2
FORM 10-Q
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
(Mark One)
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended August 31, 2000
OR
[ ] 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 1-9610
CARNIVAL CORPORATION
(Exact name of registrant as specified in its charter)
Republic of Panama 59-1562976
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
3655 N.W. 87th Avenue, Miami, Florida 33178-2428
(Address of principal executive offices) (Zip code)
(305) 599-2600
(Registrant's telephone number, including area code)
None
(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 X No__
Indicate the number of shares outstanding of each of the issuer's classes
of common stock as of the latest practicable date.
Common Stock, $.01 par value - 584,469,510 shares as of October 10, 2000.
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements.
CARNIVAL CORPORATION
CONSOLIDATED BALANCE SHEETS
(in thousands, except par value)
August 31, November 30,
2000 1999
ASSETS
Current Assets
Cash and cash equivalents $ 141,141 $ 521,771
Short-term investments 4,455 22,800
Accounts receivable, net 109,066 62,887
Consumable inventories, at average cost 92,353 84,019
Prepaid expenses and other 122,148 100,159
Total current assets 469,163 791,636
Property and Equipment, Net 7,102,225 6,410,527
Investments in and Advances to Affiliates 516,341 586,922
Goodwill, less Accumulated Amortization of
$95,173 and $85,272 452,679 462,340
Other Assets 51,762 34,930
$8,592,170 $8,286,355
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
Current portion of long-term debt $ 6,696 $ 206,267
Accounts payable 228,623 195,879
Accrued liabilities 257,016 262,170
Customer deposits 701,682 675,816
Dividends payable 61,530 64,781
Total current liabilities 1,255,547 1,404,913
Long-Term Debt 1,475,831 867,515
Deferred Income and Other Long-Term Liabilities 91,606 82,680
Commitments and Contingencies (Note 5)
Shareholders' equity
Common Stock; $.01 par value; 960,000 shares
authorized; 617,557 and 616,966 shares
issued 6,176 6,170
Additional paid-in capital 1,772,763 1,757,408
Retained earnings 4,758,448 4,176,498
Unearned stock compensation (13,259) (9,945)
Accumulated other comprehensive (loss) income (49,805) 1,116
Treasury Stock; 33,087 shares at cost (705,137) -
Total shareholders' equity 5,769,186 5,931,247
$8,592,170 $8,286,355
The accompanying notes are an integral part of these consolidated financial
statements.
CARNIVAL CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
Nine Months Three Months
Ended August 31, Ended August 31,
2000 1999 2000 1999
Revenues $2,928,216 $2,706,228 $1,228,211 $1,161,821
Costs and Expenses
Operating expenses 1,577,285 1,420,942 614,724 572,413
Selling and administrative 361,035 326,203 119,329 109,916
Depreciation and amortization 211,140 179,899 75,248 63,084
2,149,460 1,927,044 809,301 745,413
Operating Income Before
(Loss) Income From Affiliated
Operations 778,756 779,184 418,910 416,408
(Loss) Income From Affiliated
Operations, Net (4,361) 3,677 1,548 10,776
Operating Income 774,395 782,861 420,458 427,184
Nonoperating Income (Expense)
Interest income 14,051 30,142 2,592 11,780
Interest expense, net of
capitalized interest (25,198) (38,181) (9,738) (11,301)
Other income (expense), net 12,241 17,986 (6,005) 10,045
Income tax expense (3,826) (5,617) (11,117) (13,262)
Minority interest (10,995) (9,353)
(2,732) (6,665) (24,268) (12,091)
Net Income $ 771,663 $ 776,196 $ 396,190 $ 415,093
Earnings Per Share:
Basic $1.28 $1.27 $.67 $.68
Diluted $1.27 $1.26 $.67 $.67
The accompanying notes are an integral part of these consolidated financial
statements.
CARNIVAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
Nine Months Ended August 31,
2000 1999
OPERATING ACTIVITIES
Net income $ 771,663 $ 776,196
Adjustments to reconcile net income
to net cash provided from operations:
Depreciation and amortization 211,140 179,899
Loss (income) from affiliated
operations and dividends received 20,827 11,410
Minority interest 10,995
Other 3,819 3,659
Changes in operating assets and liabilities
(Increase) decrease in:
Receivables (26,916) (37,281)
Consumable inventories (8,334) (3,702)
Prepaid expenses and other (21,851) 2,829
Increase (decrease) in:
Accounts payable 32,744 21,016
Accrued liabilities (7,288) 23,079
Customer deposits 25,866 78,421
Net cash provided from operating
activities 1,001,670 1,066,521
INVESTING ACTIVITIES
Decrease (increase) in short-term
investments, net 24,131 (443,620)
Additions to property and equipment, net (882,460) (485,243)
Other, net (19,001) 45,209
Net cash used for investing activities (877,330) (883,654)
FINANCING ACTIVITIES
Proceeds from long-term debt 395,930 7,772
Principal payments of long-term debt (10,476) (420,423)
Dividends paid (192,964) (163,946)
Proceeds from issuance of Common Stock, net 7,677 740,817
Purchase of treasury stock (705,137)
Other (125)
Net cash (used for) provided from
financing activities (504,970) 164,095
Net (decrease) increase in cash and
cash equivalents (380,630) 346,962
Cash and cash equivalents at beginning
of period 521,771 137,273
Cash and cash equivalents at end of period $ 141,141 $ 484,235
The accompanying notes are an integral part of these consolidated financial
statements.
CARNIVAL CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 - BASIS OF PRESENTATION
The financial statements included herein have been prepared by Carnival
Corporation, without audit, pursuant to the rules and regulations of the
Securities and Exchange Commission.
The accompanying consolidated balance sheet at August 31, 2000 and the
consolidated statements of operations for the nine and three months ended August
31, 2000 and 1999 and the consolidated statements of cash flows for the nine
months ended August 31, 2000 and 1999 are unaudited and, in the opinion of
management, contain all adjustments, consisting of only normal recurring
accruals, necessary for a fair presentation. The operations of Carnival
Corporation and its consolidated subsidiaries (referred to collectively as the
"Company") and its affiliates are seasonal and results for interim periods are
not necessarily indicative of the results for the entire year. Certain amounts
in prior periods have been reclassified to conform with the current period's
presentation.
