Stronger than expected close-in demand
drives fourth quarter results
WAVE season off to a record start,
propelling 2025 momentum
Adjusted EPS in 2025 are expected to be
$14.35 to $14.65
Expanding vacation offering through the
launch of Celebrity River Cruises
MIAMI, Jan. 28,
2025 /PRNewswire/ -- Royal Caribbean Group (NYSE:
RCL) today reported 2024 Earnings per Share ("EPS") of $10.94 and Adjusted EPS of $11.80. These results were better than the
company's guidance due to stronger pricing on close-in demand and
continued strength in onboard revenue, partially offset by higher
stock-based compensation expense driven by an increase in the
company's stock price during the fourth quarter. The strong demand
for the company's vacation experiences continues to accelerate into
2025 with Adjusted EPS expected to be in the range of $14.35 to $14.65
per share. The guidance range includes a headwind of $0.65 related to foreign exchange and fuel rates,
compared to the last earnings call.
"2024 was exceptional, thanks to our incredible team's flawless
execution, which drove elevated demand across our leading brands,
the early achievement of our Trifecta goals, and meaningful
progress on our strategic priorities," said Jason Liberty, president and CEO, Royal
Caribbean Group. "2025 is shaping up to be another great year, with
expected adjusted earnings growth of 23%, as our commercial and
vacation experiences flywheel continues to accelerate the growing
preference for our leading brands, the most innovative ships and
world-class private destinations," added Liberty. "We are never
satisfied with the status quo, and we are obsessed with delivering
the best vacation experiences in the world and driving exceptional
shareholder returns. Today's launch of Celebrity River Cruises is
an example of our commitment to deliver on that promise and
ultimately capture a greater share of the $2
trillion global vacation market."
Full Year 2024 Results:
- Gross Margin Yields increased 23.8% as-reported. Net Yields
increased 11.6% in Constant Currency (11.5% as-reported).
- Gross Cruise Costs per Available Passenger Cruise Day ("APCD")
increased 4.6% as-reported. Net Cruise Costs ("NCC"), excluding
Fuel, per APCD increased 6.8% in Constant Currency (6.8%
as-reported).
- Total revenues were $16.5
billion, Net Income was $2.9
billion or $10.94 per share,
Adjusted Net Income was $3.2 billion
or $11.80 per share, and Adjusted
EBITDA was $6.0 billion.
Full Year 2025 Outlook:
- WAVE season bookings are off to a record start, with booked
load factors in line with prior years and at higher rates.
- Net Yields are expected to increase 2.5% to 4.5% in Constant
Currency and 1.8% to 3.8% as-reported.
- NCC, excluding Fuel, per APCD are expected to be flat to up
1.0% in Constant Currency and (0.3%) to 0.7% as-reported.
- Adjusted EPS is expected to be in the range of $14.35 to $14.65.
Fourth Quarter 2024 Results
Net Income for the fourth quarter of 2024 was $0.6 billion or $2.02 per share compared to Net Income of
$0.3 billion or $1.06 per share for the same period in the prior
year. Adjusted Net Income was $0.4
billion or $1.63 per share for
the fourth quarter of 2024 compared to Adjusted Net Income of
$0.3 billion or $1.25 per share for the same period in the prior
year. The company also reported total revenues of
$3.8 billion and Adjusted EBITDA of
$1.1 billion.
Gross Margin Yields increased 13.8% as-reported, and Net Yields
increased 7.3% in Constant Currency (7.0% as-reported) when
compared to the fourth quarter of 2023. Load factor for the quarter
was 108%. Net Yield growth exceeded the company's guidance mainly
due to higher pricing across all key products and better onboard
revenue.
Gross Cruise Costs per APCD increased 7.2% as-reported, compared
to 2023. NCC, excluding Fuel, per APCD increased 13.5% in Constant
Currency (13.4% as-reported), when compared to 2023, and includes
340 bps related to higher stock-based compensation expense driven
by the increase in stock price, compared to prior guidance.
Update on Bookings
The company continues to be encouraged by the demand and pricing
environment for its vacation experiences. Close-in demand in the
fourth quarter remained strong on both a rate and volume basis.
Bookings have accelerated since the last earnings call, resulting
in the best five booking weeks in the company's history. Booked
load factors continue to be in line with prior years, and at higher
rates. Guest spending onboard and pre-cruise purchases continue to
exceed prior years driven by greater participation at higher
prices, due to the company's robust commercial engine.
"Our strong booked position allows us to optimize our yield
profile and drive margin expansion and strong financial returns,"
said Naftali Holtz, Chief Financial
Officer, Royal Caribbean Group. "Our formula for success - moderate
capacity growth, moderate yield growth, and strong cost discipline
- is expected to deliver 23% adjusted earnings growth in 2025."
First Quarter 2025
Net Yields are expected to increase 4.75% to 5.25% in
Constant-Currency (3.9% to 4.4% as-reported) compared to 2024. The
expected yield growth in the first quarter is benefiting from a
higher load factor related to new hardware.
NCC, excluding Fuel, per APCD, is expected to increase 1.6% to
2.1% in Constant-Currency (1.3% to 1.8% as-reported) compared to
2024.
Based on current fuel pricing, interest rates, currency exchange
rates and the factors detailed above, the company expects first
quarter Adjusted EPS to be in the range of $2.43 to $2.53.
Celebrity River Cruises
This morning, the company issued a press release announcing the
expansion of its vacation offerings with the launch of Celebrity
River Cruises, a premium river cruise vacation that will begin
taking bookings this year. The Company has committed to an initial
order for 10 transformative ships and plans to sail in 2027.
"We're thrilled to announce our entry into the river cruise
market through our Celebrity Cruises premium travel brand.
Our guests and travel partners should expect us to do what we do
best – innovate and elevate the river cruise experience as we meet
the growing demand for intimate, culturally enriching travel
experiences," said Jason Liberty,
president and CEO, Royal Caribbean Group. "With about half of our
guests having experienced or intending to vacation on a river
cruise, we know they will enjoy Celebrity's elevated offering on
the river. By leveraging our valuable loyalty programs across our
three brands, we will deepen customer engagement and further our
ability to keep guests within our ecosystem of vacation offerings.
We are the best in the world at delivering the vacation of a
lifetime, and this is the latest example of how we are building the
capabilities to deliver a lifetime of vacations."
Fuel Expense
Bunker pricing, net of hedging, for the fourth quarter was
$650 per metric ton and consumption
was 437,000 metric tons.
