MIAMI, July 27, 2023 - Royal Caribbean Group (NYSE: RCL) today reported second quarter Earnings per Share of $1.70 and Adjusted Earnings per Share of $1.82. These results were significantly better than the company's guidance due to stronger pricing on closer-in demand and further strength in onboard revenue. As a result of the accelerating demand environment for its vacation experiences, the company is increasing its 2023 Adjusted Earnings per Share guidance by 33% to $6.00 – $6.20.
"Our brands continue to fire on all cylinders, resulting in record yields and second quarter earnings significantly exceeding our expectations," said Jason Liberty, president and CEO, Royal Caribbean Group. "Demand for cruising and our brands is exceptionally strong and we have seen another step change in booking volumes and pricing, leading us to now expect double-digit net yield growth for the full year. We also expect to achieve record Adjusted EBITDA per APCD and Return on Invested Capital this year and are well on our way toward achieving our Trifecta goals."
Key Highlights
Strong ticket pricing from both North America and Europe itineraries, combined with strength in onboard revenue, led to better-than-expected revenues in the second quarter and the significant increase in the company's full year outlook for revenue and earnings.
Second Quarter 2023:
Full Year 2023 Outlook:
Third Quarter 2023 Outlook:
Second Quarter 2023
The company reported Net Income for the second quarter of $458.8 million or $1.70 per share compared to Net Loss of $(0.5) billion or $(2.05) per share for the same period in the prior year. The company also reported Adjusted Net Income of $491.7 million or $1.82 per share for the second quarter compared to Adjusted Net Loss of $(0.5) billion or $(2.08) per share for the same period in the prior year.
Second quarter revenue significantly exceeded the company's guidance due to higher pricing and higher shipboard revenue across the company's key itineraries, including the Caribbean and Europe. Load factor for the second quarter was 105%.
Gross Cruise Costs per APCD increased 10.9% As-Reported, compared to 2019. NCC, excluding Fuel, per APCD increased 8.6% As-Reported and 9.0% in Constant-Currency, compared to 2019. Favorable timing of operating expenses drove NCC lower, however it was offset entirely by an increase in stock compensation expense related costs due to the significant rise in share price and expected financial performance.
Update on Bookings
Booking volumes in the second quarter remained significantly higher than the corresponding period in 2019 and at record pricing levels. Demand for 2023 sailings has significantly exceeded expectations and bookings for 2024 sailings are up significantly versus all prior years at record prices. Demand from the North American consumer has remained incredibly strong throughout the year, and booking volumes from European consumers who are booking European cruises this summer have accelerated.
The further increase in yield expectations for the year is the result of higher pricing and onboard revenue expectations for key itineraries, particularly in North America and Europe. Consumer spending onboard, as well as pre-cruise purchases, continue to significantly exceed 2019 levels driven by greater participation at higher prices.
As of June 30, 2023, the Group's customer deposit balance was at a record-high $5.7 billion.
Fuel Expense
Bunker pricing net of hedging for the second quarter was $682 per metric ton and consumption was 405,000 metric tons.
The company does not forecast fuel prices and its fuel cost calculations are based on current at-the-pump prices, net of hedging impacts. Based on today's fuel prices, the company has included $275 million of fuel expense in its third quarter guidance at a forecasted consumption of 408,000 metric tons, which is 55% hedged via swaps. Forecasted consumption is 54%, 60% and 40% hedged via swaps for the remainder of 2023, 2024 and 2025, respectively. The annual average cost per metric ton of the hedge portfolio is approximately $573, $509, and $496 for 2023, 2024, and 2025, respectively.
The company provided the following guidance for the third quarter and full year 2023:
FUEL STATISTICS |
Third Quarter 2023 |
Full Year 2023 |
Fuel Consumption (metric tons) |
408,000 |
1,649,000 |
Fuel Expenses |
Approx. $275 million |
Approx. $1,140 million |
Percent Hedged (fwd. consumption) |
55.0 % |
54.0 % |
GUIDANCE |
As-Reported |
Constant Currency |
Third Quarter 2023 |
||
Net Yields vs. 2019 |
14.0% to 14.5% |
13.5% to 14.0% |
Net Cruise Costs per APCD vs. 2019 |
approximately 14.8% |
approximately 14.7% |
Net Cruise Costs per APCD ex. Fuel vs. 2019 |
approximately 11.2% |
approximately 11.2% |
Full Year 2023 |
||
Net Yields vs. 2019 |
11.5% to 12.0% |
11.5% to 12.0% |
Net Cruise Costs per APCD vs. 2019 |
approximately 11.6% |
approximately 11.9% |
Net Cruise Costs per APCD ex. Fuel vs. 2019 |
approximately 6.7% |
approximately 7.0% |
GUIDANCE |
Third Quarter 2023 |
Full Year 2023 |
APCDs |
12 million |
47 million |
Capacity change vs. 2019 |
12.2 % |
13.5 % |
Depreciation and amortization |
$360 to $370 million |
$1,465 to $1,475 million |
Net Interest, excluding loss on extinguishment of debt |
$295 to $305 million |
$1,272 to $1,282 million |
Adjusted EPS |
$3.38 to $3.48 |
$6.00 to $6.20 |
SENSITIVITY |
Third Quarter 2023 |
Full Year 2023 |
1% Change in Currency |
$6 million |
$15 million |
1% Change in Net Yields |
$32 million |
$110 million |
1% Change in NCC excluding Fuel |
$14 million |
$56 million |
100 basis pt. Change in SOFR |
$4 million |
$13 million |
10% Change in Fuel prices |
$27 million |
$114 million |
Exchange rates used in guidance calculations |
||
GBP |
$1.29 |
|
AUD |
$0.68 |
|
CAD |
$0.76 |
|
EUR |
$1.11 |
Liquidity and Financing Arrangements
As of June 30, 2023, the Group's liquidity position was $3.7 billion, which includes cash and cash equivalents and undrawn revolving credit facility availability.
