Royal Caribbean Cruises (RCL) Financials

$191.97 -0.04 (-0.02%)

As of 04/14/2025 03:58 PM Eastern

Annual Income Statements for Royal Caribbean Cruises

This table shows Royal Caribbean Cruises' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Income / (Loss) Attributable to Common Shareholders	666	1,283	1,625	1,811	1,879	-5,797	-5,260	-2,156	1,697	2,877
Consolidated Net Income / (Loss)	666	1,283	1,625	1,816	1,908	-5,775	-5,260	-2,156	1,704	2,896
Net Income / (Loss) Continuing Operations	666	1,283	1,625	1,816	1,908	-5,775	-5,260	-2,156	1,704	2,895
Total Pre-Tax Income	666	1,283	1,625	1,816	1,908	-5,775	-5,260	-2,156	1,704	2,895
Total Operating Income	875	1,477	1,744	1,895	2,083	-4,602	-3,870	-766	2,878	4,106
Total Gross Profit	3,200	3,481	3,881	4,232	4,888	-556	-1,207	2,224	6,125	7,832
Total Revenue	8,299	8,496	8,778	9,494	10,951	2,209	1,532	8,840	13,900	16,484
Operating Revenue	8,299	8,496	8,778	9,494	10,951	2,209	1,532	8,840	13,900	16,484
Total Cost of Revenue	5,099	5,016	4,897	5,262	6,063	2,765	2,739	6,616	7,775	8,652
Operating Cost of Revenue	5,099	5,016	4,897	5,262	6,063	2,765	2,739	6,616	7,775	8,652
Total Operating Expenses	2,325	2,004	2,137	2,337	2,805	4,045	2,663	2,990	3,247	3,725
Selling, General & Admin Expense	1,087	1,109	1,186	1,303	1,559	1,200	1,370	1,583	1,792	2,125
Depreciation Expense	827	895	951	1,034	1,246	1,279	1,293	1,407	1,455	1,600
Total Other Income / (Expense), net	-209	-194	-119	-79	-175	-1,174	-1,390	-1,390	-1,174	-1,211
Interest Expense	278	307	300	334	409	844	1,292	1,364	1,402	1,590
Interest & Investment Income	93	149	186	244	258	-192	-118	93	236	276
Other Income / (Expense), net	-24	-36	-5.29	11	-25	-137	20	-119	-8.00	103
Net Income / (Loss) Attributable to Noncontrolling Interest	-	0.00	0.00	4.75	29	22	0.00	0.00	7.00	18
Basic Earnings per Share	$3.03	$5.96	$7.57	$8.60	$8.97	($27.05)	($20.89)	($8.45)	$6.63	$11.00
Weighted Average Basic Shares Outstanding	219.54M	215.39M	214.62M	210.57M	209.00M	237.54M	255.00M	255.35M	256.65M	269.13M
Diluted Earnings per Share	$3.02	$5.93	$7.53	$8.56	$8.95	($27.05)	($20.89)	($8.45)	$6.31	$10.94
Weighted Average Diluted Shares Outstanding	219.54M	215.39M	214.62M	210.57M	209.00M	237.54M	255.00M	255.35M	256.65M	269.13M
Weighted Average Basic & Diluted Shares Outstanding	219.54M	215.39M	214.62M	210.57M	209.00M	237.54M	255.00M	255.35M	256.65M	269.13M
Cash Dividends to Common per Share	-	$1.71	$2.04	$2.60	$2.96	$0.78	-	$0.00	$0.00	$0.95

This table shows Royal Caribbean Cruises' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Income / (Loss) Attributable to Common Shareholders	33	-500	-48	459	1,009	277	360	854	1,111	552
Consolidated Net Income / (Loss)	33	-500	-48	463	1,011	278	364	858	1,115	559
Net Income / (Loss) Continuing Operations	33	-500	-48	463	1,011	278	364	858	1,115	558
Total Pre-Tax Income	33	-500	-48	463	1,011	278	364	858	1,115	558
Total Operating Income	298	13	272	771	1,265	570	750	1,099	1,634	623
Total Gross Profit	1,027	819	1,093	1,568	2,023	1,441	1,672	1,958	2,495	1,707
Total Revenue	2,993	2,603	2,886	3,523	4,160	3,331	3,728	4,110	4,886	3,760
Operating Revenue	2,993	2,603	2,886	3,523	4,160	3,331	3,728	4,110	4,886	3,760
Total Cost of Revenue	1,966	1,785	1,793	1,955	2,137	1,890	2,056	2,152	2,391	2,053
Operating Cost of Revenue	1,966	1,785	1,793	1,955	2,137	1,890	2,056	2,152	2,391	2,053
Total Operating Expenses	728	805	821	797	758	871	922	859	861	1,083
Selling, General & Admin Expense	373	444	461	435	393	503	535	466	451	673
Depreciation Expense	355	361	360	362	365	368	387	393	410	410
Total Other Income / (Expense), net	-265	-514	-320	-308	-254	-292	-386	-241	-519	-65
Interest Expense	352	431	360	355	340	347	424	298	603	265
Interest & Investment Income	86	41	35	52	94	55	46	60	110	60
Other Income / (Expense), net	0.78	-124	5.00	-5.00	-8.00	-	-8.00	-3.00	-26	140
Net Income / (Loss) Attributable to Noncontrolling Interest	0.00	-	0.00	4.00	2.00	1.00	4.00	4.00	4.00	6.00
Basic Earnings per Share	$0.13	($1.95)	($0.19)	$1.79	$3.94	$1.09	$1.40	$3.32	$4.22	$2.06
Weighted Average Basic Shares Outstanding	255.07M	255.35M	255M	256M	256M	256.65M	257M	257M	263M	269.13M
Diluted Earnings per Share	$0.13	($1.95)	($0.19)	$1.70	$3.65	$1.15	$1.35	$3.11	$4.21	$2.27
Weighted Average Diluted Shares Outstanding	255.38M	255.35M	255M	282M	282M	256.65M	281M	281M	264M	269.13M
Weighted Average Basic & Diluted Shares Outstanding	255.18M	255.35M	255.74M	256.17M	256.24M	256.65M	257.35M	257.42M	268.88M	269.13M

