Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
|
| |
ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2017
OR
|
| |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 1-11884
ROYAL CARIBBEAN CRUISES LTD.
(Exact name of registrant as specified in its charter)
|
| | |
Republic of Liberia | | 98-0081645 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
1050 Caribbean Way, Miami, Florida 33132
(Address of principal executive offices) (zip code)
(305) 539-6000
(Registrant’s telephone number, including area code)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ý No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
| | | | | | |
Large accelerated filer x | | Accelerated filer o | | Non-accelerated filer o | | Smaller reporting company o |
Emerging growth company o | | (Do not check if a smaller reporting company) |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No ý
There were 215,110,988 shares of common stock outstanding as of July 27, 2017.
ROYAL CARIBBEAN CRUISES LTD.
TABLE OF CONTENTS
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
ROYAL CARIBBEAN CRUISES LTD.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited; in thousands, except per share data)
|
| | | | | | | |
| Quarter Ended June 30, |
| 2017 | | 2016 |
Passenger ticket revenues | $ | 1,581,385 |
| | $ | 1,516,530 |
|
Onboard and other revenues | 613,889 |
| | 588,732 |
|
Total revenues | 2,195,274 |
| | 2,105,262 |
|
Cruise operating expenses: | |
| | |
|
Commissions, transportation and other | 340,331 |
| | 334,568 |
|
Onboard and other | 132,437 |
| | 136,198 |
|
Payroll and related | 210,362 |
| | 230,433 |
|
Food | 121,764 |
| | 124,517 |
|
Fuel | 170,748 |
| | 176,649 |
|
Other operating | 281,143 |
| | 308,222 |
|
Total cruise operating expenses | 1,256,785 |
| | 1,310,587 |
|
Marketing, selling and administrative expenses | 283,855 |
| | 290,782 |
|
Depreciation and amortization expenses | 234,937 |
| | 221,620 |
|
Operating Income | 419,697 |
| | 282,273 |
|
Other income (expense): | |
| | |
|
Interest income | 5,811 |
| | 5,683 |
|
Interest expense, net of interest capitalized | (76,632 | ) | | (78,747 | ) |
Equity investment income | 23,359 |
| | 27,268 |
|
Other expense | (2,709 | ) | | (6,572 | ) |
| (50,171 | ) | | (52,368 | ) |
Net Income | $ | 369,526 |
| | $ | 229,905 |
|
Earnings per Share: | |
| | |
|
Basic | $ | 1.72 |
| | $ | 1.07 |
|
Diluted | $ | 1.71 |
| | $ | 1.06 |
|
Weighted-Average Shares Outstanding: | |
| | |
|
Basic | 215,085 |
| | 215,265 |
|
Diluted | 216,062 |
| | 216,131 |
|
Comprehensive Income | |
| | |
|
Net Income | $ | 369,526 |
| | $ | 229,905 |
|
Other comprehensive income (loss): | |
| | |
|
Foreign currency translation adjustments | 5,979 |
| | (2,268 | ) |
Change in defined benefit plans | (3,649 | ) | | (3,585 | ) |
Gain on cash flow derivative hedges | 128,954 |
| | 156,351 |
|
Total other comprehensive income | 131,284 |
| | 150,498 |
|
Comprehensive Income | $ | 500,810 |
| | $ | 380,403 |
|
The accompanying notes are an integral part of these consolidated financial statements.
ROYAL CARIBBEAN CRUISES LTD.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(unaudited; in thousands, except per share data)
|
| | | | | | | |
| Six Months Ended June 30, |
| 2017 | | 2016 |
Passenger ticket revenues | $ | 2,999,608 |
| | $ | 2,894,697 |
|
Onboard and other revenues | 1,204,226 |
| | 1,128,360 |
|
Total revenues | 4,203,834 |
| | 4,023,057 |
|
Cruise operating expenses: | |
| | |
|
Commissions, transportation and other | 650,579 |
| | 659,458 |
|
Onboard and other | 238,431 |
| | 239,852 |
|
Payroll and related | 426,097 |
| | 457,874 |
|
Food | 242,975 |
| | 246,027 |
|
Fuel | 348,162 |
| | 352,511 |
|
Other operating | 526,365 |
| | 596,443 |
|
Total cruise operating expenses | 2,432,609 |
| | 2,552,165 |
|
Marketing, selling and administrative expenses | 601,320 |
| | 593,108 |
|
Depreciation and amortization expenses | 470,686 |
| | 432,384 |
|
Operating Income | 699,219 |
| | 445,400 |
|
Other income (expense): | |
| | |
|
Interest income | 12,063 |
| | 8,403 |
|
Interest expense, net of interest capitalized | (156,949 | ) | | (144,193 | ) |
Equity investment income | 35,239 |
| | 48,292 |
|
Other expense (including a $21.7 million loss related to the 2016 elimination of the Pullmantur reporting lag) | (5,320 | ) | | (28,857 | ) |
| (114,967 | ) | | (116,355 | ) |
Net Income | $ | 584,252 |
| | $ | 329,045 |
|
Earnings per Share: | |
| | |
|
Basic | $ | 2.72 |
| | $ | 1.52 |
|
Diluted | $ | 2.71 |
| | $ | 1.52 |
|
Weighted-Average Shares Outstanding: | |
| | |
|
Basic | 214,978 |
| | 216,089 |
|
Diluted | 215,944 |
| | 217,040 |
|
Comprehensive Income | |
| | |
|
Net Income | $ | 584,252 |
| | $ | 329,045 |
|
Other comprehensive income (loss): | |
| | |
|
Foreign currency translation adjustments | 8,321 |
| | 4,380 |
|
Change in defined benefit plans | (4,290 | ) | | (7,097 | ) |
Gain on cash flow derivative hedges | 151,415 |
| | 159,088 |
|
Total other comprehensive income | 155,446 |
| | 156,371 |
|
Comprehensive Income | $ | 739,698 |
| | $ | 485,416 |
|
The accompanying notes are an integral part of these consolidated financial statements.
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 (Note 6) |
|
| |
|
|
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 |
|
The accompanying notes are an integral part of these consolidated financial statements.
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 |
|
The accompanying notes are an integral part of these consolidated financial statements.
ROYAL CARIBBEAN CRUISES LTD.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
As used in this Quarterly Report on Form 10-Q, the terms “Royal Caribbean,” the “Company,” “we,” “our” and “us” refer to Royal Caribbean Cruises Ltd. and, depending on the context, Royal Caribbean Cruises Ltd.’s consolidated subsidiaries and/or affiliates. The terms “Royal Caribbean International,” “Celebrity Cruises,” and “Azamara Club Cruises” refer to our wholly-owned global cruise brands. Throughout this report, we also refer to regional brands in which we hold an ownership interest, including “TUI Cruises,” “Pullmantur” and “SkySea Cruises.” However, because these regional brands are unconsolidated investments, our operating results and other disclosures herein do not include these brands unless otherwise specified. In accordance with cruise vacation industry practice, the term “berths” is determined based on double occupancy per cabin even though many cabins can accommodate three or more passengers. This report should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2016, including the audited consolidated financial statements and related notes included therein.
This Quarterly Report on Form 10-Q also includes trademarks, trade names and service marks of other companies. Use or display by us of other parties’ trademarks, trade names or service marks is not intended to and does not imply a relationship with, or endorsement or sponsorship of us by, these other parties other than as described herein.
Note 1. General
Description of Business
We are a global cruise company. As of June 30, 2017, we own and operate three global cruise brands: Royal Caribbean International, Celebrity Cruises and Azamara Club Cruises (collectively, our "Global Brands"). We also own a 50% joint venture interest in the German brand TUI Cruises, a 49% interest in the Spanish brand Pullmantur and have a minority interest in the Chinese brand SkySea Cruises (collectively, our "Partner Brands"). We account for our investments in our Partner Brands under the equity method of accounting.
Prior to August 2016, Pullmantur Holdings S.L. ("Pullmantur Holdings"), the parent company of the Pullmantur brand (formerly known as Royal Caribbean Holdings de España S.L.), was wholly owned by us. Effective July 31, 2016, we sold 51% of our interest in Pullmantur Holdings. We retain a 49% interest in Pullmantur Holdings as well as full ownership of the four vessels currently operated by the Pullmantur brand under bareboat charter arrangements. We account for the bareboat charters of the vessels to Pullmantur Holdings as operating leases. We also provide certain ship management services and other related services to Pullmantur Holdings.
Basis for Preparation of Consolidated Financial Statements
The unaudited consolidated financial statements are presented pursuant to the rules and regulations of the Securities and Exchange Commission. In our opinion, these statements include all adjustments necessary for a fair presentation of the results of the interim periods reported herein. Adjustments consist only of normal recurring items, except for any discussed in the notes below. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted as permitted by such rules and regulations. Estimates are required for the preparation of financial statements in accordance with GAAP and actual results could differ from these estimates. Refer to Note 2. Summary of Significant Accounting Policies in this Quarterly Report on Form 10-Q and in our Annual Report on Form 10-K for the year ended December 31, 2016 for a discussion of our significant accounting policies.
All significant intercompany accounts and transactions are eliminated in consolidation. We consolidate entities over which we have control, usually evidenced by a direct ownership interest of greater than 50%, and variable interest entities where we are determined to be the primary beneficiary. Refer to Note 5. Other Assets for further information regarding our variable interest entities. For affiliates we do not control but over which we have significant influence on financial and operating policies, usually evidenced by a direct ownership interest from 20% to 50%, the investment is accounted for using the equity method.
