2016 Annual Report for Norwegian Cruiseline Holdings - F-14

The unaudited pro forma financial information was as follows (in thousands, except per share data):
Year Ended December 31,
2014
2013

Total revenue
Net income (loss) attributable to Norwegian Cruise Line Holdings Ltd.
Earnings per share:
Basic
Dilutive

$

4,310,079
497,020

$

$
$

2.21
2.19

$
$

3,704,692
(683)
-
-

The unaudited pro forma financial information includes non-recurring pro forma adjustments of $57.5 million in acquisition related expenses
within marketing, general and administrative expense, a purchase price adjustment decreasing passenger ticket revenue by $48.9 million, $15.4
million of expenses related to financing transactions in conjunction with the Acquisition of Prestige within interest expense and $70.0 million of
amortization related to the backlog intangible asset in the year ended December 31, 2013.
Valuation of Contingent Consideration
The contingent consideration was valued using various projected 2015 Net Revenue scenarios weighted by the likelihood of each scenario
occurring. The probability-weighted payout was then discounted at an appropriate discount rate commensurate for the risk of meeting the
probabilistic cash flows. As the fair value was measured based upon significant inputs that are unobservable in the market, it was classified as
Level 3 in the fair value hierarchy. Level 3 consists of significant unobservable inputs we believe market participants would use in pricing the
asset or liability based on the best information available. The significant unobservable inputs used in the fair value measurement of the
Company's contingent consideration are the estimated annual Net Revenue and the probabilities associated with attaining the threshold and target
Net Revenue as defined by the Merger Agreement. A significant increase in the estimated Net Revenue or an increase in the probability
associated with reaching the target could have resulted in a significantly higher fair value measurement. The maximum fair value would not be
able to exceed $50 million, while an amount of Net Revenue less than 98% of target would result in no payout. For the year ended December 31,
2015, the fair value of the contingent consideration was reduced to zero based upon updates to the probability-weighted assessment of various
projected revenue scenarios. The Net Revenue target was not met, and accordingly, we recognized a $43.4 million fair value adjustment during
the year ended December 31, 2015, which was included in marketing, general and administrative expense.
The following table summarizes the change in fair value of the contingent consideration liability (in thousands):
Contingent
Consideration Liability

Balance as of December 31, 2014
Fair value adjustment (Level 3)
Balance as of December 31, 2015
5.

$
$

43,400
(43,400)
-

Accumulated Other Comprehensive Income (Loss)
Accumulated other comprehensive income (loss) for the year ended December 31, 2016 was as follows (in thousands):
Accumulated
Other
Comprehensive
Income (Loss)

Accumulated other comprehensive income (loss) at beginning of year
Current period other comprehensive income before reclassifications
Amounts reclassified
Accumulated other comprehensive income (loss) at end of year
(1)
(2)
(3)

$
$

(412,650) $
1,776
96,401
(314,473) $

Change
Related to
Cash Flow
Hedges

(405,298)
$
1,711
95,969(1)
(307,618)(3) $

Change
Related to
Shipboard
Retirement
Plan

(7,352)
65
432(2)
(6,855)

We refer you to Note 9-"Fair Value Measurements and Derivatives" for the affected line items in the consolidated statements of operations.
Amortization of prior-service cost and actuarial loss reclassified to payroll and related expense.
Of the existing amounts related to derivatives designated as cash flow hedges, approximately $31.9 million of loss is expected to be reclassified
into earnings in the next 12 months.

F-14



Table of Contents for the Digital Edition of 2016 Annual Report for Norwegian Cruiseline Holdings

