judgments, are inherently uncertain and are subject to risks, uncertainties and other factors, which could cause our actual results, performance or achievements to differ materially from the future results, performance or achievements expressed or implied in those forward-looking statements.  Examples of these risks, uncertainties and other factors include, but are not limited to the following: the impact of the economic and geopolitical environment on key aspects of our business, such as the demand for cruises, passenger spending, and operating costs; our ability to obtain sufficient financing or capital to satisfy our capital expenditures, debt repayments and other financing needs; incidents or adverse publicity concerning our ships, port facilities, land destinations and/or passengers or the cruise vacation industry in general; concerns over safety, health and security of guests and crew; unavailability of ports of call; growing anti-tourism sentiments and environmental concerns; changes in US foreign travel policy; the uncertainties of conducting business internationally and expanding into new markets and new ventures; our ability to recruit, develop and retain high quality personnel; changes in operating and financing costs; the impact of foreign currency exchange rates, interest rate and fuel price fluctuations; vacation industry competition and changes in industry capacity and overcapacity; the risks and costs associated with protecting our systems and maintaining integrity and security of our business information, as well as personal data of our guests, employees and others;  the impact of new or changing legislation and regulations on our business; emergency ship repairs, including the related lost revenue; the impact of issues at shipyards, including ship delivery delays, ship cancellations or ship construction cost increases; shipyard unavailability; and the unavailability or cost of air service.

More information about factors that could affect our operating results is included under the captions "Risk Factors" in our most recent quarterly report on Form 10-Q, as well as our other filings with the SEC, and "Management's Discussion and Analysis of Financial Condition and Results of Operations" in our most recent annual report on Form 10-K and our recent quarterly report on Form 10-Q, copies of which may be obtained by visiting our Investor Relations website at www.rclinvestor.com or the SEC's website at www.sec.gov. Undue reliance should not be placed on the forward-looking statements in this release, which are based on information available to us on the date hereof. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Adjusted Measures of Financial Performance

This press release includes certain adjusted financial measures defined as non-GAAP financial measures under Securities and Exchange Commission rules, which we believe provide useful information to investors as a supplement to our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles, or US GAAP.

The presentation of adjusted financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with US GAAP. These measures may be different from adjusted measures used by other companies. In addition, these adjusted measures are not based on any comprehensive set of accounting rules or principles. Adjusted measures have limitations in that they do not reflect all of the amounts associated with our results of operations as do the corresponding US GAAP measures.

A reconciliation to the most comparable US GAAP measure of all adjusted financial measures included in this press release can be found in the tables included at the end of this press release.  We have not provided a quantitative reconciliation of (i) projected Total Revenues to projected Net Revenues, (ii) projected Gross Yields to projected Net Yields, (iii) projected Gross Cruise Costs to projected Net Cruise Costs and projected Net Cruise Costs excluding Fuel and (iv) projected Net Income and Earnings per Share to projected Adjusted Net Income and Adjusted Earnings per Share because preparation of meaningful US GAAP projections of Total Revenues, Gross Yields, Gross Cruise Costs, Net Income and Earnings per Share would require unreasonable effort. Due to significant uncertainty, we are unable to predict, without unreasonable effort, the future movement of foreign exchange rates, fuel prices and interest rates inclusive of our related hedging programs.  In addition, we are unable to determine the future impact of restructuring expenses or other non-core business related gains and losses which may result from strategic initiatives.
These items are uncertain and could be material to our results of operations in accordance with US GAAP. Due to this uncertainty, we do not believe that reconciling information for such projected figures would be meaningful.


