| 
		
                            |  | Royal Caribbean Reports Improved Second Quarter Earnings and 2010 Outlook  |  
      
            | Category: Worldwide 									 - Industry economy 	
								 - Figures / Studies This is a press release selected by our editorial committee and published online for free on  Friday 23 July 2010
 
 Royal Caribbean Cruises Ltd. (NYSE:RCL) today announced improved earnings for the second quarter of 2010 and provided higher guidance for the third quarter and full year 2010.
 
 Key Highlights
 --  Second quarter 2010 net income increased to $60.5 million, or $0.28
 per share;
 --  Business conditions have remained on target in each of the company's
 main markets while improved cost control has enabled the company to
 raise its earnings guidance for the year;
 --  Operating costs were lower than expected due mainly to strong cost
 control, energy conservation measures, expense timing and currency
 fluctuations;
 --  Second quarter Net Yields increased 4.9%, (5.4% on a Constant Currency
 basis);
 --  Second quarter Net Cruise Costs per APCD, "NCC", declined 2.8%, (2.0%
 on a Constant Currency basis);
 --  Net Yields are expected to increase approximately 4% in the third
 quarter and 3% - 4% for the year as a whole, (7% and 4% - 5%
 respectively on a Constant Currency basis);
 --  NCC are expected to be down 1% for the third quarter and down
 approximately 1% - 2% for the full year;
 --  EPS expectation for the full year 2010 has been increased by $0.10 to
 $2.25 to $2.35.  Third quarter 2010 EPS is expected to be in the range
 of $1.52 to $1.57.
 
 
 
 "What a difference a year makes.  It is gratifying to post another solid quarter with improvement in yields and strong cost control," said Richard D. Fain, chairman and chief executive officer.  Fain continued, "Despite ongoing uncertainty with the economy, our profitability continues to improve and our booking environment continues to be remarkably stable.  We remain focused on strengthening our financial position and I am encouraged about the tremendous global response to our brands."
 
 Second Quarter 2010 Results
 
 Royal Caribbean Cruises Ltd. today announced net income for the second quarter 2010 of $60.5 million, or $0.28 per share, compared to a net loss of $35.1 million, or ($0.16) per share, in second quarter of 2009.
 
 Revenues improved to $1.6 billion in the second quarter of 2010 compared to $1.3 billion in the second quarter of 2009, as a result of capacity increases and yield improvements.  Net Yields for the second quarter of 2010 increased 4.9% despite the impact of the stronger US Dollar.
 
 In the second quarter of 2010, NCC decreased 2.8%, and NCC excluding fuel decreased 4.4%.  Excluding currency impacts, the comparable figures would have been decreases of 2.0% and 3.4%, respectively.
 
 Improved fuel consumption efforts resulted in significantly better fuel consumption of 318,000 metric tons during the second quarter.  At-the-pump pricing (including the benefit of the company's hedging) was virtually unchanged.  Altogether, the quarter's fuel expenditures were approximately $6 million better than previous calculations.
 
 Forward Guidance
 
 The company reported that with the exception of currency exchange rates, the current revenue environment has remained stable.  Additionally, booked load factors and average per diems continue to run ahead of same time last year for the back half of the year.  Third quarter 2010 Net Yields are expected to improve approximately 7% on a Constant Currency basis, or 4% on an as-reported basis.  Full Year 2010 Net Yields are expected to improve approximately 4% - 5% on a Constant Currency basis and 3% - 4% on an as-reported basis.
 
 NCC are forecasted to be down 1% for the third quarter and down 1% - 2% for the full year of 2010.  On a Constant Currency basis, NCC are forecasted to be flat to up slightly for the third quarter and down 1% for the full year of 2010.
 
 "Demand for our cruises remains on track with our earlier projections," said Brian J. Rice, executive vice president and chief financial officer. Rice continued, "The strengthening of the US Dollar will clearly result in a reduction of our reported yields, but also provides a corresponding reduction in expenses.  Most importantly, our continued focus on cost controls and efficiency is driving improved earnings."
 
