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 August, 2002




                          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 Second Quarters and Six Months Ended June 30,
2002 and 2001 .............................................................................    1

Consolidated Balance Sheets as of June 30, 2002 and December 31, 2001 .....................    2

Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2002 and 2001 .....    3

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

Management's Discussion and Analysis of Financial Condition and Results of Operations .....    8

Signatures ................................................................................   14

Attachment:  Chief Executive Officer and Chief Financial Officer Certification ............   15







                          ROYAL CARIBBEAN CRUISES LTD.

                     CONSOLIDATED STATEMENTS OF OPERATIONS

                (unaudited, in thousands, except per share data)


                                                        Second Quarter Ended June 30,  Six Months Ended June 30,
                                                        -----------------------------  --------------------------
                                                             2002           2001           2002           2001
                                                        ------------    -----------    -----------    -----------
                                                                                          
Revenues                                                $    821,804    $   821,674    $ 1,621,757    $ 1,548,552
                                                        ------------    -----------    -----------    -----------
Expenses
     Operating                                               498,865        504,003      1,001,503        960,342
     Marketing, selling and administrative                   107,271        107,469        209,347        220,259
     Depreciation and amortization                            85,148         74,927        167,975        142,592
                                                        ------------    -----------    -----------    -----------
                                                             691,284        686,399      1,378,825      1,323,193
                                                        ------------    -----------    -----------    -----------
Operating Income                                             130,520        135,275        242,932        225,359
                                                        ------------    -----------    -----------    -----------
Other Income (Expense)
     Interest income                                           2,485          4,945          6,712         11,742
     Interest expense, net of capitalized interest           (67,008)       (63,279)      (135,276)      (122,534)
     Other income (expense)                                      703          4,772          5,145         19,643
                                                        ------------    -----------    -----------    -----------
                                                             (63,820)       (53,562)      (123,419)       (91,149)
                                                        ------------    -----------    -----------    -----------
Net Income                                              $     66,700    $    81,713    $   119,513    $   134,210
                                                        ============    ===========    ===========    ===========

Earnings Per Share:
     Basic                                              $       0.35   $       0.43    $      0.62    $      0.70
                                                        ============   ============    ===========    ===========
     Diluted                                            $       0.34   $       0.42    $      0.61    $      0.69
                                                        ============   ============    ===========    ===========
Weighted average shares outstanding:
     Basic                                                   192,406        192,209        192,366        192,185
                                                        ============   ============    ===========    ===========
     Diluted                                                 196,413        193,093        195,962        193,304
                                                        ============   ============    ===========    ===========


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


                                       1






                          ROYAL CARIBBEAN CRUISES LTD.

                          CONSOLIDATED BALANCE SHEETS

                       (in thousands, except share data)


                                                                                  June 30,       December 31,
                                       ASSETS                                      2002              2001
                                                                                ------------    -------------
                                                                                          
                                                                                (unaudited)
Current Assets
  Cash and cash equivalents                                                     $    593,864    $    727,178
  Trade and other receivables, net                                                    87,514          72,196
  Inventories                                                                         33,423          33,493
  Prepaid expenses and other assets                                                   89,229          53,247
                                                                                ------------    -------------
      Total current assets                                                           804,030         886,114

Property and Equipment - at cost less accumulated
     depreciation and amortization                                                 8,958,187       8,605,448
Goodwill, net                                                                        278,561         278,561
Other Assets                                                                         540,547         598,659
                                                                                ------------    -------------
                                                                                $ 10,581,325    $ 10,368,782
                                                                                ============    =============

                                         LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
  Current portion of long-term debt                                             $    273,595    $    238,581
  Accounts payable                                                                   160,213         144,070
  Accrued expenses and other liabilities                                             266,349         283,913
  Customer deposits                                                                  679,410         446,085
                                                                                ------------    -------------
      Total current liabilities                                                    1,379,567       1,112,649

Long-Term Debt                                                                     5,336,756       5,407,531
Other Long-Term Liabilities                                                           15,306          92,018
Commitments and Contingencies (Note 6)