The company does not forecast fuel prices and its fuel cost
calculations are based on current at-the-pump prices, net of
hedging impacts. Based on today's fuel prices, the company has
included $277 million of fuel expense in its first quarter guidance
at a forecasted consumption of 424,000 metric tons, which is 62%
hedged via swaps. Forecasted consumption is 60%, 44%, and 20%
hedged via swaps for 2025, 2026, and 2027, respectively. The annual
average cost per metric ton of the hedge portfolio is approximately
$487, $469, and $422 for
2025, 2026, and 2027, respectively.
The company provided the following guidance for the first
quarter and full year 2025:
FUEL
STATISTICS
|
First Quarter
2025
|
Full Year
2025
|
Fuel Consumption
(metric tons)
|
424,000
|
1,724,000
|
Fuel
Expenses
|
$277 million
|
$1,172
million
|
Percent Hedged (fwd.
consumption)
|
62.0 %
|
60.0 %
|
|
|
|
GUIDANCE
|
As-Reported
|
Constant
Currency
|
|
First Quarter
2025
|
Net Yields vs.
2024
|
3.9% to 4.4%
|
4.75% to
5.25%
|
Net Cruise Costs per
APCD vs. 2024
|
(0.9%) to
(0.4%)
|
(0.6%) to
(0.1%)
|
Net Cruise Costs per
APCD ex. Fuel vs. 2024
|
1.3% to 1.8%
|
1.6% to 2.1%
|
|
Full Year
2025
|
Net Yields vs.
2024
|
1.8% to 3.8%
|
2.5% to 4.5%
|
Net Cruise Costs per
APCD vs. 2024
|
(1.0%) to
0.0%
|
(0.7%) to
0.3%
|
Net Cruise Costs per
APCD ex. Fuel vs. 2024
|
(0.3%) to
0.7%
|
0.0% to 1.0%
|
|
|
|
GUIDANCE
|
First Quarter
2025
|
Full Year
2025
|
APCDs
|
12.7 million
|
53.3 million
|
Capacity change vs.
2024
|
3.1 %
|
5.4 %
|
Depreciation and
amortization
|
$410 to $420
million
|
$1,715 to $1,725
million
|
Net Interest,
excluding loss on extinguishment of debt
|
$230 to $240
million
|
$935 to $945
million
|
Adjusted
EPS
|
$2.43 to
$2.53
|
$14.35 to
$14.65
|
|
|
|
SENSITIVITY
|
First Quarter
2025
|
Full Year
2025
|
1% Change in Net
Yields
|
$31 million
|
$140 million
|
1% Change in NCC
excluding Fuel
|
$16 million
|
$68 million
|
|
First Quarter
2025
|
Full Year
2025
|
1% Change in
Currency
|
$5 million
|
$21 million
|
10% Change in Fuel
prices
|
$14 million
|
$59 million
|
100 basis pt. Change
in SOFR
|
$1 million
|
$15 million
|
|
|
Exchange rates used
in guidance calculations
|
|
GBP
|
$1.25
|
|
AUD
|
$0.63
|
|
CAD
|
$0.70
|
|
EUR
|
$1.05
|
|
Liquidity
As of December 31, 2024, the
Group's liquidity position was $4.1
billion, which includes cash and cash equivalents and
undrawn revolving credit facility capacity. The company noted that
as of December 31, 2024, the
scheduled debt maturities for 2025, 2026, 2027, 2028 and 2029 were
$1.6 billion, $2.9 billion, $2.6
billion, $3.4 billion and
$1.0 billion, respectively.
Capital Expenditures and Capacity Guidance
Capital expenditures for the full year 2025 are expected to be
approximately $5 billion, based on
current foreign exchange rates and are predominantly related to the
company's new ship order book. The company expects to take delivery
of Star of the Seas and Celebrity Xcel in
2025. All ship orders have committed financing in place.
Non-new ship related capital expenditures are expected to be
$1.6 billion, a significant portion
of which includes the company's previously announced private
destinations under development including the closing of the Costa
Maya port acquisition.
Capacity changes for 2025 are expected to be 5.4% compared to
2024. Capacity changes for 2026, 2027, and 2028 are expected to
be 7%, 5%, and 6%, respectively. These figures do not include
potential ship sales or additions that the company may elect in the
future.
Conference call scheduled
The company has scheduled a conference call at 10 a.m. Eastern Time today. This call can
be heard, either live or on a delayed basis, on the company's
investor relations website at www.rclinvestor.com.
Definitions
Selected Operational and Financial Metrics
Adjusted EBITDA is a non-GAAP measure that represents
EBITDA (as defined below) excluding certain items that we believe
adjusting for is meaningful when assessing our profitability on a
comparative basis. For the periods presented, these items included
(i) Other (income) expense, which includes the release of the loss
contingency in connection with the Havana Docks litigation recorded
in other expenses in 2022; (ii) impairment and credit losses; (iii)
equity investment impairment, recovery of losses and other; (iv)
restructuring charges and other initiative expense; and (v) gain on
sale of controlling interest.
Adjusted EBITDA Margin is a non-GAAP measure that
represents Adjusted EBITDA (as defined above) divided by total
revenues.
Adjusted Earnings (Loss) per Share ("Adjusted EPS") is a
non-GAAP measure that represents Adjusted Net Income (Loss)
attributable to Royal Caribbean Cruises Ltd. (as defined below)
divided by weighted average shares outstanding or by diluted
weighted average shares outstanding, as applicable. We believe that
this non-GAAP measure is meaningful when assessing our performance
on a comparative basis.
Adjusted Gross Margin represent Gross Margin,
adjusted for payroll and related, food, fuel, other operating, and
depreciation and amortization expenses. Gross Margin is calculated
pursuant to GAAP as total revenues less total cruise operating
expenses, and depreciation and amortization.
Adjusted Net Income (Loss) attributable to Royal Caribbean
Cruises Ltd. is a non-GAAP measure that represents net
income (loss) less net income attributable to noncontrolling
interest, excluding certain items that we believe adjusting for is
meaningful when assessing our performance on a comparative basis.
For the periods presented, these items included (i) loss on
extinguishment of debt; (ii) litigation loss contingency, which
includes the release of the loss contingency recorded in 2022 in
connection with the Havana Docks litigation inclusive of related
legal fees and costs; (iii) impairment and credit losses; (iv)
equity investment impairment, recovery of losses and other; (v)
restructuring charges and other initiative expense; (vi) the
amortization of the Silversea Cruises intangible assets resulting
from the Silversea Cruises acquisition in 2018; (vii) tax on the
sale of PortMiami noncontrolling interest; (viii) Silver
Whisper deferred tax liability release; and (ix) gain on sale
of controlling interest.
