Attached files

file filename
8-K - 8-K - ROYAL CARIBBEAN CRUISES LTDmain8k20170801.htm
Exhibit 99.1
News From
Royal Caribbean Cruises Ltd.
Corporate Communications Office
1050 Caribbean Way, Miami, Florida 33132-2096

Contact: Carola Mengolini
(305) 982-2625
For Immediate Release
 
ROYAL CARIBBEAN REPORTS SECOND QUARTER EARNINGS AND
INCREASES FULL YEAR GUIDANCE

MIAMI August 1, 2017 – Royal Caribbean Cruises Ltd. (NYSE: RCL) today reported US GAAP and Adjusted Earnings per Share (“EPS”) of $1.71 for the second quarter.  This represents EPS growth of nearly 60% over same time last year.  Better than anticipated performance in the second quarter combined with favorable booking trends are driving an increase in the Company’s full year Adjusted EPS guidance to a range of $7.35 to $7.45.
 
KEY HIGHLIGHTS
Second Quarter 2017 results:
 
>  
US GAAP and Adjusted Net Income was $369.5 million or $1.71 per share.  Last year, US GAAP Net Income was $229.9 million or $1.06 per share and Adjusted Net Income was $235.2 million, or $1.09 per share in 2016.
>  
Gross Yields were up 10.2% on a Constant-Currency basis (up 8.7% As-Reported).  Net Yields were up 11.5% on a Constant-Currency basis (up 9.9% As-Reported).
>  
Gross Cruise Costs increased 1.2% on a Constant-Currency basis (0.6% As-Reported).  Net Cruise Costs (“NCC”) Excluding Fuel were down 0.9% on a Constant-Currency basis (down 1.4% As-Reported).
 
Full Year 2017 Forecast:
 
>  
Adjusted EPS is expected to be in the range of $7.35 to $7.45 per share.
>  
Net Yields are expected to increase 5.5% to 6.0% on a Constant-Currency basis, up approximately 6.0% on an As-Reported basis.
>  
NCC Excluding Fuel are expected to be up approximately 1.0% on a Constant-Currency and As-Reported basis.
 
“Our brands are executing beautifully, keeping the business in an exceptionally strong position,” said Richard D. Fain, chairman and CEO.  “Strong close-in demand for cruise

 
bolstered the quarter, and we see further uplift for the balance of the year, positioning us well for the Double-Double and beyond.
 
SECOND QUARTER RESULTS
 
US GAAP and Adjusted Net Income for the second quarter 2017 was $369.5 million or $1.71 per share, compared to US GAAP Net Income of $229.9 million or $1.06 per share and Adjusted Net Income of $235.2 million, or $1.09 per share in 2016.
 
Gross Yields were up 10.2% on a Constant-Currency basis.  Net Yields on a Constant-Currency basis increased 11.5%, exceeding prior guidance due to strong close-in demand driving higher pricing and occupancy.
 
Gross Cruise Costs increased 1.2% on a Constant-Currency basis.  Constant-Currency NCC Excluding Fuel decreased 0.9%.
 
Bunker pricing net of hedging for the second quarter was $527 per metric ton and consumption was 324,000 metric tons.
 
FULL YEAR 2017
 
The company updated full year Adjusted EPS guidance to a range of $7.35 to $7.45, a $0.30 increase at the midpoint versus previous guidance.  Bookings continue to be very robust.
 
The company’s booked position for the remainder of 2017 continues to set new records.  Looking further ahead, the company’s booked position for the next twelve months is also strong, up on both rate and volume, versus the same time last year.  Net Yields for the year on a Constant-Currency basis are expected to increase 5.5% to 6.0%, up relative to prior guidance due to the better results in the second quarter as well as stronger trends for the balance of the year.

Page 2 of 16 

 
NCC Excluding Fuel are expected to be up approximately 1.0% on a Constant-Currency basis for the year.
 
“Demand has remained strong, and we have captured the related revenue opportunity,” said Jason T. Liberty, executive vice president and CFO.  “These demand trends and continued cost discipline have resulted in the highest second quarter earnings in company history and have put us in position for another record year and achieving our Double-Double targets.”
 