NOTE 2 - PROPERTY AND EQUIPMENT
Property and equipment consisted of the following (in thousands):
August 31, November 30,
2000 1999
Ships $7,307,265 $6,543,592
Ships under construction 544,962 506,477
7,852,227 7,050,069
Land, buildings and improvements 268,344 235,333
Transportation and other equipment 417,865 395,008
Total property and equipment 8,538,436 7,680,410
Less accumulated depreciation and
amortization (1,436,211) (1,269,883)
$7,102,225 $6,410,527
Capitalized interest, primarily on ships under construction, amounted to
$32.9 million and $29.2 million for the nine months ended August 31, 2000 and
1999, respectively, and $11.4 million and $9.3 million for the three months
ended August 31, 2000 and 1999, respectively.
NOTE 3 - LONG-TERM DEBT
Long-term debt consisted of the following (in thousands):
August 31, November 30,
2000 1999
Commercial Paper $ 395,930 $ -
Unsecured 5.65% Notes Due October 15, 2000 199,985 199,920
Unsecured 6.15% Notes Due April 15, 2008 199,603 199,564
Unsecured 6.65% Debentures Due January 15, 2028 199,294 199,274
Unsecured 6.15% Notes Due October 1, 2003 124,979 124,974
Unsecured 7.2% Debentures Due October 1, 2023 124,889 124,886
Unsecured 7.7% Notes Due July 15, 2004 99,956 99,947
Unsecured 7.05% Notes Due May 15, 2005 99,906 99,891
Other 37,985 25,326
1,482,527 1,073,782
Less portion due within one year (6,696) (206,267)
$1,475,831 $ 867,515
The commercial paper outstanding as of August 31, 2000 bears interest at
approximately 6.6% and is due in the fourth quarter of fiscal 2000. Since the
commercial paper is backed by the Company's long-term revolving credit
facilities, balances outstanding under the commercial paper programs have been
classified as long-term in the accompanying balance sheet.
The Unsecured 5.65% Notes Due October 15, 2000 are expected to be repaid
through borrowings under the U.S. commercial paper program and, as such, have
been classified as long-term in the accompanying August 31, 2000 balance sheet.
NOTE 4 - SHAREHOLDERS' EQUITY
The Company's Articles of Incorporation authorizes the Board of Directors,
at its discretion, to issue up to 40 million shares of Preferred Stock. The
Preferred Stock is issuable in series which may vary as to certain rights and
preferences at the discretion of the Board of Directors and has a $.01 par
value. At August 31, 2000 and November 30, 1999, no Preferred Stock had been
issued.
During the nine months ended August 31, 2000 and 1999, the Company declared
cash dividends of $.315 and $.27 per share, or an aggregate of $189.7 million
and $165.6 million, respectively.
In February 2000, the Board of Directors authorized the repurchase of up to
$1 billion of the Company's Common Stock. As of August 31, 2000, the Company
had repurchased approximately 33.1 million shares of its Common Stock at a cost
of $705.1 million.
NOTE 5 - COMMITMENTS AND CONTINGENCIES
Capital Expenditures
A description of ships under contract for construction at August 31, 2000
was as follows (dollars in millions):
Expected Estimated
Service Passenger Total
Ship Date(1) Shipyard Capacity(2) Cost(3)
Carnival Cruise Lines
Carnival Spirit 5/01 Masa-Yards 2,124 $ 375
Carnival Pride 1/02 Masa-Yards(4) 2,124 375
Carnival Legend 8/02 Masa-Yards(4) 2,124 375
Carnival Conquest 12/02 Fincantieri 2,974 500
Carnival Glory 8/03 Fincantieri 2,974 500
Carnival Miracle 4/04 Masa-Yards(4) 2,124 375
Carnival Valor 11/04 Fincantieri(5) 2,974 500
Total Carnival Cruise Lines 17,418 3,000
Holland America Line
Amsterdam (6) 11/00 Fincantieri 1,380 300
Newbuild 10/02 Fincantieri(5) 1,848 410
Newbuild 8/03 Fincantieri(5) 1,848 410
Newbuild 1/04 Fincantieri(5) 1,848 410
Newbuild 9/04 Fincantieri(5) 1,848 410
Newbuild 6/05 Fincantieri(5) 1,848 410
Total Holland America Line 10,620 2,350
Costa Crociere
Newbuild 7/03 Masa-Yards (7) 2,112 335
Total Costa Crociere 2,112 335
Total 30,150 $5,685
(1) The expected service date is the date the ship is expected to begin
revenue generating activities.
(2) In accordance with cruise industry practice, passenger capacity is
calculated based on two passengers per cabin even though some cabins can
accommodate three or four passengers.
(3) Estimated total cost of the completed ship includes the contract price
with the shipyard, design and engineering fees, capitalized interest, various
owner supplied items and construction oversight costs.
(4) These construction contracts are denominated in German Marks and have been
fixed into U.S. dollars through the utilization of forward foreign currency
contracts.
(5) These construction contracts are denominated in Italian Lira and have been
fixed into U.S. dollars through the utilization of forward foreign currency
contracts.
(6) On September 28, 2000, the Company accepted delivery of Holland America
Line's Amsterdam.
(7) This construction contract is denominated in German Marks which has a
fixed exchange rate with Costa Crociere's functional currency, which is the
Italian Lira. The estimated total cost of 730 billion Lire has been translated
into U.S. dollars using the August 31, 2000 exchange rate.
In connection with the ships under contract for construction, the Company
has paid approximately $545 million through August 31, 2000 and anticipates
paying approximately $524 million during the twelve month period ending August
31, 2001 and approximately $4.6 billion thereafter.
In addition to these ship construction contracts, the Company has letters
of intent for the construction of Cunard Line's Queen Mary 2 and two 2,720-
passenger vessels for Costa Crociere S.p.A. ("Costa"), for an estimated total
cost of approximately $1.6 billion.
Litigation
Several actions (collectively the "Passenger Complaints") have been filed
against Carnival Cruise Lines ("Carnival") and one action has been filed against
Holland America Westours on behalf of purported classes of persons who paid port
charges to Carnival or Holland America Line ("Holland America"), alleging that
statements made in advertising and promotional materials concerning port charges
were false and misleading. The Passenger Complaints allege violations of the
various state consumer protection acts and claims of fraud, conversion, breach
of fiduciary duties and unjust enrichment. Plaintiffs seek compensatory damages
or, alternatively, refunds of portions of port charges paid, attorneys' fees,
costs, prejudgment interest, punitive damages and injunctive and declaratory
relief. These actions against Carnival are in various stages of progress and
are proceeding.
