UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



                                    Form 6-K



          REPORT OF FOREIGN ISSUER PURSUANT TO RULES 13a-16 OR 15d-16
                   UNDER THE SECURITIES EXCHANGE ACT OF 1934



                           For the month of May, 2003




                          ROYAL CARIBBEAN CRUISES LTD.
                          ----------------------------
                (Translation of registrant's name into English)




                    1050 Caribbean Way, Miami, Florida 33132
                    ----------------------------------------
                    (Address of principal executive offices)


     Indicate  by check mark  whether the  registrant  files or will file annual
reports under cover Form 20-F or Form 40-F.

                    Form 20-F x               Form 40-F

     Indicate by check mark whether the registrant by furnishing the information
contained  in this  Form is  also  thereby  furnishing  the  information  to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

                        Yes                      No x




                          ROYAL CARIBBEAN CRUISES LTD.

                      INDEX TO QUARTERLY FINANCIAL REPORT

                                                                          Page
                                                                          -----
Consolidated Statements of Operations for the First Quarters
 Ended March 31, 2003 and 2002 ...........................................   1

Consolidated Balance Sheets as of March 31, 2003 and December 31, 2002 ...   2

Consolidated Statements of Cash Flows for the First Quarters Ended
 March 31, 2003 and 2002 .................................................   3

Notes to the Consolidated Financial Statements ...........................   4

Management's Discussion and Analysis of Financial Condition and Results
 of Operations ...........................................................   9

Signatures ...............................................................  15

Certifications ...........................................................  15

Attachment: Chief Executive Officer and Acting Chief Financial Officer
 Certification ...........................................................  18




                          ROYAL CARIBBEAN CRUISES LTD.

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                (unaudited, in thousands, except per share data)


                                                           First Quarter Ended
                                                                March 31,
                                                           --------------------
                                                             2003        2002
                                                           --------    --------
                                                                 
Revenues ............................................     $880,164     $799,953
                                                          --------     --------
Expenses
 Operating ..........................................      552,569      502,638
 Marketing, selling and administrative ..............      123,984      102,076
 Depreciation and amortization ......................       88,669       82,827
                                                          --------     --------
                                                           765,222      687,541
                                                          --------     --------
Operating Income ....................................      114,942      112,412
                                                          --------     --------
Other Income (Expense)
 Interest income ....................................        1,105        4,227
 Interest expense, net of capitalized interest ......      (64,884)     (68,268)
 Other income (expense) .............................        2,011        4,442
                                                          --------     --------
                                                           (61,768)     (59,599)
                                                          --------     --------
Net Income ..........................................     $ 53,174     $ 52,813
                                                          ========     ========
Earnings Per Share:
 Basic .............................................      $   0.28     $   0.27
                                                          ========     ========
 Diluted ...........................................      $   0.27     $   0.27
                                                          ========     ========
Weighted-average shares outstanding:
 Basic .............................................       193,029      192,325
                                                          ========     ========
 Diluted ...........................................       194,905      195,509
                                                          ========     ========


The accompanying notes are an integral part of these financial statements.

                                       1



                          ROYAL CARIBBEAN CRUISES LTD.

                          CONSOLIDATED BALANCE SHEETS
                       (in thousands, except share data)


                                                                            As of
                                                                -----------------------------
                                                                  March 31,      December 31,
                                                                    2003            2002
                                                                -----------      ------------
                                                                (unaudited)
                                                                          
ASSETS
Current Assets
  Cash and cash equivalents ..................................  $   150,813      $   242,584
  Trade and other receivables, net ...........................      103,058           79,535
  Inventories ................................................       44,673           37,299
  Prepaid expenses and other assets ..........................      128,963           88,325
                                                                -----------      -----------
          Total current assets ...............................      427,507          447,743
Property and Equipment - at cost less accumulated
  depreciation and amortization ..............................    9,230,133        9,276,484
Goodwill, net ................................................      278,561          278,561
Other Assets .................................................      540,159          535,743
                                                                -----------      -----------
                                                                $10,476,360      $10,538,531
                                                                ===========      ===========
LIABILITIES AND SHAREHOLDERS' EQUITY
Current Liabilities
  Current portion of long-term debt ..........................  $   122,740      $   122,544
  Accounts payable ...........................................      164,993          171,153
  Accrued expenses and other liabilities .....................      315,571          308,281
  Customer deposits ..........................................      600,412          567,955
                                                                -----------      -----------
          Total current liabilities ..........................    1,203,716        1,169,933
Long-Term Debt ...............................................    5,197,013        5,322,294
Other Long-Term Liabilities ..................................       13,679           11,610

