AI Tokens
Stock Analysis on Net

Carnival Corp. & plc (NYSE:CCL)

This company has been moved to the archive! The financial data has not been updated since March 27, 2024.

Common-Size Income Statement
Quarterly Data

Carnival Corp. & plc, common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Feb 29, 2024 Nov 30, 2023 Aug 31, 2023 May 31, 2023 Feb 28, 2023 Nov 30, 2022 Aug 31, 2022 May 31, 2022 Feb 28, 2022 Nov 30, 2021 Aug 31, 2021 May 31, 2021 Feb 28, 2021 Nov 30, 2020 Aug 31, 2020 May 31, 2020 Feb 29, 2020 Nov 30, 2019 Aug 31, 2019 May 31, 2019 Feb 28, 2019 Nov 30, 2018 Aug 31, 2018 May 31, 2018 Feb 28, 2018
Passenger ticket 66.89 65.07 66.33 63.96 64.73 59.10 60.26 53.52 53.79 52.33 55.49 42.00 11.54 11.43 0.00 60.27 67.53 66.33 68.53 67.32 68.46 72.62 74.59 73.28 74.39
Onboard and other 33.11 34.93 33.67 36.04 35.27 40.90 39.74 46.48 46.21 47.67 44.51 58.00 88.46 88.57 100.00 39.73 32.47 33.67 31.47 32.68 31.54 27.38 25.41 26.72 25.61
Revenues 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Commissions, transportation and other -15.15 -12.31 -12.01 -12.60 -14.78 -12.74 -13.12 -13.54 -15.47 -11.90 -14.47 -44.00 -57.69 -120.00 -109.68 -40.14 -15.99 -12.45 -12.29 -12.67 -15.17 -13.24 -13.02 -13.24 -15.67
Onboard and other -10.17 -10.93 -10.97 -11.18 -10.92 -12.19 -12.47 -13.08 -12.88 -13.84 -13.19 -30.00 -26.92 -31.43 -29.03 -15.41 -9.84 -10.06 -10.23 -10.02 -9.99 -3.43 -3.55 -3.17 -3.31
Payroll and related -11.52 -11.21 -8.54 -12.24 -13.13 -15.08 -13.08 -22.20 -31.18 -36.94 -68.68 -482.00 -838.46 -620.00 -800.00 -95.27 -12.74 -12.09 -8.39 -11.70 -11.92 -12.39 -9.20 -12.46 -13.19
Fuel -9.34 -10.29 -6.83 -9.96 -12.07 -15.08 -15.52 -22.70 -22.49 -21.93 -33.33 -226.00 -396.15 -300.00 -390.32 -27.16 -8.27 -7.47 -6.14 -8.74 -8.15 -10.17 -7.44 -8.56 -8.48
Food -6.40 -6.21 -5.31 -6.62 -7.02 -7.22 -6.02 -7.96 -8.38 -8.32 -9.52 -34.00 -42.31 -25.71 -61.29 -14.59 -5.78 -5.48 -4.35 -5.56 -5.74 -5.88 -4.71 -6.08 -6.24
Ship and other impairments 0.00 0.00 0.00 0.00 0.00 -11.25 0.00 0.00 -0.49 -5.21 -87.00 -98.00 0.00 -394.29 -2,935.48 -79.59 -6.89 -0.06 -0.35 0.00 0.00 0.00 0.00 0.00 0.00
Other operating -15.93 -16.29 -13.55 -17.82 -16.76 -21.93 -18.26 -32.28 -34.20 -43.62 -69.78 -448.00 -696.15 -477.14 -670.97 -63.51 -14.05 -16.73 -12.32 -16.60 -16.26 -16.40 -12.77 -18.02 -17.13
Cruise and tour operating expenses -68.52% -67.23% -57.21% -70.41% -74.68% -95.49% -78.47% -111.75% -125.08% -141.76% -295.97% -1,362.00% -2,057.69% -1,968.57% -4,996.77% -335.68% -73.56% -64.34% -54.06% -65.30% -67.24% -61.51% -50.69% -61.53% -64.01%