Holland America Westours has entered into a settlement agreement for the
one Passenger Complaint filed against it. The settlement agreement was approved
by the trial court on September 28, 1998. Under the settlement agreement,
Holland America would issue travel vouchers with a face value of $10-$50
depending on specified criteria, to certain of its passengers who are U.S.
residents and who sailed between April 1992 and April 1996, and would pay a
portion of the plaintiffs' legal fees.
One member of the settlement class appealed the trial court's approval of
the settlement. In August 2000, the court of appeals refused to approve the
settlement and remanded the case to the trial court. Holland America Westours
has filed a petition for discretionary review by the Washington Supreme Court.
While the Company believes it has a reasonable chance of obtaining review, this
is not assured nor can the outcome of the appeal, if accepted, be determined.
If the settlement is reinstated, the amount and timing of the travel
vouchers to be redeemed and the effects of the travel voucher redemption on
revenues is not reasonably determinable. The Company has not established a
liability for the travel voucher portion of the settlements and will account for
the redemption of the vouchers as a reduction of future revenues. If the court
of appeals decision remains intact, it is not possible at this time to determine
the outcome of this matter on remand to the trial court.
Several complaints were filed against Carnival and/or Holland America
Westours (collectively the "Travel Agent Complaints") on behalf of purported
classes of travel agencies who had booked a cruise with Carnival or Holland
America, claiming that advertising practices regarding port charges resulted in
an improper commission bypass. These actions allege violations of state
consumer protection laws, claims of breach of contract, negligent
misrepresentation, unjust enrichment, unlawful business practices and common law
fraud, and they seek unspecified compensatory damages (or alternatively, the
payment of usual and customary commissions on port charges paid by passengers in
excess of certain charges levied by government authorities), an accounting,
attorneys' fees and costs, punitive damages and injunctive relief. These
actions are in various stages of progress and are proceeding.
Several actions have been filed against Carnival, Holland America Westours,
Cunard and Costa alleging that they violated the Americans with Disabilities
Act ("ADA") by failing to make certain of their cruise ships accessible to
individuals with disabilities (the "ADA Complaints"). Plaintiffs seek
injunctive relief and fees and costs. Certain of the plaintiffs also seek
statutory damages, including punitive damages. These actions are in progress
and are proceeding.
It is not now possible to determine the ultimate outcome of the pending
Passenger Complaints, Travel Agent Complaints and ADA Complaints if such claims
should proceed to trial. Management believes that the Company has meritorious
defenses to these claims.
Several complaints were filed against the Company and four of its officers
on behalf of a purported class of purchasers of Common Stock of the Company,
claiming that statements made by the Company in public filings violate federal
securities laws (collectively the "Stock Purchaser Complaints"). The plaintiffs
seek unspecified compensatory damages, attorneys' fees and costs and expert
fees. The court overseeing the Stock Purchaser Complaints issued an order
granting the motion by the plaintiffs for appointment of lead plaintiffs and
lead counsel. Pursuant to a previous scheduling order in the case, the
plaintiffs must file their consolidated amended complaint by November 6, 2000.
It is not now possible to determine the ultimate outcome of these pending
complaints. Management believes that the Company and these officers have
meritorious defenses to these claims. Accordingly, the Company and these
officers intend to vigorously defend against all such actions.
In August 2000, the Company received a Federal grand jury subpoena
requesting that the Company produce documents and records concerning
environmental matters. The Company intends to respond to the subpoena.
In the normal course of business, various other claims and lawsuits have
been filed or are pending against the Company. The majority of these claims and
lawsuits are covered by insurance. Management believes the outcome of any such
suits, which are not covered by insurance, would not have a material adverse
effect on the Company's financial condition or results of operations.
Contingent Obligations
The Company has certain contingent obligations or has provided letters of
credit related to two ship lease transactions which, at August 31, 2000, total
approximately $350 million. Only in the remote event of nonperformance by
certain major financial institutions, which have long-term credit ratings of
AAA, would the Company be required to make any payments under these contingent
obligations.
NOTE 6 - COMPREHENSIVE INCOME
Comprehensive income for the periods indicated was as follows (in
thousands):
Nine Months Three Months
Ended August 31, Ended August 31,
2000 1999 2000 1999
Net income $771,663 $776,196 $396,190 $415,093
Changes in securities valuation
allowance (1,286) (3,081) 404 (3,088)
Foreign currency translation
adjustment (49,635) (42,636) (14,402) (12,640)
Total comprehensive income $720,742 $730,479 $382,192 $399,365
NOTE 7 - SEGMENT INFORMATION
The Company's cruise segment includes five cruise brands which have been
aggregated as a single operating segment based on the similarity of their
operational and economic characteristics. Cruise revenues are comprised of sales
of passenger tickets, including, in some cases, air transportation to and from
the cruise ship, and revenues from certain onboard activities and other related
services. The tour segment represents the operations of Holland America
Westours.
Selected segment information for the periods indicated was as follows (in
thousands):
Nine Months Ended Nine Months Ended
August 31, 2000 August 31, 1999
Operating Operating
income income
Revenues (loss) Revenues (loss)
Cruise $2,746,515 $774,598 $2,516,624 $773,303
Tour 237,019 14,631 246,410 15,666
Affiliated operations (4,361) 3,677
Reconciling items (a) (55,318) (10,473) (56,806) (9,785)
$2,928,216 $774,395 $2,706,228 $782,861
Three Months Ended Three Months Ended
August 31, 2000 August 31, 1999
Operating Operating
income income
Revenues (loss) Revenues (loss)
Cruise $1,083,380 $389,767 $1,010,445 $384,957
Tour 192,251 32,577 200,286 35,150
Affiliated operations 1,548 10,776
Reconciling items (a) (47,420) (3,434) (48,910) (3,699)
$1,228,211 $420,458 $1,161,821 $427,184
(a) Revenues consist of intersegment revenues. Operating loss represents
corporate expenses not allocated to segments.
