Expects to hit 2026 SEA Change EBITDA target one year early
MIAMI, Dec. 20, 2024 /PRNewswire/ -- Carnival Corporation & plc (NYSE/LSE: CCL; NYSE: CUK) announced financial results for the fourth quarter and full year 2024 and provided an outlook for the first quarter and full year 2025.
Key Highlights
"This has been an incredibly strong finish to a record year. Revenues hit an all-time high driven by a strong demand environment that we elevated throughout the year, enabling us to outperform our initial 2024 guidance by $700 million and deliver nearly $2 billion more to the bottom line, year over year," commented Carnival Corporation & plc's Chief Executive Officer Josh Weinstein. "The progress was broad based as we drove strong pricing in 2024 as compared to 2023 across our major cruise lines and trades."
"We are delivering long-term value for our shareholders through improved operational execution across our brands, essentially on a same ship basis. We ended 2024 with adjusted ROIC of 11 percent, comfortably above our cost of capital. In fact, with one year down, we're already over 80 percent of the way toward achieving our 2026 SEA Change EBITDA and adjusted ROIC targets," Weinstein continued.
According to Weinstein, there is even more in store to continue the momentum as the company is actively working on an enhanced destination strategy to provide guests with yet another reason to take a cruise vacation offered exclusively by Carnival Corporation & plc's portfolio of cruise lines. The company is also working to increase awareness and consideration for cruise travel globally.
"2025 is shaping up to be another banner year, with yield growth expected to far outpace historical growth rates and again exceed unit cost growth, thanks to the efforts of our amazing team members. They have delivered a step-change improvement in 2024 which sets us up for a fantastic 2025 and beyond, while delivering unforgettable happiness to over 13.5 million guests last year," Weinstein noted.
Fourth Quarter 2024 Results
1 See "Non-GAAP Financial Measures" at the end of this release for additional information. |
Bookings
Even with less inventory available, booking volumes taken during the fourth quarter of 2024 for 2025 were higher than the prior year for a strong 2024, despite the traditionally slower period around the election. Booking volumes taken during the fourth quarter for 2026 continued to break records, reflecting sustained demand even for further out sailings.
"Our brands effectively capitalized on their ongoing strength in demand, achieving higher prices (in constant currency) than last year and reinforcing our record-breaking booked position. In fact, with nearly two-thirds of 2025 already booked, we are expecting another year of strong yield improvement, outpacing historical growth rates and on top of two back-to-back years of mid-to-high single digit per diem growth. This validates the success of our demand generation efforts on our optimized portfolio," Weinstein noted.
The cumulative advanced booked position for full year 2025 is at an all-time high for both price (in constant currency) and occupancy. Price (in constant currency) and occupancy are higher than 2024 for all four quarters of 2025.
2025 Outlook
For the full year 2025, the company expects:
See "Guidance" and "Reconciliation of Forecasted Data" for additional information on the company's 2025 outlook.
Financing and Capital Activity
"With the benefit of well managed near term maturity towers and improved leverage metrics, we expect to opportunistically capitalize on improved interest rates while proactively managing our maturity towers for 2027 and beyond. In 2025, interest expense is currently expected to be over $200 million lower than 2024 and over $500 million lower compared to 2023," commented Carnival Corporation & plc's Chief Financial Officer David Bernstein.
"We are laser focused on continuing our efforts to further reduce interest expense and rebuilding an investment grade balance sheet. Just this year, we achieved a 4.3x net debt to adjusted EBITDA1 ratio, nearly a two and a half turn improvement from 2023, positioning us three-fourths of the way to our initial leverage target," Bernstein added.
During 2024, the company made debt prepayments of $3.3 billion, bringing its total prepayments to $7.3 billion since the beginning of 2023. In addition, the company has reduced its debt balance by over $8 billion from its peak in January 2023, ending the year with $27.5 billion of debt. As of November 30, 2024, the company's debt maturities for full year 2025 and 2026 are $1.5 billion and $2.7 billion.
During the quarter, the company obtained three new export credit facilities, bringing its total committed financings related to ship deliveries to $7.8 billion, continuing its strategy to finance its newbuild program at preferential interest rates.