Prior to January 1, 2016, we consolidated the operating results of Pullmantur Holdings on a two-month reporting lag to allow for more timely preparation of our consolidated financial statements. Effective January 1, 2016, we eliminated the two-month reporting lag to reflect Pullmantur Holding's financial position, results of operations and cash flows concurrently and consistently with the fiscal calendar of the Company (the "elimination of the Pullmantur reporting lag"). The elimination of the Pullmantur reporting lag represented a change in accounting principle which we believed to be preferable because it provided more current
information to the users of our financial statements. A change in accounting principle requires retrospective application, if material. The impact of the elimination of the reporting lag was immaterial to prior periods and was immaterial for our fiscal year ended December 31, 2016. As a result, we have accounted for this change in accounting principle in our consolidated results for the first quarter of 2016. Accordingly, the results of Pullmantur Holdings for November and December 2015 are included in our statement of comprehensive income (loss) for the six months ended June 30, 2016. The effect of this change was a decrease to net income of $21.7 million, which has been reported within Other expense in our consolidated statements of comprehensive income (loss) for the six months ended June 30, 2016.
Note 2. Summary of Significant Accounting Policies
Recent Accounting Pronouncements
Revenue from Contracts with Customers
In May 2014, amended GAAP guidance was issued to clarify the principles used to recognize revenue for all entities. The guidance also requires more detailed disclosures and provides additional guidance for transactions that were not comprehensively addressed in the prior accounting guidance. This guidance must be applied using one of two retrospective application methods and will be effective for our annual reporting period beginning after December 15, 2017, including interim periods therein.
We have made significant progress toward completing our evaluation of potential changes to our core revenues using the five-step model supported by the new revenue standard. Based on our preliminary assessment, we do not expect the adoption of the new standard to materially change the timing of recognition of our core revenues, but we do anticipate enhancing our disclosures with respect to our revenue recognition policies in compliance with the new standard. We will continue to evaluate the impact of adopting this new standard on our consolidated financial statements, and expect to have our evaluation completed during the fourth quarter of fiscal 2017.
Upon adoption, we intend to elect the modified retrospective method. This will involve applying the guidance retrospectively only to the most current period presented in the consolidated financial statements and recognizing the cumulative effect of initially applying the guidance as an adjustment to the January 1, 2018 opening balance of retained earnings.
Leases
In February 2016, amended GAAP guidance was issued to increase the transparency and comparability of lease accounting among organizations. For leases with a term greater than 12 months, the amendments require the lease rights and obligations arising from the leasing arrangements, including operating leases, to be recognized as assets and liabilities on the balance sheet. The amendments also expand the required disclosures surrounding leasing arrangements. The guidance must be applied using a retrospective application method and will be effective for financial statements issued for fiscal years beginning after December 15, 2018 and interim periods within those years. Early adoption is permitted. We are currently evaluating the impact of the adoption of this newly issued guidance to our consolidated financial statements.
Classification of Certain Cash Receipts and Cash Payments
In August 2016, amended GAAP guidance was issued to clarify how certain cash receipts and cash payments are presented and classified in the statement of cash flows. The amendments are aimed at reducing the existing diversity in practice. The guidance should be applied using a retrospective transition method to each period presented and will be effective for annual periods beginning after December 15, 2017 and interim periods within those annual periods. Early adoption is permitted, including adoption in an interim period. We intend to adopt the guidance on the date of initial application, January 1, 2018. The adoption of this newly issued guidance is not expected to have a material impact to our consolidated financial statements.
Intra-Entity Transfers of Assets Other Than Inventory
In October 2016, amended GAAP guidance was issued that requires the income tax consequences of an intra-entity transfer of an asset, other than inventory, to be recognized at the time that the transfer occurs, rather than when the asset is sold to an outside party. The new guidance is effective for annual and interim reporting periods beginning after December 15, 2017. Early adoption is permitted as of the beginning of an annual period for which financial statements have not been issued. The guidance is required to be adopted retrospectively by recording a cumulative-effect adjustment to retained earnings as of the beginning of the adoption period. The adoption of this newly issued guidance is not expected to have a material impact to our consolidated financial statements.
Service Concession Arrangements
In May 2017, amended GAAP guidance was issued to reduce the diversity in practice in accounting for service concession arrangements. The amendments in this updated guidance provide clarity in determining the customer in a service concession arrangement and enables more consistent application of other aspects of the revenue guidance, which are affected by this customer determination. This guidance must be applied using one of two retrospective application methods and will be effective for our annual reporting period beginning after December 15, 2017, including interim periods therein. We are currently evaluating the impact of the adoption of this newly issued guidance to our consolidated financial statements.
Other
Revenues and expenses include port costs that vary with guest head counts. The amounts of such port costs included in Passenger ticket revenues on a gross basis were $143.4 million and $140.0 million for the second quarters of 2017 and 2016, respectively, and $277.9 million and $284.4 million for the six months ended June 30, 2017 and 2016, respectively.
Reclassifications
For the second quarter and six months ended June 30, 2016, restructuring charges of $4.4 million and $4.7 million, respectively, have been reclassified into Marketing, selling and administrative expenses in the consolidated statements of comprehensive income (loss) in order to conform to the current year presentation.
For the six months ended June 30, 2016, share-based compensation expense of $13.3 million, equity investment income of $48.3 million and amortization of debt issuance costs of $14.7 million, have been reclassified in the consolidated statements of cash flows from Other, net to Share-based compensation expense, Equity investment income and Amortization of debt issuance costs, respectively, within Net cash provided by operating activities in order to conform to the current year presentation.
Additionally, for the six months ended June 30, 2016, amortization of debt issuance costs of $7.7 million and $3.5 million, have been reclassified from Increase in prepaid expenses and other assets and from Decrease (increase) in accrued expenses and other liabilities, respectively, in the consolidated statements of cash flows to Amortization of debt issuance costs, within Net cash provided by operating activities in order to conform to the current year presentation.
Note 3. Earnings Per Share
A reconciliation between basic and diluted earnings per share is as follows (in thousands, except per share data):
|
| | | | | | | | | | | | | | | |
| Quarter Ended June 30, | | Six Months Ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
Net income for basic and diluted earnings per share | $ | 369,526 |
| | $ | 229,905 |
| | $ | 584,252 |
| | $ | 329,045 |
|
Weighted-average common shares outstanding | 215,085 |
| | 215,265 |
| | 214,978 |
| | 216,089 |
|
Dilutive effect of stock options, performance share awards and restricted stock awards | 977 |
| | 866 |
| | 966 |
| | 951 |
|
Diluted weighted-average shares outstanding | 216,062 |
| | 216,131 |
| | 215,944 |
| | 217,040 |
|
Basic earnings per share | $ | 1.72 |
| | $ | 1.07 |
| | $ | 2.72 |
| | $ | 1.52 |
|
Diluted earnings per share | $ | 1.71 |
| | $ | 1.06 |
| | $ | 2.71 |
| | $ | 1.52 |
|
There were no antidilutive shares for the quarters and six month periods ended June 30, 2017 and June 30, 2016.
Note 4. Property and Equipment
In March 2017, we sold Legend of the Seas to an affiliate of TUI AG, our joint venture partner in TUI Cruises. The sale resulted in a gain of $30.9 million and is reported within Other operating within Cruise operating expenses in our consolidated statements of comprehensive income (loss) for the six months ended June 30, 2017.
In April 2016, we sold Splendour of the Seas to TUI Cruises. Concurrent with the acquisition, TUI Cruises leased the ship to the same TUI AG affiliate mentioned above, which now operates the ship. The gain recognized did not have a material effect to our consolidated financial statements and was also reported in Other operating within Cruise operating expenses in our consolidated statements of comprehensive income (loss) for the six months ended June 30, 2016.
Note 5. Other Assets
A Variable Interest Entity (“VIE”) is an entity in which the equity investors have not provided enough equity to finance the entity’s activities or the equity investors: (1) cannot directly or indirectly make decisions about the entity’s activities through their voting rights or similar rights; (2) do not have the obligation to absorb the expected losses of the entity; (3) do not have the right to receive the expected residual returns of the entity; or (4) have voting rights that are not proportionate to their economic interests and the entity’s activities involve or are conducted on behalf of an investor with a disproportionately small voting interest.
We have determined that TUI Cruises GmbH, our 50%-owned joint venture, which operates the brand TUI Cruises, is a VIE. As of June 30, 2017, the net book value of our investment in TUI Cruises was approximately $536.3 million, primarily consisting of $335.5 million in equity and a loan of €174.3 million, or approximately $198.7 million based on the exchange rate at June 30, 2017. As of December 31, 2016, the net book value of our investment in TUI Cruises was approximately $517.0 million, primarily consisting of $323.5 million in equity and a loan of €182.3 million, or approximately $192.4 million based on the exchange rate at December 31, 2016. The loan, which was made in connection with the sale of Splendour of the Seas in April 2016, accrues interest at a rate of 6.25% per annum and is payable over 10 years. This loan is 50% guaranteed by TUI AG, our joint venture partner in TUI Cruises, and is secured by a first priority mortgage on the ship. Refer to Note 4. Property and Equipment for further information. The majority of these amounts were included within Other assets in our consolidated balance sheets.
In addition, we and TUI AG have each guaranteed the repayment by TUI Cruises of 50% of a bank loan. As of June 30, 2017, the outstanding principal amount of the loan was €105.7 million, or approximately $120.5 million based on the exchange rate at June 30, 2017. While this loan matures in May 2022, the lenders have agreed to release each shareholder's guarantee in 2018. The loan amortizes quarterly and is secured by first mortgages on the Mein Schiff 1 and Mein Schiff 2 vessels. Based on current facts and circumstances, we do not believe potential obligations under our guarantee of this bank loan are probable.
