Royal Caribbean Cruises Ltd.'s Income Statement Analysis: Revenue to Profit Breakdown
Royal Caribbean Cruises Ltd.'s Income Statement Analysis: Revenue to Profit Breakdown
|
|
Chart |
FY21
Dec 31, 2021
|
FY22
Dec 31, 2022
|
FY23
Dec 31, 2023
|
FY24
Dec 31, 2024
|
FY25
Dec 31, 2025
|
TTM
Trailing 12M
|
|---|---|---|---|---|---|---|---|
|
Revenue
Total sales generated. |
|
$1.53 B | $8.84 B | $13.90 B | $16.49 B | $17.94 B | $18.39 B |
|
Cost of Revenue Direct cost of goods/services. |
|
$2.74 B | $6.62 B | $7.78 B | $8.65 B | $9.54 B | $9.70 B |
Gross Profit Revenue minus cost of revenue. |
|
-$1.21 B | $2.22 B | $6.13 B | $7.83 B | $8.40 B | $8.68 B |
|
Operating Expense
Costs to run business. |
|
$2.66 B | $2.99 B | $3.25 B | $3.73 B | $3.49 B | $3.56 B |
Research and Development Investment in innovation. |
|
- | - | - | - | - | - |
|
Sales, General and Administrative
Selling and admin costs. |
|
$1.37 B | $1.58 B | $1.79 B | $2.13 B | $2.22 B | $2.24 B |
General and Administrative Corporate overhead costs. |
|
- | - | - | - | - | $582.00 M |
Sales and Marketing Customer acquisition costs. |
|
- | - | - | - | - | - |
Other Expenses Other operating costs. |
|
$1.29 B | $1.41 B | $1.46 B | $1.60 B | $1.27 B | $1.32 B |
Operating Income Profit from operations. |
|
-$3.87 B | -$766.00 M | $2.88 B | $4.11 B | $4.91 B | $5.13 B |
|
Net Interest Income
Interest income minus expense. |
|
-$1.28 B | -$1.33 B | -$1.37 B | -$1.57 B | -$968.00 M | -$994.00 M |
Interest Income Income from investments. |
|
$17.00 M | $36.00 M | $36.00 M | $16.00 M | $24.00 M | $27.00 M |
Interest Expense Cost of borrowing. |
|
$1.29 B | $1.36 B | $1.40 B | $1.59 B | $992.00 M | $1.02 B |
Non-Operating Income (ex-Int) Income outside core operations. |
|
$98.00 M | $26.00 M | -$228.00 M | -$381.00 M | -$387.00 M | -$438.00 M |
Total Other Income (Net) Net non-operating items. |
|
-$1.39 B | -$1.39 B | -$1.17 B | -$1.21 B | -$605.00 M | -$583.00 M |
Income Before Tax Profit before taxes. |
|
-$5.26 B | -$2.16 B | $1.70 B | $2.90 B | $4.30 B | $4.54 B |
Income Tax Expense Taxes on income. |
|
- | - | - | - | $15.00 M | $41.00 M |
|
Net Income
Final profit. |
|
-$5.26 B | -$2.16 B | $1.70 B | $2.88 B | $4.27 B | $4.48 B |
Net Income From Continuing Operations Profit from core business. |
|
-$5.26 B | -$2.16 B | $1.70 B | $2.90 B | $4.29 B | $4.50 B |
Net Income From Discontinued Operations Profit/loss from sold units. |
|
- | - | - | - | - | - |
Other Adjustments to Net Income Additional accounting adjustments. |
|
- | - | - | -$2.00 M | -$1.00 M | - |
Net Income Deductions Reductions from net income. |
|
- | - | -$88.00 M | -$175.00 M | -$12.00 M | $3.00 M |
|
Earnings Per Share
Company profit allocated to each outstanding share. |
|||||||
EPS Earnings per share. Formula: Net Income ÷ Shares |
|
-$20.89 | -$8.45 | $6.63 | $11.00 | $15.73 | $16.51 |
Diluted EPS EPS including dilution. Formula: Net Income ÷ Diluted Shares |
|
-$20.89 | -$8.45 | $6.31 | $10.94 | $15.61 | $16.39 |
|
Shares for EPS
Number of shares used to calculate EPS. |
|||||||
Weighted Average Shares Outst. Avg shares used for EPS. |
|
251.81 M | 255.01 M | 256.00 M | 261.00 M | 271.00 M | 270.00 M |
Diluted Average Shares Outst. Shares including dilution. |
|
251.81 M | 255.01 M | 283.00 M | 279.00 M | 273.00 M | 271.00 M |
| Supplemental Items | |||||||
EBIT Earnings before interest and tax. |
|
-$3.97 B | -$792.00 M | $3.11 B | $4.49 B | $5.30 B | $5.56 B |
EBITDA Earnings before interest, tax, D&A. |
|
-$2.68 B | $615.00 M | $4.56 B | $6.09 B | $6.91 B | $7.23 B |
Depreciation and Amortization Non-cash expense for assets. |
|
$1.29 B | $1.41 B | $1.46 B | $1.60 B | $1.61 B | $1.66 B |
| Company Report |
Royal Caribbean Cruises Ltd.'s Assets vs Liabilities & Equity
| Loading balance sheet when needed... |
| Loading cash flow statement when needed... |
| Loading profitability metrics when needed... |