Gross profit (loss) 31.48% 32.77% 42.79% 29.59% 25.32% 4.51% 21.53% -11.75% -25.08% -41.76% -195.97% -1,262.00% -1,957.69% -1,868.57% -4,896.77% -235.68% 26.44% 35.66% 45.94% 34.70% 32.76% 38.49% 49.31% 38.47% 35.99%
Selling and administrative -15.04 -14.62 -10.40 -14.99 -16.06 -19.30 -14.52 -25.78 -32.66 -44.87 -77.84 -836.00 -1,780.77 -1,268.57 -851.61 -66.49 -14.16 -13.95 -8.62 -12.84 -13.46 -14.72 -9.82 -13.89 -14.56
Depreciation and amortization -11.34 -11.03 -8.70 -12.16 -13.13 -14.80 -13.50 -23.82 -34.13 -42.92 -102.93 -1,134.00 -2,123.08 -1,551.43 -1,777.42 -77.97 -11.90 -11.57 -8.39 -11.22 -11.04 -11.36 -8.76 -11.75 -11.53
Goodwill impairments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -17.57 0.00 0.00 0.00 -2.86 0.00 -184.32 -15.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating income (loss) 5.11% 7.12% 23.69% 2.44% -3.88% -29.59% -6.48% -61.35% -91.87% -147.12% -376.74% -3,232.00% -5,861.54% -4,691.43% -7,525.81% -564.46% -14.89% 10.14% 28.93% 10.64% 8.26% 12.41% 30.74% 12.83% 9.90%
Interest income 0.61 0.91 0.86 1.41 1.26 1.07 0.56 0.25 0.18 0.16 0.55 8.00 11.54 11.43 9.68 0.81 0.10 0.13 0.12 0.10 0.09 0.07 0.09 0.07 0.07
Interest expense, net of capitalized interest -8.71 -8.65 -7.56 -11.04 -12.16 -11.70 -9.80 -15.41 -22.67 -27.06 -76.56 -874.00 -1,530.77 -994.29 -1,000.00 -24.59 -1.15 -1.02 -0.80 -1.12 -1.09 -1.08 -0.84 -1.12 -1.13
Debt extinguishment and modification costs -0.61 0.02 -1.18 -0.63 0.00 -0.03 0.00 0.00 0.00 -23.17 -68.86 4.00 7.69 -682.86 -709.68 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gains on fuel derivatives, net 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.04 0.07 0.94 0.38
Other income (expense), net -0.35 -0.11 -0.28 -0.37 -0.70 -1.48 -1.90 0.25 -1.97 -6.84 -2.01 -26.00 -238.46 -37.14 0.00 -4.32 -0.15 -0.10 -0.29 -0.14 -0.02 0.02 -0.17 0.23 0.02
Nonoperating income (expense) -9.06% -7.84% -8.16% -10.63% -11.60% -12.14% -11.15% -14.91% -24.46% -56.92% -146.89% -888.00% -1,750.00% -1,702.86% -1,700.00% -28.11% -1.19% -1.00% -0.96% -1.16% -1.03% -1.03% -0.86% 0.11% -0.66%
Income (loss) before income taxes -3.96% -0.72% 15.54% -8.19% -15.48% -41.73% -17.63% -76.26% -116.33% -204.04% -523.63% -4,120.00% -7,611.54% -6,394.29% -9,225.81% -592.57% -16.08% 9.14% 27.97% 9.49% 7.23% 11.38% 29.88% 12.94% 9.24%
Income tax (expense) benefit, net 0.00 -0.17 0.13 -0.10 -0.16 0.10 -0.26 -0.12 -0.18 0.31 4.21 -24.00 23.08 42.86 6.45 1.49 -0.23 -0.29 -0.72 -0.17 -0.04 -0.31 -0.63 -0.07 0.00
Net income (loss) -3.96% -0.89% 15.67% -8.29% -15.64% -41.63% -17.89% -76.38% -116.51% -203.73% -519.41% -4,144.00% -7,588.46% -6,351.43% -9,219.35% -591.08% -16.31% 8.85% 27.25% 9.32% 7.19% 11.06% 29.25% 12.88% 9.24%

