EX-99.1 2 pressrelease20080130.htm PRESS RELEASE

EXHIBIT 99.1

 

Contact: Lynn Martenstein or Greg Johnson

(305) 539-6570 or (305) 539-6153

 

For Immediate Release

 

ROYAL CARIBBEAN REPORTS RECORD FOURTH QUARTER 2007 EARNINGS  

 

MIAMI January 30, 2008 – Royal Caribbean Cruises Ltd. (NYSE/OSX: RCL) today announced record net income for the fourth quarter 2007 of $70.8 million, or $0.33 per share, compared to net income of $46.6 million, or $0.22 per share, in 2006. Revenues were better than expected, driven by stronger close-in bookings, while fuel costs were higher due to rising fuel prices. Revenues for the fourth quarter 2007 increased to $1.5 billion from revenues of $1.2 billion in the fourth quarter 2006.

 

Net income for the full year 2007 was $603.4 million, or $2.82 per share, compared to net income of $633.9 million, or $2.94 per share, for the full year 2006. Revenues for the full year 2007 increased to $6.1 billion from revenues of $5.2 billion for the full year 2006.

 

“It is very gratifying to see such a strong performance, especially in light of the broader consumer and economic environment,” said Richard D. Fain, Chairman and Chief Executive Officer. “We are particularly pleased with the solid yield performance of our brands, which produced such healthy earnings despite significantly higher fuel costs.” Higher fuel prices increased operating costs by $45 million in 2007, which reduced earnings per share by $0.21.

 

Fain continued, “Despite pressures on consumer spending, yields for the year were consistent with our original expectations, growing 0.3% on a comparable basis (i.e. excluding Pullmantur). This is a testament to the strength and momentum of our products.”

 

Key metrics for the fourth quarter 2007, as compared to the fourth quarter 2006, were as follows:

Net Yields on a comparable basis increased 3.2%; higher than guidance of an increase in a range around 2%. Including Pullmantur, Net Yields increased 11.0%.

 


Excluding fuel, Net Cruise Costs per APCD on a comparable basis increased 3.4%; higher than guidance of an increase in a range around 2%. Including Pullmantur, Net Cruise Costs per APCD increased 12.1%.

Fuel prices increased 41% versus the fourth quarter of 2006, while fuel costs per APCD increased 19%, benefiting from energy saving initiatives and hedging. The average at-the-pump price for the quarter was $555 per metric ton versus $395 per metric ton in 2006.

Net Cruise Costs per APCD on a comparable basis increased 5.9%; higher than guidance of an increase in a range around 2%. Including Pullmantur, Net Cruise Costs per APCD increased 13.4%.

 

Outlook – 2008

The company provided the following estimates for the first quarter and full year 2008, as compared to the first quarter and full year 2007, respectively.

 

 

First Quarter 2008

Full Year 2008

Capacity

8.8%

5.1%

Net Yields

approx. 7%

approx. 4%

Net Cruise Costs per APCD

approx. 1%

approx. 2%

Net Cruise Costs per APCD,

excluding Fuel

(1%) – (2%)

1% - 2%

 

The company expects to have a 5.1% increase in capacity in 2008, driven primarily by a full year of Liberty of the Seas, the April delivery of Independence of the Seas, Pullmantur’s purchase of Pacific Star, and the November delivery of Celebrity Solstice.

 

“The early indications from the ‘wave period’ are encouraging,” said Fain. “We continue to see healthy booking volumes and improved pricing over the same time last year. Based on this improving revenue performance and our focus on controlling costs, we expect 2008 to be a year of double-digit improvement in EPS.”

 

2 of 10

 


The company does not forecast fuel prices and its cost guidance for fuel is based on current “at-the-pump” prices including any hedge impacts. Fuel prices remain volatile; however, the company has taken a number of actions to reduce energy consumption and fuel expense. The company is 52% and 45% hedged for the first quarter and full year, respectively. If fuel prices for 2008 remain at today’s level, fuel costs for the first quarter 2008 would be approximately $145 million, or $492 per metric ton. The corresponding figures for the full year 2008 would be approximately $595 million, or $484 per metric ton. A 10% change in the market price of fuel would result in changes of $8 million and $35 million in fuel costs for the first quarter and full year, respectively.