1 See "Non-GAAP Financial Measures" at the end of this release for additional information |
Sustainability
The company continues to achieve meaningful progress towards its sustainability goals. In 2024, the company:
Other Recent Highlights
Guidance
(See "Reconciliation of Forecasted Data")
1Q 2025 | Full Year 2025 | |||||||
Year over year change | Current | Constant | Current | Constant | ||||
Net yields | Approx. 3.5% | Approx. 4.6% | Approx. 3.2% | Approx. 4.2% | ||||
Adjusted cruise costs excluding fuel per ALBD | Approx. 2.4% | Approx. 3.4% | Approx. 2.7% | Approx. 3.7% |
2025 | ||||||||||
1Q | 2Q | 3Q | 4Q | Full Year | ||||||
ALBDs (in millions) (a) | 23.6 | 24.3 | 24.6 | 23.9 | 96.3 | |||||
Capacity growth compared to prior year | 2.5 % | 3.4 % | (2.5) % | (0.0) % | 0.8 % |
(a) See "Notes to Statistical Information" |
1Q 2025 | Full Year 2025 | ||
Fuel consumption in metric tons (in millions) | 0.7 | 2.9 | |
Fuel cost per metric ton consumed (excluding European Union Allowance ("EUA")) | $ 616 | $ 617 | |
Fuel expense (including EUA expense) (in billions) | $ 0.45 | $ 1.89 | |
Depreciation and amortization (in billions) | $ 0.66 | $ 2.77 | |
Interest expense, net of capitalized interest and interest income (in billions) | $ 0.38 | $ 1.50 | |
Adjusted EBITDA (in billions) | Approx. $1.04 | Approx. $6.6 | |
Adjusted net income (in millions) | Approx. $1 | Approx. $2,305 | |
Adjusted earnings per share - diluted (a) | Approx. $0.00 | Approx. $1.70 | |
Weighted-average shares outstanding - basic | 1,309 | 1,312 | |
Adjusted weighted-average shares outstanding - diluted (a) | 1,316 | 1,402 |
(a) | Diluted adjusted earnings per share includes the add-back of dilutive interest expense related to the company's convertible notes of $71 million for full year 2025. The add-back expense is antidilutive to the first quarter of 2025 calculation and accordingly has been excluded. |
Currencies (USD to 1) | 1Q 2025 | Full Year 2025 |
AUD | $ 0.64 | $ 0.64 |
CAD | $ 0.70 | $ 0.70 |
EUR | $ 1.05 | $ 1.05 |
GBP | $ 1.26 | $ 1.26 |
Sensitivities (impact to adjusted net income (loss) in millions) | 1Q 2025 | Full Year 2025 |
1% change in net yields | $ 39 | $ 190 |
1% change in adjusted cruise costs excluding fuel per ALBD | $ 26 | $ 109 |
10% change in fuel cost per metric ton (excluding EUA) | $ 45 | $ 178 |
100 basis point change in variable rate debt (including derivatives) | — | $ 48 |
1% change in currency exchange rates | $ 4 | $ 25 |
Capital Expenditures
For full year 2025, newbuild capital expenditures are $1.1 billion and non-newbuild capital expenditures are $2.5 billion. These future capital expenditures will fluctuate with foreign currency movements relative to the U.S. Dollar. In addition, these figures do not include potential stage payments for ship orders that the company may place in the future.
Conference Call
The company has scheduled a conference call with analysts at 10:00 a.m. EST (3:00 p.m. GMT) today to discuss its earnings release. This call can be listened to live, and additional information including the company's earnings presentation and debt maturities schedule, can be obtained via Carnival Corporation & plc's website at www.carnivalcorp.com and www.carnivalplc.com .
Carnival Corporation & plc is the largest global cruise company, and among the largest leisure travel companies, with a portfolio of world-class cruise lines – AIDA Cruises, Carnival Cruise Line, Costa Cruises, Cunard, Holland America Line, P&O Cruises (Australia), P&O Cruises (UK), Princess Cruises, and Seabourn.
Additional information can be found on www.carnivalcorp.com, www.aida.de, www.carnival.com, www.costacruise.com, www.cunard.com, www.hollandamerica.com, www.pocruises.com.au, www.pocruises.com, www.princess.com and www.seabourn.com. For more information on Carnival Corporation's industry-leading sustainability initiatives, visit www.carnivalsustainability.com.
