Title of Each Class of Securities to be Registered
|
| |
Amount
to be Registered |
| |
Proposed
Maximum Offering Price per Share(1) |
| |
Proposed
Maximum Aggregate Offering Price(1) |
| |
Amount of
Registration Fee(2) |
| ||||||||||||
Ordinary shares, par value $.001 per share
|
| | | | 12,500,000 | | | | | $ | 50.15 | | | | | $ | 626,812,500 | | | | | $ | 72,835.62 | | |
|
PROSPECTUS SUPPLEMENT
|
| ||||||
| | | | | S-ii | | | |
| | | | | S-iii | | | |
| | | | | S-v | | | |
| | | | | S-1 | | | |
| | | | | S-11 | | | |
| | | | | S-16 | | | |
| | | | | S-17 | | | |
| | | | | S-18 | | | |
| | | | | S-19 | | | |
| | | | | S-21 | | | |
| | | | | S-26 | | | |
| | | | | S-26 | | | |
| | | | | S-26 | | | |
| | | | | S-27 | | | |
|
PROSPECTUS
|
| ||||||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 21 | | | |
| | | | | 24 | | | |
| | | | | 25 | | | |
| | | | | 30 | | | |
| | | | | 30 | | |
| | |
For the Year Ended December 31,
|
| ||||||||||||||||||
(in thousands, except share and per share data)
|
| |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||
Statement of operations data: | | | | | | | | | | | | | | | | | | | | |||
Revenue | | | | | | | | | | | | | | | | | | | | |||
Passenger ticket
|
| | | $ | 2,212,547 | | | | | $ | 1,815,869 | | | | | $ | 1,604,563 | | | |||
Onboard and other
|
| | | | 913,334 | | | | | | 754,425 | | | | | | 671,683 | | | |||
Total revenue
|
| | | | 3,125,881 | | | | | | 2,570,294 | | | | | | 2,276,246 | | | |||
Cruise operating expense | | | | | | | | | | | | | | | | | | | | |||
Commissions, transportation and other
|
| | | | 503,722 | | | | | | 455,816 | | | | | | 410,531 | | | |||
Onboard and other
|
| | | | 224,000 | | | | | | 195,526 | | | | | | 173,916 | | | |||
Payroll and related
|
| | | | 452,647 | | | | | | 340,430 | | | | | | 293,059 | | | |||
Fuel
|
| | | | 326,231 | | | | | | 303,439 | | | | | | 283,678 | | | |||
Food
|
| | | | 168,240 | | | | | | 136,785 | | | | | | 125,807 | | | |||
Other
|
| | | | 271,784 | | | | | | 225,663 | | | | | | 191,442 | | | |||
Total cruise operating expense
|
| | | | 1,946,624 | | | | | | 1,657,659 | | | | | | 1,478,433 | | | |||
Other operating expense | | | | | | | | | | | | | | | | | | | | |||
Marketing, general and administrative
|
| | | | 403,169 | | | | | | 301,155 | | | | | | 251,183 | | | |||
Depreciation and amortization
|
| | | | 273,147 | | | | | | 215,593 | | | | | | 189,537 | | | |||
Total other operating expense
|
| | | | 676,316 | | | | | | 516,748 | | | | | | 440,720 | | | |||
Operating income
|
| | | | 502,941 | | | | | | 395,887 | | | | | | 357,093 | | | |||
Non-operating income (expense) | | | | | | | | | | | | | | | | | | | | |||
Interest expense, net(1)
|
| | | | (151,754) | | | | | | (282,602) | | | | | | (189,930) | | | |||
Other income (expense)
|
| | | | (10,853) | | | | | | 1,403 | | | | | | 2,099 | | | |||
Total non-operating income (expense)
|
| | | | (162,607) | | | | | | (281,199) | | | | | | (187,831) | | | |||
Net income before income taxes
|
| | | | 340,334 | | | | | | 114,688 | | | | | | 169,262 | | | |||
Income tax benefit (expense)
|
| | | | 2,267 | | | | | | (11,802) | | | | | | (706) | | | |||
Net income
|
| | | | 342,601 | | | | | | 102,886 | | | | | | 168,556 | | | |||
Net income attributable to non-controlling interest
|
| | | | 4,249 | | | | | | 1,172 | | | | | | — | | | |||
Net income attributable to Norwegian Cruise Line Holdings Ltd.