During the second quarter, the company generated $1.4 billion in operating cash flow and repaid $1.6 billion of debt, including $392 million of its 11.50% senior secured notes due June 2025. The company settled its 4.25% convertible notes in June by utilizing $338 million of cash on hand and issuing 373,505 shares. In July, the company redeemed, utilizing cash on hand, an additional $300 million of its 11.50% senior secured notes due June 2025.
"Strengthening the balance sheet continues to be a top priority," said Naftali Holtz, chief financial officer, Royal Caribbean Group. "Better than expected financial results and cash flow have allowed us to accelerate reduction in both leverage and debt levels. We expect to continue improving the balance sheet and moving us closer to achieving our Trifecta goal of returning to investment grade metrics."
As of June 30, 2023, the scheduled debt maturities for the remainder of 2023, 2024, 2025, and 2026 were $1.0 billion, $2.0 billion, $3.3 billion, and $2.8 billion, respectively.
Capital Expenditures and Capacity Guidance
Capital expenditures for full year 2023 are expected to be $4.2 billion. The company took delivery of Silver Nova and expects to take delivery of two additional new ships, Icon of the Seas and Celebrity Ascent, in 2023. All ship orders have committed financing in place. Non-new ship related capital expenditures are expected to be $0.5 billion.
Capacity changes for 2023, 2024, 2025, and 2026 are expected to be 13.5%, 8%, 6%, and 5%, respectively. These figures do not include potential ship sales or additions that the company may elect in the future.
CONFERENCE CALL SCHEDULED
The company has scheduled a conference call at 10:00 a.m. Eastern Time today. This call can be heard, either live or on a delayed basis, on the company's Investor Relations website at www.rclinvestor.com.
About Royal Caribbean Group
Royal Caribbean Group (NYSE: RCL) is one of the leading cruise companies in the world with a global fleet of 64 ships traveling to approximately 1,000 destinations around the world. Royal Caribbean Group is the owner and operator of three award winning cruise brands: Royal Caribbean International, Celebrity Cruises, and Silversea Cruises and it is also a 50% owner of a joint venture that operates TUI Cruises and Hapag-Lloyd Cruises. Together, the brands have an additional 10 ships on order as of June 30, 2023. Learn more at www.royalcaribbeangroup.com or www.rclinvestor.com.
Cautionary Statement Concerning Forward-Looking Statements
Certain statements in this press release relating to, among other things, our future performance estimates, forecasts and projections constitute forward-looking statements under the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited, to: statements regarding revenues, costs and financial results for 2023 and beyond. Words such as "anticipate," "believe," "could," "driving," "estimate," "expect," "goal," "intend," "may," "plan," "project," "seek," "should," "will," "would," "considering," and similar expressions are intended to help identify forward-looking statements. Forward-looking statements reflect management's current expectations, are based on judgments, are inherently uncertain and are subject to risks, uncertainties and other factors which could cause our actual results, performance or achievements to differ materially from the future results, performance or achievements expressed or implied in those forward-looking statements. Examples of these risks, uncertainties and other factors include, but are not limited to, the following: the impact of contagious illnesses on economic conditions and the travel industry in general and the financial position and operating results of our Company in particular, such as: governmental and self-imposed travel restrictions and guest cancellations; our ability to obtain sufficient financing, capital or revenues to satisfy liquidity needs, capital expenditures, debt repayments and other financing needs; the effectiveness of the actions we have taken to improve and address our liquidity needs; the impact of the economic and geopolitical environment on key aspects of our business, such as the demand for cruises, passenger spending, and operating costs; incidents or adverse publicity concerning our ships, port facilities, land destinations and/or passengers or the cruise vacation industry in general; concerns over safety, health and security of guests and crew; further impairments of our goodwill, long-lived assets, equity investments and notes receivable; an inability to source our crew or our provisions and supplies from certain places; an increase in concern about the risk of illness on our ships or when travelling to or from our ships, all of which reduces demand; unavailability of ports of call; growing anti-tourism sentiments and environmental concerns; changes in U.S. foreign travel policy; the uncertainties of conducting business internationally and expanding into new markets and new ventures; our ability to recruit, develop and retain high quality personnel; changes in operating and financing costs; our indebtedness, any additional indebtedness we may incur and restrictions in the agreements governing our indebtedness that limit our flexibility in operating our business; the impact of foreign currency exchange rates, the impact of higher interest rate and food and fuel prices; the settlement of conversions of our convertible notes, if any, in shares of our common stock or a combination of cash and shares of our common stock, which may result in substantial dilution for our existing shareholders; our expectation that we will not declare or pay dividends on our common stock for the near future; vacation industry competition and changes in industry capacity and overcapacity; the risks and costs related to cyber security attacks, data breaches, protecting our systems and maintaining integrity and security of our business information, as well as personal data of our guests, employees and others; the impact of new or changing legislation and regulations (including environmental regulations) or governmental orders on our business; pending or threatened litigation, investigations and enforcement actions; the effects of weather, natural disasters and seasonality on our business; the impact of issues at shipyards, including ship delivery delays, ship cancellations or ship construction cost increases; shipyard unavailability; the unavailability or cost of air service; and uncertainties of a foreign legal system as we are not incorporated in the United States.