Shareholders' Equity
  Common stock ($.01 par value; 500,000,000 shares authorized;
       192,437,255 and 192,310,198 shares issued)                                      1,924           1,923
  Paid-in capital                                                                  2,047,966       2,045,904
  Retained earnings                                                                1,800,918       1,731,423
  Accumulated other comprehensive income (loss)                                        5,766         (16,068)
  Treasury stock (495,696 and 475,524 common shares at cost)                          (6,878)         (6,598)
                                                                                ------------    -------------
      Total shareholders' equity                                                   3,849,696       3,756,584
                                                                                ------------    -------------
                                                                                $ 10,581,325    $ 10,368,782
                                                                                ============    =============


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

                                       2







                          ROYAL CARIBBEAN CRUISES LTD.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                            (unaudited, in thousands)

                                                                       Six Months Ended June 30,
                                                                       --------------------------
                                                                           2002           2001
                                                                       -----------    -----------
                                                                                
Operating Activities
   Net income                                                          $   119,513    $   134,210
   Adjustments:
     Depreciation and amortization                                         167,975        142,592
     Accretion of original issue discount                                   23,071         13,625

   Changes in operating assets and liabilities:
     Increase in trade and other receivables, net                          (15,318)       (24,653)
     Decrease (increase) in inventories                                         70         (2,798)
     Increase in prepaid expenses and other assets                         (24,303)        (8,773)
     Increase in accounts payable                                           16,143          8,785
     (Decrease) increase in accrued expenses and other liabilities         (29,242)        17,034
     Increase in customer deposits                                         233,325        187,224
     Other, net                                                              7,627        (11,980)
                                                                       -----------    -----------
   Net cash provided by operating activities                               498,861        455,266
                                                                       -----------    -----------
Investing Activities
   Purchases of property and equipment                                    (200,666)    (1,021,839)
   Other, net                                                               (5,265)       (25,262)
                                                                       -----------    -----------
   Net cash used in investing activities                                  (205,931)    (1,047,101)
                                                                       -----------    -----------
Financing Activities
   Proceeds from issuance of long-term debt                                   -         1,574,643
   Repayments of long-term debt, net                                      (398,824)      (292,604)
   Dividends                                                               (50,018)       (49,972)
   Other, net                                                               22,598          1,045
                                                                       -----------    -----------
   Net cash (used in) provided by financing activities                    (426,244)     1,233,112
                                                                       -----------    -----------
Net (decrease) increase in cash and cash equivalents                      (133,314)       641,277
Cash and cash equivalents at beginning of period                           727,178        177,810
                                                                       -----------    -----------
Cash and cash equivalents at end of period                             $   593,864    $   819,087
                                                                       ===========    ===========

Supplemental Disclosures
   Cash paid during the year for:
     Interest, net of amount capitalized                               $   117,978    $   102,037
                                                                       ===========    ===========
   Noncash investing and financing activities:
     Acquisition of vessel through debt                                $   319,951    $      -
                                                                       ===========    ===========


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 some 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 2001.

Note 2--Summary of Significant Accounting Policies

     On January 1, 2002, we adopted Statement of Financial  Accounting Standards
No. 142,  "Goodwill and Other  Intangible  Assets,"  which  requires us to cease
amortization  of goodwill  and  perform an  impairment  review of goodwill  upon
adoption,  annually  thereafter and whenever events or changes in  circumstances
indicate that the carrying amount of these assets may not be fully  recoverable.
We completed our initial  impairment  test of goodwill as of January 1, 2002 and
determined  that our  goodwill  was not  impaired.  Net  income,  excluding  the
amortization  of goodwill,  would have been $84.3 million and $139.4  million in
the second  quarter  and six months  ended June 30,  2001,  respectively.  Basic
earnings  per share  would have been $0.44 and $0.73,  respectively  and diluted
earnings per share would have been $0.44 and $0.72, respectively.

     On January 1, 2002, we adopted Statement of Financial  Accounting Standards
No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets," which
requires the  measurement  and  recognition  of the impairment of (i) long-lived
assets to be held and used and (ii)  long-lived  assets to be held for sale. The
implementation  of Statement of Financial  Accounting  Standards No. 144 did not
have a material  impact on our results of  operations  or financial  position at
adoption or during the six months ended June 30, 2002.