|
| | | $ | 338,352 | | | | | $ | 101,714 | | | | | $ | 168,556 | | | |||
Weighted-average shares outstanding(2) | | | | | | | | | | | | | | | | | | | | |||
Basic
|
| | | | 206,524,968 | | | | | | 202,993,839 | | | | | | 178,232,850 | | | |||
Diluted
|
| | | | 212,017,784 | | | | | | 209,239,484 | | | | | | 179,023,683 | | | |||
Earnings per share | | | | | | | | | | | | | | | | | | | | |||
Basic
|
| | | $ | 1.64 | | | | | $ | 0.50 | | | | | $ | 0.95 | | | |||
Diluted
|
| | | $ | 1.62 | | | | | $ | 0.49 | | | | | $ | 0.94 | | | |||
|
| | |
As of or for the Year Ended December 31,
|
| |||||||||||||||
(in thousands, except Adjusted EPS and Other data)
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||
Balance sheet data: (at end of period) | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 84,824 | | | | | $ | 56,467 | | | | | $ | 45,500 | | |
Advance ticket sales
|
| | | | 817,207 | | | | | | 411,829 | | | | | | 353,793 | | |
Total assets
|
| | | | 11,573,077 | | | | | | 6,650,978 | | | | | | 5,938,427 | | |
Total debt
|
| | | | 6,184,104 | | | | | | 3,127,789 | | | | | | 2,985,353 | | |
Total liabilities
|
| | | | 8,054,264 | | | | | | 4,019,712 | | | | | | 3,919,643 | | |
Total shareholders’ equity
|
| | | | 3,518,813 | | | | | | 2,631,266 | | | | | | 2,018,784 | | |
Cash flow data: | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | | 635,601 | | | | | | 475,281 | | | | | | 398,594 | | |
Net cash used in investing activities
|
| | | | (1,878,660) | | | | | | (894,851) | | | | | | (303,840) | | |
Net cash provided by (used in) financing activities
|
| | | | 1,271,416 | | | | | | 430,537 | | | | | | (108,180) | | |
Other financial measures:(3) | | | | | | | | | | | | | | | | | | | |
Ship Contribution(4)
|
| | | | 1,179,257 | | | | | | 912,635 | | | | | | 797,813 | | |
Adjusted EBITDA(5)
|
| | | | 877,852 | | | | | | 647,195 | | | | | | 555,634 | | |
Adjusted Net Income(6)
|
| | | | 480,561 | | | | | | 295,790 | | | | | | 173,056 | | |
Adjusted EPS(6)
|
| | | | 2.27 | | | | | | 1.41 | | | | | | 0.97 | | |
Adjusted Net Cruise Cost Excluding Fuel(7)
|
| | | | 1,204,128 | | | | | | 970,984 | | | | | | 861,491 | | |
Capital Expenditures – Other
|
| | | | 208,432 | | | | | | 100,180 | | | | | | 112,331 | | |
Capital Expenditures – Newbuild
|
| | | | 843,542 | | | | | | 794,671 | | | | | | 191,509 | | |
Other data: | | | | | | | | | | | | | | | | | | | |
Passenger Cruise Days
|
| | | | 13,634,200 | | | | | | 11,400,906 | | | | | | 10,332,914 | | |
Capacity Days
|
| | | | 12,512,459 | | | | | | 10,446,216 | | | | | | 9,602,730 | | |
Load Factor
|
| | | | 109.0% | | | | | | 109.1% | | | | | | 107.6% | | |
Gross Yield(8)
|
| | | $ | 249.82 | | | | | $ | 246.05 | | | | | $ | 237.04 | | |
Net Yield(8)
|
| | | $ | 191.66 | | | | | $ | 183.70 | | | | | $ | 176.18 | | |
Adjusted Net Yield(8)
|
| | | $ | 192.47 | | | | | $ | 183.70 | | | | | $ | 176.18 | | |
| | |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||
Total revenue
|
| | | $ | 3,125,881 | | | | | $ | 2,570,294 | | | | | $ | 2,276,246 | | | |||
Less: | | | | | | | | | | | | | | | | | | | | |||
Total cruise operating expense
|
| | | | 1,946,624 | | | | | | 1,657,659 | | | | | | 1,478,433 | | | |||
Ship Contribution
|
| | | $ | 1,179,257 | | | | | $ | 912,635 | | | | | $ | 797,813 | | | |||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands)
|
| |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||
Net income attributable to Norwegian Cruise Line Holdings Ltd.