Selected financial information for the Company's affiliated operations for
the periods indicated was as follows (in thousands):
Nine Months Three Months
Ended August 31, Ended August 31,
2000 1999 2000 1999
Revenues $4,337,039 $4,572,382 $1,829,956 $2,380,851
Net income (loss) $ (48,807) $ 12,988 $ (355) $ 36,776
The table above represents 100% of the affiliated companies' results of
operations.
NOTE 8 - EARNINGS PER SHARE
Earnings per share were computed as follows (in thousands, except per
share data):
Nine Months Three Months
Ended August 31, Ended August 31,
2000 1999 2000 1999
BASIC:
Net income $771,663 $776,196 $396,190 $415,093
Average common shares outstanding 604,692 611,874 591,032 613,457
Earnings per share $ 1.28 $ 1.27 $ .67 $ .68
DILUTED:
Net income $771,663 $776,196 $396,190 $415,093
Average common shares outstanding 604,692 611,874 591,032 613,457
Effect of dilutive securities-
shares issuable under various
stock option plans 2,346 3,617 1,521 3,458
Average shares outstanding
assuming dilution 607,038 615,491 592,553 616,915
Earnings per share $ 1.27 $ 1.26 $ .67 $ .67
NOTE 9 - RECENT PRONOUNCEMENTS
In June 1998, SFAS No. 133, "Accounting for Derivative Instruments and
Hedging Activities" was issued. SFAS No. 133 requires that all derivative
instruments be recorded on the balance sheet at their fair value. Pursuant to
SFAS No. 133, changes in the fair value of derivatives are recorded each period
in current earnings or other comprehensive income depending on whether a
derivative is designated as part of a hedge transaction and, if it is, the type
of hedge transaction. SFAS No. 133, as amended, is effective for the Company's
fiscal year beginning December 1, 2000. The Company has performed a preliminary
analysis of the impact of SFAS No. 133 on its existing and currently anticipated
activities and believes that the impact of its adoption will not be material to
its results of operations, cash flows or stockholders' equity. However, the
increase to both the Company's assets and liabilities may be material depending
on the fair values of the Company's derivatives and related financial
instruments at the date of adoption.
NOTE 10 - SUBSEQUENT EVENT
Since 1997 the Company has owned 50% of Il Ponte S.p.A. ("Il Ponte"), the
parent company of Costa, an Italian cruise company. On September 29, 2000, the
Company completed the acquisition of the remaining 50 percent interest in Il
Ponte from Airtours plc ("Airtours") at a cost of approximately $510 million.
The purchase price was fully funded by Euro denominated borrowings of
approximately $165 million under the Company's existing $200 million multi-
currency revolver and $345 million from a short-term bridge loan due in
December, 2000. The Company will account for this transaction using the purchase
accounting method. Goodwill derived from this transaction will be amortized
using the straight-line method over 40 years.
Prior to the acquisition described above, the Company accounted for its 50%
interest in Il Ponte using the equity method and recorded its portion of Il
Ponte's operating results as earnings from affiliated operations on a two-month
lag basis. For September, October and November, 2000, the Company will continue
to record its 50% interest in Il Ponte's operating results for the months of
July, August and September, 2000, respectively, using the equity method. As of
November 30, 2000, the Company intends to change how it reports Il Ponte's
operating results from a two-month lag basis to reporting on Il Ponte's current
month's results. At that time Il Ponte's operating results for the months of
October and November 2000 will be recorded as a direct adjustment to retained
earnings in the Company's November 30, 2000 consolidated balance sheet and the
Company's November 30, 2000 consolidated balance sheet will include Il Ponte's
November 30, 2000 balance sheet. Commencing in fiscal 2001, Il Ponte's results
of operations will be consolidated on a current month basis in the same manner
as the Company's other wholly-owned subsidiaries.
Item 2.Management's Discussion and Analysis of
Financial Condition and Results of Operations.
Certain statements under Item 2, "Management's Discussion and Analysis of
Financial Condition and Results of Operations", constitute "forward-looking
statements" under the Private Securities Litigation Reform Act of 1995. See
"PART II. OTHER INFORMATION, Item 5.(a)Forward-Looking Statements".
RESULTS OF OPERATIONS
The Company earns its cruise revenues primarily from (i) the sale of
passenger tickets, which includes accommodations, meals, and most onboard
activities, (ii) the sale of air transportation to and from the cruise ships and
(iii) the sale of goods and services on board its cruise ships, such as casino
gaming, bar sales, gift shop sales and other related services. The Company also
derives revenues from the tour and related operations of Holland America
Westours.
For selected segment information related to the Company's revenues and
operating income see Note 7 in the accompanying financial statements.
Operations data expressed as a percentage of total revenues and selected
statistical information for the periods indicated was as follows:
Nine Months Three Months
Ended August 31, Ended August 31,
2000 1999 2000 1999
Revenues 100% 100% 100% 100%
Costs and Expenses
Operating expenses 54 53 50 50
Selling and administrative 12 12 10 9
Depreciation and amortization 7 6 6 5
Operating Income Before (Loss)
Income from Affiliated Operations 27 29 34 36
(Loss) Income from Affiliated
Operations, Net (1) - - 1
Operating Income 26 29 34 37
Nonoperating Expense - - (2) (1)
Net Income 26% 29% 32% 36%
Selected Statistical Information (in thousands):
Passengers carried 1,995 1,748 786 690
Passenger cruise days (1) 12,533 11,115 4,613 4,140
Occupancy percentage 106.1% 104.5% 112.4% 112.3%
(1) A passenger cruise day is one passenger sailing for a period of one day.
For example, one passenger sailing on a one week cruise is seven passenger
cruise days.
GENERAL
The Company's cruise, tour and affiliated operations experience varying
degrees of seasonality. The Company's revenue from the sale of passenger tickets
for its cruise operations is moderately seasonal. Historically, demand for
cruises has been greatest during the summer months. The Company's tour revenues
are highly seasonal with a vast majority of tour revenues generated during the
late spring and summer months in conjunction with the Alaska cruise season.
Airtours, the Company's 26% owned equity affiliate, has revenues which are very
seasonal due to the nature of the European leisure travel industry. Typically,
Airtours' quarters ending June 30 and September 30 experience higher revenues,
with revenues in the quarter ending September 30 being the highest.