 

 

First Quarter 2008

Full Year 2008

Depreciation and Amortization

$123 to $128 Million

$525 to $545 Million

Interest Expense

$82 to $87 Million

$340 to $360 Million

Earnings Per Share

$0.30 to $0.35

$3.20 to $3.40

 

Based on these estimates, and assuming that fuel prices remain at today’s level, the company expects its first quarter 2008 earnings per share to be $0.30 to $0.35, and expects full year 2008 earnings per share to be $3.20 to $3.40.

 

As of December 31, 2007, liquidity was $1.4 billion, comprising $0.2 billion in cash and cash equivalents and $1.2 billion in available credit on the company’s unsecured revolving credit facility.

 

Based on current ship orders, projected capital expenditures for 2008, 2009, 2010, and 2011, are estimated to be $1.9 billion, $2.0 billion, $2.2 billion, and $1.0 billion, respectively. Projected capacity increases for the same four years are estimated at 5.1%, 9.3%, 11.4%, and 6.4%, respectively.

 

The company has scheduled a conference call at 10 a.m. Eastern Standard Time today to discuss its earnings. This call can be heard, either live or on a delayed basis, on the company’s investor relations web site at www.rclinvestor.com.

 

3 of 10

 


Terminology

 

Available Passenger Cruise Days (“APCD”)

APCDs are our measurement of capacity and represent double occupancy per cabin multiplied by the number of cruise days for the period.

 

Gross Cruise Costs

Gross Cruise Costs represent the sum of total cruise operating expenses plus marketing, selling and administrative expenses.

 

Gross Yields  

Gross Yields represent total revenues per APCD.

 

Net Cruise Costs  

Net Cruise Costs represent Gross Cruise Costs excluding commissions, transportation and other expenses and onboard and other expenses. In measuring our ability to control costs in a manner that positively impacts net income, we believe changes in Net Cruise Costs to be the most relevant indicator of our performance. We have not provided a quantitative reconciliation of projected Gross Cruise Costs to projected Net Cruise Costs due to the significant uncertainty in projecting the costs deducted to arrive at this measure. Accordingly, we do not believe that reconciling information for such projected figures would be meaningful.

 

Net Debt-to-Capital

Net Debt-to-Capital is a ratio which represents total long-term debt, including current portion of long-term debt, less cash and cash equivalents (“Net Debt”) divided by the sum of Net Debt and total shareholders' equity. We believe Net Debt and Net Debt-to-Capital, along with total long-term debt and shareholders' equity are useful measures of our capital structure.

 

Net Revenues

Net Revenues represent total revenues less commissions, transportation and other expenses and onboard and other expenses.

 

4 of 10

 


 

Net Yields  

Net Yields represent Net Revenues per APCD. We utilize Net Revenues and Net Yields to manage our business on a day-to-day basis as we believe that 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. We have not provided a quantitative reconciliation of projected Gross Yields to projected Net Yields due to the significant uncertainty in projecting the costs deducted to arrive at this measure. Accordingly, we do not believe that reconciling information for such projected figures would be meaningful.

 

Occupancy

Occupancy, in accordance with cruise vacation industry practice, is calculated by dividing Passenger Cruise Days by APCD. A percentage in excess of 100% indicates that three or more passengers occupied some cabins.

 

Passenger Cruise Days

Passenger Cruise Days represent the number of passengers carried for the period multiplied by the number of days of their respective cruises.

 

Royal Caribbean Cruises Ltd. is a global cruise vacation company that operates Royal Caribbean International, Celebrity Cruises, Pullmantur Cruises, Azamara Cruises and CDF Croisieres de France. The company has a combined total of 35 ships in service and seven under construction. It also offers unique land-tour vacations in Alaska, Asia, Australia, Canada, Europe, Latin America and New Zealand. Additional information can be found on www.royalcaribbean.com, www.celebrity.com , www.pullmantur.es, www.azamaracruises.com or www.rclinvestor.com .