|
| | | $ | 338,352 | | | | | $ | 101,714 | | | | | $ | 168,556 | | | |||
Interest expense, net
|
| | | | 151,754 | | | | | | 282,602 | | | | | | 189,930 | | | |||
Income tax expense (benefit)
|
| | | | (2,267) | | | | | | 11,802 | | | | | | 706 | | | |||
Depreciation and amortization expense
|
| | | | 273,147 | | | | | | 215,593 | | | | | | 189,537 | | | |||
EBITDA
|
| | | | 760,986 | | | | | | 611,711 | | | | | | 548,729 | | | |||
Net income attributed to non-controlling interest
|
| | | | 4,249 | | | | | | 1,172 | | | | | | — | | | |||
Other (income) expense
|
| | | | 10,853 | | | | | | (1,403) | | | | | | (2,099) | | | |||
Non-cash share-based compensation related to the IPO(a)
|
| | | | — | | | | | | 18,527 | | | | | | — | | | |||
Non-cash compensation payroll and related(b)
|
| | | | 7,693 | | | | | | — | | | | | | — | | | |||
Non-cash share-based compensation(c)
|
| | | | 20,627 | | | | | | 11,623 | | | | | | 9,004 | | | |||
Secondary Equity Offerings’ expenses(d)
|
| | | | 2,075 | | | | | | 2,251 | | | | | | — | | | |||
Acquisition expenses(e)
|
| | | | 57,513 | | | | | | — | | | | | | — | | | |||
Deferred revenue(f)
|
| | | | 10,052 | | | | | | — | | | | | | — | | | |||
Other(g) | | | | | 3,804 | | | | | | 3,314 | | | | | | — | | | |||
Adjusted EBITDA
|
| | | $ | 877,852 | | | | | $ | 647,195 | | | | | $ | 555,634 | | | |||
|
| | |
Year Ended December 31,
|
|||||||||||||||||
(in thousands, except share and per share data):
|
| |
2014
|
| |
2013
|
| |
2012
|
|||||||||||
Net income attributable to Norwegian Cruise Line Holdings Ltd.