More information about factors that could affect our operating results is included under the caption "Risk Factors" in our most recent quarterly report on Form 10-Q, as well as our other filings with the SEC, copies of which may be obtained by visiting our Investor Relations website at www.rclinvestor.com or the SEC's website at www.sec.gov. Undue reliance should not be placed on the forward-looking statements in this release, which are based on information available to us on the date hereof. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.
Definitions
Selected Operational and Financial Metrics
Adjusted EBITDA is a non-GAAP measure that represents EBITDA (as defined below) excluding certain items that we believe adjusting for is meaningful when assessing our profitability on a comparative basis. For the 2023 and 2022 periods, these items included (i) other (income) expense; (ii) gain on sale of controlling interest; (iii) recovery of losses from one of our equity method investees; (iv) impairment and credit losses (recoveries); and (v) restructuring charges and other initiative expenses.
Adjusted Earnings (Loss) per Share ("Adjusted EPS") is a non-GAAP measure that represents Adjusted Net Income (Loss) attributable to Royal Caribbean Cruises Ltd. (as defined below) divided by weighted average shares outstanding or by diluted weighted average shares outstanding, as applicable. We believe that this non-GAAP measure is meaningful when assessing our performance on a comparative basis.
Adjusted Net Income (Loss) attributable to Royal Caribbean Cruises Ltd. is a non-GAAP measure that represents Net Income (Loss) attributable to Royal Caribbean Cruises Ltd. excluding certain items that we believe adjusting for is meaningful when assessing our performance on a comparative basis. For the periods presented, these items included (i) loss on the extinguishment of debt; (ii) gain on sale of controlling interest; (iii) tax on the sale of PortMiami noncontrolling interest; (iv) Silver Whisper deferred tax liability release; (v) recovery of losses from one of our equity method investees; (vi) impairment and credit losses (recoveries); (vii) the amortization of the Silversea Cruises intangible assets resulting from the Silversea Cruises acquisition in 2018; and (viii) restructuring charges and other initiative expenses.
Available Passenger Cruise Days ("APCD") is our measurement of capacity and represents double occupancy per cabin multiplied by the number of cruise days for the period, which excludes canceled cruise days and cabins not available for sale. We use this measure to perform capacity and rate analysis to identify our main non-capacity drivers that cause our cruise revenue and expenses to vary.
Constant Currency is a significant measure for our revenues and expenses, which are denominated in currencies other than the U.S. Dollar. Because our reporting currency is the U.S. Dollar, the value of these revenues and expenses in U.S. Dollar will be affected by changes in currency exchange rates. Although such changes in local currency prices are just one of many elements impacting our revenues and expenses, it can be an important element. For this reason, we also monitor our revenues and expenses in "Constant Currency" - i.e., as if the current period's currency exchange rates had remained constant with the comparable prior period's rates. For the 2023 periods presented, we calculate "Constant Currency" by applying the average 2019 period exchange rates for each of the corresponding months of the reported and/or forecasted period, so as to calculate what the results would have been had exchange rates been the same throughout both periods. We do not make predictions about future exchange rates and use current exchange rates for calculations of future periods. It should be emphasized that the use of Constant Currency is primarily used by us for comparing short-term changes and/or projections. Over the longer term, changes in guest sourcing and shifting the amount of purchases between currencies can significantly change the impact of the purely currency-based fluctuations.
EBITDA is a non-GAAP measure that represents Net Income (Loss) attributable to Royal Caribbean Cruises Ltd. excluding (i) interest income; (ii) interest expense, net of interest capitalized; (iii) depreciation and amortization expenses; and (iv) income tax benefit or expense. We believe that this non-GAAP measure is meaningful when assessing our operating performance on a comparative basis.
Invested Capital represents the most recent five-quarter average of total debt (i.e., Current portion of long-term debt plus Long-term debt) plus Total shareholders' equity. We use this measure to calculate ROIC (as defined below).
Occupancy ("Load Factor"), in accordance with cruise vacation industry practice, is calculated by dividing Passenger Cruise Days (as defined below) by APCD. A percentage in excess of 100% indicates that three or more passengers occupied some cabins.
Passenger Cruise Days represent the number of passengers carried for the period multiplied by the number of days of their respective cruises.
Gross Cruise Costs represent the sum of total cruise operating expenses plus marketing, selling and administrative expenses.
Net Cruise Costs ("NCC") and NCC excluding Fuel are non-GAAP measures that represent Gross Cruise Costs excluding commissions, transportation and other expenses, and onboard and other expenses and, in the case of Net Cruise Costs excluding Fuel, fuel expenses. For the 2023 and 2019 periods presented, Net Cruise Costs and Net Cruise Costs excluding Fuel exclude (i) the gain on sale of controlling interest; (ii) impairment and credit losses (recoveries); (iii) restructuring charges and other initiative expenses; (iv) incidental costs related to the Oasis of the Seas incident included within cruise operating expenses; and (v) the transaction costs related to the Silversea Cruises acquisition. In measuring our ability to control costs in a manner that positively impacts net income, we believe changes in Net Cruise Costs and Net Cruise Costs excluding Fuel to be the most relevant indicators of our performance.
Gross Margin Yield represent Gross Margin per APCD.
Adjusted Gross Margin represent Gross Margin, adjusted for payroll and related, food, fuel, other operating expenses, and depreciation and amortization. Gross Margin is calculated pursuant to GAAP as total revenues less total cruise operating expenses, and depreciation and amortization.
Net Yields represent Adjusted Gross Margin per APCD. We utilize Adjusted Gross Margin and Net Yields to manage our business on a day-to-day basis as we believe that they are the most relevant measures of our pricing performance because they reflect the cruise revenues earned by us net of our most significant variable costs, which are commissions, transportation and other expenses, and onboard and other expenses.