 

5 of 10

 


Certain statements in this news release are forward-looking statements. Forward-looking statements do not guarantee future performance and may involve risks, uncertainties and other factors, which could cause our actual results, performance or achievements to differ materially from the future results, performance or achievements expressed or implied in those forward-looking statements. Such factors include general economic and business conditions, vacation industry competition, including cruise vacation industry competition, changes in vacation industry capacity, including over capacity in the cruise vacation industry, the impact of tax laws and regulations affecting our business or our principal shareholders, the impact of changes in other laws and regulations affecting our business, the impact of pending or threatened litigation, the delivery of scheduled new ships, emergency ship repairs, negative incidents involving cruise ships including those involving the health and safety of passengers, reduced consumer demand for cruises as a result of any number of reasons, including geo-political and economic uncertainties, the unavailability of air service, armed conflict, terrorist attacks and the resulting concerns over safety and security aspects of traveling, the impact of the spread of contagious diseases, our ability to obtain financing on terms that are favorable or consistent with our expectations, changes in our stock price or principal shareholders, the impact of changes in operating and financing costs, including changes in foreign currency, interest rates, fuel, food, payroll, insurance and security costs, the implementation of regulations in the United States requiring United States citizens to obtain passports for travel to additional foreign destinations, weather, and other factors described in further detail in Royal Caribbean Cruises Ltd.’s filings with the Securities and Exchange Commission. The above examples are not exhaustive and new risks emerge from time to time. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. In addition, certain financial measures in this news release constitute non-GAAP financial measures as defined by Regulation G. A reconciliation of these items can be found on our investor relations website at www.rclinvestor.com .

 

Financial Tables Follow

(####)

 

 

 

 

 

 

 

 

 

 

6 of 10

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ROYAL CARIBBEAN CRUISES LTD.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

Year Ended

 

 

 

 

 

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

 

 

2007

 

 

2006

 

 

2007

 

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Passenger ticket revenues

 

 

$

1,066,799

 

$

831,721

 

$

4,427,384

 

$

3,838,648

Onboard and other revenues

 

 

424,296

 

 

321,494

 

 

1,721,755

 

 

1,390,936

 

Total revenues

 

 

 

1,491,095

 

 

1,153,215

 

 

6,149,139

 

 

5,229,584

Cruise operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions, transportation and other

 

279,237

 

 

197,470

 

 

1,124,022

 

 

917,929

 

Onboard and other

 

 

 

88,845

 

 

63,272

 

 

405,637

 

 

331,218

 

Payroll and related

 

 

 

151,395

 

 

131,075

 

 

584,081

 

 

501,874

 

Food

 

 

 

 

 

86,952

 

 

72,706

 

 

322,996

 

 

278,604

 

Fuel

 

 

 

 

 

161,959

 

 

119,880

 

 

546,029

 

 

480,187

 

Other operating

 

 

 

257,196

 

 

165,955

 

 

998,933

 

 

739,817

 

 

Total cruise operating expenses

 

 

1,025,584

 

 

750,358

 

 

3,981,698

 

 

3,249,629

Marketing, selling and administrative expenses

 

204,492

 

 

181,183

 

 

783,040

 

 

699,864

Depreciation and amortization expenses

 

 

123,045

 

 

108,132

 

 

483,066

 

 

421,645

Operating Income

 

 

 

137,974

 

 

113,542

 

 

901,335

 

 

858,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

3,370

 

 

3,451

 

 

20,025

 

 

15,238

 

Interest expense, net of interest capitalized

 

(82,518)

 

 

(71,727)

 

 

(333,784)

 

 

(267,861)

 

Other income

 

 

 

 

12,008

 

 

1,358

 

 

15,829

 

 

28,099

 

 

 

 

 

 

 

 

(67,140)

 

 

(66,918)

 

 

(297,930)

 

 

(224,524)

Net Income

 

 

 

$

70,834

 

$

46,624

 

$

603,405

 

$

633,922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings Per Share:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.33

 

$

0.22

 

$

2.84

 

$

3.01

Diluted

$

0.33

 

$

0.22

 

$

2.82

 

$

2.94

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-Average Shares Outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

213,129

 

 

212,078

 

 

212,784

 

 

210,703

Diluted

 

214,477

 

 

213,743

 

 

214,255

 

 

221,485

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

STATISTICS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

Year Ended

 

 

 

 

 

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

 

 

2007

 

 

2006

 

 

2007

 

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Occupancy

 

 

 

 

103.8%

 

 

104.3%

 

 

105.7%

 

 

106.5%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Passenger Cruise Days

 

 

 

6,882,776

 

 

6,099,721

 

 

26,594,515

 

 

23,849,606

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

APCD

 

 

 

 

6,628,881

 

 

5,849,048

 

 

25,155,768

 

 

22,392,478

 

 

7 of 10

 


 

ROYAL CARIBBEAN CRUISES LTD.