|
| | | $ | 338,352 | | | | | $ | 101,714 | | | | | $ | 168,556 | |||
Net income attributable to non-controlling interest
|
| | | | 4,249 | | | | | | 1,172 | | | | | | — | |||
Net income
|
| | | | 342,601 | | | | | | 102,886 | | | | | | 168,556 | |||
Non-GAAP Adjustments: | | | | | | | | | | | | | | | | | | |||
Non-cash share-based compensation related
to the IPO(a) |
| | | | — | | | | | | 18,527 | | | | | | 4,500 | |||
Non-cash compensation payroll and related(b)
|
| | | | 7,693 | | | | | | — | | | | | | — | |||
Non-cash share-based compensation(c)
|
| | | | 20,627 | | | | | | 9,408 | | | | | | — | |||
Taxes related to changes in corporate structure(d)
|
| | | | 5,247 | | | | | | (5) | | | | | | — | |||
Secondary Equity Offerings’ expenses(e)
|
| | | | 2,075 | | | | | | 2,251 | | | | | | — | |||
Debt related expenses(f)
|
| | | | 15,397 | | | | | | 160,573 | | | | | | — | |||
Acquisition expenses(g)
|
| | | | 57,513 | | | | | | — | | | | | | — | |||
Deferred revenue(h)
|
| | | | 13,004 | | | | | | — | | | | | | — | |||
Amortization of intangibles assets(i)
|
| | | | 12,600 | | | | | | — | | | | | | — | |||
Other(j)
|
| | | | 3,804 | | | | | | 2,150 | | | | | | — | |||
Adjusted Net Income
|
| | | $ | 480,561 | | | | | $ | 295,790 | | | | | $ | 173,056 | |||
Diluted weighted-average shares outstanding
|
| | | | 212,017,784 | | | | | | 209,239,484 | | | | | | 179,023,683 | |||
Diluted EPS
|
| | | $ | 1.62 | | | | | $ | 0.49 | | | | | $ | 0.94 | |||
Adjusted EPS
|
| | | $ | 2.27 | | | | | $ | 1.41 | | | | | $ | 0.97 | |||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
(in thousands):
|
| |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||
Total cruise operating expense
|
| | | $ | 1,946,624 | | | | | $ | 1,657,659 | | | | | $ | 1,478,433 | | | |||
Marketing, general and administrative expense
|
| | | | 403,169 | | | | | | 301,155 | | | | | | 251,183 | | | |||
Gross Cruise Cost
|
| | | | 2,349,793 | | | | | | 1,958,814 | | | | | | 1,729,616 | | | |||
Less: | | | | | | | | | | | | | | | | | | | | |||
Commissions, transportation and other expense
|
| | | | 503,722 | | | | | | 455,816 | | | | | | 410,531 | | | |||
Onboard and other expense
|
| | | | 224,000 | | | | | | 195,526 | | | | | | 173,916 | | | |||
Net Cruise Cost
|
| | | | 1,622,071 | | | | | | 1,307,472 | | | | | | 1,145,169 | | | |||
Less: Fuel expense
|
| | | | 326,231 | | | | | | 303,439 | | | | | | 283,678 | | | |||
Net Cruise Cost Excluding Fuel
|
| | | | 1,295,840 | | | | | | 1,004,033 | | | | | | 861,491 | | | |||
Less: Non-GAAP Adjustments: | | | | | | | | | | | | | | | | | | | | |||
Non-cash share-based compensation related to the IPO(a)
|
| | | | — | | | | | | 18,527 | | | | | | — | | | |||
Non-cash compensation payroll and related(b)
|
| | | | 7,693 | | | | | | — | | | | | | — | | | |||
Non-cash share-based compensation(c)
|
| | | | 20,627 | | | | | | 8,898 | | | | | | — | | | |||
Secondary Equity Offerings’ expenses(d)
|
| | | | 2,075 | | | | | | 2,251 | | | | | | — | | | |||
Acquisition expenses(e)
|
| | | | 57,513 | | | | | | — | | | | | | — | | | |||
Other(f)
|
