Norwegian Cruise Line Holdings Ltd
NYSE:NCLH

Watchlist Manager
Norwegian Cruise Line Holdings Ltd Logo
Norwegian Cruise Line Holdings Ltd
NYSE:NCLH
Watchlist
Price: 26.42 USD 1.11% Market Closed
Market Cap: 11.6B USD
Have any thoughts about
Norwegian Cruise Line Holdings Ltd?
Write Note

Income Statement

Earnings Waterfall
Norwegian Cruise Line Holdings Ltd

Revenue
9.4B USD
Cost of Revenue
-5.7B USD
Gross Profit
3.7B USD
Operating Expenses
-2.3B USD
Operating Income
1.4B USD
Other Expenses
-826.3m USD
Net Income
549.2m USD

Income Statement
Norwegian Cruise Line Holdings Ltd

Rotate your device to view
Income Statement
Currency: USD
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
2 937
N/A
3 126
+6%
3 400
+9%
3 720
+9%
4 097
+10%
4 345
+6%
4 484
+3%
4 586
+2%
4 786
+4%
4 874
+2%
4 947
+1%
5 105
+3%
5 272
+3%
5 396
+2%
5 539
+3%
5 717
+3%
5 924
+4%
6 055
+2%
6 165
+2%
6 308
+2%
6 363
+1%
6 462
+2%
6 306
-2%
4 658
-26%
2 751
-41%
1 280
-53%
36
-97%
24
-35%
170
+621%
648
+281%
1 167
+80%
2 350
+101%
3 812
+62%
4 844
+27%
6 144
+27%
7 162
+17%
8 083
+13%
8 550
+6%
8 919
+4%
9 086
+2%
9 357
+3%
Gross Profit
Cost of Revenue
(1 846)
(1 947)
(2 124)
(2 310)
(2 516)
(2 655)
(2 696)
(2 746)
(2 813)
(2 850)
(2 906)
(2 952)
(3 005)
(3 064)
(3 112)
(3 223)
(3 313)
(3 377)
(3 436)
(3 531)
(3 593)
(3 663)
(3 831)
(3 174)
(2 374)
(1 693)
(900)
(848)
(1 097)
(1 608)
(2 143)
(2 966)
(3 765)
(4 267)
(4 812)
(5 122)
(5 366)
(5 469)
(5 576)
(5 647)
(5 703)
Gross Profit
1 092
N/A
1 179
+8%
1 276
+8%
1 410
+11%
1 581
+12%
1 690
+7%
1 788
+6%
1 840
+3%
1 973
+7%
2 024
+3%
2 042
+1%
2 153
+5%
2 267
+5%
2 333
+3%
2 427
+4%
2 494
+3%
2 610
+5%
2 678
+3%
2 730
+2%
2 776
+2%
2 770
0%
2 799
+1%
2 475
-12%
1 484
-40%
378
-75%
(413)
N/A
(864)
-109%
(824)
+5%
(927)
-13%
(960)
-4%
(976)
-2%
(617)
+37%
47
N/A
577
+1 135%
1 332
+131%
2 040
+53%
2 716
+33%
3 081
+13%
3 344
+9%
3 439
+3%
3 654
+6%
Operating Income
Operating Expenses
(574)
(676)
(785)
(851)
(950)
(987)
(1 013)
(1 055)
(1 083)
(1 084)
(1 128)
(1 191)
(1 241)
(1 277)
(1 331)
(1 381)
(1 424)
(1 460)
(1 519)
(1 549)
(1 581)
(1 621)
(1 671)
(1 585)
(1 508)
(1 463)
(1 368)
(1 417)
(1 485)
(1 592)
(1 694)
(1 845)
(2 004)
(2 116)
(2 172)
(2 211)
(2 179)
(2 150)
(2 205)
(2 232)
(2 278)
Selling, General & Administrative
(328)
(403)
(474)
(498)
(552)
(555)
(580)
(621)
(648)
(651)
(671)
(716)
(741)
(767)
(806)
(839)
(872)
(899)
(920)
(934)
(954)
(975)
(997)
(887)
(789)
(745)
(678)
(732)
(804)
(892)
(984)
(1 128)
(1 274)
(1 367)
(1 407)
(1 430)
(1 380)
(1 342)
(1 368)
(1 370)
(1 402)
Depreciation & Amortization
(246)
(273)
(312)
(353)
(399)
(432)
(433)
(433)
(435)
(433)
(450)
(469)
(492)
(510)
(522)
(540)
(549)
(561)
(600)
(615)
(628)
(646)
(675)
(698)
(719)
(718)
(690)
(685)
(681)
(701)
(710)
(717)
(730)
(749)
(765)
(781)
(799)
(809)
(837)
(862)
(876)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
(7)
(6)
(8)
0
(3)
