|
|
|
|
Page |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
|
|
|
Page |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
Annex E — Norwegian’s Consolidated Financial Statements* |
|
|
|
|
|
|
| |
|
Annex F — Norwegian’s Unaudited Consolidated Financial Statements* |
|
|
|
|
|
|
| |
|
Annex G — Norwegian’s Unaudited Pro Forma Condensed Combined Financial Information* |
|
|
|
|
|
|
| |
|
Annex H — Prestige’s Audited Consolidated Financial Statements* |
|
|
|
|
|
|
| |
|
Annex I — Prestige’s Unaudited Consolidated Financial Statements* |
|
|
|
|
|
|
| |
| | | | | |
|
Comparable Company |
|
|
2014E EV/ Adjusted EBITDA |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Carnival Corporation |
|
|
|
|
11.4x |
|
| |
|
Royal Caribbean Cruises Ltd. |
|
|
|
|
12.2x |
|
| |
|
Norwegian Cruise Line Holdings Ltd. |
|
|
|
|
12.0x |
|
| |
|
Mean |
|
|
|
|
11.9x |
|
| |
|
Median |
|
|
|
|
12.0x |
|
| |
| | | | |
|
|
|
|
Implied Enterprise Value (in millions) |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Low |
|
|
High |
| ||||||||
|
Adjusted Prestige Projections |
|
|
|
$ |
2,990 |
|
|
|
|
$ |
3,260 |
|
| ||
|
Prestige Projections |
|
|
|
$ |
3,020 |
|
|
|
|
$ |
3,290 |
|
| ||
| | | | | | | |
|
Announcement Date |
|
|
Acquiror |
|
|
Target |
|
---|---|---|---|---|---|---|---|---|
|
December 10, 2007 |
|
|
Apollo/Prestige Cruise Holdings |
|
|
Regent Seven Seas Cruises |
|
|
August 20, 2007 |
|
|
Apollo Management |
|
|
NCL Corporation |
|
|
February 26, 2007 |
|
|
Apollo Management |
|
|
Oceania Cruises |
|
|
February 22, 2007 |
|
|
Ambassador International |
|
|
Windstar Cruises |
|
|
February 9, 2007 |
|
|
Carnival Corporation |
|
|
Iberojet – Cruise Division(1) |
|
|
August 31, 2006 |
|
|
Royal Caribbean International |
|
|
Pullmantur |
|
|
May 15, 2006 |
|
|
The Carlyle Group |
|
|
Iberojet |
|
|
December 17, 2001 |
|
|
Carnival Corporation |
|
|
P&O Princess Cruises PLC |
|
|
May 18, 2000 |
|
|
Royal Caribbean International |
|
|
First Choice Holidays PLC(2) |
|
|
December 15, 1999 |
|
|
Star Cruises PLC |
|
|
NCL Holding ASA(3) |
|
|
October 19, 1999 |
|
|
Carnival Corporation |
|
|
Cunard Line Ltd.(4) |
|
|
May 7, 1998 |
|
|
Norwegian Cruise Line Ltd. |
|
|
Orient Lines |
|
|
April 3, 1998 |
|
|
Carnival Corporation |
|
|
Cunard Line Ltd.(5) |
|
| | | | | |
|
|
|
|
Multiple Range of Selected Precedent Transactions |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Mean |
|
|
Median |
| ||||||||
|
Enterprise Value as a Multiple of Last Twelve Months Adjusted EBITDA: |
|
|
|
|
13.9x |
|
|
|
|
|
14.3x |
|
| ||
| | | | | | | |
|
|
|
|
Implied Enterprise Value (in millions) |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Low |
|
|
High |
| ||||||||
|
|
|
|
|
$ |
2,820 |
|
|
|
|
$ |
3,590 |
|
| ||
| | | | | | | |
|
|
|
|
Enterprise Value Range (in millions) |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Low |
|
|
High |
|
|
High w/Synergies |
| ||||||||||||
|
Adjusted Prestige Projections |
|
|
|
$ |
3,115 |
|
|
