Biggest changeSecurities and Exchange Commission on March 1, 2022. We reported total revenue, total cruise operating expense, operating loss and net loss as follows (in thousands, except per share data): Year Ended December 31, 2022 2021 Total revenue $ 4,843,760 $ 647,986 Total cruise operating expense $ 4,267,086 $ 1,608,037 Operating loss $ (1,551,757) $ (2,552,348) Net loss $ (2,269,909) $ (4,506,587) EPS: Basic $ (5.41) $ (12.33) Diluted $ (5.41) $ (12.33) 58 Table of Contents The following table sets forth operating data as a percentage of total revenue: Year Ended December 31, 2022 2021 Revenue Passenger ticket 67.2 % 60.6 % Onboard and other 32.8 % 39.4 % Total revenue 100.0 % 100.0 % Cruise operating expense Commissions, transportation and other 21.4 % 22.2 % Onboard and other 7.4 % 8.3 % Payroll and related 22.5 % 82.9 % Fuel 14.2 % 46.6 % Food 5.4 % 9.7 % Other 17.2 % 78.4 % Total cruise operating expense 88.1 % 248.1 % Other operating expense Marketing, general and administrative 28.5 % 137.6 % Depreciation and amortization 15.5 % 108.2 % Total other operating expense 44.0 % 245.8 % Operating loss (32.1) % (393.9) % Non-operating income (expense) Interest expense, net (16.5) % (319.9) % Other income (expense), net 1.6 % 19.1 % Total non-operating income (expense) (14.9) % (300.8) % Net loss before income taxes (47.0) % (694.7) % Income tax benefit (expense) 0.1 % (0.8) % Net loss (46.9) % (695.5) % The following table sets forth selected statistical information: Year Ended December 31, 2022 2021 Passengers carried 1,663,275 232,448 Passenger Cruise Days 12,791,773 1,778,899 Capacity Days (1) 17,566,069 3,376,703 Occupancy Percentage 72.8 % 52.7 % (1) Excludes certain capacity on Pride of America which was temporarily unavailable. 59 Table of Contents Adjusted Gross Margin was calculated as follows (in thousands): Year Ended December 31, 2022 Constant 2022 Currency 2021 Total revenue $ 4,843,760 $ 4,891,222 $ 647,986 Less: Total cruise operating expense 4,267,086 4,306,953 1,608,037 Ship depreciation 700,988 700,988 650,138 Gross Margin (124,314) (116,719) (1,610,189) Ship depreciation 700,988 700,988 650,138 Payroll and related 1,088,639 1,089,184 537,439 Fuel 686,825 687,022 301,852 Food 263,807 267,500 62,999 Other 835,254 857,657 508,186 Adjusted Gross Margin $ 3,451,199 $ 3,485,632 $ 450,425 Gross Cruise Cost, Net Cruise Cost, Net Cruise Cost Excluding Fuel and Adjusted Net Cruise Cost Excluding Fuel were calculated as follows (in thousands): Year Ended December 31, 2022 Constant 2022 Currency 2021 Total cruise operating expense $ 4,267,086 $ 4,306,953 $ 1,608,037 Marketing, general and administrative expense 1,379,105 1,389,087 891,452 Gross Cruise Cost 5,646,191 5,696,040 2,499,489 Less: Commissions, transportation and other expense 1,034,629 1,047,658 143,524 Onboard and other expense 357,932 357,932 54,037 Net Cruise Cost 4,253,630 4,290,450 2,301,928 Less: Fuel expense 686,825 687,022 301,852 Net Cruise Cost Excluding Fuel 3,566,805 3,603,428 2,000,076 Less Non-GAAP Adjustments: Non-cash deferred compensation (1) 2,797 2,797 3,619 Non-cash share-based compensation (2) 113,563 113,563 124,077 Restructuring costs (3) 12,140 12,140 — Adjusted Net Cruise Cost Excluding Fuel $ 3,438,305 $ 3,474,928 $ 1,872,380 (1) Non-cash deferred compensation expenses related to the crew pension plan and other crew expenses, which are included in payroll and related expense.