Commitments and Contingencies (Note 6)

Shareholders' Equity
  Common stock ($.01 par value; 500,000,000 shares authorized;
   193,078,935 and 192,982,513 shares issued) ................        1,931            1,930
  Paid-in capital ............................................    2,054,764        2,053,649
  Retained earnings ..........................................    2,010,659        1,982,580
  Accumulated other comprehensive income .....................        1,896            3,693
  Treasury stock (525,954 and 515,868 common shares at cost) .       (7,298)          (7,158)
                                                                -----------      -----------
       Total shareholders' equity ............................    4,061,952        4,034,694
                                                                -----------      -----------
                                                                $10,476,360      $10,538,531
                                                                ===========      ===========


The accompanying notes are an integral part of these financial statements.

                                       2




                          ROYAL CARIBBEAN CRUISES LTD.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (unaudited, in thousands)

                                                               First Quarter Ended
                                                                     March 31,
                                                              ---------------------
                                                                2003         2002
                                                              --------     --------
                                                                    
OPERATING ACTIVITIES
Net income .................................................  $ 53,174     $ 52,813
Adjustments:
  Depreciation and amortization ............................    88,669       82,827
  Accretion of original issue discount .....................    11,941       11,361
Changes in operating assets and liabilities:
  Increase in trade and other receivables, net .............   (14,132)      (2,324)
  Increase in inventories ..................................    (7,374)        (787)
  Increase in prepaid expenses and other assets ............   (16,778)     (21,413)
  (Decrease) increase in accounts payable ..................    (6,160)      10,250
  Decrease in accrued expenses and other liabilities .......   (16,571)     (40,865)
  Increase in customer deposits ............................    32,457       84,868
  Other, net ...............................................     1,175          322
                                                              --------     --------
Net cash provided by operating activities ..................   126,401      177,052
                                                              --------     --------
INVESTING ACTIVITIES
Purchases of property and equipment ........................   (42,269)     (84,322)
Other, net .................................................   (10,131)      (2,897)
                                                              --------     --------
Net cash used in investing activities ......................   (52,400)     (87,219)
                                                              --------     --------
FINANCING ACTIVITIES
Repayments of long-term debt ...............................  (133,266)    (178,014)
Dividends ..................................................   (25,095)     (25,004)
Other, net .................................................    (7,411)      15,824
                                                              --------     --------
Net cash used in financing activities ......................  (165,772)    (187,194)
                                                              --------     --------
Net Decrease in Cash and Cash Equivalents ..................   (91,771)     (97,361)
Cash and Cash Equivalents at Beginning of Period ...........   242,584      727,178
                                                              --------     --------
Cash and Cash Equivalents at End of Period .................  $150,813     $629,817
                                                              ========     ========
Supplemental Disclosure
Cash paid during the year for:
  Interest, net of amount capitalized ......................  $ 63,851     $ 71,846
                                                              ========     ========


The accompanying notes are an integral part of these financial statements.

                                       3



                          ROYAL CARIBBEAN CRUISES LTD.
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
                                  (unaudited)

     As used in this document, the terms "Royal Caribbean," "we," "our" and "us"
refer to Royal Caribbean Cruises Ltd., the term "Celebrity"  refers to Celebrity
Cruise Lines Inc. and the terms "Royal Caribbean  International"  and "Celebrity
Cruises"  refer to our two cruise  brands.  In accordance  with cruise  industry
practice,  the term "berths" is determined  based on double  occupancy per cabin
even though many cabins can accommodate three or more guests.

Note 1--Basis for Preparation of Consolidated Financial Statements

     We believe the accompanying  unaudited  consolidated  financial  statements
contain all normal recurring  accruals  necessary for a fair  presentation.  Our
revenues  are  seasonal  and  results for  interim  periods are not  necessarily
indicative of results for the entire year.

     The interim unaudited  consolidated  financial statements should be read in
conjunction with the audited consolidated financial statements and notes thereto
for 2002.

Note 2--Summary of Significant Accounting Policies

Accounting Pronouncements

     In  November  2002,  the  Financial   Accounting   Standards  Board  issued
Interpretation   ("FIN")  No.  45,   "Guarantor's   Accounting   and  Disclosure
Requirements for Guarantors,  Including  Indirect  Guarantees of Indebtedness of
Others." FIN No. 45 requires  recognition  of an initial  liability for the fair
value  of the  guarantor's  obligation  upon  issuance  of  certain  guarantees.
Disclosure  requirements  have been expanded to include  information  about each
guarantee,  even if the likelihood of any required payment is remote. We adopted
the disclosure requirements of FIN No. 45 as of December 31, 2002. On January 1,
2003, we adopted the initial  recognition and measurement  provisions  which are
effective  on a  prospective  basis  for  guarantees  issued or  modified  after
December 31, 2002. The implementation of FIN No. 45 had no impact on our results
of operation or financial  position at adoption or during the three months ended
March 31, 2003.

