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 November, 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 Third Quarters
and Nine Months Ended September 30, 2002 and 2001 ....................      1

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

Consolidated Statements of Cash Flows for the Nine Months Ended
September 30, 2002 and 2001 ..........................................      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 Chief Financial
Officer Certification ................................................     18





                         ROYAL CARIBBEAN CRUISES LTD.

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


                                                  Third Quarter Ended        Nine Months Ended
                                                     September 30,              September 30,
                                                ----------------------     ----------------------
                                                   2002         2001          2002        2001
                                                ----------   ---------     ----------  ----------
                                                                           
Revenues                                        $1,031,660   $ 940,721     $2,653,417  $2,489,273
                                                ----------   ---------     ----------  ----------
Expenses
  Operating                                        601,640     529,156      1,603,143   1,489,498
  Marketing, selling and administrative            102,885     123,489        312,232     343,748
  Depreciation and amortization                     85,538      76,819        253,513     219,411
                                                ----------   ---------     ----------  ----------
                                                   790,063     729,464      2,168,888   2,052,657
                                                ----------   ---------     ----------  ----------
Operating Income                                   241,597     211,257        484,529     436,616
                                                ----------   ---------     ----------  ----------
Other Income (Expense)
  Interest income                                    3,696       7,960         10,408      19,702
  Interest expense, net of capitalized interest    (67,755)    (63,212)      (203,031)   (185,746)
  Other income (expense)                            15,956       3,207         21,101      22,850
                                                ----------   ---------     ----------  ----------
                                                   (48,103)    (52,045)      (171,522)   (143,194)
                                                ----------   ---------     ----------  ----------
Net Income                                      $  193,494   $ 159,212     $  313,007  $  293,422
                                                ==========   =========     ==========  ==========
Earnings Per Share:
     Basic                                      $     1.01   $    0.83     $     1.63  $     1.53
                                                ==========   =========     ==========  ==========
     Diluted                                    $     0.99   $    0.82     $     1.60  $     1.52
                                                ==========   =========     ==========  ==========
Weighted average shares outstanding:
     Basic                                         192,463     192,254        192,399     192,208
                                                ==========   =========     ==========  ==========
     Diluted                                       195,341     193,139        195,755     193,435
                                                ==========   =========     ==========  ==========


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

                                       1






                          ROYAL CARIBBEAN CRUISES LTD.

                          CONSOLIDATED BALANCE SHEETS
                       (in thousands, except share data)


                                                                  September 30,    December 31,
                                        ASSETS                        2002             2001
                                                                 --------------    ------------
                                                                  (unaudited)
                                                                             
Current Assets
  Cash and cash equivalents                                      $     641,808     $    727,178
  Trade and other receivables, net                                      82,358           72,196
  Inventories                                                           34,849           33,493
  Prepaid expenses and other assets                                     82,416           53,247
                                                                 --------------    ------------
      Total current assets                                             841,431          886,114
Property and Equipment - at cost less accumulated
  depreciation and amortization                                      8,824,156        8,605,448
Goodwill, net                                                          278,561          278,561
Other Assets                                                           568,992          598,659
                                                                 --------------    ------------
                                                                   $10,513,140     $ 10,368,782
                                                                 ==============    ============

                        LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities
  Current portion of long-term debt                              $     122,412     $    238,581
  Accounts payable                                                     174,991          144,070
  Accrued expenses and other liabilities                               262,862          283,913
  Customer deposits                                                    578,946          446,085
                                                                 --------------    ------------
      Total current liabilities                                      1,139,211        1,112,649