This table details how cash moves in and out of Royal Caribbean Cruises' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Change in Cash & Equivalents	-68	11	-12	168	-44	3,441	-982	-767	-1,438	-109
Net Cash From Operating Activities	1,946	2,517	2,875	3,479	3,716	-3,732	-1,878	481	4,477	5,265
Net Cash From Continuing Operating Activities	1,946	2,517	2,875	3,479	3,716	-3,732	-1,878	481	4,477	5,265
Net Income / (Loss) Continuing Operations	666	1,283	1,625	1,816	1,908	-5,775	-5,260	-2,156	1,704	2,896
Consolidated Net Income / (Loss)	666	1,283	1,625	1,816	1,908	-5,775	-5,260	-2,156	1,704	2,896
Depreciation Expense	827	895	951	1,034	1,246	1,279	1,293	1,407	1,455	1,600
Amortization Expense	52	53	46	53	64	156	249	163	109	98
Non-Cash Adjustments To Reconcile Net Income	459	26	205	138	280	335	337	173	28	547
Changes in Operating Assets and Liabilities, net	-57	260	47	439	219	273	1,503	894	1,181	124
Net Cash From Investing Activities	-1,743	-2,725	-214	-4,489	-3,091	-2,179	-2,145	-2,987	-3,923	-3,446
Net Cash From Continuing Investing Activities	-1,743	-2,699	-214	-4,489	-3,091	-2,179	-2,145	-2,987	-3,923	-3,446
Purchase of Property, Plant & Equipment	-1,613	-2,494	-564	-3,660	-3,025	-1,965	-2,230	-2,710	-3,897	-3,268
Purchase of Investments	-56	-333	-10	-125	-94	-262	-144	-356	-117	-197
Sale and/or Maturity of Investments	-	111	63	77	7.62	16	44	53	35	14
Other Investing Activities, net	-73	-8.17	68	123	20	4.84	9.00	26	56	5.00
Net Cash From Financing Activities	-254	244	-2,676	1,198	-670	9,350	3,041	1,741	-1,993	-1,922
Net Cash From Continuing Financing Activities	-254	244	-2,676	1,198	-670	9,350	3,041	1,741	-1,993	-1,922
Repayment of Debt	-4,187	-6,451	-7,887	-11,020	-29,734	-12,057	-3,049	-8,046	-9,843	-12,133
Payment of Dividends	-280	-346	-437	-527	-603	-326	-	0.00	0.00	-107
Issuance of Debt	4,402	7,339	5,871	13,321	29,766	20,302	4,468	9,787	7,641	10,318
Other Financing Activities, net	11	2.26	2.53	0.00	0.00	1,431	1,622	0.00	209	0.00
Effect of Exchange Rate Changes	-18	-25	-	-20	-	-	0.00	-2.00	-	-6.00
Cash Interest Paid	249	257	250	252	246	418	834	960	1,442	1,210

This table details how cash moves in and out of Royal Caribbean Cruises' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Net Change in Cash & Equivalents	-536	369	-708	-501	-126	-103	-60	-46	27	-30
Net Cash From Operating Activities	-45	576	1,310	1,392	659	1,116	1,328	1,573	897	1,467
Net Cash From Continuing Operating Activities	-45	576	1,310	1,392	659	1,116	1,328	1,573	897	1,467
Net Income / (Loss) Continuing Operations	33	-500	-48	463	1,010	279	364	858	1,115	559
Consolidated Net Income / (Loss)	33	-500	-48	463	1,010	279	364	858	1,115	559
Depreciation Expense	355	361	360	361	366	368	387	393	410	410
Amortization Expense	45	33	30	28	26	25	26	25	25	22
Non-Cash Adjustments To Reconcile Net Income	45	-14	16	20	6.00	-14	155	938	-723	177
Changes in Operating Assets and Liabilities, net	-523	696	952	520	-749	458	396	-641	70	299
Net Cash From Investing Activities	-343	-116	-234	-787	-328	-2,574	-296	-2,198	-311	-641
Net Cash From Continuing Investing Activities	-343	-116	-234	-787	-328	-2,574	-296	-2,198	-311	-641
Purchase of Property, Plant & Equipment	-226	-167	-252	-796	-281	-2,568	-242	-2,140	-334	-552
Purchase of Investments	-125	34	-6.00	-8.00	-74	-29	-44	-68	4.00	-89
Net Cash From Financing Activities	-147	-92	-1,784	-1,105	-457	1,353	-1,091	580	-559	-852
Net Cash From Continuing Financing Activities	-147	-92	-1,784	-1,105	-457	1,353	-1,091	580	-559	-852
Repayment of Debt	-3,523	-2,671	-2,698	-1,608	-1,057	-4,480	-3,270	-1,939	-5,219	-1,705
Issuance of Debt	3,376	2,579	705	503	600	5,833	2,179	2,519	4,660	960
Effect of Exchange Rate Changes	-	-	0.00	-	-1.00	-	-1.00	-	-	-4.00
Cash Interest Paid	328	207	389	171	504	378	411	210	377	212

This table presents Royal Caribbean Cruises' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	20,782	22,310	22,361	27,698	30,320	32,465	32,258	33,776	35,131	37,070
Total Current Assets	837	748	908	1,242	1,163	4,312	3,600	3,205	1,792	1,705
Cash & Equivalents	122	133	120	288	244	3,684	2,702	1,935	497	388
Accounts Receivable	239	292	319	325	306	284	408	531	405	371
Inventories, net	121	114	111	154	162	119	150	224	248	265
Prepaid Expenses	221	210	258	457	429	154	286	456	617	670
Other Current Assets	135	0.00	99	20	22	70	54	59	25	11
Plant, Property, & Equipment, net	18,778	20,161	19,735	23,466	25,467	0.00	25,908	27,546	30,114	31,831
Total Noncurrent Assets	1,167	1,401	1,718	2,990	3,691	28,153	2,750	3,025	3,225	3,534
Goodwill	287	288	289	1,378	1,386	809	809	809	809	808
Other Noncurrent Operating Assets	880	1,112	1,430	1,612	2,305	27,344	1,941	2,216	2,416	2,726
Total Liabilities & Shareholders' Equity	20,782	22,310	22,361	27,698	30,320	32,465	32,258	33,776	35,131	37,070
Total Liabilities	12,719	13,189	11,659	16,051	17,586	23,705	27,173	30,907	30,232	29,335
Total Current Liabilities	4,293	4,442	4,855	7,112	7,953	4,537	7,286	8,573	9,401	9,817
Short-Term Debt	900	1,286	1,189	2,422	2,621	1,371	2,243	2,088	1,720	1,603
Accounts Payable	302	305	360	488	564	353	546	647	792	919
Accrued Expenses	659	692	903	900	1,078	616	888	1,459	1,478	1,635
Current Deferred Revenue	-	-	-	-	-	-	-	-	-	5,496
Other Current Liabilities	652	147	47	78	192	159	196	211	100	164
Total Noncurrent Liabilities	8,426	8,747	6,804	8,939	9,634	19,167	19,887	22,334	20,831	19,518
Long-Term Debt	7,628	8,102	6,351	8,355	8,414	17,958	18,847	21,303	19,732	18,473
Other Noncurrent Operating Liabilities	799	646	453	583	1,219	1,209	1,040	1,031	1,099	1,045
Commitments & Contingencies	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Equity & Noncontrolling Interests	8,063	9,121	10,702	11,105	12,164	8,761	5,086	2,869	4,899	7,735
Total Preferred & Common Equity	8,063	9,121	10,702	11,105	12,164	8,761	5,086	2,869	4,724	7,563
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	8,063	9,121	10,702	11,105	12,164	8,761	5,086	2,869	4,724	7,563
Common Stock	3,300	3,331	3,392	3,423	3,496	6,001	7,560	7,288	7,477	7,834
Retained Earnings	6,945	7,860	9,022	10,263	11,523	5,563	302	-1,707	-10	2,612
Treasury Stock	-853	-1,153	-1,378	-1,953	-2,058	-2,064	-2,066	-2,068	-2,069	-2,081
Accumulated Other Comprehensive Income / (Loss)	-1,328	-916	-334	-628	-798	-739	-711	-644	-674	-802
Noncontrolling Interest	-	-	-	-	-	-	-	0.00	175	172