Biggest changeSecurities and Exchange Commission on February 28, 2023. We reported total revenue, total cruise operating expense, operating income (loss) and net income (loss) as follows (in thousands, except per share data): Year Ended December 31, 2023 2022 Total revenue $ 8,549,924 $ 4,843,760 Total cruise operating expense $ 5,468,587 $ 4,267,086 Operating income (loss) $ 930,911 $ (1,551,757) Net income (loss) $ 166,178 $ (2,269,909) EPS: Basic $ 0.39 $ (5.41) Diluted $ 0.39 $ (5.41) The following table sets forth operating data as a percentage of total revenue: Year Ended December 31, 2023 2022 Revenue Passenger ticket 67.3 % 67.2 % Onboard and other 32.7 % 32.8 % Total revenue 100.0 % 100.0 % Cruise operating expense Commissions, transportation and other 22.0 % 21.4 % Onboard and other 7.0 % 7.4 % Payroll and related 14.8 % 22.5 % Fuel 8.4 % 14.2 % Food 4.2 % 5.4 % Other 7.6 % 17.2 % Total cruise operating expense 64.0 % 88.1 % Other operating expense Marketing, general and administrative 15.7 % 28.5 % Depreciation and amortization 9.4 % 15.5 % Total other operating expense 25.1 % 44.0 % Operating income (loss) 10.9 % (32.1) % Non-operating income (expense) Interest expense, net (8.5) % (16.5) % Other income (expense), net (0.5) % 1.6 % Total non-operating income (expense) (9.0) % (14.9) % Net income (loss) before income taxes 1.9 % (47.0) % Income tax benefit (expense) — % 0.1 % Net income (loss) 1.9 % (46.9) % 58 Table of Contents The following table sets forth selected statistical information: Year Ended December 31, 2023 2022 Passengers carried 2,716,546 1,663,275 Passenger Cruise Days 23,311,672 12,791,773 Capacity Days (1) 22,652,588 17,566,069 Occupancy Percentage 102.9 % 72.8 % (1) Excludes certain capacity on Pride of America, which was temporarily unavailable in 2022. Adjusted Gross Margin and Net Yield were calculated as follows (in thousands except Capacity Days and per Capacity Day data): Year Ended December 31, 2023 2022 Total revenue $ 8,549,924 $ 4,843,760 Less: Total cruise operating expense 5,468,587 4,267,086 Ship depreciation 753,629 700,988 Gross Margin 2,327,708 (124,314) Ship depreciation 753,629 700,988 Payroll and related 1,262,119 1,088,639 Fuel 716,833 686,825 Food 358,310 263,807 Other 648,142 835,254 Adjusted Gross Margin $ 6,066,741 $ 3,451,199 Capacity Days 22,652,588 Gross Margin per Capacity Day $ 102.76 Net Yield $ 267.82 59 Table of Contents 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, 2023 2022 Total cruise operating expense $ 5,468,587 $ 4,267,086 Marketing, general and administrative expense 1,341,858 1,379,105 Gross Cruise Cost 6,810,445 5,646,191 Less: Commissions, transportation and other expense 1,883,279 1,034,629 Onboard and other expense 599,904 357,932 Net Cruise Cost 4,327,262 4,253,630 Less: Fuel expense 716,833 686,825 Net Cruise Cost Excluding Fuel 3,610,429 3,566,805 Less Other Non-GAAP Adjustments: Non-cash deferred compensation (1) 2,312 2,797 Non-cash share-based compensation (2) 118,940 113,563 Restructuring costs (3) — 12,140 Adjusted Net Cruise Cost Excluding Fuel $ 3,489,177 $ 3,438,305 Capacity Days 22,652,588 Gross Cruise Cost per Capacity Day $ 300.65 Net Cruise Cost per Capacity Day $ 191.03 Net Cruise Cost Excluding Fuel per Capacity Day $ 159.38 Adjusted Net Cruise Cost Excluding Fuel per Capacity Day $ 154.03 (1) Non-cash deferred compensation expenses related to the crew pension plan and other crew expenses, which are included in payroll and related expense.
Adjusted EBITDA is not a defined term under GAAP nor is it intended to be a measure of liquidity or cash flows from operations or a measure comparable to net income, as it does not take into account certain requirements such as capital expenditures and related depreciation, principal and interest payments and tax payments and it includes other supplemental adjustments.
Adjusted EBITDA is not a defined term under GAAP nor is it intended to be a measure of liquidity or cash flows from operations or a measure comparable to net income (loss), as it does not take into account certain requirements such as capital expenditures and related depreciation, principal and interest payments and tax payments and it includes other supplemental adjustments.
The amounts excluded in the presentation of these non-GAAP financial measures may vary from period to period; accordingly, our presentation of Adjusted Net Loss and Adjusted EPS may not be indicative of future adjustments or results. For example, for the year ended December 31, 2022, we incurred $12.1 million related to restructuring costs or charges.
The amounts excluded in the presentation of these non-GAAP financial measures may vary from period to period; accordingly, our presentation of Adjusted Net Income (Loss) and Adjusted EPS may not be indicative of future adjustments or results. For example, for the year ended December 31, 2022, we incurred $12.1 million related to restructuring costs or charges.
See “Terms Used in this Annual Report” for the definitions of these and other non-GAAP financial measures. We utilize Adjusted Gross Margin to manage our business on a day-to-day basis because it reflects revenue earned net of certain direct variable costs.
See “Terms Used in this Annual Report” for the definitions of these and other non-GAAP financial measures. We utilize Adjusted Gross Margin and Net Yield to manage our business on a day-to-day basis because it reflects revenue earned net of certain direct variable costs.
The proceeds from the notes were used to repay the loans outstanding under our Term Loan A Facility that otherwise would have become due in January 2024, including to pay any accrued and unpaid interest thereon, as well as related premiums, fees and expenses.
The net proceeds from the notes were used to repay the loans outstanding under our Term Loan A Facility that otherwise would have become due in January 2024, including to pay any accrued and unpaid interest thereon, as well as related premiums, fees and expenses.
The proceeds from the notes were used to repay the loans outstanding under our Term Loan A Facility that otherwise would have become due in January 2024, including to pay any accrued and unpaid interest thereon, as well as related premiums, fees and expenses.
The net proceeds from the notes were used to repay the loans outstanding under our Term Loan A Facility that otherwise would have become due in January 2024, including to pay any accrued and unpaid interest thereon, as well as related premiums, fees and expenses.
We consider historical performance and future estimated results in our evaluation of potential impairment and then compare the carrying amount of the asset to the estimated future cash flows expected to result from the use of the asset.
We consider historical performance and future estimated results in our evaluation of potential impairment and then compare the carrying amount of the asset to the estimated undiscounted future cash flows expected to result from the use of the asset.
In addition, Adjusted Net Loss and Adjusted EPS are non-GAAP financial measures that exclude certain amounts and are used to supplement GAAP net loss and EPS. We use Adjusted Net Loss and Adjusted EPS as key performance measures of our earnings performance.
In addition, Adjusted Net Income (Loss) and Adjusted EPS are non-GAAP financial measures that exclude certain amounts and are used to supplement GAAP net income (loss) and EPS. We use Adjusted Net Income (Loss) and Adjusted EPS as key performance measures of our earnings performance.