|
|
$ |
4,040 |
|
|
|
|
$ |
4,285 |
|
| |||
|
Prestige Projections |
|
|
|
$ |
3,440 |
|
|
|
|
$ |
4,450 |
|
|
|
|
$ |
4,690 |
|
| |||
| | | | | | | | | | |
|
|
|
|
Enterprise Value Range (in millions) |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Low |
|
|
High |
| ||||||||
|
Adjusted Prestige Projections |
|
|
|
$ |
2,850 |
|
|
|
|
$ |
3,100 |
|
| ||
|
Prestige Projections |
|
|
|
$ |
3,000 |
|
|
|
|
$ |
3,300 |
|
| ||
| | | | | | | |
|
|
|
|
EV/2014E EBITDA |
|
|
EV/2015E EBITDA |
|
|
EV/2016E EBITDA |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Multiple |
|
|
Multiple |
|
|
Multiple |
| ||||||||||||
|
High |
|
|
|
|
12.2x |
|
|
|
|
|
11.1x |
|
|
|
|
|
9.3x |
|
| |||
|
Low |
|
|
|
|
11.9x |
|
|
|
|
|
10.2x |
|
|
|
|
|
8.8x |
|
| |||
|
Median |
|
|
|
|
12.1x |
|
|
|
|
|
10.4x |
|
|
|
|
|
9.3x |
|
| |||
|
Average |
|
|
|
|
12.1x |
|
|
|
|
|
10.6x |
|
|
|
|
|
9.1x |
|
| |||
| | | | | | | | | | |
|
Announcement Date |
|
|
Acquiror |
|
|
Target |
|
---|---|---|---|---|---|---|---|---|
|
December 2007 |
|
|
Apollo/Prestige Cruises |
|
|
Regent Seven Seas Cruises |
|
|
August 2007 |
|
|
Apollo Management |
|
|
NCL Corporation (50%) |
|
|
February 2007 |
|
|
Apollo Management |
|
|
Oceania Cruises |
|
|
February 2007 |
|
|
Ambassador International |
|
|
Windstar Cruises |
|
|
August 2006 |
|
|
Royal Caribbean Cruises |
|
|
Pullmantur, S.A. |
|
|
May 2006 |
|
|
Carlyle |
|
|
Iberojet |
|
|
December 2001 |
|
|
Carnival Corporation |
|
|
P&O Princess Cruises |
|
|
August 2000 |
|
|
Carnival Corporation |
|
|
Costa Crociere |
|
|
December 1999 |
|
|
Star Cruises |
|
|
NCL Holding ASA |
|
|
November 1999 |
|
|
Carnival Corporation |
|
|
Cunard (32%) |
|
|
May 1998 |
|
|
NCL Holding ASA |
|
|
Orient Cruise Line |
|
|
April 1998 |
|
|
Carnival Corporation |
|
|
Cunard (68%) |
|
|
June 1997 |
|
|
Royal Caribbean Cruises |
|
|
Celebrity Cruise Lines |
|
| | | | | |
|
|
|
|
EV/LTM EBITDA |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
High |
|
|
|
|
14.7x |
|
| |
|
Low |
|
|
|
|
9.0x |
|
| |
|
Median |
|
|
|
|
13.7x |
|
| |
|
Average |
|
|
|
|
12.5x |
|
| |
| | | | |
|
Range of Implied Enterprise Value (in billions) |
|
|
| |||||
---|---|---|---|---|---|---|---|---|---|
|
Excluding anticipated synergies |
|
|
|
$$ |
3.338 – $4.162 |
|
| |
|
Including anticipated synergies |
|
|
|
$$ |
3.558 – $4.382 |
|
| |
| | | | |
|
|
|
|
Cash ($) |
|
|
|
|
| ||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Name(1) |
|
|
Change-in- Control Severance ($)(2) |
|
|
2014 Prorated Annual Bonus ($)(3) |
|
|
Value of Perquisites/ Benefits ($)(4) |
|
|
Equity ($)(5) |
|
|
Total ($) |
| ||||||||||||||||||||
|
Frank Del Rio |
|
|
|
|
7,000,000 |
|
|
|
|
|
1,458,333 |
|
|
|
|
|
212,000 |
|
|
|
|
|
2,182,000 |
|
|
|
|
|
10,852,333 |
|
| |||||
|
Jason Montague |
|
|
|
|
1,000,000 |
|
|
|
|
|
312,500 |
|
|
|
|
|
0 |
|
|
|
|
|
2,491,108 |
|
|
|
|
|
3,803,608 |
|
| |||||
|
T. Robin Lindsay |
|
|
|
|
1,000,000 |
|
|
|
|
|
312,500 |
|
|
|
|
|
0 |
|
|
|
|