Adjusted Operating Income (Loss) is a non-GAAP
measure that represents operating income (loss) including income
(loss) from equity investments and income taxes but excluding
certain items that we believe adjusting for is meaningful when
assessing our operating performance on a comparative basis. We use
this non-GAAP measure to calculate ROIC (as defined below).
Available Passenger Cruise Days ("APCD") is our
measurement of capacity and represents double occupancy per cabin
multiplied by the number of cruise days for the period, which
excludes canceled cruise days and cabins not available for sale. We
use this measure to perform capacity and rate analysis to identify
our main non-capacity drivers that cause our cruise revenue and
expenses to vary.
Constant Currency is a significant measure for our
revenues and expenses, which are denominated in currencies other
than the U.S. Dollar. Because our reporting currency is the U.S.
Dollar, the value of these revenues and expenses in U.S. Dollar
will be affected by changes in currency exchange rates. Although
such changes in local currency prices are just one of many elements
impacting our revenues and expenses, it can be an important
element. For this reason, we also monitor our revenues and expenses
in "Constant Currency" - i.e., as if the current period's currency
exchange rates had remained constant with the comparable prior
period's rates. For the 2024 periods presented, we calculate
"Constant Currency" by applying the average for 2023 or Q4 2023
period exchange rates for each of the corresponding months of the
reported and/or forecasted period, so as to calculate what the
results would have been had exchange rates been the same throughout
both periods. We do not make predictions about future exchange
rates and use current exchange rates for calculations of future
periods. It should be emphasized that the use of Constant Currency
is primarily used by us for comparing short-term changes and/or
projections. Over the longer term, changes in guest sourcing and
shifting the amount of purchases between currencies can
significantly change the impact of the purely currency-based
fluctuations.
EBITDA is a non-GAAP measure that represents Net Income
(Loss) attributable to Royal Caribbean Cruises Ltd. excluding (i)
interest income; (ii) interest expense, net of interest
capitalized; (iii) depreciation and amortization expenses; and (iv)
income tax expense. We believe that this non-GAAP measure is
meaningful when assessing our operating performance on a
comparative basis.
Gross Cruise Costs represent the sum of total cruise
operating expenses plus marketing, selling and administrative
expenses.
Gross Margin Yield represent Gross Margin per APCD.
Invested Capital represents the most recent
five-quarter average of total debt (i.e., Current portion of
long-term debt plus Long-term debt) plus the most recent
five-quarter average of Total shareholders' equity. We use this
measure to calculate ROIC (as defined below).
Net Cruise Costs ("NCC") and NCC excluding Fuel
are non-GAAP measures that represent Gross Cruise Costs excluding
commissions, transportation and other expenses and onboard and
other expenses and, in the case of Net Cruise Costs excluding Fuel,
fuel expenses. In measuring our ability to control costs in a
manner that positively impacts net income, we believe changes in
Net Cruise Costs and Net Cruise Costs excluding Fuel to be the most
relevant indicators of our cost performance. For the 2024 and 2023
periods presented, Net Cruise Costs and Net Cruise Costs excluding
Fuel exclude (i) impairment and credit losses; (ii) restructuring
charges and other initiative expense; and (iii) the gain on sale of
controlling interests.
Net Yields represent Adjusted Gross Margin per APCD.
We utilize Adjusted Gross Margin and Net Yields to manage our
business on a day-to-day basis as we believe that they are the most
relevant measures of our pricing performance because they reflect
the cruise revenues earned by us net of our most significant
variable costs, which are commissions, transportation and other
expenses, and onboard and other expenses.
Occupancy ("Load factor"), in accordance with cruise
vacation industry practice, is calculated by dividing Passenger
Cruise Days (as defined below) by APCD. A percentage in excess of
100% indicates that three or more passengers occupied some
cabins.
Passenger Cruise Days ("PCD") represent the number
of passengers carried for the period multiplied by the number of
days of their respective cruises.
Return on Invested Capital ("ROIC") represents
Adjusted Operating Income (Loss) divided by Invested Capital. We
believe ROIC is a meaningful measure because it quantifies how
efficiently we generated operating income relative to the capital
we have invested in the business. ROIC is also used as a key metric
in our long-term incentive compensation program for our executive
officers.
Trifecta refers to the multi-year Adjusted EBITDA
per APCD, Adjusted EPS and ROIC goals we publicly announced in
November 2022. We designed this
program to help us better execute and achieve our business goals by
clearly articulating longer-term financial objectives. Under the
Trifecta Program, we are targeting Adjusted EBITDA per APCD of at
least $100, Adjusted EPS of at least
$10, and ROIC of 13% or higher by the
end of 2025. On July 25, 2024, we
announced the company achieved all three of its Trifecta goals
ahead of schedule.
For additional information see "Adjusted Measures of Financial
Performance" below.
About Royal Caribbean Group
Royal Caribbean Group (NYSE: RCL) is one of the leading
cruise companies in the world with a global fleet of 66 ships
traveling to approximately 1,000 destinations around the world.
Royal Caribbean Group is the owner and operator of three award
winning cruise brands: Royal Caribbean International, Celebrity
Cruises, and Silversea Cruises and it is also a 50% owner of a
joint venture that operates TUI Cruises and Hapag-Lloyd Cruises.
Together, the brands have an additional six ships on order as of
December 31, 2024. Learn more at
www.royalcaribbeangroup.com or www.rclinvestor.com.