 

 

CONSOLIDATED BALANCE SHEETS

 

 

(in thousands, except share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31,

 

 

 

 

2007

 

2006

 

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$ 230,784

 

$ 104,520

 

 

Trade and other receivables, net

 

313,640

 

185,886

 

 

Inventories

 

96,813

 

76,969

 

 

Prepaid expenses and other assets

 

351,554

 

134,529

 

 

Total current assets

 

992,791

 

501,904

 

Property and equipment, net

 

12,253,784

 

11,429,106

 

Goodwill

 

797,791

 

721,514

 

Other assets

 

937,915

 

740,564

 

 

 

 

$ 14,982,281

 

$ 13,393,088

 

 

 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Current portion of long-term debt

 

$ 351,725

 

$ 373,422

 

 

Accounts payable

 

222,895

 

193,794

 

 

Accrued expenses and other liabilities

 

680,316

 

408,209

 

 

Customer deposits

 

1,084,359

 

896,943

 

 

Total current liabilities

 

2,339,295

 

1,872,368

 

Long-term debt

 

5,346,547

 

5,040,322

 

Other long-term liabilities

 

539,096

 

388,823

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

Preferred stock ($0.01 par value; 20,000,000 shares authorized; none

outstanding, December 31, 2007 and December 31, 2006)

 

 

 

-

 

 

 

-

 

 

 

Common stock ($0.01 par value; 500,000,000 shares authorized;

223,509,136 and 222,489,872 shares issued, December 31, 2007

and December 31, 2006, respectively)

 

 

 

 

 

 

 

 

 

 

 

 

 

2,236

 

2,225

 

 

Paid-in capital

 

2,942,934

 

2,904,041

 

 

Retained earnings

 

4,114,877

 

3,639,211

 

 

Accumulated other comprehensive income (loss)

 

120,955

 

(30,802)

 

 

Treasury stock (11,026,271 and 10,985,927 common shares at cost,

December 31, 2007 and December 31, 2006, respectively)

 

 

 

 

 

 

 

(423,659)

 

(423,100)

 

 

Total shareholders' equity

 

6,757,343

 

6,091,575

 

 

 

 

$ 14,982,281

 

$ 13,393,088

 

 

 

 

 

 

 

 

 

 

8 of 10

 


ROYAL CARIBBEAN CRUISES LTD.

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

 

December 31,

 

 

 

 

2007

 

2006

 

 

 

 

(unaudited)

 

 

 

Operating Activities

 

 

 

 

 

Net income

 

$ 603,405

 

$ 633,922

 

Adjustments:

 

 

 

 

 

 

Depreciation and amortization

 

483,066

 

421,645

 

 

Accretion of original issue discount on debt

 

1,810

 

17,902

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Increase in trade and other receivables, net

 

(122,682)

 

(38,855)

 

 

Increase in inventories

 

(19,424)

 

(7,441)

 

 

(Increase) decrease in prepaid expenses and other assets

 

(37,650)

 

707

 

 

Increase (decrease) in accounts payable

 

23,398

 

(29,671)

 

 

Increase in accrued expenses and other liabilities

 

150,195

 

21,815

 

 

Increase in customer deposits

 

184,713

 

9,724

 

 

Accreted interest paid on LYONs repurchase

 

-

 

(121,199)

 

 

Other, net

 

1,863

 

39,957

 

Net cash provided by operating activities

 

1,268,694

 

948,506

 

 

 

 

 

 

 

 

Investing Activities

 

 

 

 

 

Purchases of property and equipment

 

(1,317,381)

 

(1,180,579)

 

Purchase of notes from TUI Travel PLC (formerly First Choice Holidays PLC)

 

-

 

(100,000)

 

Repayment of notes from TUI Travel PLC

 

100,000

 

-

 

Purchase of Pullmantur, net of cash acquired

 

-

 

(553,312)

 

Other, net

 

46,823

 

(15,187)

 

Net cash used in investing activities

 

(1,170,558)

 

(1,849,078)

 

 

 

 

 

 

 

 

Financing Activities

 

 

 

 

 

Proceeds from issuance of debt

 

1,934,979

 

2,933,915

 

Debt issuance costs

 

(10,146)

 

(10,004)

 

Repayments of debt

 

(1,805,798)

 

(1,785,773)

 

Dividends

 

(98,298)

 

(124,460)

 

Proceeds from exercise of common stock options

 

19,632

 

23,026

 

Purchases of treasury stock

 

-

 

(164,582)

 

Other, net

 

(3,758)

 

7,585

 

Net cash provided by financing activities

 

36,611

 

879,707

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash

 

 

(8,483)

 

-

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

126,264

 

(20,865)

 

Cash and cash equivalents at beginning of period

 

104,520

 

125,385

 

Cash and cash equivalents at end of period

 

$ 230,784

 

$ 104,520

 

 

 

 

 

 

 

 

Supplemental Disclosure

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

Interest, net of amount capitalized

 

$ 285,206

 

$ 376,817

 

 

 

 

 

 

 

 

 

9 of 10

 


ROYAL CARIBBEAN CRUISES LTD.

