AI Tokens
Stock Analysis on Net

Royal Caribbean Cruises Ltd. (NYSE:RCL)

This company has been moved to the archive! The financial data has not been updated since July 29, 2022.

Common-Size Income Statement
Quarterly Data

Royal Caribbean Cruises Ltd., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019 Dec 31, 2018 Sep 30, 2018 Jun 30, 2018 Mar 31, 2018 Dec 31, 2017 Sep 30, 2017 Jun 30, 2017 Mar 31, 2017
Passenger ticket revenues 64.93 61.54 62.86 61.31 44.75 49.61 51.24 0.00 60.94 67.73 70.88 73.58 71.90 70.09 70.81 73.06 71.55 70.31 70.86 73.68 72.04 70.61
Onboard and other revenues 35.07 38.46 37.14 38.69 55.25 50.39 48.76 0.00 39.06 32.27 29.12 26.42 28.10 29.91 29.19 26.94 28.45 29.69 29.14 26.32 27.96 29.39
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%
Commissions, transportation and other -15.10 -14.19 -13.71 -14.18 -10.19 -7.02 -5.84 0.00 -16.41 -15.60 -14.99 -15.34 -15.21 -14.88 -15.21 -15.38 -15.33 -14.33 -15.12 -15.94 -15.50 -15.45
Onboard and other -7.12 -7.03 -6.23 -9.35 -16.89 -10.67 -17.22 0.00 -12.29 -6.09 -5.15 -6.30 -6.21 -5.54 -5.34 -6.12 -6.08 -4.91 -4.99 -6.11 -6.03 -5.28
Payroll and related -14.98 -33.01 -31.34 -58.21 -329.26 -230.01 -277.68 0.00 -138.88 -16.25 -11.12 -8.28 -9.46 -11.05 -10.73 -7.91 -9.68 -11.20 -10.78 -8.20 -9.58 -10.74
Food -7.11 -9.46 -9.14 -10.71 -33.77 -20.16 -21.42 0.00 -15.65 -5.97 -5.88 -4.69 -5.23 -5.72 -5.98 -4.77 -5.49 -5.90 -6.17 -4.91 -5.55 -6.03
Fuel -12.60 -17.79 -16.93 -25.85 -116.10 -99.54 -128.13 0.00 -45.10 -9.56 -7.08 -5.58 -6.48 -6.57 -8.38 -6.52 -7.37 -7.91 -8.59 -6.26 -7.78 -8.83
Other operating -20.51 -30.37 -38.26 -59.78 -328.20 -307.34 -326.74 0.00 -159.14 -20.86 -14.64 -10.74 -12.43 -14.19 -12.68 -9.78 -12.27 -13.75 -11.51 -9.88 -12.81 -12.21
Cruise operating expenses -77.41% -111.85% -115.60% -178.07% -834.41% -674.74% -777.02% — -387.47% -74.32% -58.85% -50.93% -55.03% -57.94% -58.33% -50.47% -56.23% -58.00% -57.16% -51.30% -57.25% -58.54%
Gross profit (loss) 22.59% -11.85% -15.60% -78.07% -734.41% -574.74% -677.02% — -287.47% 25.68% 41.15% 49.07% 44.97% 42.06% 41.67% 49.53% 43.77% 42.00% 42.84% 48.70% 42.75% 41.46%
Marketing, selling and administrative expenses -17.00 -37.20 -51.21 -70.78 -560.86 -614.18 -748.53 0.00 -171.65 -19.48 -16.47 -11.07 -13.43 -17.01 -14.05 -11.63 -13.39 -16.64 -15.52 -10.65 -12.93 -15.81
Depreciation and amortization expenses -16.09 -32.05 -33.94 -71.32 -635.27 -738.24 -931.60 0.00 -182.09 -15.96 -12.78 -10.05 -11.10 -11.98 -12.01 -9.30 -10.84 -11.85 -11.99 -9.35 -10.70 -11.74
Impairment and credit (losses) recoveries 0.50 -0.02 -4.28 0.05 -79.78 1.07 -620.62 0.00 -89.12 -54.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating income (loss) -10.01% -81.12% -105.04% -220.11% -2,010.32% -1,926.10% -2,977.76% — -730.32% -64.27% 11.89% 27.95% 20.44% 13.07% 15.61% 28.60% 19.55% 13.52% 15.33% 28.70% 19.12% 13.92%
Interest income 0.30 0.31 0.35 0.83 9.17 11.57 15.46 0.00 2.96 0.27 0.21 0.18 0.23 0.40 0.26 0.21 0.56 0.38 0.67 0.18 0.26 0.31
Interest expense, net of interest capitalized -13.86 -26.21 -28.89 -94.25 -598.68 -648.63 -799.96 0.00 -124.65 -4.57 -3.76 -3.20 -3.97 -4.12 -4.18 -3.09 -3.50 -3.35 -3.48 -2.85 -3.49 -4.00
Equity investment income (loss) -0.60 -2.93 0.16 -6.36 -94.45 -142.50 -213.92 0.00 -29.53 -0.51 2.41 3.25 1.18 1.38 1.82 3.40 1.90 1.42 1.79 3.31 1.06 0.59
Other income (expense) 0.30 -0.24 -4.73 8.15 48.14 11.98 -27.97 0.00 -47.73 -1.62 0.40 -0.24 -0.78 -0.21 0.22 -0.14 1.45 -1.19 0.06 -0.05 -0.12 -0.13
Other income (expense) -13.87% -29.07% -33.11% -91.63% -635.82% -767.58% -1,026.38% — -198.95% -6.43% -0.75% -0.01% -3.34% -2.54% -1.87% 0.38% 0.40% -2.74% -0.96% 0.60% -2.29% -3.23%
Income (loss) before income taxes -23.88% -110.19% -138.15% -311.75% -2,646.14% -2,693.68% -4,004.14% — -929.27% -70.69% 11.14% 27.94% 17.10% 10.53% 13.74% 28.98% 19.95% 10.78% 14.37% 29.30% 16.83% 10.69%
Income tax expense 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 0.00
Net income (loss) -23.88% -110.19% -138.15% -311.75% -2,646.14% -2,693.68% -4,004.14% — -929.27% -70.69% 11.14% 27.94% 17.10% 10.53% 13.74% 28.98% 19.95% 10.78% 14.37% 29.30% 16.83% 10.69%
Net income attributable to noncontrolling interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -4.24 -0.37 -0.29 -0.22 -0.25 -0.29 -0.20 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net income (loss) attributable to Royal Caribbean Cruises Ltd. -23.88% -110.19% -138.15% -311.75% -2,646.14% -2,693.68% -4,004.14% — -933.51% -71.06% 10.85% 27.72% 16.85% 10.23% 13.54% 28.98% 19.95% 10.78% 14.37% 29.30% 16.83% 10.69%

