Biggest changeExpected delivery dates for our most recently announced newbuilds are preliminary and subject to change. Year Brand Class Ship Name Gross Tons (1) Berths (1) Status 2025 Norwegian Cruise Line Prima Class Norwegian Aqua ~156,000 ~3,550 Contract effective / financed (4) 59 Table of Contents 2025 Oceania Cruises Allura Class Allura ~68,000 ~1,200 Contract effective / financed (4) 2026 Norwegian Cruise Line Prima Class Norwegian Luna ~156,000 ~3,550 Contract effective / financed (4) 2026 Regent Seven Seas Prestige Class Seven Seas Prestige ~77,000 ~850 Contract effective / financed (4) 2027 Norwegian Cruise Line Next Gen "Methanol-Ready (2) " Prima Class To come ~169,000 ~3,850 Contract effective / financed (4) 2027 Oceania Cruises New Class To come ~86,000 ~1,450 Contract effective / financed (4) 2028 Norwegian Cruise Line Next Gen "Methanol-Ready (2) " Prima Class To come ~169,000 ~3,850 Contract effective / financed (4) Expected 2029 (3) Oceania Cruises New Class To come ~86,000 ~1,450 Contract effective / financed (4) 2029 (6) Regent Seven Seas Prestige Class To come ~77,000 ~850 Contract effective / financed (4) 2030 Norwegian Cruise Line New Class To come ~225,000 ~5,150 Contract effective / financing is being negotiated. 2030 (6) Oceania Cruises New Class — ~86,000 ~1,450 Contract effective, but not financed.
Biggest changeExpected delivery dates for our most recently announced newbuilds are preliminary and subject to change. Year Brand Class Ship Name Gross Tons (1) Berths (1) Status 2026 Norwegian Cruise Line Prima Class 4 Norwegian Luna ~154,000 ~3,565 Contract effective / financed (3) 2026 Regent Seven Seas Cruises Prestige Class 1 Seven Seas Prestige ~77,000 ~822 Contract effective / financed (3) 2027 Norwegian Cruise Line Next Gen "Methanol-Ready (2) " Prima Class 5 Norwegian Aura ~170,000 ~3,880 Contract effective / financed (3) 2027 Oceania Cruises Sonata Class 1 Oceania Sonata ~86,000 ~1,390 Contract effective / financed (3) 2028 Norwegian Cruise Line Next Gen "Methanol-Ready (2) " Prima Class 6 To come ~170,000 ~3,880 Contract effective / financed (3) 2029 Oceania Cruises Sonata Class 2 Oceania Arietta ~86,000 ~1,390 Contract effective / financed (3) 2030 Norwegian Cruise Line New Class 1 To come ~227,000 ~5,000 Contract effective / financed (3) 2030 Regent Seven Seas Cruises Prestige Class 2 To come ~77,000 ~822 Contract effective / financed (3) 2032 Oceania Cruises Sonata Class 3 To come ~86,000 ~1,390 Contract effective, but not yet financed 2032 Norwegian Cruise Line New Class 2 To come ~227,000 ~5,000 Contract effective / financed (3) 2033 Regent Seven Seas Cruises Prestige Class 3 To come ~77,000 ~822 Contract will be effective upon financing 2034 Norwegian Cruise Line New Class 3 To come ~227,000 ~5,000 Contract effective / financing is being negotiated 2035 Oceania Cruises Sonata Class 4 To come ~86,000 ~1,390 Contract effective, but not yet financed 2036 Norwegian Cruise Line New Class 4 To come ~227,000 ~5,000 Contract effective / financing is being negotiated 2036 Regent Seven Seas Cruises Prestige Class 4 To come ~77,000 ~822 Contract will be effective upon financing 2037 Oceania Cruises Sonata Class 5 To come ~86,000 ~1,390 Contract will be effective upon financing 2037 Norwegian Cruise Line New Class 5 To come ~227,000 ~5,000 Contract will be effective upon financing (1) Berths and gross tons are preliminary and subject to change as we approach delivery.
NCLC also issued $1.8 billion aggregate principal amount of 6.750% senior unsecured notes due 2032.
NCLC also issued $1.8 billion aggregate principal amount of 6.750% senior unsecured notes due 2032.
If any of these transactions were to occur, they may be financed through the incurrence of additional permitted indebtedness, through cash flows from operations, or through the issuance of debt, equity or equity-related securities. Additionally, we similarly consider opportunities for the sale of ships and long-term charters with purchase options.
If any of these transactions were to occur, they may be financed through the incurrence of additional permitted indebtedness, through cash flows from operations, or through the issuance of debt, equity or equity-related securities. Additionally, we consider opportunities for the sale of ships and long-term charters with purchase options.
These costs include travel advisor commissions, air and land transportation expenses, related credit card fees, certain government taxes, fees and port expenses and the costs associated with shore excursions and hotel accommodations included as part of the overall cruise purchase price. ● Onboard and other primarily consists of direct costs incurred in connection with onboard and other revenue, including casino, beverage sales and shore excursions. ● Payroll and related consists of the cost of wages, benefits and logistics for shipboard employees and costs of certain inventory items, including food, for a third party that provides crew and other hotel services for certain ships. ● Fuel includes fuel costs, the impact of certain fuel hedges and fuel delivery costs. ● Food consists of food costs for passengers and crew on certain ships. ● Other consists of repairs and maintenance (including Dry-dock costs), ship insurance and other ship expenses.
These costs include travel advisor commissions, air and land transportation expenses, related credit card fees, certain government taxes, fees and port expenses and the costs associated with shore excursions and hotel accommodations included as part of the overall cruise purchase price. ● Onboard and other primarily consists of direct costs incurred in connection with onboard and other revenue, including casinos, beverage sales and shore excursions. ● Payroll and related consists of the cost of wages, benefits and logistics for shipboard employees and costs of certain inventory items, including food, for a third party that provides crew and other hotel services for certain ships. ● Fuel includes fuel costs, the impact of certain fuel hedges and fuel delivery costs. ● Food consists of food costs for passengers and crew on certain ships. ● Other consists of repairs and maintenance (including Dry-dock costs), ship insurance and other ship expenses.
Climate Change We believe the increasing focus on climate change, including the Company’s targets for greenhouse gas reductions, and evolving regulatory requirements will materially impact our future capital expenditures and results of operations.