Our investment amount, outstanding term loan and the potential obligations under the bank loan guarantee are substantially our maximum exposure to loss in connection with our investment in TUI Cruises. We have determined that we are not the primary beneficiary of TUI Cruises. We believe that the power to direct the activities that most significantly impact TUI Cruises’ economic performance are shared between ourselves and TUI AG. All the significant operating and financial decisions of TUI Cruises require the consent of both parties, which we believe creates shared power over TUI Cruises. Accordingly, we do not consolidate this entity and account for this investment under the equity method of accounting.
TUI Cruises has two newbuild ships on order scheduled to be delivered in each of 2018 and 2019. TUI Cruises has in place agreements for the secured financing of each of the ships on order for up to 80% of the contract price. The remaining portion of the contract price of the ships is expected to be funded through an existing €150.0 million bank facility and TUI Cruises’ cash flows from operations. The various ship construction and financing agreements include certain restrictions on each of our and TUI AG’s ability to reduce our current ownership interest in TUI Cruises below 37.55% through 2021.
We have determined that Pullmantur Holdings, in which we have a 49% noncontrolling interest, is a VIE for which we are not the primary beneficiary, as we do not have the power to direct the activities that most significantly impact the entity's economic performance. Accordingly, following the sale of our 51% interest in Pullmantur Holdings to Springwater Capital LLC ("Springwater"), we do not consolidate this entity and we account for this investment under the equity method of accounting. As of June 30, 2017, our maximum exposure to loss in Pullmantur Holdings was approximately $32.0 million consisting of loans and other receivables. As of December 31, 2016, our maximum exposure to loss in Pullmantur Holdings was approximately $32.9 million consisting of loans and other receivables. The majority of these amounts were included within Trade and other receivables, net in our consolidated balance sheets.
In conjunction with the sale, we agreed to provide a non-revolving working capital facility to a Pullmantur Holdings subsidiary in the amount of up to €15.0 million or approximately $17.1 million based on the exchange rate at June 30, 2017. Proceeds of the
facility, which may be drawn through July 2018, will bear interest at the rate of 6.5% per annum and are payable through 2022. Springwater has guaranteed repayment of 51% of the outstanding amounts under the facility. As of June 30, 2017, no amounts had been drawn on this facility.
We have determined that Grand Bahama Shipyard Ltd. (“Grand Bahama”), a ship repair and maintenance facility in which we have a 40% noncontrolling interest, is a VIE. This facility serves cruise and cargo ships, oil and gas tankers and offshore units. We utilize this facility, among other ship repair facilities, for our regularly scheduled drydocks and certain emergency repairs as may be required. During the quarter and six months ended June 30, 2017, we made payments of $3.9 million and $5.5 million, respectively, to Grand Bahama for ship repair and maintenance services. We have determined that we are not the primary beneficiary of this facility as we do not have the power to direct the activities that most significantly impact the facility’s economic performance. Accordingly, we do not consolidate this entity and we account for this investment under the equity method of accounting. As of June 30, 2017, the net book value of our investment in Grand Bahama was approximately $50.2 million, consisting of $30.6 million in equity and a loan of $19.6 million. As of December 31, 2016, the net book value of our investment in Grand Bahama was approximately $47.0 million, consisting of $23.2 million in equity and a loan of $23.8 million. These amounts represent our maximum exposure to loss related to our investment in Grand Bahama. Our debt agreement with Grand Bahama was amended during the quarter ended March 31, 2016 to extend the maturity by 10 years and increase the applicable interest rate to the lower of (i) LIBOR plus 3.50% and (ii) 5.5%. Interest payable on the loan is due on a semi-annual basis. We continue to classify the loan, as modified, as non-accrual status. The loan balance is included within Other assets in our consolidated balance sheets. We monitor credit risk associated with the loan through our participation on Grand Bahama’s board of directors along with our review of Grand Bahama’s financial statements and projected cash flows. Based on this review, we believe the risk of loss associated with the outstanding loan is not probable as of June 30, 2017.
We have determined that Skysea Holding International Ltd. ("Skysea Holding"), in which we have a 36% noncontrolling interest, is a VIE. During the second quarter of 2017, we made an equity contribution of $7.1 million which increased our equity interest from 35% to 36%. The contribution was made pursuant to a funding arrangement in which the entity's three largest investors agreed to contribute a total of $30.0 million in proportion to their equity interest in a series of installments. We have determined that we are not the primary beneficiary, as we do not have the power to direct the activities that most significantly impact the entity's economic performance. Accordingly, we do not consolidate this entity and we account for this investment under the equity method of accounting. In December 2014, we and Ctrip.com International Ltd, which also owns 36% of Skysea Holding, each provided a debt facility to a wholly owned subsidiary of Skysea Holding in the amount of $80.0 million. Interest under these facilities, which mature in January 2030, currently accrues at a rate of 6.5% per annum. The facilities, which are pari passu to each other, are each 100% guaranteed by Skysea Holding and are secured by first priority mortgages on the ship, Golden Era. As of June 30, 2017, the net book value of our investment in Skysea Holding and its subsidiaries was approximately $101.7 million, consisting of $10.7 million in equity and loans and other receivables of $91.0 million. As of December 31, 2016, the net book value of our investment in Skysea Holding and its subsidiaries was approximately $98.0 million, consisting of $9.2 million in equity and loans and other receivables of $88.8 million. The majority of these amounts were included within Other assets in our consolidated balance sheets and represent our maximum exposure to loss related to our investment in Skysea Holding.
The following table sets forth information regarding our investments accounted for under the equity method of accounting, including the entities discussed above, (in thousands):
|
| | | | | | | | | | | | | | | | |
| | Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 | | Six Months Ended June 30, 2017 | | Six Months Ended June 30, 2016 |
Share of equity income from investments | | $ | 23,359 |
| | $ | 27,268 |
| | $ | 35,239 |
| | $ | 48,292 |
|
Dividends received | | $ | 29,405 |
| | $ | 23,087 |
| | $ | 57,402 |
| | $ | 23,878 |
|
We also provide ship management services to TUI Cruises GmbH, Pullmantur Holdings and Skysea Holding. Additionally, we bareboat charter to Pullmantur the vessels currently operated by its brands, which were retained by us. We recorded the following as it relates to these services in our operating results within our consolidated statements of comprehensive income (loss) (in thousands):
|
| | | | | | | | | | | | | | | | |
| | Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 | | Six Months Ended June 30, 2017 | | Six Months Ended June 30, 2016 |
Revenues | | $ | 13,318 |
| | $ | 4,198 |
| | $ | 25,933 |
| | $ | 8,589 |
|
Expenses | | $ | 4,020 |
| | $ | 3,004 |
| | $ | 7,733 |
| | $ | 6,505 |
|
Note 6. Commitments and Contingencies
Ship Purchase Obligations
Our future capital commitments consist primarily of new ship orders. As of June 30, 2017, we had two Quantum-class ships, two Oasis-class ships and two ships of a new generation of ships, known as "Project Icon," on order for our Royal Caribbean International brand with an aggregate capacity of approximately 30,500 berths. Additionally, as of June 30, 2017, we have four Edge-class ships on order for our Celebrity Cruises brand with an aggregate capacity of approximately 11,600 berths. The following provides further information on recent developments with respect to our ship orders.
During the second quarter of 2017, we entered into agreements with Meyer Turku to build two "Project Icon" ships. We have received commitments for the unsecured financing of the ships for up to 80% of the ships' contract price. For each ship, the official Finnish export credit agency, Finnvera plc, has agreed to guarantee to the lenders 100% of a substantial majority of the financing, with Euler Hermes, the official German export credit agency, to also provide a 95% guarantee of a smaller portion of the financing. These ships, with an aggregate capacity of approximately 11,300 berths, are expected to be delivered in the second quarters of each of 2022 and 2024.
In July 2017, we entered into credit agreements for the unsecured financing of the third and fourth Edge-class ships and the fifth Oasis-class ship for up to 80% of each ship’s contract price through facilities to be guaranteed 100% by Bpifrance Assurance Export, the official export credit agency of France. Under these financing arrangements, we have the right, but not the obligation, to satisfy the obligations to be incurred upon delivery and acceptance of the ship under the shipbuilding contract by assuming, at delivery and acceptance, the debt indirectly incurred by the shipbuilder during the construction of the ship. The maximum loan amount under each facility is not to exceed €684.2 million in the case of the third Edge-class ship and the United States dollar equivalent of €714.6 million and €1.1 billion in the case of the fourth Edge-class ship and fifth Oasis-class ship, or approximately $814.9 million and $1.3 billion, respectively, based on the exchange rate at June 30, 2017. The loans will amortize semi-annually and will mature 12 years following delivery of each ship. Interest on the loans will accrue at a fixed rate of 1.28% for the third Edge-class ship and at a fixed rate of 3.18% for both, the fourth Edge-class ship and the fifth Oasis-class ship. The third and fourth Edge-class ships, each of which will have a capacity of approximately 2,900 berths, are expected to enter service in the fourth quarters of 2021 and 2022, respectively. The fifth Oasis-class ship will have a capacity of approximately 5,450 berths and is expected to enter service in the second quarter of 2021.
As of June 30, 2017, the aggregate cost of our ships on order, not including any ships on order by our Partner Brands, was approximately $12.6 billion, of which we had deposited $322.4 million as of such date. Approximately 63.3% of the aggregate cost was exposed to fluctuations in the Euro exchange rate at June 30, 2017. Refer to Note 9. Fair Value Measurements and Derivative Instruments for further information.
