Royal Caribbean Cruises Ltd. logo

Royal Caribbean Cruises Ltd.

RCL | NYSE
Chart Builder DCF Calculator
$322.44
+$15.26 (+4.97%)
Nov 2, 2026, 12:13 PM ET · Market open
TTM
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
4.58B 4.43B 4.5B 4.29B 4.09B 3.62B 3.27B 2.9B 2.62B 2.51B 2.12B 1.7B 924.79M -52.24M -1.04B -2.16B -3.01B -4.47B -5.3B -5.26B -5.27B -5.19B -5.47B
Depreciation & Amortization
1.87B 1.81B 1.77B 1.72B 1.68B 1.65B 1.63B 1.6B 1.56B 1.51B 1.48B 1.46B 1.45B 1.44B 1.43B 1.41B 1.38B 1.35B 1.32B 1.29B 1.28B 1.27B 1.27B
Stock-Based Compensation
133M 151M 160M 175M 294M 276M 275M 267M 155.69M 142.69M 144.69M 125.69M 90.83M 91.98M 39.28M 36.12M 32.49M 38.21M 67.64M 63.64M 65.34M 66.58M 66.04M
Other Working Capital
-519M -341M 341M 379M 393M 78M 213M 49M 159.45M 358.45M 620.45M 973.45M 1.27B 1.66B 1.81B 1.21B 1.12B 1.92B 1.75B 1.51B 813.51M 441.37M -645.63M
Other Non-Cash Items
735M 693M 13M -125M -120M -26M 108M 298M 368.83M 110.83M 80.83M 28.83M 88.34M 123.73M 214.27M 243.3M 271.66M 477.44M 491.84M 587.54M 845.36M 838.84M 1.05B
Deferred Income Tax
n/a -1M 3M 3M -15M -1M -1M n/a 9.72M 2.72M 2.72M -8.28M -10.23M -18.37M -29.51M -21.58M -25.93M -43.73M -42.49M -42.98M -35.6M -14.58M -12.6M
Change in Working Capital
-428M -304M 223M 403M 387M 215M 289M 204M 205.75M 394.75M 668.75M 1.17B 1.4B 1.65B 1.71B 973.29M 1.06B 1.99B 1.86B 1.48B 619.65M 73.23M -1.64B
Operating Cash Flow
6.9B 6.79B 6.67B 6.47B 6.31B 5.74B 5.56B 5.27B 4.91B 4.68B 4.49B 4.48B 3.94B 3.23B 2.32B 481.86M -299.79M -658.47M -1.6B -1.88B -2.5B -2.95B -4.74B
Capital Expenditures
-5.39B -7.2B -5.3B -5.23B -4.27B -2.15B -3.45B -3.27B -5.28B -5.23B -3.89B -3.9B -1.5B -1.44B -1.6B -2.71B -3.12B -3.26B -2.53B -2.23B -2.05B -1.86B -1.77B
Cash Acquisitions
-12M -44M -80M -106M -94M -89M -64M -47M -56M -51M -40M -31M -21.39M 614K n/a n/a -758K -758K 141K -70.23M -82.75M -82.75M -168.98M
Purchase of Investments
-18M -13M -63M -24M -32M n/a -48M -81M -80.73M -163.73M -114.73M -85.73M -32.52M -104.86M -284.06M -355.91M -408.72M -305.18M -124.74M -74.25M -76.31M -77.94M -92.12M
Sales Maturities Of Investments
56M 89M 217M 200M 149M 118M 19M 19M 25.9M 28.9M 29.9M 34.9M 32.59M 34.48M 51.9M 52.55M 59.95M 55.8M 46.38M 44.49M 39.6M 39.08M 18.5M
Other Investing Acitivies
50M 102M 126M 147M 77M 23M -43M -69M 16.4M 21.4M 27.4M 56.4M 51.3M 28.87M 52.51M 25.66M 12.77M 22.8M -11.01M 184.95M 215.52M 210.26M 211.92M
Investing Cash Flow
-5.31B -7.07B -5.1B -5.01B -4.17B -2.1B -3.59B -3.45B -5.38B -5.4B -3.98B -3.92B -1.47B -1.48B -1.78B -2.99B -3.46B -3.49B -2.62B -2.14B -1.95B -1.77B -1.8B
Debt Repayment
878M 2.64B 448M n/a -727M -2.51B -1.45B -1.76B 471.79M 568.79M -1.1B -2.01B -3.56B -3.16B -1.29B 2.01B 2.31B 2.2B 1.31B 1.62B 1.84B 2B 5.25B
Common Stock Repurchased
-1.54B -1.95B -1.75B -1.16B -655M -241M -241M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-787M -590M -386M -264M -659M -455M -255M -107M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -162.86M
Other Financial Acitivies
287M 331M 248M 405M -83M -91M -73M -57M -189.36M -184.36M -203.36M 11.65M 123.09M 28.74M 11.35M -268.26M -276.56M -200.25M -221.91M -202.14M 1.25B 1.2B 1.04B
Financial Cash Flow
-1.16B 428M -1.44B -1.02B -2.12B -3.3B -2.02B -1.92B 282.43M 384.43M -1.3B -1.99B -3.44B -3.13B -1.28B 1.74B 2.03B 2B 1.09B 3.04B 4.72B 4.82B 7.74B
Net Cash Flow
419M 140M 126M 437M 14M 344M -51M -109M -182.12M -336.12M -791.12M -1.44B -967.21M -1.38B -741.5M -766.77M -1.72B -2.15B -3.12B -982.7M 272.54M 103.68M 1.2B
Free Cash Flow
1.51B -416M 1.37B 1.24B 2.04B 3.59B 2.11B 2B -370.36M -555.36M 607.64M 579.64M 2.44B 1.79B 721.73M -2.23B -3.42B -3.92B -4.13B -4.11B -4.54B -4.81B -6.51B
Adj. Free Cash Flow
1.38B -567M 1.21B 1.06B 1.74B 3.31B 1.84B 1.73B -526.05M -698.05M 462.95M 453.95M 2.35B 1.7B 682.45M -2.26B -3.45B -3.96B -4.2B -4.17B -4.61B -4.88B -6.58B
Maintenance CapEx
-1.49B -2.74B -2.27B -1.81B -1.73B n/a -351.2M -351.2M -562.91M -562.91M -211.71M -211.71M n/a n/a n/a n/a n/a n/a -224.48M -1.29B -1.68B -1.86B -1.77B
Growth CapEx
-3.89B -4.47B -3.03B -3.42B -2.54B -2.15B -3.1B -2.92B -4.72B -4.67B -3.68B -3.69B -1.5B -1.44B -1.6B -2.71B -3.12B -3.26B -2.31B -943.53M -368.1M n/a n/a
Owner Earnings
5.4B 4.05B 4.4B 4.65B 4.58B 5.74B 5.21B 4.91B 4.35B 4.11B 4.28B 4.27B 3.94B 3.23B 2.32B 481.86M -299.79M -658.47M -1.82B -3.16B -4.18B -4.81B -6.51B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.