     In April 2002,  the Financial  Accounting  Standards  Board issued,  and we
adopted,  Statement of Financial  Accounting  Standards No. 145,  "Rescission of
FASB  Statements  No. 4, 44, and 64,  Amendment  of FASB  Statement  No. 13, and
Technical  Corrections".  Statement  of  Financial  Accounting  Standards  No. 4
required all gains and losses from  extinguishment of debt to be aggregated and,
if material,  classified as an  extraordinary  item,  net of related  income tax
effect.  It was replaced by the criteria in Accounting  Principles Board Opinion
No. 30 for  classification  requirements of  extraordinary  items.  Statement of
Financial  Accounting Standards No. 13 was amended to require that certain lease
modifications,   which  have   economic   effects   similar  to   sale-leaseback
transactions,   be   accounted   for  in  the  same  manner  as   sale-leaseback
transactions.  The implementation of Statement of Financial Accounting Standards

                                       4




No.  145 did not have an  impact  on our  results  of  operations  or  financial
position at adoption or during the six months ended June 30, 2002.

Note 3--Earnings Per Share

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

                                                        Second Quarter Ended     Six Months Ended
                                                              June 30,               June 30,
                                                        --------------------    ------------------
                                                           2002       2001        2002      2001
                                                        ---------   --------    --------  --------
                                                                              
Net Income                                              $  66,700   $ 81,713    $119,513  $134,210
                                                        =========   ========    ========  ========

Weighted-average common shares outstanding                192,406    192,209     192,366   192,185
Dilutive effect of stock options                            4,007        884       3,596     1,119
                                                        ---------   --------    --------  --------
Diluted weighted-average shares outstanding               196,413    193,093     195,962   193,304
                                                        =========   ========    ========  ========

Basic earnings per share                                $    0.35   $   0.43    $   0.62  $   0.70
                                                        =========   ========    ========  ========
Diluted earnings per share                              $    0.34   $   0.42    $   0.61  $   0.69
                                                        =========   ========    ========  ========


     Our diluted  earnings per share  computation for the second quarter and six
months  ended  June 30,  2002 and 2001 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.

Note 4--Long-Term Debt

        In May 2002, we entered into a $320.0 million term loan bearing interest
at a variable rate of six month LIBOR plus 1.535%, due through 2010 and secured
by a Celebrity vessel.

Note 5--Shareholders' Equity

     During each of the quarters ended March 31, 2002 and 2001 and June 30, 2002
and 2001, we declared cash dividends on common shares of $0.13 per share.

Note 6--Commitments and Contingencies

     Capital Expenditures.  As of June 30, 2002, we had five ships on order with
an aggregate capacity of 12,528 berths. The aggregate contract price of the five
ships,  which  excludes  capitalized  interest  and other  ancillary  costs,  is



                                       5


approximately  $2.3  billion,  against  which we have  made  deposits  of $319.6
million as of June 30,  2002.  Additional  deposits are due prior to delivery of
$69.3  million  in 2002 and $5.2  million  in 2003.  In May  2002,  we moved the
delivery  date of  Navigator  of the Seas from the first  quarter of 2003 to the
fourth quarter of 2002. As of June 30, 2002, we anticipated that overall capital
expenditures would be approximately $1.6 billion,  $0.6 billion and $1.0 billion
for 2002, 2003 and 2004,  respectively.  (See Note 8--Subsequent Events.) Two of
the ships on order, with an aggregate capacity of 4,200 berths, are committed to
the joint venture with P&O Princess Cruises plc. The aggregate contract price of
these two ships,  excluding  capitalized  interest and other ancillary costs, is
approximately $0.8 billion and is included in our projected capital costs above.

     Merger Costs.  We continue to incur costs in  connection  with the proposed
dual-listed  company  merger  with P&O  Princess  Cruises  plc  which  are being
deferred.  In the event the  transaction is not  consummated,  we will write off
these costs, resulting in a charge to earnings. We expect to incur approximately
$25 million of merger related costs through  September  2002. If the dual-listed
company merger is completed,  these  deferred  costs,  together with  additional
success costs, will be capitalized as part of the transaction.