Litigation
We are routinely involved in claims typical within the cruise vacation industry. The majority of these claims are covered by insurance. We believe the outcome of such claims, net of expected insurance recoveries, will not have a material adverse impact on our financial condition or results of operations and cash flows.
Other
If any person acquires ownership of more than 50% of our common stock or, subject to certain exceptions, during any 24-month period, a majority of the Board is no longer comprised of individuals who were members of the Board on the first day of such period, we may be obligated to prepay indebtedness outstanding under our credit facilities, which we may be unable to replace on similar terms. Our public debt securities also contain change of control provisions that would be triggered by a third-party acquisition of greater than 50% of our common stock coupled with a ratings downgrade. If this were to occur, it would have an adverse impact on our liquidity and operations.
Note 7. Shareholders’ Equity
During the first and second quarters of 2017, we declared a cash dividend on our common stock of $0.48 per share which was paid in April 2017 and July 2017, respectively. During the first quarter of 2017, we also paid a cash dividend on our common stock of $0.48 per share which was declared during the fourth quarter of 2016.
During the first and second quarters of 2016, we declared and paid a cash dividend on our common stock of $0.375 per share. During the first quarter of 2016, we also paid a cash dividend on our common stock of $0.375 per share which was declared during the fourth quarter of 2015.
In April 2017, our board of directors authorized a 12-month common stock repurchase program for up to $500 million. The timing and number of shares purchased will depend on a variety of factors including price and market conditions. Repurchases under the program may be made at management's discretion from time to time on the open market or through privately negotiated transactions. As of June 30, 2017, we have not made any purchases under this program.
Note 8. Changes in Accumulated Other Comprehensive Income (Loss)
The following table presents the changes in accumulated other comprehensive income (loss) by component for the six months ended June 30, 2017 and 2016 (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Accumulated Other Comprehensive Income (Loss) for the Six Months Ended June 30, 2017 | | Accumulated Other Comprehensive Income (Loss) for the Six Months Ended June 30, 2016 |
| Changes related to cash flow derivative hedges | | Changes in defined benefit plans | | Foreign currency translation adjustments | | Accumulated other comprehensive loss | | Changes related to cash flow derivative hedges | | Changes in defined benefit plans | | Foreign currency translation adjustments | | Accumulated other comprehensive loss |
Accumulated comprehensive loss at beginning of the year | $ | (820,850 | ) | | $ | (28,083 | ) | | $ | (67,551 | ) | | $ | (916,484 | ) | | $ | (1,232,073 | ) | | $ | (26,447 | ) | | $ | (69,913 | ) | | $ | (1,328,433 | ) |
Other comprehensive income (loss) before reclassifications | 43,408 |
| | (4,847 | ) | | 8,321 |
| | 46,882 |
| | (24,062 | ) | | (8,184 | ) | | 4,380 |
| | (27,866 | ) |
Amounts reclassified from accumulated other comprehensive loss | 108,007 |
| | 557 |
| | — |
| | 108,564 |
| | 183,150 |
| | 1,087 |
| | — |
| | 184,237 |
|
Net current-period other comprehensive income (loss) | 151,415 |
| | (4,290 | ) | | 8,321 |
| | 155,446 |
| | 159,088 |
| | (7,097 | ) | | 4,380 |
| | 156,371 |
|
Ending balance | $ | (669,435 | ) | | $ | (32,373 | ) | | $ | (59,230 | ) | | $ | (761,038 | ) | | $ | (1,072,985 | ) | | $ | (33,544 | ) | | $ | (65,533 | ) | | $ | (1,172,062 | ) |
The following table presents reclassifications out of accumulated other comprehensive income (loss) for the quarters and six months ended June 30, 2017 and 2016 (in thousands):
|
| | | | | | | | | | | | | | | | | | |
| | Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income (Loss) into Income | | |
Details About Accumulated Other Comprehensive Income (Loss) Components | | Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 | | Six Months Ended June 30, 2017 | | Six Months Ended June 30, 2016 | | Affected Line Item in Statements of Comprehensive Income (Loss) |
Loss on cash flow derivative hedges: | | |
| | | | |
| | | | |
Interest rate swaps | | $ | (7,863 | ) | | $ | (10,938 | ) | | $ | (16,720 | ) | | $ | (20,066 | ) | | Interest expense, net of interest capitalized |
Foreign currency forward contracts | | (2,710 | ) | | (1,980 | ) | | (5,420 | ) | | (2,698 | ) | | Depreciation and amortization expenses |
Foreign currency forward contracts | | (4,105 | ) | | (12,830 | ) | | (7,675 | ) | | (6,742 | ) | | Other expense |
Foreign currency forward contracts | | — |
| | (207 | ) | | — |
| | (207 | ) | | Other operating |
Foreign currency collar options | | (602 | ) | | (601 | ) | | (1,204 | ) | | (1,204 | ) | | Depreciation and amortization expenses |
Fuel swaps | | 2,498 |
| | 13,933 |
| | 4,775 |
| | 6,597 |
| | Other expense |
Fuel swaps | | (41,835 | ) | | (68,129 | ) | | (81,763 | ) | | (158,830 | ) | | Fuel |
| | (54,617 | ) | | (80,752 | ) | | (108,007 | ) | | (183,150 | ) | | |
Amortization of defined benefit plans: | | |
| | | | | | | | |
Actuarial loss | | (293 | ) | | (285 | ) | | (557 | ) | | (1,087 | ) | | Payroll and related |
| | (293 | ) | | (285 | ) | | (557 | ) | | (1,087 | ) | | |
Total reclassifications for the period | | $ | (54,910 | ) | | $ | (81,037 | ) | | $ | (108,564 | ) | | $ | (184,237 | ) | | |
Note 9. Fair Value Measurements and Derivative Instruments
Fair Value Measurements
The estimated fair value of our financial instruments that are not measured at fair value, categorized based upon the fair value hierarchy, are as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Fair Value Measurements at June 30, 2017 Using | | Fair Value Measurements at December 31, 2016 Using |
Description | | Total Carrying Amount | | Total Fair Value | | Level 1(1) | | Level 2(2) | | Level 3(3) | | Total Carrying Amount | | Total Fair Value | | Level 1(1) | | Level 2(2) | | Level 3(3) |
Assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents(4) | | $ | 130,477 |
| | $ | 130,477 |
| | $ | 130,477 |
| | $ | — |
| | $ | — |
| | $ | 132,603 |
| | $ | 132,603 |
| | $ | 132,603 |
| | $ | — |
| | $ | — |
|
Total Assets | | $ | 130,477 |
| | $ | 130,477 |
| | $ | 130,477 |
| | $ | — |
| | $ | — |
| | $ | 132,603 |
| | $ | 132,603 |
| | $ | 132,603 |
| | $ | — |
| | $ | — |
|
Liabilities: | | | | | | | | | | | | | | | | | | | | |
Long-term debt (including current portion of long-term debt)(5) | | $ | 7,984,221 |
| | $ | 8,540,510 |
| | $ | — |
| | $ | 8,540,510 |
| | $ | — |
| | $ | 9,347,051 |
| | $ | 9,859,266 |
| | $ | — |
| | $ | 9,859,266 |
| | $ | — |
|
Total Liabilities | | $ | 7,984,221 |
| | $ | 8,540,510 |
| | $ | — |
| | $ | 8,540,510 |
| | $ | — |
| | $ | 9,347,051 |
| | $ | 9,859,266 |
| | $ | — |
| | $ | 9,859,266 |
| | $ | — |
|
| |
(1) | Inputs based on quoted prices (unadjusted) in active markets for identical assets or liabilities that we have the ability to access. Valuation of these items does not entail a significant amount of judgment. |
| |
(2) | Inputs other than quoted prices included within Level 1 that are observable for the liability, either directly or indirectly. For unsecured revolving credit facilities and unsecured term loans, fair value is determined utilizing the income valuation approach. This valuation model takes into account the contract terms of our debt such as the debt maturity and the interest rate on the debt. The valuation model also takes into account the creditworthiness of the Company. |
| |
(3) | Inputs that are unobservable. The Company did not use any Level 3 inputs as of June 30, 2017 and December 31, 2016. |
| |
(4) | Consists of cash and marketable securities with original maturities of less than 90 days. |
| |
(5) | Consists of unsecured revolving credit facilities, senior notes, senior debentures and term loans. This does not include our capital lease obligations. |
Other Financial Instruments
The carrying amounts of accounts receivable, accounts payable, accrued interest and accrued expenses approximate fair value at June 30, 2017 and December 31, 2016.
