HighGravityData
Companies / Norwegian Cruise Line Holdings / Filing

Norwegian Cruise Line Holdings — Oct 31, 2024 release

Fiscal 2024 third-quarter results · 8-K Item 2.02 · Exhibit 99.1 · 0001171843-24-005927
Open on SEC.gov ↗
Showing in the filing
Adjusted EPS
“~$0.09”
Period
Q4 FY2024
Measure
Company-defined measure
Source
Guidance table
All guidance in this release · 64
Net Yield on a Constant Currency basis for FY2024
“approximately 9.4%”
Adjusted EBITDA for FY2024
“approximately $2.425 billion”
Adjusted Operational EBITDA Margin for FY2024
“35.3%”
Adjusted Net Cruise Cost excluding Fuel per … for FY2024
“flat to prior year excluding the impact of Dry-docks”
Adjusted Net Income for FY2024
“approximately $855 million”
Net Leverage for FY2024
“~5.4 times”
Adjusted ROIC for FY2024
“double-digit”
Charting the Course targets for FY2026
“Remain committed to Charting the Course targets; progressing towards achieving 2026 goals.”
Adjusted EBITDA growth vs. initial for FY2024
“$225 million above our initial guidance, growing 30% year-over-year”
Adjusted EPS growth vs. initial for FY2024
“$0.42 above initial guidance, growing approximately 136% year-over-year”
Occupancy for FY2024
“approximately 105.0%”
Net Yield ($ per Capacity Day, As Reported) for Q4 FY2024
“~$261”
Net Yield ($ per Capacity Day, Constant Curr… for Q4 FY2024
“~$260”
Net Yield (% change, As Reported) for FY2024
“~9.5%”
Net Yield ($ per Capacity Day, Constant Curr… for FY2024
“~$293”
Adjusted Net Cruise Cost Excluding Fuel per … for Q4 FY2024
“~$155”
Adjusted Net Cruise Cost Excluding Fuel per … for FY2024
“~$159”
Capacity Days for Q4 FY2024
“~5.85 million”
Capacity Days for FY2024
“~23.46 million”
Occupancy for Q4 FY2024
“~101.0%”
Adjusted EBITDA for Q4 FY2024
“~$445 million”
Adjusted Net Income for Q4 FY2024
“~$40 million”
Adjusted EPS for Q4 FY2024
“~$0.09”
Adjusted EPS for FY2024
“$1.65”
Diluted Weighted-Average Shares Outstanding for Q4 FY2024
“~445 million”
Diluted Weighted-Average Shares Outstanding for FY2024
“~515 million”
Depreciation and Amortization for Q4 FY2024
“~$230 million”
Depreciation and Amortization for FY2024
“~$895 million”
Adjusted Interest Expense, net for Q4 FY2024
“~$175 million”
Adjusted Interest Expense, net for FY2024
“~$720 million”
Adjusted Net Cruise Cost Excluding Fuel per … for Q4 FY2024
“$150”
Adjusted Net Cruise Cost Excluding Fuel per … for Q4 FY2024
“$149”
Adjusted Net Cruise Cost Excluding Fuel per … for FY2024
“$155”
Adjusted Net Cruise Cost Excluding Fuel per … for FY2024
“$154”
Euro
“$1.11”
British pound
“$1.34”
Australian Dollar
“$0.69”
Canadian Dollar
“$0.74”
Fuel consumption in metric tons for Q4 FY2024
“246,000”
Fuel consumption in metric tons for FY2024
“995,000”
Fuel price per metric ton, net of hedges for Q4 FY2024
“$700”
Fuel price per metric ton, net of hedges for FY2024
“$714”
Fuel consumption mix (HFO/MGO) for FY2024
“expected to be split approximately evenly between heavy fuel oil and marine gas oil”
% of HFO Consumption Hedged for FY2024
“40 %”
% of HFO Consumption Hedged for FY2025
“46 %”
% of HFO Consumption Hedged for FY2026
“20 %”
Blended HFO Hedge Price / Metric Ton for FY2024
“$397”
Blended HFO Hedge Price / Metric Ton for FY2025
“$410”
Blended HFO Hedge Price / Metric Ton for FY2026
“$373”
% of MGO Consumption Hedged for FY2024
“62 %”
% of MGO Consumption Hedged for FY2025
“54 %”
% of MGO Consumption Hedged for FY2026
“22 %”
Blended MGO Hedge Price / Metric Ton for FY2024
“$743”
Blended MGO Hedge Price / Metric Ton for FY2025
“$721”
Blended MGO Hedge Price / Metric Ton for FY2026
“$667”
Total % of Consumption Hedged for FY2025
“51 %”
Total % of Consumption Hedged for FY2024
“51 %”
Total % of Consumption Hedged for FY2026
“21 %”
Non-newbuild capital expenditures for FY2024
“approximately $575 million”
Non-newbuild capital expenditures for Q4 FY2024
“approximately $142 million”
Newbuild-related capital expenditures, net o… for FY2024
“approximately $0.3 billion”
Newbuild-related capital expenditures, net o… for FY2025
“$0.8 billion”
Newbuild-related capital expenditures, net o… for FY2026
“$0.9 billion”
Net newbuild-related capital expenditures for Q4 FY2024
“approximately $59 million”
Exhibit 99.1 · the passage around this item
… earlier in the release
            2024 Guidance   Fourth Quarter 2024 Full Year 2024   As Reported Constant Currency As Reported Constant Currency           Net Yield ~7.3% ~$261 ~6.9% ~$260 ~9.5% ~$293 ~9.4% ~$293           Adjusted Net Cruise Cost Excluding Fuel per Capacity Day 1 ~3.2% ~$155 ~2.7% ~$155 ~3.6% ~$159 ~3.4% ~$159           Capacity Days ~5.85 million ~23.46 million       Occupancy ~101.0% ~105.0%       Adjusted EBITDA ~$445 million ~$2.425 billion       Adjusted Net Income ~$40 million ~$855 million       Adjusted EPS 2 ~$0.09 ~$1.65       Diluted Weighted-Average Shares Outstanding 3 ~445 million ~515 million       Depreciation and Amortization ~$230 million ~$895 million       Adjusted Interest Expense, net 4 ~$175 million ~$720 million       Effect of a 1% change in Net Yield on Adjusted EBITDA / Adjusted EPS ~$15 million ~$0.03 ~$69 million ~$0.13       Effect of a $1 change in Adjusted Net Cruise Cost Excluding Fuel per Capacity Day on Adjusted EBITDA / Adjusted EPS ~$6 million ~$0.01 ~$24 million ~$0.05       Q4 2024 includes an approximate 370 basis point, or approximately $6 impact of increased Dry-dock days and related costs. Full Year 2024 includes an approximate 300 basis point, or approximately $5, impact of increased Dry-dock days and related costs. Excluding this impact, the Adjusted Net Cruise Cost Excluding Fuel per Capacity Day would be declining slightly in the fourth quarter amounting to $150 as reported and $149 in Constant Currency and essentially flat year-over-year, amounting to $155 as reported and $154 in Constant Currency in 2024. Based on guidance and using diluted weighted-average shares outstanding of approximately 445 million for the fourth quarter of 2024 and 515 million f
later in the release …
the item shown at left
other guidance in this release
Text is the filed exhibit, verbatim.