We rely on historical experience and on various other assumptions that we believe to be reasonable under the circumstances to make these estimates and judgments. Actual results could differ materially from these estimates. We believe that the following 51 Table of Contents critical accounting policies reflect the significant estimates and assumptions used in the preparation of our consolidated financial statements.
We rely on historical experience and on various other assumptions that we believe to be reasonable under the circumstances to make these estimates and judgments. Actual results could differ materially from these estimates. We believe that the following critical accounting policies reflect the significant estimates and assumptions used in the preparation of our consolidated 52 Table of Contents financial statements.
Each brand, Oceania Cruises, Regent Seven Seas and Norwegian, constitutes a business for which discrete financial information is available and management regularly reviews the operating results and, therefore, each brand is considered an operating segment. For our annual impairment evaluation, we performed a qualitative assessment for the Regent Seven Seas reporting unit and of each brand’s trade names.
Each brand, Oceania Cruises, Regent Seven Seas and Norwegian, constitutes a business for which discrete financial information is available and management regularly reviews the operating results and, therefore, each brand is considered an operating segment. For our annual impairment evaluation, we performed a quantitative assessment for the Regent Seven Seas reporting unit and of each brand’s trade names.
There is no assurance that cash flows from operations and additional financings will be available in the future to fund our future obligations. Beyond 12 months, we will pursue refinancings and other balance sheet optimization transactions from time to time in order to reduce interest expense or extend debt maturities.
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.
Passenger ticket revenue primarily consists of revenue for accommodations, meals in certain restaurants on the ship, certain onboard entertainment, port fees and taxes and includes revenue for service charges and air and land transportation to and from the ship to the extent guests purchase these items from us.
Passenger ticket revenue primarily consists of revenue for accommodations, meals in certain restaurants on the ship, certain onboard entertainment, government taxes, fees and port expenses and includes revenue for service charges and air and land transportation to and from the ship to the extent guests purchase these items from us.
We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting and analyzing future periods. These non-GAAP financial measures also facilitate management’s internal comparison to our historical performance. In addition, management uses Adjusted EPS as a performance measure for our incentive compensation during normal operations.
We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting and analyzing future periods. These non-GAAP financial measures also facilitate management’s internal comparison to our historical performance. In addition, management uses Adjusted EPS as a performance measure for our incentive compensation.
Refer to “—Liquidity and Capital Resources—General” for further information regarding the debt covenant waivers and liquidity requirements. 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.
Refer 65 Table of Contents to “—Liquidity and Capital Resources—General” for further information regarding the debt covenant waivers and liquidity requirements. 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.
Although the agreements vary, these requirements may generally be satisfied either through a percentage of customer payments withheld or providing cash 63 Table of Contents funds directly to the card processor. Any cash reserve or collateral requested could be increased or decreased.
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.
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 $13.7 billion of our assets are pledged as collateral for certain of our debt.
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 $16.2 billion of our assets are pledged as collateral for certain of our debt.
We have obtained or expect to obtain fixed rate export-credit backed financing which is expected to fund approximately 80% of the contract price of each ship, subject to certain conditions. We do not anticipate any contractual breaches or cancellations to occur.
We have obtained fixed-rate export-credit backed financing which is expected to fund approximately 80% of the contract price of each ship on order, subject to certain conditions. We do not anticipate any contractual breaches or cancellations to occur.
We also have agreements with our credit card processors that, as of December 31, 2022, governed approximately $2.4 billion in advance ticket sales that had been received by the Company relating to future voyages.
We also have agreements with our credit card processors that, as of December 31, 2023, governed approximately $2.9 billion in advance ticket sales that had been received by the Company relating to future voyages.
For a comparison of the Company’s results of operations for the fiscal years ended December 31, 2021 to the year ended December 31, 2020, 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, 2021, which was filed with the U.S.
For a comparison of the Company’s results of operations for the fiscal years ended December 31, 2022 to the year ended December 31, 2021, see “Item 7, Management’s Discussion and 57 Table of Contents Analysis of Financial Condition and Results of Operations” in the Company’s annual report on Form 10-K for the year ended December 31, 2022, which was filed with the U.S.
Future Capital Commitments Future capital commitments consist of contracted commitments, including ship construction contracts. Anticipated expenditures related to ship construction contracts are $2.4 billion, $0.5 billion and $1.8 billion for the years ending December 31, 2023, 2024 and 2025, respectively.
Future Capital Commitments Future capital commitments consist of contracted commitments, including ship construction contracts. Anticipated expenditures related to ship construction contracts are $0.4 billion, $2.1 billion and $1.4 billion for the years ending December 31, 2024, 2025 and 2026, respectively.
Sources and Uses of Cash In this section, references to 2022 refer to the year ended December 31, 2022, references to 2021 refer to the year ended December 31, 2021. Net cash provided by operating activities was $210.0 million in 2022 compared to net cash used in operating activities of $2.5 billion in 2021.
Sources and Uses of Cash In this section, references to 2023 refer to the year ended December 31, 2023, references to 2022 refer to the year ended December 31, 2022. Net cash provided by operating activities was $2.0 billion in 2023 compared to net cash provided by operating activities of $210.0 million in 2022.
Our estimate of fair value is generally measured by discounting expected future cash flows at discount rates commensurate with the associated risk. We evaluate goodwill and trade names for impairment on December 31 or more frequently when an event occurs or circumstances change that indicates the carrying value of a reporting unit may not be recoverable.
Our estimate of fair value is generally measured by discounting expected future cash flows at discount rates commensurate with the associated risk. 53 Table of Contents We evaluate goodwill and trade names for impairment annually or more frequently when an event occurs or circumstances change that indicates the carrying value of a reporting unit may not be recoverable.
For the Company’s cash flow activities for the fiscal year ended December 31, 2020, 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, 2021, which was filed with the U.S. Securities and Exchange Commission on March 1, 2022.