     Litigation.  In April  1999,  a  lawsuit  was  filed in the  United  States
District  Court for the  Southern  District of New York on behalf of current and
former crew members  alleging  that we failed to pay the  plaintiffs  their full
wages.  The suit seeks payment of (i) the wages alleged to be owed, (ii) penalty
wages under 46 U.S.C.  Section 10313 of U.S. law and (iii) punitive damages.  In
November  1999,  a  purported  class  action  suit was  filed in the same  court
alleging a similar cause of action. We are not able at this time to estimate the
impact  of  these  proceedings  on us;  there  can  be no  assurance  that  such
proceedings, if decided adversely, would not have a material adverse effect upon
our financial  condition or results of operations.  We are engaged in settlement
discussions  which,  if  concluded,  would  result  in a charge to  earnings  of
approximately $0.09 to $0.10 per share,  although there can be no assurance that
a settlement agreement will be reached.

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


                                       6




     Other. At June 30, 2002, we have future commitments to pay for our usage of
certain port facilities,  maintenance  contracts and  communication  services as
follows (in thousands):

                     
                        Year
                        --------------------------------
                        2002                   $ 28,677
                        2003                     27,022
                        2004                     27,809
                        2005                     22,765
                        2006                     20,301
                        Thereafter              125,563
                                             -----------
                                               $252,137
                                             ===========





Note 7--Comprehensive Income

        Comprehensive income was as follows (in thousands):

                                                Second Quarter Ended       Six Months Ended
                                                      June 30,                  June 30,
                                                ---------------------    ---------------------
                                                  2002         2001         2002       2001
                                                ---------   ---------    ---------   ---------
                                                                         
Net income                                      $  66,700   $  81,713    $ 119,513   $ 134,210
Transition adjustment SFAS No. 133                   -           -            -          7,775
Changes related to cash flow derivative hedges      6,781        (881)      21,834      (6,783)
                                                ---------   ---------    ---------   ---------
    Total comprehensive income                  $  73,481   $  80,832    $ 141,347   $ 135,202
                                                =========   =========    =========   =========


Note 8--Subsequent Events

     On July 5, 2002, Royal Caribbean International added Brilliance of the Seas
to its fleet.  In connection  with this  addition,  we novated our original ship
building  contract and entered into a long-term  operating lease  denominated in
British  pounds  sterling.  The total  lease term is 25 years with  cancellation
provisions at years 10 and 18. The lease payments vary based on actual  sterling
LIBOR.  Assuming  sterling LIBOR averages 5.75% over the term of the lease,  the
effective  interest  rate  would be  approximately  5.75%.  As a result  of this
transaction,  our capital  expenditures  will be approximately  $1.1 billion for
2002.


                                       7



                          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,

          - 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 vessels,

          - emergency ship repairs,

          - incidents involving cruise vessels at sea,

          - reduced  consumer  demand  for  cruises as a result of any number of
            reasons,  including  armed  conflict,  political  instability,  or
            the unavailability of air service,

          - changes in interest rates or oil prices, and

          - weather.

     The above  examples may not be 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, 2001.


                                       8




Results of Operations

Summary

     Revenues for the second  quarter of 2002 were $821.8  million,  essentially
unchanged  from  $821.7  million for the same  period in 2001.  The  increase in
capacity for the period was offset by a decline in gross  revenue per  available
passenger  cruise  day.  Net  income  for the  second  quarter of 2002 was $66.7
million or $0.34 per share on a diluted basis compared to $81.7 million or $0.42
per share for the second quarter of 2001.  Second quarters of 2002 and 2001 were
positively affected by $3.0 million of compensation from the shipyard related to
the late  delivery  of  Constellation  and $14.0  million  related to  insurance
claims,  respectively.  The impact to the second  quarters  of 2002 and 2001 for
ships out of  service,  net of  compensation  from the  shipyard  and  insurance
claims,  was a decrease in earnings of $0.04 and $0.06 per share,  respectively.
Net revenue per available  passenger  cruise day for the second  quarter of 2002
declined  3.3%  from the same  period  in 2001.  Net  revenue  represents  gross
revenues less costs of air  transportation,  travel agent  commissions and other
direct costs of sales.