Assets and liabilities that are recorded at fair value have been categorized based upon the fair value hierarchy. The following table presents information about the Company’s financial instruments recorded at fair value on a recurring basis (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Fair Value Measurements at June 30, 2017 Using | | Fair Value Measurements at December 31, 2016 Using |
Description | | Total | | Level 1(1) | | Level 2(2) | | Level 3(3) | | Total | | Level 1(1) | | Level 2(2) | | Level 3(3) |
Assets: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Derivative financial instruments(4) | | $ | 68,693 |
| | $ | — |
| | $ | 68,693 |
| | $ | — |
| | $ | 19,397 |
| | $ | — |
| | $ | 19,397 |
| | $ | — |
|
Investments(5) | | $ | 3,120 |
| | 3,120 |
| | — |
| | — |
| | $ | 3,576 |
| | 3,576 |
| | — |
| | — |
|
Total Assets | | $ | 71,813 |
| | $ | 3,120 |
| | $ | 68,693 |
| | $ | — |
| | $ | 22,973 |
| | $ | 3,576 |
| | $ | 19,397 |
| | $ | — |
|
Liabilities: | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Derivative financial instruments(6) | | $ | 266,257 |
| | $ | — |
| | $ | 266,257 |
| | $ | — |
| | $ | 373,497 |
| | $ | — |
| | $ | 373,497 |
| | $ | — |
|
Total Liabilities | | $ | 266,257 |
| | $ | — |
| | $ | 266,257 |
| | $ | — |
| | $ | 373,497 |
| | $ | — |
| | $ | 373,497 |
| | $ | — |
|
| |
(1) | Inputs based on quoted prices (unadjusted) in active markets for identical assets or liabilities that we have the ability to access. Valuation of these items does not entail a significant amount of judgment. |
| |
(2) | Inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. For foreign currency forward contracts, interest rate swaps, cross currency swaps and fuel swaps, fair value is derived using valuation models that utilize the income valuation approach. These valuation models take into account the contract terms, such as maturity, as well as other inputs, such as foreign exchange rates and curves, fuel types, fuel curves and interest rate yield curves. Fair value for foreign currency collar options is determined by using standard option pricing models with inputs based on the options’ contract terms, such as exercise price and maturity, and readily available public market data, such as foreign exchange curves, foreign exchange volatility levels and discount rates. All derivative instrument fair values take into account the creditworthiness of the counterparty and the Company. |
| |
(3) | Inputs that are unobservable. The Company did not use any Level 3 inputs as of June 30, 2017 and December 31, 2016. |
| |
(4) | Consists of foreign currency forward contracts, interest rate swaps and fuel swaps. Please refer to the “Fair Value of Derivative Instruments” table for breakdown by instrument type. |
| |
(5) | Consists of exchange-traded equity securities and mutual funds reported within Other assets in our consolidated balance sheets. |
| |
(6) | Consists of foreign currency forward contracts, interest rate swaps and fuel swaps. Please refer to the “Fair Value of Derivative Instruments” table for breakdown by instrument type. |
The reported fair values are based on a variety of factors and assumptions. Accordingly, the fair values may not represent actual values of the financial instruments that could have been realized as of June 30, 2017 or December 31, 2016, or that will be realized in the future, and do not include expenses that could be incurred in an actual sale or settlement.
We have master International Swaps and Derivatives Association (“ISDA”) agreements in place with our derivative instrument counterparties. These ISDA agreements provide for final close out netting with our counterparties for all positions in the case of default or termination of the ISDA agreement. We have determined that our ISDA agreements provide us with rights of setoff on the fair value of derivative instruments in a gain position and those in a loss position with the same counterparty. We have elected not to offset such derivative instrument fair values in our consolidated balance sheets.
See Credit Related Contingent Features for further discussion on contingent collateral requirements for our derivative instruments.
The following table presents information about the Company’s offsetting of financial assets under master netting agreements with derivative counterparties:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Gross Amounts not Offset in the Consolidated Balance Sheet that are Subject to Master Netting Agreements |
| | As of June 30, 2017 | | As of December 31, 2016 |
| | Gross Amount of Derivative Assets Presented in the Consolidated Balance Sheet | | Gross Amount of Eligible Offsetting Recognized Derivative Liabilities | | Cash Collateral Received | | Net Amount of Derivative Assets | | Gross Amount of Derivative Assets Presented in the Consolidated Balance Sheet | | Gross Amount of Eligible Offsetting Recognized Derivative Assets | | Cash Collateral Received | | Net Amount of Derivative Assets |
(In thousands) | | | | | | | | | | | | | | | | |
Derivatives subject to master netting agreements | | $ | 68,693 |
| | $ | (45,156 | ) | | $ | — |
| | $ | 23,537 |
| | $ | 19,397 |
| | $ | (19,397 | ) | | $ | — |
| | $ | — |
|
Total | | $ | 68,693 |
| | $ | (45,156 | ) | | $ | — |
| | $ | 23,537 |
| | $ | 19,397 |
| | $ | (19,397 | ) | | $ | — |
| | $ | — |
|
The following table presents information about the Company’s offsetting of financial liabilities under master netting agreements with derivative counterparties:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Gross Amounts not Offset in the Consolidated Balance Sheet that are Subject to Master Netting Agreements |
| | As of June 30, 2017 | | As of December 31, 2016 |
| | Gross Amount of Derivative Liabilities Presented in the Consolidated Balance Sheet | | Gross Amount of Eligible Offsetting Recognized Derivative Assets | | Cash Collateral Pledged | | Net Amount of Derivative Liabilities | | Gross Amount of Derivative Liabilities Presented in the Consolidated Balance Sheet | | Gross Amount of Eligible Offsetting Recognized Derivative Liabilities | | Cash Collateral Pledged | | Net Amount of Derivative Liabilities |
(In thousands) | | | | | | | | | | | | | | | | |
Derivatives subject to master netting agreements | | $ | (266,257 | ) | | $ | 45,156 |
| | $ | — |
| | $ | (221,101 | ) | | $ | (373,497 | ) | | $ | 19,397 |
| | $ | 7,213 |
| | $ | (346,887 | ) |
Total | | $ | (266,257 | ) | | $ | 45,156 |
| | $ | — |
| | $ | (221,101 | ) | | $ | (373,497 | ) | | $ | 19,397 |
| | $ | 7,213 |
| | $ | (346,887 | ) |
Concentrations of Credit Risk
We monitor our credit risk associated with financial and other institutions with which we conduct significant business and, to minimize these risks, we select counterparties with credit risks acceptable to us and we seek to limit our exposure to an individual counterparty. Credit risk, including but not limited to counterparty nonperformance under derivative instruments, our credit facilities and new ship progress payment guarantees, is not considered significant, as we primarily conduct business with large, well-established financial institutions, insurance companies and export credit agencies many of which we have long-term relationships with and which have credit risks acceptable to us or where the credit risk is spread out among a large number of counterparties. As of June 30, 2017, we had counterparty credit risk exposure under our derivative instruments of approximately $23.7 million, which was limited to the cost of replacing the contracts in the event of non-performance by the counterparties to the contracts, the majority of which are currently our lending banks. As of December 31, 2016, we did not have any exposure under our derivative instruments. We do not anticipate nonperformance by any of our significant counterparties. In addition, we have established guidelines we follow regarding credit ratings and instrument maturities to maintain safety and liquidity. We do not normally require collateral or other security to support credit relationships; however, in certain circumstances this option is available to us.
Derivative Instruments
We are exposed to market risk attributable to changes in interest rates, foreign currency exchange rates and fuel prices. We try to mitigate these risks through a combination of our normal operating and financing activities and through the use of derivative financial instruments pursuant to our hedging practices and policies. The financial impact of these hedging instruments is primarily offset by corresponding changes in the underlying exposures being hedged. We achieve this by closely matching the notional amount, term and conditions of the derivative instrument with the underlying risk being hedged. Although certain of our derivative financial instruments do not qualify or are not accounted for under hedge accounting, our objective is not to hold or issue derivative financial instruments for trading or other speculative purposes.
We enter into various forward, swap and option contracts to manage our interest rate exposure and to limit our exposure to fluctuations in foreign currency exchange rates and fuel prices. These instruments are recorded on the balance sheet at their fair value and the vast majority are designated as hedges. We also use non-derivative financial instruments designated as hedges of our net investment in our foreign operations and investments.
At inception of the hedge relationship, a derivative instrument that hedges the exposure to changes in the fair value of a firm commitment or a recognized asset or liability is designated as a fair value hedge. A derivative instrument that hedges a forecasted transaction or the variability of cash flows related to a recognized asset or liability is designated as a cash flow hedge.
Changes in the fair value of derivatives that are designated as fair value hedges are offset against changes in the fair value of the underlying hedged assets, liabilities or firm commitments. Gains and losses on derivatives that are designated as cash flow hedges are recorded as a component of Accumulated other comprehensive loss until the underlying hedged transactions are recognized in earnings. The foreign currency transaction gain or loss of our non-derivative financial instruments and the changes in the fair value of derivatives designated as hedges of our net investment in foreign operations and investments are recognized as a component of Accumulated other comprehensive loss along with the associated foreign currency translation adjustment of the foreign operation or investment.
On an ongoing basis, we assess whether derivatives used in hedging transactions are “highly effective” in offsetting changes in the fair value or cash flow of hedged items. We use the long-haul method to assess hedge effectiveness using regression analysis for each hedge relationship under our interest rate, foreign currency and fuel hedging programs. We apply the same methodology on a consistent basis for assessing hedge effectiveness to all hedges within each hedging program (i.e., interest rate, foreign currency and fuel). We perform regression analyses over an observation period of up to three years, utilizing market data relevant to the hedge horizon of each hedge relationship. High effectiveness is achieved when a statistically valid relationship reflects a high degree of offset and correlation between the changes in the fair values of the derivative instrument and the hedged item. The determination of ineffectiveness is based on the amount of dollar offset between the change in fair value of the derivative instrument and the change in fair value of the hedged item at the end of the reporting period. If it is determined that a derivative is not highly effective as a hedge or hedge accounting is discontinued, any change in fair value of the derivative since the last date at which it was determined to be effective is recognized in earnings. In addition, the ineffective portion of our highly effective hedges is immediately recognized in earnings and reported in Other expense in our consolidated statements of comprehensive income (loss).