Cautionary Note Concerning Factors That May Affect Future Results
Some of the statements, estimates or projections contained in this document are "forward-looking statements" that involve risks, uncertainties and assumptions with respect to us, including some statements concerning future results, operations, outlooks, plans, goals, reputation, cash flows, liquidity and other events which have not yet occurred. These statements are intended to qualify for the safe harbors from liability provided by Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts are statements that could be deemed forward-looking. These statements are based on current expectations, estimates, forecasts and projections about our business and the industry in which we operate and the beliefs and assumptions of our management. We have tried, whenever possible, to identify these statements by using words like "will," "may," "could," "should," "would," "believe," "depends," "expect," "goal," "aspiration," "anticipate," "forecast," "project," "future," "intend," "plan," "estimate," "target," "indicate," "outlook," and similar expressions of future intent or the negative of such terms.
Forward-looking statements include those statements that relate to our outlook and financial position including, but not limited to, statements regarding:
• Pricing | • Adjusted EBITDA |
• Booking levels | • Adjusted EBITDA per ALBD |
• Occupancy | • Adjusted earnings per share |
• Interest, tax and fuel expenses | • Adjusted free cash flow |
• Currency exchange rates | • Net debt to adjusted EBITDA |
• Goodwill, ship and trademark fair values | • Net per diems |
• Liquidity and credit ratings | • Net yields |
• Investment grade leverage metrics | • Adjusted cruise costs per ALBD |
• Estimates of ship depreciable lives and residual values | • Adjusted cruise costs excluding fuel per ALBD |
• Adjusted net income (loss) | • Adjusted return on invested capital |
Because forward-looking statements involve risks and uncertainties, there are many factors that could cause our actual results, performance or achievements to differ materially from those expressed or implied by our forward-looking statements. This note contains important cautionary statements of the known factors that we consider could materially affect the accuracy of our forward-looking statements and adversely affect our business, results of operations and financial position. These factors include, but are not limited to, the following:
The ordering of the risk factors set forth above is not intended to reflect our indication of priority or likelihood. Additionally, many of these risks and uncertainties are currently, and in the future may continue to be, amplified by our substantial debt balance incurred during the pause of our guest cruise operations. There may be additional risks that we consider immaterial or which are unknown.
Forward-looking statements should not be relied upon as a prediction of actual results. Subject to any continuing obligations under applicable law or any relevant stock exchange rules, we expressly disclaim any obligation to disseminate, after the date of this document, any updates or revisions to any such forward-looking statements to reflect any change in expectations or events, conditions or circumstances on which any such statements are based.
Forward-looking and other statements in this document may also address our sustainability progress, plans, and goals (including climate change- and environmental-related matters). In addition, historical, current, and forward-looking sustainability- and climate-related statements may be based on standards and tools for measuring progress that are still developing, internal controls and processes that continue to evolve, and assumptions and predictions that are subject to change in the future and may not be generally shared.