Adjusted Operating Income (Loss) is a non-GAAP measure that represents operating income (loss) including income (loss) from equity investments and income taxes but excluding certain items that we believe adjusting for is meaningful when assessing our operating performance on a comparative basis. We use this non-GAAP measure to calculate ROIC (as defined below).
Return on Invested Capital ("ROIC") represents Adjusted Operating Income (Loss) divided by Invested Capital. We believe ROIC is a meaningful measure because it quantifies how efficiently we generated operating income relative to the capital we have invested in the business. ROIC is also used as a key metric in our long-term incentive compensation program for our executive officers.
Trifecta refers to the multi-year Adjusted EBITDA per APCD, Adjusted EPS and ROIC goals we publicly announced in November 2022 and are seeking to achieve by the end of 2025. We designed this program to help us better execute and achieve our business goals by clearly articulating longer-term financial objectives. Under the Trifecta Program, we are targeting Adjusted EBITDA per APCD of at least $100, Adjusted EPS of at least $10, and ROIC of 13% or higher by the end of 2025.
For additional information see "Adjusted Measures of Financial Performance" below.
Adjusted Measures of Financial Performance
This press release includes certain adjusted financial measures defined as non-GAAP financial measures under Securities and Exchange Commission rules, which we believe provide useful information to investors as a supplement to our consolidated financial statements, which are prepared and presented in accordance with generally accepted accounting principles, or U.S. GAAP.
The presentation of adjusted financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP. These measures may be different from adjusted measures used by other companies. In addition, these adjusted measures are not based on any comprehensive set of accounting rules or principles. Adjusted measures have limitations in that they do not reflect all of the amounts associated with our results of operations as do the corresponding U.S. GAAP measures.
A reconciliation to the most comparable U.S. GAAP measure of all adjusted financial measures included in this press release can be found in the tables included at the end of this press release. We have not provided a quantitative reconciliation of the projected non-GAAP financial measures to the most comparable GAAP financial measures because preparation of meaningful U.S. GAAP projections would require unreasonable effort. Due to significant uncertainty, we are unable to predict, without unreasonable effort, the future movement of foreign exchange rates, fuel prices and interest rates inclusive of our related hedging programs. In addition, we are unable to determine the future impact of non-core business related gains and losses which may result from strategic initiatives. These items are uncertain and could be material to our results of operations in accordance with U.S. GAAP. Due to this uncertainty, we do not believe that reconciling information for such projected figures would be meaningful.
ROYAL CARIBBEAN CRUISES LTD. |
|||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
|||||||
(unaudited; in thousands, except per share data) |
|||||||
Quarter Ended |
Six Months Ended |
||||||
June 30, |
June 30, |
||||||
2023 |
2022 |
2023 |
2022 |
||||
Passenger ticket revenues |
$ 2,443,506 |
$ 1,418,203 |
$ 4,340,022 |
$ 2,070,061 |
|||
Onboard and other revenues |
1,079,476 |
766,039 |
2,068,106 |
1,173,412 |
|||
Total revenues |
3,522,982 |
2,184,242 |
6,408,128 |
3,243,473 |
|||
Cruise operating expenses: |
|||||||
Commissions, transportation and other |
516,007 |
329,859 |
918,937 |
480,202 |
|||
Onboard and other |
220,315 |
155,570 |
378,950 |
230,009 |
|||
Payroll and related |
284,372 |
327,141 |
594,370 |
676,759 |
|||
Food |
202,695 |
155,226 |
402,086 |
255,410 |
|||
Fuel |
275,918 |
275,179 |
577,431 |
463,659 |
|||
Other operating |
455,569 |
436,944 |
876,007 |
758,822 |
|||
Total cruise operating expenses |
1,954,876 |
1,679,919 |
3,747,781 |
2,864,861 |
|||
Marketing, selling and administrative expenses |
434,848 |
371,425 |
895,703 |
765,455 |
|||
Depreciation and amortization expenses |
361,677 |
351,542 |
721,450 |
691,009 |
|||
Operating Income (Loss) |
771,581 |
(218,644) |
1,043,194 |
(1,077,852) |
|||
Other income (expense): |
|||||||
Interest income |
9,583 |
6,490 |
24,391 |
9,812 |
|||
Interest expense, net of interest capitalized |
(355,512) |
(302,706) |
(714,899) |
(580,365) |
|||
Equity investment income (loss) |
42,014 |
(13,179) |
62,485 |