Climate Change We believe the increasing focus on climate change, including the Company’s targets for greenhouse gas (“GHG”) reductions, and evolving regulatory requirements will materially impact our future capital expenditures and results of operations.
Generally, if an event of default under any debt agreement occurs, then pursuant to cross default and/or cross acceleration clauses, substantially all of our outstanding debt and derivative contract payables could become due, and all debt and derivative contracts could be terminated, which would have a material adverse impact to our operations and liquidity. Our Moody’s long-term issuer rating is B1, our senior secured rating is Ba3 and our senior unsecured rating is B3.
Generally, if an event of default under any debt agreement occurs, then pursuant to cross default and/or cross acceleration clauses, substantially all of our outstanding debt and derivative contract payables could become due, and all debt and derivative contracts could be terminated, which would have a material adverse impact to our operations and liquidity. Our Moody’s long-term issuer rating is B1 and our senior unsecured rating is B3.
For ship impairment analyses, the lowest level for which identifiable cash flows are largely independent of other assets and liabilities is each individual ship.
For ship impairment analyses, the lowest level for which identifiable cash flows are largely independent of other assets and liabilities is generally each individual ship.
As of December 31, 2024, there was $135.8 million of goodwill for the Regent and Norwegian reporting units. Trade names were $500.5 million as of December 31, 2024. As of October 1, 2024, our annual impairment reviews support the carrying values of these assets. See Note 2 – “Summary of Significant Accounting Policies” for more information.
As of December 31, 2025, there was $135.8 million of goodwill for the Regent and Norwegian reporting units. Trade names were $500.5 million as of December 31, 2025. As of October 1, 2025, our annual impairment reviews support the carrying values of these assets. See Note 2 – “Summary of Significant Accounting Policies” for more information.
For our evaluation of goodwill, we use a qualitative assessment which allows us to first assess qualitative factors to determine whether it is 49 Table of Contents more likely than not (i.e., more than 50%) that the estimated fair value of a reporting unit is less than its carrying value.
For our evaluation of goodwill, we use a qualitative assessment which allows us to first assess qualitative factors to determine whether it is 48 Table of Contents more likely than not (i.e., more than 50%) that the estimated fair value of a reporting unit is less than its carrying value.
For a comparison of the Company’s results of operations for the fiscal years ended December 31, 2023 to the year ended December 31, 2022, see “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s annual report on Form 10-K for the year ended December 31, 2023, which was filed with the U.S.
For a comparison of the Company’s results of operations for the fiscal years ended December 31, 2024 to the year ended December 31, 2023, see “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s annual report on Form 10-K for the year ended December 31, 2024, which was filed with the U.S.
Onboard and other revenue primarily consists of revenue from casino, beverage sales, shore excursions, specialty dining, retail sales, spa services and Wi-Fi services. Our onboard revenue is derived from onboard activities we perform directly or that are performed by independent concessionaires, from which we receive a share of their revenue.
Onboard and other revenue primarily consists of revenue from casinos, beverage sales, shore excursions, specialty dining, retail sales, spa services and Wi-Fi services. Our onboard revenue is derived from onboard activities we perform directly or that are performed by independent concessionaires, from which we receive a share of their revenue.
These critical accounting policies, which are presented in detail in our notes to our audited consolidated financial statements, relate to ship accounting and asset impairment. 48 Table of Contents Ship Accounting Ships represent our most significant assets, and we record them at cost less accumulated depreciation.
These critical accounting policies, which are presented in detail in our notes to our audited consolidated financial statements, relate to ship accounting and asset impairment. 47 Table of Contents Ship Accounting Ships represent our most significant assets, and we record them at cost less accumulated depreciation.
This deficit included $3.1 billion of advance ticket sales, which represents the total revenue we collected in advance of sailing dates and accordingly are substantially more like deferred revenue balances rather than actual current cash liabilities.
This deficit included $3.2 billion of advance ticket sales, which represents the total revenue we collected in advance of sailing dates and accordingly are substantially more like deferred revenue balances rather than actual current cash liabilities.
We expect to incur significant expenses related to these regulatory requirements and commitments, which have and will include expenses related to GHG emissions reduction initiatives, including modifications to our ships, and have and will include the purchase of emissions allowances, among other things.
We expect to incur significant expenses related to these regulatory requirements and commitments, which have and will include expenses related to GHG emissions reduction initiatives, including modifications to our ships, and have and will include the purchase of emissions allowances and alternative fuels, among other things.
Results of Operations The discussion below compares the results of operations for the year ended December 31, 2024 to the year ended December 31, 2023. You should read this discussion in conjunction with the consolidated financial statements and the notes thereto included elsewhere in this Annual Report.
Results of Operations The discussion below compares the results of operations for the year ended December 31, 2025 to the year ended December 31, 2024. You should read this discussion in conjunction with the consolidated financial statements and the notes thereto included elsewhere in this Annual Report.
We included this as an adjustment in the reconciliation of Adjusted Net Income since the benefit is not representative of our day-to-day operations, and this adjustment did not occur and is not included in the comparative period presented within this Annual Report.
We included this as an adjustment in the reconciliation of Adjusted Net Income since the loss is not representative of our day-to-day operations, and this adjustment did not occur and is not included in the comparative period presented within this Annual Report.
The net proceeds, together with cash on hand, were used to redeem $600.0 million aggregate principal amount of 8.375% senior secured notes due 2028 and $1.2 billion aggregate principal amount of 5.875% senior unsecured notes due 2026, together with any accrued and unpaid interest thereon, and to pay any related transaction premiums, fees and expenses.
The net proceeds, together with cash on hand, were used to redeem $600.0 million aggregate principal amount of 8.375% senior secured notes due 2028 and $1.2 billion aggregate principal amount of 5.875% senior unsecured notes due 2026, together with any accrued and unpaid interest 50 Table of Contents thereon, and to pay any related transaction premiums, fees and expenses.
However, we do not believe that these restrictions have had or are expected to have an impact on our ability to meet any cash obligations. We believe our cash on hand, borrowings available under our Revolving Loan Facility, expected future operating cash inflows and our ability to issue debt securities or additional equity securities, will be sufficient to fund operations, debt payment requirements, capital expenditures and maintain compliance with covenants under our debt agreements over the next 12-month period.