For the Company’s cash flow activities for the fiscal year ended December 31, 2021, 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, 2022, which was filed with the U.S. Securities and Exchange Commission on February 28, 2023.
We believe our estimates and judgments with respect to our long-lived assets, principally ships, goodwill, tradenames and other indefinite-lived intangible assets are reasonable.
We believe our estimates and judgments with respect to our long-lived assets, principally ships, goodwill, trade names and other indefinite-lived intangible assets are reasonable.
Our revenue is seasonal based on demand for cruises, which has historically been strongest during the Northern Hemisphere’s summer months; however, our cruise voyages were completely suspended from March 2020 until July 2021 due to the COVID-19 pandemic and our resumption of cruise voyages was phased in gradually, with full operation of our fleet resumed in May 2022 as described under “—Update Regarding COVID-19 Pandemic” below.
Our revenue is seasonal based on demand for cruises, which has historically been strongest during the Northern Hemisphere’s summer months; however, our cruise voyages were completely suspended from March 2020 until July 2021 due to the COVID-19 pandemic and our resumption of cruise voyages was phased in gradually, with full operation of our fleet resumed in May 2022.
For trade names we also provide a qualitative assessment to determine if there is any indication of impairment. 53 Table of Contents In order to make this evaluation, we consider whether any of the following factors or conditions exist: ● Changes in general macroeconomic conditions, such as a deterioration in general economic conditions; limitations on accessing capital; fluctuations in foreign exchange rates; or other developments in equity and credit markets; ● Changes in industry and market conditions such as a deterioration in the environment in which an entity operates; an increased competitive environment; a decline in market-dependent multiples or metrics (in both absolute terms and relative to peers); a change in the market for an entity’s products or services; or a regulatory or political development; ● Changes in cost factors that have a negative effect on earnings and cash flows; ● Decline in overall financial performance (for both actual and expected performance); ● Entity and reporting unit specific negative events such as changes in management, key personnel, strategy, or customers; litigation; or a change in the composition or carrying amount of net assets; and ● Decline in share price (in both absolute terms and relative to peers).
In order to make this evaluation, we consider whether any of the following factors or conditions exist: ● Changes in general macroeconomic conditions, such as a deterioration in general economic conditions; limitations on accessing capital; fluctuations in foreign exchange rates; or other developments in equity and credit markets; ● Changes in industry and market conditions such as a deterioration in the environment in which an entity operates; an increased competitive environment; a decline in market-dependent multiples or metrics (in both absolute terms and relative to peers); a change in the market for an entity’s products or services; or a regulatory or political development; ● Changes in cost factors that have a negative effect on earnings and cash flows; ● Decline in overall financial performance (for both actual and expected performance); ● Entity and reporting unit specific negative events such as changes in management, key personnel, strategy, or customers; litigation; or a change in the composition or carrying amount of net assets; and ● Decline in share price (in both absolute terms and relative to peers).
In measuring our ability to control costs in a manner that positively impacts our results of operations, we believe changes in Adjusted Gross Margin, 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 (loss), 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.
Simultaneously, the amount of the commitment was reduced to $650 million, which may be drawn in up to two draws, and in connection with the execution of the amended commitment letter, NCLC issued $250 million aggregate principal amount of senior secured notes due 2028. NCLC will use the net proceeds for general corporate purposes.
Simultaneously, the amount of the commitment was reduced to $650 million, which may be drawn in up to two draws, and in connection with the execution of the current commitment letter, NCLC issued $250 million aggregate principal amount of 9.75% senior secured notes due 2028. NCLC used the net proceeds for general corporate purposes.
We also believe that Adjusted EBITDA is a useful measure in determining our performance as it reflects certain operating drivers of our business, such as sales growth, operating costs, marketing, general and administrative expense and other operating income and expense.
We also believe that Adjusted EBITDA is a useful measure in determining our performance as it reflects certain operating drivers of our business, such as sales growth, operating costs, marketing, general and administrative expense and other operating income and expense. In addition, management uses Adjusted EBITDA as a performance measure for our incentive compensation.
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, 2022, we had advance ticket sales of $2.7 billion, including the long-term portion, which included approximately $144.0 million of future cruise credits.
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. 63 Table of Contents As of December 31, 2023, we had advance ticket sales of $3.2 billion, including the long-term portion, which included approximately $78.0 million of future cruise credits.
We included this as an adjustment in the reconciliation of Adjusted Net Loss since the expenses are not representative of our day-to-day operations; however, this adjustment did not occur and is not included in the comparative period presented within this Form 10-K.
We included this as an adjustment in the reconciliation of Adjusted Net Income (Loss) since the expenses are not representative of our day-to-day operations; however, this adjustment did not occur and is not included in the comparative period presented within this Annual Report.
Capitalized interest for the year ended December 31, 2022 and 2021 was $58.4 million and $43.6 million, respectively, primarily associated with the construction of our newbuild ships.
Capitalized interest for the year ended December 31, 2023 and 2022 was $56.4 million and $58.4 million, respectively, primarily associated with the construction of our newbuild ships.
Simultaneously, the amount of the commitment was reduced to $650 million, which may be drawn in up to two draws, and in connection with the execution 62 Table of Contents of the amended commitment letter, NCLC issued $250 million aggregate principal amount of senior secured notes due 2028. NCLC will use the net proceeds for general corporate purposes.
Simultaneously, the amount of the commitment 55 Table of Contents was reduced to $650 million, which may be drawn in up to two draws, and in connection with the execution of the current commitment letter, NCLC issued $250 million aggregate principal amount of 9.75% senior secured notes due 2028. NCLC used the net proceeds for general corporate purposes.