 Currency Exposure
 
 Given the recent volatility in currency exchange rates, the company is expanding its disclosures regarding currency and has defined a non-GAAP measure of "Constant Currency."
 
 Based on current estimates for 2010, the company anticipates that 30% of its net revenues, and 20% of its NCC excluding fuel will be denominated in currencies other than US Dollar, with the British Pound and the Euro being the most significant components.
 
 Fuel Expense
 
 The company does not forecast fuel prices and its cost calculations are based on current at-the-pump prices net of hedging impacts. Based on today's fuel prices the company has included $170 million and $652 million of fuel expense in its third quarter 2010 and full year 2010 guidance, respectively.
 
 The company has made additional progress over the past quarter in optimizing the fuel consumption on many of its newer itineraries, as well as fine tuning the operations on its newest hardware.  The ongoing focus on fuel consumption has allowed the company to further reduce its full year 2010 consumption estimate to 1,327,000 metric tons of fuel versus the estimates the company provided in April.
 
 The company's fuel consumption is currently 47% hedged for the third quarter of 2010.  In keeping with its previously disclosed hedging strategy, forecasted consumption is now 48% hedged for the remainder of 2010, 55% hedged in 2011, 50% hedged in 2012 and 20% hedged in 2013.
 
 Fuel Statistics
 ---------------
 
 Third Quarter 2010      Full Year 2010
 ------------------      --------------
 Fuel Consumption                 350,000 mt           1,327,000 mt
 Fuel Expenses                       $170 Million          $652 Million
 Percent Hedged (forward
 consumption)                                 47%                   48%
 Impact of 10% change in
 fuel prices                          $9 Million           $17 Million
 
 
 
 Forward Guidance Summary
 ------------------------
 The company provided the following estimates for the third quarter
 and full year 2010.
 
 Third Quarter 2010
 ------------------
 Reported            Constant Currency
 Net Yields                          Approx. 4%             Approx. 7%
 Net Cruise Costs per
 APCD                        Approx. (1%)        Flat to up slightly
 Net Cruise Costs per
 APCD, excluding Fuel        Approx. (2%)               Flat
 Full Year 2010
 --------------
 Reported            Constant Currency
 Net Yields                             3% - 4%                4% - 5%
 Net Cruise Costs per
 APCD                         (1%) - (2%)           Approx. (1%)
 Net Cruise Costs per
 APCD, excluding Fuel         (1%) - (2%)            Flat - (1%)
 Third Quarter 2010        Full Year 2010
 ------------------        --------------
 EPS                              $1.52 - $1.57           $2.25 - $2.35
 Capacity Increase                         12.7%                   11.5%
 Depreciation and
 Amortization             $160 to $165 Million    $640 to $650 Million
 Interest Expense            $78 to $83 Million    $330 to $340 Million
 EUR                                       1.29                    1.29
 GBP                                       1.53                    1.53
 
 
 Liquidity and Financing Arrangements
 
 
 As of June 30, 2010, in addition to committed unsecured financing on its three remaining newbuilds, liquidity was $1.0 billion, including cash and the undrawn portion of the company's unsecured revolving credit facility.
 
 Capital Expenditures and Capacity Guidance
 
 Based on current ship orders, projected capital expenditures for 2010, 2011 and 2012 are $2.2 billion, $1.0 billion, and $1.0 billion, respectively.
 
 Capacity increases for the same three years are 11.5%, 7.1% and 2.0%, respectively.  These capacity estimates reflect the recently announced February 2011 sale of the Celebrity Mercury.
 
 Conference Call Scheduled
 
 The company has scheduled a conference call at 10 a.m. Eastern Daylight 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.
 
 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.
 