However, we do not believe that these restrictions have had or are expected to have an impact on our ability to meet any cash obligations. We believe our cash on hand, borrowings available under our Revolving Loan Facility, expected future operating cash inflows and our ability to issue debt securities or additional equity securities, will be sufficient to fund operations, debt 60 Table of Contents payment requirements, capital expenditures and maintain compliance with covenants under our debt agreements over the next 12-month period.
ETS, a portion of which was collected directly from passengers through revenue. Additionally, our ships, port facilities, corporate offices and island destinations have in the past and may again be adversely affected by an increase in the frequency and intensity of adverse weather conditions caused by climate change.
ETS, the majority of which was collected directly from passengers through revenue. Additionally, our ships, port facilities, corporate offices and island destinations have in the past and may again be adversely affected by an increase in the frequency and intensity of adverse weather conditions caused by climate change.
Refer to “—Liquidity and Capital Resources—General” for further information regarding liquidity. 61 Table of Contents Other Certain service providers may require collateral in the normal course of our business. The amount of collateral may change based on certain terms and conditions. We refer you to “—Liquidity and Capital Resources—General” for information regarding collateral provided to our credit card processors.
Refer to “—Liquidity and Capital Resources—General” for further information regarding liquidity. Other Certain service providers may require collateral in the normal course of our business. The amount of collateral may change based on certain terms and conditions. We refer you to “—Liquidity and Capital Resources—General” for information regarding collateral provided to our credit card processors.
For the Company’s cash flow activities for the fiscal year ended December 31, 2022, see “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s annual report on Form 10-K for the year ended December 31, 2023, which was filed with the U.S. Securities and Exchange Commission on February 28, 2024.
For the Company’s cash flow activities for the fiscal year ended December 31, 2023, see “Item 7—Management’s Discussion and Analysis of Financial Condition and Results of Operations” in the Company’s annual report on Form 10-K for the year ended December 31, 2024, which was filed with the U.S. Securities and Exchange Commission on February 27, 2025.
We have set interim targets to guide us on our path to net zero and provide more details about them in our annual Sail & Sustain Report (which does not constitute a part of, and shall not be deemed incorporated by reference into, this Report).
We have set interim targets to guide us on our path to net zero GHG emissions and provide more details about such targets in our annual Sail & Sustain Report (which does not constitute a part of, and shall not be deemed incorporated by reference into, this report).
There is no assurance that cash flows from operations and additional financings will be available in the future to fund our future obligations. Beyond the next 12 months, we will pursue refinancings and other balance sheet optimization transactions in order to reduce interest expense and/or extend debt maturities.
Within the next twelve months, we may pursue additional refinancings in order to reduce interest expense and/or extend debt maturities or pursue other balance sheet optimization transactions. There is no assurance that cash flows from operations and additional financings will be available in the future to fund our future obligations.
Furthermore, we are exposed to fluctuations in the euro exchange rate for certain portions of ship construction contracts and various exchange rates for customer deposits that have not been hedged. See “Item 1A—Risk Factors” in our Annual Report for additional information.
Furthermore, we are exposed to fluctuations in the euro exchange rate for certain portions of ship construction contracts, euro-denominated debt and 51 Table of Contents various exchange rates for customer deposits that have not been hedged. See “Item 1A—Risk Factors” in our Annual Report for additional information.
During 2024, we spent $47.7 million on capital expenditures for projects that are intended to reduce carbon emissions from our existing fleet. We have changed and may continue to be required to change certain operating procedures, for example slowing the speed of our ships, to meet regulatory requirements, which could adversely impact our operations.
During 2025, we spent $36.1 million on capital expenditures for projects that are intended to reduce carbon emissions from our existing fleet. We have changed and may continue to be required to change certain operating procedures, for example slowing the speed of our ships, to meet regulatory requirements, which could adversely impact our operations.
Net cash used in financing activities was $1.0 billion in 2024, primarily due to repayments of newbuild loans, our 2028 Secured Notes and the 3.625% senior notes due 2024 partially offset by the proceeds from newbuild loan facilities and the 2030 Notes.
Net cash used in financing activities was $1.0 billion in 2024, primarily due to repayments of newbuild loans, our 9.75% senior secured notes due 2028 and the 3.625% senior unsecured notes due 2024 partially offset by the proceeds from newbuild loan facilities and the 6.25% senior unsecured notes due 2030.
(2) Non-cash share-based compensation expenses related to equity awards are included in marketing, general and administrative expense and payroll and related expense. (3) Losses on extinguishments and modifications of debt are primarily included in interest expense, net. (4) Non-cash income tax benefit related to the reversal of a valuation allowance on our U.S. deferred tax assets.
(2) Non-cash share-based compensation expenses related to equity awards are included in marketing, general and administrative expense and payroll and related expense. (3) Losses on extinguishments and modifications of debt are included in interest expense, net. (4) Non-cash income tax benefit related to the reversal of valuation allowances on our U.S. federal and state deferred tax assets.
Refer to “Item 1A—Risk Factors” for further details regarding risks and uncertainties that may cause our results to differ from our expectations. At December 31, 2024, we were in compliance with all of our debt covenants.
Refer to “Item 1A—Risk Factors” for further details regarding risks and uncertainties that may cause our results to differ from our expectations. 57 Table of Contents At December 31, 2025, we were in compliance with all of our debt covenants.
Our primary ongoing liquidity requirements are to finance working capital, capital expenditures and debt service. As of December 31, 2024, we had a working capital deficit of $4.8 billion.
Our primary ongoing liquidity requirements are to finance working capital, capital expenditures and debt service. As of December 31, 2025, we had a working capital deficit of $4.3 billion.
We are also evaluating the effects of global climate change related requirements, which are still evolving, including our ability to mitigate certain future expenses through initiatives to reduce GHG emissions; consequently, the full impact to the Company is not yet known. During 2024, we recognized $19.3 million of expense related to compliance with the E.U.
We are also evaluating the effects of global climate change-related requirements, which are still evolving, including our ability to mitigate certain future expenses through initiatives to reduce GHG emissions; consequently, the impact to the Company is not known. During 2025, we recognized $34.2 million of expense related to compliance with the E.U.