These costs include travel advisor commissions, air and land transportation expenses, related credit card fees, certain port fees and taxes 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 and benefits 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.
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.
If we reduced our estimated weighted average ship service life by one year, depreciation expense for the year ended December 31, 2022 would have increased by $18.8 million. In addition, if our ships were estimated to have no residual value, depreciation expense for the same period would have increased by $82.8 million.
If we reduced our estimated weighted average ship service life by one year, depreciation expense for the year ended December 31, 2023 would have increased by $19.4 million. In addition, if our ships were estimated to have no residual value, depreciation expense for the same period would have increased by $84.4 million.
Our costs have been, and are expected to continue to be, adversely impacted by these increases. We have used, and may continue to use, derivative instruments to attempt to mitigate the risk of adverse changes in fuel prices and interest expense.
Our costs have been, and are expected to continue to be, adversely impacted by these factors. We have used, and may continue to use, derivative instruments to attempt to mitigate the risk of volatility in fuel prices and interest rates.
We have export-credit backed financing in place for the anticipated expenditures related to ship construction contracts of $1.9 billion, $0.1 billion and $1.1 billion for the years ending December 31, 2023, 2024 and 2025, respectively. Anticipated non-newbuild capital expenditures are $0.4 billion for the year ended December 31, 2023.
We have export-credit backed financing in place for the anticipated expenditures related to ship construction contracts of $0.2 billion, $1.5 billion and $0.8 billion for the years ending December 31, 2024, 2025 and 2026, respectively. Anticipated non-newbuild capital expenditures are $475 million for the year ended December 31, 2024.
In an attempt to mitigate risks related to inflation, our supply chain department has negotiated contracts with varying terms, with a goal of providing us with the ability to take advantage of cost declines when they occur, and diversified our sourcing options. These strategies may not fully offset the impact of current macroeconomic conditions.
In an attempt to mitigate risks related to inflation, our supply chain department has negotiated contracts with varying terms, with a goal of providing us with the ability to take advantage of cost declines when they occur, and diversified our sourcing options.
Based on the design, structure and technological advancements made to this new class of ship and the analysis of its major components, which is generally performed upon the introduction of a new class of ship, we have assigned the Prima Class Ships a weighted-average 52 Table of Contents useful life of 35 years with a residual value of 10%.
Based on the design, structure and technological advancements made to these new classes of ships and the analyses of their major components, which is generally performed upon the introduction of a new class of ship, we have assigned the Prima Class Ships and Allura Class Ships a weighted-average useful life of 35 years with a residual value of 10%.
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.
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 B2, our senior secured rating is B1 and our senior unsecured rating is Caa1.
There can be no assurance that the accuracy of the assumptions used to estimate our liquidity requirements will be correct, and our ability to be predictive is uncertain due to the dynamic nature of the current operating environment, including the impacts of the COVID-19 global pandemic, Russia’s ongoing invasion of Ukraine and current macroeconomic conditions such as inflation, rising fuel prices and rising interest rates.
There can be no assurance that the accuracy of the assumptions used to estimate our liquidity requirements will be correct, and our ability to be predictive is uncertain due to the dynamic nature of the current operating environment, including any current macroeconomic events and conditions such as inflation, rising fuel prices and higher interest rates.
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.
We believe we were in compliance with our covenants as of December 31, 2023. 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.
Future expected capital expenditures will significantly increase our depreciation and amortization expense. For the Norwegian brand, we have five Prima Class Ships on order, each ranging from approximately 143,500 to 169,000 Gross Tons with 3,100 or more Berths, with currently scheduled delivery dates from 2023 through 2028.
Future expected capital expenditures will significantly increase our depreciation and amortization expense. For the Norwegian brand, we have four Prima Class Ships on order, each ranging from approximately 156,300 to 169,000 Gross Tons with 3,550 to 3,850 Berths, with currently scheduled delivery dates from 2025 through 2028.
(3) Restructuring costs related to the workforce reduction are included in marketing, general and administrative expense. 60 Table of Contents Adjusted Net Loss and Adjusted EPS were calculated as follows (in thousands, except share and per share data): Year Ended December 31, 2022 2021 Net loss $ (2,269,909) $ (4,506,587) Non-GAAP Adjustments: Non-cash deferred compensation (1) 4,048 4,012 Non-cash share-based compensation (2) 113,563 124,077 Restructuring costs (3) 12,140 — Extinguishment and modification of debt (4) 193,374 1,428,813 Adjusted Net Loss $ (1,946,784) $ (2,949,685) Diluted weighted-average shares outstanding - Net loss and Adjusted Net Loss 419,773,195 365,449,967 Diluted loss per share $ (5.41) $ (12.33) Adjusted EPS $ (4.64) $ (8.07) (1) Non-cash deferred compensation expenses related to the crew pension plan and other crew expenses are included in payroll and related expense and other income (expense), net.
(3) Restructuring costs related to the workforce reduction are included in marketing, general and administrative expense. 60 Table of Contents Adjusted Net Income (Loss) and Adjusted EPS were calculated as follows (in thousands, except share and per share data): Year Ended December 31, 2023 2022 Net income (loss) $ 166,178 $ (2,269,909) Non-GAAP Adjustments: Non-cash deferred compensation (1) 4,039 4,048 Non-cash share-based compensation (2) 118,940 113,563 Restructuring costs (3) — 12,140 Extinguishment and modification of debt (4) 8,822 193,374 Adjusted Net Income (Loss) $ 297,979 $ (1,946,784) Diluted weighted-average shares outstanding - Net income (loss) and Adjusted Net Income (Loss) 427,400,849 419,773,195 Diluted EPS $ 0.39 $ (5.41) Adjusted EPS $ 0.70 $ (4.64) (1) Non-cash deferred compensation expenses related to the crew pension plan and other crew expenses are included in payroll and related expense and other income (expense), net.