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


                                                     Second Quarter Ended         Six Months Ended
                                                           June 30,                   June 30,
                                                    ---------------------       --------------------
                                                       2002       2001             2002       2001
                                                    ---------   ---------       ---------  ---------
                                                                                  
  Revenues                                             100.0%     100.0%           100.0%     100.0%
  Expenses:
       Operating                                        60.7       61.3             61.8       62.0
       Marketing, selling and administrative            13.0       13.1             12.9       14.2
       Depreciation and amortization                    10.4        9.1             10.3        9.2
                                                   ---------   ---------        ---------  ---------
  Operating Income                                      15.9       16.5             15.0       14.6
  Other Income (Expense)                                (7.8)      (6.6)            (7.6)      (5.9)
                                                   ---------   ---------        ---------  ---------
  Net Income                                             8.1%       9.9%             7.4%       8.7%
                                                   ==========  =========        =========  =========



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

Revenues

     Revenues for the second  quarter of 2002 were $821.8  million,  essentially
unchanged  from  $821.7  million for the same  period in 2001.  The  increase in
capacity of 9.8% was offset by an 8.9%  decline in gross  revenue per  available
passenger  cruise day. The increase in capacity was associated with the addition

                                       9


of Summit and Adventure of the Seas during 2001 and  Constellation  in 2002. The
increase in capacity was partially  offset by the transfer of Viking Serenade to
Island  Cruises,  our joint  venture  with First  Choice  Holidays  PLC, and the
cancellation  of four weeks of  sailings  due to  unanticipated  drydocks of two
ships.  The decrease in gross  revenue per  available  passenger  cruise day was
primarily  associated  with lower cruise ticket  prices  following the events of
September  11,  2001, a lower  percentage  of guests who chose to book their air
passage  through us, a general  softness in the U.S.  economy and an increase in
industry  capacity.  The  percentage  of guests  booking  air travel  through us
decreased from 26.7% in the second quarter of 2001 to 14.5% in 2002. Net revenue
per available  passenger cruise day for the second quarter of 2002 declined 3.3%
from the same  period in 2001.  Occupancy  for the  second  quarter  of 2002 was
104.4% compared to 103.0% for the same period in 2001.

     Revenues  for the first six months of 2002  increased  4.7% to $1.6 billion
from $1.5  billion for the same  period in 2001.  The  increase in revenues  was
primarily  due to a 16.2%  increase  in  capacity,  partially  offset  by a 9.9%
decline in gross revenue per available  passenger cruise day.  Occupancy for the
first six months of 2002 was 104.1%  compared  to 103.0% for the same  period in
2001.

     On July 25, 2002, we announced net revenues per available  passenger cruise
day for the third quarter of 2002 are expected to be down 2% to 4%, while in the
fourth  quarter  they are  expected to be up 4% to 6% from the same  quarters in
2001.  For the full year 2002, net revenues per available  passenger  cruise day
are expected to be down 2% to 3% from 2001.

Expenses

     Operating  expenses decreased 1.0% to $498.9 million for the second quarter
of 2002  compared to $504.0  million  for the same period in 2001 and  increased
4.3% to $1.0  billion  for the first six months of 2002 from  $960.3  million in
2001.  The  decrease  for the  second  quarter  was  primarily  due to lower air
transportation costs associated with fewer guests purchasing air passage through
us and  lower  travel  agent  commissions  as a result  of lower  cruise  ticket
pricing,  partially  offset by an increase in capacity of 9.8%. The increase for
the six months  ended June 30,  2002 was  primarily  due to a 16.2%  increase in
capacity,  partially  offset  by a  decrease  in air  and  commission  expenses.
Included  in   operating   expenses  for  the  first  six  months  of  2002  was
approximately $5.0 million in guest and travel agent expenses resulting from the
cancellation of four weeks of sailings related to unanticipated drydocks for two
ships. Operating costs per available passenger cruise day for the second quarter
and six months ended June 30, 2002 declined 9.8% and 10.3%, respectively.

     Marketing,  selling and  administrative  expenses  decreased 0.2% to $107.3
million for the second  quarter of 2002 from $107.5  million for the same period
in 2001,  and decreased  5.0% to $209.3 million for the first six months of 2002
from $220.3 million in 2001. The decrease for the six months ended June 30, 2002
was due primarily to the timing of marketing activities and advertising costs as
well  as cost  reduction  initiatives.  Marketing,  selling  and  administrative
expenses  as a  percentage  of  revenues  were  13.0% and  13.1% for the  second
quarters of 2002 and 2001,  respectively,  and 12.9% and 14.2% for the first six
months ended 2002 and 2001, respectively.