Cautionary Statement Concerning Forward-Looking
Statements
Certain statements in this press release relating to, among
other things, our future performance estimates, forecasts and
projections constitute forward-looking statements under the Private
Securities Litigation Reform Act of 1995. These statements include,
but are not limited to: statements regarding revenues, costs and
financial results for 2025 and beyond; demand for our brands;
expectations on timing and demand for river cruising offerings;
future capital expenditures; and expectations regarding our credit
profile. Words such as "anticipate," "believe," "could," "driving,"
"estimate," "expect," "goal," "intend," "may," "plan," "project,"
"shaping up," "position," "allows," "seek," "should," "will,"
"would," "considering," and similar expressions are intended to
help identify forward-looking statements. Forward-looking
statements reflect management's current expectations, are based on
judgments, are inherently uncertain and are subject to 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,
the following: the impact of the economic and geopolitical
environment on key aspects of our business, such as the demand for
cruises, passenger spending, and operating costs; changes in
operating costs; the unavailability or cost of air service; disease
outbreaks and increased concern about the risk of illness on our
ships or when travelling to or from our ships, which could cause a
decrease in demand, guest cancellations, and ship redeployments;
incidents or adverse publicity concerning our ships, port
facilities, land destinations and/or passengers or the cruise
vacation industry in general; the effects of weather, climate
events and/or natural disasters on our business; risks related to
our sustainability activities; the impact of issues at shipyards,
including ship delivery delays, ship cancellations or ship
construction cost increases; shipyard unavailability;
unavailability of ports of call; vacation industry competition and
increase in industry capacity and overcapacity; inability to manage
our cost and capital allocation strategies; the uncertainties of
conducting business globally and expanding into new markets and new
ventures, including potential acquisitions; issues with travel
advisers that sell and market our cruises; reliance on third-party
service providers; potential unavailability of insurance coverage;
the risks and costs related to cyber security attacks, data
breaches, protecting our systems and maintaining data integrity and
security; uncertainties of a foreign legal system as we are not
incorporated in the United States;
our ability to obtain sufficient financing or capital to fund our
capital expenditures, operations, debt repayments and other
financing needs; our expectation and ability to pay a cash dividend
on our common stock in the future; changes to our dividend policy;
growing anti-tourism sentiments and environmental concerns; changes
in U.S. or other countries' foreign travel policy; impact of new or
changing legislation and regulations (including environmental
regulations) or governmental orders on our business; fluctuations
in foreign currency exchange rates, fuel prices and interest rates;
further impairments of our goodwill, long-lived assets, equity
investments and notes receivable; an inability to source our crew
or our provisions and supplies from certain places; our ability to
recruit, develop and retain high quality personnel; and pending or
threatened litigation, investigations and enforcement actions.
More information about factors that could affect our operating
results is included under the caption "Risk Factors" in our most
recent annual report on Form 10-K, as well as our other filings
with the SEC, copies of which may be obtained by visiting our
Investor Relations website at www.rclinvestor.com or the SEC's
website at www.sec.gov. Undue reliance should not be placed on the
forward-looking statements in this release, which are based on
information available to us on the date hereof. We undertake no
obligation to publicly update or revise any forward-looking
statements, whether as a result of new information, future events
or otherwise.
Adjusted Measures of Financial Performance
This press release includes certain adjusted financial measures
defined as non-GAAP financial measures under Securities and
Exchange Commission rules, which we believe provide useful
information to investors as a supplement to our consolidated
financial statements, which are prepared and presented in
accordance with generally accepted accounting principles, or U.S.
GAAP.
The presentation of adjusted financial information is not
intended to be considered in isolation or as a substitute for, or
superior to, the financial information prepared and presented in
accordance with U.S. GAAP. These measures may be different from
adjusted measures used by other companies. In addition, these
adjusted measures are not based on any comprehensive set of
accounting rules or principles. Adjusted measures have limitations
in that they do not reflect all of the amounts associated with our
results of operations as do the corresponding U.S. GAAP
measures.
A reconciliation to the most comparable U.S. GAAP measure of all
adjusted financial measures included in this press release can be
found in the tables included at the end of this press release. We
have not provided a quantitative reconciliation of the projected
non-GAAP financial measures to the most comparable GAAP financial
measures because preparation of meaningful U.S. GAAP projections
would require unreasonable effort. Due to significant uncertainty,
we are unable to predict, without unreasonable effort, the future
movement of foreign exchange rates, fuel prices and interest rates
inclusive of our related hedging programs. In addition, we are
unable to determine the future impact of non-core business related
gains and losses which may result from strategic initiatives. These
items are uncertain and could be material to our results of
operations in accordance with U.S. GAAP. Due to this uncertainty,
we do not believe that reconciling information for such projected
figures would be meaningful.
ROYAL CARIBBEAN
CRUISES LTD.
|
CONSOLIDATED
STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
|
(in millions, except
per share data)
|
|
|
|
|
|
|
|
|
|
Quarter
Ended
|
|
Year
Ended
|
|
December
31,
|
|
December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
(unaudited)
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Passenger ticket
revenues
|
$
2,599
|
|
$
2,286
|
|
$
11,499
|
|
$
9,568
|
Onboard and other
revenues
|
1,161
|
|
1,045
|
|
4,986
|
|
4,332
|
Total
revenues
|
3,761
|
|
3,331
|
|
16,484
|
|
13,900
|
Cruise operating
expenses:
|
|
|
|
|
|
|
|
Commissions,
transportation and other
|
492
|
|
450
|
|
2,250
|
|
2,001
|
Onboard and
other
|
183
|
|
169
|
|
909
|
|
809
|
Payroll and
related
|
342
|
|
309
|
|
1,301
|
|
1,197
|
Food
|
237
|
|
205
|
|
934
|
|
819
|
Fuel
|
284
|
|
300
|
|
1,160
|
|
1,150
|
Other
operating
|
514
|
|
457
|
|
2,098
|
|
1,799
|
Total cruise operating
expenses
|
2,052
|
|
1,890
|
|
8,652
|
|
7,775
|
Marketing, selling and
administrative expenses
|
674
|
|
503
|
|
2,125
|
|
1,792
|
Depreciation and
amortization expenses
|
411
|
|
368
|
|
1,600
|
|
1,455
|
Operating
Income
|
624
|
|
570
|
|
4,106
|
|
2,878
|
Other income
(expense):
|
|
|
|
|
|
|
|
Interest
income
|
3
|
|
4
|
|
16
|
|
36
|
Interest
expense, net of interest capitalized
|
(266)
|
|
(346)
|
|
(1,590)
|
|
(1,402)
|
Equity
investment income
|
57
|
|
51
|
|
260
|
|
200
|
Other income
(expense)
|
141
|
|
1
|
|
103
|
|
(8)
|
|
(65)
|
|
(290)
|
|
(1,210)
|
|
(1,174)
|
Net
Income
|
559
|
|
280
|
|
2,896
|
|
1,704
|
Less: Net
Income attributable to noncontrolling interest
|
6
|
|
2
|
|
18
|
|
7
|
Net Income
attributable to Royal Caribbean Cruises Ltd.