Long-Term Debt                                                       5,351,779        5,407,531
Other Long-Term Liabilities                                              2,818           92,018
Commitments and Contingencies (Note 6)
Shareholders' Equity
  Common stock ($.01 par value; 500,000,000 shares authorized;
     192,485,759 and 192,310,198 shares issued)                          1,925            1,923
  Paid-in capital                                                    2,048,632        2,045,904
  Retained earnings                                                  1,969,389        1,731,423
  Accumulated other comprehensive income (loss)                          6,404          (16,068)
  Treasury stock (505,782 and 475,524 common shares at cost)            (7,018)          (6,598)
                                                                 --------------    ------------
Total shareholders' equity                                           4,019,332        3,756,584
                                                                 --------------    ------------
                                                                 $  10,513,140     $ 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)
                                                                              Nine Months Ended
                                                                                 September 30,
                                                                            ----------------------
                                                                               2002        2001
                                                                            ----------  ----------
                                                                                  
Operating Activities
   Net income                                                               $  313,007  $  293,422
   Adjustments:
     Depreciation and amortization                                             253,513     219,411
     Accretion of original issue discount                                       34,882      24,726

   Changes in operating assets and liabilities:
     Increase in trade and other receivables, net                              (10,162)    (12,900)
     Increase in inventories                                                    (1,356)     (4,076)
     Increase in prepaid expenses and other assets                             (18,396)     (6,462)
     Increase (decrease) in accounts payable                                    30,921        (478)
     (Decrease) increase in accrued expenses and other liabilities             (31,823)     65,100
     Increase in customer deposits                                             132,861       5,208
     Other, net                                                                 12,973     (10,171)
                                                                            ----------  ----------
   Net cash provided by operating activities                                   716,420     573,780
                                                                            ----------  ----------
Investing Activities
   Purchases of property and equipment                                        (152,125) (1,162,736)
   Other, net                                                                  (21,755)    (30,262)
                                                                            ----------  ----------
   Net cash used in investing activities                                      (173,880) (1,192,998)
                                                                            ----------  ----------
Financing Activities
   Proceeds from issuance of long-term debt                                         -    1,574,643
   Repayments of long-term debt, net                                          (576,896)   (298,128)
   Dividends                                                                   (75,041)    (74,969)
   Other, net                                                                   24,027       4,452
                                                                            ----------  ----------
   Net cash (used in) provided by financing activities                        (627,910)  1,205,998
                                                                            ----------  ----------
Net (decrease) increase in cash and cash equivalents                           (85,370)    586,780
Cash and cash equivalents at beginning of period                               727,178     177,810
                                                                            ----------  ----------
Cash and cash equivalents at end of period                                  $  641,808  $  764,590
                                                                            ==========  ==========

Supplemental Disclosures
   Cash paid during the year for:
   Interest, net of amount capitalized                                      $  187,595  $  118,600
                                                                            ==========  ==========
   Noncash investing and financing activities:
   Acquisition of vessel through debt                                       $  319,951  $  326,738
                                                                            ==========  ==========



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.  For the third quarter and nine
months ended  September  30, 2001,  net income  excluding  the  amortization  of
goodwill, would have been $161.8 million and $301.2 million, respectively. Basic
earnings  per share  would have been $0.84 and $1.57,  respectively  and diluted
earnings per share would have been $0.84 and $1.56, 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 nine months ended September 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

                                       4





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
No. 145 did not have a material impact on our results of operations or financial
position at adoption or during the nine months ended September 30, 2002.

Note 3--Earnings Per Share

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


                                 Third Quarter Ended        Nine Months Ended
                                   September 30,              September 30,
                                --------------------       --------------------
                                   2002       2001            2002       2001
                                ---------   --------       ---------   --------
                                                           
Net Income                      $193,494    $159,212        $313,007   $293,422
                                =========   ========       =========   ========
Weighted-average common
shares outstanding               192,463     192,254         192,399    192,208
Dilutive effect of stock
options                            2,878         885           3,356      1,227
                                ---------   --------       ---------   --------
Diluted weighted-average
shares outstanding               195,341     193,139         195,755    193,435

Basic earnings per share        $   1.01    $   0.83        $   1.63   $   1.53
                                =========   ========       =========   ========
Diluted earnings per share      $   0.99    $   0.82        $   1.60   $   1.52
                                =========   ========       =========   ========


     Our diluted  earnings per share  computation for the third quarter and nine
months ended  September  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
Option TM 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.  In September  2002, our $150.0 million 7.125% senior notes
matured and were paid in full.