     In January 2003, the Financial  Accounting  Standards  Board issued FIN No.
46,  "Consolidation of Variable Interest Entities,  an Interpretation of ARB No.
51." FIN No. 46 requires certain variable  interest  entities to be consolidated
by the primary  beneficiary of the entity if specific  criteria are met. FIN No.
46 is effective for all new variable interest entities created or acquired after
January 31, 2003. For variable  interest  entities  created or acquired prior to
February  1, 2003,  the  provisions  of FIN No. 46 must be applied for the first
interim  or annual  period  beginning  after  June 15,  2003.  We are  currently
evaluating  the effect that the  adoption of FIN No. 46 will have on our results
of operations and financial position for any transactions  entered into prior to
February 1, 2003. For transactions  entered into after January 31, 2003, FIN No.
46 did not have an impact on our results of operations or financial position for
the three months ended March 31, 2003.


                                       4




     In April 2003, the Financial Accounting Standards Board issued Statement of
Financial  Accounting Standards ("SFAS") No. 149, "Amendment of Statement 133 on
Derivative  Instruments  and  Hedging  Activities."  SFAS  No.  149  amends  and
clarifies  accounting and reporting for derivative  instruments.  In particular,
this  statement  amends  certain  other  pronouncements  and  clarifies  a)  the
circumstances  under which a contract with an initial net  investment  meets the
characteristics  of a derivative  and b) when a derivative  contains a financing
component.  The  provisions of SFAS No. 149 are effective for contracts  entered
into or modified after June 30, 2003. We are currently  evaluating the effect of
SFAS No. 149 but we do not expect it to have a material impact on our results of
operations or financial position.

Stock-Based Compensation

     In December 2002, the Financial  Accounting Standards Board issued SFAS No.
148,  "Accounting for Stock-Based  Compensation - Transition and Disclosure - an
Amendment  of SFAS No. 123." It requires  disclosures  in the annual and interim
financial  statements  of the method  used to account for  stock-based  employee
compensation  and the effect of the method on reported  results.  We continue to
use the intrinsic value method and, as a result,  the implementation of SFAS No.
148 had no impact on our results of operations or financial position at adoption
or during the three months ended March 31, 2003.

     The following  table  illustrates the effect on net income and earnings per
share as if we had applied the fair value recognition provisions of SFAS No.123,
"Accounting for Stock-Based  Compensation,"  to such compensation (in thousands,
except per share data):


                                                           First Quarter Ended
                                                                 March 31,
                                                          ----------------------
                                                             2003         2002
                                                          ---------    ---------
                                                                 
Net income, as reported .................................   $53,174      $52,813
Deduct: Total stock-based employee compensation expense
 determined under fair value method for all awards ......    (3,748)      (6,135)
                                                          ---------   ----------
Pro forma net income ....................................   $49,426      $46,678
                                                          =========    =========
Earnings per share:
Basic - as reported .....................................     $0.28        $0.27
Basic - pro forma .......................................     $0.26        $0.24

Diluted - as reported ...................................     $0.27        $0.27
Diluted - pro forma .....................................     $0.25        $0.24



                                       5




Note 3--Earnings Per Share

     Below is a reconciliation  between basic and diluted earnings per share (in
thousands, except per share data):

                                              First Quarter Ended
                                                    March 31,
                                             ----------------------
                                               2003         2002
                                             ---------    ---------
                                                    
Net income ................................    $53,174      $52,813
                                             =========    =========

Weighted-average common shares outstanding     193,029      192,325
Dilutive effect of stock options ..........      1,876        3,184
                                             ---------    ---------
Diluted weighted-average shares outstanding    194,905      195,509
                                             =========    =========

Basic earnings per share ..................      $0.28        $0.27
                                             =========    =========
Diluted earnings per share ................      $0.27        $0.27
                                             =========    =========


     Our diluted  earnings per share  computation  for the first  quarters ended
March 31, 2003 and 2002 did not include 17.7 million and 13.8 million  shares of
our common stock issuable upon conversion of our Liquid Yield OptionTM Notes and
Zero  Coupon  Convertible  Notes,  respectively,  as our  common  stock  was not
issuable under the contingent  conversion  provisions of these debt instruments.
Options to purchase 8.8 million and 8.9 million  shares in the first quarters of
2003 and 2002,  respectively,  were not included in the  computation  of diluted
earnings  per  share  because  the  effect of  including  them  would  have been
antidilutive.