(44,238) |
|||
Other (expense) income |
(5,386) |
6,457 |
(771) |
3,919 |
|||
(309,301) |
(302,938) |
(628,794) |
(610,872) |
||||
Net Income (Loss) |
462,280 |
(521,582) |
414,400 |
(1,688,724) |
|||
Less: Net Income attributable to noncontrolling interest |
3,519 |
— |
3,549 |
— |
|||
Net Income (Loss) attributable to Royal Caribbean Cruises Ltd. |
$ 458,761 |
$ (521,582) |
$ 410,851 |
$ (1,688,724) |
|||
Earnings (Loss) per Share: |
|||||||
Basic |
$ 1.79 |
$ (2.05) |
$ 1.61 |
$ (6.63) |
|||
Diluted |
$ 1.70 |
$ (2.05) |
$ 1.60 |
$ (6.63) |
|||
Weighted-Average Shares Outstanding: |
|||||||
Basic |
255,805 |
254,964 |
255,636 |
254,893 |
|||
Diluted |
281,913 |
254,964 |
258,741 |
254,893 |
|||
Comprehensive Income (Loss) |
|||||||
Net Income (Loss) |
$ 462,280 |
$ (521,582) |
$ 414,400 |
$ (1,688,724) |
|||
Other comprehensive (loss) income: |
|||||||
Foreign currency translation adjustments |
(3,263) |
12,682 |
(9,809) |
20,460 |
|||
Change in defined benefit plans |
(3,785) |
15,168 |
(272) |
27,765 |
|||
Gain (loss) on cash flow derivative hedges |
4,988 |
(84,493) |
(26,709) |
111,408 |
|||
Total other comprehensive (loss) income |
(2,060) |
(56,643) |
(36,790) |
159,633 |
|||
Comprehensive Income (Loss) |
$ 460,220 |
$ (578,225) |
$ 377,610 |
$ (1,529,091) |
|||
ROYAL CARIBBEAN CRUISES LTD. |
|||||||||||
STATISTICS |
|||||||||||
(unaudited) |
|||||||||||
Quarter Ended |
Six Months Ended |
||||||||||
June 30, |
June 30, |
||||||||||
2023 |
2022 |
2019 |
2023 |
2022 |
2019 |
||||||
Passengers Carried |
1,900,810 |
1,340,622 |
1,663,900 |
3,707,079 |
2,075,431 |
3,197,126 |
|||||
Passenger Cruise Days |
12,297,290 |
8,443,745 |
11,321,528 |
23,772,032 |
12,862,644 |
21,883,345 |
|||||
APCD |
11,708,837 |
10,295,996 |
10,437,420 |
22,942,326 |
17,988,902 |
20,298,020 |
|||||
Occupancy |
105.0 % |
82.0 % |
108.5 % |
103.6 % |
71.5 % |
107.8 % |
|||||
ROYAL CARIBBEAN CRUISES LTD. |
|||
CONSOLIDATED BALANCE SHEETS |
|||
(in thousands, except share data) |
|||
As of |
|||
June 30, |
December 31, |
||
2023 |
2022 |
||
(unaudited) |
|||
Assets |
|||
Current assets |
|||
Cash and cash equivalents |
$ 726,424 |
$ 1,935,005 |
|
Trade and other receivables, net of allowances of $10,027 and $11,612 at June 30, 2023 |
375,357 |
531,066 |
|
Inventories |
215,915 |
224,016 |
|
Prepaid expenses and other assets |
604,623 |
455,836 |
|
Derivative financial instruments |
46,516 |
59,083 |
|
Total current assets |
1,968,835 |
3,205,006 |
|
Property and equipment, net |
27,935,922 |
27,546,445 |
|
Operating lease right-of-use assets |
551,534 |
537,559 |
|
Goodwill |
809,250 |
809,277 |
|
Other assets, net of allowances of $62,833 and $71,614 at June 30, 2023 and December 31, |
1,657,807 |
1,678,074 |
|
Total assets |
$ 32,923,348 |
$ 33,776,361 |
|
Liabilities and Shareholders' Equity |
|||
Current liabilities |
|||
Current portion of long-term debt |
$ 1,713,299 |
$ 2,087,711 |
|
Current portion of operating lease liabilities |
81,797 |
79,760 |
|
Accounts payable |
692,011 |
646,727 |
|
Accrued expenses and other liabilities |
1,391,553 |
1,459,957 |
|
Derivative financial instruments |
111,864 |
131,312 |
|
Customer deposits |
5,676,341 |
4,167,997 |
|
Total current liabilities |
9,666,865 |
8,573,464 |
|
Long-term debt |
18,685,633 |
21,303,480 |
|
Long-term operating lease liabilities |
537,641 |
523,006 |
|
Other long-term liabilities |
492,127 |
507,599 |
|
Total liabilities |
29,382,266 |
30,907,549 |
|
Shareholders' equity |
|||
Preferred stock ($0.01 par value; 20,000,000 shares authorized; none outstanding) |
— |
— |
|
Common stock ($0.01 par value; 500,000,000 shares authorized; 284,405,911 and 283,257,102 |
2,844 |
2,832 |
|
Paid-in capital |
7,406,818 |
7,284,852 |
|
Accumulated deficit |
(1,296,578) |
(1,707,429) |
|
Accumulated other comprehensive loss |
(680,004) |
(643,214) |
|
Treasury stock (28,248,125 and 28,018,385 common shares at cost, June 30, 2023 and |
(2,069,432) |
(2,068,229) |
|
Total shareholders' equity attributable to Royal Caribbean Cruises Ltd. |
3,363,648 |
2,868,812 |
|
Noncontrolling Interests |
177,434 |
— |
|
Total shareholders' equity |
3,541,082 |
2,868,812 |
|
Total liabilities and shareholders' equity |
$ 32,923,348 |
$ 33,776,361 |
ROYAL CARIBBEAN CRUISES LTD. |
|||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||
(unaudited, in thousands) |
|||
Six Months Ended June 30, |
|||
2023 |
2022 |
||
Operating Activities |
|||
Net Income (Loss) |
$ 414,400 |
$ (1,688,724) |
|
Adjustments: |
|||
Depreciation and amortization |
721,450 |
691,009 |
|
Net deferred income tax benefit |
(6,139) |
(9,205) |
|
(Gain) loss on derivative instruments not designated as hedges |