Taking into account current fuel pricing, interest rates, currency exchange rates and the factors detailed above, the company expects 2017 EPS to be in the range of $7.35 to $7.45 per share.
 
 
THIRD QUARTER 2017
 
Constant-Currency Net Yields are expected to be up 4.0% to 4.5% in the third quarter of 2017.  Strong demand trends for Europe and North America products are driving improvement over an already strong previous year.  NCC Excluding Fuel are expected to be up approximately 4.0% on a Constant-Currency basis.
 
Based on current fuel pricing, interest rates, currency exchange rates and the factors detailed above, the company expects third quarter Adjusted EPS to be approximately $3.45 per share.
 
 
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

Page 3 of 16

 
company has included $176 million and $706 million of fuel expense in its third quarter and full year 2017 guidance, respectively.
 
Forecasted consumption is 64% hedged via swaps for 2017 and 54%, 45%, 35% and 15% hedged for 2018, 2019, 2020 and 2021, respectively. For the same five-year period, the average cost per metric ton of the hedge portfolio is approximately $487, $421, $331, $340 and $351, respectively. 
 
The company provided the following fuel statistics for the third quarter and full year 2017:
 
FUEL STATISTICS
Third Quarter 2017
Full Year 2017
Fuel Consumption (metric tons)
329,000
1,324,000
Fuel Expenses
$176 million
$706 million
Percent Hedged (fwd consumption)
63%
64%
Impact of 10% change in fuel prices
$8 million
$15 million
 
In summary, the company provided the following guidance for the third quarter and full year 2017:
 
GUIDANCE
As-Reported
Constant-Currency
 
Third Quarter 2017
Net Yields
4.5% to 5.0%
4.0% to 4.5%
Net Cruise Costs per APCD
Approx. 4.0%
Approx. 4.0%
Net Cruise Costs per APCD
Excluding Fuel
 4.0% to 4.5%
Approx. 4.0%
   
 
Full Year 2017
Net Yields
Approx. 6.0%
 5.5% to 6.0%
 Net Cruise Costs per APCD Approx. 1.0%
Approx. 1.0%
Net Cruise Costs per APCD
Excluding Fuel
Approx. 1.0%
Approx. 1.0%
 
 
Page 4 of 16

 
 
GUIDANCE
Third Quarter 2017
Full Year 2017
Capacity Decrease
(4.0%)
(1.9%)
Depreciation and Amortization
$235 to $240 million
$945 to $953 million
Interest Expense, net
$65 to $70 million
$273 to $278 million
Adjusted EPS
Approx. $3.45
$7.35 to $7.45
     
GUIDANCE
Third Quarter 2017
Full Year 2017
1% Change in Currency
$6 million
$10 million
1% Change in Net Yield
$20 million
$36 million
1% Change in NCC x fuel
$9 million
$17 million
1% Change in LIBOR
$6 million
$16 million
 
Exchange rates used in guidance calculations
 
Previous – April
Current - August
GBP
$1.28
$1.32
AUD
$0.76
$0.80
CAD
$0.74
$0.80
CNH
$0.15
$0.15
EUR
$1.09
$1.18
 
LIQUIDITY AND FINANCING ARRANGEMENTS
As of June 30, 2017, liquidity was $1.9 billion, including cash and the undrawn portion of the company's unsecured revolving credit facilities.  The company noted that scheduled debt maturities for the remainder of 2017, 2018, 2019, 2020 and 2021 are $0.8 billion, $1.9 billion, $0.8 billion, $1.1 billion and $0.6 billion, respectively.

Page 5 of 16

 
 
CAPITAL EXPENDITURES AND CAPACITY GUIDANCE
 
Based upon current ship orders, projected capital expenditures for full year 2017, 2018, 2019, 2020 and 2021 are $0.6 billion, $2.8 billion, $1.6 billion, $2.1 billion and $2.4 billion, respectively.  Capacity changes for 2017, 2018, 2019, 2020 and 2021 are expected to be -1.9%, 3.3%, 6.6%, 3.9% and 7.9%, 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 Net Income
Adjusted Net Income represents net income 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 the net loss related to the elimination of the Pullmantur reporting lag, restructuring charges and other initiative costs related to our Pullmantur right-sizing strategy.
 