Note 4--Long-Term Debt

     In March 2003,  we replaced our $1.0  billion  unsecured  revolving  credit
facility due June 2003 with a $500.0 million unsecured revolving credit facility
bearing  interest at a variable rate of LIBOR plus 1.75% due in March 2008.  The
commitment  fee is 0.6% on the  undrawn  portion  of the  credit  facility.  The
interest rate and the  commitment  fee vary with our debt rating.  The covenants
are  substantially  the same as our  previous  revolving  credit  facility.  The
proceeds  of the credit  facility  may be used for general  corporate  purposes,
including capital expenditures.

Note 5--Shareholders' Equity

     During  the  quarters  ended  March 31,  2003 and 2002,  we  declared  cash
dividends on common shares of $0.13 per share.

                                       6




Note 6--Commitments and Contingencies

     Capital Expenditures. As of March 31, 2003, we had three ships on order for
an additional  capacity of 7,266 berths.  The  aggregate  contract  price of the
three ships, which excludes  capitalized  interest and other ancillary costs, is
approximately $1.3 billion,  of which we have deposited $0.2 billion as of March
31, 2003. We anticipate that overall capital  expenditures will be approximately
$1.1  billion,   $0.5  billion  and  $0.1  billion  for  2003,  2004  and  2005,
respectively.

     Litigation.  We are routinely  involved in claims typical within the cruise
industry.  The majority of these claims is covered by insurance.  We believe the
outcome of such claims, net of expected insurance recoveries, is not expected to
have a  material  adverse  effect  upon our  financial  condition  or results of
operations.

     Other.  Some of the  contracts  that we enter into include  indemnification
provisions  that  obligate us to make  payments to the  counterparty  if certain
events  occur.  These  contingencies  generally  relate  to  changes  in  taxes,
increased  lender  capital costs and other similar  costs.  The  indemnification
clauses are often standard contractual terms and were entered into in the normal
course of  business.  There are no stated or  notional  amounts  included in the
indemnification  clauses and we are not able to estimate  the maximum  potential
amount of future payments, if any, under these indemnification  clauses. We have
not been required to make any payments under such indemnification clauses in the
past and, under current  circumstances,  we do not believe an indemnification is
probable.

     In addition, under the Brilliance of the Seas long-term operating lease, we
have  agreed to  indemnify  the  lessor to the extent  its  after-tax  return is
negatively  impacted by  unfavorable  changes in corporate tax rates and capital
allowance deductions.  These indemnifications could result in an increase in our
lease payments. We are unable to estimate the maximum potential increase in such
lease payments due to the various circumstances, timing or combination of events
that could trigger such indemnifications.  Under current circumstances we do not
believe an indemnification is probable.


     As of March 31, 2003,  we have future  commitments  to pay for our usage of
certain port facilities,  maintenance  contracts and  communication  services as
follows (in thousands):

        Year
        ----
                             
        2003 ................. $ 31,203
        2004 .................   41,676
        2005 .................   31,519
        2006 .................   30,114
        2007 .................   28,516
        Thereafter ...........  163,095
                                -------
                               $326,123
                               ========



                                       7




Note 7--Comprehensive Income

Comprehensive income was as follows (in thousands):

                                                 First Quarter Ended
                                                      March 31,
                                                ----------------------
                                                  2003          2002
                                                ---------    ---------

                                                       
Net income ...................................   $53,174       $52,813
Changes related to cash flow derivative hedges    (1,797)       15,053
                                                ---------    ---------
     Total comprehensive income ..............   $51,377       $67,866
                                                ========     =========


Note 8--Subsequent Events

     In May 2003,  we  completed  a public  offering  of $250.0  million  senior
unsecured notes, due 2010,  bearing interest at 8.0%. The net proceeds of $244.7
million  will  be  used  for  general  corporate  purposes,   including  capital
expenditures.

                                       8

                          ROYAL CARIBBEAN CRUISES LTD.
                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     Certain statements under this caption "Management's Discussion and Analysis
of Financial  Condition and Results of Operations,"  constitute  forward-looking
statements  under  the  Private  Securities   Litigation  Reform  Act  of  1995.
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:

     -  general economic and business conditions,

     -  vacation industry competition, including cruise industry competition,

     -  changes in vacation industry capacity, including cruise capacity,

     -  the impact of tax laws and regulations affecting our business or our
        principal shareholders,

     -  the impact of changes in other laws and regulations affecting our
        business,

     -  the impact of pending or threatened litigation,

     -  the delivery of scheduled new ships,

     -  emergency ship repairs,

     -  incidents involving cruise ships at sea or in port,

     -  reduced consumer demand for cruises as a result of any number of
        reasons, including armed conflict, terrorist attacks, geo-political
        and economic uncertainties or the unavailability of air service,

     -  changes in interest rates or oil prices, and

     -  weather.