Note 5--Shareholders' Equity

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

                                       5



Note 6--Commitments and Contingencies

     Capital Expenditures.  As of September 30, 2002, we had 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 $285.0
million as of September 30, 2002.  Additional deposits are due prior to delivery
of $49.4  million in 2002 and $1.0  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.  In  September  2002,  we moved the  delivery  date of
Serenade  of the Seas from the fourth  quarter  of 2003 to the third  quarter of
2003 and  Mariner  of the Seas  from the  first  quarter  of 2004 to the  fourth
quarter of 2003. As of September 30, 2002, we anticipated  that overall  capital
expenditures would be approximately $1.1 billion,  $1.1 billion and $0.5 billion
for 2002, 2003 and 2004, respectively.  (See Operating Leases below.) 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.
We agreed with P&O Princess Cruises plc to terminate the joint venture effective
January 1, 2003  provided that there has been no change of control of either P&O
Princess Cruises plc or us prior to that date, in which case, the two ships will
remain with our fleet.

     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.  In October 2002, we entered into settlement
agreements in connection with both lawsuits.  The settlement  agreement relating
to the lawsuit brought on behalf of individual crew members  resolves the claims
of most of these individuals. The settlement agreement relating to the purported
class action  lawsuit is subject to court approval and there can be no assurance
that  such  approval  will  be  obtained.  Under  the  terms  of the  settlement
agreements,  we are to make  aggregate  payments  of $20.0  million,  which were
recorded as of September 30, 2002.

     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.

     Operating Leases. On July 5, 2002, we added Brilliance of the Seas to Royal
Caribbean  International's  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
cancelable by either party at years 10 and 18. In  connection  with the novation
of the  contract,  we  received  $77.7  million  for  reimbursement  of shipyard
deposits  previously made,  which were offset against  purchases of property and
equipment.  The lease  payments  vary  based on  sterling  LIBOR.  We have other
noncancelable  operating leases  primarily for office and warehouse  facilities,
computer equipment and motor vehicles.


                                       6





     As of September  30, 2002,  future  minimum  lease  payments for  operating
leases were as follows (in thousands):

                Year
                          
                2002            $ 11,100
                2003              44,184
                2004              44,177
                2005              41,442
                2006              39,329
                Thereafter       231,263
                                --------
                                $411,495
                                ========




     Total  expense for all operating  leases  amounted to $8.7 million and $2.4
million for the third quarters 2002 and 2001, respectively and $14.1 million and
$7.3 million for the nine months ended 2002 and 2001, respectively.

     Other.  At September  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            $  7,203
                2003              26,770
                2004              27,725
                2005              22,765
                2006              20,301
                Thereafter       126,063
                                --------
                                $230,827
                                ========




Note 7--Comprehensive Income

     Comprehensive income was as follows (in thousands):


                                 Third Quarter Ended         Nine Months Ended
                                    September 30,              September 30,
                                --------------------       --------------------
                                   2002       2001            2002       2001
                                ---------   --------       ---------  ---------
                                                          
Net income                       $193,494   $159,212       $313,007   $293,422
Transition adjustment
SFAS No. 133                           -           -              -      7,775
Changes related to cash
flow derivative hedges                638     (4,309)        22,472    (11,092)
                                ---------   --------       --------   ---------
Total comprehensive income       $194,132   $154,903       $335,479   $290,105
                                =========   ========       ========   =========


                                       7


Note 8--Subsequent Events

     On October 25, 2002,  the board of  directors  of P&O Princess  Cruises plc
withdrew its support of the proposed combination of P&O Princess Cruises plc and
us as a  merger  of  equals  under  a  dual-listed  company  structure,  and  we
terminated  our  agreement  with P&O  Princess  Cruises plc  providing  for such
combination.  In connection with the termination of that agreement,  we received
an agreed  break fee of $62.5  million  which  will be  recorded  in the  fourth
quarter.  We will offset  against  this amount  approximately  $30.0  million of
merger related costs. We also agreed with P&O Princess  Cruises plc to terminate
the joint venture to target  customers in southern Europe  effective  January 1,
2003  provided  that there has been no change of control of either P&O  Princess
Cruises plc or us prior to that date.


