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.
Biggest changeSecurities 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.
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.
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.
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.
In addition, Adjusted Net Income and Adjusted EPS are non-GAAP financial measures that exclude certain amounts and are used to supplement GAAP net income and EPS. We use Adjusted Net Income and Adjusted EPS as key performance measures of our earnings performance.
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.
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.
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.
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.
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.
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 annually or more frequently when an event occurs or circumstances change that indicates the carrying value of a reporting unit may not be recoverable.
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.
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.
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.
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 financial statements.
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.
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.
For our evaluation of goodwill, we use a qualitative assessment which allows us to first assess qualitative factors to determine whether it is 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 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.
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.
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.
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.
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.
As a routine part of our business, depending on market conditions, exchange rates, pricing and our strategy for growth, we regularly consider opportunities to enter into contracts for the building of additional ships. We may also consider the sale of ships, potential acquisitions and strategic alliances.
As a routine part of our business, depending on market conditions, exchange rates, pricing and our strategy for growth, we regularly consider opportunities to enter into contracts for the building of additional ships, acquisitions and strategic alliances.
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.
We also have agreements with our credit card processors that, as of December 31, 2024, governed approximately $2.8 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, 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.
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.
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.
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.
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.
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.
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.
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.
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.
Each brand, Oceania Cruises, Regent 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 Norwegian and Regent reporting units and for each brand’s trade names.
If our credit ratings were to be further downgraded, or general market conditions were to ascribe higher risk to our rating levels, our industry, or us, our access to capital and the cost of any debt or equity financing will be further negatively impacted.
If our credit ratings were to be downgraded as has occurred in the past, or general market conditions were to ascribe higher risk to our rating levels, our industry, or us, our access to capital and the cost of any debt or equity financing will be negatively impacted.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
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.
Net cash used in investing activities was $1.8 billion in 2022, primarily related to the delivery of Norwegian Prima. 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 $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.
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.
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.
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.
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.
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.
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.
Net cash provided by operating activities included net income (loss) and the timing differences in cash receipts and payments relating to operating assets and liabilities. The net cash provided by operating activities in 2023 included net income of $166.2 million and an increase in advance ticket sales of $503.7 million.
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.
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.
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.
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, 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.
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+.
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+.
Operating income increased to $930.9 million for the year ended December 31, 2023 from an operating loss of $(1.6) billion for the year ended December 31, 2022.
Operating income increased to $1.5 billion for the year ended December 31, 2024 from $930.9 million for the year ended December 31, 2023.
We are 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 greenhouse gas emissions; consequently, the full impact to the Company is not yet known.
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 will continue to evaluate all relevant positive and negative evidence in monitoring the realizability of our deferred tax assets and determining the appropriate timing for the recognition of any valuation allowance reversal. In the future, the Company may recognize a material reversal of its valuation allowance on both its U.S. and Bermuda deferred tax assets.
The Company will continue to evaluate all relevant positive and negative evidence in monitoring the realizability of its deferred tax assets and determining the appropriate timing for the recognition of any additional valuation allowance reversal.
Pursuant to the third amended commitment letter, and subject to effectiveness thereof, the Commitment Parties have agreed to purchase from NCLC an aggregate principal amount of $650 million of senior unsecured notes due five years after the issue date (the “Commitment Notes”) at NCLC’s option.
Pursuant to the third amended commitment letter, the Commitment Parties have agreed to purchase from NCLC an aggregate principal amount of $650 million of senior unsecured notes due five years after the issue date at NCLC’s option, which option is available through March 2025 and we do not expect to extend.
(2) Non-cash deferred compensation expenses related to the crew pension plan and other crew expenses are included in payroll and related expense. (3) Non-cash share-based compensation expenses related to equity awards are included in marketing, general and administrative expense and payroll and related expense.
(2) Non-cash deferred compensation expenses related to the crew pension plan are included in payroll and related expense.
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.
The $31.5 million previously recognized in other long-term assets was returned to the Company during the year ended December 31, 2024. 58 Table of Contents 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.
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.
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.
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.
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 and Adjusted EPS may not be indicative of future adjustments or results.
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.
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.
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.
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 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.
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.
Climate Change We believe the increasing focus on climate change, including the Company’s recently established targets for greenhouse gas reductions, and evolving regulatory requirements will materially impact our future capital expenditures and results of operations. We have set interim targets to guide us on our path to net zero and provide more details about them in our annual ESG Report.
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.
Passenger ticket revenue and onboard and other revenue vary according to product offering, the size of the ship in operation, the length of cruises operated and the markets in which the ship operates.
Passenger ticket revenue and onboard and other revenue vary according to product offering, the size of the ship in operation, the length of cruises operated and the markets in which the ship operates. Our revenue is seasonal based on demand for cruises, which has historically been strongest during the Northern Hemisphere’s summer months.
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.
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 and Adjusted EPS, to enable us to analyze our performance. See “Terms Used in this Annual Report” for the definitions of these and other non-GAAP financial measures.
