| | ||||||||||||||||||
Title of Each Class of Securities to be Registered
|
| |
Amount to be
Registered |
| |
Proposed Maximum
Aggregate Offering Price |
| |
Amount of
Registration Fee(1) |
| |||||||||
Carnival Corporation: | | | | | | | | | | | | | | | |||||
Common Stock, par value $0.01 per share
|
| | | | 10,442,460 | | | | | $ | 183,682,871 | | | | | $ | 20,039.80 | | |
Carnival plc: | | | | | | | | | | | | | | | |||||
Special Voting Share, nominal value GBP 1.00(2)
|
| | | | 1 | | | | | | —(4) | | | | | | —(4) | | |
Trust Shares of beneficial interest in P&O Princess Special
Voting Trust(3) |
| | | | 10,442,460 | | | | | | —(4) | | | | | | —(4) | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Registered direct offering price
|
| | | $ | 17.59 | | | | | $ | 183,682,871 | | |
Placement Agent fee(1)
|
| | | $ | 0.04 | | | | | $ | 417,698 | | |
Proceeds to us, before expenses
|
| | | $ | 17.55 | | | | | $ | 183,265,173 | | |
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-v | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-13 | | | |
| | | | | S-22 | | | |
| | | | | S-23 | | | |
| | | | | S-26 | | | |
| | | | | S-32 | | | |
| | | | | S-33 | | | |
| | | | | S-33 | | |
| | | | | i | | | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 20 | | | |
| | | | | 32 | | | |
| | | | | 35 | | | |
| | | | | 51 | | | |
| | | | | 53 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 55 | | | |
| | | | | 55 | | |
(in billions)
|
| |
Fourth Quarter
2020 |
| |
First Quarter
2021 |
| |
Second Quarter
2021 |
| |
Third Quarter
2021 |
| |
Fourth Quarter
2021 |
| |||||||||||||||
Principal payments(1)(2)
|
| | | $ | 1.0 | | | | | $ | 0.5 | | | | | $ | 0.3 | | | | | $ | 0.6 | | | | | $ | 0.2 | | |
| | |
Year Ended November 30,
|
| |
Nine Months Ended August 31,
|
| ||||||||||||||||||||||||
(in millions)
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Results of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Passenger ticket
|
| | | $ | 12,944 | | | | | $ | 13,930 | | | | | $ | 14,104 | | | | | $ | 10,934 | | | | | $ | 3,680 | | |
Onboard and other(1)(2)
|
| | | | 4,566 | | | | | | 4,951 | | | | | | 6,721 | | | | | | 5,110 | | | | | | 1,881 | | |
| | | | | 17,510 | | | | | | 18,881 | | | | | | 20,825 | | | | | | 16,043 | | | | | | 5,561 | | |
Operating Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commissions, transportation and other
|
| | | | 2,359 | | | | | | 2,590 | | | | | | 2,720 | | | | | | 2,125 | | | | | | 1,098 | | |
Onboard and other(1)
|
| | | | 587 | | | | | | 638 | | | | | | 2,101 | | | | | | 1,620 | | | | | | 593 | | |
Payroll and related
|
| | | | 2,107 | | | | | | 2,190 | | | | | | 2,249 | | | | | | 1,671 | | | | | | 1,563 | | |
Fuel
|
| | | | 1,244 | | | | | | 1,619 | | | | | | 1,562 | | | | | | 1,204 | | | | | | 718 | | |
Food
|
| | | | 1,031 | | | | | | 1,066 | | | | | | 1,083 | | | | | | 821 | | | | | | 404 | | |
Ship and other impairments
|
| | | | — | | | | | | — | | | | | | — | | | | | | 24 | | | | | | 1,829 | | |
Other operating(2)
|
| | | | 3,137 | | | | | | 2,987 | | | | | | 3,193 | | | | | | 2,367 | | | | | | 1,349 | | |
| | | | | 10,501 | | | | | | 11,089 | | | | | | 12,909 | | | | | | 9,833 | | | | | | 7,556 | | |
Selling and administrative
|
| | | | 2,265 | | | | | | 2,450 | | | | | | 2,480 | | | | | | 1,813 | | | | | | 1,435 | | |
Depreciation and amortization
|
| | | | 1,846 | | | | | | 2,017 | | | | | | 2,160 | | | | | | 1,607 | | | | | | 1,698 | | |
Goodwill and trademark impairment
|
| | | | 89 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,096 | | |
| | | | | 14,701 | | | | | | 15,556 | | | | | | 17,549 | | | | | | 13,252 | | | | | | 12,784 | | |
Operating Income (Loss)
|
| | | | 2,809 | | | | | | 3,325 | | | | | | 3,276 | | | | | | 2,791 | | | | | | (7,223) | | |