Contents
2016 Annual Report for Norwegian Cruiseline Holdings - Cover1
2016 Annual Report for Norwegian Cruiseline Holdings - Cover2
2016 Annual Report for Norwegian Cruiseline Holdings - I
2016 Annual Report for Norwegian Cruiseline Holdings - II
2016 Annual Report for Norwegian Cruiseline Holdings - III
2016 Annual Report for Norwegian Cruiseline Holdings - IV
2016 Annual Report for Norwegian Cruiseline Holdings - V
2016 Annual Report for Norwegian Cruiseline Holdings - VI
2016 Annual Report for Norwegian Cruiseline Holdings - VII
2016 Annual Report for Norwegian Cruiseline Holdings - VIII
2016 Annual Report for Norwegian Cruiseline Holdings - IX
2016 Annual Report for Norwegian Cruiseline Holdings - X
2016 Annual Report for Norwegian Cruiseline Holdings - XI
2016 Annual Report for Norwegian Cruiseline Holdings - Contents
2016 Annual Report for Norwegian Cruiseline Holdings - 1
2016 Annual Report for Norwegian Cruiseline Holdings - 2
2016 Annual Report for Norwegian Cruiseline Holdings - 3
2016 Annual Report for Norwegian Cruiseline Holdings - 4
2016 Annual Report for Norwegian Cruiseline Holdings - 5
2016 Annual Report for Norwegian Cruiseline Holdings - 6
2016 Annual Report for Norwegian Cruiseline Holdings - 7
2016 Annual Report for Norwegian Cruiseline Holdings - 8
2016 Annual Report for Norwegian Cruiseline Holdings - 9
2016 Annual Report for Norwegian Cruiseline Holdings - 10
2016 Annual Report for Norwegian Cruiseline Holdings - 11
2016 Annual Report for Norwegian Cruiseline Holdings - 12
2016 Annual Report for Norwegian Cruiseline Holdings - 13
2016 Annual Report for Norwegian Cruiseline Holdings - 14
2016 Annual Report for Norwegian Cruiseline Holdings - 15
2016 Annual Report for Norwegian Cruiseline Holdings - 16
2016 Annual Report for Norwegian Cruiseline Holdings - 17
2016 Annual Report for Norwegian Cruiseline Holdings - 18
2016 Annual Report for Norwegian Cruiseline Holdings - 19
2016 Annual Report for Norwegian Cruiseline Holdings - 20
2016 Annual Report for Norwegian Cruiseline Holdings - 21
2016 Annual Report for Norwegian Cruiseline Holdings - 22
2016 Annual Report for Norwegian Cruiseline Holdings - 23
2016 Annual Report for Norwegian Cruiseline Holdings - 24
2016 Annual Report for Norwegian Cruiseline Holdings - 25
2016 Annual Report for Norwegian Cruiseline Holdings - 26
2016 Annual Report for Norwegian Cruiseline Holdings - 27
2016 Annual Report for Norwegian Cruiseline Holdings - 28
2016 Annual Report for Norwegian Cruiseline Holdings - 29
2016 Annual Report for Norwegian Cruiseline Holdings - 30
2016 Annual Report for Norwegian Cruiseline Holdings - 31
2016 Annual Report for Norwegian Cruiseline Holdings - 32
2016 Annual Report for Norwegian Cruiseline Holdings - 33
2016 Annual Report for Norwegian Cruiseline Holdings - 34
2016 Annual Report for Norwegian Cruiseline Holdings - 35
2016 Annual Report for Norwegian Cruiseline Holdings - 36
2016 Annual Report for Norwegian Cruiseline Holdings - 37
2016 Annual Report for Norwegian Cruiseline Holdings - 38
2016 Annual Report for Norwegian Cruiseline Holdings - 39
2016 Annual Report for Norwegian Cruiseline Holdings - 40
2016 Annual Report for Norwegian Cruiseline Holdings - 41
2016 Annual Report for Norwegian Cruiseline Holdings - 42
2016 Annual Report for Norwegian Cruiseline Holdings - 43
2016 Annual Report for Norwegian Cruiseline Holdings - 44
2016 Annual Report for Norwegian Cruiseline Holdings - 45
2016 Annual Report for Norwegian Cruiseline Holdings - 46
2016 Annual Report for Norwegian Cruiseline Holdings - 47
2016 Annual Report for Norwegian Cruiseline Holdings - 48
2016 Annual Report for Norwegian Cruiseline Holdings - 49
2016 Annual Report for Norwegian Cruiseline Holdings - 50
2016 Annual Report for Norwegian Cruiseline Holdings - 51
2016 Annual Report for Norwegian Cruiseline Holdings - 52
