Annual report pursuant to Section 13 and 15(d)

Long-Term Debt (Tables)

v3.20.4
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2020
Debt Disclosure [Abstract]  
Schedule of long-term debt

Long-term debt consisted of the following:

Interest Rate

Balance

December 31, 

Maturities

December 31, 

    

2020

    

2019

    

Through

    

2020

    

2019

(in thousands)

$875.0 million senior secured Revolving Loan Facility

1.90

%  

2024

$

875,000

$

$75.0 million revolving credit line

2.75

%  

2020

75,000

Term Loan A Facility

1.93

%  

3.06

%  

2024

 

1,536,417

 

1,565,512

$400.0 million L. Catterton exchangeable notes (1)

7.00

%  

2026

278,148

$862.5 million 6.000% exchangeable notes

6.00

%  

2024

834,941

$450.0 million 5.375% exchangeable notes

5.38

%  

2025

439,390

$675.0 million 12.25% senior secured notes (2)

12.25

%  

2024

650,178

$750.0 million 10.25% senior secured notes

10.25

%  

2026

739,295

$850.0 million 5.875% senior unsecured notes

5.88

%  

2026

 

837,659

 

$565.0 million 3.625% senior unsecured notes

3.63

%  

3.63

%  

2024

560,019

558,781

$260 million Norwegian Jewel term loan

1.52

%  

2.54

%  

2022

221,718

221,860

$230 million Pride of America term loan

1.15

%  

2.81

%  

2022

 

229,558

 

229,621

€529.8 million Breakaway one loan (3)

1.15

%  

2.84

%  

2025

 

307,529

 

305,969

€529.8 million Breakaway two loan (3)

3.90

%  

4.10

%  

2026

 

343,214

 

370,531

€590.5 million Breakaway three loan (3)

2.83

%  

2.98

%  

2027

 

481,085

 

478,665

€729.9 million Breakaway four loan (3)

2.85

%  

2.98

%  

2029

 

633,699

 

630,088

€710.8 million Seahawk 1 term loan (3)

3.69

%  

3.92

%  

2030

 

695,843

 

692,150

€748.7 million Seahawk 2 term loan (3)

3.71

%  

3.92

%  

2031

 

860,212

 

856,188

Leonardo newbuild one loan

2.68

%  

2.68

%  

2034

 

95,563

 

48,009

Leonardo newbuild two loan

2.77

%  

2.77

%  

2035

 

48,009

 

48,009

Leonardo newbuild three loan

1.22

%  

1.22

%  

2036

 

46,519

 

42,700

Leonardo newbuild four loan

1.31

%  

1.31

%  

2037

 

46,519

 

42,700

Splendor newbuild loan

2.97

%  

2032

402,177

Explorer newbuild loan

3.39

%  

3.43

%  

2028

 

251,634

 

242,449

Marina newbuild loan

1.03

%  

2.75

%  

2025

 

134,821

 

156,319

Riviera newbuild loan

0.96

%  

2.48

%  

2024

 

203,038

 

202,233

Term loan - newbuild related

2.50

%  

2021

26,387

Finance lease and license obligations

Various

 

Various

 

2028

 

27,547

 

34,909

Total debt

 

  

11,806,119

 

6,801,693

Less: current portion of long-term debt

 

  

(124,885)

 

(746,358)

Total long-term debt

 

  

$

11,681,234

$

6,055,335

(1) Includes discount related to a beneficial conversion feature of $124.5 million as of December 31, 2020.
(2) Includes original issue discount of $5.9 million as of December 31, 2020.
(3) Currently U.S. dollar-denominated.
Schedule of debt instrument interest rate

Margin

€529.8 million Breakaway one loan (Norwegian Breakaway)

0.90

%  

€529.8 million Breakaway two loan (Norwegian Getaway)

1.20

%  

€590.5 million Breakaway three loan (Norwegian Escape)

1.50

%  

€729.9 million Breakaway four loan (Norwegian Joy)

1.50

%  

€710.8 million Seahawk 1 term loan (Norwegian Bliss)

1.00

%  

€748.7 million Seahawk 2 term loan (Norwegian Encore)

1.00

%  

The separate tranches of loans will accrue interest at a floating rate per annum based on six-month LIBOR plus a margin as follows:
Schedule of deferred loans

Margin

Explorer newbuild loan

2.80

%  

Splendor newbuild loan

1.75

%  

Marina newbuild loan

0.55

%  

Riviera newbuild loan

0.55

%  

Schedule of liability components of exchangeable notes

The net carrying amounts of the liability components of our exchangeable notes consist of the following (in thousands):

December 31, 

    

2020

Principal amount

$

1,726,811

Less: Unamortized debt discount, including deferred financing fees

(174,331)

Net carrying value

$

1,552,480

Schedule of interest expense related to exchangeable notes

The following table presents the interest expense recognized related to the exchangeable notes (in thousands):

Year Ended

December 31, 2020

Interest expense, including amortization of debt discounts and coupon interest

$

93,199

Schedule of principal repayments on long-term debt including finance lease obligations

As a result of the aforementioned executed amendments, we have reclassified $671.1 million of debt which was originally classified as a current liability based on the contractual maturities outstanding at December 31, 2020 to long-term debt. The following are scheduled principal repayments on long-term debt including finance lease obligations as of December 31, 2020 for each of the next five years (in thousands):

Year

    

Amount

2021

$

124,829

2022

 

1,192,923

2023

 

917,893

2024

 

5,051,867

2025

 

1,045,773

Thereafter

 

3,818,798

Total

$

12,152,083