Currently, the Company records its share of Airtours and Il Ponte's
operating results in earnings from affiliated operations on a two-month lag
basis. Beginning in fiscal 2001, all of Il Ponte's results of operations will be
consolidated into the Company's financial statements on a current month basis,
thus eliminating the two-month lag in reporting Il Ponte's results of
operations. This change in the timing of reporting periods, as well as Il
Ponte's greater seasonality, will increase the seasonality of the Company's
quarterly results of operations, most significantly between the Company's third
and fourth fiscal quarters. Il Ponte's seasonally strong summer results of
operations will be recorded in the Company's third quarter in fiscal 2001 versus
in the fourth quarter in fiscal 2000. See Note 10 to the Consolidated Financial
Statements.
Average passenger capacity for the Company's cruise brands, excluding
Costa, is expected to increase by approximately 10.3% in the fourth quarter of
fiscal 2000, as compared to the same period of fiscal 1999. This increase is
primarily a result of the introduction into service of the Carnival Victory in
August 2000, Holland America's Zaandam and Volendam in May 2000 and November
1999, respectively, and the expected introduction into service of Holland
America's Amsterdam in November 2000, partially offset by the expected
withdrawal from service of Holland America's Nieuw Amsterdam in October 2000.
The Nieuw Amsterdam has been contracted for sale which is scheduled for closing
in October 2000.
The year over year percentage increase in average passenger capacity,
excluding the impact of the Costa acquisition, resulting from the delivery of
vessels currently under contract for construction for fiscal 2001 and 2002, net
of the impact of the expected withdrawal from service of Holland America's Nieuw
Amsterdam, is expected to approximate 11.5% and 5.9%, respectively.
Outlook for Fourth Quarter of Fiscal 2000
This outlook is based on preliminary indications only and actual results
for the fourth quarter of fiscal 2000 may differ. See "PART II. OTHER
INFORMATION, Item 5. (a) Forward-Looking Statements".
On September 21, 2000 the Company stated in a press release that cruise
operating results for the fourth quarter of 2000 appeared to be developing as
expected with continued pressure on pricing, although comparisons with prior
year net revenue yields (net revenue per passenger cruise day multiplied by
occupancy) may be somewhat better than third quarter comparisons. Higher fuel
costs were also expected to impact the fourth quarter.
Subsequent to the Company's press release Airtours announced, on September
29, 2000, that its fourth quarter earnings would be less than expected due to,
among other things, additional exceptional costs related to its group-wide
program of reorganization and efficiency improvements, as well as additional
losses from Frosch Touristik GmbH ("FTI"), its wholly-owned German subsidiary.
In addition, during the fourth quarter of fiscal 2000, the Company expects to
recognize a reduction of Costa's net deferred tax liabilities resulting from the
reduced tax rate which went into effect upon the registration of Costa's ships
within the Italian International Ship Registry. The estimated negative impact
of these Airtours and Costa adjustments, which are largely nonrecurring, on the
Company's earnings per share for its fourth quarter of fiscal 2000 is expected
to be approximately five cents per share.
NINE MONTHS ENDED AUGUST 31, 2000 ("2000") COMPARED
TO NINE MONTHS ENDED AUGUST 31, 1999 ("1999")
Revenues
The increase in total revenues of $222.0 million, or 8.2%, was entirely due
to a 9.1% increase in cruise revenues. The cruise revenue changes resulted from
an increase of approximately 11.0% in passenger capacity and a 1.8% increase in
occupancy rates, partially offset by a 3.7% decrease in total revenue per
passenger cruise day. The increase in passenger capacity resulted primarily
from the introduction into service of the Carnival Triumph in July 1999 and
Holland America's Zaandam and Volendam in May 2000 and November 1999,
respectively, partially offset by the Paradise being out of service for an
unscheduled drydock. The decrease in revenue per passenger cruise day was
primarily due to lower cruise ticket prices. Also, when a passenger elects to
provide his or her own transportation, rather than purchasing air transportation
from the Company, both the Company's cruise revenues and operating expenses
decrease by approximately the same amount. During 2000, there was a reduction in
the number of passengers electing to use the Company's air program and,
accordingly, this caused a reduction in revenue per passenger cruise day, as
well as a reduction in operating expenses.
Costs and Expenses
Operating expenses increased $156.3 million, or 11.0%. Cruise operating
costs increased by $160.9 million, or 12.5%. Cruise operating costs increased in
2000 primarily due to additional costs associated with the increased passenger
capacity, increases in fuel costs, and operational costs related primarily to
the Company's Millennium cruises. Commencing in the fourth quarter of fiscal
1999, the Company began to incur significantly higher fuel costs due to a very
large increase in the price of bunker fuel. The increase in fuel costs
increased the Company's operating expenses by approximately $44 million for the
first nine months of 2000. Assuming fuel prices in the fourth quarter of fiscal
2000 remain at the same levels as the end of the third quarter of fiscal 2000,
the Company estimates that its fuel costs, excluding the impact on Costa's
operations, will increase for the full fiscal year 2000 by approximately $50
million as compared to 1999 due to the higher fuel prices. Cruise operating
costs as a percentage of cruise revenues were 52.6% and 51.0% in 2000 and 1999,
respectively.
Selling and administrative expenses increased $34.8 million, or 10.7%,
primarily due to an increase in advertising and payroll and related costs.
Selling and administrative expenses as a percentage of revenues were 12.3% and
12.1% during 2000 and 1999, respectively.
Depreciation and amortization increased by $31.2 million, or 17.4%
primarily due to the additional depreciation associated with the increase in the
size of the fleet and ship refurbishment expenditures.
Affiliated Operations
During 2000, the Company recorded $4.4 million of losses from affiliated
operations as compared with $3.7 million of income in 1999. The Company's
portion of Airtours' losses increased $22.1 million to $31.3 million in 2000.
The Company recorded income of $24.1 million and $12.6 million for 2000 and
1999, respectively, related to its interest in Il Ponte.
During the second quarter of 2000, the Company's results from affiliated
operations included nonrecurring net gains of $10.7 million primarily related to
a reversal of Costa tax liabilities. See the "General" section for a discussion
of Airtours' and Costa's seasonality.