Adjusted Earnings Per Share (“Adjusted EPS”)
Represents Adjusted Net Income divided by the diluted shares outstanding at the end of the reporting period. We believe this measure is meaningful when assessing our performance on a comparative basis. 

Page 6 of 16

 
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. 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.  APCDs reported in 2016 do not include the November and December 2015 APCD amounts related to the elimination of the Pullmantur reporting lag.
 
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 on a “Constant-Currency” basis – 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. 
 
DOUBLE-DOUBLE
Our DOUBLE-DOUBLE Program refers to the multi-year program designed to help us better communicate and motivate our employees about our business goals by articulating

Page 7 of 16

 
longer-term financial objectives. Under the program, we are targeting Adjusted EPS of $6.78 in 2017 (double our 2014 Adjusted EPS of $3.39) and ROIC of 10% in 2017 (compared to ROIC of 5.9% in 2014).
 
Gross Cruise Costs
Gross Cruise Costs represent the sum of total cruise operating expenses plus marketing, selling and administrative expenses.
 
Gross Yields
Gross Yields represent total revenues per APCD.
 
Net Cruise Costs (“NCC”) and NCC Excluding Fuel
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 excludes initiative costs related to our Pullmantur right-sizing strategy.
 
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 measure 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. 

Page 8 of 16

 
 
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 owns and operates three global brands: Royal Caribbean International, Celebrity Cruises and Azamara Club Cruises.  We are a 50% joint venture owner of the German brand TUI Cruises, a 49% shareholder in the Spanish brand Pullmantur and a minority shareholder in the Chinese brand SkySea Cruises. Together, these brands operate a combined total of 49 ships with an additional twelve on order.  They operate diverse itineraries around the world that call on approximately 535 destinations on all seven continents.  Additional information can be found on www.royalcaribbean.com, www.celebritycruises.com, www.azamaraclubcruises.com, www.tuicruises.com, www.pullmantur.es, or www.rclinvestor.com.
 
 
Certain statements in this release relating to, among other things, our future performance constitute 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 2017 and beyond and expectations regarding the timing and results of our Double-Double initiative.  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-

Page 9 of 16

 
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 new borrowings in amounts sufficient to satisfy our capital expenditures, debt repayments and other financing needs; incidents or adverse publicity concerning the travel industry generally or the cruise industry specifically; concerns over safety, health and security aspects of traveling; unavailability of ports of call; the uncertainties of conducting business internationally and expanding into new markets and new ventures; changes in operating and financing costs; the impact of foreign exchange rates, interest rate and fuel price fluctuations; vacation industry competition and changes in industry capacity and overcapacity; the impact of new or changing 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 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.

Page 10 of 16

 
 
Adjusted Measures of Financial Performance
This press release includes certain adjusted financial measures as defined 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.



Page 11 of 16

 
ROYAL CARIBBEAN CRUISES LTD.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited, in thousands, except per share data)

   
Quarter Ended June 30,
   
Six Months Ended June 30,
 
    2017     2016     2017     2016  
Passenger ticket revenues
  $ 1,581,385     $ 1,516,530     $ 2,999,608     $ 2,894,697  
Onboard and other revenues
    613,889       588,732       1,204,226       1,128,360  
Total revenues
    2,195,274       2,105,262       4,203,834       4,023,057  
Cruise operating expenses:
                               
Commissions, transportation and other
    340,331       334,568       650,579       659,458  
Onboard and other
    132,437       136,198       238,431       239,852  
Payroll and related
    210,362       230,433       426,097       457,874  
Food
    121,764       124,517       242,975       246,027  
Fuel
    170,748       176,649       348,162       352,511  
Other operating
    281,143       308,222       526,365       596,443  
                Total cruise operating expenses
    1,256,785       1,310,587       2,432,609       2,552,165  
Marketing, selling and administrative expenses
    283,855       290,782       601,320       593,108  
Depreciation and amortization expenses
    234,937       221,620       470,686       432,384  
Operating Income
    419,697       282,273       699,219       445,400  
Other income (expense):
                               