2016 Annual Report for Norwegian Cruiseline Holdings - 53
2016 Annual Report for Norwegian Cruiseline Holdings - F-1
2016 Annual Report for Norwegian Cruiseline Holdings - F-2
2016 Annual Report for Norwegian Cruiseline Holdings - F-3
2016 Annual Report for Norwegian Cruiseline Holdings - F-4
2016 Annual Report for Norwegian Cruiseline Holdings - F-5
2016 Annual Report for Norwegian Cruiseline Holdings - F-6
2016 Annual Report for Norwegian Cruiseline Holdings - F-7
2016 Annual Report for Norwegian Cruiseline Holdings - F-8
2016 Annual Report for Norwegian Cruiseline Holdings - F-9
2016 Annual Report for Norwegian Cruiseline Holdings - F-10
2016 Annual Report for Norwegian Cruiseline Holdings - F-11
2016 Annual Report for Norwegian Cruiseline Holdings - F-12
2016 Annual Report for Norwegian Cruiseline Holdings - F-13
2016 Annual Report for Norwegian Cruiseline Holdings - F-14
2016 Annual Report for Norwegian Cruiseline Holdings - F-15
2016 Annual Report for Norwegian Cruiseline Holdings - F-16
2016 Annual Report for Norwegian Cruiseline Holdings - F-17
2016 Annual Report for Norwegian Cruiseline Holdings - F-18
2016 Annual Report for Norwegian Cruiseline Holdings - F-19
2016 Annual Report for Norwegian Cruiseline Holdings - F-20
2016 Annual Report for Norwegian Cruiseline Holdings - F-21
2016 Annual Report for Norwegian Cruiseline Holdings - F-22
2016 Annual Report for Norwegian Cruiseline Holdings - F-23
2016 Annual Report for Norwegian Cruiseline Holdings - F-24
2016 Annual Report for Norwegian Cruiseline Holdings - F-25
2016 Annual Report for Norwegian Cruiseline Holdings - F-26
2016 Annual Report for Norwegian Cruiseline Holdings - F-27
2016 Annual Report for Norwegian Cruiseline Holdings - F-28
2016 Annual Report for Norwegian Cruiseline Holdings - F-29
2016 Annual Report for Norwegian Cruiseline Holdings - F-30
2016 Annual Report for Norwegian Cruiseline Holdings - F-31
2016 Annual Report for Norwegian Cruiseline Holdings - F-32
2016 Annual Report for Norwegian Cruiseline Holdings - F-33
2016 Annual Report for Norwegian Cruiseline Holdings - F-34
2016 Annual Report for Norwegian Cruiseline Holdings - F-35
2016 Annual Report for Norwegian Cruiseline Holdings - F-36
2016 Annual Report for Norwegian Cruiseline Holdings - F-37
2016 Annual Report for Norwegian Cruiseline Holdings - Cover3
2016 Annual Report for Norwegian Cruiseline Holdings - Cover4
http://www.nxtbook.com/nxtbooks/ncl/japanesefleetbrochure_20192022
http://www.nxtbook.com/nxtbooks/ncl/italianfleetbrochure_20192021
http://www.nxtbook.com/nxtbooks/ncl/europecruisingguide2021_asia
http://www.nxtbook.com/nxtbooks/ncl/asiasouthpacificcruisingguide2019-2021
http://www.nxtbook.com/nxtbooks/ncl/europecruisingguide2021_apac
http://www.nxtbook.com/nxtbooks/ncl/asiaaunzcruisingguide_2019-2021
http://www.nxtbook.com/nxtbooks/ncl/hebrew_israeli_fleetbrochure_20192021
http://www.nxtbook.com/nxtbooks/ncl/thehaven2019_japanese
http://www.nxtbook.com/nxtbooks/ncl/meafleetbrochure_20192021
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2019-2022_asia
http://www.nxtbook.com/nxtbooks/ncl/alaskacruisingguide_japanese_20192021
http://www.nxtbook.com/nxtbooks/ncl/thehaven2019_asia
http://www.nxtbook.com/nxtbooks/ncl/charters_meetings_incentives_2019
http://www.nxtbook.com/nxtbooks/ncl/aunzfleetbrochure_20192021
http://www.nxtbook.com/nxtbooks/ncl/alaskacruisingguide_asia_20192021
http://www.nxtbook.com/nxtbooks/ncl/fleetsp_1921
http://www.nxtbook.com/nxtbooks/ncl/norwegian_cruisenews0619
http://www.nxtbook.com/nxtbooks/ncl/ukfleetbrochure_20192021
http://www.nxtbook.com/nxtbooks/ncl/alaskacruisingguide_aunz_20192021
http://www.nxtbook.com/nxtbooks/ncl/kreuzfahrten_weltweit_1921
http://www.nxtbook.com/nxtbooks/ncl/annualreport_2018
http://www.nxtbook.com/nxtbooks/ncl/stewardshipreport_2018