|
$
553
|
|
$
278
|
|
$
2,877
|
|
$
1,697
|
|
|
|
|
|
|
|
|
Earnings per
Share:
|
|
|
|
|
|
|
|
Basic
|
$
2.06
|
|
$
1.09
|
|
$
11.00
|
|
$
6.63
|
Diluted
|
$
2.02
|
|
$
1.06
|
|
$
10.94
|
|
$
6.31
|
|
|
|
|
|
|
|
|
Weighted-Average
Shares Outstanding:
|
|
|
|
|
|
|
|
Basic
|
269
|
|
256
|
|
261
|
|
256
|
Diluted
|
277
|
|
280
|
|
279
|
|
283
|
|
|
|
|
|
|
|
|
Comprehensive Income
(Loss)
|
|
|
|
|
|
|
|
Net
Income
|
$
559
|
|
$
280
|
|
$
2,896
|
|
$
1,704
|
Other comprehensive
income (loss):
|
|
|
|
|
|
|
|
Foreign
currency translation adjustments
|
17
|
|
(11)
|
|
17
|
|
(9)
|
Change in
defined benefit plans
|
9
|
|
2
|
|
12
|
|
6
|
(Loss) gain on
cash flow derivative hedges
|
(75)
|
|
(20)
|
|
(157)
|
|
(27)
|
Total other
comprehensive (loss) income
|
(49)
|
|
(29)
|
|
(128)
|
|
(30)
|
Comprehensive
Income
|
510
|
|
251
|
|
2,768
|
|
1,674
|
Less:
Comprehensive Income attributable to noncontrolling
interest
|
6
|
|
2
|
|
18
|
|
7
|
Comprehensive Income
attributable to Royal Caribbean Cruises Ltd.
|
$
504
|
|
$
249
|
|
$
2,750
|
|
$
1,667
|
__________________________________________________
Certain amounts may not
add due to use of rounded numbers.
|
ROYAL CARIBBEAN
CRUISES LTD.
|
STATISTICS
|
(unaudited)
|
|
|
Quarter
Ended
|
Year
Ended
|
|
December
31,
|
December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Passengers
Carried
|
2,159,429
|
|
1,939,360
|
|
8,564,272
|
|
7,646,203
|
Passenger Cruise
Days
|
13,678,795
|
|
12,605,093
|
|
54,844,780
|
|
49,549,127
|
APCD
|
12,716,724
|
|
11,962,340
|
|
50,552,731
|
|
46,916,259
|
Occupancy
|
107.6 %
|
|
105.4 %
|
|
108.5 %
|
|
105.6 %
|
ROYAL CARIBBEAN
CRUISES LTD.
|
CONSOLIDATED BALANCE
SHEETS
|
(in millions, except
share data)
|
|
|
|
|
|
As of
|
|
December
31,
|
|
December
31,
|
|
2024
|
|
2023
|
|
(unaudited)
|
|
|
Assets
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
388
|
|
$
497
|
Trade and other
receivables, net
|
371
|
|
405
|
Inventories
|
265
|
|
248
|
Prepaid
expenses and other assets
|
670
|
|
617
|
Derivative
financial instruments
|
11
|
|
25
|
Total current
assets
|
1,705
|
|
1,792
|
Property and
equipment, net
|
31,831
|
|
30,114
|
Operating lease
right-of-use assets
|
677
|
|
611
|
Goodwill
|
808
|
|
809
|
Other
assets
|
2,049
|
|
1,805
|
Total
assets
|
$
37,070
|
|
$
35,131
|
|
|
|
|
Liabilities and
shareholders' equity
|
|
|
|
Current
liabilities
|
|
|
|
Current portion of
long-term debt
|
$
1,603
|
|
$
1,720
|
Current portion of
operating lease liabilities
|
74
|
|
65
|
Accounts
payable
|
919
|
|
792
|
Accrued expenses and
other liabilities
|
1,635
|
|
1,478
|
Derivative financial
instruments
|
90
|
|
35
|
Customer
deposits
|
5,496
|
|
5,311
|
Total current
liabilities
|
9,817
|
|
9,401
|
Long-term
debt
|
18,473
|
|
19,732
|
Long-term operating
lease liabilities
|
670
|
|
613
|
Other long-term
liabilities
|
375
|
|
486
|
Total
liabilities
|
29,335
|
|
30,232
|
Shareholders'
equity
|
|
|
|
Preferred stock ($0.01
par value; 20,000,000 shares authorized; none
outstanding)
|
—
|
|
—
|
Common stock ($0.01
par value; 500,000,000 shares authorized; 297,368,235 and
284,672,386 shares
issued, December 31,
2024 and December 31, 2023, respectively)
|
3
|
|
3
|
Paid-in
capital
|
7,831
|
|
7,474
|
Retained earnings
(accumulated deficit)
|
2,612
|
|
(10)
|
Accumulated other
comprehensive loss
|
(802)
|
|
(674)
|
Treasury stock
(28,468,430 and 28,248,125 common shares at cost, December 31,
2024 and
December 31, 2023,
respectively)
|
(2,081)
|
|
(2,069)
|
Total shareholders'
equity attributable to Royal Caribbean Cruises Ltd.
|
7,563
|
|
4,724
|
Noncontrolling
Interest
|
172
|
|
175
|
Total shareholders'
equity
|
7,735
|
|
4,899
|
Total liabilities
and shareholders' equity
|
$
37,070
|
|
$
35,131
|
ROYAL CARIBBEAN
CRUISES LTD.
