Stock Analysis on Net

Royal Caribbean Cruises Ltd. (NYSE:RCL)

$22.49

This company has been moved to the archive! The financial data has not been updated since July 29, 2022.

Price to FCFE (P/FCFE)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to Equity (FCFE)

Royal Caribbean Cruises Ltd., FCFE calculation

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income (loss) attributable to Royal Caribbean Cruises Ltd.
Net income attributable to noncontrolling interest
Net noncash charges
Changes in operating assets and liabilities
Net cash provided by (used in) operating activities
Purchases of property and equipment
Debt proceeds
Debt issuance costs
Repayments of debt
Premium on repayment of debt
Proceeds from issuance of commercial paper notes
Repayments of commercial paper notes
Free cash flow to equity (FCFE)

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


Over the analyzed period, the net cash provided by operating activities exhibited notable fluctuations. From 2017 through 2019, there was a consistent increase, rising from approximately 2.87 billion USD to nearly 3.72 billion USD, indicating strengthening operational cash generation during these years. However, a sharp reversal is observed starting in 2020, with net cash from operations turning negative at approximately -3.73 billion USD, and although improving somewhat in 2021, it remained negative at around -1.88 billion USD. This significant downturn suggests a substantial disruption in core business operations during the latter years, likely impacting liquidity and operational efficiency.

Free cash flow to equity (FCFE) showed a less consistent pattern. Initially, it rose from about 291 million USD in 2017 to a peak of over 2.12 billion USD in 2018, indicating increased cash flows available to equity shareholders. However, a decrease occurred in 2019, with FCFE dropping to approximately 734 million USD. Thereafter, in 2020, FCFE climbed again, reaching approximately 2.56 billion USD, likely reflecting cash flow management strategies or changes in investing and financing activities. Nevertheless, by 2021, FCFE swung to a significant negative figure of around -2.69 billion USD, aligning with the negative operating cash flow in that year and reflecting potential financial stress or increased outflows affecting shareholders’ equity.

Overall, the trends indicate a stable and growing operational cash flow environment up to 2019, followed by pronounced volatility and negative cash flow impacts starting in 2020. The company's ability to generate cash from operations and provide free cash flow to equity was substantially impaired in the last two years of the period, signaling challenges that may have influenced financial strategy, investment capacity, and shareholder returns.


Price to FCFE Ratio, Current

Royal Caribbean Cruises Ltd., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)
FCFE per share
Current share price (P)
Valuation Ratio
P/FCFE
Benchmarks
P/FCFE, Competitors1
Airbnb Inc.
Booking Holdings Inc.
Chipotle Mexican Grill Inc.
McDonald’s Corp.
Starbucks Corp.
P/FCFE, Sector
Consumer Services
P/FCFE, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2021-12-31).

1 Click competitor name to see calculations.

If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.


Price to FCFE Ratio, Historical

Royal Caribbean Cruises Ltd., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
No. shares of common stock outstanding1
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in thousands)2
FCFE per share3
Share price1, 4
Valuation Ratio
P/FCFE5
Benchmarks
P/FCFE, Competitors6
Airbnb Inc.
Booking Holdings Inc.
Chipotle Mexican Grill Inc.
McDonald’s Corp.
Starbucks Corp.
P/FCFE, Sector
Consumer Services
P/FCFE, Industry
Consumer Discretionary

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 Data adjusted for splits and stock dividends.

2 See details »

3 2021 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= ÷ =

4 Closing price as at the filing date of Royal Caribbean Cruises Ltd. Annual Report.

5 2021 Calculation
P/FCFE = Share price ÷ FCFE per share
= ÷ =

6 Click competitor name to see calculations.


The analysis of the financial data reveals several notable trends over the indicated periods.

Share Price
The share price exhibited a declining trend from 2017 through 2021. Starting at $130.55 in December 2017, it decreased moderately to $120.93 in 2018 and further dropped to $89.55 in 2019. There was a slight recovery to $93.27 in 2020, followed by another decline to $73.67 in 2021. This overall downward movement suggests deteriorating market valuation or investor confidence during these years.
Free Cash Flow to Equity (FCFE) per Share
The FCFE per share showed considerable volatility throughout the periods. It was modest at $1.36 in 2017 and saw a substantial increase to $10.18 in 2018. This was followed by a decline to $3.51 in 2019, then a rebound to $10.77 in 2020. However, the FCFE per share turned negative in 2021, recording -$10.54. The negative FCFE in 2021 indicates cash outflows to equity holders, which could signal financial stress or significant cash usage impacting shareholder returns.
Price-to-FCFE Ratio (P/FCFE)
The P/FCFE ratio decreased sharply from 95.99 in 2017 to 11.88 in 2018, indicating that the share price became more reasonably valued relative to the FCFE, likely reflecting the significant rise in FCFE per share that year. The ratio then increased to 25.49 in 2019, suggesting a less favorable valuation, before falling again to 8.66 in 2020. Data for 2021 is not available, presumably due to the negative FCFE per share, rendering the ratio not meaningful. The fluctuations in the P/FCFE ratio highlight volatility in valuation metrics relative to cash generation capacity per share.

Overall, the data illustrates a company experiencing substantial variability in cash flow generation and market valuation metrics over the five-year span, culminating in negative cash flow to equity in the last reported year. The declining share price alongside erratic FCFE per share trends may point to challenges faced by the company affecting investor sentiment and financial stability toward the end of the period.