 Constant Currency
 
 We believe Net Yields and Net Cruise Costs are our most relevant non-GAAP financial measures.  However, a significant portion of our revenue and expenses are denominated in currencies other than the United States dollar. Because our reporting currency is the United States dollar, the value of these revenues and expenses can be affected by changes in currency exchange rates.  Although such changes in local currency prices is just one of many elements impacting our revenues and expenses, it can be an important element.  For this reason, we also monitor Net Yields and Net Cruise Costs  "as if" the current periods' currency exchange rates had remained constant with the comparable prior periods' rates, or on a "Constant Currency" basis.
 
 It should be emphasized that the use of Constant Currency is primarily used for comparing short-term changes and/or projections.  Over the longer term, changes in guest sourcing and shifting the amount of purchases between currencies significantly change the impact of the purely currency based fluctuations.
 
 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.
 
 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, Azamara Club Cruises, CDF Croisieres de France, and TUI Cruises through a 50% joint venture.  The company has a combined total of 39 ships in service and three 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.com, www.azamaraclubcruises.com, www.cdfcroisieresdefrance.com, www.tuicruises.com or www.rclinvestor.com.
 
 Certain statements in this release constitute forward-looking statements under the Private Securities Litigation Reform Act of 1995.  Words such as "anticipate," "believe," "could," "estimate," "expect," "goal," "intend," "may," "plan," "project," "seek," "should," "will," and similar expressions are intended to identify these 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.  Examples of these risks, uncertainties and other factors include, but are not limited to the following: the impact of the economic environment on the demand for cruises, the impact of the economic environment on our ability to generate cash flows from operations or obtain new borrowings from the credit or capital markets in amounts sufficient to satisfy our capital expenditures, debt repayments and other financing needs, the impact of disruptions in the global financial markets on the ability of our counterparties and others to perform their obligations to us including those associated with our loan agreements and derivative contracts, the uncertainties of conducting business internationally and expanding into new markets, changes in operating and financing costs, including changes in foreign exchange rates, interest rates, fuel, food, payroll, airfare for our shipboard personnel, insurance and security costs, vacation industry competition and changes in industry capacity and overcapacity, the cost of or changes in tax, environmental, health, safety, security and other laws and regulations affecting our business or our principal shareholders, pending or threatened litigation, enforcement actions, fines or penalties, emergency ship repairs, including the related lost revenue, the impact of ship delivery delays, ship cancellations or ship construction price increases brought about by construction faults, mechanical problems or financial difficulties encountered by shipyards or their subcontractors, negative incidents or adverse publicity concerning the cruise vacation industry including those involving unusual weather patterns or natural disasters and the health, safety and security of passengers, the international political climate, fears of terrorist and pirate attacks, armed conflict, the unavailability or cost of air service and the resulting concerns over safety and security aspects of traveling, the spread of contagious diseases, a disruption to our business related to actual or threatened natural disasters, information systems failure or similar events, our ability to differentiate our cruise brands, changes or disruptions to the travel agency industry, the loss of key personnel, strained employee relations and/or our inability to retain or recruit qualified personnel, changes in our stock price or principal shareholders, uncertainties of a foreign legal system as we are not incorporated in the United States, the unavailability of ports of call, 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 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.
 
 ROYAL CARIBBEAN CRUISES LTD.
 CONSOLIDATED STATEMENTS OF OPERATIONS
 (unaudited, in thousands, except per share data)
 
 Quarter Ended                 Six Months Ended
 June 30,                       June 30,
 