Nonoperating Income (Expense)
Interest income decreased $16.1 million primarily as a result of lower
average investment balances primarily resulting from the purchase of treasury
shares.
Gross interest expense (excluding capitalized interest) decreased to $58.1
million from $67.4 million primarily as a result of lower average outstanding
debt balances partially offset by a slightly higher weighted average borrowing
cost.
Other income in 2000 of $12.2 million primarily relates to $15.1 million of
compensation received from the shipyard related to the late delivery of Holland
America's Zaandam, net of certain related expenses.
THREE MONTHS ENDED AUGUST 31, 2000 ("2000") COMPARED
TO THREE MONTHS ENDED AUGUST 31, 1999 ("1999")
Revenues
The increase in total revenues of $66.4 million, or 5.7%, was entirely due
to a 7.2% increase in cruise revenues. The cruise revenue changes resulted from
an increase of approximately 11.3% in passenger capacity, partially offset by a
4.2% decrease in total revenue per passenger cruise day. The increase in
passenger capacity resulted primarily from the introduction into service of the
Carnival Triumph in July 1999 and Holland America's Zaandam and Volendam in May
2000 and November 1999, respectively, partially offset by the Paradise's
unscheduled drydock as discussed below. The decrease in revenue per passenger
cruise day was primarily due to lower cruise ticket prices and a reduction in
the number of passengers electing to use the Company's air program.
During the third quarter of fiscal 2000, the Carnival ship Paradise
experienced an equipment malfunction with one of its Azipod propulsion units.
As a result, the Company cancelled five seven-day cruises of the Paradise in the
third quarter of fiscal 2000 while the vessel underwent an unscheduled drydock.
The negative impact of the unscheduled drydock on the Company's 2000 third
quarter earnings per share was approximately three cents per share.
Costs and Expenses
Operating expenses increased $42.3 million, or 7.4%. Cruise operating costs
increased by $45.2 million, or 9.6%, to $518.3 million in 2000 from $473.0
million in 1999. Cruise operating costs increased in 2000 primarily due to
additional costs associated with the increased passenger capacity and increases
in fuel costs. Cruise operating costs as a percentage of cruise revenues were
47.8% and 46.8% in 2000 and 1999, respectively.
Selling and administrative expenses increased $9.4 million, or 8.6%,
primarily due to an increase in advertising and payroll and related costs.
Selling and administrative expenses as a percentage of revenues were 9.7% and
9.4% during 2000 and 1999, respectively.
Depreciation and amortization increased by $12.2 million, or 19.3%
primarily due to the additional depreciation associated with the increase in the
size of the fleet and ship refurbishment expenditures.
Affiliated Operations
During 2000, the Company recorded $1.5 million of income from affiliated
operations as compared with $10.8 million of income in 1999. The Company's
portion of Airtours' losses increased $8.9 million to $3.9 million in 2000. The
Company recorded income of $4.2 million and $5.4 million during 2000 and 1999,
respectively, related to its interest in Il Ponte. See the "General" section for
a discussion of Airtours' and Costa's seasonality.
Nonoperating Income (Expense)
Interest income decreased $9.2 million primarily as a result of lower
average investment balances principally resulting from the purchase of treasury
shares.
Gross interest expense (excluding capitalized interest) increased to $21.1
million from $20.6 million as a result of slightly higher average outstanding
debt balances and a slightly higher weighted average borrowing cost.
Other expense in 2000 of $6.0 million primarily relates to the Paradise
equipment malfunction and a forward foreign exchange contract loss related to
the Company's hedging of its pound sterling denominated Il Ponte acquisition
price.
LIQUIDITY AND CAPITAL RESOURCES
Sources and Uses of Cash
The Company's business provided $1.0 billion of net cash from operations
during the nine months ended August 31, 2000, a decrease of 6.1% compared to
1999. The decrease was primarily due to changes in operating assets and
liabilities.
During the nine months ended August 31, 2000, the Company made net
expenditures of approximately $882.5 million on capital projects, of which
$793.9 million was spent in connection with its ongoing shipbuilding program.
The nonshipbuilding capital expenditures consisted primarily of computer related
expenditures, ship refurbishments, tour assets and other property and equipment.
During the nine months ended August 31, 2000, the Company had net
borrowings of $395.9 million under its commercial paper programs and made
principal payments totaling $10.5 million pursuant to various notes payable. In
addition, the Company paid cash dividends of $193.0 million in the first nine
months of fiscal 2000.
In February 2000, the Company's Board of Directors authorized the
repurchase of up to $1 billion of the Company's Common Stock. During fiscal 2000
the Company repurchased 33.1 million shares of its Common Stock at a cost of
approximately $705.1 million. Given the Company's purchase of the remaining 50
percent of Il Ponte and management's desire to maintain a strong balance sheet
and strong liquidity, the Company does not anticipate repurchasing additional
shares of its Common Stock in the near future.
Future Commitments
As of August 31, 2000, the Company had contracts for the delivery of
fourteen new ships over the next five years. The Company's remaining obligations
related to these ships under contract for construction is to pay approximately
$524 million during the twelve months ending August 31, 2001 and approximately
$4.6 billion thereafter.
In addition to these ship construction contracts, the Company has letters
of intent for the construction of Cunard's Queen Mary 2 and two 2,720-passenger
vessels for Costa, for an estimated total cost of approximately $1.6 billion.
At August 31, 2000, the Company had $1.5 billion of long-term debt of which
$206.7 million is due during the twelve months ending August 31, 2001. Included
in the $206.7 million of debt due during the twelve months ending August 31,
2001 is $200.0 million of Unsecured 5.65% Notes Due October 15, 2000, which the
Company plans to repay through borrowings under its U.S. commercial paper
program. Additionally, on September 29, 2000, the Company incurred approximately
$510 million in debt related to the acquisition of Il Ponte ("Il Ponte
Acquisition Debt"). See Notes 3, 5 and 10 in the accompanying financial
statements for more information regarding the Company's debts and commitments.
In connection with its acquisition of Il Ponte on September 29, 2000, the
Company will consolidate approximately $630 million of Il Ponte's existing long-
term debt, which is expected to be included in the Company's consolidated
balance sheet as of November 30, 2000. Approximately $20 million of this debt
is due during the twelve months ending August 31, 2001.