                                       10


     Operating costs and marketing, selling and administrative expenses on a per
available  passenger  cruise  day  basis,  excluding  fuel  costs and prior year
insurance claims, declined 13.2% and 14.0% for the second quarter and six months
ended June 30, 2002, respectively,  compared to 2001. For the full year 2002, we
expect  these  costs  to be  down 5% per  available  passenger  cruise  day on a
year-over-year  basis. For the quarter,  running expenses (i.e.,  those expenses
directly associated with shipboard  operations) and SG&A expenses excluding fuel
were down 6.9% on a per available  passenger cruise day basis. For the full year
2002, we expect these costs to be down 3.5% to 4.0% on the same basis.

     Depreciation  and  amortization  increased  13.6% to $85.1  million for the
second  quarter  of 2002  from  $74.9  million  for the same  period in 2001 and
increased  17.8% to $168.0  million for the six months  ended June 30, 2002 from
$142.6  million for the same period in 2001.  The increase was  primarily due to
incremental  depreciation  associated with the addition of new ships,  partially
offset by the  elimination  of $5.2 million of goodwill  amortization  resulting
from the implementation of Statement of Financial  Accounting Standards No. 142,
"Goodwill and Other Intangible Assets," in 2002.

Other Income (Expense)

     Gross interest expense, excluding capitalized interest,  increased to $73.5
million for the second quarter of 2002 compared to $70.8 million in 2001, and to
$147.7 million for the six months ended June 30, 2002 compared to $140.6 million
for the same period in 2001.  The  increase  for the second  quarter and the six
months ended June 30, 2002 was due  primarily to an increase in the average debt
level  associated with our fleet  expansion  program  partially  offset by lower
interest rates.  Capitalized  interest  decreased to $6.5 million for the second
quarter of 2002 from $7.5 million for the same period in 2001,  and decreased to
$12.5 million for the six months ended June 2002 from $18.1 million for the same
period  in 2001,  due to a lower  average  level of  investment  in ships  under
construction and lower interest rates.

     The  decrease in Other income  (expense)  for the six months ended June 30,
2002  compared to the same period in 2001 was  primarily  due to $4.5 million of
losses  from  affiliated  operations,   partially  offset  by  $3.0  million  of
compensation  from the shipyard  related to the late delivery of  Constellation.
Included in the same period in 2001 was $7.2  million of  compensation  from the
shipyard related to the late delivery of a ship.

Liquidity and Capital Resources

Sources and Uses of Cash

     Net cash provided by operating  activities was $498.9 million for the first
six months of 2002 compared to $455.3  million for the same period in 2001.  The
increase was primarily  due to the timing of cash  receipts  related to customer
deposits.

     Our capital  expenditures  were $520.6  million for the first six months of
2002 compared to $1.0 billion for the same period in 2001. Capital  expenditures
for the first six  months of 2002 were  primarily  related  to the  delivery  of
Constellation and ships under construction.  Capital  expenditures for the first

                                       11


six months of 2001 were  primarily  related to the  deliveries  of Infinity  and
Radiance of the Seas, and deposits for ships under construction.

     During the first six months of 2002, we paid  quarterly  cash  dividends on
our common stock of $50.0  million.  We had net  repayments of $350.0 million on
our $1.0 billion revolving credit facility.  In May 2002, we partially  financed
the acquisition of  Constellation  with a $320.0 million  secured  variable rate
term loan. (See Note 4--Long-Term Debt.)

     Capitalized interest decreased to $12.5 million for the first six months of
2002 from $18.1 million for the same period in 2001.  The decrease was primarily
due to a lower average level of investment in ships under construction and lower
interest rates.