| | | | 3,804 | | | | | | 3,373 | | | | | | — | | | |||
Adjusted Net Cruise Cost Excluding Fuel
|
| | | $ | 1,204,128 | | | | | $ | 970,984 | | | | | $ | 861,491 | | | |||
|
| | |
Year Ended December 31,
|
| |||||||||||||||
(in thousands, except Capacity Days and Yield data):
|
| |
2014
|
| |
2013
|
| |
2012
|
| |||||||||
Passenger ticket revenue
|
| | | $ | 2,212,547 | | | | | $ | 1,815,869 | | | | | $ | 1,604,563 | | |
Onboard and other revenue
|
| | | | 913,334 | | | | | | 754,425 | | | | | | 671,683 | | |
Total revenue
|
| | | | 3,125,881 | | | | | | 2,570,294 | | | | | | 2,276,246 | | |
Less: | | | | | | | | | | | | | | | | | | | |
Commissions, transportation and other expense
|
| | | | 503,722 | | | | | | 455,816 | | | | | | 410,531 | | |
Onboard and other expense
|
| | | | 224,000 | | | | | | 195,526 | | | | | | 173,916 | | |
Net Revenue
|
| | | | 2,398,159 | | | | | | 1,918,952 | | | | | | 1,691,799 | | |
Non-GAAP Adjustment: | | | | | | | | | | | | | | | | | | | |
Deferred revenue(a)
|
| | | | 10,052 | | | | | | — | | | | | | — | | |
Adjusted Net Revenue
|
| | | $ | 2,408,211 | | | | | $ | 1,918,952 | | | | | $ | 1,691,799 | | |
Capacity Days
|
| | | | 12,512,459 | | | | | | 10,446,216 | | | | | | 9,602,730 | | |
Gross Yield
|
| | | $ | 249.82 | | | | | $ | 246.05 | | | | | $ | 237.04 | | |
Net Yield
|
| | | $ | 191.66 | | | | | $ | 183.70 | | | | | $ | 176.18 | | |
Adjusted Net Yield
|
| | | $ | 192.47 | | | | | $ | 183.70 | | | | | $ | 176.18 | | |
2013
|
| |
High
|
| |
Low
|
| ||||||
First fiscal quarter of 2013 (from January 18, 2013)
|
| | | $ | 31.91 | | | | | $ | 19.00 | | |
Second fiscal quarter of 2013
|
| | | $ | 32.93 | | | | | $ | 28.00 | | |
Third fiscal quarter of 2013
|
| | | $ | 33.67 | | | | | $ | 28.28 | | |
Fourth fiscal quarter of 2013
|
| | | $ | 35.97 | | | | | $ | 28.57 | | |
2014
|
| |
High
|
| |
Low
|
| ||||||
First fiscal quarter of 2014
|
| | | $ | 37.30 | | | | | $ | 31.61 | | |
Second fiscal quarter of 2014
|
| | | $ | 34.18 | | | | | $ | 29.08 | | |
Third fiscal quarter of 2014
|
| | | $ | 38.05 | | | | | $ | 31.38 | | |
Fourth fiscal quarter of 2014
|
| | | $ | 48.16 | | | | | $ | 30.44 | | |
2015
|
| |
High
|
| |
Low
|
| ||||||
First fiscal quarter of 2015 (through March 5, 2015)
|
| | | $ | 51.57 | | | | | $ | 42.55 | | |
| | |
Ordinary Shares
Beneficially Owned Prior to this Offering |
| |
Number of
Ordinary Shares Offered Hereby |
| |
Ordinary Shares
Beneficially Owned After this Offering |
| |||||||||||||||||||||
Name and Address
|
| |
Number
|
| |
Percent
|
| |
Number
|
| |
Percent
|
| ||||||||||||||||||
Star NCLC(1)
|
| | | | 56,819,334 | | | | | | 24.9% | | | | | | 6,250,000 | | | | | | 50,569,334 | | | | | | 22.1% | | |
TPG Viking Funds(2)
|
| | | | 16,079,834 | | | | | | 7.0% | | | | | | 6,250,000 | | | | | | 9,829,834 | | | | | | 4.3% | | |
| | |
Percentage Ownership in
Genting HK |
| |||
Golden Hope Limited (“GHL”)(a)
|
| | | | 49.84% | | |
Genting Malaysia Berhad (“GENM”)(b)
|
| | | | 17.81% | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 21 | | | |
| | | | 24 | | | |
| | | | 25 | | | |
| | | | 30 | | | |
| | | | 30 | | |