                                       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,

      -    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  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, 2001.


                                       9




Results of Operations

Summary

     Net  income for the third  quarter of 2002 was $193.5  million or $0.99 per
share on a diluted basis  compared to $159.2  million or $0.82 per share for the
third  quarter  of 2001.  Included  in the third  quarter of 2002 is a charge of
$20.0  million  or $0.10 per share  recorded  in  connection  with a  litigation
settlement.  Third  quarter  2001 net income was  negatively  impacted  by $36.7
million or $0.19 per share due to lost  revenues and costs  associated  with the
September 11 terrorist  attacks.  Adjusted for these charges,  third quarter net
income for 2002 was $213.5 million or $1.09 per share compared to $195.9 million
or $1.01 per share for the third quarter of 2001.

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

                                Third Quarter Ended          Nine Months Ended
                                   September 30,                September 30,
                                --------------------       --------------------
                                   2002      2001             2002      2001
                                ---------  ---------       ---------  ---------
                                                          
Revenues                           100.0%     100.0%          100.0%     100.0%
Expenses:
  Operating                         58.3       56.2            60.4       59.8
  Marketing, selling
   and administrative               10.0       13.1            11.8       13.8
  Depreciation and amortization      8.3        8.2             9.6        8.9
                                ---------  ---------       ---------  ---------
Operating Income                    23.4       22.5            18.2       17.5
Other Income (Expense)              (4.6)      (5.6)           (6.4)      (5.7)
                                ---------  ---------       ---------  ---------
Net Income                          18.8%      16.9%           11.8%      11.8%
                                =========  =========       =========  =========


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

Revenues

     Revenues for the third  quarter of 2002 were a record high at $1.0 billion,
up 9.7% from $940.7 million for the same period in 2001. The increase in revenue
was driven by an  increase  in  capacity  of 15.9%,  partially  offset by a 5.4%
decline in gross  revenue per  available  passenger  cruise day. The increase in
capacity was  associated  with the addition of Summit and  Adventure of the Seas
during 2001 and  Constellation  and  Brilliance  of the Seas in 2002,  partially
offset by the transfer of Viking Serenade to Island  Cruises,  our joint venture
with First  Choice  Holidays  PLC.  The decline 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, a general  softness in the U.S.
economy,  lower cruise ticket prices  following the events of September 11, 2001
and an increase in  industry  capacity.  The  percentage  of guests  booking air
passage through us decreased from 20.6% in the third quarter of 2001 to 11.4% in
the third quarter of 2002.  Net revenue per available  passenger  cruise day for

                                       10



the third quarter of 2002 declined 1.7% from the same period in 2001.  Occupancy
for the third quarter of 2002 was 108.4%  compared to 105.7% for the same period
in 2001.

     Revenues for the first nine months of 2002  increased  6.6% to $2.7 billion
from $2.5  billion  for the same  period in 2001.  The  increase  in revenue was
primarily  due to a 16.1%  increase  in  capacity,  partially  offset by an 8.2%
decline in gross  revenue per  available  passenger  cruise day. 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.  Net revenue
per  available  passenger  cruise day for the nine months of 2002  declined 3.9%
from the same  period in 200l.  Occupancy  for the first nine months of 2002 was
105.6% compared to 104.0% for the same period in 2001.