Cash flows from derivative instruments that are designated as fair value or cash flow hedges are classified in the same category as the cash flows from the underlying hedged items. In the event that hedge accounting is discontinued, cash flows subsequent to the date of discontinuance are classified within investing activities. Cash flows from derivative instruments not designated as hedging instruments are classified as investing activities.
We consider the classification of the underlying hedged item’s cash flows in determining the classification for the designated derivative instrument’s cash flows. We classify derivative instrument cash flows from hedges of benchmark interest rate or hedges of fuel expense as operating activities due to the nature of the hedged item. Likewise, we classify derivative instrument cash flows from hedges of foreign currency risk on our newbuild ship payments as investing activities and derivative instrument cash flows from hedges of foreign currency risk on debt payments as financing activities.
Interest Rate Risk
Our exposure to market risk for changes in interest rates relates to our long-term debt obligations including future interest payments. At June 30, 2017 and December 31, 2016, approximately 45.9% and 40.5%, respectively, of our long-term debt was effectively fixed. We use interest rate swap agreements to modify our exposure to interest rate movements and to manage our interest expense.
Market risk associated with our long-term fixed rate debt is the potential increase in fair value resulting from a decrease in interest rates. We use interest rate swap agreements that effectively convert a portion of our fixed-rate debt to a floating-rate basis to manage this risk. At June 30, 2017 and December 31, 2016, we maintained interest rate swap agreements on the following fixed-rate debt instruments:
|
| | | | | | | |
Debt Instrument | Swap Notional as of June 30, 2017 (In thousands) | Maturity | Debt Fixed Rate | Swap Floating Rate: LIBOR plus | All-in Swap Floating Rate as of June 30, 2017 |
Oasis of the Seas term loan | $ | 157,500 |
| October 2021 | 5.41% | 3.87% | 5.29% |
Unsecured senior notes | 650,000 |
| November 2022 | 5.25% | 3.63% | 4.81% |
| $ | 807,500 |
| | | | |
These interest rate swap agreements are accounted for as fair value hedges.
Market risk associated with our long-term floating rate debt is the potential increase in interest expense from an increase in interest rates. We use interest rate swap agreements that effectively convert a portion of our floating-rate debt to a fixed-rate basis to manage this risk. At June 30, 2017 and December 31, 2016, we maintained interest rate swap agreements on the following floating-rate debt instruments:
|
| | | | | | | |
Debt Instrument | Swap Notional as of June 30, 2017 (In thousands) | Maturity | Debt Floating Rate | All-in Swap Fixed Rate |
Celebrity Reflection term loan | $ | 409,063 |
| October 2024 | LIBOR plus | 0.40% | 2.85% |
Quantum of the Seas term loan | 581,875 |
| October 2026 | LIBOR plus | 1.30% | 3.74% |
Anthem of the Seas term loan | 604,167 |
| April 2027 | LIBOR plus | 1.30% | 3.86% |
Ovation of the Seas term loan | 760,833 |
| April 2028 | LIBOR plus | 1.00% | 3.16% |
Harmony of the Seas term loan (1) | 724,794 |
| May 2028 | EURIBOR plus | 1.15% | 2.26% |
| $ | 3,080,732 |
| | | | |
(1) Interest rate swap agreements hedging the Euro-denominated term loan for Harmony of the Seas include EURIBOR zero-floors matching the hedged debt EURIBOR zero-floor. Amount presented is based on the exchange rate as of June 30, 2017.
These interest rate swap agreements are accounted for as cash flow hedges.
The notional amount of interest rate swap agreements related to outstanding debt as of June 30, 2017 and December 31, 2016 was $3.9 billion and $4.0 billion, respectively.
Foreign Currency Exchange Rate Risk
Derivative Instruments
Our primary exposure to foreign currency exchange rate risk relates to our ship construction contracts denominated in Euros, our foreign currency denominated debt and our international business operations. We enter into foreign currency forward contracts, collar options and cross currency swap agreements to manage portions of the exposure to movements in foreign currency exchange rates. As of June 30, 2017, the aggregate cost of our ships on order, not including the TUI Cruises' ships on order and those subject to conditions to effectiveness, was approximately $12.6 billion, of which we had deposited $322.4 million as of such date. At June 30, 2017 and December 31, 2016, approximately 63.3% and 66.7%, respectively, of the aggregate cost of the ships under construction was exposed to fluctuations in the Euro exchange rate. The majority of our foreign currency forward contracts, collar options and cross currency swap agreements are accounted for as cash flow, fair value or net investment hedges depending on the designation of the related hedge.
On a regular basis, we enter into foreign currency forward contracts and, from time to time, we utilize cross-currency swap agreements to minimize the volatility resulting from the remeasurement of net monetary assets and liabilities denominated in a currency other than our functional currency or the functional currencies of our foreign subsidiaries. During the second quarter of 2017, we maintained an average of approximately $670.6 million of these foreign currency forward contracts. These instruments are not designated as hedging instruments. Changes in the fair value of the foreign currency forward contracts resulted in a gain (loss), of approximately $21.3 million and $(24.7) million during the quarters ended June 30, 2017 and June 30, 2016, respectively, and approximately $35.1 million and $(9.3) million, during the six months ended June 30, 2017 and June 30, 2016, respectively, that were recognized in earnings within Other expense in our consolidated statements of comprehensive income (loss).
The notional amount of outstanding foreign exchange contracts including our forward contracts as of June 30, 2017 and December 31, 2016 was $2.7 billion and $1.3 billion, respectively.
Non-Derivative Instruments
We also address the exposure of our investments in foreign operations by denominating a portion of our debt in our subsidiaries’ and investments’ functional currencies and designating it as a hedge of these subsidiaries and investments. We had designated debt as a hedge of our net investments in TUI Cruises of approximately €310.0 million, or approximately $353.5 million, as of June 30, 2017.
Fuel Price Risk
Our exposure to market risk for changes in fuel prices relates primarily to the consumption of fuel on our ships. We use fuel swap agreements to mitigate the financial impact of fluctuations in fuel prices.
Our fuel swap agreements are accounted for as cash flow hedges. At June 30, 2017, we have hedged the variability in future cash flows for certain forecasted fuel transactions occurring through 2021. As of June 30, 2017 and December 31, 2016, we had the following outstanding fuel swap agreements:
|
| | | | | |
| Fuel Swap Agreements |
| As of June 30, 2017 | | As of December 31, 2016 |
| (metric tons) |
2017 | 427,100 |
| | 799,065 |
|
2018 | 756,700 |
| | 616,300 |
|
2019 | 668,500 |
| | 521,000 |
|
2020 | 531,200 |
| | 306,500 |
|
2021 | 224,900 |
| | — |
|
|
| | | | | |
| Fuel Swap Agreements |
| As of June 30, 2017 | | As of December 31, 2016 |
| (% hedged) |
Projected fuel purchases: | |
| | |
|
2017 | 64 | % | | 60 | % |
2018 | 54 | % | | 44 | % |
2019 | 45 | % | | 35 | % |
2020 | 35 | % | | 20 | % |
2021 | 15 | % | | — |
|
At June 30, 2017 and December 31, 2016, $123.0 million and $138.5 million, respectively, of estimated unrealized net loss associated with our cash flow hedges pertaining to fuel swap agreements were expected to be reclassified to earnings from Accumulated other comprehensive loss within the next twelve months. Reclassification is expected to occur as the result of fuel consumption associated with our hedged forecasted fuel purchases.
The fair value and line item caption of derivative instruments recorded within our consolidated balance sheets were as follows:
|
| | | | | | | | | | | | | | | | | | | | |
| | Fair Value of Derivative Instruments |
| | Asset Derivatives | | Liability Derivatives |
| | Balance Sheet Location | | As of June 30, 2017 | | As of December 31, 2016 | | Balance Sheet Location | | As of June 30, 2017 | | As of December 31, 2016 |
| | | Fair Value | | Fair Value | | | Fair Value | | Fair Value |
(In thousands) | | | | | | | | | | | | |
Derivatives designated as hedging instruments under ASC 815-20(1) | | | | | | | | | | | | |
Interest rate swaps | | Other assets | | $ | 886 |
| | $ | 5,246 |
| | Other long-term liabilities | | $ | 54,726 |
| | $ | 57,679 |
|
Foreign currency forward contracts | | Prepaid expenses and other assets | | 16,137 |
| | — |
| | Derivative financial instruments | | 1,127 |
| | 5,574 |
|
Foreign currency forward contracts | | Other assets | | 37,299 |
| | — |
| | Other long-term liabilities | | 3,758 |
| | 68,165 |
|
Fuel swaps | | Prepaid expenses and other assets | | 1,577 |
| | — |
| | Derivative financial instruments | | 117,654 |
| | 129,486 |
|
Fuel swaps | | Other assets | | 12,281 |
| | 13,608 |
| | Other long-term liabilities | | 76,102 |
| | 95,125 |
|
Total derivatives designated as hedging instruments under 815-20 | | | | 68,180 |
| | 18,854 |
| | | | 253,367 |
| | 356,029 |
|
Derivatives not designated as hedging instruments under ASC 815-20 | | | | | | | | | | | | |
Fuel swaps | | Prepaid expenses and other assets | | 73 |
| | — |
| | Derivative financial instruments | | 9,320 |
| | 11,532 |
|
Fuel swaps | | Other Assets | | 440 |
| | 543 |
| | Other long-term liabilities | | 3,570 |
| | 5,936 |
|
Total derivatives not designated as hedging instruments under 815-20 | | | | 513 |
| | 543 |
| | | | 12,890 |
| | 17,468 |
|
Total derivatives | | | | $ | 68,693 |
| | $ | 19,397 |
| | | | $ | 266,257 |
| | $ | 373,497 |
|
(1) Accounting Standard Codification 815-20 “Derivatives and Hedging.”