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, the impact of the undrawn commitment less related fees, the backstop financing available from October 4, 2023 through January 2, 2024, the expected return of a portion of the cash collateral from our credit card processors, 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, the impact of the undrawn commitment less related fees, borrowings available under our $1.2 billion fully undrawn 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.
(4) Restructuring costs related to the workforce reduction are included in marketing, general and administrative expense. Year Ended December 31, 2022 (“2022”) Compared to Year Ended December 31, 2021 (“2021”) Revenue Total revenue increased 647.5% to $4.8 billion in 2022 compared to $0.6 billion in 2021.
(4) Restructuring costs related to the workforce reduction are included in marketing, general and administrative expense. 61 Table of Contents Year Ended December 31, 2023 (“2023”) Compared to Year Ended December 31, 2022 (“2022”) Revenue Total revenue increased 76.5% to $8.5 billion in 2023 compared to $4.8 billion in 2022.
(4) Losses on extinguishments and modifications of debt are primarily included in interest expense, net. EBITDA and Adjusted EBITDA were calculated as follows (in thousands): Year Ended December 31, 2022 2021 Net loss $ (2,269,909) $ (4,506,587) Interest expense, net 801,512 2,072,925 Income tax (benefit) expense (6,794) 5,267 Depreciation and amortization expense 749,326 700,845 EBITDA (725,865) (1,727,550) Other (income) expense, net (1) (76,566) (123,953) Other Non-GAAP Adjustments: Non-cash deferred compensation (2) 2,797 3,619 Non-cash share-based compensation (3) 113,563 124,077 Restructuring costs (4) 12,140 — Adjusted EBITDA $ (673,931) $ (1,723,807) (1) Primarily consists of gains and losses, net of foreign currency remeasurements and derivatives not designated as hedges.
(4) Losses on extinguishments and modifications of debt are primarily included in interest expense, net. EBITDA and Adjusted EBITDA were calculated as follows (in thousands): Year Ended December 31, 2023 2022 Net income (loss) $ 166,178 $ (2,269,909) Interest expense, net 727,531 801,512 Income tax (benefit) expense (3,002) (6,794) Depreciation and amortization expense 808,568 749,326 EBITDA 1,699,275 (725,865) Other (income) expense, net (1) 40,204 (76,566) Other Non-GAAP Adjustments: Non-cash deferred compensation (2) 2,312 2,797 Non-cash share-based compensation (3) 118,940 113,563 Restructuring costs (4) — 12,140 Adjusted EBITDA $ 1,860,731 $ (673,931) (1) Primarily consists of gains and losses, net of foreign currency remeasurements, and in 2022, derivatives not designated as hedges.
This deficit included $2.5 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.
As of December 31, 2023, we had a working capital deficit of $4.7 billion. 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.
We had Adjusted Net Loss and Adjusted EPS of $(1.9) billion and $(4.64), respectively, for the year ended December 31, 2022, including $0.3 billion of adjustments primarily consisting of losses on the extinguishment and modification of debt and share-based compensation, compared to Adjusted Net Loss and Adjusted EPS of $(2.9) billion and $(8.07), respectively, for the year ended December 31, 2021.
We had Adjusted Net Income and Adjusted EPS of $298.0 million and $0.70, respectively, for the year ended December 31, 2023, including $131.8 million of adjustments primarily consisting of share-based compensation, compared to Adjusted Net Loss and Adjusted EPS of $(1.9) billion and $(4.64), respectively, for the year ended December 31, 2022.
In July 2022, we amended our $1 billion commitment, which provided additional liquidity to the Company through March 31, 2023. In February 2023, the commitment was further extended through February 2024, with an option for NCLC to further extend the commitments through February 2025 at its election.
In February 2023, our $1 billion commitment letter was extended through February 2024, with an option for NCLC to further extend the commitments through February 2025 at its election.
In July 2022, we amended our $1 billion commitment, which provided additional liquidity to the Company through March 31, 2023. In February 2023, the commitment was further extended through February 2024, with an option for NCLC to further extend the commitments through February 2025 at its election.
In February 2023, our $1 billion commitment letter was extended through February 2024, with an option for NCLC to further extend the commitments through February 2025 at its election.
The net cash provided by operating activities in 2022 included net losses of $(2.3) billion, an increase in advance ticket sales of $928.9 million and loss on extinguishment of $188.8 million.
The net cash provided by operating activities in 2022 included net losses of $(2.3) billion, an increase in advance ticket sales of $928.9 million and loss on extinguishment of debt of $188.8 million. Net cash used in investing activities was $2.9 billion in 2023, primarily related to three new ship deliveries and newbuild payments.
Our non-GAAP financial measures may not be comparable to other companies. Please see a historical reconciliation of these measures to the most comparable GAAP measure presented in our consolidated financial statements below in the “Results of Operations” section.
Our non-GAAP financial measures may not be comparable to other companies. Please see a historical reconciliation of these measures to the most comparable GAAP measure presented in our consolidated financial statements below in the “Results of Operations” section. Financing Transactions In February 2023, NCLC issued $600 million aggregate principal amount of 8.375% senior secured notes due 2028.
Furthermore, we are exposed to fluctuations in the euro exchange rate for certain portions of ship construction contracts that have not been hedged. See “Item 1A—Risk Factors” for additional information. Climate Change We believe the increasing focus on climate change and evolving regulatory requirements will materially impact our future capital expenditures and results of operations.
Furthermore, we are exposed to fluctuations in the euro exchange rate for certain portions of ship construction contracts that have not been hedged. See “Item 1A. Risk Factors” in our Annual Report for additional information.
In the third quarter of 2022, the Company took delivery of Norwegian’s first Prima Class Ship.