(11,675) |
87,245 |
|
Share-based compensation expense |
65,721 |
10,134 |
|
Equity investment (income) loss |
(62,485) |
44,238 |
|
Amortization of debt issuance costs, discounts and premiums |
58,144 |
84,734 |
|
Loss on extinguishment of debt |
43,518 |
— |
|
Changes in operating assets and liabilities: |
|||
Decrease (increase) in trade and other receivables, net |
131,865 |
(201,605) |
|
Decrease (increase) in inventories |
8,101 |
(78,884) |
|
Increase in prepaid expenses and other assets |
(139,249) |
(168,948) |
|
Increase in accounts payable trade |
30,287 |
221,746 |
|
(Decrease) increase in accrued liabilities |
(62,957) |
16,818 |
|
Increase in customer deposits |
1,508,345 |
1,007,876 |
|
Other, net |
1,939 |
(66,641) |
|
Net cash provided by (used in) operating activities |
2,701,265 |
(50,207) |
|
Investing Activities |
|||
Purchases of property and equipment |
(1,048,389) |
(2,317,747) |
|
Cash received on settlement of derivative financial instruments |
17,581 |
36,073 |
|
Cash paid on settlement of derivative financial instruments |
(13,960) |
(265,047) |
|
Cash received on loans to unconsolidated affiliates |
10,939 |
8,700 |
|
Other, net |
11,680 |
10,474 |
|
Net cash used in investing activities |
(1,022,149) |
(2,527,547) |
|
Financing Activities |
|||
Debt proceeds |
1,208,177 |
3,831,566 |
|
Debt issuance costs |
(52,610) |
(133,946) |
|
Repayments of debt |
(4,249,101) |
(1,706,807) |
|
Proceeds from sale of noncontrolling interest |
209,320 |
— |
|
Other, net |
(3,928) |
(11,050) |
|
Net cash (used in) provided by financing activities |
(2,888,142) |
1,979,763 |
|
Effect of exchange rate changes on cash and cash equivalents |
445 |
(1,574) |
|
Net decrease in cash and cash equivalents |
(1,208,581) |
(599,565) |
|
Cash and cash equivalents at beginning of period |
1,935,005 |
2,701,770 |
|
Cash and cash equivalents at end of period |
$ 726,424 |
$ 2,102,205 |
ROYAL CARIBBEAN CRUISES LTD. |
|||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||
(unaudited, in thousands) |
|||
Six Months Ended June 30, |
|||
2023 |
2022 |
||
Supplemental Disclosure |
|||
Cash paid during the period for: |
|||
Interest, net of amount capitalized |
$ 560,023 |
$ 425,119 |
|
Non-cash Investing Activities |
|||
Purchase of property and equipment included in accounts payable and accrued |
$ 17,790 |
$ 33,189 |
ROYAL CARIBBEAN CRUISES LTD. |
|||||||||||
NON-GAAP RECONCILING INFORMATION |
|||||||||||
(unaudited) |
|||||||||||
Gross Margin Yields and Net Yields were calculated by dividing Gross Margin and Adjusted Gross Margins by APCD as follows (in thousands, except APCD and Yields): |
|||||||||||
Quarter Ended June 30, |
Six Months Ended June 30, |
||||||||||
2023 |
2023 On a |
2019 |
2023 |
2023 On a |
2019 |
||||||
Total revenue |
$ 3,522,982 |
$ — |
$ 2,806,631 |
$ 6,408,128 |
$ — |
$ 5,246,398 |
|||||
Less: |
|||||||||||
Cruise operating expenses |
1,954,876 |
— |
1,544,504 |
3,747,781 |
— |
2,958,208 |
|||||
Depreciation and |
361,677 |
— |
311,600 |
721,450 |
— |
603,885 |
|||||
Gross Margin |
1,206,429 |
1,212,711 |
950,527 |
1,938,897 |
1,961,253 |
1,684,305 |
|||||
Add: |
|||||||||||
Payroll and related |
284,372 |
— |
265,569 |
594,370 |
— |
535,101 |
|||||
Food |
202,695 |
— |
146,847 |
402,086 |
— |
286,381 |
|||||
Fuel |
275,918 |
— |
181,924 |
577,431 |
— |
342,095 |
|||||
Other operating |
455,569 |
— |
348,801 |
876,007 |
— |
694,943 |
|||||
Depreciation and |
361,677 |
— |
311,600 |
721,450 |
— |
603,885 |
|||||
Adjusted Gross Margin |
$ 2,786,660 |
$ 2,793,884 |
$ 2,205,268 |
$ 5,110,241 |
$ 5,134,584 |
$ 4,146,710 |
|||||
APCD |
11,708,837 |
11,708,837 |
10,437,420 |
22,942,326 |
22,942,326 |
20,298,020 |
|||||
Gross Margin Yields |
$ 103.04 |
$ 103.57 |
$ 91.07 |
$ 84.51 |
$ 85.49 |
$ 82.98 |
|||||
Net Yields |
$ 238.00 |
$ 238.61 |
$ 211.28 |
$ 222.74 |
$ 223.80 |
$ 204.29 |
ROYAL CARIBBEAN CRUISES LTD. |
|||||||||||
NON-GAAP RECONCILING INFORMATION |
|||||||||||
(unaudited) |
|||||||||||
Gross Cruise Costs, Net Cruise Costs and Net Cruise Costs excluding Fuel were calculated as follows (in thousands, except APCD and costs per APCD): |
|||||||||||
Quarter Ended June 30, |
Six Months Ended June 30, |
||||||||||
2023 |
2023 On a |
2019 |
2023 |
2023 On a |
2019 |
||||||
Total cruise operating |
$ 1,954,876 |
$ — |
$ 1,544,504 |
$ 3,747,781 |
$ — |
$ 2,958,208 |
|||||
Marketing, selling and |
434,848 |
— |
376,874 |
895,703 |
— |
791,821 |
|||||
Gross Cruise Costs |
2,389,724 |
2,398,663 |
1,921,378 |
4,643,484 |
4,664,368 |
3,750,029 |
|||||
Less: |
|||||||||||
Commissions, |
516,007 |
— |
426,934 |
918,937 |
— |
790,089 |
|||||
Onboard and other |
220,315 |
— |
174,429 |
378,950 |