This table presents Royal Caribbean Cruises' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Total Assets	33,464	33,776	32,870	32,923	32,769	35,131	35,190	36,974	37,067	37,070
Total Current Assets	2,837	3,205	2,414	1,969	1,781	1,792	1,870	1,886	1,831	1,705
Cash & Equivalents	1,566	1,935	1,227	726	600	497	437	391	418	388
Accounts Receivable	534	531	379	375	360	405	455	412	441	371
Inventories, net	237	224	221	216	242	248	236	242	265	265
Prepaid Expenses	436	456	544	605	509	617	690	790	667	670
Other Current Assets	64	59	43	47	70	25	52	51	40	11
Plant, Property, & Equipment, net	27,693	27,546	27,466	27,936	27,855	30,114	30,025	31,759	31,706	31,831
Total Noncurrent Assets	2,934	3,025	2,991	3,019	3,133	3,225	3,295	3,329	3,530	3,534
Goodwill	809	809	809	809	809	809	809	809	809	808
Other Noncurrent Operating Assets	2,125	2,216	2,181	2,209	2,324	2,416	1,887	1,931	2,072	2,726
Total Liabilities & Shareholders' Equity	33,464	33,776	32,870	32,923	32,769	35,131	35,190	36,974	37,067	37,070
Total Liabilities	30,259	30,907	29,845	29,382	28,172	30,232	29,865	30,792	29,843	29,335
Total Current Liabilities	9,794	8,573	9,442	9,667	9,242	9,401	9,905	9,894	9,631	9,817
Short-Term Debt	3,945	2,088	2,055	1,713	2,044	1,720	1,643	1,332	1,868	1,603
Accounts Payable	624	647	715	692	715	792	876	821	851	919
Accrued Expenses	859	1,459	1,201	1,392	1,211	1,478	1,236	1,410	1,476	1,635
Current Deferred Revenue	-	-	-	-	-	-	-	-	-	5,496
Other Current Liabilities	318	211	200	194	239	100	110	86	112	164
Total Noncurrent Liabilities	20,465	22,334	20,404	19,715	18,931	20,831	19,960	20,898	20,212	19,518
Long-Term Debt	19,384	21,303	19,405	18,686	17,925	19,732	18,876	19,785	18,972	18,473
Other Noncurrent Operating Liabilities	1,081	1,031	999	1,030	1,006	1,099	481	522	592	1,045
Commitments & Contingencies	-	0.00	-	-	-	0.00	-	-	-	0.00
Total Equity & Noncontrolling Interests	3,205	2,869	3,025	3,541	4,596	4,899	5,325	6,182	7,224	7,735
Total Preferred & Common Equity	3,205	2,869	2,852	3,364	4,423	4,724	5,151	6,008	7,045	7,563
Preferred Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Total Common Equity	3,205	2,869	2,852	3,364	4,423	4,724	5,151	6,008	7,045	7,563
Common Stock	7,273	7,288	7,354	7,410	7,425	7,477	7,499	7,539	7,672	7,834
Retained Earnings	-1,207	-1,707	-1,755	-1,297	-288	-10	350	1,204	2,207	2,612
Treasury Stock	-2,068	-2,068	-2,069	-2,069	-2,069	-2,069	-2,081	-2,081	-2,081	-2,081
Accumulated Other Comprehensive Income / (Loss)	-792	-644	-678	-680	-645	-674	-617	-654	-753	-802
Noncontrolling Interest	-	0.00	174	177	173	175	174	174	179	172

This table displays calculated financial ratios and metrics derived from Royal Caribbean Cruises' official financial filings.