In 2022 and 2023, the Company took delivery of Norwegian’s first Prima Class Ship and Oceania Cruises’ first Allura Class Ship, respectively.
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, 2023 to the year ended December 31, 2022. You should read this discussion in conjunction with the consolidated financial statements and the notes thereto included elsewhere in this Annual Report.
Executive Overview Total revenue increased 647.5% to $4.8 billion for the year ended December 31, 2022 compared to $0.6 billion for the year ended December 31, 2021. Capacity Days increased by 420.2%. For the year ended December 31, 2022, we had net loss and diluted EPS of $(2.3) billion and $(5.41), respectively.
Capacity Days increased by 29.0%. 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, 2022, we had net loss and diluted EPS of $(2.3) billion and $(5.41), respectively.
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 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 2023, NCLC issued $600 million aggregate principal amount of 8.375% senior secured notes due 2028.
Based on the liquidity estimates and our current resources, we have concluded we have sufficient liquidity to satisfy our obligations for at least the next 12 months.
No term loans remain outstanding. Refer to Note 8 – “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.
Since April 2020, S&P Global has downgraded our issuer credit rating to B, lowered our issue-level rating on our $875 million Revolving Loan Facility and $1.5 billion Term Loan A Facility to BB-, our issue-level rating on our other senior secured notes to B+ and our senior unsecured rating to B-.
Our S&P Global issuer credit rating is B, our issue-level rating on our $1.2 billion Revolving Loan Facility, 2028 Senior Secured Notes and 2029 Senior Secured Notes is BB-, our issue-level rating on our other senior secured notes is B+ and our senior unsecured rating is CCC+.
A 60.9% improvement in Adjusted EBITDA was incurred for the same period. We refer you to our “Results of Operations” below for a calculation of Adjusted Net Loss, Adjusted EPS and Adjusted EBITDA. Results of Operations The discussion below compares the results of operations for the year ended December 31, 2022 to the year ended December 31, 2021.
Adjusted EBITDA increased to $1.9 billion for the year ended December 31, 2023 from $(673.9) for the year ended December 31, 2022. We refer you to our “Results of Operations” below for a calculation of Adjusted Net Income (Loss), Adjusted EPS and Adjusted EBITDA.
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. See Item 1A, “Risk Factors” for additional 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. 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.
These critical accounting policies, which are presented in detail in our notes to our audited consolidated financial statements, relate to liquidity, ship accounting and asset impairment. Liquidity We make several critical accounting estimates with respect to our liquidity.
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. Ship Accounting Ships represent our most significant assets, and we record them at cost less accumulated depreciation.
(2) Ship construction contracts are for our newbuild ships based on the euro/U.S. dollar exchange rate as of December 31, 2022. As of December 31, 2022, we have committed undrawn export-credit backed facilities of $5.6 billion which funds approximately 80% of our ship construction contracts.
As of December 31, 2023, we have committed undrawn export-credit backed facilities of $5.4 billion which funds approximately 80% of our ship construction contracts.
Refer to Item 1A, “Risk Factors” for further details regarding uncertainty related to Russia’s ongoing invasion of Ukraine and other risks and uncertainties that may cause our results to differ from our expectations.
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, 2023, we were in compliance with all of our debt covenants.
For the Regent brand, we have one Explorer Class Ship on order to be delivered in 2023, which will be approximately 55,000 Gross Tons and 750 Berths. For the Oceania Cruises brand, we have orders for two Allura Class Ships to be delivered in 2023 and 2025.
For 64 Table of Contents the Oceania Cruises brand, we have an order for one Allura Class Ship to be delivered in 2025. The Allura Class Ship will be approximately 67,800 Gross Tons and 1,250 Berths.
At December 31, 2022, taking into account such amendments, we were in compliance with all of our debt covenants. If we do not continue to remain in compliance with our covenants, we would have to seek additional amendments to or waivers of the covenants.
If we do not continue to remain in compliance with our covenants, we would have to seek additional amendments to or waivers of the covenants. However, no assurances can be made that such amendments or waivers would be approved by our lenders.
Includes exchangeable notes which can be settled in shares. Excludes the impact of any future possible refinancings and undrawn export-credit backed facilities.
Includes exchangeable notes which can be settled in shares. Excludes the impact of any future possible refinancings and undrawn export-credit backed facilities. (2) Ship construction contracts are for our newbuild ships based on the euro/U.S. dollar exchange rate as of December 31, 2023.
Excluding these losses, interest expense increased primarily as a result of higher debt balances and higher rates partially offset by lower interest expense in connection with refinancings. Other income (expense), net was income of $76.6 million in 2022 compared to $124.0 million in 2021.
Excluding these losses, interest expense increased primarily as a result of higher rates. Other income (expense), net was expense of $40.2 million in 2023 compared to income of $76.6 million in 2022. In 2023, the expense primarily related to net losses on foreign currency remeasurements.
We expect to incur significant expenses related to these regulatory requirements, which may include expenses related to greenhouse gas emissions reduction initiatives and the purchase of emissions allowances, among other things. If requirements become more stringent, we may be required to change certain operating procedures, for example slowing the speed of our ships, which could adversely impact our operations.
We expect to incur significant expenses related to these regulatory requirements and commitments, which may include expenses related to greenhouse gas emissions reduction initiatives and the purchase of emissions 56 Table of Contents allowances, among other things.
As of December 31, 2022, our annual impairment reviews support the carrying values of these assets. Non-GAAP Financial Measures We use certain non-GAAP financial measures, such as Adjusted Gross Margin, Net Cruise Cost, Adjusted Net Cruise Cost Excluding Fuel, Adjusted EBITDA, Adjusted Net Loss and Adjusted EPS, to enable us to analyze our performance.