     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.

     This report  should be read in  conjunction  with our annual report on Form
20-F for the year ended December 31, 2002.

                                       9




Results of Operations

     The following table presents operating data as a percentage of revenues:

                                                 First Quarter Ended
                                                      March 31,
                                                ----------------------
                                                  2003          2002
                                                ---------    ---------
                                                          
Revenues ......................................    100.0%       100.0%
Expenses:
    Operating .................................     62.8         62.8
    Marketing, selling and administrative .....     14.1         12.8
    Depreciation and amortization .............     10.1         10.3
                                                ---------    ---------
Operating Income ..............................     13.0         14.1
Other Income (Expense) ........................     (7.0)        (7.5)
                                                ---------    ---------
Net Income ....................................      6.0%         6.6%
                                                =========    =========




     Our  revenues  are  seasonal  based on the  demand for  cruises.  Demand is
strongest for cruises during the summer months.

     Unaudited selected statistical information is shown in the following table:

                                                  First Quarter Ended
                                                      March 31,
                                                ----------------------
                                                  2003          2002
                                                ---------    ---------
                                                         
Passengers Carried .........................      696,170      674,171
Passenger Cruise Days ......................    4,743,164    4,344,802
Available Passenger Cruise Days ............    4,663,592    4,182,320
Occupancy Percentage .......................        101.7%       103.9%


Revenues

     Revenues for the first quarter of 2003 were $880.2  million,  up 10.0% from
$800.0  million  for the same  period in 2002.  The  increase  in  revenues  was
primarily  due to an increase in capacity of 11.5%,  partially  offset by a 1.3%
decline in gross  revenue per  available  passenger  cruise day. The increase in
capacity was associated with the additions of  Constellation,  Brilliance of the
Seas and  Navigator  of the Seas in 2002  partially  offset by the  transfer  of
Viking Serenade to Island Cruises,  our joint venture with First Choice Holidays
PLC,  in 2002  and  the  cancellation  of  five  weeks  of  sailings  due to the
unanticipated  drydock of a ship in the first  quarter of 2003.  The decrease in
gross revenue per available passenger cruise day was primarily associated with a
lower  percentage  of guests who chose to book their air passage  through us and
lower occupancy levels,  partially offset by an increase in cruise ticket prices
and  shipboard  revenues.  Occupancy  for the first  quarter  of 2003 was 101.7%
compared to 103.9% for the same period in 2002.

                                       10

     Net  yields  for the first  quarter  of 2003  increased  3.9% from the same
period in 2002  primarily due to the bookings lost after the events of September
11,  2001 which  lowered  first  quarter  2002  revenues.  Net yields  represent
revenues less costs of air transportation,  travel agent commissions and certain
other  direct  costs  (all of which are  included  in  operating  expenses)  per
available  passenger  cruise  day.  Such costs were  $188.6  million  and $202.9
million for the first  quarters of 2003 and 2002,  respectively.  We utilize net
yields for revenue management  purposes and believe that it is the most relevant
measurement of our pricing performance.

     As a result of the war with Iraq and economic  uncertainty,  we  anticipate
that net  yields for the  second  quarter  will be down in the range of 6% to 9%
from the same period in 2002.  While we have started to see some  improvement in
bookings,  not enough time has passed  since the end of the war to  determine if
booking  levels  and  pricing  will  return to  pre-war  levels.  Because of the
disruption  related to the war in Iraq and the fact that  bookings  continue  to
come closer to the sailing date,  it is difficult to provide net yield  guidance
for the remainder of the year.

     We have not  provided a  quantitative  reconciliation  of  projected  gross
revenue  per  available  passenger  cruise  day to  projected  net  yield.  This
information  has  not  been  provided  due to  the  significant  uncertainty  in
projecting the costs  deducted to arrive at this measure.  We utilize net yields
to manage our business on a day-to-day  basis and believe net yields is the more
relevant  measure  of our  performance.  As such,  we do not  believe  that this
reconciling information is meaningful.