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	2.79%	2.38%	3.31%	8.16%	15.34%	-79.83%	-30.64%	477.02%	57.24%	18.59%
EBITDA Growth	-3.26%	38.14%	14.51%	9.38%	12.54%	-198.08%	30.13%	129.68%	547.30%	33.22%
EBIT Growth	-11.45%	69.50%	20.62%	9.61%	7.99%	-330.23%	18.75%	77.01%	424.29%	46.66%
NOPAT Growth	-7.11%	68.84%	18.06%	8.64%	9.92%	-254.66%	15.90%	80.21%	636.74%	42.67%
Net Income Growth	-12.87%	92.76%	26.63%	11.73%	5.06%	-402.74%	8.92%	59.01%	179.04%	69.95%
EPS Growth	-11.95%	96.36%	26.98%	13.68%	4.56%	-402.23%	22.77%	59.55%	174.67%	73.38%
Operating Cash Flow Growth	11.62%	29.30%	14.22%	21.03%	6.82%	-200.41%	49.67%	125.61%	830.77%	17.60%
Free Cash Flow Firm Growth	-5.73%	-143.18%	555.85%	-207.54%	132.57%	-712.41%	58.52%	36.13%	218.84%	88.07%
Invested Capital Growth	-0.84%	11.60%	-1.38%	22.25%	6.23%	4.50%	-3.78%	2.52%	6.29%	6.07%
Revenue Q/Q Growth	1.03%	0.09%	1.09%	3.58%	1.72%	-52.92%	162.32%	22.46%	5.52%	2.67%
EBITDA Q/Q Growth	8.40%	8.77%	0.32%	3.80%	-0.59%	-64.07%	-1.79%	342.04%	18.09%	4.09%
EBIT Q/Q Growth	8.41%	8.75%	0.37%	3.28%	-2.82%	-39.25%	-1.37%	52.24%	31.07%	4.81%
NOPAT Q/Q Growth	17.54%	3.28%	0.61%	3.08%	-3.01%	-40.05%	-0.39%	57.71%	23.98%	1.31%
Net Income Q/Q Growth	17.06%	4.42%	1.69%	1.82%	-2.05%	-39.91%	0.20%	28.44%	84.07%	10.75%
EPS Q/Q Growth	17.51%	4.40%	1.89%	1.78%	-1.97%	-37.17%	3.11%	28.69%	96.57%	11.41%
Operating Cash Flow Q/Q Growth	2.87%	7.58%	-3.22%	9.86%	-3.20%	-62.46%	24.82%	260.45%	13.72%	7.14%
Free Cash Flow Firm Q/Q Growth	2,258.83%	-40.07%	-8.28%	-3.68%	-27.53%	-16.92%	29.72%	49.41%	-62.52%	1,019.08%
Invested Capital Q/Q Growth	-1.05%	-0.01%	1.05%	1.47%	2.26%	0.91%	-2.23%	-3.64%	7.88%	-3.08%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	38.55%	40.97%	44.22%	44.57%	44.64%	-25.19%	-78.79%	25.16%	44.06%	47.51%
EBITDA Margin	20.84%	28.12%	31.17%	31.52%	30.75%	-149.55%	-150.65%	7.75%	31.90%	35.83%
Operating Margin	10.54%	17.39%	19.87%	19.96%	19.02%	-208.33%	-252.61%	-8.67%	20.71%	24.91%
EBIT Margin	10.25%	16.97%	19.81%	20.08%	18.80%	-214.53%	-251.31%	-10.01%	20.65%	25.53%
Profit (Net Income) Margin	8.02%	15.11%	18.51%	19.13%	17.42%	-261.46%	-343.34%	-24.39%	12.26%	17.57%
Tax Burden Percent	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.03%
Interest Burden Percent	78.29%	89.03%	93.46%	95.27%	92.68%	121.87%	136.62%	243.62%	59.37%	68.78%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	5.28%	8.46%	9.53%	9.38%	9.09%	-13.35%	-11.20%	-2.23%	11.47%	15.41%
ROIC Less NNEP Spread (ROIC-NNEP)	2.82%	6.27%	8.11%	8.51%	7.46%	-32.44%	-25.97%	-10.31%	5.93%	9.46%
Return on Net Nonoperating Assets (RNNOA)	2.98%	6.48%	6.86%	6.86%	6.55%	-40.39%	-64.78%	-51.98%	32.40%	30.43%
Return on Equity (ROE)	8.26%	14.94%	16.40%	16.25%	15.65%	-53.74%	-75.98%	-54.21%	43.87%	45.84%
Cash Return on Invested Capital (CROIC)	6.12%	-2.51%	10.92%	-10.64%	3.05%	-17.76%	-7.35%	-4.72%	5.38%	9.52%
Operating Return on Assets (OROA)	4.08%	6.69%	7.78%	7.61%	7.09%	-15.09%	-11.90%	-2.68%	8.33%	11.66%
Return on Assets (ROA)	3.19%	5.96%	7.28%	7.25%	6.58%	-18.40%	-16.25%	-6.53%	4.95%	8.02%
Return on Common Equity (ROCE)	8.26%	14.94%	16.40%	15.85%	14.93%	-52.31%	-75.98%	-54.21%	42.88%	44.59%
Return on Equity Simple (ROE_SIMPLE)	8.26%	14.07%	15.18%	16.35%	15.68%	-65.92%	-103.43%	-75.15%	36.07%	38.29%
Net Operating Profit after Tax (NOPAT)	875	1,477	1,744	1,895	2,083	-3,221	-2,709	-536	2,878	4,106
NOPAT Margin	10.54%	17.39%	19.87%	19.96%	19.02%	-145.83%	-176.83%	-6.07%	20.71%	24.91%
Net Nonoperating Expense Percent (NNEP)	2.46%	2.18%	1.42%	0.88%	1.63%	19.09%	14.77%	8.08%	5.54%	5.95%
Return On Investment Capital (ROIC_SIMPLE)	-	-	-	-	-	-	-	-2.04%	10.92%	14.76%
Cost of Revenue to Revenue	61.45%	59.03%	55.78%	55.43%	55.36%	125.19%	178.79%	74.84%	55.94%	52.49%
SG&A Expenses to Revenue	13.09%	13.05%	13.51%	13.73%	14.24%	54.31%	89.43%	17.91%	12.89%	12.89%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	28.01%	23.58%	24.35%	24.61%	25.62%	183.14%	173.83%	33.82%	23.36%	22.60%
Earnings before Interest and Taxes (EBIT)	850	1,442	1,739	1,906	2,058	-4,739	-3,850	-885	2,870	4,209
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	1,730	2,389	2,736	2,993	3,368	-3,303	-2,308	685	4,434	5,907
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	2.50	1.79	2.25	1.78	2.28	1.91	3.85	4.38	6.99	8.20
Price to Tangible Book Value (P/TBV)	2.59	1.85	2.32	2.03	2.57	2.11	4.58	6.09	8.44	9.18
Price to Revenue (P/Rev)	2.43	1.92	2.75	2.08	2.53	7.59	12.79	1.42	2.38	3.76
Price to Earnings (P/E)	30.29	12.71	14.84	10.90	14.75	0.00	0.00	0.00	19.46	21.56
Dividend Yield	1.47%	2.25%	1.92%	2.75%	2.24%	4.07%	0.00%	0.00%	0.00%	0.41%
Earnings Yield	3.30%	7.87%	6.74%	9.17%	6.78%	0.00%	0.00%	0.00%	5.14%	4.64%
Enterprise Value to Invested Capital (EV/IC)	1.73	1.39	1.74	1.39	1.66	1.31	1.60	1.40	2.09	2.99
Enterprise Value to Revenue (EV/Rev)	3.44	3.01	3.59	3.24	3.57	14.67	24.79	3.85	3.90	4.97
Enterprise Value to EBITDA (EV/EBITDA)	16.52	10.70	11.53	10.28	11.60	0.00	0.00	49.65	12.21	13.86
Enterprise Value to EBIT (EV/EBIT)	33.60	17.73	18.14	16.15	18.98	0.00	0.00	0.00	18.87	19.46
Enterprise Value to NOPAT (EV/NOPAT)	32.66	17.30	18.08	16.24	18.76	0.00	0.00	0.00	18.82	19.94
Enterprise Value to Operating Cash Flow (EV/OCF)	14.68	10.16	10.97	8.85	10.51	0.00	0.00	70.71	12.10	15.55
Enterprise Value to Free Cash Flow (EV/FCFF)	28.16	0.00	15.79	0.00	55.86	0.00	0.00	0.00	40.15	32.28
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	1.06	1.03	0.70	0.93	0.87	2.21	4.15	8.15	4.38	2.60
Long-Term Debt to Equity	0.95	0.89	0.59	0.72	0.66	2.05	3.71	7.43	4.03	2.39
Financial Leverage	1.06	1.03	0.85	0.81	0.88	1.24	2.49	5.04	5.46	3.22
Leverage Ratio	2.59	2.51	2.25	2.24	2.38	2.92	4.67	8.30	8.87	5.71
Compound Leverage Factor	2.02	2.23	2.11	2.13	2.21	3.56	6.39	20.22	5.27	3.93
Debt to Total Capital	51.40%	50.72%	41.33%	48.06%	46.43%	68.81%	80.57%	89.07%	81.41%	72.19%
Short-Term Debt to Total Capital	5.42%	6.95%	6.52%	10.80%	11.03%	4.88%	8.57%	7.95%	6.53%	5.76%