ROYAL CARIBBEAN CRUISES LTD.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(unaudited, in thousands, except per share data)










Quarter Ended


Nine Months Ended


September 30,


September 30,


2019


2018


2019


2018

Passenger ticket revenues

$

2,344,779



$

2,042,911



$

6,072,599



$

5,141,125


Onboard and other revenues

842,071



753,276



2,360,649



2,020,423


Total revenues

3,186,850



2,796,187



8,433,248



7,161,548


Cruise operating expenses:








Commissions, transportation and other

488,921



430,039



1,279,010



1,078,953


Onboard and other

200,656



171,028



510,255



412,805


Payroll and related

263,993



221,205



799,094



674,676


Food

149,621



133,324



436,002



381,349


Fuel

177,677



182,415



519,772



515,065


Other operating

342,170



273,353



1,037,113



838,946


Total cruise operating expenses

1,623,038



1,411,364



4,581,246



3,901,794


Marketing, selling and administrative expenses

352,725



325,167



1,144,546



975,451


Depreciation and amortization expenses

320,295



259,923



924,180



753,529


Operating Income

890,792



799,733



1,783,276



1,530,774


Other income (expense):








Interest income

5,625



5,831



21,751



26,662


Interest expense, net of interest capitalized

(102,038)



(86,510)



(313,757)



(236,252)


Equity investment income

103,654



95,169



170,393



168,232


Other (expense) income

(7,668)



(3,832)



(34,537)



5,923



(427)



10,658



(156,150)



(35,435)


Net Income

890,365



810,391



1,627,126



1,495,339


Less: Net Income attributable to noncontrolling interest

7,125





21,375




Net Income attributable to Royal Caribbean Cruises
Ltd.

$

883,240



$

810,391



$

1,605,751



$

1,495,339


Earnings per Share:








Basic

$

4.21



$

3.88



$

7.67



$

7.08


Diluted

$

4.20



$

3.86



$

7.65



$

7.05


Weighted-Average Shares Outstanding:








Basic

209,575



209,054



209,477



211,099


Diluted

210,121



209,928



210,032



211,973










Comprehensive Income








Net Income

$

890,365



$

810,391



$

1,627,126



$

1,495,339


Other comprehensive income (loss):








Foreign currency translation adjustments

(15,510)



(3,479)



(7,683)



(13,840)


Change in defined benefit plans

(12,456)



1,153



(22,831)



6,949


(Loss) gain on cash flow derivative hedges

(265,224)



36,946



(288,115)



110,576


Total other comprehensive (loss) income

(293,190)



34,620



(318,629)



103,685


Comprehensive Income

597,175



845,011



1,308,497



1,599,024


Less: Comprehensive Income attributable to
noncontrolling interest

7,125





21,375




Comprehensive Income attributable to Royal
Caribbean Cruises Ltd.

$

590,050



$

845,011



$

1,287,122



$

1,599,024










STATISTICS


Quarter Ended


Nine Months Ended


September 30,


September 30,


2019


2018


2019


2018

Passengers Carried

1,728,997



1,635,884



4,926,123



4,501,890


Passenger Cruise Days

11,863,189



11,103,471



33,746,534



30,942,320


APCD

10,733,254



9,923,690



31,031,274



28,242,132


Occupancy

110.5

%


111.9

%


108.8

%


109.6

%

 

 


ROYAL CARIBBEAN CRUISES LTD.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share data)


As of


September 30,


December 31,


2019


2018


(unaudited)