Expenses

     Operating  expenses  increased 9.9% to $552.6 million for the first quarter
of 2003 compared to $502.6 million for the same period in 2002. The increase was
primarily  due to increases in capacity  and fuel costs,  partially  offset by a
decrease  in air  transportation  costs  associated  with a 4.7%  decline in the
percentage of guests who chose to book their air passage  through us. Fuel costs
as a percentage  of revenues  were 5.8% and 3.9% for the first  quarters of 2003
and 2002,  respectively.  Operating costs per available passenger cruise day for
the first quarter of 2003 declined 1.4% from the same period in 2002.

     Marketing,  selling and  administrative  expenses increased 21.5% to $124.0
million for the first quarter of 2003 from $102.1 million for the same period in
2002. The first quarter of 2002 reflected  lower spending  levels as a result of
business  decisions  taken  subsequent  to the  events of  September  11,  2001.
Marketing,  selling and administrative expenses as a percentage of revenues were
14.1% and 12.8% for the first quarters of 2003 and 2002, respectively.  On a per
available  passenger  cruise day basis,  marketing,  selling and  administrative
expenses  in the first  quarter of 2003  increased  8.9% from the same period in
2002.

     Running  expenses  (i.e.,  those  expenses  directly  associated  with ship
operations,  defined as operating  expenses less costs deducted to arrive at net
yields) and marketing,  selling and administrative  expenses increased 8.9% on a
per available  passenger  cruise day basis in the first quarter of 2003 compared
to the same period in 2002. The increase is primarily  attributed to higher fuel
costs and the Brilliance of the Seas lease payments.

                                       11


     We  believe  changes  in  running  expenses  and  marketing,   selling  and
administrative  expenses  to be the most  relevant  measure  of our  ability  to
control costs in a manner that  positively  impacts the bottom line. We estimate
running  expenses and  marketing,  selling and  administrative  expenses for the
second quarter will increase from the comparable  period in 2002 but expect that
these costs will decrease  slightly in the second half of the year when compared
to the second half of 2002.  For the full year 2003,  we estimate  that  running
expenses and marketing, selling and administrative expenses will increase in the
range of 2% to 3%, on a per available passenger cruise day basis.

     We have not provided a quantitative  reconciliation of projected  operating
costs to projected running expenses.  This information has not been provided due
to the  significant  uncertainty  in projecting  the costs deducted to arrive at
this measure. We utilize running expenses to manage our business on a day-to-day
basis  and  believe  running  expenses  is  the  more  relevant  measure  of our
performance.  As such, we do not believe that this  reconciling  information  is
meaningful.

     Depreciation and amortization increased 7.1% to $88.7 million for the first
quarter of 2003 from $82.8 million for the same period in 2002  primarily due to
incremental depreciation associated with the addition of new ships.

Other Income (Expense)

     Gross interest expense,  excluding capitalized interest,  was $68.7 million
in the first  quarter of 2003,  compared to $74.2 million for the same period in
2002.  The decrease in gross  interest  expense is attributed to lower  interest
rates and a lower  average debt level.  Capitalized  interest  decreased to $3.8
million in the first  quarter  of 2003 from $6.0  million in 2002 due to a lower
average  level of  investment  in ships under  construction  and lower  interest
rates.

     Included in Other income  (expense) in the first  quarters of 2003 and 2002
were $5.1 million and $4.7 million,  respectively,  of dividend  income from our
investment  in  convertible  preferred  stock  of  First  Choice  Holidays  PLC,
partially offset by $2.3 million and $0.6 million,  respectively, of losses from
affiliated operations as well as other miscellaneous items.

Liquidity and Capital Resources

Sources and Uses of Cash

     Net cash provided by operating  activities was $126.4 million for the first
quarter of 2003  compared to $177.1  million  for the same  period in 2002.  The
decrease was primarily  due to the timing of cash  receipts  related to customer
deposits.

     Our capital  expenditures  were $42.3 million for the first quarter of 2003
compared to $84.3 million for the same period in 2002. Capital  expenditures for
the  first  quarters  of 2003 and 2002 were  primarily  related  to ships  under
construction.

     During the first quarter of 2003, we paid  quarterly  cash dividends on our
common stock of $25.1 million.

                                       12

     Capitalized interest decreased to $3.8 million in the first quarter of 2003
from $6.0 million in 2002 due to a lower  average  level of  investment in ships
under construction and lower interest rates.

Future Commitments

     We currently have three ships on order for an additional  capacity of 7,266
berths.  The  aggregate  contract  price  of the  three  ships,  which  excludes
capitalized  interest and other ancillary costs, is approximately  $1.3 billion,
of which we have deposited $0.2 billion as of March 31, 2003. We anticipate that
overall capital  expenditures will be approximately  $1.1 billion,  $0.5 billion
and $0.1 billion for 2003, 2004 and 2005, respectively.