Adjusted EBITDA increased 31.7% to $2.5 billion for the year ended December 31, 2024 from $1.9 billion for the year ended December 31, 2023. We refer you to our “Results of Operations” below for a calculation of Adjusted Net Income, Adjusted EPS and Adjusted EBITDA.
Adjusted EBITDA increased 11.4% to $2.7 billion for the year ended December 31, 2025 from $2.5 billion for the year ended December 31, 2024. We refer you to our “Results of Operations” below for a calculation of Adjusted Net Income, Adjusted EPS and Adjusted EBITDA.
We have export-credit backed financing in place for the anticipated expenditures related to ship construction contracts of $1.5 billion, $1.5 billion and $1.8 billion for the years ending December 31, 2025, 2026 and 2027, respectively. Anticipated other non-newbuild capital expenditures are $0.6 billion for the year ending December 31, 2025.
We have export-credit backed financing in place for the anticipated expenditures related to ship construction contracts of $1.6 billion, $2.0 billion and $1.4 billion for the years ending 58 Table of Contents December 31, 2026, 2027 and 2028, respectively. Anticipated other non-newbuild capital expenditures are $0.5 billion for the year ending December 31, 2026.
(3) Non-cash share-based compensation expenses related to equity awards are included in marketing, general and administrative expense and payroll and related expense. 56 Table of Contents Year Ended December 31, 2024 (“2024”) Compared to Year Ended December 31, 2023 (“2023”) Revenue Total revenue increased 10.9% to $9.5 billion in 2024 compared to $8.5 billion in 2023 primarily due to an increase in Capacity Days and an increase in passenger ticket pricing and onboard spending.
(3) Non-cash share-based compensation expenses related to equity awards are included in marketing, general and administrative expense and payroll and related expense. Year Ended December 31, 2025 (“2025”) Compared to Year Ended December 31, 2024 (“2024”) Revenue Total revenue increased 3.7% to $9.8 billion in 2025 compared to $9.5 billion in 2024 primarily due to an increase in Capacity Days and an increase in passenger ticket pricing and onboard spending.
If we reduced our estimated weighted average ship service life by one year, depreciation expense for the year ended December 31, 2024 would have increased by $20.5 million. In addition, if our ships were estimated to have no residual value, depreciation expense for the same period would have increased by $89.7 million.
If we reduced our estimated weighted average ship service life by one year, depreciation expense for the year ended December 31, 2025 would have increased by $22.3 million. In addition, if our ships were estimated to have no residual value, depreciation expense for the same period would have increased by $94.3 million.
We believe we were in compliance with our covenants as of December 31, 2024. In addition, our existing debt agreements restrict, and any of our future debt arrangements may restrict, among other things, the ability of our subsidiaries, including NCLC, to make distributions and/or pay dividends to NCLH and NCLH’s ability to pay cash dividends to its shareholders.
In addition, our existing debt agreements restrict, and any of our future debt arrangements may restrict, among other things, the ability of our subsidiaries, including NCLC, to make distributions and/or pay dividends to NCLH and NCLH’s ability to pay cash dividends to its shareholders.
Funding Sources Certain of our debt agreements contain covenants that, among other things, require us to maintain a minimum level of liquidity, as well as limit our net funded debt-to-capital ratio and maintain certain other ratios. Approximately $15.6 billion of our assets were pledged as collateral for certain of our debt as of December 31, 2024.
Funding Sources Certain of our debt agreements contain covenants that, among other things, require us to maintain a minimum level of liquidity, as well as limit our net funded debt-to-capital ratio and maintain certain other ratios.
See Note 9 – “Long-Term Debt” for more information. In January 2025, the full amount of outstanding borrowings under the Breakaway one loan, Breakaway two loan, Marina newbuild loan and Riviera newbuild loan, plus any accrued and unpaid interest thereon, was repaid with funds drawn from the Revolving Loan Facility.
In January 2025, the full amount of outstanding borrowings under the Breakaway one loan, Breakaway two loan, Marina newbuild loan and Riviera newbuild loan, plus any accrued and unpaid interest thereon, was repaid with funds drawn from the Revolving Loan Facility, and the related collateral was also released.
In measuring our ability to control costs in a manner that 50 Table of Contents positively impacts our net income, we believe changes in Adjusted Gross Margin, Net Yield, Net Cruise Cost and Adjusted Net Cruise Cost Excluding Fuel to be the most relevant indicators of our performance.
In measuring our ability to control costs in a manner that positively impacts our net income, we believe changes in Adjusted Gross Margin, Net Yield, Net Cruise Cost and Adjusted Net Cruise Cost Excluding Fuel to be the most relevant indicators of our performance. 49 Table of Contents We believe that Adjusted EBITDA is appropriate as a supplemental financial measure as it is used by management to assess operating performance.
Future Capital Commitments Future capital commitments consist of contracted commitments, including ship construction contracts. Anticipated expenditures related to ship construction contracts and growth are $2.5 billion, $2.4 billion and $2.4 billion for the years ending December 31, 2025, 2026 and 2027, respectively.
Future Capital Commitments Future capital commitments consist of contracted commitments, including ship construction contracts. Anticipated expenditures related to ship construction contracts and growth, which includes private island developments and enhancements and other strategic growth initiatives, are $2.9 billion, $2.9 billion and $1.8 billion for the years ending December 31, 2026, 2027 and 2028, respectively.
Capacity Days increased by 3.5%. For the year ended December 31, 2024, we had net income and diluted EPS of $910.3 million and $1.89, respectively. For the year ended December 31, 2023, we had net income and diluted EPS of $166.2 million and $0.39, respectively.
For the year ended December 31, 2024, we had net income and diluted EPS of $910.3 million and $1.89, respectively. Operating income increased to $1.6 billion for the year ended December 31, 2025 from $1.5 billion for the year ended December 31, 2024.
Our business model, along with our liquidity and undrawn export-credit backed facilities , allows us to operate with a working capital deficit and still meet our operating, investing and financing needs. In February 2024, NCLC and the Commitment Parties entered into the third amended commitment letter, which became effective in March 2024.
Our business model, along with our liquidity and undrawn export-credit backed facilities , allows us to operate with a working capital deficit and still meet our operating, investing and financing needs.