Based on: 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31).


The financial performance exhibits three distinct phases: a period of stability from 2017 to 2019, a severe contraction during 2020 and 2021, and a gradual recovery phase throughout 2022.

Revenue Composition
From 2017 to 2019, revenue streams remained consistent, with passenger ticket revenues contributing approximately 70% to 74% and onboard revenues accounting for 26% to 30%. During the 2020-2021 crisis, a significant inversion occurred; ticket revenues dropped to a low of 44.75% in June 2021, while onboard and other revenues peaked at 55.25% of the total revenue mix. By the second quarter of 2022, the ratio began normalizing, with ticket revenues returning to 64.93%.
Operating Expense Trends
Cruise operating expenses, which typically ranged between 50% and 59% of revenue prior to 2020, surged to unsustainable levels during the pandemic. Payroll, fuel, and other operating expenses reached extreme percentages of revenue in late 2020 and early 2021, reflecting the impact of high fixed costs against a collapsed revenue base. By June 2022, total cruise operating expenses moderated to 77.41%, though this remains significantly higher than pre-crisis levels.
Profitability and Margin Analysis
Gross profit margins remained healthy between 41% and 49% until early 2020. The subsequent period saw deep gross losses, peaking in December 2020 at -677.02% of revenue. A return to positive gross profit was achieved by June 2022, reaching 22.59%. However, operating income remained negative through mid-2022, ending at -10.01%, as the recovery in gross margins was partially offset by ongoing depreciation and administrative costs.
Financial and Non-Operating Impact
Interest expenses and impairment charges exerted extreme pressure on the bottom line during 2020 and 2021. Interest expense peaked at -799.96% of revenue in December 2020, and impairment losses reached -620.62% in the same period. By June 2022, interest expenses had normalized to -13.86% of revenue, and impairment losses shifted to a minor recovery of 0.50%.

The overall trend demonstrates a transition from a state of extreme financial distress back toward operational viability, although net income remained negative at -23.88% of revenue as of June 2022.

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?