     We have  options  to  purchase  two  additional  Radiance-class  ships with
delivery  dates in the fourth  quarters of 2005 and 2006.  The  options  have an
aggregate contract price of $0.8 billion and expire on September 19, 2003. Under
the terms of the options,  the  shipyard has the ability to terminate  them upon
providing us advance notice.

     As of March 31, 2003, we had $5.3 billion of long-term debt of which $0.1
billion is due during the 12-month period ending March 31, 2004.

     We have future commitments to pay for our usage of certain port facilities,
maintenance contracts and communication  services aggregating to $326.1 million,
due through 2029. (See Note 6 - Commitments and Contingencies.)

     Some of the contracts that we enter into include indemnification provisions
that obligate us to make payments to the  counterparty  if certain events occur.
These  contingencies  generally  relate to  changes in taxes,  increased  lender
capital costs and other similar  costs.  The  indemnification  clauses are often
standard  contractual  terms  and were  entered  into in the  normal  course  of
business.   There  are  no  stated  or   notional   amounts   included   in  the
indemnification  clauses and we are not able to estimate  the maximum  potential
amount of future payments, if any, under these indemnification  clauses. We have
not been required to make any payments under such indemnification clauses in the
past and, under current  circumstances,  we do not believe an indemnification is
probable.

     In addition, under the Brilliance of the Seas long-term operating lease, we
have  agreed to  indemnify  the  lessor to the extent  its  after-tax  return is
negatively  impacted by  unfavorable  changes in corporate tax rates and capital
allowance deductions.  These indemnifications could result in an increase in our
lease payments. We are unable to estimate the maximum potential increase in such
lease payments due to the various circumstances, timing or combination of events
that could trigger such indemnifications.  Under current circumstances we do not
believe an indemnification is probable.

     As a normal part of our business,  depending on market conditions,  pricing
and our overall growth strategy, we continuously consider opportunities to enter
into  contracts for the building of additional  ships.  We may also consider the
sale of ships. We continuously  consider  potential  acquisitions  and strategic
alliances.  If any of these were to occur,  they would be  financed  through the
incurrence of  additional  indebtedness,  the issuance of  additional  shares of
equity securities or through cash flows from operations.

                                       13

Funding Sources

     As of March 31,  2003,  our  liquidity  was $650.8  million  consisting  of
approximately  $150.8  million in cash and cash  equivalents  and $500.0 million
available under our $500.0 million  unsecured  revolving credit  facility.  (See
Note 4 - Long-Term Debt.) In addition,  we have commitments for export financing
for up to 80% of the contract price of two ships on order,  Serenade of the Seas
and Jewel of the Seas,  not to  exceed  $624.0  million  in  aggregate.  Capital
expenditures and scheduled debt payments will be funded through a combination of
cash flows from operations, drawdowns under our available credit facilities, the
incurrence of additional indebtedness and the sales of equity or debt securities
in  private  or  public   securities   markets.   Geo-political   and   economic
uncertainties  coupled with market volatility have adversely  impacted terms and
availability of financing in the financial markets, and it is indeterminable how
long this situation will continue.  Therefore,  there can be no assurances  that
cash flows from operations and additional  financing from external  sources will
be available in accordance with our expectations.

     Our financing  agreements  contain  covenants  that require us, among other
things, to maintain minimum liquidity, net worth and fixed charge coverage ratio
and limit our debt to capital ratio.  We are in compliance with all covenants as
of March 31, 2003.

     We believe our availability under current existing credit facilities,  cash
flows from operations and our ability to obtain new borrowings  and/or raise new
capital will be sufficient to fund  operations,  debt payment  requirements  and
capital expenditures over the next 12-month period.

Controls and Procedures

     Within the 90-day period prior to the filing of this report, we carried out
under the supervision and with the  participation  of our management,  including
our Chief Executive Officer and Acting Chief Financial Officer, an evaluation of
the  effectiveness of our disclosure  controls and procedures and concluded that
those controls and procedures were effective.

     There were no  significant  changes in our  internal  controls  or in other
factors that could  significantly  affect these controls  subsequent to the date
the controls were evaluated.

     It should be noted that any system of controls,  however well  designed and
operated,  can provide only  reasonable,  and not absolute,  assurance  that the
objectives  of the system  will be met. In  addition,  the design of any control
system is based in part upon certain  assumptions about the likelihood of future
events.  Because of these and other  inherent  limitations  of control  systems,
there can be no  assurance  that our controls  will  succeed in achieving  their
stated goals under all possible future conditions.