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(in
millions)
|
|
|
|
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
(unaudited)
|
|
|
Operating
Activities
|
|
|
|
Net Income
|
$
2,896
|
|
$
1,704
|
Adjustments:
|
|
|
|
Depreciation and
amortization
|
1,600
|
|
1,455
|
Net deferred income
tax benefit
|
—
|
|
(8)
|
Loss (gain) on
derivative instruments not designated as hedges
|
77
|
|
(19)
|
Share-based
compensation expense
|
267
|
|
126
|
Equity investment
income
|
(260)
|
|
(200)
|
Amortization of debt
issuance costs, discounts and premiums
|
98
|
|
109
|
Loss on extinguishment
of debt and inducement expense
|
463
|
|
121
|
Changes in operating
assets and liabilities:
|
|
|
|
Decrease in trade and
other receivables, net
|
52
|
|
99
|
Increase in
inventories, net
|
(17)
|
|
(24)
|
Increase in prepaid
expenses and other assets
|
(137)
|
|
(184)
|
Increase in accounts
payable
|
120
|
|
124
|
Increase in accrued
expenses and other liabilities
|
—
|
|
13
|
Increase in customer
deposits
|
186
|
|
1,143
|
Other, net
|
(80)
|
|
18
|
Net cash provided by
operating activities
|
5,265
|
|
4,477
|
|
|
|
|
Investing
Activities
|
|
|
|
Purchases of property
and equipment
|
(3,268)
|
|
(3,897)
|
Cash received on
settlement of derivative financial instruments
|
14
|
|
35
|
Cash paid on settlement
of derivative financial instruments
|
(130)
|
|
(86)
|
Investments in and
loans to unconsolidated affiliates
|
(67)
|
|
(31)
|
Cash received on loans
to unconsolidated affiliates
|
18
|
|
40
|
Other, net
|
(13)
|
|
16
|
Net cash used in
investing activities
|
(3,446)
|
|
(3,923)
|
|
|
|
|
Financing
Activities
|
|
|
|
Debt
proceeds
|
10,318
|
|
7,641
|
Debt issuance
costs
|
(133)
|
|
(194)
|
Repayments of
debt
|
(11,651)
|
|
(9,566)
|
Premium on repayment of
debt
|
(292)
|
|
(80)
|
Dividends
paid
|
(107)
|
|
—
|
Proceeds from sale of
noncontrolling interest
|
—
|
|
209
|
Other, net
|
(57)
|
|
(3)
|
Net cash used in
financing activities
|
(1,922)
|
|
(1,993)
|
Effect of exchange rate
changes on cash
|
(6)
|
|
1
|
Net decrease in cash
and cash equivalents
|
(109)
|
|
(1,438)
|
Cash and cash
equivalents at beginning of year
|
497
|
|
1,935
|
Cash and cash
equivalents at end of year
|
$
388
|
|
$
497
|
|
|
|
|
Supplemental
Disclosures
|
|
|
|
Cash paid during the
year for:
|
|
|
|
Interest, net of
amount capitalized
|
$
1,210
|
|
$
1,442
|
Non-Cash Investing
Activities
|
|
|
|
Purchases of property
and equipment included in accounts payable and accrued expenses and
other liabilities
|
$
47
|
|
$
50
|
Non-Cash Financing
Activities
|
|
|
|
Non-cash inducement on
convertible notes exchange
|
$
104
|
|
$
—
|
ROYAL CARIBBEAN
CRUISES LTD.
|
NON-GAAP RECONCILING
INFORMATION
|
(unaudited)
|
Gross Margin Yields,
Net Yields and Adjusted Gross Margin per PCD were calculated by
dividing Gross Margin and Adjusted Gross Margin by APCD, and
Adjusted Gross Margin by PCD as follows (in millions, except APCD,
PCD, Yields, and Adjusted Gross Margin per PCD. Certain amounts may
not add due to use of rounded numbers; reported Adjusted Gross
Margin, Yields and per PCD amounts are calculated from the
underlying dollar amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2024 On a
Constant
Currency Basis
|
|
2023
|
|
2024
|
|
2024 On a
Constant
Currency Basis
|
|
2023
|
Total
revenues
|
$
3,761
|
|
$
3,771
|
|
$
3,331
|
|
$
16,484
|
|
$
16,494
|
|
$
13,900
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
Cruise operating
expenses
|
2,052
|
|
2,053
|
|
1,890
|
|
8,652
|
|
8,655
|
|
7,775
|
Depreciation and
amortization expenses
|
411
|
|
411
|
|
368
|
|
1,600
|
|
1,600
|
|
1,455
|
Gross
Margin
|
1,298
|
|
1,306
|
|
1,073
|
|
6,231
|
|
6,239
|
|
4,670
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
Payroll and
related
|
342
|
|
343
|
|
309
|
|
1,301
|
|
1,302
|
|
1,197
|
Food
|
237
|
|
237
|
|
205
|
|
934
|
|
934
|
|
819
|
Fuel
|
284
|
|
284
|
|
300
|
|
1,160
|
|
1,160
|
|
1,150
|
Other
operating
|
514
|
|
514
|
|
457
|
|
2,098
|
|
2,099
|
|
1,799
|
Depreciation and
amortization expenses
|
411
|
|
411
|
|
368
|
|
1,600
|
|
1,600
|
|
1,455
|
Adjusted Gross
Margin
|
$
3,086
|
|
$
3,095
|
|
$
2,712
|
|
$
13,325
|
|
$
13,333
|
|
$
11,090
|
|
|
|
|
|
|
|
|
|
|
|
|
APCD
|
12,716,724
|
|
12,716,724
|
|
11,962,340
|
|
50,552,731
|
|
50,552,731
|
|
46,916,259
|
Passenger Cruise
Days
|
13,678,795
|
|
13,678,795
|
|
12,605,093
|
|
54,844,780
|
|
54,844,780
|
|
49,549,127
|
Gross Margin
Yields
|
$
102.06
|
|
$
102.72
|
|
$
89.70
|
|
$
123.27
|
|
$
123.41
|
|
$
99.54
|
Net
Yields
|
$
242.66
|
|
$
243.37
|
|
$
226.71
|
|
$
263.59
|
|
$
263.75
|
|
$
236.38
|
Adjusted Gross
Margin per PCD
|
$
225.60
|
|
$
226.25
|
|
$
215.16
|
|
$
242.96
|
|
$
243.11
|
|
$
223.81
|
ROYAL CARIBBEAN
CRUISES LTD.
|
NON-GAAP RECONCILING
INFORMATION
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Cruise Costs, Net
Cruise Costs and Net Cruise Costs excluding Fuel were calculated as
follows (in millions, except APCD and costs per APCD.