CARNIVAL CORPORATION & PLC CONSOLIDATED STATEMENTS OF INCOME (LOSS) (UNAUDITED) (in millions, except per share data) | |||||||
Three Months Ended November 30, | Twelve Months Ended November 30, | ||||||
2024 | 2023 | 2024 | 2023 | ||||
Revenues | |||||||
Passenger ticket | $ 3,854 | $ 3,510 | $ 16,463 | $ 14,067 | |||
Onboard and other | 2,084 | 1,886 | 8,558 | 7,526 | |||
5,938 | 5,397 | 25,021 | 21,593 | ||||
Operating Expenses | |||||||
Commissions, transportation and other | 721 | 664 | 3,232 | 2,761 | |||
Onboard and other | 634 | 590 | 2,678 | 2,375 | |||
Payroll and related | 653 | 605 | 2,464 | 2,373 | |||
Fuel | 461 | 555 | 2,007 | 2,047 | |||
Food | 358 | 335 | 1,457 | 1,335 | |||
Other operating | 1,005 | 879 | 3,801 | 3,426 | |||
Cruise and tour operating expenses | 3,833 | 3,629 | 15,638 | 14,317 | |||
Selling and administrative | 886 | 788 | 3,252 | 2,950 | |||
Depreciation and amortization | 659 | 596 | 2,557 | 2,370 | |||
5,378 | 5,013 | 21,447 | 19,637 | ||||
Operating Income (Loss) | 561 | 384 | 3,574 | 1,956 | |||
Nonoperating Income (Expense) | |||||||
Interest income | 16 | 50 | 93 | 233 | |||
Interest expense, net of capitalized interest | (403) | (466) | (1,755) | (2,066) | |||
Debt extinguishment and modification costs | (1) | 1 | (79) | (111) | |||
Other income (expense), net | 117 | (8) | 83 | (75) | |||
(271) | (423) | (1,659) | (2,018) | ||||
Income (Loss) Before Income Taxes | 290 | (39) | 1,915 | (62) | |||
Income Tax Benefit (Expense), Net | 13 | (9) | 1 | (13) | |||
Net Income (Loss) | $ 303 | $ (48) | $ 1,916 | $ (74) | |||
Earnings Per Share | |||||||
Basic | $ 0.23 | $ (0.04) | $ 1.50 | $ (0.06) | |||
Diluted | $ 0.23 | $ (0.04) | $ 1.44 | $ (0.06) | |||
Weighted-Average Shares Outstanding - Basic | 1,300 | 1,263 | 1,274 | 1,262 | |||
Weighted-Average Shares Outstanding - Diluted | 1,399 | 1,263 | 1,398 | 1,262 |
CARNIVAL CORPORATION & PLC CONSOLIDATED BALANCE SHEETS (UNAUDITED) (in millions, except par values) | |||
November 30, | |||
2024 | 2023 | ||
ASSETS | |||
Current Assets | |||
Cash and cash equivalents | $ 1,210 | $ 2,415 | |
Trade and other receivables, net | 590 | 556 | |
Inventories | 507 | 528 | |
Prepaid expenses and other | 1,070 | 1,767 | |
Total current assets | 3,378 | 5,266 | |
Property and Equipment, Net | 41,795 | 40,116 | |
Operating Lease Right-of-Use Assets, Net | 1,368 | 1,265 | |
Goodwill | 579 | 579 | |
Other Intangibles | 1,163 | 1,169 | |
Other Assets | 775 | 725 | |
$ 49,057 | $ 49,120 | ||
LIABILITIES AND SHAREHOLDERS' EQUITY | |||
Current Liabilities | |||
Current portion of long-term debt | $ 1,538 | $ 2,089 | |
Current portion of operating lease liabilities | 163 | 149 | |
Accounts payable | 1,133 | 1,168 | |
Accrued liabilities and other | 2,358 | 2,003 | |
Customer deposits | 6,425 | 6,072 | |
Total current liabilities | 11,617 | 11,481 | |
Long-Term Debt | 25,936 | 28,483 | |
Long-Term Operating Lease Liabilities | 1,239 | 1,170 | |
Other Long-Term Liabilities | 1,012 | 1,105 | |
Shareholders' Equity | |||
Carnival Corporation common stock, $0.01 par value; 1,960 shares authorized; 1,294 shares | 13 | 12 | |
Carnival plc ordinary shares, $1.66 par value; 217 shares issued at 2024 and 2023 | 361 | 361 | |
Additional paid-in capital | 17,155 | 16,712 | |
Retained earnings | 2,101 | 185 | |
Accumulated other comprehensive income (loss) | (1,975) | (1,939) | |
Treasury stock, 130 shares at 2024 and 2023 of Carnival Corporation and 73 shares at 2024 | (8,404) | (8,449) | |
Total shareholders' equity | 9,251 | 6,882 | |
$ 49,057 | $ 49,120 |
CARNIVAL CORPORATION & PLC OTHER INFORMATION | |||
November 30, | |||
OTHER BALANCE SHEET INFORMATION (in millions) | 2024 | 2023 | |