We have 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 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.
We also utilize Net Cruise Cost and Adjusted Net Cruise Cost Excluding Fuel to manage our business on a day-to-day basis.
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. We also utilize Net Cruise Cost and Adjusted Net Cruise Cost Excluding Fuel to manage our business on a day-to-day basis.
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.
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.
Net cash provided by financing activities was $1.0 billion in 2022, primarily due to newbuild loans and the proceeds of $2.1 billion from our various note offerings partially offset by debt repayments and related redemption premiums associated with extinguishment of certain senior secured notes.
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.
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.
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.
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. We refer you to “—Liquidity and Capital Resources—General” for information regarding collateral provided to our credit card processors.
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.
(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.
(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.
In connection with the execution of the third amended commitment letter, and subject to effectiveness thereof, NCLC has agreed to repurchase all of the outstanding Class A Notes (as defined in Note 8 – “Long-Term Debt”) at a purchase price of 107% of the principal amount thereof plus accrued and unpaid interest thereon.
In connection with the execution of the third amended commitment letter, NCLC agreed to repurchase all of the outstanding $250 million aggregate principal amount of 9.75% senior secured notes due 2028 at a negotiated premium plus accrued and unpaid interest thereon.
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.
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.
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.
The net cash provided by operating activities in 2023 included net income of $166.2 million, the return of $500 million cash collateral from one credit card processor and an increase in advance ticket sales of $503.7 million. Net cash used in investing activities was $1.2 billion in 2024, primarily related to newbuild payments and ship improvements.
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.
Includes exchangeable notes which can be settled in NCLH ordinary shares. Excludes the impact of any future possible refinancings and undrawn export-credit backed facilities.
(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.
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.
In October 2023, NCLC issued $790 million aggregate principal amount of 8.125% senior secured notes due 2029. The net proceeds from the notes, together with cash on hand, were used to repay the Term Loan A Facility, including to pay any accrued and unpaid interest thereon, as well as related premiums, fees and expenses. No term loans remain outstanding.
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.
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.
Liquidity and Capital Resources General As of December 31, 2024, our liquidity of approximately $2.0 billion consisted of cash and cash equivalents of $190.8 million, borrowings available of $955.0 million under our Revolving Loan Facility, a €200 million commitment that can be used for future newbuild payments and a $650 million undrawn commitment less related fees.
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.
The above presentation reflects the current delivery dates; however, certain delivery dates may be delayed at the option of the builder. 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.
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.
(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.
These strategies may not fully offset the impact of current macroeconomic conditions; however, during 2023, we continued to see progress from our ongoing margin enhancement initiative. The Company continues to prioritize identifying and evaluating a variety of initiatives to improve its cost structure and margin profile, while preserving its brand equity and optimal guest satisfaction levels.
The Company continues to prioritize identifying and evaluating a variety of initiatives to improve its cost structure and margin profile, while preserving its brand equity and optimal guest satisfaction levels. However, global macroeconomic events have created volatility and disruptions in the past that have adversely impacted our costs and they may do so again in the future.
(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) Restructuring costs related to the workforce reduction are included in marketing, general and administrative expense.
(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.
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.
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.
As of December 31, 2023, we had cash collateral reserves of approximately $51.6 million, which includes $20.1 million recognized in accounts receivable, net and $31.5 million recognized in other long-term assets.
As of December 31, 2024, we had cash collateral reserves of approximately $0.8 million with credit card processors recognized in accounts receivable, net.
The net proceeds from the notes, together with cash on hand, were used to repay the Term Loan A Facility, including to pay any accrued and unpaid interest thereon, as well as related premiums, fees and expenses. 62 Table of Contents Also in October 2023, NCLC entered into the Sixth ARCA, an amendment and restatement of the Senior Secured Credit Facility, which among other things, increased the aggregate amount of the Revolving Loan Facility from $875 million to $1.2 billion.
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.
(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.
(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.
Per Capacity Day data is not presented for the year ended December 31, 2022 as we do not consider it meaningful for comparison purposes due to our phased restart of cruise operations, which was completed in May 2022. We believe that Adjusted EBITDA is appropriate as a supplemental financial measure as it is used by management to assess operating performance.
We believe that Adjusted EBITDA is appropriate as a supplemental financial measure as it is used by management to assess operating performance.
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.
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.
We also intend to refinance the $565.0 million 3.625% senior unsecured notes due in December 2024 prior to September 2024. Within the next twelve months, we may pursue other refinancings 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. 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.
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.
In connection with the execution of the third amended commitment letter, NCLC agreed to repurchase all of the outstanding $250 million aggregate principal amount of 9.75% senior secured notes due 2028 at a negotiated premium plus accrued and unpaid interest thereon. Additionally, in April 2024, a €200 million commitment became available that can be used for future newbuild payments.
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.
(3) Delivery for the second Oceania Cruises ship is contractually scheduled for the fourth quarter of 2028, but may be delayed to 2029, which would result in additional fees. (4) We have obtained export-credit backed 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.