Our S&P Global issuer credit rating is B+, our issue-level rating on our $1.7 billion Revolving Loan Facility and $790 million 8.125% senior secured notes due 2029 is BB, our issue-level rating on our other senior secured notes is BB- and our senior unsecured rating is B+.
Our S&P Global issuer credit rating is B+, our issue-level rating on our Revolving Loan Facility is BB and our senior unsecured rating is B+.
Securities and Exchange Commission on February 28, 2024. 53 Table of Contents We reported total revenue, total cruise operating expense, operating income and net income as follows (in thousands, except per share data): Year Ended December 31, 2024 2023 Total revenue $ 9,479,651 $ 8,549,924 Total cruise operating expense $ 5,688,696 $ 5,468,587 Operating income $ 1,465,906 $ 930,911 Net income $ 910,257 $ 166,178 EPS: Basic $ 2.09 $ 0.39 Diluted $ 1.89 $ 0.39 The following table sets forth operating data as a percentage of total revenue: Year Ended December 31, 2024 2023 Revenue Passenger ticket 67.7 % 67.3 % Onboard and other 32.3 % 32.7 % Total revenue 100.0 % 100.0 % Cruise operating expense Commissions, transportation and other 20.2 % 22.0 % Onboard and other 7.0 % 7.0 % Payroll and related 14.2 % 14.8 % Fuel 7.4 % 8.4 % Food 3.3 % 4.2 % Other 7.9 % 7.6 % Total cruise operating expense 60.0 % 64.0 % Other operating expense Marketing, general and administrative 15.1 % 15.7 % Depreciation and amortization 9.4 % 9.4 % Total other operating expense 24.5 % 25.1 % Operating income 15.5 % 10.9 % Non-operating income (expense) Interest expense, net (7.9) % (8.5) % Other income (expense), net 0.6 % (0.5) % Total non-operating income (expense) (7.3) % (9.0) % Net income before income taxes 8.2 % 1.9 % Income tax benefit 1.4 % — % Net income 9.6 % 1.9 % The following table sets forth selected statistical information: Year Ended December 31, 2024 2023 Passengers carried 2,926,794 2,716,546 Passenger Cruise Days 24,593,331 23,311,672 Capacity Days 23,445,397 22,652,588 Occupancy Percentage 104.9 % 102.9 % 54 Table of Contents Adjusted Gross Margin and Net Yield were calculated as follows (in thousands except Capacity Days and per Capacity Day data): Year Ended December 31, 2024 2023 Total revenue $ 9,479,651 $ 8,549,924 Less: Total cruise operating expense 5,688,696 5,468,587 Ship depreciation 825,493 753,629 Gross Margin 2,965,462 2,327,708 Ship depreciation 825,493 753,629 Payroll and related 1,344,718 1,262,119 Fuel 698,050 716,833 Food 312,992 358,310 Other 753,940 648,142 Adjusted Gross Margin $ 6,900,655 $ 6,066,741 Capacity Days 23,445,397 22,652,588 Gross Margin per Capacity Day $ 126.48 $ 102.76 Net Yield $ 294.33 $ 267.82 Gross Cruise Cost, Net Cruise Cost, Net Cruise Cost Excluding Fuel and Adjusted Net Cruise Cost Excluding Fuel were calculated as follows (in thousands except Capacity Days and per Capacity Day data): Year Ended December 31, 2024 2023 Total cruise operating expense $ 5,688,696 $ 5,468,587 Marketing, general and administrative expense 1,434,807 1,341,858 Gross Cruise Cost 7,123,503 6,810,445 Less: Commissions, transportation and other expense 1,917,443 1,883,279 Onboard and other expense 661,553 599,904 Net Cruise Cost 4,544,507 4,327,262 Less: Fuel expense 698,050 716,833 Net Cruise Cost Excluding Fuel 3,846,457 3,610,429 Less Other Non-GAAP Adjustments: Non-cash deferred compensation (1) 2,875 2,312 Non-cash share-based compensation (2) 91,781 118,940 Adjusted Net Cruise Cost Excluding Fuel $ 3,751,801 $ 3,489,177 Capacity Days 23,445,397 22,652,588 Gross Cruise Cost per Capacity Day $ 303.83 $ 300.65 Net Cruise Cost per Capacity Day $ 193.83 $ 191.03 Net Cruise Cost Excluding Fuel per Capacity Day $ 164.06 $ 159.38 Adjusted Net Cruise Cost Excluding Fuel per Capacity Day $ 160.02 $ 154.03 (1) Non-cash deferred compensation expenses related to the crew pension plan, which are included in payroll and related expense.