     On October 23, 2002,  we announced  net  revenues per  available  passenger
cruise day for the fourth  quarter are  expected to be up 7% to 9% from the same
quarter in 2001.  For the full year 2002,  net revenues per available  passenger
cruise day are expected to be down 1% to 2% from 2001.

Expenses

     Operating  expenses increased 13.7% to $601.6 million for the third quarter
of 2002  compared to $529.2  million  for the same period in 2001 and  increased
7.6% to $1.6  billion  for the first  nine  months of 2002 from $1.5  billion in
2001. Included in operating expenses for the third quarter and nine months ended
September  30, 2002 is a charge of $20.0 million  recorded in connection  with a
litigation settlement. (See Note 6--Commitments and Contingencies.) The increase
for the third  quarter  was  primarily  due to an increase in capacity of 15.9%,
partially offset by a decrease in air transportation costs associated with fewer
guests purchasing air passage through us. The increase for the nine months ended
September 30, 2002 was primarily due to a 16.1% increase in capacity,  partially
offset by a decrease in air expenses.  Operating  costs per available  passenger
cruise day for the third  quarter  and nine  months  ended  September  30,  2002
declined 1.9% and 7.3%, respectively.

     Marketing,  selling and  administrative  expenses decreased 16.7% to $102.9
million for the third quarter of 2002 from $123.5 million for the same period in
2001,  and  decreased  9.2% to $312.2  million for the first nine months of 2002
from $343.7  million in 2001. The decrease for the third quarter and nine months
ended September 30, 2002 was due primarily to cost reduction initiatives and the
timing of marketing  activities and advertising  costs.  Marketing,  selling and
administrative expenses as a percentage of revenues were 10.0% and 13.1% for the
third quarters of 2002 and 2001, respectively, and 11.8% and 13.8% for the first
nine months ended 2002 and 2001, respectively. For the full year 2002, we expect
SG&A expenses to be between $430 million and $440 million,  or down from 2001 in
excess of 15% on a per available passenger cruise day basis.

     For the quarter,  running expenses (those expenses directly associated with
shipboard operations) and SG&A expenses, excluding fuel, the impact of September
11, litigation charges and Brilliance of the Seas lease payment,  were down 4.7%
on an available passenger cruise day basis.

                                       11



     Depreciation  and  amortization  increased  11.4% to $85.5  million for the
third  quarter  of 2002  from  $76.8  million  for the same  period  in 2001 and
increased  15.5% to $253.5 million for the nine months ended  September 30, 2002
from $219.4  million for the same period in 2001.  The increases  were primarily
due to  incremental  depreciation  associated  with the  addition  of new ships,
partially offset by the elimination of $2.6 million and $7.8 million of goodwill
amortization  for the third  quarter and nine months ended,  respectively.  (See
Note 2--Summary of Significant Accounting Policies.)

Other Income (Expense)

     Gross interest expense, excluding capitalized interest,  decreased to $72.6
million for the third  quarter of 2002  compared to $74.0  million in 2001,  and
increased  to $220.3  million  for the nine  months  ended  September  30,  2002
compared to $214.6  million for the same period in 2001.  The  decrease  for the
third quarter was due primarily to a decrease in interest rates partially offset
by an increase in the average  debt level  associated  with our fleet  expansion
program.  The  increase  for the nine months  ended  September  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 $4.8 million for the third  quarter of 2002 from $10.8  million for
the same  period in 2001,  and  decreased  to $17.3  million for the nine months
ended  September  2002 from $28.8 million for the same period in 2001,  due to a
lower average level of investment in ships under construction and lower interest
rates.

     The  increase  in  Other  income  (expense)  for the  third  quarter  ended
September 30, 2002 compared to the same period in 2001 was primarily due to $9.8
million of compensation from a shipyard related to a late ship delivery.