Liquidity | $ 4,155 | $ 5,392 | |
Debt (current and long-term) | $ 27,475 | $ 30,572 | |
Customer deposits (current and long-term) | $ 6,779 | $ 6,353 |
Three Months Ended November 30, | Twelve Months Ended November 30, | ||||||
STATISTICAL INFORMATION | 2024 | 2023 | 2024 | 2023 | |||
Passenger cruise days ("PCDs") (in millions) (a) | 24.6 | 23.6 | 100.5 | 91.4 | |||
ALBDs (in millions) (b) | 23.9 | 23.2 | 95.6 | 91.3 | |||
Occupancy percentage (c) | 103 % | 101 % | 105 % | 100 % | |||
Passengers carried (in millions) | 3.3 | 3.1 | 13.5 | 12.5 | |||
Fuel consumption in metric tons (in millions) | 0.7 | 0.7 | 2.9 | 2.9 | |||
Fuel consumption in metric tons per thousand ALBDs | 30.4 | 31.5 | 30.9 | 32.1 | |||
Fuel cost per metric ton consumed (excluding EUA) | $ 618 | $ 759 | $ 665 | $ 701 | |||
Currencies (USD to 1) | |||||||
AUD | $ 0.67 | $ 0.64 | $ 0.66 | $ 0.66 | |||
CAD | $ 0.73 | $ 0.73 | $ 0.73 | $ 0.74 | |||
EUR | $ 1.09 | $ 1.07 | $ 1.09 | $ 1.08 | |||
GBP | $ 1.30 | $ 1.23 | $ 1.28 | $ 1.24 |
Notes to Statistical Information
(a) | PCD represents the number of cruise passengers on a voyage multiplied by the number of revenue-producing ship operating days for that voyage. |
(b) | ALBD is a standard measure of passenger capacity for the period that we use to approximate rate and capacity variances, based on consistently applied formulas that we use to perform analyses to determine the main non-capacity driven factors that cause our cruise revenues and expenses to vary. ALBDs assume that each cabin we offer for sale accommodates two passengers and is computed by multiplying passenger capacity by revenue-producing ship operating days in the period. |
(c) | Occupancy, in accordance with cruise industry practice, is calculated using a numerator of PCDs and a denominator of ALBDs, which assumes two passengers per cabin even though some cabins can accommodate three or more passengers. Percentages in excess of 100% indicate that on average more than two passengers occupied some cabins. |
CARNIVAL CORPORATION & PLC NON-GAAP FINANCIAL MEASURES
| |||||||
Three Months Ended November 30, | Twelve Months Ended November 30, | ||||||
(in millions, except per share data) | 2024 | 2023 | 2024 | 2023 | |||
Net income (loss) | $ 303 | $ (48) | $ 1,916 | $ (74) | |||
(Gains) losses on ship sales and impairments | (33) | (34) | (39) | (88) | |||
Debt extinguishment and modification costs | 1 | (1) | 79 | 111 | |||
Restructuring expenses | 1 | 3 | 21 | 19 | |||
Other | (86) | (10) | (86) | 33 | |||
Adjusted net income (loss) | $ 186 | $ (90) | $ 1,891 | $ 1 | |||
Interest expense, net of capitalized interest | 403 | 466 | 1,755 | 2,066 | |||
Interest income | (16) | (50) | (93) | (233) | |||
Income tax benefit (expense), net | (13) | 24 | (1) | 28 | |||
Depreciation and amortization | 659 | 596 | 2,557 | 2,370 | |||
Adjusted EBITDA | $ 1,220 | $ 946 | $ 6,110 | $ 4,231 | |||
Earnings per share - diluted (a) | $ 0.23 | $ (0.04) | $ 1.44 | $ (0.06) | |||
Adjusted earnings per share - diluted (a) | $ 0.14 | $ (0.07) | $ 1.42 | $ 0.00 | |||
Adjusted weighted-average shares outstanding - diluted (a) | 1,305 | 1,263 | 1,398 | 1,262 |
(a) | Diluted earnings per share for full year 2024 includes the add-back of dilutive interest expense related to the company's convertible notes of $94 million. The company's convertible notes are antidilutive for the fourth quarter of 2024 adjusted earnings per share and therefore are not included in the calculation of diluted adjusted earnings per share. |
Three Months Ended November 30, | Twelve Months Ended November 30, | ||||||
(in millions) | 2024 | 2023 | 2024 | 2023 | |||