Nonoperating Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 9 | | | | | | 14 | | | | | | 23 | | | | | | 16 | | | | | | 15 | | |
Interest expense, net of capitalized interest
|
| | | | (198) | | | | | | (194) | | | | | | (206) | | | | | | (157) | | | | | | (547) | | |
Gains on fuel derivatives, net(3)
|
| | | | 35 | | | | | | 59 | | | | | | — | | | | | | — | | | | | | — | | |
Other income (expense), net
|
| | | | 11 | | | | | | 3 | | | | | | (32) | | | | | | (27) | | | | | | (260) | | |
| | | | | (143) | | | | | | (118) | | | | | | (215) | | | | | | (168) | | | | | | (793) | | |
Income (Loss) Before Income Taxes
|
| | | | 2,666 | | | | | | 3,207 | | | | | | 3,060 | | | | | | 2,624 | | | | | | (8,016) | | |
Income Tax Expense, Net
|
| | | | (60) | | | | | | (54) | | | | | | (71) | | | | | | (56) | | | | | | 2 | | |
Net Income (Loss)
|
| | | $ | 2,606 | | | | | $ | 3,152 | | | | | $ | 2,990 | | | | | $ | 2,567 | | | | | $ | (8,014) | | |
Other Financial Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted net income(4)
|
| | | $ | 2,770 | | | | | $ | 3,029 | | | | | $ | 3,041 | | | | | $ | 2,614 | | | | | $ | (3,930) | | |
Adjusted EBITDA(4)
|
| | | $ | 4,563 | | | | | $ | 5,280 | | | | | $ | 5,455 | | | | | $ | 4,418 | | | | | $ | (1,702) | | |
| | |
As of November 30,
|
| |
As of August 31,
|
| ||||||||||||||||||||||||
| | |
2017
|
| |
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |||||||||||||||
(in millions)
|
| |
Actual
|
| |
Actual
|
| |
Actual
|
| |
Actual
|
| |
As-adjusted(5)
|
| |||||||||||||||
Balance Sheet Data: | | | | | | | |||||||||||||||||||||||||
Cash and cash equivalents
|
| | | $ | 395 | | | | | $ | 982 | | | | | $ | 518 | | | | | $ | 8,176 | | | | | $ | 10,651 | | |
Total current assets
|
| | | | 1,596 | | | | | | 2,225 | | | | | | 2,059 | | | | | | 9,268 | | | | | | 11,743 | | |
Total non-current assets
|
| | | | 39,182 | | | | | | 40,176 | | | | | | 42,999 | | | | | | 41,550 | | | | | | 43,050 | | |
Total assets
|
| | | $ | 40,778 | | | | | $ | 42,401 | | | | | $ | 45,058 | | | | | $ | 50,818 | | | | | $ | 54,793 | | |
Total current liabilities
|
| | | $ | 8,800 | | | | | $ | 9,204 | | | | | $ | 9,127 | | | | | $ | 10,184 | | | | | $ | 10,287 | | |
Total long-term liabilities
|
| | | | 7,762 | | | | | | 8,754 | | | | | | 10,566 | | | | | | 21,131 | | | | | | 21,938 | | |
Total Liabilities
|
| | | $ | 16,562 | | | | | $ | 17,958 | | | | | $ | 19,693 | | | | | $ | 31,315 | | | | | $ | 32,225 | | |
| | |
Year Ended November 30,
|
| |
Nine Months Ended
August 31, |
| ||||||||||||||||||||||||
(in millions)
|
| |
2017
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| |||||||||||||||
Net Income (Loss)
|
| | | $ | 2,606 | | | | | $ | 3,152 | | | | | $ | 2,990 | | | | | $ | 2,567 | | | | | $ | (8,014) | | |
Unrealized (gains) losses on fuel derivatives, net
|
| | | | (227) | | | | | | (94) | | | | | | — | | | | | | — | | | | | | — | | |
(Gains) losses on ship sales and impairments
|
| | | | 387 | | | | | | (38) | | | | | | (6) | | | | | | — | | | | | | 3,819 | | |
Restructuring expenses
|
| | | | 3 | | | | | | 1 | | | | | | 10 | | | | | | — | | | | | | 42 | | |
Other
|
| | | | — | | | | | | 8 | | | | | | 47 | | | | | | 47 | | | | | | 223 | | |
Adjusted net income (loss)
|
| | | $ | 2,770 | | | | | $ | 3,029 | | | | | $ | 3,041 | | | | | $ | 2,614 | | | | | $ | (3,930) | | |
Interest expense, net of capitalized interest
|
| | | | 198 | | | | | | 194 | | | | | | 206 | | | | | | 157 | | | | | | 547 | | |
Interest income
|
| | | | (9) | | | | | | (14) | | | | | | (23) | | | | | | (16) | | | | | | (15) | | |
Income tax expense, net
|
| | | | 60 | | | | | | 54 | | | | | | 71 | | | | | | 56 | | | | | | (2) | | |