     On October 25, 2002,  the board of  directors  of P&O Princess  Cruises plc
withdrew its support of the proposed combination of P&O Princess Cruises plc and
us as a  merger  of  equals  under  a  dual-listed  company  structure,  and  we
terminated  our  agreement  with P&O  Princess  Cruises plc  providing  for such
combination. In connection with the termination of that agreement,  we received
an agreed  break fee of $62.5  million  which  will be  recorded  in the  fourth
quarter.  We will offset  against  this amount  approximately  $30.0  million of
merger related costs. We also agreed with P&O Princess  Cruises plc to terminate
the joint venture to target  customers in southern Europe  effective  January 1,
2003  provided  that there has been no change of control of either P& O Princess
Cruises plc or us prior to that date.

Liquidity and Capital Resources

Sources and Uses of Cash

     Net cash provided by operating  activities was $716.4 million for the first
nine months of 2002 compared to $573.8  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 $472.1 million for the first nine months of
2002 compared to $1.5 billion for the same period in 2001. Capital  expenditures
for the first nine  months of 2002 were  primarily  related to the  delivery  of
Constellation and ships under construction.  Capital  expenditures for the first
nine  months of 2001 were  primarily  related  to the  deliveries  of  Infinity,
Radiance of the Seas, and Summit and deposits for ships under construction.

                                       12


     In July 2002,  we financed  the addition of  Brilliance  of the Seas to our
fleet by novating  our original  ship  building  contract  and entering  into an
operating lease denominated in British pounds sterling.  The total lease term is
25 years  cancelable by either party at years 10 and 18. In connection  with the
novation  of the  contract,  we received  $77.7  million  for  reimbursement  of
shipyard  deposits  previously  made,  which were offset  against  purchases  of
property and equipment.

     During the first nine months of 2002, we paid  quarterly  cash dividends on
our common stock of $75.0  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. In September 2002, our $150.0 million 7.125% senior notes matured and
were paid in full. (See Note 4--Long-Term Debt.)

     Capitalized  interest  decreased to $17.3 million for the first nine months
of 2002 from  $28.8  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 $285.0  million as of September 30, 2002.
Additional  deposits are due prior to delivery of $49.4 million in 2002 and $1.0
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.  We agreed  with P&O  Princess  Cruises plc to
terminate  the joint venture  effective  January 1, 2003 provided that there has
been no change of control of either P&O Princess Cruises plc or us prior to that
date, in which case, the two ships will remain with our fleet.

     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. In September 2002, we moved
the delivery date of Serenade of the Seas from the fourth quarter of 2003 to the
third  quarter of 2003 and Mariner of the Seas from the first quarter of 2004 to
the fourth quarter of 2003. We anticipate that overall capital expenditures will
be approximately $1.1 billion, $1.1 billion and $0.5 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 January 10, 2003.

     As of September  30, 2002,  we had $5.5 billion of long-term  debt of which
$122.4 million is due during the 12-month period ending September 30, 2003.

                                       13



     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 September  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 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  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.  Continued  fear of  terrorism,  potential  armed  conflict and current
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  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
September 30, 2002.

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 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.

                                       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
                                            Chief Financial Officer
Date: November 8, 2002

                                 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 we 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;

                                       15



     b)   evaluated the  effectiveness of the registrant's  disclosure  controls
          and  procedures  as of a date  within 90 days prior to 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:  November 8, 2002



                       By: /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 we have:

                                       16



     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 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:  November 8, 2002


                        By: /s/ Bonnie S. Biumi
                        ---------------------------
                            Bonnie S. Biumi
                            Chief Financial Officer


                                       17


November 8, 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  to his or her  knowledge  as follows  with  respect to the  Company's
Quarterly Financial Report for the Third Quarter of 2002 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 respect the financial  condition and results of operations of
          the Company.



                       By: /s/ Richard D. Fain
                       -----------------------
                           Richard D. Fain,
                           Chief Executive Officer


                       By: /s/ Bonnie S. Biumi
                       -----------------------
                           Bonnie S. Biumi,
                           Chief Financial Officer


                                       18