The carrying value and line item caption of non-derivative instruments designated as hedging instruments recorded within our consolidated
balance sheets were as follows:
|
| | | | | | | | | | |
| | | | Carrying Value |
Non-derivative instrument designated as hedging instrument under ASC 815-20 | | Balance Sheet Location | | As of June 30, 2017 | | As of December 31, 2016 |
(In thousands) | | | | | | |
Foreign currency debt | | Current portion of long-term debt | | $ | 66,582 |
| | $ | 61,601 |
|
Foreign currency debt | | Long-term debt | | 286,911 |
| | 249,624 |
|
| | | | $ | 353,493 |
| | $ | 311,225 |
|
The effect of derivative instruments qualifying and designated as hedging instruments and the related hedged items in fair value hedges on the consolidated statements of comprehensive income (loss) was as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives and Related Hedged Items under ASC 815-20 Fair Value Hedging Relationships | | Location of Gain (Loss) Recognized in Income on Derivative and Hedged Item | | Amount of Gain (Loss) Recognized in Income on Derivative | | Amount of Gain (Loss) Recognized in Income on Hedged Item |
Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 | | Six Months Ended June 30, 2017 | | Six Months Ended June 30, 2016 | | Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 | | Six Months Ended June 30, 2017 | | Six Months Ended June 30, 2016 |
(In thousands) | | | | | | | | | | | | | | | | | | |
Interest rate swaps | | Interest expense, net of interest capitalized | | $ | 869 |
| | $ | 1,976 |
| | $ | 2,042 |
| | $ | 4,338 |
| | $ | — |
| | $ | 3,278 |
| | $ | — |
| | $ | 7,203 |
|
Interest rate swaps | | Other expense | | 5,351 |
| | 9,986 |
| | 3,820 |
| | 36,254 |
| | (4,311 | ) | | (8,601 | ) | | (1,854 | ) | | (32,301 | ) |
| | | | $ | 6,220 |
| | $ | 11,962 |
| | $ | 5,862 |
| | $ | 40,592 |
| | $ | (4,311 | ) | | $ | (5,323 | ) | | $ | (1,854 | ) | | $ | (25,098 | ) |
The effect of derivative instruments qualifying and designated as cash flow hedging instruments on the consolidated financial statements was as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives under ASC 815-20 Cash Flow Hedging Relationships | | Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Income (Loss) on Derivative (Effective Portion) | | Location of Gain (Loss) Reclassified from Accumulated Other Comprehensive Loss into Income (Effective Portion) | | Amount of Gain (Loss) Reclassified from Accumulated Other Comprehensive Income (Loss) into Income (Effective Portion) |
Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 | | Six Months Ended June 30, 2017 | | Six Months Ended June 30, 2016 | | | Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 | | Six Months Ended June 30, 2017 | | Six Months Ended June 30, 2016 |
(In thousands) | | |
| | |
| | |
| | |
| | | | |
| | |
| | |
| | |
|
Interest rate swaps | | $ | (19,060 | ) | | $ | (35,732 | ) | | $ | (21,549 | ) | | $ | (133,103 | ) | | Interest expense, net of interest capitalized | | $ | (7,863 | ) | | $ | (10,938 | ) | | $ | (16,720 | ) | | $ | (20,066 | ) |
Foreign currency forward contracts | | 97,521 |
| | (34,738 | ) | | 99,650 |
| | 11,310 |
| | Depreciation and amortization expenses | | (2,710 | ) | | (1,980 | ) | | (5,420 | ) | | (2,698 | ) |
Foreign currency forward contracts | | — |
| | — |
| | — |
| | — |
| | Other expense | | (4,105 | ) | | (12,830 | ) | | (7,675 | ) | | (6,742 | ) |
Foreign currency forward contracts | | — |
| | — |
| | — |
| | — |
| | Other operating | | — |
| | (207 | ) | | — |
| | (207 | ) |
Foreign currency collar options | | — |
| | — |
| | — |
| | — |
| | Depreciation and amortization expenses | | (602 | ) | | (601 | ) | | (1,204 | ) | | (1,204 | ) |
Fuel swaps | | — |
| | — |
| | — |
| | — |
| | Other expense | | 2,498 |
| | 13,933 |
| | 4,775 |
| | 6,597 |
|
Fuel swaps | | (4,125 | ) | | 146,068 |
| | (34,693 | ) | | 97,731 |
| | Fuel | | (41,835 | ) | | (68,129 | ) | | (81,763 | ) | | (158,830 | ) |
| | $ | 74,336 |
| | $ | 75,598 |
| | $ | 43,408 |
| | $ | (24,062 | ) | | | | $ | (54,617 | ) | | $ | (80,752 | ) | | $ | (108,007 | ) | | $ | (183,150 | ) |
|
| | | | | | | | | | | | | | | | | | |
Derivatives under ASC 815-20 Cash Flow Hedging Relationships | | Location of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) | | Amount of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion and Amount Excluded from Effectiveness Testing) |
Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 | | Six Months Ended June 30, 2017 | | Six Months Ended June 30, 2016 |
(In thousands) | | | | |
| | |
| | |
| | |
|
Interest rate swaps | | Other expense | | — |
| | (342 | ) | | — |
| | (1,242 | ) |
Foreign currency forward contracts | | Other expense | | 43 |
| | — |
| | 25 |
| | — |
|
Foreign currency forward contracts | | Other expense | | — |
| | (57 | ) | | — |
| | (57 | ) |
Fuel swaps | | Other expense | | 2,281 |
| | — |
| | — |
| | — |
|
Fuel swaps | | Other expense | | (2,337 | ) | | (3,925 | ) | | (2,337 | ) | | (3,941 | ) |
| | | | $ | (13 | ) | | $ | (4,324 | ) | | $ | (2,312 | ) | | $ | (5,240 | ) |
The effect of non-derivative instruments qualifying and designated as net investment hedging instruments on the consolidated financial statements was as follows:
|
| | | | | | | | | | | | | | | | |
| | Amount of Gain (Loss) Recognized in Other Comprehensive Income (Loss) (Effective Portion) |
Non-derivative instruments under ASC 815-20 Net Investment Hedging Relationships | | Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 | | Six Months Ended June 30, 2017 | | Six Months Ended June 30, 2016 |
(In thousands) | | |
| | |
| | |
| | |
|
Foreign Currency Debt | | $ | 21,888 |
| | $ | 4,695 |
| | $ | 26,257 |
| | $ | 4,695 |
|
| | $ | 21,888 |
| | $ | 4,695 |
| | $ | 26,257 |
| | $ | 4,695 |
|
There was no amount recognized in income (ineffective portion and amount excluded from effectiveness testing) for the quarters and six months ended June 30, 2017 and June 30, 2016, respectively.
The effect of derivatives not designated as hedging instruments on the consolidated financial statements was as follows:
|
| | | | | | | | | | | | | | | | | | |
| | | | Amount of Gain (Loss) Recognized in Income on Derivatives |
Derivatives Not Designated as Hedging Instruments under ASC 815-20 | | Location of Gain (Loss) Recognized in Income on Derivatives | | Quarter Ended June 30, 2017 | | Quarter Ended June 30, 2016 | | Six Months Ended June 30, 2017 | | Six Months Ended June 30, 2016 |
(In thousands) | | | | |
| | |
| | |
| | |
|
Foreign currency forward contracts | | Other expense | | $ | 21,256 |
| | $ | (23,703 | ) | | $ | 35,068 |
| | $ | (9,248 | ) |
Fuel swaps | | Other expense | | (20 | ) | | (73 | ) | | (80 | ) | | (51 | ) |
| | | | $ | 21,236 |
| | $ | (23,776 | ) | | $ | 34,988 |
| | $ | (9,299 | ) |
Credit Related Contingent Features
Our current interest rate derivative instruments may require us to post collateral if our Standard & Poor’s and Moody’s credit ratings are below specified levels. Specifically, if on the fifth anniversary of executing a derivative instrument, or on any succeeding fifth-year anniversary, our credit ratings for our senior unsecured debt were to be rated below BBB- by Standard & Poor’s and Baa3 by Moody’s, then the counterparty may periodically demand that we post collateral in an amount equal to the difference between (i) the net market value of all derivative transactions with such counterparty that have reached their fifth year anniversary, to the extent negative, and (ii) the applicable minimum call amount.
The amount of collateral required to be posted following such event will change as, and to the extent, our net liability position increases or decreases by more than the applicable minimum call amount. If our credit rating for our senior unsecured debt is subsequently equal to or above BBB- by Standard & Poor’s or Baa3 by Moody’s, then any collateral posted at such time will be released to us and we will no longer be required to post collateral unless we meet the collateral trigger requirement at the next fifth-year anniversary. At June 30, 2017, four of our interest rate derivative instruments had reached their fifth anniversary; however, our senior unsecured debt credit rating was BBB- by Standard & Poor’s and Baa3 by Moody’s and, accordingly, we were not required to post any collateral as of such date. As of December 31, 2016, two of our interest rate derivative instruments had reached their fifth anniversary. As our unsecured debt credit rating at December 31, 2016 was below BBB-/Baa3, we had posted $7.2 million in collateral as of such date. Consistent with the provisions of our interest rate derivatives instruments, all collateral that was posted with our counterparties was returned upon reaching investment grade.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Cautionary Note Concerning Forward-Looking Statements
The discussion under this caption "Management's Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere in this document includes "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact, including statements regarding guidance (including our expectations for the third quarter and full year of 2017 and our earnings and yield estimates for 2017 set forth under the heading "Outlook" below), business and industry prospects or future results of operations or financial position, made in this Quarterly Report on Form 10-Q are forward-looking. Words such as "anticipate," "believe," "could," "estimate," "expect," "goal," "intend," "may," "plan," "project," "seek," "should," "will," "driving" and similar expressions are intended to further identify any of these forward-looking statements. Forward-looking statements reflect management's current expectations but they are based on judgments and are inherently uncertain. Furthermore, they are subject to risks, uncertainties and other factors that 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, those discussed in this Quarterly Report on Form 10-Q and, in particular, the risks discussed under the caption "Risk Factors" in Part II, Item 1A herein.