Cash from (used in) operations | $ 911 | $ 915 | $ 5,923 | $ 4,273 | |||
Capital expenditures (Purchases of Property and Equipment) | (592) | (675) | (4,626) | (3,284) | |||
Proceeds from export credits | 47 | — | 2,360 | 1,157 | |||
Adjusted free cash flow | $ 366 | $ 240 | $ 3,657 | $ 2,146 |
(See Non-GAAP Financial Measures) |
CARNIVAL CORPORATION & PLC
NON-GAAP FINANCIAL MEASURES (CONTINUED)
Gross margin per diems and net per diems were computed by dividing the gross margin and adjusted gross margin by PCDs. Gross margin yields and net yields were computed by dividing the gross margin and adjusted gross margin by ALBDs as follows:
Three Months Ended November 30, | Twelve Months Ended November 30, | ||||||||||
(in millions, except per diems and yields data) | 2024 | 2024 Constant Currency | 2023 | 2024 | 2024 Constant Currency | 2023 | |||||
Total revenues | $ 5,938 | $ 5,397 | $ 25,021 | $ 21,593 | |||||||
Less: Cruise and tour operating expenses | (3,833) | (3,629) | (15,638) | (14,317) | |||||||
Depreciation and amortization | (659) | (596) | (2,557) | (2,370) | |||||||
Gross margin | 1,447 | 1,172 | 6,826 | 4,906 | |||||||
Less: Tour and other revenues | (33) | (50) | (255) | (265) | |||||||
Add: Payroll and related | 653 | 605 | 2,464 | 2,373 | |||||||
Fuel | 461 | 555 | 2,007 | 2,047 | |||||||
Food | 358 | 335 | 1,457 | 1,335 | |||||||
Ship and other impairments | — | — | — | — | |||||||
Other operating | 1,005 | 879 | 3,801 | 3,426 | |||||||
Depreciation and amortization | 659 | 596 | 2,557 | 2,370 | |||||||
Adjusted gross margin | $ 4,550 | $ 4,489 | $ 4,093 | $ 18,857 | $ 18,782 | $ 16,192 | |||||
PCDs | 24.6 | 24.6 | 23.6 | 100.5 | 100.5 | 91.4 | |||||
Gross margin per diems (per PCD) | $ 58.92 | $ 49.72 | $ 67.90 | $ 53.67 | |||||||
% increase (decrease) | 19 % | 27 % | |||||||||
Net per diems (per PCD) | $ 185.33 | $ 182.86 | $ 173.60 | $ 187.57 | $ 186.82 | $ 177.13 | |||||
% increase (decrease) | 6.8 % | 5.3 % | 5.9 % | 5.5 % | |||||||
ALBDs | 23.9 | 23.9 | 23.2 | 95.6 | 95.6 | 91.3 | |||||
Gross margin yields (per ALBD) | $ 60.57 | $ 50.47 | $ 71.43 | $ 53.73 | |||||||
% increase (decrease) | 20 % | 33 % | |||||||||
Net yields (per ALBD) | $ 190.53 | $ 187.98 | $ 176.20 | $ 197.33 | $ 196.54 | $ 177.34 | |||||
% increase (decrease) | 8.1 % | 6.7 % | 11 % | 11 % | |||||||
(See Non-GAAP Financial Measures) |
CARNIVAL CORPORATION & PLC
NON-GAAP FINANCIAL MEASURES (CONTINUED)
Cruise costs per ALBD, adjusted cruise costs per ALBD and adjusted cruise costs excluding fuel per ALBD were computed by dividing cruise costs, adjusted cruise costs and adjusted cruise costs excluding fuel by ALBDs as follows:
Three Months Ended November 30, | Twelve Months Ended November 30, | |||||||||||
(in millions, except costs per ALBD data) | 2024 | 2024 Constant | 2023 | 2024 | 2024 Constant | 2023 | ||||||
Cruise and tour operating expenses | $ 3,833 | $ 3,629 | $ 15,638 | $ 14,317 | ||||||||
Selling and administrative expenses | 886 | 788 | 3,252 | 2,950 | ||||||||
Less: Tour and other expenses | (39) | (42) | (212) | (231) | ||||||||
Cruise costs | 4,680 | 4,375 | 18,678 | 17,035 | ||||||||
Less: Commissions, transportation and other | (721) | (664) | (3,232) | (2,761) | ||||||||
Onboard and other costs | (634) | (590) | (2,678) | (2,375) | ||||||||
Gains (losses) on ship sales and impairments | 33 | 34 | 39 | 88 | ||||||||
Restructuring expenses | (1) | (3) | (21) | (19) | ||||||||
Other | — | — | — | — | ||||||||
Adjusted cruise costs | 3,356 | 3,329 | 3,153 | 12,786 | 12,750 | 11,969 | ||||||
Less: Fuel | (461) | (461) | (555) | (2,007) | (2,007) | (2,047) | ||||||
Adjusted cruise costs excluding fuel | $ 2,895 | $ 2,868 | $ 2,597 | $ 10,780 | $ 10,743 | $ 9,922 | ||||||