Future Commitments

     We currently have four ships on order with an aggregate  capacity of 10,428
berths.  The  aggregate  contract  price  of  the  four  ships,  which  excludes
capitalized  interest and other ancillary costs, is approximately  $1.9 billion,
against  which we have made  deposits  of $265.2  million  as of June 30,  2002.
Additional  deposits are due prior to the dates of delivery of $69.3  million in
2002 and $5.2  million  in 2003.  Two of the ships on order,  with an  aggregate
capacity of 4,200  berths,  are committed to the joint venture with P&O Princess
Cruises  plc.  The  aggregate  contract  price of  these  two  ships,  excluding
capitalized  interest and other ancillary costs, is  approximately  $0.8 billion
and is included in our projected capital costs below.

     In May 2002,  we moved the delivery  date of Navigator of the Seas from the
first  quarter of 2003 to the fourth  quarter  of 2002.  On July 5, 2002,  Royal
Caribbean International added Brilliance of the Seas to its fleet. In connection
with this addition,  we novated our original ship building  contract and entered
into a long-term  operating lease  denominated in British pounds  sterling.  The
total lease term is 25 years with  cancellation  provisions  at years 10 and 18.
Our British pounds  sterling  receipts from business  operations  will provide a
natural  hedge to the foreign  exchange  exposure from the lease  payments.  The
lease  payments vary based on actual  sterling  LIBOR.  Assuming  sterling LIBOR
averages 5.75% over the term of the lease, the effective  interest rate would be
approximately   5.75%.   As  a  result,   we  anticipate  that  overall  capital
expenditures will be approximately  $1.1 billion,  $0.6 billion and $1.0 billion
for 2002, 2003, and 2004, respectively.

     We have  options to purchase  two  additional  Radiance-class  vessels with
delivery  dates in the third  quarters  of 2005 and 2006.  The  options  have an
aggregate  contract  price of $0.8 billion and we have  extended the  expiration
date on these options to September 20, 2002.

     As of June 30, 2002, we had $5.6 billion of long-term  debt of which $273.6
million is due during the 12-month period ending June 30, 2003.

     We continue  to incur costs in  connection  with the  proposed  dual-listed
company merger with P&O Princess  Cruises plc which are being  deferred.  In the
event the  transaction  is not  consummated,  we will  write  off  these  costs,
resulting in a charge to earnings.  We expect to incur approximately $25 million

                                       12


of merger  related costs through  September  2002.  If the  dual-listed  company
merger is completed,  these deferred  costs,  together with  additional  success
costs, will be capitalized as part of the transaction.

     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.

Funding Sources

     As of  June  30,  2002,  our  liquidity  was  $1.6  billion  consisting  of
approximately  $0.6  billion  in cash and  cash  equivalents  and  $1.0  billion
available under our $1.0 billion unsecured  revolving credit facility.  Our $1.0
billion revolving credit facility expires June 2003. Any amounts  outstanding at
that time will be payable  immediately if the facility is not renewed. We intend
to renew or replace this facility prior to its expiration date. 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, or for up to $624.0
million in aggregate.  Capital  expenditures and scheduled debt payments will be
funded through a combination  of cash flows  provided by  operations,  drawdowns
under our available credit facility,  the incurrence of additional  indebtedness
and the sales of equity  or debt  securities  in  private  or public  securities
markets.  The events of September 11, 2001,  current  market  volatility and the
lowering of our credit  ratings by Standard & Poors and Moody's  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  financings  from
external sources will be available in accordance with our expectations.

     Our debt 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
June 30, 2002.

Other

     On July 25, 2002,  we announced  that we believed the  consensus of analyst
estimates for 2002 full year earnings per share of $1.38 was reasonable.  We are
engaged in settlement  discussions with respect to certain  litigation which, if
concluded,  would result in a charge to earnings of approximately $0.09 to $0.10
per share,  although there can be no assurance that a settlement  agreement will
be reached.  Based upon the current booking trends,  in the event the settlement
mentioned above is reached,  we still believe the consensus of analyst estimates
remains reasonable.


                                       13


                           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
                                                   Chief Financial Officer
Date: August 14, 2002



                                       14


August 14, 2002



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,  Chief
Financial  Officer,  of  Royal  Caribbean  Cruises  Ltd.  (the  "Company")  each
certifies as follows with respect to the Company's  Quarterly  Financial  Report
for the Second Quarter of 2002 to which this letter is attached (the "Report"):

     1.   the Report fully complies with the applicable  reporting  requirements
          of Sections 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
                                        Chief Financial Officer




                                       15