Funding Sources
The Company expects that future cash from operations will be the Company's
principal funding source for capital projects, debt service requirements,
dividend payments and working capital. In addition, as of August 31, 2000, the
Company had $145.6 million of cash, cash equivalents and short-term investments
and $804 million available for borrowing under its revolving credit facilities.
To the extent that the Company is required to or chooses to fund future
cash requirements from sources other than as discussed above, management
believes that it will be able to secure such financing from banks or through the
offering of debt and/or equity securities in the public or private markets. In
that regard, the Company expects to refinance the Il Ponte Acquisition Debt
during the coming months through bank financing and/or debt securities issued in
the private or public markets.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings.
Several actions collectively referred to as the "Passenger Complaints" were
previously reported in the Company's Annual Report on Form 10-K for year ended
November 30, 1999 (the "1999 Form 10-K") and Quarterly Reports on Form 10-Q for
the quarters ended February 29, 2000 and May 31, 2000(the "Quarterly Form 10-
Qs"). The following are material subsequent developments in such cases.
In the Ohio action, the plaintiffs filed, on August 9, 2000, a Notice of
Voluntary Dismissal Without Prejudice, thereby dismissing their claims against
Carnival in that action.
In August, 2000, the Washington court of appeals refused to approve the
settlement that had been reached by Holland America Westours in its Passenger
Complaint and instead remanded the case to the trial court. The court of
appeals ruled that the trial court had erred in refusing to certify a class.
The court of appeals then reasoned that had the trial court certified a class,
the terms of the settlement would likely have been different. The court of
appeals also made other rulings that could be adverse to Holland America
Westours on remand. Holland America Westours has filed a petition for
discretionary review by the Washington Supreme Court. It generally takes
between 6-12 months before the Washington Supreme Court decides whether to
accept discretionary review. While Holland America Westours believes it has a
reasonable chance of obtaining review, this is not assured nor can the outcome
of the appeal, if accepted, be determined.
Several actions collectively referred to as the "Travel Agent Complaints"
were previously reported in the 1999 Form 10-K and the Quarterly Form 10-Qs.
The following is the only material subsequent development in such cases.
In the Florida action, N.G.L. Travel Associates' motion for rehearing of the
appellate court's decision upholding the dismissal of the action was denied on
August 9, 2000.
An action referred to as the "ADA Complaint" was previously reported in the
May 31, 2000, Form 10-Q. Substantially identical ADA Complaints also have been
filed against Carnival in California and against Holland America Westours,
Cunard and Costa in Florida (collectively the "ADA Complaints"). The following
are descriptions of such cases.
The Florida ADA Complaint, which was filed by Access Now, Inc., has been
consolidated for settlement purposes with a second complaint filed by Bernard
Walker and Christina Adams in the U.S. District Court for the Northern District
of California. The California ADA Complaint alleges violations of the Americans
With Disabilities Act and seeks modifications to the Carnival ship Holiday. In
addition, the California ADA Complaint seeks statutory damages under California
state law, which include punitive damages, attorneys' fees and costs. Carnival
filed a Motion for Summary Judgment in the California ADA Complaint raising
various defenses.
Access Now, Inc. and Edward S. Resnick also filed complaints on August 28,
2000 in the U.S. District Court for the Southern District of Florida against
Holland America, Cunard and Costa. These complaints seek modifications to their
vessels to increase accessibility to disabled passengers. Holland America
Westours and Cunard have not yet filed responses to the complaints. Costa has
filed a Motion to Dismiss, which is pending before the court.
Several actions collectively referred to as the "Stock Purchaser
Complaints" were previously reported in the Quarterly Form 10-Qs. The following
is the only material subsequent development in such cases.
On September 6, 2000, the court overseeing the Stock Purchaser Complaints
issued an order granting the motion by the plaintiffs for appointment of lead
plaintiffs and lead counsel. Pursuant to a previous scheduling order in the
case, the plaintiffs must file their consolidated amended complaint by November
6, 2000. The Company will have 60 days thereafter to respond to the consolidated
amended complaint.
On August 22, 2000, the Company received a subpoena from a grand jury
sitting in the United States District Court for the Southern District of
Florida. The subpoena requests that the Company produce documents and records
concerning environmental matters. The Company intends to respond to the
subpoena.
Item 5. Other Information.
(a) Forward-Looking Statements
Certain statements in this Form 10-Q and in the future filings by the
Company with the Securities and Exchange Commission, in the Company's press
releases, and in oral statements and presentations made by or with the approval
of an authorized executive officer of the Company constitute "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act
of 1995. Such forward-looking statements involve known and unknown risks,
uncertainties and other factors, which may cause the actual results,
performances or achievements of the Company to be materially different from any
future results, performances or achievements expressed or implied by such
forward-looking statements. Such factors include, among others, the following:
general economic and business conditions which may impact levels of disposable
income of consumers and pricing and passenger yields for the Company's cruise
products; consumer demand for cruises, including the effects on consumer demand
of armed conflicts, political instability or adverse media publicity; increases
in cruise industry capacity; changes in tax laws and regulations; the ability of
the Company to implement its shipbuilding program and to expand its business
outside the North American market where it has less experience; changes in food
and fuel commodity prices; delivery of new vessels on schedule and at the
contracted price; weather patterns; unscheduled ship repairs and drydocking;
incidents involving cruise vessels; changes in foreign currency prices which may
impact the income or loss from certain affiliated operations and certain cruise
related revenues and expenses; and changes in laws and regulations applicable to
the Company.
Item 6. Exhibits and Reports on Form 8-K.
(a) Exhibits
3.1 Carnival Cruise Lines Key Management Incentive Plan as amended on
July 17, 2000
12 Ratio of Earnings to Fixed Charges.
27 Financial Data Schedule (for SEC use only).
(b) Reports on Form 8-K
None
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
CARNIVAL CORPORATION
Date: October 13, 2000 BY/s/ Howard S. Frank
Howard S. Frank
Vice Chairman of the Board of
Directors and Chief
Operating Officer
Date: October 13, 2000 BY/s/ Gerald R. Cahill
Gerald R. Cahill
Senior Vice President-Finance
and Chief Financial and
Accounting Officer
EXHIBIT 3.1
1994 CARNIVAL CRUISE LINES
KEY MANAGEMENT INCENTIVE PLAN
(adopted by the Board of Directors on January 17, 1994,
and amended on January 5, 1998, April 12, 1999 and July 17, 2000)
OBJECTIVE
The Carnival Cruise Lines 1994 Key Management Incentive Plan (the "Plan") is
designed to focus managerial attention on the objective of maximizing the
profitability of the Carnival Cruise Lines division ("CCL") of Carnival
Corporation. The Plan provides a framework within which the participants share
in the incremental earnings of CCL achieved from applicable business operations
on a fiscal year-to-year basis.