— |
309,599 |
|||||
Net Cruise Costs Including |
1,653,402 |
— |
1,320,015 |
3,345,597 |
— |
2,650,341 |
|||||
Less: |
|||||||||||
Gain on sale of controlling |
— |
— |
— |
(3,130) |
— |
— |
|||||
Impairment and credit |
— |
— |
— |
(6,990) |
— |
— |
|||||
Restructuring charges and |
5,288 |
— |
— |
5,288 |
— |
— |
|||||
Incidental costs related to |
— |
— |
12,026 |
— |
— |
12,026 |
|||||
Transaction costs related to |
— |
— |
— |
— |
— |
1,186 |
|||||
Net Cruise Costs |
1,648,114 |
1,653,209 |
1,307,989 |
3,350,429 |
3,363,378 |
2,637,129 |
|||||
Less: |
|||||||||||
Fuel (4) |
275,918 |
— |
181,228 |
577,431 |
— |
341,399 |
|||||
Net Cruise Costs Excluding |
$ 1,372,196 |
$ 1,377,292 |
$ 1,126,761 |
$ 2,772,998 |
$ 2,785,947 |
$ 2,295,730 |
|||||
APCD |
11,708,837 |
11,708,837 |
10,437,420 |
22,942,326 |
22,942,326 |
20,298,020 |
|||||
Gross Cruise Costs per |
$ 204.10 |
$ 204.86 |
$ 184.09 |
$ 202.40 |
$ 203.31 |
$ 184.75 |
|||||
Net Cruise Costs per APCD |
$ 140.76 |
$ 141.19 |
$ 125.32 |
$ 146.04 |
$ 146.60 |
$ 129.92 |
|||||
Net Cruise Costs Excluding |
$ 117.19 |
$ 117.63 |
$ 107.95 |
$ 120.87 |
$ 121.43 |
$ 113.10 |
(1) |
Represents gain on sale of controlling interest in cruise terminal facilities in Italy. These amounts are included in Other operating within our consolidated statements of comprehensive income (loss). |
(2) |
Represents asset impairments and credit losses recoveries for notes receivables for which credit losses were previously recorded. These amounts are included in Other operating within our consolidated statements of comprehensive income (loss). |
(3) |
These amounts are included in Marketing, selling and administrative expenses within our consolidated statements of comprehensive income (loss). |
(4) |
For the quarter and six months ended June 30, 2019, the amount does not include incremental fuel expenses incurred of $0.7 million related to the collapse of the drydock structure at the Grand Bahama Shipyard involving Oasis of the Seas. |
ROYAL CARIBBEAN CRUISES LTD.
|
||||||||
NON-GAAP RECONCILING INFORMATION |
||||||||
(unaudited) |
||||||||
EBITDA and Adjusted EBITDA were calculated as follows (in thousands, except APCD and per APCD data): |
||||||||
Quarter Ended June 30, |
Six Months Ended June 30, |
|||||||
2023 |
2022 |
2023 |
2022 |
|||||
Net Income (Loss) attributable to Royal Caribbean |
$ 458,761 |
$ (521,582) |
$ 410,851 |
$ (1,688,724) |
||||
Interest income |
(9,583) |
(6,490) |
(24,391) |
(9,812) |
||||
Interest expense, net of interest capitalized |
355,512 |
302,706 |
714,899 |
580,365 |
||||
Depreciation and amortization expenses |
361,677 |
351,542 |
721,450 |
691,009 |
||||
Income tax expense (benefit) (1) |
7,806 |
(2,025) |
(537) |
4,553 |
||||
EBITDA |
1,174,173 |
124,151 |
1,822,272 |
(422,609) |
||||
Other (income) expense (2) |
(2,420) |
(4,432) |
1,308 |
(8,472) |
||||
Gain on sale of controlling interest (3) |
— |
— |
(3,130) |
— |
||||
Recovery of losses from one of our equity method |
(4,228) |
— |
(4,228) |
— |
||||
Impairment and credit losses (recoveries) (4) |
— |
(10,943) |
(6,990) |
(10,770) |
||||
Restructuring charges and other initiative expenses |
5,288 |
902 |
5,288 |
1,875 |
||||
Adjusted EBITDA |
$ 1,172,813 |
$ 109,678 |
$ 1,814,520 |
$ (439,976) |
||||
APCD |
11,708,837 |
10,295,996 |
22,942,326 |
17,988,902 |
||||
Net Income (Loss) attributable to Royal Caribbean |
$ 39.18 |
$ (50.66) |
$ 17.91 |
$ (93.88) |
||||
Adjusted EBITDA per APCD |
$ 100.16 |
$ 10.65 |
$ 79.09 |
$ (24.46) |
(1) |
These amounts are included in Other (expense) income within our consolidated statements of comprehensive income (loss). |
(2) |
Represents net non-operating income or expense. For the periods reported, primarily relates to gains or losses arising from the remeasurement of monetary assets and liabilities denominated in foreign currencies. The amount excludes income tax expense (benefit), included in the EBITDA calculation above. |
(3) |
Represents gain on sale of controlling interest in cruise terminal facilities in Italy. These amounts are included in Other operating within our consolidated statements of comprehensive income (loss). |
(4) |
Represents asset impairments and credit loss recoveries for notes receivables for which credit losses were previously recorded. These amounts are included in Other operating within our consolidated statements of comprehensive income (loss). |
ROYAL CARIBBEAN CRUISES LTD. |
|
NON-GAAP RECONCILING INFORMATION |
|
(unaudited) |
|
EBITDA and Adjusted EBITDA were calculated as follows (in thousands, except APCD and per APCD data): |
|
Year Ended December 31, |
|
2019 |
|
Net Income attributable to Royal Caribbean Cruises Ltd. |