Depreciation and amortization
|
| | | | 1,846 | | | | | | 2,017 | | | | | | 2,160 | | | | | | 1,607 | | | | | | 1,698 | | |
Other
|
| | | | (302) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 4,563 | | | | | $ | 5,280 | | | | | $ | 5,455 | | | | | $ | 4,418 | | | | | $ | (1,702) | | |
| | |
As of August 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(all share and dollar amounts,
except par value, in millions) |
| |||||||||
Cash and cash equivalents
|
| | | $ | 8,176 | | | | | $ | 10,651 | | |
Short-term borrowings: | | | | | | | | | | | | | |
Commercial Paper
|
| | | $ | 368 | | | | | $ | 368 | | |
Other
|
| | | | 2 | | | | | | 2 | | |
Revolving Facility(a)
|
| | | | 3,005 | | | | | | 3,005 | | |
Current portion of long-term debt(b)
|
| | | | 2,621 | | | | | | 2,724 | | |
Total short-term debt
|
| | | $ | 5,995 | | | | | $ | 6,098 | | |
Long-term borrowings: | | | | | | | | | | | | | |
Unsecured:
|
| | | | | | | | | | | | |
Export credit facilities
|
| | | $ | 4,947 | | | | | $ | 6,345 | | |
Loans
|
| | | | 2,440 | | | | | | 2,440 | | |
Unsecured notes(c)
|
| | | | 1,694 | | | | | | 1,694 | | |
Convertible Notes(d)(e)
|
| | | | 1,127 | | | | | | 537 | | |
Unsecured long-term debt
|
| | | | 10,208 | | | | | | 11,015 | | |
Secured:
|
| | | | | | | | | | | | |
First Lien Notes(f)
|
| | | $ | 4,192 | | | | | $ | 4,192 | | |
Secured Term Loan Facility(g)
|
| | | | 2,784 | | | | | | 2,784 | | |
Long-term portion of EIB Facility(b)
|
| | | | 177 | | | | | | 177 | | |
Second Lien Notes(h)
|
| | | | 2,181 | | | | | | 2,181 | | |
Secured long-term debt
|
| | | $ | 9,334 | | | | | $ | 9,334 | | |
Total long-term borrowings (excluding unamortized debt issuance costs and discounts)
|
| | | $ | 19,541 | | | | | $ | 20,348 | | |
Total borrowings (excluding unamortized debt issuance costs and discounts)
|
| | | $ | 25,537 | | | | | $ | 26,446 | | |
|
| | |
As of August 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(all share and dollar amounts,
except par value, in millions) |
| |||||||||
Common Stock of Carnival Corporation, $0.01 par value; 1,960 shares authorized; 830 shares issued on an actual basis and 1,060 shares on an as adjusted basis(i)
|
| | | $ | 8 | | | | | $ | 11 | | |
Ordinary shares of Carnival plc, $1.66 par value; 217 shares issued
|
| | | | 361 | | | | | | 361 | | |
Additional paid-in capital
|
| | | | 10,680 | | | | | | 14,373 | | |
Retained earnings
|
| | | | 18,297 | | | | | | 17,667 | | |
Accumulated other comprehensive loss
|
| | | | (1,439) | | | | | | (1,439) | | |
Treasury stock, 130 shares of Carnival Corporation and 60 shares of Carnival plc, at cost
|
| | | | (8,404) | | | | | | (8,404) | | |
Total shareholders’ equity
|
| | | $ | 19,503 | | | | | $ | 22,568 | | |
Total capitalization
|
| | | $ | 45,040 | | | | | $ | 49,015 | | |
|
| | |
PAGE
|
| |||
| | | | i | | | |
| | | | ii | | | |
| | | | ii | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 20 | | | |
| | | | 32 | | | |
| | | | 35 | | | |
| | | | 51 | | | |
| | | | 53 | | | |
| | | | 54 | | | |
| | | | 55 | | | |
| | | | 55 | | | |
| | | | 55 | | |
|
•
Net revenue yields
|
| |
•
Net cruise costs, excluding fuel per available lower berth day
|
|
|
•
Booking levels
|
| |
•
Estimates of ship depreciable lives and residual values
|
|
|
•
Pricing and occupancy
|
| |
•
Goodwill, ship and trademark fair values
|
|
|
•
Interest, tax and fuel expenses
|
| |
•
Liquidity
|
|
|
•
Currency exchange rates
|
| |
•
Adjusted earnings per share
|
|
| | |
Years ended November 30,
|
| |||||||||||||||||||||||||||
| | |
2017
|
| |
2016
|
| |
2015
|
| |
2014
|
| |
2013
|
| |||||||||||||||
Ratio of earnings to fixed charges
|
| | | | 11.6x | | | | | | 11.3x | | | | | | 7.8x | | | | | | 4.6x | | | | | | 3.9x | | |