                                       14

                           INCORPORATION BY REFERENCE

     This report on Form 6-K is hereby incorporated by reference in registrant's
Registration  Statement  on  Form  F-3  (File  No.  333-56058)  filed  with  the
Securities and Exchange Commission.

                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned, thereunto duly authorized.


                                        ROYAL CARIBBEAN CRUISES LTD.
                                        -----------------------------------
                                        (Registrant)

                                        By: /s/  BONNIE S. BIUMI
                                            -------------------------------
                                            Bonnie S. Biumi
                                            Acting Chief Financial Officer
Date:  May 15, 2003

                                 CERTIFICATIONS

I, Richard D. Fain, certify that:

1.   I have reviewed this report on Form 6-K of Royal Caribbean Cruises Ltd.;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities, particularly during the period in which this report is being
          prepared;

     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this report (the "Evaluation Date"); and

                                       15



     c)   presented in this report our conclusions  about the  effectiveness  of
          the disclosure  controls and procedures  based on our evaluation as of
          the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     report whether or not there were significant  changes in internal  controls
     or in other  factors  that could  significantly  affect  internal  controls
     subsequent  to the  date  of our  most  recent  evaluation,  including  any
     corrective  actions with regard to  significant  deficiencies  and material
     weaknesses.

Date:  May 15, 2003

                                  /s/ RICHARD D. FAIN
                                  ------------------------
                                  Richard D. Fain
                                  Chief Executive Officer


I, Bonnie S. Biumi, certify that:

1.   I have reviewed this report on Form 6-K of Royal Caribbean Cruises Ltd.;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material  fact or omit to state a  material  fact  necessary  to make the
     statements made, in light of the circumstances  under which such statements
     were made,  not  misleading  with  respect  to the  period  covered by this
     report;

3.   Based on my  knowledge,  the  financial  statements,  and  other  financial
     information  included  in  this  report,  fairly  present  in all  material
     respects the financial  condition,  results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The  registrant's  other  certifying  officers  and I are  responsible  for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a)   designed  such  disclosure  controls  and  procedures  to ensure  that
          material  information  relating  to  the  registrant,   including  its
          consolidated subsidiaries,  is made known to us by others within those
          entities, particularly during the period in which this report is being
          prepared;

                                       16



     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and procedures as of a date within 90 days prior to the filing date of
          this report (the "Evaluation Date"); and

     c)   presented in this report our conclusions  about the  effectiveness  of
          the disclosure  controls and procedures  based on our evaluation as of
          the Evaluation Date;

5.   The registrant's other certifying  officers and I have disclosed,  based on
     our most recent  evaluation,  to the  registrant's  auditors  and the audit
     committee of  registrant's  board of directors (or persons  performing  the
     equivalent function):

     a)   all  significant  deficiencies  in the design or operation of internal
          controls  which could  adversely  affect the  registrant's  ability to
          record,  process,   summarize  and  report  financial  data  and  have
          identified for the  registrant's  auditors any material  weaknesses in
          internal controls; and

     b)   any fraud, whether or not material,  that involves management or other
          employees who have a  significant  role in the  registrant's  internal
          controls; and

6.   The  registrant's  other  certifying  officers and I have indicated in this
     report whether or not there were significant  changes in internal  controls
     or in other  factors  that could  significantly  affect  internal  controls
     subsequent  to the  date  of our  most  recent  evaluation,  including  any
     corrective  actions with regard to  significant  deficiencies  and material
     weaknesses.

Date: May 15, 2003

                                  /s/ BONNIE S. BIUMI
                                  -------------------------------
                                  Bonnie S. Biumi
                                  Acting Chief Financial Officer

                                       17



May 15, 2003



Securities and Exchange Commission
450 Fifth Street, NW
Washington DC 20549

Dear Ladies and Gentlemen:

     Richard D. Fain, the Chief  Executive  Officer and Bonnie S. Biumi,  Acting
Chief Financial  Officer,  of Royal Caribbean  Cruises Ltd. (the "Company") each
certifies  to his or her  knowledge  as follows  with  respect to the  Company's
Quarterly Financial Report for the First Quarter of 2003 to which this letter is
attached (the "Report"):

     1.   the Report fully complies with the applicable  reporting  requirements
          of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, and

     2.   the  information  contained  in  the  Report  fairly  presents  in all
          material respects the financial condition and results of operations of
          the Company.


                          /s/  RICHARD D. FAIN
                          ------------------------------
                          Richard D. Fain,
                          Chief Executive Officer

                          /s/ BONNIE S. BIUMI
                          ------------------------------
                          Bonnie S. Biumi,
                          Acting Chief Financial Officer



                                       18