Interest income
    5,811       5,683       12,063       8,403  
Interest expense, net of interest capitalized
    (76,632 )     (78,747 )     (156,949 )     (144,193 )
Equity investment income
    23,359       27,268       35,239       48,292  
Other expense (including a $21.7 million loss related to the 2016 elimination of the Pullmantur reporting lag)
    (2,709 )     (6,572 )     (5,320 )     (28,857 )
      (50,171 )     (52,368 )     (114,967 )     (116,355 )
Net Income
  $ 369,526     $ 229,905     $ 584,252     $ 329,045  
Earnings per Share:
                               
Basic
  $ 1.72     $ 1.07     $ 2.72     $ 1.52  
Diluted
  $ 1.71     $ 1.06     $ 2.71     $ 1.52  
Weighted-Average Shares Outstanding:
                               
Basic
    215,085       215,265       214,978       216,089  
Diluted
    216,062       216,131       215,944       217,040  
                                 
Comprehensive Income
                               
Net Income
  $ 369,526     $ 229,905     $ 584,252     $ 329,045  
Other comprehensive income (loss):
                               
Foreign currency translation adjustments
    5,979       (2,268 )     8,321       4,380  
Change in defined benefit plans
    (3,649 )     (3,585 )     (4,290 )     (7,097 )
Gain on cash flow derivative hedges
    128,954       156,351       151,415       159,088  
Total other comprehensive income
    131,284       150,498       155,446       156,371  
Comprehensive Income
  $ 500,810     $ 380,403     $ 739,698     $ 485,416  
                                 
STATISTICS
 
   
Quarter Ended June 30,
   
Six Months Ended June 30,
 
      2017       2016       2017       2016 (1)
Passengers Carried
    1,433,339       1,403,998       2,858,872       2,806,920  
Passenger Cruise Days
    9,950,570       9,980,140       19,910,135       19,639,130  
APCD
    9,152,899       9,544,636       18,432,309       18,737,199  
Occupancy
    108.7 %     104.6 %     108.0 %     104.8 %
                                 
(1)  Does not include November and December 2015 amounts for Pullmantur as the net Pullmantur result for those months was included within Other expense in our consolidated statements of comprehensive income (loss) for the six months ended June 30, 2016, as a result of the elimination of the Pullmantur reporting lag, and did not affect Gross Yields, Net Yields, Gross Cruise Costs, Net Cruise Costs and Net Cruise Costs Excluding Fuel. 
Page 12 of 16

 
ROYAL CARIBBEAN CRUISES LTD.
CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)

   
As of
 
    June 30,     December 31,  
    2017     2016  
    (unaudited)        
Assets
           
Current assets
           
Cash and cash equivalents
  $ 130,477     $ 132,603  
Trade and other receivables, net
    263,992       291,899  
Inventories
    109,136       114,087  
Prepaid expenses and other assets
    264,036       209,716  
Total current assets
    767,641       748,305  
Property and equipment, net
    19,798,542       20,161,427  
Goodwill
    288,479       288,386  
Other assets
    1,169,506       1,112,206  
    $ 22,024,168     $ 22,310,324  
Liabilities and Shareholders’ Equity
               
Current liabilities
               
Current portion of long-term debt
  $ 1,541,519     $ 1,285,735  
Accounts payable
    376,508       305,313  
Accrued interest
    51,652       46,166  
Accrued expenses and other liabilities
    655,480       692,322  
Derivative financial instruments
    128,101       146,592  
Customer deposits
    2,532,693       1,965,473  
Total current liabilities
    5,285,953       4,441,601  
Long-term debt
    6,478,806       8,101,701  
Other long-term liabilities
    576,001       645,610  
Commitments and contingencies
               
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; 235,115,867 and 234,613,486 shares issued, June 30, 2017 and December 31, 2016, respectively)
    2,351       2,346  
Paid-in capital
    3,357,348       3,328,517  
Retained earnings
    8,238,055       7,860,341  
Accumulated other comprehensive loss
    (761,038 )     (916,484 )
Treasury stock (20,019,237 common shares at cost at June 30, 2017 and December 31, 2016)
    (1,153,308 )     (1,153,308 )
Total shareholders’ equity
    9,683,408       9,121,412  
    $ 22,024,168     $ 22,310,324  