Assets




Current assets




Cash and cash equivalents

$

276,730



$

287,852


Trade and other receivables, net

348,991



324,507


Inventories

167,213



153,573


Prepaid expenses and other assets

399,390



456,547


Derivative financial instruments

11,633



19,565


Total current assets

1,203,957



1,242,044


Property and equipment, net

25,005,404



23,466,163


Operating lease right-of-use assets

697,461




Goodwill

1,373,065



1,378,353


Other assets

1,545,574



1,611,710


Total assets

$

29,825,461



$

27,698,270






Liabilities, Redeemable Noncontrolling Interest and Shareholders' Equity




Current liabilities




Current portion of debt

$

943,060



$

1,646,841


Commercial paper

922,201



775,488


Current portion of operating lease liabilities

93,058




Accounts payable

538,949



488,212


Accrued interest

124,561



74,550


Accrued expenses and other liabilities

979,939



899,761


Derivative financial instruments

101,561



78,476


Customer deposits

3,410,205



3,148,837


Total current liabilities

7,113,534



7,112,165


Long-term debt

8,819,212



8,355,370


Long-term operating lease liabilities

620,570




Other long-term liabilities

731,844



583,254


Total liabilities

17,285,160



16,050,789


Redeemable noncontrolling interest

563,394



542,020


Shareholders' equity




Preferred stock ($0.01 par value; 20,000,000 shares authorized; none outstanding)




Common stock ($0.01 par value; 500,000,000 shares authorized; 236,494,616 and
235,847,683 shares issued, September 30, 2019 and December 31, 2018, respectively)

2,365



2,358


Paid-in capital

3,466,641



3,420,900


Retained earnings

11,412,773



10,263,282


Accumulated other comprehensive loss

(946,363)



(627,734)


Treasury stock (26,887,147 and 26,830,765 common shares at cost, at September 30,
2019 and December 31, 2018, respectively)

(1,958,509)



(1,953,345)


Total shareholders' equity

11,976,907



11,105,461


  Total liabilities, redeemable noncontrolling interest and shareholders' equity

$

29,825,461



$

27,698,270


 

 


ROYAL CARIBBEAN CRUISES LTD.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)






Nine Months Ended September 30,


2019


2018

Operating Activities




Net Income

$

1,627,126



$

1,495,339


Adjustments:




Depreciation and amortization

924,180



753,529


Impairment losses



33,651


Net deferred income tax expense (benefit)

4,664



(2,926)


Loss on derivative instruments not designated as hedges

24,229



41,397


Share-based compensation expense

51,256



63,420


Equity investment income

(170,393)



(168,232)


Amortization of debt issuance costs

24,154



31,656


Amortization of commercial paper notes discount

23,583



3,844


Loss on extinguishment of debt

6,326




Change in fair value of contingent consideration

10,700




Gain on sale of unconsolidated affiliate



(13,680)


Recognition of deferred gain



(21,794)


Changes in operating assets and liabilities:




Increase in trade and other receivables, net

(36,682)



(17,141)


Increase in inventories

(13,640)



(21,760)


Decrease (increase) in prepaid expenses and other assets

41,757



(76,471)


Increase in accounts payable

51,011



35,433


Increase in accrued interest

50,011



45,735


Increase (decrease) in accrued expenses and other liabilities

81,026



(15,856)


Increase in customer deposits

261,335



349,230


Dividends received from unconsolidated affiliates

148,285



241,697


Other, net

(1,860)



(10,087)


Net cash provided by operating activities

3,107,068



2,746,984


Investing Activities




Purchases of property and equipment

(2,341,895)



(2,509,127)


Cash received on settlement of derivative financial instruments

6,442



74,008


Cash paid on settlement of derivative financial instruments

(86,671)



(50,891)


Investments in and loans to unconsolidated affiliates

(6,889)



(15,194)


Cash received on loans to unconsolidated affiliates

27,697



49,501


Proceeds from the sale of unconsolidated affiliate



13,215


Acquisition of Silversea Cruises, net of cash acquired



(916,135)


Other, net

(1,028)



(3,989)


Net cash used in investing activities

(2,402,344)



(3,358,612)


Financing Activities




Debt proceeds

3,080,564



6,626,295


Debt issuance costs

(42,491)



(54,775)


Repayments of debt

(3,424,339)



(5,833,602)


Proceeds from issuance of commercial paper notes

19,807,417



2,165,991


Repayments of commercial paper notes

(19,684,288)



(1,171,000)


Purchases of treasury stock



(575,039)


Dividends paid

(439,543)



(381,465)


Proceeds from exercise of common stock options

1,452



4,206


Other, net

(13,681)



(14,857)


Net cash (used in) provided by financing activities

(714,909)



765,754


Effect of exchange rate changes on cash

(937)



(19,417)


Net (decrease) increase in cash and cash equivalents

(11,122)



134,709


Cash and cash equivalents at beginning of period

287,852



120,112


Cash and cash equivalents at end of period

$

276,730



$

254,821


Supplemental Disclosure




Cash paid during the period for:




Interest, net of amount capitalized

$

179,497



$

154,231


Non-cash Investing Activities




Contingent consideration for the acquisition of Silversea Cruises

$



$

44,000


 

 


ROYAL CARIBBEAN CRUISES LTD.