Securities and Exchange Commission on February 27, 2025. 52 Table of Contents We reported total revenue, total cruise operating expense, operating income, net income and EPS as follows (in thousands, except per share data): Year Ended December 31, 2025 2024 Total revenue $ 9,827,592 $ 9,479,651 Total cruise operating expense $ 5,639,163 $ 5,688,696 Operating income $ 1,560,868 $ 1,465,906 Net income $ 423,246 $ 910,257 EPS: Basic $ 0.94 $ 2.09 Diluted $ 0.92 $ 1.89 The following table sets forth operating data as a percentage of total revenue: Year Ended December 31, 2025 2024 Revenue Passenger ticket 68.0 % 67.7 % Onboard and other 32.0 % 32.3 % Total revenue 100.0 % 100.0 % Cruise operating expense Commissions, transportation and other 18.1 % 20.2 % Onboard and other 7.0 % 7.0 % Payroll and related 14.3 % 14.2 % Fuel 6.9 % 7.4 % Food 3.2 % 3.3 % Other 7.9 % 7.9 % Total cruise operating expense 57.4 % 60.0 % Other operating expense Marketing, general and administrative 15.7 % 15.1 % Depreciation and amortization 11.0 % 9.4 % Total other operating expense 26.7 % 24.5 % Operating income 15.9 % 15.5 % Non-operating income (expense) Interest expense, net (9.7) % (7.9) % Other income (expense), net (1.8) % 0.6 % Total non-operating income (expense) (11.5) % (7.3) % Net income before income taxes 4.4 % 8.2 % Income tax benefit (expense) (0.1) % 1.4 % Net income 4.3 % 9.6 % The following table sets forth selected statistical information: Year Ended December 31, 2025 2024 Passengers carried 2,997,829 2,926,794 Passenger Cruise Days 25,278,352 24,593,331 Capacity Days 24,433,624 23,445,397 Occupancy Percentage 103.5 % 104.9 % 53 Table of Contents Adjusted Gross Margin and Net Yield were calculated as follows (in thousands, except Capacity Days and per Capacity Day data): Year Ended December 31, 2025 2024 Total revenue $ 9,827,592 $ 9,479,651 Less: Total cruise operating expense 5,639,163 5,688,696 Ship depreciation 902,012 825,493 Gross margin 3,286,417 2,965,462 Ship depreciation 902,012 825,493 Payroll and related 1,403,056 1,344,718 Fuel 675,887 698,050 Food 315,460 312,992 Other 774,032 753,940 Adjusted Gross Margin $ 7,356,864 $ 6,900,655 Capacity Days 24,433,624 23,445,397 Gross margin per Capacity Day $ 134.50 $ 126.48 Net Yield $ 301.10 $ 294.33 Gross Cruise Cost, Net Cruise Cost, Net Cruise Cost Excluding Fuel and Adjusted Net Cruise Cost Excluding Fuel were calculated as follows (in thousands, except Capacity Days and per Capacity Day data): Year Ended December 31, 2025 2024 Total cruise operating expense $ 5,639,163 $ 5,688,696 Marketing, general and administrative expense 1,548,806 1,434,807 Gross Cruise Cost 7,187,969 7,123,503 Less: Commissions, transportation and other expense 1,782,004 1,917,443 Onboard and other expense 688,724 661,553 Net Cruise Cost 4,717,241 4,544,507 Less: Fuel expense 675,887 698,050 Net Cruise Cost Excluding Fuel 4,041,354 3,846,457 Less Other Non-GAAP Adjustments: Non-cash deferred compensation (1) 2,210 2,875 Non-cash share-based compensation (2) 88,393 91,781 Adjusted Net Cruise Cost Excluding Fuel $ 3,950,751 $ 3,751,801 Capacity Days 24,433,624 23,445,397 Gross Cruise Cost per Capacity Day $ 294.18 $ 303.83 Net Cruise Cost per Capacity Day $ 193.06 $ 193.83 Net Cruise Cost Excluding Fuel per Capacity Day $ 165.40 $ 164.06 Adjusted Net Cruise Cost Excluding Fuel per Capacity Day $ 161.69 $ 160.02 (1) Non-cash deferred compensation expenses related to the crew pension plan, which are included in payroll and related expense.
Concurrently, the Revolving Loan Facility was increased from $1.2 billion to $1.7 billion with the maturity date extended to 2030 and the collateral of the Revolving Loan Facility and the 8.125% senior secured notes due 2029 were modified.
Concurrently, the Revolving Loan Facility was increased from $1.2 billion to $1.7 billion with the maturity date extended to 2030.
Although the agreements vary, these requirements may generally be satisfied either through a percentage of customer payments withheld or providing cash funds directly to the card processor. Any cash reserve or collateral requested could be increased or decreased.
These agreements allow the credit card processors to require, under certain circumstances, that the Company maintain a reserve which would be satisfied by posting collateral. Although the agreements vary, these requirements may generally be satisfied either through a percentage of customer payments withheld or providing cash funds directly to the card processor.
(2) Non-cash share-based compensation expenses related to equity awards, which are included in marketing, general and administrative expense and payroll and related expense. 55 Table of Contents Adjusted Net Income and Adjusted EPS were calculated as follows (in thousands, except share and per share data): Year Ended December 31, 2024 2023 Net income $ 910,257 $ 166,178 Effect of dilutive securities - exchangeable notes 63,308 — Net income and assumed conversion of exchangeable notes 973,565 166,178 Non-GAAP Adjustments: Non-cash deferred compensation (1) 4,930 4,039 Non-cash share-based compensation (2) 91,781 118,940 Extinguishment and modification of debt (3) 29,175 8,822 Reversal of U.S. deferred tax asset valuation allowance (4) (161,926) — Adjusted Net Income $ 937,525 $ 297,979 Diluted weighted-average shares outstanding - Net income and Adjusted Net Income 515,030,548 427,400,849 Diluted EPS $ 1.89 $ 0.39 Adjusted EPS $ 1.82 $ 0.70 (1) Non-cash deferred compensation expenses related to the crew pension plan are included in payroll and related expense and other income (expense), net.
(2) Non-cash share-based compensation expenses related to equity awards, which are included in marketing, general and administrative expense and payroll and related expense. 54 Table of Contents Adjusted Net Income and Adjusted EPS were calculated as follows (in thousands, except share and per share data): Year Ended December 31, 2025 2024 Net income $ 423,246 $ 910,257 Effect of dilutive securities - exchangeable notes 13,923 63,308 Net income and assumed conversion of exchangeable notes 437,169 973,565 Non-GAAP Adjustments: Non-cash deferred compensation (1) 3,952 4,930 Non-cash share-based compensation (2) 88,393 91,781 Extinguishment and modification of debt (3) 272,463 29,175 Reversal of U.S. deferred tax asset valuation allowance (4) (6,830) (161,926) Information technology write-off (5) 95,101 — Net foreign currency adjustments on euro-denominated debt (6) 135,400 (25,837) Effect of dilutive securities - exchangeable notes (7) 19,104 — Adjusted Net Income $ 1,044,752 $ 911,688 Diluted weighted-average shares outstanding - Net income 477,742,311 515,030,548 Diluted weighted-average shares outstanding - Adjusted Net Income (7) 495,385,351 515,030,548 Diluted EPS $ 0.92 $ 1.89 Adjusted EPS $ 2.11 $ 1.77 (1) Non-cash deferred compensation expenses related to the crew pension plan are included in payroll and related expense and other income (expense), net.
(1) Berths and Gross Tons are preliminary and subject to change as we approach delivery. (2) Designs for the final two Prima Class ships have been lengthened and reconfigured to accommodate the use of green methanol as a future fuel source. Additional modifications will be needed to fully enable the use of green methanol.
(2) Designs for the final two Prima Class ships have been lengthened and reconfigured to accommodate the use of green methanol as a future fuel source.
