Royal Caribbean Cruises Ltd
NYSE:RCL
Balance Sheet
Balance Sheet Decomposition
Royal Caribbean Cruises Ltd
Royal Caribbean Cruises Ltd
Balance Sheet
Royal Caribbean Cruises Ltd
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
243
|
330
|
629
|
125
|
105
|
231
|
403
|
285
|
420
|
262
|
195
|
205
|
189
|
122
|
133
|
120
|
288
|
244
|
3 684
|
2 702
|
1 935
|
497
|
388
|
825
|
|
| Cash Equivalents |
243
|
330
|
629
|
125
|
105
|
231
|
403
|
285
|
420
|
262
|
195
|
205
|
189
|
122
|
133
|
120
|
288
|
244
|
3 684
|
2 702
|
1 935
|
497
|
388
|
825
|
|
| Total Receivables |
80
|
89
|
85
|
95
|
186
|
314
|
271
|
339
|
267
|
292
|
281
|
260
|
261
|
239
|
292
|
319
|
325
|
306
|
284
|
408
|
531
|
405
|
371
|
317
|
|
| Accounts Receivables |
80
|
89
|
85
|
95
|
186
|
314
|
271
|
339
|
267
|
292
|
281
|
260
|
261
|
239
|
292
|
319
|
325
|
306
|
284
|
408
|
531
|
405
|
371
|
317
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
37
|
53
|
60
|
58
|
77
|
97
|
96
|
108
|
127
|
145
|
146
|
151
|
123
|
121
|
114
|
111
|
154
|
162
|
119
|
150
|
224
|
248
|
265
|
264
|
|
| Other Current Assets |
88
|
102
|
87
|
99
|
135
|
352
|
207
|
295
|
202
|
270
|
265
|
341
|
227
|
355
|
210
|
357
|
476
|
451
|
224
|
340
|
515
|
642
|
681
|
805
|
|
| Total Current Assets |
448
|
575
|
861
|
377
|
502
|
993
|
977
|
1 026
|
1 015
|
969
|
888
|
956
|
801
|
837
|
748
|
908
|
1 242
|
1 163
|
4 312
|
3 600
|
3 205
|
1 792
|
1 705
|
2 211
|
|
| PP&E Net |
9 276
|
9 943
|
10 193
|
10 277
|
11 429
|
12 254
|
13 879
|
15 268
|
16 772
|
16 935
|
17 451
|
17 518
|
18 194
|
18 778
|
20 161
|
19 735
|
23 466
|
26 154
|
25 847
|
26 450
|
28 084
|
30 725
|
32 508
|
36 316
|
|
| PP&E Gross |
9 276
|
9 943
|
10 193
|
10 277
|
11 429
|
12 254
|
13 879
|
15 268
|
16 772
|
16 935
|
17 451
|
17 518
|
0
|
0
|
20 161
|
19 735
|
23 466
|
26 154
|
25 847
|
26 450
|
28 084
|
30 725
|
32 508
|
36 316
|
|
| Accumulated Depreciation |
1 552
|
1 860
|
2 213
|
2 573
|
2 954
|
3 405
|
3 964
|
4 292
|
4 858
|
5 335
|
5 992
|
6 754
|
0
|
0
|
7 981
|
8 045
|
8 969
|
10 083
|
10 017
|
11 180
|
12 529
|
13 810
|
15 309
|
16 976
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
205
|
214
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
435
|
426
|
418
|
404
|
390
|
|
| Goodwill |
279
|
279
|
279
|
283
|
722
|
798
|
779
|
792
|
759
|
747
|
433
|
439
|
421
|
287
|
288
|
289
|
1 378
|
1 386
|
809
|
809
|
809
|
809
|
808
|
808
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
168
|
0
|
0
|
0
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
287
|
354
|
370
|
294
|
516
|
625
|
578
|
598
|
538
|
444
|
466
|
657
|
814
|
990
|
|
| Other Long-Term Assets |
536
|
526
|
631
|
319
|
741
|
938
|
828
|
1 147
|
1 108
|
1 154
|
564
|
591
|
928
|
587
|
596
|
805
|
1 034
|
1 020
|
959
|
467
|
618
|
730
|
831
|
904
|
|
| Other Assets |
279
|
279
|
279
|
283
|
722
|
798
|
779
|
792
|
759
|
747
|
433
|
439
|
421
|
287
|
288
|
289
|
1 378
|
1 386
|
809
|
809
|
809
|
809
|
808
|
808
|
|
| Total Assets |
10 539
N/A
|
11 323
+7%
|
11 964
+6%
|
11 256
-6%
|
13 393
+19%
|
14 982
+12%
|
16 463
+10%
|
18 233
+11%
|
19 654
+8%
|
19 804
+1%
|
19 828
+0%
|
20 073
+1%
|
20 713
+3%
|
20 782
+0%
|
22 310
+7%
|
22 361
+0%
|
27 698
+24%
|
30 320
+9%
|
32 465
+7%
|
32 258
-1%
|
33 776
+5%
|
35 131
+4%
|
37 070
+6%
|
41 619
+12%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
171
|
188
|
163
|
160
|
194
|
223
|
245
|
265
|
249
|
305
|
352
|
372
|
332
|
302
|
305
|
360
|
488
|
564
|
353