 2010       2009        2010        2009
 ----       ----        ----        ----
 
 Passenger ticket
 revenues               $1,159,453   $956,593  $2,241,974  $1,905,863
 Onboard and other
 revenues                  442,244    392,422     845,373     768,754
 -------    -------     -------     -------
 Total revenues         1,601,697  1,349,015   3,087,347   2,674,617
 ---------  ---------   ---------   ---------
 Cruise operating
 expenses:
 Commissions,
 transportation and
 other                   271,140    232,552     539,790     468,381
 Onboard and other        124,190    112,523     215,125     195,757
 Payroll and related      188,608    165,466     368,042     334,212
 Food                      93,850     80,913     186,497     166,316
 Fuel                     164,118    136,488     319,057     291,363
 Other operating          244,281    237,493     482,951     461,742
 -------    -------     -------     -------
 Total cruise
 operating expenses  1,086,187    965,435   2,111,462   1,917,771
 Marketing, selling
 and administrative
 expenses                  211,795    190,593     422,843     379,750
 Depreciation and
 amortization
 expenses                  160,031    137,925     317,606     277,781
 Operating Income           143,684     55,062     235,436      99,315
 -------     ------     -------      ------
 Other income
 (expense):
 Interest income            1,363      1,159       2,732       2,889
 Interest expense, net
 of interest
 capitalized             (83,846)   (68,327)   (167,770)   (147,789)
 Other (expense)
 income                     (655)   (22,980)     77,595     (25,739)
 ----    -------      ------     -------
 (83,138)   (90,148)    (87,443)   (170,639)
 -------    -------     -------    --------
 Net Income (Loss)          $60,546   $(35,086)   $147,993    $(71,324)
 =======   ========    ========    ========
 
 Earnings (Loss) Per
 Share:
 Basic                        $0.28     $(0.16)      $0.69      $(0.33)
 =====     ======       =====      ======
 Diluted                      $0.28     $(0.16)      $0.68      $(0.33)
 =====     ======       =====      ======
 
 Weighted-Average
 Shares Outstanding:
 Basic                      215,043    213,780     214,680     213,734
 =======    =======     =======     =======
 Diluted                    217,561    213,780     217,304     213,734
 =======    =======     =======     =======
 
 
 
 
 
 STATISTICS
 
 Quarter Ended                 Six Months Ended
 June 30,                       June 30,
 --------                       --------
 2010             2009        2010            2009
 ----             ----        ----            ----
 
 Passengers
 Carried         1,112,984          937,610   2,230,514       1,911,276
 
 Passenger Cruise
 Days            7,817,339        6,738,213  15,402,065      13,560,581
 
 APCD             7,543,536        6,585,128  14,897,628      13,328,584
 Occupancy            103.6%           102.3%      103.4%          101.7%
 
 
 
 
 
 
 
 ROYAL CARIBBEAN CRUISES LTD.
 CONSOLIDATED BALANCE SHEETS
 (in thousands, except share data)
 
 As  of
 ------
 December
 June 30,            31,
 2010            2009
 ----            ----
 (unaudited)
 Assets
 Current assets
 Cash and cash equivalents                      $318,820        $284,619
 Trade and other receivables, net                212,204         338,804
 Inventories                                     110,695         107,877
 Prepaid expenses and other assets               223,913         180,997
 Derivative financial instruments                 45,516         114,094
 ------         -------
 Total current assets                         911,148       1,026,391
 
 Property and equipment, net                    15,683,297      15,268,053
 Goodwill                                          718,399         792,373
 Other assets                                      990,170       1,146,677
 -------       ---------
 $18,303,014     $18,233,494
 ===========     ===========
 
 Liabilities and Shareholders' Equity
 Current liabilities
 Current portion of long-term debt            $1,001,343        $756,215
 Accounts payable                                292,047         264,554
 Accrued interest                                105,047         147,547
 Accrued expenses and other liabilities          658,389         521,190
 Customer deposits                             1,398,003       1,059,524
 ---------       ---------
 Total current liabilities                  3,454,829       2,749,030
 Long-term debt                                  7,109,013       7,663,555
 Other long-term liabilities                       491,405         321,192
 