|
1,545,125 |
|
|
|
|
|
2,857,625 |
|
| |||||
|
Robert Binder |
|
|
|
|
1,000,000 |
|
|
|
|
|
354,167 |
|
|
|
|
|
0 |
|
|
|
|
|
748,908 |
|
|
|
|
|
2,103,075 |
|
| |||||
|
Kunal Kamlani |
|
|
|
|
1,650,000 |
|
|
|
|
|
637,500 |
|
|
|
|
|
33,560 |
|
|
|
|
|
1,513,985 |
|
|
|
|
|
3,835,045 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
Total Number of Prestige Shares Underlying Unvested Options (#) |
|
|
Value of Unvested Options ($) |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Frank Del Rio |
|
|
|
|
200,000 |
|
|
|
|
|
2,182,000 |
|
| ||
|
Jason Montague |
|
|
|
|
156,667 |
|
|
|
|
|
2,491,108 |
|
| ||
|
T. Robin Lindsay |
|
|
|
|
115,083 |
|
|
|
|
|
1,545,125 |
|
| ||
|
Robert Binder |
|
|
|
|
56,667 |
|
|
|
|
|
748,908 |
|
| ||
|
Kunal Kamlani |
|
|
|
|
66,666 |
|
|
|
|
|
1,513,985 |
|
| ||
| | | | | | | | |
|
Name and Address(1) |
|
|
Ordinary Shares Beneficially Owned |
|
|
Number of Management NCL Corporation Units Beneficially Owned |
|
|
Percent of Ordinary Shares Beneficially Owned(3) |
| |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Number |
|
|
Percent(2) |
| |||||||||||||||||||||||||
|
STAR(4) |
|
|
|
|
56,819,334 |
|
|
|
|
|
28.0 |
% |
|
| | | | | | | | | | | | | | | |
|
Apollo(5) |
|
|
|
|
40,739,500 |
|
|
|
|
|
20.0 |
% |
|
| | | | | | | | | | | | | | | |
|
TPG(6) |
|
|
|
|
16,079,834 |
|
|
|
|
|
7.9 |
% |
|
| | | | | | | | | | | | | | | |
|
Tan Sri Lim Kok Thay(4)(7) |
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | | | | | | | | ||
|
David Chua Ming Huat(4)(7) |
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | | | | | | | | ||
|
Steve Martinez (8) |
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | | | | | | | | ||
|
Adam M. Aron |
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | | | | | | | | ||
|
Kevin Crowe(8) |
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | | | | | | | | ||
|
Robert Seminara(8) |
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | | | | | | | | ||
|
David M. Abrams(8) |
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | | | | | | | | ||
|
Karl Peterson(9) |
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | | | | | | | | ||
|
John Chidsey |
|
|
|
|
6,683 |
|
|
|
|
|
* |
|
| | | | | | | | | | | | | | | ||
|
Walter L. Revell |
|
|
|
|
10,527 |
|
|
|
|
|
* |
|
| | | | | | | | | | | | | | | ||
|
F. Robert Salerno |
|
|
|
|
5,473 |
|
|
|
|
|
* |
|
| | | | | | | | | | | | | | | ||
|
Kevin M. Sheehan(10) |
|
|
|
|
607,226 |
|
|
|
|
|
* |
|
|
|
|
|
853,239 |
|
|
|
|
|
* |
|
| ||||
|
Wendy A. Beck(11) |
|
|
|
|
146,817 |
|
|
|
|
|
* |
|
|
|
|
|
195,484 |
|
|
|
|
|
* |
|
| ||||
|
Andrew Stuart(12) |
|
|
|
|
177,914 |
|
|
|
|
|
* |
|
|
|
|
|
225,126 |
|
|
|
|
|
* |
|
| ||||
|
Maria Miller(13) |
|
|
|
|
68,280 |
|
|
|
|
|
* |
|
|
|
|
|
127,547 |
|
|
|
|
|
* |
|
| ||||
|
Robert Becker(14) |
|
|
|
|
72,416 |
|
|
|
|
|
* |
|
|
|
|
|
51,588 |
|
|
|
|
|
* |
|
| ||||
|
All directors and executive officers as a group (17 persons)(15) |
|
|
|
|
1,138,063 |