Long-Term Debt to Total Capital	45.98%	43.77%	34.82%	37.26%	35.40%	63.93%	72.00%	81.12%	74.88%	66.42%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.00%	2.42%	2.40%	0.00%	0.00%	0.00%	0.66%	0.62%
Common Equity to Total Capital	48.60%	49.28%	58.67%	49.52%	51.18%	31.19%	19.43%	10.93%	17.93%	27.19%
Debt to EBITDA	4.93	3.93	2.76	3.60	3.28	-5.85	-9.14	34.15	4.84	3.40
Net Debt to EBITDA	4.86	3.87	2.71	3.51	3.20	-4.74	-7.97	31.32	4.73	3.33
Long-Term Debt to EBITDA	4.41	3.39	2.32	2.79	2.50	-5.44	-8.17	31.10	4.45	3.13
Debt to NOPAT	9.75	6.35	4.32	5.69	5.30	-6.00	-7.79	-43.62	7.45	4.89
Net Debt to NOPAT	9.61	6.27	4.25	5.54	5.18	-4.86	-6.79	-40.01	7.28	4.79
Long-Term Debt to NOPAT	8.72	5.48	3.64	4.41	4.04	-5.58	-6.96	-39.73	6.86	4.50
Altman Z-Score	1.75	1.63	2.24	1.57	1.79	0.24	-0.04	0.16	1.06	1.92
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	0.00%	2.43%	4.56%	2.65%	0.00%	0.00%	2.25%	2.75%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.20	0.17	0.19	0.17	0.15	0.95	0.49	0.37	0.19	0.17
Quick Ratio	0.08	0.10	0.09	0.09	0.07	0.87	0.43	0.29	0.10	0.08
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	1,015	-438	1,997	-2,148	700	-4,284	-1,777	-1,135	1,349	2,537
Operating Cash Flow to CapEx	120.64%	100.90%	860.29%	95.06%	122.87%	-192.62%	-91.43%	17.75%	114.88%	161.11%
Free Cash Flow to Firm to Interest Expense	3.65	-1.43	6.66	-6.44	1.71	-5.07	-1.38	-0.83	0.96	1.60
Operating Cash Flow to Interest Expense	7.01	8.19	9.58	10.43	9.10	-4.42	-1.45	0.35	3.19	3.31
Operating Cash Flow Less CapEx to Interest Expense	1.20	0.07	8.47	-0.54	1.69	-6.71	-3.04	-1.63	0.41	1.26
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.40	0.39	0.39	0.38	0.38	0.07	0.05	0.27	0.40	0.46
Accounts Receivable Turnover	34.73	32.01	28.75	29.52	34.75	7.49	4.43	18.83	29.70	42.48
Inventory Turnover	42.03	42.61	43.43	39.72	38.41	19.69	20.37	35.36	32.94	33.73
Fixed Asset Turnover	0.44	0.44	0.44	0.44	0.45	0.00	0.00	0.33	0.48	0.53
Accounts Payable Turnover	16.88	16.52	14.72	12.41	11.53	6.03	6.09	11.09	10.81	10.11
Days Sales Outstanding (DSO)	10.51	11.40	12.69	12.36	10.50	48.75	82.46	19.39	12.29	8.59
Days Inventory Outstanding (DIO)	8.68	8.57	8.40	9.19	9.50	18.53	17.92	10.32	11.08	10.82
Days Payable Outstanding (DPO)	21.62	22.10	24.80	29.42	31.66	60.53	59.93	32.91	33.78	36.09
Cash Conversion Cycle (CCC)	-2.43	-2.13	-3.70	-7.87	-11.66	6.75	40.45	-3.20	-10.41	-16.68
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	16,507	18,422	18,169	22,212	23,595	24,658	23,726	24,325	25,854	27,423
Invested Capital Turnover	0.50	0.49	0.48	0.47	0.48	0.09	0.06	0.37	0.55	0.62
Increase / (Decrease) in Invested Capital	-140	1,915	-253	4,043	1,383	1,063	-932	599	1,529	1,569
Enterprise Value (EV)	28,573	25,562	31,534	30,775	39,074	32,400	37,982	34,011	54,156	81,887
Market Capitalization	20,167	16,307	24,115	19,743	27,713	16,756	19,593	12,555	33,026	62,027
Book Value per Share	$36.65	$42.51	$49.99	$53.14	$58.03	$39.05	$19.96	$11.24	$18.44	$28.13
Tangible Book Value per Share	$35.35	$41.16	$48.64	$46.54	$51.42	$35.44	$16.78	$8.07	$15.28	$25.12
Total Capital	16,590	18,509	18,242	22,425	23,769	28,090	26,176	26,260	26,351	27,811
Total Debt	8,527	9,387	7,539	10,778	11,035	19,329	21,090	23,391	21,452	20,076
Total Long-Term Debt	7,628	8,102	6,351	8,355	8,414	17,958	18,847	21,303	19,732	18,473
Net Debt	8,406	9,255	7,419	10,490	10,791	15,645	18,389	21,456	20,955	19,688
Capital Expenditures (CapEx)	1,613	2,494	334	3,660	3,025	1,937	2,054	2,710	3,897	3,268
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-2,678	-2,540	-2,879	-3,736	-4,413	-2,539	-4,144	-5,215	-6,386	-6,897
Debt-free Net Working Capital (DFNWC)	-2,556	-2,408	-2,759	-3,448	-4,170	1,146	-1,442	-3,280	-5,889	-6,509
Net Working Capital (NWC)	-3,456	-3,693	-3,947	-5,870	-6,790	-225	-3,685	-5,368	-7,609	-8,112
Net Nonoperating Expense (NNE)	209	194	119	79	175	2,554	2,551	1,620	1,174	1,210
Net Nonoperating Obligations (NNO)	8,444	9,301	7,467	10,564	10,861	15,897	18,641	21,456	20,955	19,688
Total Depreciation and Amortization (D&A)	879	948	997	1,087	1,310	1,435	1,542	1,570	1,564	1,698
Debt-free, Cash-free Net Working Capital to Revenue	-32.27%	-29.90%	-32.80%	-39.35%	-40.30%	-114.94%	-270.50%	-58.99%	-45.94%	-41.84%
Debt-free Net Working Capital to Revenue	-30.80%	-28.34%	-31.43%	-36.32%	-38.08%	51.87%	-94.14%	-37.10%	-42.37%	-39.49%
Net Working Capital to Revenue	-41.64%	-43.47%	-44.97%	-61.83%	-62.01%	-10.20%	-240.56%	-60.72%	-54.74%	-49.21%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.00	$5.96	$7.57	$8.60	$8.97	($27.05)	($20.89)	($8.45)	$6.63	$11.00
Adjusted Weighted Average Basic Shares Outstanding	0.00	214.80M	213.75M	209.19M	209.00M	237.54M	255.00M	255.35M	256.65M	269.13M
Adjusted Diluted Earnings per Share	$0.00	$5.93	$7.53	$8.56	$8.95	($27.05)	($20.89)	($8.45)	$6.31	$10.94
Adjusted Weighted Average Diluted Shares Outstanding	0.00	214.80M	213.75M	209.19M	209.00M	237.54M	255.00M	255.35M	256.65M	269.13M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	0.00	214.80M	213.75M	209.19M	209.00M	237.54M	255.00M	255.35M	256.65M	269.13M
Normalized Net Operating Profit after Tax (NOPAT)	900	1,034	1,221	1,326	1,458	-2,125	-2,709	-536	2,015	2,874
Normalized NOPAT Margin	10.85%	12.17%	13.91%	13.97%	13.31%	-96.19%	-176.83%	-6.07%	14.49%	17.44%
Pre Tax Income Margin	8.02%	15.11%	18.51%	19.13%	17.42%	-261.46%	-343.34%	-24.39%	12.26%	17.56%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	3.06	4.69	5.80	5.71	5.04	-5.61	-2.98	-0.65	2.05	2.65
NOPAT to Interest Expense	3.15	4.81	5.81	5.68	5.10	-3.82	-2.10	-0.39	2.05	2.58
EBIT Less CapEx to Interest Expense	-2.75	-3.43	4.68	-5.26	-2.37	-7.91	-4.57	-2.64	-0.73	0.59
NOPAT Less CapEx to Interest Expense	-2.66	-3.31	4.70	-5.29	-2.31	-6.11	-3.69	-2.38	-0.73	0.53
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	42.09%	27.00%	26.92%	29.05%	31.59%	-5.65%	0.00%	0.00%	0.00%	3.69%
Augmented Payout Ratio	72.13%	50.37%	40.76%	60.72%	36.81%	-5.65%	0.00%	0.00%	0.00%	3.69%