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2019-2021_eu
http://www.nxtbook.com/nxtbooks/ncl/thehaven2019_mea
http://www.nxtbook.com/nxtbooks/ncl/ncl_tradestarterpack
http://www.nxtbook.com/nxtbooks/ncl/europecruisingguide1920_mea
http://www.nxtbook.com/nxtbooks/ncl/hawaiicruisingguide_2019-2022
http://www.nxtbook.com/nxtbooks/ncl/asiaaunzcruisingguide_2019-2020
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2019-2020
http://www.nxtbook.com/nxtbooks/ncl/deckbydeck_20182019
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2019-2020sp
http://www.nxtbook.com/nxtbooks/ncl/europecruisingguide1920_aunz
http://www.nxtbook.com/nxtbooks/ncl/fleetIT_1820
http://www.nxtbook.com/nxtbooks/ncl/thehavenus_2018
http://www.nxtbook.com/nxtbooks/ncl/norwegianbliss18
http://www.nxtbook.com/nxtbooks/ncl/fleetsp_18
http://www.nxtbook.com/nxtbooks/ncl/alaskacruisingguide_2019
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2018-2020_aunz
http://www.nxtbook.com/nxtbooks/ncl/uknewitineraryleafletuk_20192020
http://www.nxtbook.com/nxtbooks/ncl/ce_dach
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2018-2020_mea
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2018-2020
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2018-2020_ce
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2018-2020_uk
http://www.nxtbook.com/nxtbooks/ncl/alaskacruisingguide_2018-2019
http://www.nxtbook.com/nxtbooks/ncl/stewardshipreport_2017
http://www.nxtbook.com/nxtbooks/ncl/annualreport_2017
http://www.nxtbook.com/nxtbooks/ncl/europecruisingguide1819_aunz
http://www.nxtbook.com/nxtbooks/ncl/charters18_latam
http://www.nxtbook.com/nxtbooks/ncl/cubabahamas1719_latam
http://www.nxtbook.com/nxtbooks/ncl/norwegianbliss_latam
http://www.nxtbook.com/nxtbooks/ncl/hawaiicruisingguide_2018-2021
http://www.nxtbook.com/nxtbooks/ncl/thehaven2018_latam
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2017-2019sp
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2018-2019
http://www.nxtbook.com/nxtbooks/ncl/norwegianjewel_201819aunzcruise
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2018-2019_aunz
http://www.nxtbook.com/nxtbooks/ncl/thehaven2018_de
http://www.nxtbook.com/nxtbooks/ncl/thehaven2018_es
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2017-2019_es
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2017-2019_it
http://www.nxtbook.com/nxtbooks/ncl/bestofalaska_asia2017
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2017-2019_fr
http://www.nxtbook.com/nxtbooks/ncl/norwegianbliss_aunz
http://www.nxtbook.com/nxtbooks/ncl/thehaven2017_aunz
http://www.nxtbook.com/nxtbooks/ncl/thehaven2017
http://www.nxtbook.com/nxtbooks/ncl/norwegianbliss
http://www.nxtbook.com/nxtbooks/ncl/deckbydeckasia_2017
http://www.nxtbook.com/nxtbooks/ncl/carribbeancruisingguide_2017-2019
http://www.nxtbook.com/nxtbooks/ncl/europecruisingguide_2017-2019
http://www.nxtbook.com/nxtbooks/ncl/nedeparturescruisingguide_2017-2019
http://www.nxtbook.com/nxtbooks/ncl/asiaaunzcruisingguide_2017-2019
http://www.nxtbook.com/nxtbooks/ncl/hawaiicruisingguide_2017-2019
http://www.nxtbook.com/nxtbooks/ncl/alaskacruisingguide_2017-2019
http://www.nxtbook.com/nxtbooks/ncl/southamericacruisingguide_2017-2019
http://www.nxtbook.com/nxtbooks/ncl/pcmrtrcruisingguide_2017-2019
http://www.nxtbook.com/nxtbooks/ncl/bestofalaska2017
http://www.nxtbook.com/nxtbooks/ncl/bestofeurope2017
http://www.nxtbook.com/nxtbooks/ncl/environmentalreport_2016v2
http://www.nxtbook.com/nxtbooks/ncl/environmentalreport_2016
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2017-2019
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2017-2019_ge
http://www.nxtbook.com/nxtbooks/ncl/norwegianjewel_201718aunzcruise
http://www.nxtbook.com/nxtbooks/ncl/annualreport_2016