ALBDs | 23.9 | 23.9 | 23.2 | 95.6 | 95.6 | 91.3 | ||||||
Cruise costs per ALBD | $ 195.95 | $ 188.31 | $ 195.45 | $ 186.57 | ||||||||
% increase (decrease) | 4.1 % | 4.8 % | ||||||||||
Adjusted cruise costs per ALBD | $ 140.53 | $ 139.38 | $ 135.70 | $ 133.80 | $ 133.42 | $ 131.08 | ||||||
% increase (decrease) | 3.6 % | 2.7 % | 2.1 % | 1.8 % | ||||||||
Adjusted cruise costs excluding fuel per ALBD | $ 121.22 | $ 120.08 | $ 111.80 | $ 112.81 | $ 112.42 | $ 108.67 | ||||||
% increase (decrease) | 8.4 % | 7.4 % | 3.8 % | 3.5 % | ||||||||
(See Non-GAAP Financial Measures) | ||||||||||||
Non-GAAP Financial Measures
We use non-GAAP financial measures and they are provided along with their most comparative U.S. GAAP financial measure:
Non-GAAP Measure | U.S. GAAP Measure | Use Non-GAAP Measure to Assess | ||
• Adjusted net income (loss), | • Net income (loss) | • Company Performance | ||
• Adjusted earnings per share | • Earnings per share | • Company Performance | ||
• Adjusted free cash flow | • Cash from (used in) operations | • Impact on Liquidity Level | ||
• Net debt to adjusted EBITDA | — | • Company Leverage | ||
• Net per diems | • Gross margin per diems | • Cruise Segments Performance | ||
• Net yields | • Gross margin yields | • Cruise Segments Performance | ||
• Adjusted cruise costs per ALBD | • Gross cruise costs per ALBD | • Cruise Segments Performance | ||
• Adjusted ROIC | — | • Company Performance |
The presentation of our non-GAAP financial information is not intended to be considered in isolation from, as a substitute for, or superior to the financial information prepared in accordance with U.S. GAAP. It is possible that our non-GAAP financial measures may not be exactly comparable to the like-kind information presented by other companies, which is a potential risk associated with using these measures to compare us to other companies.
Adjusted net income (loss) and adjusted earnings per share provide additional information to us and investors about our future earnings performance by excluding certain gains, losses and expenses that we believe are not part of our core operating business and are not an indication of our future earnings performance. We believe that gains and losses on ship sales, impairment charges, debt extinguishment and modification costs, restructuring costs and certain other gains and losses are not part of our core operating business and are not an indication of our future earnings performance.
Adjusted EBITDA and adjusted EBITDA per ALBD provide additional information to us and investors about our core operating profitability, including on a per ALBD basis, by excluding certain gains, losses and expenses that we believe are not part of our core operating business and are not an indication of our future earnings performance as well as excluding interest, taxes and depreciation and amortization. In addition, we believe that the presentation of adjusted EBITDA provides additional information to us and investors about our ability to operate our business in compliance with the covenants set forth in our debt agreements. We define adjusted EBITDA as adjusted net income (loss) adjusted for (i) interest, (ii) taxes and (iii) depreciation and amortization. There are material limitations to using adjusted EBITDA. Adjusted EBITDA does not take into account certain significant items that directly affect our net income (loss). These limitations are best addressed by considering the economic effects of the excluded items independently and by considering adjusted EBITDA in conjunction with net income (loss) as calculated in accordance with U.S. GAAP.
