Company Analysis

Norwegian Cruise Line Holdings Ltd. (NCLH)

NYSE: NCLH · Water Transportation · Miami, FL · filing with the SEC since 2011
Grade4.5
◀ Past 3.5● Present 4.7▶ Future 5.2

Income statement, as filed

In thousands of US dollars (USD), as filed; per-share figures in US dollars; share counts. The fiscal year ends in December.
Income statement, by fiscal year, newest first
Fiscal yearFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019FY 2018FY 2017FY 2016
Period endingDec 31, 2025Dec 31, 2024Dec 31, 2023Dec 31, 2022Dec 31, 2021Dec 31, 2020Dec 31, 2019Dec 31, 2018Dec 31, 2017Dec 31, 2016
Report filedMar 2, 2026Feb 27, 2025Feb 28, 2024Feb 28, 2023Mar 1, 2022Feb 26, 2021Feb 27, 2020Feb 27, 2019Feb 27, 2018Feb 27, 2017
Revenue9,827,5929,479,6518,549,9244,843,760647,9861,279,9086,462,3766,055,1265,396,1754,874,340
For lenders
Net interest income·········-276,859
Cost of revenue5,639,1635,688,6965,468,5874,267,0861,608,0371,693,0613,663,261···
Selling, general and administrative1,548,8061,434,8071,341,8581,379,105891,452745,345974,850897,929773,755666,156
Total operating expenses2,627,5612,325,0492,150,4262,128,4311,592,2973,070,9821,621,0381,458,9891,283,7121,098,651
Operating income1,560,8681,465,906930,911-1,551,757-2,552,348-3,484,1351,178,0771,219,0611,048,819925,464
Interest expense··727,500801,500r2,100,000482,300272,900270,400267,800276,900
Interest income (expense), net-953,506-747,223-727,531-801,512-2,072,925-482,313-272,867-270,404-267,804-276,859
Other income (expense), net-178,64154,224-40,20476,566123,953-33,5996,15520,653-10,401-8,302
Total non-operating income (expense)-1,132,147-692,999-767,735-724,946-1,948,972-515,912-266,712-249,751-278,205-285,161
Income before income taxes428,721772,907163,176-2,276,703-4,501,320-4,000,047911,365969,310770,614640,303
Income tax expense5,475-137,350-3,002-6,7945,26712,467-18,86314,46710,7427,218
Net income including non-controlling interests·······954,843759,872633,085
Net income423,246910,257166,178-2,269,909-4,506,587-4,012,514930,228954,843759,872633,085
Earnings per share, basic0.942.090.39-5.41-12.33-15.754.334.283.332.79
Earnings per share, diluted0.921.890.39-5.41-12.33-15.754.304.253.312.78
Weighted average shares, basic448,542,442435,278,605424,424,962419,773,195365,449,967254,728,932214,929,977223,001,739228,040,825227,121,875
Weighted average shares, diluted477,742,311515,030,548427,400,849419,773,195365,449,967254,728,932216,475,076224,419,205229,418,326227,850,286
As filed with the SEC, each figure from the newest report that carries it, and linked to it. Nothing here is computed.A dot is a line not tagged for that period. r restated by the company in a later report; b a share figure put on the newest basis or filed in the wrong unit. Hover a figure for its filing and note.
What each line is, and the XBRL concept behind it
Revenue what customers paid for what it soldus-gaap:RevenueFromContractWithCustomerIncludingAssessedTax
us-gaap:Revenues
Net interest income interest earned less interest paidus-gaap:InterestIncomeExpenseNet
Cost of revenue what it cost to make or buy what it soldus-gaap:CostOfGoodsAndServicesSold
Selling, general and administrative the cost of selling and of running the companyus-gaap:SellingGeneralAndAdministrativeExpense
Total operating expenses the running costs togetherus-gaap:OperatingExpenses
Operating income profit from running the business, before interest and taxus-gaap:OperatingIncomeLoss
Interest expense what its borrowing costus-gaap:InterestExpense
us-gaap:InterestExpenseDebt
Interest income (expense), net interest earned less interest paid, outside the businessus-gaap:InterestIncomeExpenseNonoperatingNet
Other income (expense), net gains and costs outside the businessus-gaap:OtherNonoperatingIncomeExpense
Total non-operating income (expense) everything outside the business, togetherus-gaap:NonoperatingIncomeExpense
Income before income taxes profit before taxus-gaap:IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
Income tax expense tax charged on the period's profitus-gaap:IncomeTaxExpenseBenefit
Net income including non-controlling interests the whole group's profit, minority holders' share includedus-gaap:ProfitLoss
Net income the profit or loss that belongs to the company's shareholdersus-gaap:NetIncomeLoss
Earnings per share, basic net income per share outstandingus-gaap:EarningsPerShareBasic
Earnings per share, diluted net income per share, counting every share that could be issuedus-gaap:EarningsPerShareDiluted
Weighted average shares, basic the average count of shares outstandingus-gaap:WeightedAverageNumberOfSharesOutstandingBasic
Weighted average shares, diluted the average count with every share that could be issuedus-gaap:WeightedAverageNumberOfDilutedSharesOutstanding
SI Assistanton NCLH · research, not advice