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruises_allinclusive_2017-2019_uk
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruises_allinclusive_2017-2019_ce
http://www.nxtbook.com/nxtbooks/ncl/bestofcaribbeanandbahamas2017
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2016-2018_jp
http://www.nxtbook.com/nxtbooks/ncl/hawaiidestination_asia2017
http://www.nxtbook.com/nxtbooks/ncl/hawaiidestination_au2017
http://www.nxtbook.com/nxtbooks/ncl/hawaiidestination_nz2017
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2016-2018
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_2016-abril2018sp
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_fall2016-spring2018
http://www.nxtbook.com/nxtbooks/ncl/worldwide_cruising_guide_201611-201804_fr
http://www.nxtbook.com/nxtbooks/ncl/worldwidecruisingguide_oct2016-apr2018
http://www.nxtbook.com/nxtbooks/ncl/worldwide_cruising_guide_201611-201804_it
http://www.nxtbook.com/nxtbooks/ncl/worldwide_cruising_guide_201611-201804_sp
http://www.nxtbook.com/nxtbooks/ncl/worldwide_cruising_guide_201611-201804_no
http://www.nxtbook.com/nxtbooks/ncl/worldwide_cruising_guide_201611-201804_ce
http://www.nxtbook.com/nxtbooks/ncl/norwegian_jewel_201609
http://www.nxtbook.com/nxtbooks/ncl/worldwide_cruising_guide_201611-201804_de
http://www.nxtbook.com/nxtbooks/ncl/worldwide_cruising_guide_201611-201804_uk
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure_15-17_jp
http://www.nxtbook.com/nxtbooks/ncl/worldwide_cruising_guide_2016summer2017
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure_16-17_destinations
http://www.nxtbook.com/nxtbooks/ncl/sun_no_brasil2016
http://www.nxtbook.com/nxtbooks/ncl/norwegian_jewel
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure_16-17_aus
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure_15-17_2edition
http://www.nxtbook.com/nxtbooks/ncl/casino_karina
http://www.nxtbook.com/nxtbooks/ncl/casino_charles
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure_15-17_sp
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure_15-17
http://www.nxtbook.com/nxtbooks/ncl/escape2015fall
http://www.nxtbook.com/nxtbooks/ncl/hawaii1517
http://www.nxtbook.com/nxtbooks/ncl/northeast1416
http://www.nxtbook.com/nxtbooks/ncl/caribbean1416
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure_14-16_sp
http://www.nxtbook.com/nxtbooks/ncl/escape2015
http://www.nxtbook.com/nxtbooks/ncl/alaska2015
http://www.nxtbook.com/nxtbooks/ncl/deckbydeck_1415
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure_14-16
http://www.nxtbook.com/nxtbooks/ncl/alaska14
http://www.nxtbook.com/nxtbooks/ncl/northeast1315
http://www.nxtbook.com/nxtbooks/ncl/hawaii1316
http://www.nxtbook.com/nxtbooks/ncl/europe1315
http://www.nxtbook.com/nxtbooks/ncl/bigships13-15
http://www.nxtbook.com/nxtbooks/ncl/deckbydeck_2013
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure_13-15
http://www.nxtbook.com/nxtbooks/ncl/getaway_miami
http://www.nxtbook.com/nxtbooks/ncl/breakaway_201210
http://www.nxtbook.com/nxtbooks/ncl/hawaii
http://www.nxtbook.com/nxtbooks/ncl/cruisevacations1213-sp
http://www.nxtbook.com/nxtbooks/ncl/caribbean
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure
http://www.nxtbook.com/nxtbooks/ncl/northeastdepartures12-14
http://www.nxtbook.com/nxtbooks/ncl/alaska
http://www.nxtbook.com/nxtbooks/ncl/breakaways_chaptertwo_201205
http://www.nxtbook.com/nxtbooks/ncl/breakaways_chapterone_201205
http://www.nxtbook.com/nxtbooks/ncl/europe1214
http://www.nxtbook.com/nxtbooks/ncl/latitudes
http://www.nxtbook.com/nxtbooks/ncl/thehaven
http://www.nxtbook.com/nxtbooks/ncl/fleet_brochure_2011-13
http://www.nxtbook.com/nxtbooks/ncl/caribbean11-13
http://www.nxtbook.com/nxtbooks/ncl/cruisevacations1112-sp_2
http://www.nxtbook.com/nxtbooks/ncl/meetingsincentives
http://www.nxtbookMEDIA.com