 Commitments and contingencies
 
 Shareholders' equity
 Preferred stock ($0.01 par value;
 20,000,000 shares authorized;                        -               -
 none outstanding)
 Common stock ($0.01 par value; 500,000,000
 shares authorized;                               2,254           2,243
 225,428,145 and 224,258,247 shares issued,
 June 30, 2010 and
 December 31, 2009, respectively)
 Paid-in capital                               3,002,106       2,973,495
 Retained earnings                             4,902,943       4,754,950
 Accumulated other comprehensive (loss)
 income                                        (245,832)        182,733
 Treasury stock (10,308,683 common shares at
 cost, June 30,                               (413,704)       (413,704)
 2010 and December 31, 2009)                    --------        --------
 Total shareholders' equity                 7,247,767       7,499,717
 ---------       ---------
 $18,303,014     $18,233,494
 ===========     ===========
 
 
 
 
 
 
 ROYAL CARIBBEAN CRUISES LTD.
 CONSOLIDATED STATEMENTS OF CASH FLOWS
 (unaudited, in thousands)
 
 Six Months Ended
 June 30,
 --------
 2010            2009
 ----            ----
 
 Operating Activities
 Net income (loss)                                $147,993        $(71,324)
 Adjustments:
 Depreciation and amortization                   317,606         277,781
 Changes in operating assets and
 liabilities:
 Decrease in trade and other receivables,
 net                                            127,131          46,842
 Increase in inventories                          (5,607)         (6,312)
 Increase in prepaid expenses and other
 assets                                         (37,937)        (20,197)
 Increase in accounts payable                     23,622          17,670
 Decrease in accrued interest                    (42,500)        (47,927)
 Decrease in accrued expenses and other
 liabilities                                    (13,514)        (23,453)
 Increase in customer deposits                   320,382         131,792
 Cash received on settlement of derivative
 financial instruments                            172,993               -
 Other, net                                            733          37,986
 ---          ------
 Net cash provided by operating activities       1,010,902         342,858
 ---------         -------
 
 Investing Activities
 Purchases of property and equipment              (847,541)       (323,589)
 Cash (paid) received on settlement of
 derivative financial instruments                  (7,121)         49,303
 Loans and equity contributions to
 unconsolidated affiliates                              -        (181,683)
 Proceeds from the sale of Celebrity Galaxy              -         290,928
 Other, net                                         (8,266)         (5,883)
 ------          ------
 Net cash used in investing activities            (862,928)       (170,924)
 --------        --------
 
 Financing Activities
 Debt proceeds                                   1,081,069          75,813
 Debt issuance costs                               (36,929)        (15,456)
 Repayments of debt                             (1,168,928)       (327,648)
 Proceeds from exercise of common stock
 options                                           11,377               -
 Other, net                                            748             721
 ---             ---
 Net cash used in financing activities            (112,663)       (266,570)
 --------        --------
 
 Effect of exchange rate changes on cash            (1,110)          1,516
 
 Net increase (decrease) in cash and cash
 equivalents                                       34,201         (93,120)
 Cash and cash equivalents at beginning of
 period                                           284,619         402,878
 -------         -------
 Cash and cash equivalents at end of period       $318,820        $309,758
 ========        ========
 
 Supplemental Disclosure
 Cash paid during the period for:
 Interest, net of amount capitalized            $159,288        $171,856
 ========        ========
 
 
 
 
 
 
 
 
 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
 June 30,
 --------
 2010 After
 adjusting
 for changes
 2010    in currency        2009
 ----       -----------        ----
 
 Passenger ticket revenues     $1,159,453      $1,168,813   $956,593
 Onboard and other revenues       442,244         444,577    392,422
 
 Total revenues                 1,601,697       1,613,390  1,349,015
 =========       =========  =========
 Less:
 Commissions, transportation
 and other                     271,140         274,148    232,552
 Onboard and other              124,190         126,948    112,523
 -------         -------    -------
 Net revenues                  $1,206,367      $1,212,294 $1,003,940
 ==========      ========== ==========
 
 APCD                           7,543,536       7,543,536  6,585,128
 Gross Yields                     $212.33         $213.88    $204.86
 Net Yields                       $159.92         $160.71    $152.46
 