(3)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
518
N/A
503
-3%
490
-3%
559
+14%
631
+13%
703
+11%
775
+10%
785
+1%
890
+13%
940
+6%
914
-3%
962
+5%
1 025
+7%
1 056
+3%
1 096
+4%
1 113
+2%
1 187
+7%
1 218
+3%
1 210
-1%
1 227
+1%
1 188
-3%
1 178
-1%
804
-32%
(101)
N/A
(1 130)
-1 022%
(1 876)
-66%
(2 231)
-19%
(2 241)
0%
(2 412)
-8%
(2 552)
-6%
(2 670)
-5%
(2 462)
+8%
(1 958)
+20%
(1 540)
+21%
(840)
+45%
(171)
+80%
538
N/A
931
+73%
1 139
+22%
1 208
+6%
1 375
+14%
Pre-Tax Income
Interest Income Expense
(120)
(158)
(172)
(192)
(210)
(238)
(222)
(251)
(265)
(296)
(288)
(271)
(273)
(268)
(274)
(283)
(287)
(270)
(278)
(270)
(261)
(256)
(258)
(329)
(415)
(455)
(536)
(558)
(569)
(644)
(633)
(620)
(614)
(608)
(646)
(679)
(708)
(747)
(744)
(743)
(769)
Non-Reccuring Items
0
0
0
0
0
0
(2)
(2)
(0)
(15)
0
0
0
(7)
0
0
0
1
(6)
(7)
(7)
(17)
(1 618)
(1 596)
(1 589)
(1 636)
(702)
(703)
(713)
(1 429)
(943)
(964)
(960)
(206)
(20)
(20)
(20)
(9)
(42)
(41)
(41)
Total Other Income
4
(5)
(41)
(45)
(50)
(31)
(22)
(16)
(17)
11
4
(3)
(5)
(10)
(9)
9
13
21
22
13
23
6
12
(6)
(40)
(34)
(12)
28
56
124
135
140
167
77
38
(1)
(20)
(12)
(2)
6
(8)
Pre-Tax Income
402
N/A
340
-15%
277
-19%
322
+16%
372
+15%
434
+17%
529
+22%
516
-3%
608
+18%
640
+5%
630
-2%
687
+9%
747
+9%
771
+3%
812
+5%
839
+3%
913
+9%
969
+6%
948
-2%
962
+1%
943
-2%
911
-3%
(1 060)
N/A
(2 031)
-92%
(3 174)
-56%
(4 000)
-26%
(3 481)
+13%
(3 474)
+0%
(3 638)
-5%
(4 501)
-24%
(4 111)
+9%
(3 905)
+5%
(3 365)
+14%
(2 277)
+32%
(1 468)
+36%
(871)
+41%
(211)
+76%
163
N/A
351
+115%
429
+22%
557
+30%
Net Income
Tax Provision
3
2
(8)
(7)
(8)
(7)
(7)
(7)
(9)
(7)
(8)
(12)
(14)
(18)
(19)
(17)
(21)
(15)
22
21
20
19
(9)
7
22
(13)
(20)
(30)
(34)
(5)
(8)
(6)
5
7
21
20
1
3
(8)
(9)
(8)
Income from Continuing Operations
405
343
270
315
363
427
522
509
599
633
622
675
733
752
794
822
891
955
970
983
964
930
(1 069)
(2 024)
(3 152)
(4 013)
(3 502)
(3 504)
(3 673)
(4 507)
(4 119)
(3 911)
(3 360)
(2 270)
(1 447)
(851)
(210)
166
343
420
549
Income to Minority Interest
(5)
(4)
(4)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
400
N/A
338
-15%
266
-22%
313
+18%
363
+16%
427
+18%
522
+22%
509
-3%
599
+18%
633
+6%
622
-2%
675
+9%
733
+9%
760
+4%
801
+5%
829
+4%
899
+8%
955
+6%
970
+2%
983
+1%
964
-2%
930
-3%
(1 069)
N/A
(2 024)
-89%
(3 152)
-56%
(4 013)
-27%
(3 502)
+13%
(3 504)
0%
(3 673)
-5%
(4 507)
-23%
(4 119)
+9%
(3 911)
+5%
(3 360)
+14%
(2 270)
+32%
(1 447)
+36%
(851)
+41%
(210)
+75%
166
N/A
343
+106%
420
+23%
549
+31%
EPS (Diluted)
1.9
N/A
1.6
-16%
1.18
-26%
1.35
+14%
1.56
+16%
1.86
+19%
2.27
+22%
2.22
-2%
2.63
+18%
2.78
+6%
2.73
-2%
2.96
+8%
3.2
+8%
3.31
+3%
3.49
+5%
3.69
+6%
4.03
+9%
4.25
+5%
4.43
+4%
4.53
+2%
4.47
-1%
4.3
-4%
-5
N/A
-8.45
-69%
-11.61
-37%
-15.75
-36%
-10.63
+33%
-9.47
+11%
-9.92
-5%
-12.33
-24%
-9.86
+20%
-9.33
+5%
-7.98
+14%
-5.41
+32%
-3.44
+36%
-1.84
+47%
-0.41
+78%
0.39
N/A
0.79
+103%
0.81
+3%
1.06
+31%

See Also

Discover More