 

 

Page 13 of 16

 
ROYAL CARIBBEAN CRUISES LTD.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited, in thousands)

   
Six Months Ended June 30,
 
    2017     2016  
Operating Activities
           
Net income
  $ 584,252     $ 329,045  
Adjustments:
               
Depreciation and amortization
    470,686       432,384  
Net deferred income tax expense
    1,084       348  
(Gain) loss on derivative instruments not designated as hedges
    (34,988 )     3,979  
Share-based compensation expense
    35,379       13,330  
Equity investment income
    (35,239 )     (48,292 )
Amortization of debt issuance costs
    26,035       25,847  
Gain on sale of property and equipment
    (30,902 )     -  
Changes in operating assets and liabilities:
               
Decrease in trade and other receivables, net
    33,045       33,929  
Decrease in inventories
    4,682       1,394  
Increase in prepaid expenses and other assets
    (36,931 )     (54,725 )
Increase in accounts payable
    69,634       41,173  
Increase in accrued interest
    5,486       9,090  
(Decrease) increase in accrued expenses and other liabilities
    (47,189 )     18,321  
Increase in customer deposits
    563,546       467,539  
Dividends received from unconsolidated affiliates
    57,402       23,878  
Other, net
    (6,702 )     (26,328 )
Net cash provided by operating activities
    1,659,280       1,270,912  
Investing Activities
               
Purchases of property and equipment
    (271,541 )     (2,047,195 )
Cash received (paid) on settlement of derivative financial instruments
    34,866       (161,307 )
Cash received on loans to unconsolidated affiliates
    23,487       14,923  
Proceeds from the sale of property and equipment
    230,000       -  
Other, net
    (9,144 )     (18,871 )
Net cash provided by (used in) investing activities
    7,668       (2,212,450 )
Financing Activities
               
Debt proceeds
    2,236,000       5,300,561  
Debt issuance costs
    (14,575 )     (70,406 )
Repayments of debt
    (3,689,890 )     (3,738,905 )
Purchases of treasury stock
    -       (250,051 )
Dividends paid
    (206,039 )     (243,557 )
Proceeds from exercise of common stock options
    2,385       1,512  
Other, net
    2,626       1,309  
Net cash (used in) provided by financing activities
    (1,669,493 )     1,000,463  
Effect of exchange rate changes on cash
    419       9,195  
Net (decrease) increase in cash and cash equivalents
    (2,126 )     68,120  
Cash and cash equivalents at beginning of period
    132,603       121,565  
Less: Cash and cash equivalents attributed to assets held for sale
    -       (14,521 )
Cash and cash equivalents at end of period
  $ 130,477     $ 175,164  
Supplemental Disclosure
               
Cash paid during the period for:
               
Interest, net of amount capitalized
  $ 125,007     $ 116,531  
Non-cash Investing Activities
               
Notes receivable issued upon sale of property and equipment
  $ -     $ 213,042  
                 
 
Page 14 of 16

 
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 June 30,     Six Months Ended June 30,  
    2017    
2017 On a Constant
Currency Basis
    2016     2017    
2017 On a Constant
Currency Basis
    2016  
Passenger ticket revenues
  $ 1,581,385     $ 1,607,965     $ 1,516,530     $ 2,999,608     $ 3,027,567     $ 2,894,697  
Onboard and other revenues
    613,889       616,736       588,732       1,204,226       1,207,666       1,128,360  
Total revenues
    2,195,274       2,224,701       2,105,262       4,203,834       4,235,233       4,023,057  
Less:
                                               
Commissions, transportation and other
    340,331       344,944       334,568       650,579       656,131       659,458  
Onboard and other
    132,437       132,781       136,198       238,431       238,498       239,852  
Net Revenues
  $ 1,722,506     $ 1,746,976     $ 1,634,496     $ 3,314,824     $ 3,340,604     $ 3,123,747  
                                                 
APCD
    9,152,899       9,152,899       9,544,636       18,432,309       18,432,309       18,737,199  
Gross Yields
  $ 239.84     $ 243.06     $ 220.57     $ 228.07     $ 229.77     $ 214.71  
Net Yields
  $ 188.19     $ 190.87     $ 171.25     $ 179.84     $ 181.24     $ 166.71  
 