This table displays calculated financial ratios and metrics derived from Royal Caribbean Cruises' official financial filings.

Metric	Q3 2022	Q4 2022	Q1 2023	Q2 2023	Q3 2023	Q4 2023	Q1 2024	Q2 2024	Q3 2024	Q4 2024
Growth Metrics	-	-	-	-	-	-	-	-	-	-
Revenue Growth	555.00%	165.09%	172.46%	61.29%	38.99%	27.95%	29.18%	16.66%	17.45%	12.88%
EBITDA Growth	219.83%	141.49%	239.22%	538.48%	135.74%	239.47%	73.16%	31.08%	23.89%	24.09%
EBIT Growth	130.89%	89.77%	132.14%	461.00%	320.11%	616.90%	167.87%	43.08%	27.92%	33.86%
NOPAT Growth	142.39%	101.30%	131.66%	603.75%	323.89%	5,964.54%	293.91%	42.54%	29.17%	9.30%
Net Income Growth	102.31%	63.12%	95.89%	188.77%	2,966.61%	155.57%	858.33%	85.31%	10.29%	101.08%
EPS Growth	102.33%	63.55%	95.85%	182.93%	2,707.69%	158.97%	810.53%	82.94%	15.34%	97.39%
Operating Cash Flow Growth	88.96%	380.53%	347.71%	190.82%	1,579.77%	93.84%	1.37%	13.00%	36.12%	31.45%
Free Cash Flow Firm Growth	-26.85%	-380.96%	1,385.00%	22,925.88%	475.29%	-62.68%	-216.53%	-234.55%	-205.99%	1.36%
Invested Capital Growth	4.02%	2.52%	-6.16%	-6.44%	-5.06%	6.29%	11.83%	18.46%	18.06%	6.07%
Revenue Q/Q Growth	37.03%	-13.02%	10.85%	22.07%	18.08%	-19.93%	11.90%	10.25%	18.88%	-23.05%
EBITDA Q/Q Growth	286.69%	-59.45%	135.13%	73.16%	42.77%	-41.60%	19.88%	31.08%	34.94%	-41.51%
EBIT Q/Q Growth	241.01%	-136.86%	351.20%	176.53%	64.10%	-54.65%	30.08%	47.71%	46.72%	-52.55%
NOPAT Q/Q Growth	294.98%	-96.85%	1,925.77%	304.94%	64.07%	-54.94%	31.65%	46.53%	48.68%	-61.87%
Net Income Q/Q Growth	106.32%	-1,617.36%	90.40%	1,064.58%	118.36%	-72.50%	30.49%	135.71%	29.95%	-49.87%
EPS Q/Q Growth	106.34%	-1,600.00%	90.26%	994.74%	114.71%	-68.49%	17.39%	130.37%	35.37%	-46.08%
Operating Cash Flow Q/Q Growth	-109.30%	1,392.81%	127.53%	6.26%	-52.66%	69.35%	19.00%	18.45%	-42.98%	63.55%
Free Cash Flow Firm Q/Q Growth	-6,430.45%	12.99%	391.35%	37.88%	7.37%	-137.72%	-108.63%	-59.21%	15.42%	64.90%
Invested Capital Q/Q Growth	1.74%	-3.64%	-4.38%	-0.19%	3.24%	7.88%	0.60%	5.72%	2.89%	-3.08%
Profitability Metrics	-	-	-	-	-	-	-	-	-	-
Gross Margin	34.30%	31.45%	37.87%	44.51%	48.63%	43.26%	44.85%	47.64%	51.06%	45.40%
EBITDA Margin	23.37%	10.90%	23.11%	32.78%	39.64%	28.91%	30.98%	36.84%	41.81%	31.78%
Operating Margin	9.97%	0.52%	9.42%	21.88%	30.41%	17.11%	20.12%	26.74%	33.44%	16.57%
EBIT Margin	10.00%	-4.24%	9.60%	21.74%	30.22%	17.11%	19.90%	26.67%	32.91%	20.29%
Profit (Net Income) Margin	1.10%	-19.21%	-1.66%	13.14%	24.30%	8.35%	9.76%	20.88%	22.82%	14.87%
Tax Burden Percent	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.18%
Interest Burden Percent	11.02%	453.65%	-17.33%	60.44%	80.43%	48.77%	49.06%	78.28%	69.34%	73.13%
Effective Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Return on Invested Capital (ROIC)	2.91%	0.13%	2.93%	10.94%	16.28%	9.48%	12.04%	16.17%	20.55%	10.25%
ROIC Less NNEP Spread (ROIC-NNEP)	1.57%	-2.41%	1.77%	9.44%	15.05%	8.10%	10.15%	14.99%	17.98%	9.94%
Return on Net Nonoperating Assets (RNNOA)	6.49%	-12.14%	10.34%	55.91%	79.89%	44.24%	49.75%	63.19%	61.52%	31.97%
Return on Equity (ROE)	9.39%	-12.01%	13.27%	66.85%	96.17%	53.72%	61.79%	79.36%	82.07%	42.22%
Cash Return on Invested Capital (CROIC)	-9.06%	-4.72%	7.42%	10.60%	14.63%	5.38%	2.45%	-2.37%	-1.06%	9.52%
Operating Return on Assets (OROA)	2.18%	-1.13%	3.11%	7.81%	12.02%	6.90%	8.62%	11.70%	15.13%	9.27%
Return on Assets (ROA)	0.24%	-5.14%	-0.54%	4.72%	9.67%	3.37%	4.23%	9.16%	10.49%	6.79%
Return on Common Equity (ROCE)	9.39%	-12.01%	12.94%	65.14%	94.04%	52.51%	59.21%	76.49%	79.62%	41.06%
Return on Equity Simple (ROE_SIMPLE)	-93.99%	0.00%	-36.36%	-1.55%	20.93%	0.00%	41.08%	41.79%	37.12%	0.00%
Net Operating Profit after Tax (NOPAT)	298	9.40	190	771	1,265	570	750	1,099	1,634	623
NOPAT Margin	9.97%	0.36%	6.60%	21.88%	30.41%	17.11%	20.12%	26.74%	33.44%	16.57%
Net Nonoperating Expense Percent (NNEP)	1.33%	2.54%	1.16%	1.50%	1.23%	1.38%	1.89%	1.18%	2.57%	0.31%
Return On Investment Capital (ROIC_SIMPLE)	-	0.04%	-	-	-	2.16%	-	-	-	2.24%
Cost of Revenue to Revenue	65.70%	68.55%	62.13%	55.49%	51.37%	56.74%	55.15%	52.36%	48.94%	54.60%
SG&A Expenses to Revenue	12.47%	17.07%	15.97%	12.35%	9.45%	15.10%	14.35%	11.34%	9.23%	17.90%
R&D to Revenue	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Operating Expenses to Revenue	24.33%	30.93%	28.45%	22.62%	18.22%	26.15%	24.73%	20.90%	17.62%	28.80%
Earnings before Interest and Taxes (EBIT)	299	-110	277	766	1,257	570	742	1,096	1,608	763
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)	700	284	667	1,155	1,649	963	1,155	1,514	2,043	1,195
Valuation Ratios	-	-	-	-	-	-	-	-	-	-
Price to Book Value (P/BV)	3.02	4.38	5.85	7.89	5.32	6.99	6.92	6.83	6.48	8.20
Price to Tangible Book Value (P/TBV)	4.03	6.09	8.16	10.39	6.52	8.44	8.20	7.89	7.32	9.18
Price to Revenue (P/Rev)	1.34	1.42	1.56	2.21	1.79	2.38	2.42	2.68	2.84	3.76
Price to Earnings (P/E)	0.00	0.00	0.00	0.00	25.60	19.46	16.92	16.41	17.55	21.56
Dividend Yield	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.23%	0.41%
Earnings Yield	0.00%	0.00%	0.00%	0.00%	3.91%	5.14%	5.91%	6.09%	5.70%	4.64%
Enterprise Value to Invested Capital (EV/IC)	1.25	1.40	1.59	2.00	1.80	2.09	2.17	2.27	2.36	2.99
Enterprise Value to Revenue (EV/Rev)	4.35	3.85	3.48	3.86	3.27	3.90	3.83	4.08	4.17	4.97
Enterprise Value to EBITDA (EV/EBITDA)	0.00	49.65	20.25	16.53	11.48	12.21	11.47	11.84	11.79	13.86
Enterprise Value to EBIT (EV/EBIT)	0.00	0.00	146.14	37.65	19.68	18.87	16.94	17.06	16.66	19.46
Enterprise Value to NOPAT (EV/NOPAT)	0.00	0.00	145.05	48.90	18.56	18.82	16.83	16.97	16.51	19.94
Enterprise Value to Operating Cash Flow (EV/OCF)	0.00	70.71	15.98	14.34	10.95	12.10	12.56	13.37	13.62	15.55
Enterprise Value to Free Cash Flow (EV/FCFF)	0.00	0.00	20.80	18.22	11.97	40.15	93.40	0.00	0.00	32.28
Leverage & Solvency	-	-	-	-	-	-	-	-	-	-
Debt to Equity	7.28	8.15	7.09	5.76	4.34	4.38	3.97	3.51	2.97	2.60
Long-Term Debt to Equity	6.05	7.43	6.41	5.28	3.90	4.03	3.66	3.30	2.72	2.39
Financial Leverage	4.12	5.04	5.85	5.92	5.31	5.46	4.90	4.22	3.42	3.22
Leverage Ratio	6.84	8.30	9.38	9.64	8.49	8.87	8.15	7.19	5.91	5.71
Compound Leverage Factor	0.75	37.66	-1.63	5.82	6.83	4.33	4.00	5.63	4.10	4.18
Debt to Total Capital	87.92%	89.07%	87.64%	85.21%	81.29%	81.41%	79.87%	77.83%	74.84%	72.19%