NON-GAAP RECONCILING INFORMATION

(unaudited)


Gross Yields and Net Yields were calculated as follows (in thousands, except APCD and Yields):



Quarter Ended September 30,


Nine Months Ended September 30,


2019


2019 On a
Constant
Currency
Basis


2018


2019


2019 On a
Constant
Currency
Basis


2018

Passenger ticket revenues

$

2,344,779



$

2,377,350



$

2,042,911



$

6,072,599



$

6,173,459



$

5,141,125


Onboard and other revenues

842,071



846,596



753,276



2,360,649



2,374,817



2,020,423


Total revenues

3,186,850



3,223,946



2,796,187



8,433,248



8,548,276



7,161,548


Less:












Commissions, transportation and other

488,921



495,974



430,039



1,279,010



1,296,848



1,078,953


Onboard and other

200,656



202,229



171,028



510,255



513,397



412,805


Net Revenues

$

2,497,273



$

2,525,743



$

2,195,120



$

6,643,983



$

6,738,031



$

5,669,790














APCD

10,733,254



10,733,254



9,923,690



31,031,274



31,031,274



28,242,132


Gross Yields

$

296.91



$

300.37



$

281.77



$

271.77



$

275.47



$

253.58


Net Yields

$

232.67



$

235.32



$

221.20



$

214.11



$

217.14



$

200.76














Gross Cruise Costs, Net Cruise Costs and Net Cruise Costs Excluding Fuel were calculated as follows (in thousands, except APCD
and costs per APCD):














Quarter Ended September 30,


Nine Months Ended September 30,


2019


2019 On a
Constant
Currency
Basis


2018


2019


2019 On a
Constant
Currency
Basis


2018

Total cruise operating expenses

$

1,623,038



$

1,634,594



$

1,411,364



$

4,581,246



$

4,613,867



$

3,901,794


Marketing, selling and administrative expenses (1) (2)

351,863



354,751



299,259



1,142,498



1,153,627



942,855


Gross Cruise Costs

1,974,901



1,989,345



1,710,623



5,723,744



5,767,494



4,844,649


Less:












Commissions, transportation and other

488,921



495,974



430,039



1,279,010



1,296,848



1,078,953


Onboard and other

200,656



202,229



171,028



510,255



513,397



412,805


Net Cruise Costs including other costs

1,285,324



1,291,142



1,109,556



3,934,479



3,957,249



3,352,891


Less:












Costs, net of insurance recoveries,
related to the Oasis of the Seas incident
included within cruise operating
expenses

(429)



(429)





11,597



11,597




Net Cruise Costs

1,285,753



1,291,571



1,109,556



3,922,882



3,945,652



3,352,891


Less:












Fuel (3)

178,373



178,374



182,415



519,772



519,791



515,065


Net Cruise Costs Excluding Fuel

$

1,107,380



$

1,113,197



$

927,141



$

3,403,110



$

3,425,861



$

2,837,826














APCD

10,733,254



10,733,254



9,923,690



31,031,274



31,031,274



28,242,132


Gross Cruise Costs per APCD

$

184.00



$

185.34



$

172.38



$

184.45



$

185.86



$

171.54


Net Cruise Costs per APCD

$

119.79



$

120.33



$

111.81



$

126.42



$

127.15



$

118.72


Net Cruise Costs Excluding Fuel per
APCD

$

103.17



$

103.71



$

93.43



$

109.67



$

110.40



$

100.48




(1)

For the nine months ended September 30, 2019, the amount does not include the transaction costs related to the Silversea Cruises acquisition of $1.2 million. For the quarter and nine months ended September 30, 2018, the amount does not include the transaction costs related to the Silversea Cruises acquisition of $25.9 million and $30.6 million, respectively, and the impairment and other costs related to the exit of our tour operations business of $11.3 million.