 
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 June 30,
   
Six Months Ended June 30,
 
    2017     2017 On a ConstantCurrency Basis     2016     2017     2017 On a ConstantCurrency Basis     2016  
Total cruise operating expenses
  $ 1,256,785     $ 1,263,620     $ 1,310,587     $ 2,432,609     $ 2,441,477     $ 2,552,165  
Marketing, selling and administrative expenses(2)
    283,855       286,875       286,357       601,320       607,946       588,378  
Gross Cruise Costs
    1,540,640       1,550,495       1,596,944       3,033,929       3,049,423       3,140,543  
Less:
                                               
Commissions, transportation and other
    340,331       344,944       334,568       650,579       656,131       659,458  
Onboard and other
    132,437       132,781       136,198       238,431       238,498       239,852  
Net Cruise Costs including other initiative costs
    1,067,872       1,072,770       1,126,178       2,144,919       2,154,794       2,241,233  
Less:
                                               
Other initiative costs included within cruise operating expenses and marketing, selling and administrative expenses
    -       -       834       -       -       3,325  
Net Cruise Costs
    1,067,872       1,072,770       1,125,344       2,144,919       2,154,794       2,237,908  
Less:
                                               
Fuel(3)
    170,748       170,747       176,649       348,162       348,161       352,087  
Net Cruise Costs Excluding Fuel
  $ 897,124     $ 902,023     $ 948,695     $ 1,796,757     $ 1,806,633     $ 1,885,821  
                                                 
APCD
    9,152,899       9,152,899       9,544,636       18,432,309       18,432,309       18,737,199  
Gross Cruise Costs per APCD
  $ 168.32     $ 169.40     $ 167.31     $ 164.60     $ 165.44     $ 167.61  
Net Cruise Costs per APCD
  $ 116.67     $ 117.21     $ 117.90     $ 116.37     $ 116.90     $ 119.44  
Net Cruise Costs Excluding Fuel per APCD
  $ 98.02     $ 98.55     $ 99.40     $ 97.48     $ 98.01     $ 100.65  
 
(2) For the quarter and six months ended June 30, 2016, amounts do not include restructuring charges of $4.4 million and $4.7 million, respectively.
 
 (3) For the six months ended June 30, 2016, amount does not include fuel expense of $0.4 million included within other initiative costs associated with the redeployment of Pullmantur’s Empress to the Royal Caribbean International brand.
Page 15 of 16

 
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 June 30,
   
Six Months Ended June 30,
 
    2017     2016     2017     2016  
Net Income
  $ 369,526     $ 229,905     $ 584,252     $ 329,045  
Adjusted Net income
    369,526       235,164       584,252       359,120  
Net Adjustments to Net Income- Increase
  $ -     $ 5,259     $ -     $ 30,075  
Adjustments to Net Income:
                               
Net loss related to the elimination of the Pullmantur reporting lag
  $ -     $ -     $ -     $ 21,656  
Restructuring charges
    -       4,425       -       4,730  
Other initiative costs
    -       834       -       3,689  
Net Adjustments to Net Income- Increase
  $ -     $ 5,259     $ -     $ 30,075  
                                 
Earnings per Share - Diluted
  $ 1.71     $ 1.06     $ 2.71     $ 1.52  
Adjusted Earnings per Share - Diluted
    1.71       1.09       2.71       1.65  
Net Adjustments to Net Income- Increase
  $ -     $ 0.03     $ -     $ 0.13  
                                 
Adjustments to Earnings per Share:
                               
Net loss related to the elimination of the Pullmantur reporting lag
  $ -     $ -     $ -     $ 0.10  
Restructuring charges
    -       0.02       -       0.02  
Other initiative costs
    -       0.01       -       0.01  
Net Adjustments to Net Income
  $ -     $ 0.03     $ -     $ 0.13  
                                 
Weighted-Average Shares Outstanding - Diluted
    216,062       216,131       215,944       217,040  
                                 

 

 

 
 
 
 
Page 16 of 16