 Six Months Ended
 June 30,
 --------
 2010 After
 adjusting
 for changes
 2010         in currency      2009
 ----         -----------      ----
 
 Passenger ticket revenues     $2,241,974      $2,207,902 $1,905,863
 Onboard and other revenues       845,373         845,041    768,754
 
 Total revenues                 3,087,347       3,052,943  2,674,617
 =========       =========  =========
 Less:
 Commissions, transportation
 and other                     539,790         533,049    468,381
 Onboard and other              215,125         216,672    195,757
 -------         -------    -------
 Net revenues                  $2,332,432      $2,303,222 $2,010,479
 ==========      ========== ==========
 
 APCD                          14,897,628      14,897,628 13,328,584
 Gross Yields                     $207.24         $204.93    $200.67
 Net Yields                       $156.56         $154.60    $150.84
 
 
 
 
 
 Gross Cruise Costs and Net Cruise Costs were calculated as follows
 (in thousands, except APCD and costs per APCD):
 
 Quarter Ended
 June 30,
 --------------
 2010 After
 adjusting
 for changes
 2010       in currency        2009
 ----       -----------        ----
 
 Total cruise operating
 expenses                     $1,086,187      $1,098,522   $965,435
 Marketing, selling and
 administrative expenses         211,795         213,389    190,593
 
 Gross Cruise Costs             1,297,982       1,311,911  1,156,028
 =========       =========  =========
 Less:
 Commissions, transportation
 and other                     271,140         274,148    232,552
 Onboard and other              124,190         126,948    112,523
 -------         -------    -------
 Net Cruise Costs                $902,652        $910,815   $810,953
 ========        ========   ========
 
 APCD                           7,543,536       7,543,536  6,585,128
 Gross Cruise Costs per APCD      $172.07         $173.91    $175.55
 Net Cruise Costs per APCD        $119.66         $120.74    $123.15
 
 
 Six Months Ended
 June 30,
 --------
 2010 After
 adjusting
 for changes
 2010      in currency      2009
 ----         -----------      ----
 
 Total cruise operating
 expenses                     $2,111,462      $2,108,808 $1,917,771
 Marketing, selling and
 administrative expenses         422,843         419,644    379,750
 
 Gross Cruise Costs             2,534,305       2,528,452  2,297,521
 =========       =========  =========
 Less:
 Commissions, transportation
 and other                     539,790         533,049    468,381
 Onboard and other              215,125         216,672    195,757
 -------         -------    -------
 Net Cruise Costs              $1,779,390      $1,778,731 $1,633,383
 ==========      ========== ==========
 
 APCD                          14,897,628      14,897,628 13,328,584
 Gross Cruise Costs per APCD      $170.11         $169.72    $172.38
 Net Cruise Costs per APCD        $119.44         $119.40    $122.55
 
 
 
 Net Debt-to-Capital was calculated as follows (in thousands):
 
 As of
 December
 June 30,         31,
 --------        ---------
 2010             2009
 ----             ----
 Long-term debt, net of current portion  $7,109,013       $7,663,555
 Current portion of long-term debt        1,001,343          756,215
 ---------          -------
 Total debt                               8,110,356        8,419,770
 Less: Cash and cash equivalents            318,820          284,619
 Net Debt                                $7,791,536       $8,135,151
 ==========       ==========
 
 Total shareholders' equity              $7,247,767       $7,499,717
 Total debt                               8,110,356        8,419,770
 ---------        ---------
 Total debt and shareholders' equity     15,358,123       15,919,487
 ==========       ==========
 Debt-to-Capital                               52.8%            52.9%
 Net Debt                                 7,791,536        8,135,151
 Net Debt and shareholders' equity      $15,039,303      $15,634,868
 ===========      ===========
 Net Debt-to-Capital                           51.8%            52.0%
 
 |  |