XML 38 R5.htm IDEA: XBRL DOCUMENT v3.19.3
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Operating Activities    
Net Income $ 1,627,126 $ 1,495,339
Adjustments:    
Depreciation and amortization 924,180 753,529
Impairment losses 0 33,651
Net deferred income tax expense (benefit) 4,664 (2,926)
Loss on derivative instruments not designated as hedges 24,229 41,397
Share-based compensation expense 51,256 63,420
Equity investment income (170,393) (168,232)
Amortization of debt issuance costs 24,154 31,656
Amortization of commercial paper notes discount 23,583 3,844
Loss on extinguishment of debt 6,326 0
Change in fair value of contingent consideration 10,700 0
Gain on sale of unconsolidated affiliate 0 (13,680)
Recognition of deferred gain 0 (21,794)
Changes in operating assets and liabilities:    
Increase in trade and other receivables, net (36,682) (17,141)
Increase in inventories (13,640) (21,760)
Decrease (increase) in prepaid expenses and other assets 41,757 (76,471)
Increase in accounts payable 51,011 35,433
Increase in accrued interest 50,011 45,735
Increase (decrease) in accrued expenses and other liabilities 81,026 (15,856)
Increase in customer deposits 261,335 349,230
Dividends received from unconsolidated affiliates [1] 148,285 241,697
Other, net (1,860) (10,087)
Net cash provided by operating activities 3,107,068 2,746,984
Investing Activities    
Purchases of property and equipment (2,341,895) (2,509,127)
Cash received on settlement of derivative financial instruments 6,442 74,008
Cash paid on settlement of derivative financial instruments (86,671) (50,891)
Investments in and loans to unconsolidated affiliates (6,889) (15,194)
Cash received on loans to unconsolidated affiliates 27,697 49,501
Proceeds from the sale of unconsolidated affiliate 0 13,215
Acquisition of Silversea Cruises, net of cash acquired 0 (916,135)
Other, net (1,028) (3,989)
Net cash used in investing activities (2,402,344) (3,358,612)
Financing Activities    
Debt proceeds 3,080,564 6,626,295
Debt issuance costs (42,491) (54,775)
Repayments of debt (3,424,339) (5,833,602)
Proceeds from issuance of commercial paper notes 19,807,417 2,165,991
Repayments of commercial paper notes (19,684,288) (1,171,000)
Purchases of treasury stock 0 (575,039)
Dividends paid (439,543) (381,465)
Proceeds from exercise of common stock options 1,452 4,206
Other, net (13,681) (14,857)
Net cash (used in) provided by financing activities (714,909) 765,754
Effect of exchange rate changes on cash (937) (19,417)
Net (decrease) increase in cash and cash equivalents (11,122) 134,709
Cash and cash equivalents at beginning of period 287,852 120,112
Cash and cash equivalents at end of period 276,730 254,821
Cash paid during the period for:    
Interest, net of amount capitalized 179,497 154,231
Non-cash Investing Activities    
Contingent consideration for the acquisition of Silversea Cruises $ 0 $ 44,000
[1]
For the quarter ended September 30, 2019, TUI Cruises paid us dividends of €80.0 million, or approximately $88.5 million, based on the exchange rate at the time of the transactions. For the nine months ended September 30, 2019, TUI Cruises paid us dividends totaling €170.0 million, or approximately $190.3 million, based on the exchange rates at the time of the transactions. The amounts included in the table above are net of tax withholdings.