Certain
amounts may not
add due to use of rounded numbers; reported Gross Cruise Costs, Net
Cruise Costs, Net Cruise Costs excluding Fuel, and per APCD
amounts
are calculated
from the underlying dollar amounts):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2024 On a
Constant
Currency Basis
|
|
2023
|
|
2024
|
|
2024 On a
Constant
Currency Basis
|
|
2023
|
Total cruise operating
expenses
|
$
2,052
|
|
$
2,053
|
|
$
1,890
|
|
$
8,652
|
|
$
8,655
|
|
$
7,775
|
Marketing, selling and
administrative expenses
|
674
|
|
675
|
|
503
|
|
2,125
|
|
2,126
|
|
1,792
|
Gross Cruise
Costs
|
2,726
|
|
2,728
|
|
2,393
|
|
10,778
|
|
10,782
|
|
9,567
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
Commissions,
transportation and other
|
492
|
|
493
|
|
450
|
|
2,250
|
|
2,251
|
|
2,001
|
Onboard and
other
|
183
|
|
183
|
|
169
|
|
909
|
|
910
|
|
809
|
Net Cruise Costs
including other costs
|
2,051
|
|
2,052
|
|
1,774
|
|
7,619
|
|
7,621
|
|
6,757
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
Impairment and credit
losses (1)
|
3
|
|
3
|
|
15
|
|
9
|
|
9
|
|
8
|
Restructuring charges
and other initiatives expense (2)
|
5
|
|
5
|
|
—
|
|
10
|
|
10
|
|
5
|
Gain on sale of
controlling interests (3)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(3)
|
Net Cruise
Costs
|
2,043
|
|
2,044
|
|
1,759
|
|
7,600
|
|
7,602
|
|
6,747
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
Fuel
|
284
|
|
284
|
|
300
|
|
1,160
|
|
1,160
|
|
1,150
|
Net Cruise Costs
excluding Fuel
|
$
1,759
|
|
$
1,760
|
|
$
1,459
|
|
$
6,440
|
|
$
6,442
|
|
$
5,597
|
|
|
|
|
|
|
|
|
|
|
|
|
APCD
|
12,716,724
|
|
12,716,724
|
|
11,962,340
|
|
50,552,731
|
|
50,552,731
|
|
46,916,259
|
Gross Cruise Costs
per APCD
|
$
214.33
|
|
$
214.52
|
|
$
200.04
|
|
$
213.20
|
|
$
213.27
|
|
$
203.92
|
Net Cruise Costs per
APCD
|
$
160.63
|
|
$
160.74
|
|
$
147.04
|
|
$
150.34
|
|
$
150.38
|
|
$
143.81
|
Net Cruise Costs
excluding Fuel per APCD
|
$
138.31
|
|
$
138.42
|
|
$
121.97
|
|
$
127.40
|
|
$
127.43
|
|
$
119.30
|
|
(1)
|
For 2024, primarily
represents property and equipment impairment charges related to
certain construction in progress assets, which we determined would
no longer be completed. For 2023, represents asset impairments and
credit losses recoveries for notes receivables for which credit
losses were previously recorded. These amounts are included in
Other operating within our consolidated statements of
comprehensive income (loss). Additionally, for 2023, includes an
$11 million impairment related to ceasing the use of certain real
estate assets in our shoreside operations. This amount is included
in Marketing, selling and administrative expenses within our
consolidated statements of comprehensive income (loss).
|
(2)
|
These amounts are
included in Marketing, selling and administrative expenses
within our consolidated statements of comprehensive income
(loss).
|
(3)
|
Represents gain on sale
of controlling interest in cruise terminal facilities in Italy.
These amounts are included in Other operating within our
consolidated statements of comprehensive income (loss).
|
ROYAL CARIBBEAN
CRUISES LTD.
|
NON-GAAP RECONCILING
INFORMATION
|
(unaudited)
|
EBITDA, Adjusted EBITDA
and Adjusted EBITDA Margin were calculated as follows (in millions,
except APCD and per APCD data. Certain amounts may
not add due to use of
rounded numbers; reported EBITDA, Adjusted EBITDA, and
per APCD and Margin amounts are calculated from the underlying
dollar
amounts):
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
|
Net Income
attributable to Royal Caribbean Cruises Ltd.
|
|
$
553
|
|
$
278
|
|
$
2,877
|
|
$
1,697
|
Interest
income
|
|
(3)
|
|
(4)
|
|
(16)
|
|
(36)
|
Interest expense, net
of interest capitalized
|
|
266
|
|
346
|
|
1,590
|
|
1,402
|
Depreciation and
amortization expenses
|
|
411
|
|
368
|
|
1,600
|
|
1,455
|
Income tax expense
(1)
|
|
—
|
|
—
|
|
46
|
|
6
|
EBITDA
|
|
1,227
|
|
988
|
|
6,097
|
|
4,524
|
|
|
|
|
|
|
|
|
|
Other (income) expenses
(2)
|
|
(141)
|
|
(1)
|
|
(149)
|
|
2
|
Impairment and credit
losses (3)
|
|
3
|
|
15
|
|
9
|
|
8
|
Equity investment
impairment, recovery of losses and other
|
|
4
|
|
—
|
|
4
|
|
8
|
Restructuring charges
and other initiatives expense
|
|
5
|
|
—
|
|
10
|
|
5
|
Gain on sale of
controlling interest (4)
|
|
—
|
|
—
|
|
—
|
|
(3)
|
Adjusted
EBITDA
|
|
$
1,098
|
|
$
1,002
|
|
$
5,971
|
|
$
4,544
|
|
|
|
|
|
|
|
|
|
Total
revenues
|
|
$
3,761
|
|
$
3,331
|
|
$
16,484
|
|
$
13,900
|
|
|
|
|
|
|
|
|
|
APCD
|
|
12,716,724
|
|
11,962,340
|
|
50,552,731
|
|
46,916,259
|
Net Income per
APCD
|
|
$
43.46
|
|
$
23.24
|
|
$
56.92
|
|
$
36.17
|
Adjusted EBITDA per
APCD
|
|
$
86.35
|
|
$
83.76
|
|
$
118.13
|
|
$
96.85
|
Adjusted EBITDA
Margin
|
|
29.2 %
|
|
30.1 %
|
|
36.2 %
|
|
32.7 %
|
|
(1)
|
These amounts are
included in Other income (expense) within our consolidated
statements of comprehensive income (loss).
|
(2)
|
Represents net
non-operating (income) expense. For 2024, primarily represents the
release of the loss contingency recorded in 2022 in connection with
the Havana Docks litigation inclusive of related legal fees and
costs. The amount excludes income tax expense, included in
the EBITDA calculation above.
|
(3)
|
For 2024, primarily
represents property and equipment impairment charges related to
certain construction in progress assets, which we determined would
no longer be completed. For 2023, represents asset impairments and
credit losses recoveries for notes receivables for which credit
losses were previously recorded. These amounts are included in
Other operating within our consolidated statements of
comprehensive income (loss). Additionally, for 2023, includes an
$11 million impairment related to ceasing the use of certain real
estate assets in our shoreside operations. This amount is included
in Marketing, selling and administrative expenses within our
consolidated statements of comprehensive income (loss).
|
(4)
|
Represents gain on sale
of controlling interest in cruise terminal facilities in Italy.