$ 1,878,887 |
Interest income |
(26,945) |
Interest expense, net of interest capitalized |
408,513 |
Depreciation and amortization expenses |
1,245,942 |
Income tax expense (1) |
32,602 |
EBITDA |
3,538,999 |
Other income (2) |
(8,089) |
Restructuring charges and other initiatives expenses |
13,707 |
Oasis of the Seas incident, Grand Bahama's Drydock write-off and other incidental expense (3) |
35,239 |
Transaction and integration cost related to the 2018 Silversea acquisition |
2,048 |
Non-controlling interest adjustment (4) |
35,965 |
Adjusted EBITDA |
$ 3,617,869 |
APCD |
41,432,451 |
Net Income attributable to Royal Caribbean Cruises Ltd. per APCD |
$ 45.35 |
Adjusted EBITDA per APCD |
$ 87.32 |
(1) |
Included within Other income (expense) in our consolidated statements of comprehensive income (loss). |
(2) |
Excludes income tax expense, included in the EBITDA calculation above. |
(3) |
Amount includes incidental costs, net of insurance recoveries of $14.5 million related to the collapse of the drydock structure at the Grand Bahama Shipyard involving Oasis of the Seas, which were reported primarily within Other operating expenses in our consolidated statements of comprehensive income (loss) for the year ended December 31, 2019; and $20.7 million regarding the Grand Bahama incident involving one of its drydocks, included in our equity investment income within our consolidated statements of comprehensive income (loss) for the year ended December 31, 2019. |
(4) |
Adjustment made to exclude the impact of the contractual accretion requirements associated with the put option held by Heritage Cruise Holding Ltd.'s (previously known as Silversea Cruises Group Ltd.) noncontrolling interest, which noncontrolling interest we acquired on July 9, 2020. |
ROYAL CARIBBEAN CRUISES LTD.
|
|||||||
NON-GAAP RECONCILING INFORMATION |
|||||||
(unaudited) |
|||||||
Adjusted Net Income (Loss) attributable to Royal Caribbean Cruises Ltd. and Adjusted Earnings (Loss) per Share were calculated as follows (in thousands, except shares and per share data): |
|||||||
Quarter Ended June 30, |
Six Months Ended June 30, |
||||||
2023 |
2022 |
2023 |
2022 |
||||
Net Income (Loss) attributable to Royal Caribbean Cruises Ltd. |
$ 458,761 |
$ (521,582) |
$ 410,851 |
$ (1,688,724) |
|||
Loss on extinguishment of debt |
30,229 |
— |
43,518 |
— |
|||
Gain on sale of controlling interest (1) |
— |
— |
(3,130) |
— |
|||
PortMiami tax on sale of noncontrolling interest (2) |
— |
— |
10,020 |
— |
|||
Silver Whisper deferred tax liability release (3) |
— |
— |
(25,784) |
— |
|||
Recovery of losses from one of our equity method investees |
(4,228) |
— |
(4,228) |
— |
|||
Impairment and credit losses (recoveries) (4) |
— |
(10,943) |
(6,990) |
(10,770) |
|||
Amortization of Silversea Cruises intangible assets resulting from the Silversea Cruises acquisition (5) |
1,623 |
1,623 |
3,246 |
3,246 |
|||
Restructuring charges and other initiative expenses |
5,288 |
902 |
5,288 |
1,875 |
|||
Adjusted Net Income (Loss) attributable to Royal Caribbean Cruises Ltd. |
$ 491,673 |
$ (530,000) |
$ 432,791 |
$ (1,694,373) |
|||
Earnings (Loss) per Share - Diluted (6) |
$ 1.70 |
$ (2.05) |
$ 1.60 |
$ (6.63) |
|||
Adjusted Earnings (Loss) per Share - Diluted (6) |
$ 1.82 |
$ (2.08) |
$ 1.69 |
$ (6.65) |
|||
Weighted-Average Shares Outstanding - Diluted |
281,913 |
254,964 |
258,741 |
254,893 |
|||
(1) |
Represents gain on sale of controlling interest in cruise terminal facilities in Italy. These amounts are included in Other operating within our consolidated statements of comprehensive income (loss). |
(2) |
Represents tax on the PortMiami sale of noncontrolling interest. These amounts are included in Other (expense) income in our consolidated statements of comprehensive income (loss). |
(3) |
Represents the release of the deferred tax liability subsequent to the execution of the bargain purchase option for the Silver Whisper. These amounts are included in Other (expense) income within our consolidated statements of comprehensive income (loss). |
(4) |
Represents asset impairments and credit loss recoveries for notes receivables for which credit losses were previously recorded. These amounts are included in Other operating within our consolidated statements of comprehensive income (loss). |
(5) |
Represents the amortization of the Silversea Cruises intangible assets resulting from the 2018 Silversea Cruises acquisition |
(6) |
Diluted EPS and Adjusted Diluted EPS includes the add-back of dilutive interest expense related to our convertible notes of $21.3 million and $4.2 million for the quarter and six months ended June 30, 2023, respectively. |