XML 15 R5.htm IDEA: XBRL DOCUMENT v3.21.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Dec. 31, 2020
Operating Activities      
Net Loss $ (1,131,722) $ (1,437,035)  
Adjustments:      
Depreciation and amortization 310,166 324,330  
Impairment and credit losses (449) 1,108,118  
Net deferred income tax (benefit) expense (3,556) 253  
Loss on derivative instruments not designated as hedges 491 120,765  
Share-based compensation expense (income) 18,834 (7,428)  
Equity investment loss 59,871 10,392  
Amortization of debt issuance costs 35,581 7,795  
Amortization of debt discounts and premiums 29,304 8,624  
Change in fair value of contingent consideration 0 (51,019)  
Changes in operating assets and liabilities:      
(Increase) decrease in trade and other receivables, net (72,397) 84,578  
Increase in inventories (3,708) (15,598)  
(Increase) decrease in prepaid expenses and other assets (26,118) 24,476  
(Decrease) increase in accounts payable (7,499) 851,342  
(Decrease) increase in accrued interest (15,726) 44,648  
(Decrease) increase in accrued expenses and other liabilities (134,113) 110,440  
Increase (decrease) in customer deposits 95,923 (959,555)  
Dividends received from unconsolidated affiliates [1] 0 1,991  
Other, net 35,935 (28,407)  
Net cash (used) provided by operating activities (809,183) 198,710  
Investing Activities      
Purchases of property and equipment (1,061,691) (1,252,554)  
Cash received on settlement of derivative financial instruments 3,758 1,132  
Cash paid on settlement of derivative financial instruments (27,362) (96,575)  
Investments in and loans to unconsolidated affiliates (70,369) (2,000)  
Cash received on loans to unconsolidated affiliates 12,519 5,160  
Proceeds from the sale of property and equipment and other assets 175,439 5,256  
Other, net 146 (1,596)  
Net cash used in investing activities (967,560) (1,341,177)  
Financing Activities      
Debt proceeds 2,494,077 7,052,189  
Debt issuance costs (82,115) (62,346)  
Repayments of debt (427,978) (921,867)  
Proceeds from issuance of commercial paper notes 0 6,396,787  
Repayments of commercial paper notes (414,570) (7,494,025)  
Dividends paid 0 (163,563)  
Proceeds from common stock issuances 1,617,234 0  
Other, net (2,724) (16,963)  
Net cash provided by financing activities 3,183,924 4,790,212  
Effect of exchange rate changes on cash (192) (672)  
Net increase in cash and cash equivalents 1,406,989 3,647,073  
Cash and cash equivalents at beginning of period 3,684,474 243,738 $ 243,738
Cash and cash equivalents at end of period 5,091,463 3,890,811 $ 3,684,474
Cash paid during the period for:      
Interest, net of amount capitalized 228,877 31,481  
Non-cash Investing Activities      
Notes receivable issued upon sale of property and equipment and other assets 16,000 6,294  
Purchase of property and equipment included in accounts payable and accrued expenses and other liabilities $ 26,882 $ 29,022  
[1] There were no dividends received from TUI Cruises for the quarters ended March 31, 2021 and March 31, 2020