 

NON-GAAP RECONCILING INFORMATION

 

(unaudited)

 

 

 

 

Gross Yields and Net Yields were calculated as follows (in thousands, except APCD and Yields):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Year Ended

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

 

 

 

 

 

2007

 

 

2006

 

 

2007

 

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Passenger ticket revenues

$

1,066,799

 

$

831,721

 

$

4,427,384

 

$

3,838,648

 

 

Onboard and other revenues

 

424,296

 

 

321,494

 

 

1,721,755

 

 

1,390,936

 

 

Total revenues

 

1,491,095

 

 

1,153,215

 

 

6,149,139

 

 

5,229,584

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions, transportation and other

 

279,237

 

 

197,470

 

 

1,124,022

 

 

917,929

 

 

 

Onboard and other

 

88,845

 

 

63,272

 

 

405,637

 

 

331,218

 

 

Net revenues

$

1,123,013

 

$

892,473

 

$

4,619,480

 

$

3,980,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

APCD

 

6,628,881

 

 

5,849,048

 

 

25,155,768

 

 

22,392,478

 

 

Gross Yields

$

224.94

 

$

197.16

 

$

244.44

 

$

233.54

 

 

Net Yields

$

169.41

 

$

152.58

 

$

183.64

 

$

177.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Cruise Costs and Net Cruise Costs were calculated as follows (in thousands, except APCD and costs per APCD):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

Year Ended

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

 

 

 

 

 

 

 

 

 

2007

 

 

2006

 

 

2007

 

 

2006

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cruise operating expenses

$

1,025,584

 

$

750,358

 

$

3,981,698

 

$

3,249,629

 

 

Marketing, selling and administrative expenses 

204,492

 

 

181,183

 

 

783,040

 

 

699,864

 

 

Gross Cruise Costs

 

1,230,076

 

 

931,541

 

 

4,764,738

 

 

3,949,493

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commissions, transportation and other

 

279,237

 

 

197,470

 

 

1,124,022

 

 

917,929

 

 

 

Onboard and other

 

88,845

 

 

63,272

 

 

405,637

 

 

331,218

 

 

Net Cruise Costs

$

861,994

 

$

670,799

 

$

3,235,079

 

$

2,700,346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

APCD

 

6,628,881

 

 

5,849,048

 

 

25,155,768

 

 

22,392,478

 

 

Gross Cruise Costs per APCD

$

185.56

 

$

159.26

 

 

189.41

 

$

176.38

 

 

Net Cruise Costs per APCD

$

130.04

 

$

114.69

 

$

128.60

 

$

120.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Debt-to-Capital was calculated as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2007

 

 

2006

 

 

 

 

 

 

 

 

Long-term debt, net of current portion

$

5,346,547

 

$

5,040,322

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

351,725

 

 

373,422

 

 

 

 

 

 

 

 

Total debt

 

5,698,272

 

 

5,413,744

 

 

 

 

 

 

 

 

Less: Cash and cash equivalents

 

230,784

 

 

104,520

 

 

 

 

 

 

 

 

Net Debt

$

5,467,488

 

$

5,309,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total shareholders' equity

$

6,757,343

 

$

6,091,575

 

 

 

 

 

 

 

 

Total debt

 

5,698,272

 

 

5,413,744

 

 

 

 

 

 

 

 

Total debt and shareholders' equity

 

12,455,615

 

 

11,505,319

 

 

 

 

 

 

 

 

Debt-to-Capital

 

45.7%

 

 

47.1%

 

 

 

 

 

 

 

 

Net Debt

 

5,467,488

 

 

5,309,224

 

 

 

 

 

 

 

 

Net Debt and shareholders' equity

$

12,224,831

 

$

11,400,799

 

 

 

 

 

 

 

 

Net Debt-to-Capital

 

44.7%

 

 

46.6%

 

 

 

 

 

 

 

 

 

10 of 10