Based on: 10-Q (reporting date: 2024-02-29), 10-K (reporting date: 2023-11-30), 10-Q (reporting date: 2023-08-31), 10-Q (reporting date: 2023-05-31), 10-Q (reporting date: 2023-02-28), 10-K (reporting date: 2022-11-30), 10-Q (reporting date: 2022-08-31), 10-Q (reporting date: 2022-05-31), 10-Q (reporting date: 2022-02-28), 10-K (reporting date: 2021-11-30), 10-Q (reporting date: 2021-08-31), 10-Q (reporting date: 2021-05-31), 10-Q (reporting date: 2021-02-28), 10-K (reporting date: 2020-11-30), 10-Q (reporting date: 2020-08-31), 10-Q (reporting date: 2020-05-31), 10-Q (reporting date: 2020-02-29), 10-K (reporting date: 2019-11-30), 10-Q (reporting date: 2019-08-31), 10-Q (reporting date: 2019-05-31), 10-Q (reporting date: 2019-02-28), 10-K (reporting date: 2018-11-30), 10-Q (reporting date: 2018-08-31), 10-Q (reporting date: 2018-05-31), 10-Q (reporting date: 2018-02-28).


The financial performance across the analyzed period is characterized by three distinct phases: a period of stability and profitability from early 2018 through early 2020, a period of extreme volatility and systemic collapse during the 2020-2021 window, and a gradual recovery phase extending into early 2024.

Revenue Composition Trends
Prior to 2020, revenue was consistently driven by passenger tickets, which typically ranged between 66% and 74% of total revenue, with onboard and other services contributing the remainder. A total inversion of this mix occurred between May and November 2020, where passenger ticket contributions plummeted to as low as 11.43%, while onboard and other revenues spiked to 100% of the remaining revenue stream. From 2022 onward, the revenue mix has stabilized, returning to a historical norm with passenger tickets comprising 66.89% and onboard services contributing 33.11% by February 2024.
Operating Expense Volatility
Operating expenses exhibited an extreme disconnect from revenue during the pandemic crisis. Cruise and tour operating expenses, which averaged between 50% and 67% of revenue in 2018-2019, surged to a peak of -4,996.77% of revenue in August 2020. This was driven by the persistence of fixed costs despite the collapse of revenue. Specifically, payroll and fuel costs, which were historically stable at roughly 10% and 8% respectively, reached catastrophic levels relative to revenue in 2020 and 2021 before normalizing to -11.52% for payroll and -9.34% for fuel by February 2024.
Profitability and Margin Recovery
Gross profit margins were healthy and positive pre-2020, peaking at 49.31% in August 2018. The crisis period saw gross losses reach -4,896.77% in August 2020. A return to positive gross profit was not achieved until August 2022 (21.53%), eventually reaching 31.48% by February 2024. Operating income followed a similar trajectory, moving from pre-pandemic gains of 8% to 30% to deep losses, only returning to positive territory in May 2023 (2.44%) and ending the period at 5.11%.
Non-Operating Financial Impact
The company's cost of debt increased significantly as a percentage of revenue during the recovery period. Interest expense, which hovered around 1% of revenue pre-pandemic, peaked at -1,530.77% in February 2021. While this has since decreased, it remained at -8.71% in February 2024, significantly higher than pre-crisis levels. This suggests a substantially larger debt burden that continues to weigh on the bottom line, as evidenced by the net income remaining negative (-3.96%) in February 2024 despite positive operating income.
Asset Impairments
Significant non-cash charges are observable through ship and other impairments, which peaked at -2,935.48% of revenue in August 2020. Goodwill impairments also occurred in early 2020 and late 2021, contributing to the overall erosion of equity and net losses during the crisis window.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?