However, if any such events were to occur, it could result in, among other things, the forfeiture of prior deposits or payments made by us and potential claims and impairment losses which may materially impact our business, financial condition and results of operations. 60 Table of Contents Capitalized interest for the year ended December 31, 2024 and 2023 was $59.9 million and $56.4 million, respectively, primarily associated with the construction of our newbuild ships.
We do not anticipate any contractual breaches or cancellations to occur. However, if any such events were to occur, it could result in, among other things, the forfeiture of prior deposits or payments made by us and potential claims and impairment losses which may materially impact our business, financial condition and results of operations.
The deferred tax assets accumulated during the COVID-19 pandemic and a portion of the valuation allowance was released related to the deferred tax assets that more likely than not will be realized in the future. We consider this adjustment to be non-recurring as it originated as a result of losses incurred during the pandemic.
The deferred tax assets primarily represent an accumulation of net operating losses during the COVID-19 pandemic and a portion of the valuation allowances were released related to the deferred tax assets that more likely than not will be realized in the future.
Expense Total cruise operating expense increased 4.0% in 2024 compared to 2023 primarily related to the delivery of three new ships in 2023 partially offset by a reduction in air costs largely due to changes in itinerary mix.
Expense Total cruise operating expense decreased 0.9% in 2025 compared to 2024 primarily related to a reduction in air costs largely due to changes in itinerary mix and fuel cost offset by delivery of Norwegian Aqua in March 2025 and Oceania Allura in July 2025.
As of December 31, 2024, we have committed undrawn export-credit backed facilities of $8.6 billion which funds approximately 80% of our ship construction contracts, with the exception of the two ships on order for Oceania Cruises that we have the option to cancel and the four additional ships on order for Norwegian Cruise Line with currently scheduled delivery from 2030 to 2036.
As of December 31, 2025, we have committed undrawn export-credit backed facilities of $12.2 billion which funds approximately 80% of our effective ship construction contracts, with the exception of the two Sonata Class Ships on order for Oceania Cruises with currently scheduled delivery in 2032 and 2035 and the two additional ships on order for Norwegian Cruise Line with currently scheduled delivery in 2034 and 2036. For other operational commitments for lease and port obligations, we refer you to Note 6 – “Leases” and Note 13 – “Commitments and Contingencies,” respectively, for further information.
For example, certain ports have become temporarily unavailable to us due to hurricane damage and other destinations have either considered or implemented restrictions on cruise operations due to environmental concerns.
For example, certain ports have become temporarily unavailable to us due to hurricane damage and other destinations have either considered or implemented restrictions on cruise operations due to environmental concerns. Refer to “Impacts related to climate change may adversely affect our business, financial condition and results of operations” in “Item 1A—Risk Factors” for further information.
Net cash provided by operating activities included net income and the timing differences in cash receipts and payments relating to operating assets and liabilities. The net cash provided by operating activities in 2024 included net income of $910.3 million and an increase in advance ticket sales of $35.7 million.
Net cash provided by operating activities was $2.1 billion in 2025 and $2.0 billion in 2024. Net cash provided by operating activities included net income and the timing differences in cash receipts and payments relating to operating assets and liabilities.
See Note 9 – “Long-Term Debt” for further information. (2) Ship construction contracts are for our 13 non-cancelable newbuild ships based on the euro/U.S. dollar exchange rate as of December 31, 2024.
Excludes the impact of any future possible refinancings and undrawn export-credit backed facilities. (2) Ship construction contracts are for our 13 non-cancelable newbuild ships based on the euro/U.S. dollar exchange rate as of December 31, 2025.
Based on our liquidity estimates and our current resources, we have concluded we have sufficient liquidity to satisfy our obligations for at least the next 12 months.
The collateral of the Revolving Loan Facility was also modified. Refer to Note 9 – “Long-Term Debt” for further details about the above financing transactions. Based on our liquidity estimates and our current resources, we have concluded we have sufficient liquidity to satisfy our obligations for at least the next 12 months.
The increase in 2024 primarily reflects higher losses from extinguishment of debt and debt modification costs, which were $29.2 million in 2024 and $8.8 million in 2023. Other income (expense), net was income of $54.2 million in 2024 compared to expense of $40.2 million in 2023 primarily related to net gains and losses on foreign currency remeasurements.
Interest expense, net was $953.5 million in 2025 compared to $747.2 million in 2024. The change in interest expense reflects higher losses in 2025 from extinguishment of debt and debt modification costs, which were $272.5 million in 2025 compared to $29.2 million in 2024.
For example, we are currently contemplating a long-term charter for residences at sea with a purchase option for a nominal value at the end of the lease period. These types of agreements are being pursued as part of our ship disposal strategy for certain older vessels in our fleet.
We are currently negotiating a bareboat charter with a purchase option for Seven Seas Navigator, which is expected to be completed before the end of the first quarter of 2026. These types of agreements are being pursued as part of our ship disposal strategy for certain older vessels in our fleet.
The increase in Capacity Days was primarily related to the delivery of three new ships in 2023 partially offset by increased Dry-dock days in 2024.
The increase in Capacity Days was primarily related to the delivery of Norwegian Aqua in March 2025 and Oceania Allura in July 2025 partially offset by increased number of Berths in Dry-dock as larger ships were in Dry-dock.
However, there is no guarantee that debt or equity financings will be available in the future to fund our obligations, or that they will be available on terms consistent with our expectations. As of December 31, 2024, we had advance ticket sales of $3.2 billion, including the long-term portion.
However, there is no guarantee that debt or equity financings will be available in the future to fund our obligations, or that they will be available on terms consistent with our expectations. The Company also has agreements with its credit card processors that govern the vast majority of advance ticket sales that are received by the Company relating to future voyages.
Sources and Uses of Cash In this section, references to 2024 refer to the year ended December 31, 2024, references to 2023 refer to the year ended December 31, 2023. Net cash provided by operating activities was $2.0 billion in 2024 and 2023.
As of December 31, 2025, the Company was not required to maintain any reserve funds. Sources and Uses of Cash In this section, references to 2025 refer to the year ended December 31, 2025 and references to 2024 refer to the year ended December 31, 2024.
The net proceeds, together with cash on hand, were used to redeem $315.0 million aggregate principal amount of the 3.625% senior unsecured notes due 2024, including to pay any accrued and unpaid interest thereon. 57 Table of Contents In January 2025, the full amount of outstanding borrowings under the Breakaway one loan, Breakaway two loan, Marina newbuild loan and Riviera newbuild loan, plus any accrued and unpaid interest thereon, was repaid with funds drawn from the Revolving Loan Facility.