Short-Term Debt to Total Capital	14.87%	7.95%	8.39%	7.16%	8.32%	6.53%	6.21%	4.78%	6.51%	5.76%
Long-Term Debt to Total Capital	73.05%	81.12%	79.25%	78.05%	72.97%	74.88%	73.65%	73.06%	68.33%	66.42%
Preferred Equity to Total Capital	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Noncontrolling Interests to Total Capital	0.00%	0.00%	0.71%	0.74%	0.71%	0.66%	0.66%	0.62%	0.62%	0.62%
Common Equity to Total Capital	12.08%	10.93%	11.65%	14.05%	18.01%	17.93%	19.48%	21.54%	24.54%	27.19%
Debt to EBITDA	-82.43	34.15	11.72	7.27	5.32	4.84	4.29	4.11	3.79	3.40
Net Debt to EBITDA	-76.90	31.32	11.05	7.01	5.16	4.73	4.20	4.04	3.71	3.33
Long-Term Debt to EBITDA	-68.49	31.10	10.60	6.66	4.77	4.45	3.96	3.86	3.46	3.13
Debt to NOPAT	-18.40	-43.62	83.94	21.51	8.60	7.45	6.29	5.89	5.30	4.89
Net Debt to NOPAT	-17.17	-40.01	79.15	20.74	8.34	7.28	6.16	5.79	5.20	4.79
Long-Term Debt to NOPAT	-15.29	-39.73	75.91	19.70	7.72	6.86	5.80	5.53	4.84	4.50
Altman Z-Score	0.14	0.23	0.36	0.65	0.74	0.84	0.94	1.10	1.33	1.62
Noncontrolling Interest Sharing Ratio	0.00%	0.00%	2.48%	2.56%	2.22%	2.25%	4.17%	3.61%	2.98%	2.75%
Liquidity Ratios	-	-	-	-	-	-	-	-	-	-
Current Ratio	0.29	0.37	0.26	0.20	0.19	0.19	0.19	0.19	0.19	0.17
Quick Ratio	0.21	0.29	0.17	0.11	0.10	0.10	0.09	0.08	0.09	0.08
Cash Flow Metrics	-	-	-	-	-	-	-	-	-	-
Free Cash Flow to Firm (FCFF)	-678	-590	1,717	2,368	2,543	-959	-2,001	-3,186	-2,695	-946
Operating Cash Flow to CapEx	-19.75%	345.31%	519.84%	174.87%	234.52%	43.46%	548.76%	73.50%	268.56%	265.76%
Free Cash Flow to Firm to Interest Expense	-1.92	-1.37	4.77	6.67	7.48	-2.76	-4.72	-10.69	-4.47	-3.57
Operating Cash Flow to Interest Expense	-0.13	1.33	3.64	3.92	1.94	3.22	3.13	5.28	1.49	5.54
Operating Cash Flow Less CapEx to Interest Expense	-0.77	0.95	2.94	1.68	1.11	-4.18	2.56	-1.90	0.93	3.45
Efficiency Ratios	-	-	-	-	-	-	-	-	-	-
Asset Turnover	0.22	0.27	0.32	0.36	0.40	0.40	0.43	0.44	0.46	0.46
Accounts Receivable Turnover	15.50	18.83	24.10	25.53	29.45	29.70	35.35	38.94	40.08	42.48
Inventory Turnover	31.44	35.36	36.05	33.70	32.04	32.94	35.15	35.97	33.52	33.73
Fixed Asset Turnover	0.27	0.33	0.39	0.43	0.47	0.48	0.51	0.51	0.54	0.53
Accounts Payable Turnover	11.00	11.09	10.45	10.32	11.46	10.81	10.11	10.89	10.84	10.11
Days Sales Outstanding (DSO)	23.55	19.39	15.15	14.29	12.39	12.29	10.33	9.37	9.11	8.59
Days Inventory Outstanding (DIO)	11.61	10.32	10.12	10.83	11.39	11.08	10.38	10.15	10.89	10.82
Days Payable Outstanding (DPO)	33.18	32.91	34.94	35.36	31.86	33.78	36.12	33.53	33.67	36.09
Cash Conversion Cycle (CCC)	1.98	-3.20	-9.67	-10.23	-8.08	-10.41	-15.41	-14.01	-13.68	-16.68
Capital & Investment Metrics	-	-	-	-	-	-	-	-	-	-
Invested Capital	25,243	24,325	23,259	23,214	23,965	25,854	26,010	27,499	28,294	27,423
Invested Capital Turnover	0.29	0.37	0.44	0.50	0.54	0.55	0.60	0.60	0.61	0.62
Increase / (Decrease) in Invested Capital	976	599	-1,527	-1,597	-1,278	1,529	2,751	4,285	4,329	1,569
Enterprise Value (EV)	31,430	34,011	37,081	46,380	43,091	54,156	56,478	62,520	66,905	81,887
Market Capitalization	9,667	12,555	16,674	26,530	23,549	33,026	35,619	41,029	45,656	62,027
Book Value per Share	$12.57	$11.24	$11.17	$13.15	$17.27	$18.44	$20.04	$23.35	$27.37	$28.13
Tangible Book Value per Share	$9.39	$8.07	$8.00	$9.99	$14.11	$15.28	$16.89	$20.20	$24.23	$25.12
Total Capital	26,535	26,260	24,486	23,940	24,565	26,351	26,447	27,890	28,712	27,811
Total Debt	23,329	23,391	21,460	20,399	19,969	21,452	21,122	21,708	21,488	20,076
Total Long-Term Debt	19,384	21,303	19,405	18,686	17,925	19,732	19,479	20,376	19,620	18,473
Net Debt	21,763	21,456	20,233	19,673	19,369	20,955	20,685	21,317	21,070	19,688
Capital Expenditures (CapEx)	226	167	252	796	281	2,568	242	2,140	334	552
Debt-free, Cash-free Net Working Capital (DFCFNWC)	-4,578	-5,215	-6,200	-6,711	-6,017	-6,386	-6,829	-7,067	-6,350	-6,897
Debt-free Net Working Capital (DFNWC)	-3,012	-3,280	-4,973	-5,985	-5,417	-5,889	-6,392	-6,676	-5,932	-6,509
Net Working Capital (NWC)	-6,957	-5,368	-7,028	-7,698	-7,461	-7,609	-8,035	-8,008	-7,800	-8,112
Net Nonoperating Expense (NNE)	265	510	238	308	254	292	386	241	519	64
Net Nonoperating Obligations (NNO)	22,037	21,456	20,233	19,673	19,369	20,955	20,685	21,317	21,070	19,688
Total Depreciation and Amortization (D&A)	400	394	390	389	392	393	413	418	435	432
Debt-free, Cash-free Net Working Capital to Revenue	-63.42%	-58.99%	-58.12%	-55.90%	-45.68%	-45.94%	-46.32%	-46.10%	-39.55%	-41.84%
Debt-free Net Working Capital to Revenue	-41.72%	-37.10%	-46.62%	-49.85%	-41.12%	-42.37%	-43.36%	-43.55%	-36.95%	-39.49%
Net Working Capital to Revenue	-96.37%	-60.72%	-65.89%	-64.12%	-56.64%	-54.74%	-54.50%	-52.24%	-48.58%	-49.21%
Earnings Adjustments	-	-	-	-	-	-	-	-	-	-
Adjusted Basic Earnings per Share	$0.13	($1.95)	($0.19)	$1.79	$3.94	$1.09	$1.40	$3.32	$4.22	$2.06
Adjusted Weighted Average Basic Shares Outstanding	255.07M	255.35M	255.47M	255.81M	256.19M	256.65M	257M	257M	263M	269.13M
Adjusted Diluted Earnings per Share	$0.13	($1.95)	($0.19)	$1.70	$3.65	$1.15	$1.35	$3.11	$4.21	$2.27
Adjusted Weighted Average Diluted Shares Outstanding	255.38M	255.35M	255.47M	281.91M	281.88M	256.65M	281M	281M	264M	269.13M
Adjusted Basic & Diluted Earnings per Share	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00	$0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding	255.18M	255.35M	255.74M	256.17M	256.24M	256.65M	257.35M	257.42M	268.88M	269.13M
Normalized Net Operating Profit after Tax (NOPAT)	209	9.40	190	540	886	399	525	769	1,144	436
Normalized NOPAT Margin	6.98%	0.36%	6.60%	15.32%	21.29%	11.98%	14.08%	18.72%	23.41%	11.60%
Pre Tax Income Margin	1.10%	-19.21%	-1.66%	13.14%	24.30%	8.35%	9.76%	20.88%	22.82%	14.84%
Debt Service Ratios	-	-	-	-	-	-	-	-	-	-
EBIT to Interest Expense	0.85	-0.26	0.77	2.16	3.70	1.64	1.75	3.68	2.67	2.88
NOPAT to Interest Expense	0.85	0.02	0.53	2.17	3.72	1.64	1.77	3.69	2.71	2.35
EBIT Less CapEx to Interest Expense	0.21	-0.64	0.07	-0.08	2.87	-5.76	1.18	-3.50	2.11	0.80
NOPAT Less CapEx to Interest Expense	0.21	-0.36	-0.17	-0.07	2.89	-5.76	1.20	-3.49	2.16	0.27
Payout Ratios	-	-	-	-	-	-	-	-	-	-
Dividend Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	3.69%
Augmented Payout Ratio	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	3.69%