These amounts are included in Other operating within our
consolidated statements of comprehensive income (loss).
|
ROYAL CARIBBEAN
CRUISES LTD.
|
NON-GAAP RECONCILING
INFORMATION
|
(unaudited)
|
Adjusted Net Income
attributable to Royal Caribbean Cruises Ltd. and Adjusted Earnings
per Share were calculated as follows (in millions, except per
share
data. Certain amounts
may not add due to use of rounded numbers; reported Adjusted Net
Income attributable to Royal Caribbean Cruises Ltd., Earnings
per
Share, and Adjusted
Earnings per Share amounts are calculated from the underlying
dollar amounts):
|
|
|
|
|
|
Quarter Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net Income
attributable to Royal Caribbean Cruises Ltd.
|
$
553
|
|
$
278
|
|
$
2,877
|
|
$
1,697
|
Loss on extinguishment
of debt (1)
|
7
|
|
40
|
|
463
|
|
121
|
Litigation loss
contingency (2)
|
(124)
|
|
—
|
|
(124)
|
|
—
|
Impairment and credit
losses (3)
|
3
|
|
15
|
|
9
|
|
8
|
Equity investment
impairment, recovery of losses and other
|
(1)
|
|
—
|
|
(1)
|
|
12
|
Restructuring charges
and other initiatives expense
|
5
|
|
—
|
|
10
|
|
5
|
Amortization of
Silversea Cruises intangible assets resulting from the Silversea
Cruises acquisition (4)
|
2
|
|
1
|
|
6
|
|
6
|
PortMiami tax on sale
of noncontrolling interest (5)
|
—
|
|
(3)
|
|
(3)
|
|
7
|
Silver Whisper deferred
tax liability release (6)
|
—
|
|
—
|
|
—
|
|
(26)
|
Gain on sale of
controlling interest (7)
|
—
|
|
—
|
|
—
|
|
(3)
|
Adjusted Net Income
attributable to Royal Caribbean Cruises Ltd.
|
$
445
|
|
$
331
|
|
$
3,237
|
|
$
1,827
|
|
|
|
|
|
|
|
|
Earnings per Share -
Diluted (8)
|
$
2.02
|
|
$
1.06
|
|
$
10.94
|
|
$
6.31
|
Adjusted Earnings
per Share - Diluted (9)
|
$
1.63
|
|
$
1.25
|
|
$
11.80
|
|
$
6.77
|
|
|
|
|
|
|
|
|
Weighted-Average
Shares Outstanding - Diluted
|
277
|
|
280
|
|
279
|
|
283
|
|
(1)
|
For 2024, includes $119
million of inducement expense related to the partial settlement of
our 6.00% convertible notes due 2025. These amounts are included in
Interest expense, net of interest capitalized within our
consolidated statements of comprehensive income (loss).
|
(2)
|
For 2024, represents
the release of the loss contingency recorded in 2022, in connection
with the Havana Docks litigation inclusive of related legal fees
and costs. These amounts are included in Other income
(expense) within our consolidated statements of comprehensive
income (loss).
|
(3)
|
For 2024, primarily
represents property and equipment impairment charges related to
certain construction in progress assets, which we determined would
no longer be completed. For 2023, represents asset impairments and
credit losses recoveries for notes receivables for which credit
losses were previously recorded. These amounts are included in
Other operating within our consolidated statements of
comprehensive income (loss). Additionally, for 2023, includes an
$11 million impairment related to ceasing the use of certain real
estate assets in our shoreside operations. This amount is included
in Marketing, selling and administrative expenses within our
consolidated statements of comprehensive income (loss).
|
(4)
|
Represents the
amortization of the Silversea Cruises intangible assets resulting
from the 2018 Silversea Cruises acquisition.
|
(5)
|
For 2024, represents
adjustments to tax impacts on the 2023 PortMiami sale of
noncontrolling interest. For 2023, represents tax on the PortMiami
sale of noncontrolling interest. These amounts are included in
Other income (expense) in our consolidated statements of
comprehensive income (loss).
|
(6)
|
Represents the release
of the deferred tax liability subsequent to the execution of the
bargain purchase option for the Silver Whisper. These amounts are
included in Other income (expense) within our
consolidated statements of comprehensive income (loss).
|
(7)
|
Represents gain on sale
of controlling interest in cruise terminal facilities in Italy.
These amounts are included in Other operating within our
consolidated statements of comprehensive income (loss).
|
(8)
|
Diluted EPS includes
the add-back of $175 million and $88 million of dilutive inducement
and interest expense related to our convertible notes for the year
ended December 31, 2024, and 2023, respectively, and $5 million and
$19 million for the quarters ended December 31, 2024, and 2023,
respectively.
|
(9)
|
Adjusted Diluted EPS
includes the add-back of dilutive interest expense related to our
convertible notes of $5 million and $56 million for the quarter and
year ended December 31, 2024, respectively, and $19 million and $88
million for the quarter and year ended December 31, 2023,
respectively.
|
ROYAL CARIBBEAN
CRUISES LTD.
|
NON-GAAP RECONCILING
INFORMATION
|
(unaudited)
|
Adjusted Operating
Income and ROIC, were calculated as follows: (in millions, except
ROIC. Certain amounts may not add due to
use of rounded numbers;
Adjusted operating income, Invested Capital, and ROIC amounts
are calculated from the underlying dollar
amounts):
|
|
|
|
For the Twelve
Months Ended
|
|
December 31,
2024
|
Operating
Income
|
$
4,106
|
Including:
|
|
Equity investment
income
|
260
|
Income tax
expense
|
(46)
|
Adjustments:
|
|
Impairment and credit
losses (1)
|
9
|
Equity investment
impairment, recovery of losses and other
|
4
|
Restructuring charges
and other initiatives expense
|
10
|
Amortization of
Silversea Cruises intangible assets related to Silversea
Cruises
acquisition
(2)
|
6
|
PortMiami tax on sale
of noncontrolling interest (3)
|
(3)
|
Adjusted Operating
Income
|
$
4,347
|
|
|
Invested
Capital
|
$
27,074
|
|
|
ROIC
|
16.1 %
|
|
(1)
|
For 2024, primarily
represents property and equipment impairment charges related to
certain construction in progress assets, which we determined would
no longer be completed. This amount is included in Other
operating within our consolidated statements of comprehensive
income (loss).
|
(2)
|
Represents the
amortization of the Silversea Cruises intangible assets resulting
from the 2018 Silversea Cruises acquisition.
|
(3)
|
Represents adjustments
to tax impacts on the 2023 PortMiami sale of noncontrolling
interest.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/royal-caribbean-group-reports-2024-results-issues-2025-guidance-and-announces-launch-of-river-vacations-302361851.html
SOURCE Royal Caribbean Group