Employee Benefits and Share-Based Compensation (Tables)
|
12 Months Ended |
Dec. 31, 2024 |
|---|
| Disclosure of Compensation Related Costs, Share-based Payments [Abstract] |
|
| Schedule of summary of option activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted- |
|
|
|
|
|
Number of Share Option Awards |
|
Weighted-Average Exercise Price |
|
Average |
|
Aggregate |
|
|
Time- |
|
Performance- |
|
Time- |
|
Performance- |
|
Contractual |
|
Intrinsic |
|
|
Based |
|
Based |
|
Based |
|
Based |
|
Term |
|
Value |
|
|
Awards |
|
Awards |
|
Awards |
|
Awards |
|
(years) |
|
(in thousands) |
Outstanding as of January 1, 2024 |
|
3,524,856 |
|
114,583 |
|
$ |
52.98 |
|
$ |
59.43 |
|
1.26 |
|
$ |
— |
Forfeited and cancelled |
|
(1,351,413) |
|
(114,583) |
|
|
49.40 |
|
|
59.43 |
|
|
|
|
|
Outstanding as of December 31, 2024 |
|
2,173,443 |
|
— |
|
$ |
55.20 |
|
$ |
— |
|
0.61 |
|
$ |
— |
Vested and expected to vest as of December 31, 2024 |
|
2,173,443 |
|
— |
|
$ |
55.20 |
|
$ |
— |
|
0.61 |
|
$ |
— |
Exercisable as of December 31, 2024 |
|
2,173,443 |
|
— |
|
$ |
55.20 |
|
$ |
— |
|
0.61 |
|
$ |
— |
|
| Schedule of compensation expense recognized for share-based compensation |
The compensation expense recognized for share-based compensation for the periods presented include the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
Classification of expense |
|
2024 |
|
2023 |
|
2022 |
Payroll and related (1) |
|
$ |
19,378 |
|
$ |
18,564 |
|
$ |
21,043 |
Marketing, general and administrative (2) |
|
|
72,403 |
|
|
100,376 |
|
|
92,520 |
Total share-based compensation expense |
|
$ |
91,781 |
|
$ |
118,940 |
|
$ |
113,563 |
| (1) |
Amounts relate to equity granted to certain of our shipboard officers. |
| (2) |
Amounts relate to equity granted to certain of our corporate employees. |
|
| Schedule of restricted stock units activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
Weighted- |
|
Number of |
|
Weighted- |
|
|
Time-Based |
|
Average Grant |
|
Performance- |
|
Average Grant |
|
|
Awards |
|
Date Fair Value |
|
Based Awards |
|
Date Fair Value |
Non-vested as of January 1, 2024 |
|
9,083,120 |
|
$ |
17.39 |
|
2,140,134 |
|
$ |
19.41 |
Granted |
|
4,673,132 |
|
|
19.25 |
|
945,040 |
(1) |
|
19.29 |
Vested |
|
(4,358,233) |
|
|
18.81 |
|
(569,552) |
|
|
25.52 |
Forfeited or expired |
|
(474,301) |
|
|
17.33 |
|
(250,200) |
|
|
17.42 |
Non-vested as of December 31, 2024 |
|
8,923,718 |
|
$ |
17.68 |
|
2,265,422 |
|
$ |
18.04 |
Non-vested and expected to vest as of December 31, 2024 |
|
8,923,718 |
|
$ |
17.68 |
|
2,265,422 |
|
$ |
18.04 |
| (1) |
Number of performance-based RSU awards included assumes maximum achievement of performance targets. |
|
| Schedule of amounts related to the Shipboard Retirement Plan |
The amounts related to the Shipboard Retirement Plan were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
As of or for the Year Ended December 31, |
|
|
2024 |
|
2023 |
|
2022 |
Pension expense: |
|
|
|
|
|
|
|
|
|
Service cost |
|
$ |
2,875 |
|
$ |
2,312 |
|
$ |
2,797 |
Interest cost |
|
|
1,677 |
|
|
1,472 |
|
|
873 |
Amortization of prior service cost |
|
|
378 |
|
|
378 |
|
|
378 |
Amortization of actuarial gain |
|
|
— |
|
|
(123) |
|
|
— |
Total pension expense |
|
$ |
4,930 |
|
$ |
4,039 |
|
$ |
4,048 |
Change in projected benefit obligation: |
|
|
|
|
|
|
|
|
|
Projected benefit obligation at beginning of year |
|
$ |
34,404 |
|
$ |
28,765 |
|
$ |
34,688 |
Service cost |
|
|
2,875 |
|
|
2,312 |
|
|
2,797 |
Interest cost |
|
|
1,677 |
|
|
1,472 |
|
|
873 |
Actuarial (gain) loss |
|
|
(6,740) |
|
|
3,668 |
|
|
(8,511) |
Direct benefit payments |
|
|
(983) |
|
|
(1,813) |
|
|
(1,082) |
Projected benefit obligation at end of year |
|
$ |
31,233 |
|
$ |
34,404 |
|
$ |
28,765 |
Amounts recognized in the consolidated balance sheets: |
|
|
|
|
|
|
|
|
|
Projected benefit obligation |
|
$ |
31,233 |
|
$ |
34,404 |
|
$ |
28,765 |
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, |
|
|
2024 |
|
2023 |
|
2022 |
Amounts recognized in accumulated other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
Prior service cost |
|
$ |
(1,891) |
|
$ |
(2,269) |
|
$ |
(2,647) |
Accumulated actuarial gain |
|
|
8,029 |
|
|
1,289 |
|
|
5,080 |
Accumulated other comprehensive income (loss) |
|
$ |
6,138 |
|
$ |
(980) |
|
$ |
2,433 |
|
| Schedule of pension benefits expected to be paid in each of the next five years and in aggregate for the five years thereafter |
The pension benefits expected to be paid in each of the next five years and in aggregate for the five years thereafter are as follows (in thousands):
|
|
|
|
Year |
|
Amount |
2025 |
|
$ |
1,740 |
2026 |
|
|
1,866 |
2027 |
|
|
2,151 |
2028 |
|
|
2,450 |
2029 |
|
|
2,891 |
Next five years |
|
|
18,434 |
|