|
546
|
647
|
792
|
919
|
953
|
|
| Accrued Liabilities |
308
|
272
|
330
|
343
|
408
|
534
|
816
|
635
|
714
|
688
|
648
|
642
|
684
|
697
|
738
|
950
|
974
|
1 245
|
971
|
1 208
|
1 540
|
1 543
|
1 709
|
2 116
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
775
|
1 434
|
409
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
123
|
315
|
905
|
601
|
373
|
352
|
472
|
756
|
1 199
|
639
|
1 519
|
1 563
|
800
|
900
|
1 224
|
1 118
|
1 609
|
1 113
|
962
|
2 243
|
2 088
|
1 720
|
1 603
|
3 180
|
|
| Other Current Liabilities |
568
|
730
|
875
|
885
|
897
|
1 231
|
1 141
|
1 093
|
1 283
|
1 436
|
1 547
|
1 689
|
2 034
|
2 394
|
2 174
|
2 426
|
3 265
|
3 597
|
1 842
|
3 288
|
4 299
|
5 346
|
5 586
|
5 806
|
|
| Total Current Liabilities |
1 170
|
1 505
|
2 274
|
1 989
|
1 872
|
2 339
|
2 674
|
2 749
|
3 445
|
3 068
|
4 066
|
4 267
|
3 849
|
4 293
|
4 442
|
4 855
|
7 112
|
7 953
|
4 537
|
7 286
|
8 573
|
9 401
|
9 817
|
12 055
|
|
| Long-Term Debt |
5 322
|
5 521
|
4 827
|
3 554
|
5 040
|
5 347
|
6 540
|
7 664
|
7 951
|
7 857
|
6 970
|
6 511
|
7 476
|
7 628
|
7 852
|
6 126
|
8 073
|
8 130
|
17 958
|
18 847
|
21 303
|
19 732
|
18 473
|
18 165
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
542
|
570
|
0
|
0
|
0
|
175
|
172
|
208
|
|
| Other Liabilities |
12
|
35
|
59
|
159
|
389
|
539
|
447
|
321
|
357
|
472
|
483
|
486
|
1 104
|
799
|
895
|
678
|
865
|
1 504
|
1 209
|
1 040
|
1 031
|
1 099
|
1 045
|
1 154
|
|
| Total Liabilities |
6 504
N/A
|
7 060
+9%
|
7 160
+1%
|
5 701
-20%
|
7 302
+28%
|
8 225
+13%
|
9 660
+17%
|
10 734
+11%
|
11 753
+9%
|
11 397
-3%
|
11 519
+1%
|
11 265
-2%
|
12 429
+10%
|
12 719
+2%
|
13 189
+4%
|
11 659
-12%
|
16 593
+42%
|
18 156
+9%
|
23 705
+31%
|
27 173
+15%
|
30 908
+14%
|
30 407
-2%
|
29 507
-3%
|
31 582
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
|
| Retained Earnings |
1 983
|
2 162
|
2 533
|
3 132
|
3 639
|
4 115
|
4 593
|
4 755
|
5 260
|
5 823
|
5 745
|
6 055
|
6 575
|
6 945
|
7 860
|
9 022
|
10 263
|
11 523
|
5 563
|
302
|
1 707
|
10
|
2 612
|
5 925
|
|
| Additional Paid In Capital |
2 054
|
2 101
|
2 206
|
2 706
|
2 904
|
2 943
|
2 953
|
2 973
|
3 027
|
3 072
|
3 110
|
3 159
|
3 254
|
3 298
|
3 329
|
3 390
|
3 421
|
3 494
|
5 999
|
7 557
|
7 285
|
7 474
|
7 831
|
7 964
|
|
| Treasury Stock |
7
|
8
|
8
|
258
|
423
|
424
|
424
|
414
|
414
|
414
|
414
|
414
|
650
|
853
|
1 153
|
1 378
|
1 953
|
2 058
|
2 064
|
2 066
|
2 068
|
2 069
|
2 081
|
3 251
|
|
| Other Equity |
4
|
6
|
71
|
28
|
31
|
121
|
320
|
183
|
25
|
76
|
135
|
6
|
897
|
1 328
|
916
|
334
|
628
|
798
|
739
|
711
|
643
|
674
|
802
|
604
|
|
| Total Equity |
4 035
N/A
|
4 263
+6%
|
4 805
+13%
|
5 554
+16%
|
6 092
+10%
|
6 757
+11%
|
6 803
+1%
|
7 500
+10%
|
7 901
+5%
|
8 408
+6%
|
8 309
-1%
|
8 808
+6%
|
8 284
-6%
|
8 063
-3%
|
9 121
+13%
|
10 702
+17%
|
11 105
+4%
|
12 164
+10%
|
8 761
-28%
|
5 086
-42%
|
2 869
-44%
|
4 724
+65%
|
7 563
+60%
|
10 037
+33%
|
|
| Total Liabilities & Equity |
10 539
N/A
|
11 323
+7%
|
11 964
+6%
|
11 256
-6%
|
13 393
+19%
|
14 982
+12%
|
16 463
+10%
|
18 233
+11%
|
19 654
+8%
|
19 804
+1%
|
19 828
+0%
|
20 073
+1%
|
20 713
+3%
|
20 782
+0%
|
22 310
+7%
|
22 361
+0%
|
27 698
+24%
|
30 320
+9%
|
32 465
+7%
|
32 258
-1%
|
33 776
+5%
|
35 131
+4%
|
37 070
+6%
|
41 619
+12%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
192
|
196
|
201
|
210
|
212
|
212
|
213
|
214
|
216
|
217
|
219
|
220
|
219
|
218
|
215
|
209
|
209
|
209
|
237
|
255
|
255
|
256
|
269
|
270
|
|