Adjusted free cash flow provides additional information to us and investors to assess our ability to repay our debt after making the capital investments required to support ongoing business operations and value creation as well as the impact on the company's liquidity level. Adjusted free cash flow represents net cash provided by operating activities adjusted for capital expenditures (purchases of property and equipment) and proceeds from export credits that are provided for related capital expenditures. Adjusted free cash flow does not represent the residual cash flow available for discretionary expenditures as it excludes certain mandatory expenditures such as repayment of maturing debt.
Net debt to adjusted EBITDA provides additional information to us and investors about our overall leverage. We define net debt to adjusted EBITDA as total debt less cash and cash equivalents excluding a minimum cash balance divided by twelve-month adjusted EBITDA.
Net per diems and net yields enable us and investors to measure the performance of our cruise segments on a per PCD and per ALBD basis. We use adjusted gross margin rather than gross margin to calculate net per diems and net yields. We believe that adjusted gross margin is a more meaningful measure in determining net per diems and net yields than gross margin because it reflects the cruise revenues earned net of only our most significant variable costs, which are travel agent commissions, cost of air and other transportation, certain other costs that are directly associated with onboard and other revenues and credit and debit card fees.
Adjusted cruise costs per ALBD and adjusted cruise costs excluding fuel per ALBD enable us and investors to separate the impact of predictable capacity or ALBD changes from price and other changes that affect our business. We believe these non-GAAP measures provide useful information to us and investors and expanded insight to measure our cost performance. Adjusted cruise costs per ALBD and adjusted cruise costs excluding fuel per ALBD are the measures we use to monitor our ability to control our cruise segments' costs rather than cruise costs per ALBD. We exclude gains and losses on ship sales, impairment charges, restructuring costs and certain other gains and losses that we believe are not part of our core operating business as well as excluding our most significant variable costs, which are travel agent commissions, cost of air and other transportation, certain other costs that are directly associated with onboard and other revenues and credit and debit card fees. We exclude fuel expense to calculate adjusted cruise costs excluding fuel. The price of fuel, over which we have no control, impacts the comparability of period-to-period cost performance. The adjustment to exclude fuel provides us and investors with supplemental information to understand and assess the company's non-fuel adjusted cruise cost performance. Substantially all of our adjusted cruise costs excluding fuel are largely fixed, except for the impact of changing prices once the number of ALBDs has been determined.
Adjusted ROIC provides additional information to us and investors about our operating performance relative to the capital we have invested in the company. We define adjusted ROIC as the twelve-month adjusted net income (loss) before interest expense and interest income divided by the monthly average of debt plus equity minus construction-in-progress, excess cash, goodwill and intangibles.
Reconciliation of Forecasted Data
We have not provided a reconciliation of forecasted non-GAAP financial measures to the most comparable U.S. GAAP financial measures because preparation of meaningful U.S. GAAP forecasts would require unreasonable effort. We are unable to predict, without unreasonable effort, the future movement of foreign exchange rates and fuel prices. We are unable to determine the future impact of gains and losses on ship sales, impairment charges, debt extinguishment and modification costs, restructuring costs and certain other non-core gains and losses.
Constant Currency
Our operations primarily utilize the U.S. dollar, Australian dollar, euro and sterling as functional currencies to measure results
and financial condition. Functional currencies other than the U.S. dollar subject us to foreign currency translational risk. Our operations also have revenues and expenses that are in currencies other than their functional currency, which subject us to foreign currency transactional risk.
Constant currency reporting removes the impact of changes in exchange rates on the translation of our operations plus the transactional impact of changes in exchange rates from revenues and expenses that are denominated in a currency other than the functional currency.
We report adjusted gross margin, net yields, net per diems, adjusted cruise costs excluding fuel and adjusted cruise costs excluding fuel per ALBD on a "constant currency" basis assuming the current periods' currency exchange rates have remained constant with the prior periods' rates. These metrics facilitate a comparative view for the changes in our business in an environment with fluctuating exchange rates.
Examples:
SOURCE Carnival Corporation & plc