|
|
|
|
|
* |
|
|
|
|
|
1,503,420 |
|
|
|
|
|
* |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Percentage Ownership in Genting |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Golden Hope Limited (“GHL”)(a) |
|
|
|
|
46.05 |
% |
|
|
|
Genting Malaysia Berhad (“GENM”)(b) |
|
|
|
|
17.81 |
% |
|
|
| | | | |
|
|
|
|
Page |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
|
|
|
Page |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
|
|
|
Page |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
|
|
|
PARENT: |
| |||
|
|
|
|
NORWEGIAN CRUISE LINE HOLDINGS LTD. |
| |||
|
|
|
|
By: |
|
|
/s/ Kevin M. Sheehan |
|
|
|
|
|
|
|
|
Name: Kevin M. Sheehan |
|
|
|
|
|
|
|
|
Title: President and Chief Executive Officer |
|
|
|
|
|
MERGER SUB: |
| |||
|
|
|
|
PORTLAND MERGER SUB, INC. |
| |||
|
|
|
|
By: |
|
|
/s/ Kevin M. Sheehan |
|
|
|
|
|
|
|
|
Name: Kevin M. Sheehan |
|
|
|
|
|
|
|
|
Title: President and Chief Executive Officer |
|
| | | | | |
|
|
|
|
COMPANY: |
| |||
|
|
|
|
PRESTIGE CRUISES INTERNATIONAL, INC. |
| |||
|
|
|
|
By: |
|
|
/s/ Jason M. Montague |
|
|
|
|
|
|
|
|
Name: Jason M. Montague |
|
|
|
|
|
|
|
|
Title: Executive Vice President, Chief Financial Officer and Secretary |
|
|
|
|
|
REPRESENTATIVE: |
| |||
|
|
|
|
APOLLO MANAGEMENT, L.P., |
| |||
|
|
|
|
By: |
|
|
Apollo Management GP, LLC, its general partner |
|
|
|
|
|
By: |
|
|
/s/ Laurie Medley |
|
|
|
|
|
|
|
|
Name: Laurie Medley |
|
|
|
|
|
|
|
|
Title: Vice President |
|
| | | | | |
|
|
|
745 Seventh Avenue New York, NY 10019 United States |
| |
| | | |
|
|
|
|
Very truly yours, |
|
|
|
|
|
/s/ Perella Weinberg Partners LP |
|
|
|
|
|
PERELLA WEINBERG PARTNERS LP |
|
| | | |
|
|
|
|
SHAREHOLDERS |
| |||
|
|
|
|
APOLLO |
| |||
|
|
|
|
AAA Guarantor Co-Invest VI (B), L.P. |
| |||
|
|
|
|
By: |
|
|
AAA MIP Limited, its general partner |
|
|
|
|
|
By: |
|
|
Apollo Alternative Assets, L.P., its service provider |
|
|
|
|
|
By: |
|
|
Apollo International Management, L.P., its managing general partner |
|
|
|
|
|
By: |
|
|
Apollo International Management GP, LLC, its general partner |
|
|
|
|
|
By: |
|
|
/s/ Laurie Medley |
|
|
|
|
|
|
|
|
Name: Laurie Medley Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
|
|
|
|
AIF VI NCL (AIV), L.P. |
| |||
|
|
|
|
By: |
|
|
Apollo Advisors VI (EH), L.P., its general partner |
|
|
|
|
|
By: |
|
|
Apollo Advisors VI (EH-GP), Ltd., its general partner |
|
|
|
|
|
By: |
|
|
/s/ Laurie Medley |
|
|
|
|
|
|
|
|
Name: Laurie Medley Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
| | | | | |
|
|
|
|
AIF VI NCL (AIV II), L.P. |
| |||
|
|
|
|
By: |
|
|
Apollo Advisors VI (EH), L.P., its general partner |
|
|
|
|
|
By: |
|
|
Apollo Advisors VI (EH-GP), Ltd., its general partner |
|
|
|
|
|
By: |
|
|
/s/ Laurie Medley |
|
|
|
|
|
|
|
|
Name: Laurie Medley Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
|
|
|
|
AIF VI NCL (AIV III), L.P. |
| |||
|
|
|
|
By: |
|
|
Apollo Advisors VI (EH), L.P., its general partner |
