XML 20 R5.htm IDEA: XBRL DOCUMENT v3.20.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Operating Activities    
Net (loss) income $ (4,408,195) $ 1,627,126
Adjustments:    
Depreciation and amortization 961,226 924,180
Impairment and credit losses 1,354,514 0
Net deferred income tax (benefit) expense (4,586) 4,664
Loss on derivative instruments not designated as hedges 64,541 24,229
Share-based compensation expense 29,871 51,256
Equity investment loss (income) 140,258 (170,393)
Amortization of debt issuance costs 54,887 24,154
Amortization of commercial paper notes discount 7,269 23,583
Amortization of debt discounts and premiums 29,061 265
Loss on extinguishment of secured senior term loan 41,109 6,326
Currency translation adjustment losses 69,044 0
Change in fair value of contingent consideration (45,126) 10,700
Changes in operating assets and liabilities:    
Decrease (increase) in trade and other receivables, net 133,769 (36,682)
Decrease (increase) in inventories 19,675 (13,640)
Decrease in prepaid expenses and other assets 271,315 41,757
(Decrease) increase in accounts payable (90,306) 51,011
Increase in accrued interest 164,284 50,011
(Decrease) increase in accrued expenses and other liabilities (87,936) 81,026
(Decrease) increase in customer deposits (1,608,355) 261,335
Dividends received from unconsolidated affiliates [1] 2,215 148,285
Other, net (4,789) (2,125)
Net cash (used in) provided by operating activities (2,906,255) 3,107,068
Investing Activities    
Purchases of property and equipment (1,573,241) (2,341,895)
Cash received on settlement of derivative financial instruments 3,771 6,442
Cash paid on settlement of derivative financial instruments (139,940) (86,671)
Investments in and loans to unconsolidated affiliates (87,943) (6,889)
Cash received on loans to unconsolidated affiliates 15,581 27,697
Other, net (6,921) (1,028)
Net cash used in investing activities (1,788,693) (2,402,344)
Financing Activities    
Debt proceeds 12,672,189 3,080,564
Debt issuance costs (348,118) (42,491)
Repayments of debt (3,430,245) (3,424,339)
Proceeds from issuance of commercial paper notes 6,765,816 19,807,417
Repayments of commercial paper notes (7,837,635) (19,684,288)
Dividends paid (326,421) (439,543)
Proceeds from exercise of common stock options 386 1,452
Other, net (26,210) (13,681)
Net cash provided by (used in) financing activities 7,469,762 (714,909)
Effect of exchange rate changes on cash (1,764) (937)
Net increase (decrease) in cash and cash equivalents 2,773,050 (11,122)
Cash and cash equivalents at beginning of period 243,738 287,852
Cash and cash equivalents at end of period 3,016,788 276,730
Cash paid during the period for:    
Interest, net of amount capitalized 258,063 179,497
Non-cash Investing Activities    
Notes receivable issued upon sale of property and equipment 53,419 0
Purchase of property and equipment included in accounts payable and accrued expenses and other liabilities 13,603 0
Non-cash Financing Activities    
Purchase of Silversea Cruises non-controlling interest 592,313 0
Termination of Silversea Cruises contingent consideration obligation $ 17,274 $ 0
[1] There were no dividends received from TUIC for the quarter and nine months ended September 30, 2020. For the quarter ended September 30, 2019, the amount includes dividends from TUIC of €80.0 million, or approximately $88.5 million, based on exchange rate at the time of the transaction. For the nine months ended September 30, 2019, amounts include dividends from TUIC of €170 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 withholding