Frequently Asked Questions About Royal Caribbean Cruises' Financials

When does Royal Caribbean Cruises's financial year end?

According to the most recent income statement we have on file, Royal Caribbean Cruises' fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Royal Caribbean Cruises' net income changed over the last 9 years?

Royal Caribbean Cruises' net income appears to be on an upward trend, with a most recent value of $2.90 billion in 2024, rising from $665.78 million in 2015. The previous period was $1.70 billion in 2023.

What is Royal Caribbean Cruises's operating income?

Royal Caribbean Cruises's total operating income in 2024 was $4.11 billion, based on the following breakdown:

Total Gross Profit: $7.83 billion
Total Operating Expenses: $3.73 billion

How has Royal Caribbean Cruises revenue changed over the last 9 years?

Over the last 9 years, Royal Caribbean Cruises' total revenue changed from $8.30 billion in 2015 to $16.48 billion in 2024, a change of 98.6%.

How much debt does Royal Caribbean Cruises have?

Royal Caribbean Cruises' total liabilities were at $29.34 billion at the end of 2024, a 3.0% decrease from 2023, and a 130.6% increase since 2015.

How much cash does Royal Caribbean Cruises have?

In the past 9 years, Royal Caribbean Cruises' cash and equivalents has ranged from $120.11 million in 2017 to $3.68 billion in 2020, and is currently $388 million as of their latest financial filing in 2024.

How has Royal Caribbean Cruises' book value per share changed over the last 9 years?

Over the last 9 years, Royal Caribbean Cruises' book value per share changed from 36.65 in 2015 to 28.13 in 2024, a change of -23.3%.

Remove Ads

Related Companies

This page (NYSE:RCL) was last updated on 4/15/2025 by MarketBeat.com Staff

From Our Partners

Get 30 Days of MarketBeat All Access for Free

Start Your 30-Day Trial

In-depth profiles and analysis for 20,000 public companies.
Real-time analyst ratings, insider transactions, earnings data, and more.
Our daily ratings and market update email newsletter.

Sign In
Create Account

Your Email Address:

Your Password:

Forgot your password?

Your Email Address:

Choose a Password:

By creating a free account, you agree to our terms of service. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Royal Caribbean Cruises (RCL) Financials

Frequently Asked Questions About Royal Caribbean Cruises' Financials

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools

About MarketBeat

MarketBeat Products

Popular Tools

Financial Calendars

Terms & Info

Royal Caribbean Cruises (RCL) Financials

Annual Income Statements for Royal Caribbean Cruises

Quarterly Income Statements for Royal Caribbean Cruises

Annual Cash Flow Statements for Royal Caribbean Cruises

Quarterly Cash Flow Statements for Royal Caribbean Cruises

Annual Balance Sheets for Royal Caribbean Cruises

Quarterly Balance Sheets for Royal Caribbean Cruises

Annual Metrics and Ratios for Royal Caribbean Cruises

Quarterly Metrics and Ratios for Royal Caribbean Cruises

Frequently Asked Questions About Royal Caribbean Cruises' Financials

MarketBeat All Access Features

Best-in-Class Portfolio Monitoring

Stock Ideas and Recommendations

Advanced Stock Screeners and Research Tools