(2)

For the nine months ended September 30, 2018, the amount does not include the impact of the change in accounting principle related to the recognition of stock-based compensation expense, which resulted in an increase to Net Income attributable to Royal Caribbean Cruises Ltd. of $9.2 million.

(3)

For the quarter and nine months ended September 30, 2019, the amounts do not include fuel expense, net of insurance recoveries,  related to the Oasis of the Seas incident.

 

 

ROYAL CARIBBEAN CRUISES LTD.

NON-GAAP RECONCILING INFORMATION (CONTINUED)

(unaudited)

Adjusted Net Income and Adjusted Earnings per Share were calculated as follows (in thousands, except per share data):


Quarter Ended
September 30,


Nine Months Ended
September 30,


2019


2018


2019


2018

Net Income attributable to Royal Caribbean Cruises Ltd.

$

883,240



$

810,391



$

1,605,751



$

1,495,339


Adjusted Net Income attributable to Royal Caribbean Cruises Ltd.

896,838



836,299



1,705,420



1,551,278


Net Adjustments to Net Income attributable to Royal Caribbean
Cruises Ltd. - Increase

$

13,598



$

25,908



$

99,669



$

55,939


Adjustments to Net Income attributable to Royal Caribbean Cruises
Ltd.:








Grand Bahama's drydock write-off and other incidental expenses

$

1,588



$



$

16,709



$


Noncontrolling interest adjustment

8,508





43,082




Oasis of the Seas incident

(429)





11,597




Change in the fair value of contingent consideration related to Silversea
Cruises acquisition





10,700




Loss on extinguishment of debt





6,326




Amortization of Silversea Cruises intangible assets resulting from the
acquisition

3,069





9,207




Integration costs related to Silversea Cruises acquisition

862





862




Transaction costs related to Silversea Cruises acquisition



25,908



1,186



30,579


Impairment and other costs related to exit of tour operations business







11,255


Impairment loss related to Skysea Holding







23,343


Impact of change in accounting principle







(9,238)


Net Adjustments to Net Income attributable to Royal Caribbean
Cruises Ltd. - Increase

$

13,598



$

25,908



$

99,669



$

55,939










Earnings per Share - Diluted

$

4.20



$

3.86



$

7.65



$

7.05


Adjusted Earnings per Share - Diluted

4.27



3.98



8.12



7.32


Net Adjustments to Earnings per Share

$

0.07



$

0.12



$

0.47



$

0.27










Adjustments to Earnings per Share:








Grand Bahama's dry-dock write-off and other incidental expenses

$

0.01



$



$

0.08



$


Noncontrolling interest adjustment

0.04





0.20




Oasis of the Seas incident





0.06




Change in the fair value of contingent consideration related to Silversea
Cruises acquisition





0.05




Loss on extinguishment of debt





0.03




Amortization of Silversea Cruises intangible assets resulting from the
acquisition

0.01





0.04




Integration costs related to Silversea Cruises acquisition

0.01





0.01




Transaction costs related to Silversea Cruises acquisition



0.12





0.14


Impairment and other costs related to exit of tour operations business







0.06


Impairment loss related to Skysea Holding







0.11


Impact of change in accounting principle







(0.04)


Net Adjustments to Earnings per Share

$

0.07



$

0.12



$

0.47



$

0.27










Weighted-Average Shares Outstanding - Diluted

210,121



209,928



210,032



211,973


 

 

SOURCE Royal Caribbean Cruises Ltd.