NCLH Dividend: Norwegian Cruise Line Holdings Ltd Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	9,692	9,479	8,549	4,843	648	1,279
Revenue Growth (YoY)	4%	11%	77%	647%	-49%	-80%
Cost of Revenue	5,623	5,688	5,468	4,267	1,608	1,693
Gross Profit	4,069	3,790	3,081	576	-960	-413
Selling, General & Admin	1,527	1,434	1,341	1,367	891	745
Research & Development	--	--	--	--	--	--
Operating Expenses	2,480	2,325	2,150	2,116	1,592	1,463
Other Non Operating Income (Expenses)	18	0	-11	76	124	-33
Pretax Income	530	772	163	-2,276	-4,501	-4,000
Income Tax Expense	-132	-137	-3	-6	5	12
Net Income	663	910	166	-2,269	-4,506	-4,012
Net Income Growth	21%	448%	-107%	-50%	12%	-531%
Shares Outstanding (Diluted)	495.72	515.03	427.4	419.8	365.4	254.7
Shares Change (YoY)	-4%	21%	2%	15%	43%	18%
EPS (Diluted)	1.33	1.76	0.38	-5.41	-12.33	-15.75
EPS Growth	25%	355%	-107%	-56%	-22%	-466%
Free Cash Flow	-1,035	838	-744	-1,573	-3,220	-3,502
Free Cash Flow Per Share	-2.08	1.62	-1.74	-3.74	-8.81	-13.74
Gross Margin	41.98%	39.98%	36.03%	11.89%	-148.14%	-32.29%
Operating Margin	16.38%	15.45%	10.87%	-31.77%	-393.82%	-146.67%
Profit Margin	6.84%	9.6%	1.94%	-46.85%	-695.37%	-313.68%
Free Cash Flow Margin	-10.67%	8.84%	-8.7%	-32.47%	-496.91%	-273.8%
EBITDA	2,540	2,355	1,738	-790	-1,852	-1,159
EBITDA Margin	26.2%	24.84%	20.32%	-16.31%	-285.8%	-90.61%
D&A For EBITDA	952	890	808	749	700	717
EBIT	1,588	1,465	930	-1,539	-2,552	-1,876
EBIT Margin	16.38%	15.45%	10.87%	-31.77%	-393.82%	-146.67%
Effective Tax Rate	-24.9%	-17.74%	-1.84%	0.26%	-0.11%	-0.3%

Norwegian Cruise Line Holdings Ltd (NCLH) Price