Financing Transactions In January 2025, the full amount of outstanding borrowings under the Breakaway one loan, Breakaway two loan, Marina newbuild loan and Riviera newbuild loan, plus any accrued and unpaid interest thereon, was repaid with funds drawn from the Revolving Loan Facility, and the related collateral was also released.
Net cash used in investing activities was $2.9 billion in 2023, primarily related to three new ship deliveries and newbuild payments.
Net cash used in investing activities was $3.3 billion in 2025, primarily related to the delivery of Norwegian Aqua and Oceania Allura in 2025. Net cash used in investing activities was $1.2 billion in 2024, primarily related to newbuild payments and ship improvements.
Future expected capital expenditures will significantly increase our depreciation and amortization expense. Newbuilds The following chart discloses details about our newbuild program. The impacts of initiatives to improve environmental sustainability and modifications the Company plans to make to its newbuilds and/or other macroeconomic conditions and events have resulted in delays in expected ship deliveries.
Future expected capital expenditures will significantly increase our depreciation and amortization expense. Newbuilds The following chart discloses details about our newbuild program.
Future income tax expense is not expected to change materially as a result of the reversal. EBITDA and Adjusted EBITDA were calculated as follows (in thousands): Year Ended December 31, 2024 2023 Net income $ 910,257 $ 166,178 Interest expense, net 747,223 727,531 Income tax benefit (137,350) (3,002) Depreciation and amortization expense 890,242 808,568 EBITDA 2,410,372 1,699,275 Other (income) expense, net (1) (54,224) 40,204 Other Non-GAAP Adjustments: Non-cash deferred compensation (2) 2,875 2,312 Non-cash share-based compensation (3) 91,781 118,940 Adjusted EBITDA $ 2,450,804 $ 1,860,731 (1) Primarily consists of gains and losses, net of foreign currency remeasurements.
(7) The impact of the above non-GAAP adjustments results in an anti-dilutive effect on Adjusted EPS related to our exchangeable notes for which we are adjusting the impact from GAAP net income and dilutive weighted average shares. 55 Table of Contents EBITDA and Adjusted EBITDA were calculated as follows (in thousands): Year Ended December 31, 2025 2024 Net income $ 423,246 $ 910,257 Interest expense, net 953,506 747,223 Income tax (benefit) expense 5,475 (137,350) Depreciation and amortization expense 1,078,755 890,242 EBITDA 2,460,982 2,410,372 Other (income) expense, net (1) 178,641 (54,224) Other Non-GAAP Adjustments: Non-cash deferred compensation (2) 2,210 2,875 Non-cash share-based compensation (3) 88,393 91,781 Adjusted EBITDA $ 2,730,226 $ 2,450,804 (1) Primarily consists of gains and losses, net of foreign currency remeasurements.
Net cash provided by financing activities was $346.9 million in 2023, primarily due to newbuild loans and $1.6 billion from our various note offerings, partially offset by debt repayments and a net decrease in our Revolving Loan Facility balance.
Net cash provided by financing activities was $1.2 billion in 2025, primarily due to newbuild loans related to the delivery of Norwegian Aqua and Oceania Allura and draws of our Revolving Loan Facility partially offset by payments on other newbuild loan facilities.
(6) Delivery dates may be delayed at the option of the builder, which would result in additional fees. As of December 31, 2024, the combined contract prices, including amendments and change orders, of the 13 ships on order for delivery (which excludes the two ships on order for Oceania Cruises, which are currently scheduled for delivery in 2030 and 2031, that we have the option to cancel) was approximately €17.5 billion, or $18.1 billion based on the euro/U.S. dollar exchange rate as of December 31, 2024.
Additional modifications will be needed to fully enable the use of green methanol. 59 Table of Contents (3) We have obtained export-credit financing which is expected to fund approximately 80% of the contract price of each ship as well as related financing premiums, subject to certain conditions. As of December 31, 2025, the combined contract prices, including amendments and change orders, of the 13 ships on order for delivery that are effective was approximately €18.3 billion, or $21.5 billion based on the euro/U.S. dollar exchange rate as of December 31, 2025.
We had Adjusted Net Income and Adjusted EPS of $937.5 million and $1.82, respectively, for the year ended December 31, 2024, including $(36.0) million of adjustments primarily consisting of the reversal of a valuation allowance partially offset by share-based compensation, compared to Adjusted Net Income and Adjusted EPS of $298.0 million and $0.70, respectively, for the year ended December 31, 2023.
We had Adjusted Net Income and Adjusted EPS of $1.0 billion and $2.11, respectively, for the year ended December 31, 2025, including $607.6 million of adjustments primarily related to certain euro foreign currency remeasurements and losses on extinguishment and modification of debt, compared to Adjusted Net Income and Adjusted EPS of $911.7 million and $1.77, respectively, for the year ended December 31, 2024.
Within the next twelve months, we may pursue additional refinancings in order to reduce interest expense and/or extend debt maturities. We expect the holders of the 2025 Exchangeable Notes maturing in August 2025 will exchange their 2025 Exchangeable Notes for NCLH ordinary shares if not refinanced prior to maturity.
Beyond the next 12 months, we will pursue refinancings and other balance sheet optimization transactions in order to reduce interest expense and/or extend debt maturities.
For example, for the year ended December 31, 2024, we had a benefit of $161.9 million related to the reversal of the majority of our U.S. deferred tax asset valuation allowance.
For example, for the year ended December 31, 2025, we had a loss of $95.1 million related to the write-off of certain information technology assets.
Income tax benefit was $137.4 million in 2024 compared to $3.0 million in 2023. The increase in the benefit was due to the reversal of the majority of our valuation allowance for the U.S. deferred tax assets in 2024.
The decrease in the benefit was due to the reversal of the majority of our valuation allowance for the U.S. federal deferred tax assets in 2024. 56 Table of Contents Liquidity and Capital Resources General As of December 31, 2025, our liquidity of approximately $1.6 billion consisted of cash and cash equivalents of $209.9 million and borrowings available of $1.4 billion under our Revolving Loan Facility.