PLAN ADMINISTRATION
The administrator of the Plan is the Compensation Committee of Carnival
Corporation (the "Committee"). The Committee may, in its discretion, delegate
administrative functions regarding the Plan to a Vice President of CCL. The
Committee shall have sole discretion in resolving any questions regarding the
administration or terms of the Plan not addressed in this document as well as in
resolving any ambiguities that may exist in this document.
PLAN YEAR
The "Plan Year" shall be the 12-month period ending November 30 of each year.
PARTICIPATION
The President, Senior Vice Presidents and Vice-Presidents of CCL shall be
eligible to participate in the Plan. The Committee may expand Plan eligibility
to include directors, managers and/or supervisors for any Plan year.
Participation in the Plan shall be determined on an annual basis by the
Committee. No employee will have the automatic right to be selected as a
participant for any year or, having been selected as a participant for one year,
be considered a participant for any other year.
Only persons who are employed by CCL or one of its divisions on the first day of
the Plan Year are eligible to participate in the Plan except that persons who
commence employment following the beginning of the Plan Year may, with the
approval of the Committee, be allowed to participate in the Plan. Such late-
entry participants will be awarded Points (as defined below) pro-rated to the
time of their entry into the Plan, subject to the approval of the Committee.
In order to actually receive an Incentive Award (as defined below) under the
Plan, a participant must be employed by CCL or one of its divisions on the last
day of the Plan year. The only exception to this requirement is for
participants whose employment is terminated prior to the last day of the Plan
Year as the result of death, disability or retirement ("Early Termination
Employees").
BONUS POOL
The total amount payable under the Plan for each Plan year (the "Bonus Pool")
shall be equal to two percent (2%) (the "Bonus Percentage") of (x) the net
income generated within each Plan Year by CCL and its divisions calculated in
accordance with generally accepted accounting principals consistently applied
(the "Net Income") minus (y) the greater of (i) CCL's Net Income for the fiscal
year ending November 30, 1993 or (ii) $183,000,000. The Bonus Percentage for
the fiscal years ending November 30, 1996 and thereafter, if applicable, will be
determined by the Board of Directors within 90 days of the commencement of each
such fiscal year.
METHOD OF CALCULATING INCENTIVE AWARDS
The Committee shall, in its discretion, assign a specific number of points (the
"Points") to each participant. The Points awarded to each participant will be
communicated to the participant during the first ninety (90) days of each Plan
Year. Such decisions may be revised during a Plan Year by the Committee due to
major changes in position responsibilities occurring during the Plan Year.
The Committee, in its sole discretion, shall adjust the Points assigned to each
participant by multiplying such participant's Points by a percentage within the
range set forth below corresponding to such participant's evaluated performance
for such year (the "Weighted Points"):
EXCELLENT PERFORMANCE 90-100%
GOOD PERFORMANCE 75-89%
FAIR PERFORMANCE 60-74%
LESS THAN FAIR PERFORMANCE 0-59%
Each participant shall receive an Incentive Award equal to the product of his or
her Weighted Points multiplied by the "Point Value". The Point Value shall be
equal to (i) the amount of the Bonus Pool, divided by (ii) the aggregate Points
(before adjustments) awarded to participants for each Plan year.
Any amounts remaining in the Bonus Pool following the calculation of the
Incentive Awards pursuant to the preceding paragraph shall be available for
discretionary distribution by the Committee to participants.
PAYMENT OF INCENTIVE AWARDS
Incentive Awards are paid on a date determined by the Committee which is within
seventy-five (75) days following the conclusion of each Plan Year. At the
discretion of the Committee, advance partial payment of Incentive Awards may be
made based on anticipated Net Income. At the discretion of the Committee,
special arrangements may be made for earlier payment to Early Termination
Employees.
Incentive Awards shall be payable in cash.
DURATION OF PLAN
The Plan will be effective for the fiscal years 1994, 1995 and 1996. It is the
intent of Carnival Corporation to make a decision on whether or not to renew the
Plan for an additional year in August of each year in order to effect a 2-year
planning horizon (e.q., decision by August 1995 as to whether or not to extend
the Plan to 1997).
AMENDMENT OF PLAN
The Board of Directors of Carnival Corporation may amend the Plan from time to
time in such respects as the Board may deem advisable.
GOVERNMENTAL AND OTHER REGULATIONS
The Plan shall be subject to all applicable federal and state laws, rules and
regulations and such approvals by any governmental or regulatory agency, as may
be required.
EXHIBIT 12
CARNIVAL CORPORATION
RATIO OF EARNINGS TO FIXED CHARGES
(in thousands, except ratios)
Nine Months Ended August 31,
2000 1999
Net income $771,663 $776,196
Income tax expense 3,826 5,617
Income before income tax expense 775,489 781,813
Adjustment to Earnings:
Minority interest 10,995
Loss (income)
from affiliate operationsand
dividends received 20,827 11,410
Earnings as adjusted 796,316 804,218
Fixed Charges:
Interest expense, net 25,198 38,181
Interest portion of rent expense(1) 2,538 2,277
Capitalized interest 32,934 29,204
Total fixed charges 60,670 69,662
Fixed charges not affecting earnings:
Capitalized interest (32,934) (29,204)
Earnings before fixed charges $824,052 $844,676
Ratio of earnings to fixed charges 13.6x 12.1x
(1) Represents one-third of rent expense, which management believes
to be representative of the interest portion of rent expense.
5
1000
9-MOS
NOV-30-2000
AUG-31-2000
141,141
4,455
109,066
0
92,353
469,163
8,538,436
1,436,211
8,592,170
1,255,547
1,475,831
6,176
0
0
5,763,010
8,592,170
0
2,928,216
0
1,577,285
0
0
25,198
775,489
(3,826)
771,663
0
0
0
771,663
1.28
1.27