All forward-looking statements made in this Quarterly Report on Form 10-Q speak only as of the date of this document. Given these risks and uncertainties, readers are cautioned not to place undue reliance on such forward-looking statements. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Overview
The discussion and analysis of our financial condition and results of operations has been organized to present the following:
| |
• | a review of our financial presentation, including discussion of certain operational and financial metrics we utilize to assist us in managing our business; |
| |
• | a discussion of our results of operations for the quarter and six months ended June 30, 2017 compared to the same period in 2016; |
| |
• | a discussion of our business outlook, including our expectations for selected financial items for the third quarter and full year of 2017; and |
| |
• | a discussion of our liquidity and capital resources, including our future capital and contractual commitments and potential funding sources. |
Critical Accounting Policies
For a discussion of our critical accounting policies, refer to Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations within our Annual Report on Form 10-K for the year ended December 31, 2016.
Seasonality
Our revenues are seasonal based on demand for cruises. Demand is strongest for cruises during the Northern Hemisphere’s summer months and holidays. In order to mitigate the impact of the winter weather in the Northern Hemisphere and to capitalize on the summer season in the Southern Hemisphere, our brands have focused on deployment to the Caribbean, Asia and Australia during that period.
Financial Presentation
Description of Certain Line Items
Revenues
Our revenues are comprised of the following:
| |
• | Passenger ticket revenues, which consist of revenue recognized from the sale of passenger tickets and the sale of air transportation to and from our ships; and |
| |
• | Onboard and other revenues, which consist primarily of revenues from the sale of goods and/or services onboard our ships not included in passenger ticket prices, cancellation fees, sales of vacation protection insurance and pre- and post-cruise tours. Onboard and other revenues also includes revenues we receive from independent third party concessionaires that pay us a percentage of their revenues in exchange for the right to provide selected goods and/or services onboard our ships as well as revenues received for our bareboat charter, procurement and management related services we perform on behalf of our unconsolidated affiliates. |
Cruise Operating Expenses
Our cruise operating expenses are comprised of the following:
| |
• | Commissions, transportation and other expenses, which consist of those costs directly associated with passenger ticket revenues, including travel agent commissions, air and other transportation expenses, port costs that vary with passenger head counts and related credit card fees; |
| |
• | Onboard and other expenses, which consist of the direct costs associated with onboard and other revenues, including the costs of products sold onboard our ships, vacation protection insurance premiums, costs associated with pre- and post-cruise tours and related credit card fees as well as the minimal costs associated with concession revenues, as the costs are mostly incurred by third-party concessionaires and costs incurred for the procurement and management related services we perform on behalf of our unconsolidated affiliates; |
| |
• | Payroll and related expenses, which consist of costs for shipboard personnel (costs associated with our shoreside personnel are included in Marketing, selling and administrative expenses); |
| |
• | Food expenses, which include food costs for both guests and crew; |
| |
• | Fuel expenses, which include fuel and related delivery, storage and emission consumable costs and the financial impact of fuel swap agreements; and |
| |
• | Other operating expenses, which consist primarily of operating costs such as repairs and maintenance, port costs that do not vary with passenger head counts, vessel related insurance, entertainment and gains and /or losses related to the sale of our ships. |
We do not allocate payroll and related expenses, food expenses, fuel expenses or other operating expenses to the expense categories attributable to passenger ticket revenues or onboard and other revenues since they are incurred to provide the total cruise vacation experience.
Selected Operational and Financial Metrics
We utilize a variety of operational and financial metrics which are defined below to evaluate our performance and financial condition. As discussed in more detail herein, certain of these metrics are non-GAAP financial measures. These non-GAAP financial measures are provided along with the related GAAP financial measures as we believe they provide useful information to investors as a supplement to our consolidated financial statements, which are prepared and presented in accordance with GAAP. The presentation of non-GAAP 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 GAAP.
Adjusted Earnings per Share ("Adjusted EPS") represents Adjusted Net Income 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 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.
Available Passenger Cruise Days (“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.
Gross Cruise Costs represent the sum of total cruise operating expenses plus marketing, selling and administrative expenses.
Gross Yields represent total revenues per APCD.
Net Cruise Costs and Net Cruise Costs 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 (each of which is described above under the Description of Certain Line Items heading). 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. A reconciliation of historical Gross Cruise Costs to Net Cruise Costs and Net Cruise Costs Excluding Fuel is provided below under Results of Operations. For the periods presented, Net Cruise Costs excludes initiative costs related to our Pullmantur right-sizing strategy.
Net Revenues represent total revenues less commissions, transportation and other expenses and onboard and other expenses (each of which is described above under the Description of Certain Line Items heading).
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 it is the most relevant measure of our pricing performance because it reflects 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. A reconciliation of historical Gross Yields to Net Yields is provided below under Results of Operations.
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 represent the number of passengers carried for the period multiplied by the number of days of their respective cruises.
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 United States dollar. Because our reporting currency is the United States dollar, the value of these revenues and expenses can be affected by changes in currency exchange rates. Although such changes in local currency prices is 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 as if the current periods’ currency exchange rates had remained constant with the comparable prior periods’ rates, or on a “Constant Currency” basis.
It should be emphasized that Constant Currency is primarily used for comparing short-term changes and/or projections. Changes in guest sourcing and shifting the amount of purchases between currencies can change the impact of the purely currency-based fluctuations.
The use of certain significant non-GAAP measures, such as Net Yields, Net Cruise Costs and Net Cruise Costs Excluding Fuel, allows us to perform capacity and rate analysis to separate the impact of known capacity changes from other less predictable changes which affect our business. We believe these non-GAAP measures provide expanded insight to measure revenue and cost performance in addition to the standard United States GAAP based financial measures. There are no specific rules or regulations for determining non-GAAP and Constant Currency measures, and as such, there exists the possibility that they may not be comparable to other companies within the industry.
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 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 GAAP. Due to this uncertainty, we do not believe that reconciling information for such projected figures would be meaningful.
Results of Operations
Summary
Both our net income and Adjusted Net Income for the second quarter of 2017 were $369.5 million, or $1.71 per share on a diluted basis compared to net income and Adjusted Net Income of $229.9 million and $235.2 million, or $1.06 and $1.09 per share on a diluted basis, respectively, for the second quarter of 2016.
Both our net income and Adjusted Net Income for the six months ended June 30, 2017 were $584.3 million, or $2.71 per share on a diluted basis as compared to net income and Adjusted Net Income of $329.0 million and $359.1 million, or $1.52 and $1.65, per share on a diluted basis, respectively, for the six months ended June 30, 2016.
Significant items for the quarter and six months ended June 30, 2017 include:
| |
• | The effect of changes in foreign currency exchange rates related to our passenger ticket and onboard and other revenue transactions and cruise operating expenses denominated in currencies other than the United States dollar, resulted in a decrease in total revenues of $29.4 million and $31.4 million for the quarter and six months ended June 30, 2017, respectively, as compared to the same periods in 2016, and a decrease in cruise operating expenses by $6.8 million and $8.9 million for the quarter and six months ended June 30, 2017, respectively, as compared to the same periods in 2016. |
| |
• | Total revenues, excluding the unfavorable effect of changes in foreign currency exchange rates, increased $119.4 million and $212.2 million for the quarter and six months ended June 30, 2017, respectively, as compared to the same period in 2016. The increase was primarily due to an increase in ticket prices and onboard spending on a per passenger basis, which is further discussed below. |
| |
• | Total Cruise operating expenses, excluding the favorable effect of changes in foreign currency exchange rates, decreased $47.0 million and $110.7 million for the quarter and six months ended June 30, 2017, respectively, as compared to the same period in 2016. The decrease was primarily due to the decrease in capacity, which is further discussed below. Additionally, we recognized a $30.9 million gain on the sale of Legend of the Seas in March 2017. |
Other Items
| |
• | In May 2017, TUI Cruises, our 50% joint venture, took delivery of Mein Schiff 6. |
| |
• | During the second quarter of 2017, we entered into agreements with Meyer Turku to build two "Project Icon" ships. Refer to Note 6. Commitments and Contingencies to our consolidated financial statements for further information. |
Operating results for the quarter and six months ended June 30, 2017 compared to the same period in 2016 are shown in the following table (in thousands, except per share data):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quarter Ended June 30, | | Six months ended June 30, |
| 2017 | | 2016 | | 2017 | | 2016 |
| | | % of Total Revenues | | | | % of Total Revenues | | | | % of Total Revenues | | | | % of Total Revenues |
Passenger ticket revenues | $ | 1,581,385 |
| | 72.0 | % | | $ | 1,516,530 |
| | 72.0 | % | | $ | 2,999,608 |
| | 71.4 | % | | $ | 2,894,697 |
| | 72.0 | % |
Onboard and other revenues | 613,889 |
| | 28.0 | % | | 588,732 |
| | 28.0 | % | | 1,204,226 |
| |