Common-Size Income Statement
Based on: 10-K (reporting date: 2023-11-30), 10-K (reporting date: 2022-11-30), 10-K (reporting date: 2021-11-30), 10-K (reporting date: 2020-11-30), 10-K (reporting date: 2019-11-30), 10-K (reporting date: 2018-11-30).
The financial trajectory from 2018 to 2023 is characterized by a period of stability, followed by a severe operational collapse between 2020 and 2021, and a subsequent recovery phase. The most striking feature of the analysis is the extreme volatility in expense ratios relative to revenue, which peaked during the 2021 fiscal year before trending back toward pre-pandemic levels by 2023.
- Revenue Mix Evolution
- A shift in the composition of total revenues is evident. Passenger ticket revenues declined from 73.78% in 2018 to 65.15% in 2023. Conversely, onboard and other revenues increased from 26.22% in 2018 to 34.85% in 2023, with a significant spike to 47.59% in 2021. This suggests a changing revenue profile where ancillary spending represents a larger portion of the total income stream than in previous years.
- Operating Expense Volatility
- Cruise and tour operating expenses exhibited an unprecedented surge during the 2020-2021 period, reaching -147.36% and -243.97% of revenues, respectively. This was driven primarily by payroll and related costs, which peaked at -68.61% in 2021, and fuel costs, which reached -35.64% in the same year. Ship and other impairments also heavily weighed on the results in 2020 (-35.16%) and 2021 (-30.97%). By 2023, these expenses normalized significantly, with total cruise and tour operating expenses returning to -66.30% of revenues.
- Profitability and Margin Recovery
- Gross profit margins plummeted from 41.27% in 2018 to a low of -143.97% in 2021. However, a strong recovery is observed in the following years, with gross profit reaching 33.70% by 2023. Operating income followed a similar pattern, moving from a deficit of -371.54% in 2021 to a positive 9.06% in 2023. Despite the return to operating profitability, net income remained slightly negative at -0.34% in 2023, indicating that non-operating costs continue to offset operating gains.
- Non-Operating Costs and Debt Burden
- Financial obligations expanded drastically during the crisis. Interest expenses, which were approximately -1% of revenues in 2018 and 2019, surged to -83.91% in 2021. While this figure decreased to -9.57% by 2023, it remains substantially higher than pre-2020 levels, indicating a permanent increase in the debt service burden relative to revenue. Debt extinguishment and modification costs also created a significant drag in 2021 (-35.12%), though these costs became negligible by 2023 (-0.51%).
Overall, the data indicates a successful return to operational viability. The company has managed to bring its primary operating expenses back in line with historical norms, though the increased cost of debt remains a persistent headwind to achieving a positive net profit margin.
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
How can I help you?