XML 28 R7.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Operating Activities      
Net Loss $ (2,155,962) $ (5,260,499) $ (5,775,130)
Adjustments:      
Depreciation and amortization 1,406,689 1,292,878 1,279,254
Impairment and credit losses 562 82,001 1,566,380
Net deferred income tax benefit (21,576) (42,979) (8,791)
Loss (gain) on derivative instruments not designated as hedges 99,985 (1,492) 49,316
Share-based compensation expense 36,116 63,638 39,779
Equity investment (income) loss (56,695) 135,469 213,286
Amortization of debt issuance costs 148,790 125,116 89,442
Amortization of debt discounts and premiums 13,978 123,439 66,776
Loss on extinguishment of debt 93,810 138,759 41,109
Currency translation adjustment losses 0 0 69,044
Change in fair value of contingent consideration 0 0 (45,126)
Changes in operating assets and liabilities:      
(Increase) decrease in trade and other receivables, net (234,348) (181,707) 121,055
(Increase) decrease in inventories (73,792) (34,527) 27,077
(Increase) decrease in prepaid expenses and other assets (153,196) (152,071) 295,876
Increase (decrease) in accounts payable 74,657 188,518 (133,815)
Increase (decrease) in accrued interest 136,855 (694) 182,578
Increase (decrease) in accrued expenses and other liabilities 215,981 235,446 (180,479)
Increase (decrease) in customer deposits 1,007,129 1,426,647 (1,643,560)
Other, net (57,126) (15,757) 14,276
Net cash provided by (used in) operating activities 481,857 (1,877,815) (3,731,653)
Investing Activities      
Purchases of property and equipment (2,710,063) (2,229,704) (1,965,131)
Cash received on settlement of derivative financial instruments 52,550 44,492 15,874
Cash paid on settlement of derivative financial instruments (355,909) (74,249) (161,335)
Investments in and loans to unconsolidated affiliates 0 (70,228) (100,609)
Cash received on loans to unconsolidated affiliates 18,650 31,334 21,086
Proceeds from the sale of property and equipment and other assets 421 176,039 27,796
Other, net 6,585 (22,423) (16,247)
Net cash used in investing activities (2,987,766) (2,144,739) (2,178,566)
Financing Activities      
Debt proceeds 9,787,166 4,467,789 13,547,189
Debt issuance costs (251,888) (201,698) (374,715)
Repayments of debt (7,728,568) (2,296,990) (3,845,133)
Premium on repayment of debt (49,367) (135,372) 0
Proceeds from issuance of commercial paper notes 0 0 6,765,816
Repayments of commercial paper notes 0 (414,570) (7,837,635)
Dividends paid 0 0 (326,421)
Proceeds from common stock issuances 0 1,621,860 1,431,375
Other, net (16,370) (442) (10,688)
Net cash provided by financing activities 1,740,973 3,040,577 9,349,788
Effect of exchange rate changes on cash (1,829) (727) 1,167
Net (decrease) increase in cash and cash equivalents (766,765) (982,704) 3,440,736
Cash and cash equivalents at beginning of year 2,701,770 3,684,474 243,738
Cash and cash equivalents at end of year 1,935,005 2,701,770 3,684,474
Cash paid during the year for:      
Interest, net of amount capitalized 959,907 834,245 418,164
Non-Cash Investing Activities      
Notes receivable issued upon sale of property and equipment and other assets 0 16,000 53,419
Purchases of property and equipment included in accounts payable and accrued expenses and other liabilities 33,853 14,097 16,189
Acquisition of property and equipment from assumed debt 277,000 0 0
Non-Cash Financing Activities      
Purchase of Silversea Cruises non-controlling interest 0 0 592,313
Termination of Silversea Cruises contingent consideration obligation 0 0 16,564
Common stock issuances pending cash settlement and included in trade receivables 0 0 121,352
Debt related to acquisition of property and equipment $ 277,000 $ 0 $ 0