|
|
|
|
|
By: |
|
|
Apollo Advisors VI (EH-GP), Ltd., its general partner |
|
|
|
|
|
By: |
|
|
/s/ Laurie Medley |
|
|
|
|
|
|
|
|
Name: Laurie Medley Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
|
|
|
|
AIF VI NCL (AIV IV), L.P. |
| |||
|
|
|
|
By: |
|
|
Apollo Advisors VI (EH), L.P., its general partner |
|
|
|
|
|
By: |
|
|
Apollo Advisors VI (EH-GP), Ltd., its general partner |
|
|
|
|
|
By: |
|
|
/s/ Laurie Medley |
|
|
|
|
|
|
|
|
Name: Laurie Medley Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
| | | | | |
|
|
|
|
Apollo Overseas Partners (Delaware) VI, L.P. |
| |||
|
|
|
|
By: |
|
|
Apollo Advisors VI, L.P., its general partner |
|
|
|
|
|
By: |
|
|
Apollo Capital Management VI, LLC, its general partner |
|
|
|
|
|
By: |
|
|
/s/ Laurie Medley |
|
|
|
|
|
|
|
|
Name: Laurie Medley Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
|
|
|
|
Apollo Overseas Partners (Delaware 892) VI, L.P. |
| |||
|
|
|
|
By: |
|
|
Apollo Advisors VI, L.P., its general partner |
|
|
|
|
|
By: |
|
|
Apollo Capital Management VI, LLC, its general partner |
|
|
|
|
|
By: |
|
|
/s/ Laurie Medley |
|
|
|
|
|
|
|
|
Name: Laurie Medley Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
|
|
|
|
Apollo Overseas Partners VI, L.P. |
| |||
|
|
|
|
By: |
|
|
Apollo Advisors VI, L.P., its managing partner |
|
|
|
|
|
By: |
|
|
Apollo Capital Management VI, LLC, its general partner |
|
|
|
|
|
By: |
|
|
/s/ Laurie Medley |
|
|
|
|
|
|
|
|
Name: Laurie Medley Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
| | | | | |
|
|
|
|
Apollo Overseas Partners (Germany) VI, L.P. |
| |||
|
|
|
|
By: |
|
|
Apollo Advisors VI, L.P., its managing partner |
|
|
|
|
|
By: |
|
|
Apollo Capital Management VI, LLC, its general partner |
|
|
|
|
|
By: |
|
|
/s/ Laurie Medley |
|
|
|
|
|
|
|
|
Name: Laurie Medley Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
| | | | | |
|
|
|
|
GHK |
| |||
|
|
|
|
Genting Hong Kong Limited |
| |||
|
|
|
|
By: |
|
|
/s/ Tan Sri Lim Kok Thay |
|
|
|
|
|
|
|
|
Name: Tan Sri Lim Kok Thay Title: Director |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
|
|
|
|
Star NCLC Holdings Ltd. |
| |||
|
|
|
|
By: |
|
|
/s/ Blondel So |
|
|
|
|
|
|
|
|
Name: Blondel So Title: Director |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
| | | | | |
|
|
|
|
TPG |
| |||
|
|
|
|
TPG Viking, L.P. |
| |||
|
|
|
|
By: |
|
|
/s/ Ronald Cami |
|
|
|
|
|
|
|
|
Name: Ronald Cami Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
|
|
|
|
TPG Viking AIV I, L.P. |
| |||
|
|
|
|
By: |
|
|
/s/ Ronald Cami |
|
|
|
|
|
|
|
|
Name: Ronald Cami Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
|
|
|
|
TPG Viking AIV II, L.P. |
| |||
|
|
|
|
By: |
|
|
/s/ Ronald Cami |
|
|
|
|
|
|
|
|
Name: Ronald Cami Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
|
|
|
|
TPG Viking AIV III, L.P. |
| |||
|
|
|
|
By: |
|
|
/s/ Ronald Cami |
|
|
|
|
|
|
|
|
Name: Ronald Cami Title: Vice President |
|
|
|
|
|
Date: |
|
|
September 2, 2014 |
|
| | | | | |