See Note 2 – “Summary of Significant Accounting Policies” for more information. 54 Table of Contents Non-GAAP Financial Measures We use certain non-GAAP financial measures, such as Adjusted Gross Margin, Net Yield, Net Cruise Cost, Adjusted Net Cruise Cost Excluding Fuel, Adjusted EBITDA, Adjusted Net Income (Loss) and Adjusted EPS, to enable us to analyze our performance.
In 2022, revenue primarily increased as we returned to service with 12.8 million Passenger Cruise Days compared to 1.8 million in 2021. 61 Table of Contents Expense Total cruise operating expense increased 165.4% in 2022 compared to 2021.
In 2023, revenue primarily increased as a result of increases in our Occupancy following our return to service with 23.3 million Passenger Cruise Days compared to 12.8 million in 2022. Expense Total cruise operating expense increased 28.2% in 2023 compared to 2022.
Each of the Allura Class Ships will be approximately 67,000 Gross Tons and 1,200 Berths. 64 Table of Contents As of December 31, 2022, the combined contract prices of the eight ships on order for delivery was approximately €6.7 billion, or $7.2 billion based on the euro/U.S. dollar exchange rate as of December 31, 2022.
As of December 31, 2023, the combined contract prices, including amendments and change orders, of the five ships on order for delivery was approximately €5.8 billion, or $6.4 billion based on the euro/U.S. dollar exchange rate as of December 31, 2023.
As of December 31, 2022, we had cash collateral reserves of approximately $622.0 million with credit card processors, of which approximately $118.4 million is recognized in accounts receivable, net and approximately $503.6 million in other long-term assets. We may be required to pledge additional collateral and/or post additional cash reserves or take other actions that may reduce our liquidity.
During the year ended December 31, 2023, the Company received a return of cash collateral from one credit card processor of $500 million, which was previously classified as other long-term assets. We may be required to pledge additional collateral and/or post additional cash reserves or take other actions in the future that may adversely affect our liquidity.
Total other operating expense increased 33.7% in 2022 compared to 2021 primarily due to the increase in marketing, general and administrative expenses. Interest expense, net was $0.8 billion in 2022 compared to $2.1 billion in 2021. The decrease in 2022 primarily reflects lower losses from extinguishment of debt and debt modification costs, which were $1.4 billion in 2021.
Gross Cruise Cost increased 20.6% in 2023 compared to 2022, primarily related to the change in costs described above. Interest expense, net was $727.5 million in 2023 compared to $801.5 million in 2022. The decrease in 2023 primarily reflects lower losses from extinguishment of debt and debt modification costs, which were $8.8 million in 2023 and $193.4 million in 2022.
Macroeconomic Trends and Uncertainties As a result of conditions associated with global events, including the downstream effects of the COVID-19 pandemic and Russia’s ongoing invasion of Ukraine and actions taken by the United States and other governments in response to the invasion, the global economy, including the financial and credit markets, has experienced significant volatility and disruptions, including increases in inflation rates, fuel prices, and interest rates.
Approximately 1% of second quarter 2024 capacity and 1% of 2024 capacity were expected to sail through the Red Sea. Macroeconomic Trends and Uncertainties As a result of conditions associated with global macroeconomic events, the global economy, including the financial and credit markets, has experienced volatility and disruptions, including impacts to inflation rates, fuel prices, foreign currencies and interest rates.
Our primary ongoing liquidity requirements are to finance working capital, capital expenditures and debt service. As of December 31, 2022, we had a working capital deficit of $3.2 billion.
Liquidity and Capital Resources General As of December 31, 2023, our liquidity of $2.3 billion consisted of cash and cash equivalents of $402.4 million, borrowings available under our $1.2 billion fully undrawn Revolving Loan Facility and a $650 million undrawn commitment less related fees. Our primary ongoing liquidity requirements are to finance working capital, capital expenditures and debt service.
As part of our analysis, we performed an assessment of current factors compared to key assumptions impacting the quantitative tests performed in 2020. As of December 31, 2022, there was $98.1 million of goodwill remaining for the Regent Seven Seas reporting unit. Trade names were $500.5 million as of December 31, 2022.
Based on the results of the assessment, we determined there was no impairment of goodwill because the fair value of the Regent Seven Seas reporting unit substantially exceeded its carrying value. As of December 31, 2023, there was $98.1 million of goodwill remaining for the Regent Seven Seas reporting unit. Trade names were $500.5 million as of December 31, 2023.
In 2022, our cruise operating expenses increased as more ships resumed voyages, resulting in higher payroll, fuel, and direct variable costs of fully operating ships. Costs for certain items such as food, fuel and logistics also increased related to inflation.
In 2023, our cruise operating expenses increased due to the resumption of voyages, resulting in higher payroll, food and direct variable costs of fully operating ships. In 2022, the year started with 16 ships operating with guests onboard and ended with the full fleet in service, which was completed in May 2022.
After giving effect to an amendment to our newbuild agreements for the last two Prima Class Ships subsequent to December 31, 2022, our material cash requirements for ship construction contracts are as follows (in thousands): 2023 2024 2025 2026 2027 Thereafter Total Ship construction contracts $ 2,204,378 $ 213,353 $ 1,573,183 $ 1,071,080 $ 1,021,461 $ 952,200 $ 7,035,655 Excludes the impact of expected future ship construction contract amendments noted above. For other operational commitments for lease and port obligations we refer you to Note 5 – “Leases” and Note 13 – “Commitments and Contingencies,” respectively, for further information.
Excludes the impact of expected future ship construction contracts that are not effective noted above. For other operational commitments for lease and port obligations we refer you to Note 5 – “Leases” and Note 13 – “Commitments and Contingencies,” respectively, for further information.