{"schemaVersion":"edgar.public-analysis.v1","calculationVersion":"analysis-v1.4:context-v3","mappingVersion":"analysis-mappings-v2","status":"ready","ticker":"NCLH","cik":"0001513761","name":"Norwegian Cruise Line Holdings Ltd.","lens":"corporate","businessModel":"corporate","basis":"annual","asOf":"","selectedEnd":"latest","period":{"kind":"annual","start":"2025-01-01","end":"2025-12-31","fiscalYear":2025,"fiscalPeriod":"FY"},"comparisonPeriod":{"kind":"annual","start":"2024-01-01","end":"2024-12-31","fiscalYear":2024,"fiscalPeriod":"FY"},"checkedAt":"2026-09-27T02:12:01.138Z","retrievedAt":"2026-09-13T08:21:23.875Z","calculatedAt":"2026-09-19T02:01:05.417Z","freshUntil":"2026-09-28T03:12:01.138Z","stale":false,"metrics":[{"key":"revenue","label":"Revenue","format":"currency","unit":"USD","value":9827592000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[0],"calculations":[],"previous":{"value":9479651000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[1],"calculations":[]},"change":{"delta":347941000,"percent":3.6703988364128595,"reason":null}},{"key":"netIncome","label":"Net Income","format":"currency","unit":"USD","value":423246000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2],"calculations":[],"previous":{"value":910257000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3],"calculations":[]},"change":{"delta":-487011000,"percent":-53.50258223776362,"reason":null}},{"key":"operatingMargin","label":"Operating margin","format":"percent","unit":"%","value":15.882507128908077,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[4,0],"calculations":[],"previous":{"value":15.463712746386971,"classification":"calculated","formula":"Reported operating income / reported revenue × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[5,1],"calculations":[]},"change":{"delta":0.41879438252110646,"percent":null,"reason":null}},{"key":"operatingCashFlow","label":"Operating Cash Flow","format":"currency","unit":"USD","value":2089746000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6],"calculations":[],"previous":{"value":2049823000,"classification":"reported","formula":null,"observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7],"calculations":[]},"change":{"delta":39923000,"percent":1.9476315759946103,"reason":null}},{"key":"freeCashFlow","label":"Free cash flow","format":"currency","unit":"USD","value":-1169860000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[6,8],"calculations":[],"previous":{"value":838871000,"classification":"calculated","formula":"Operating cash flow − reported purchases of property, plant and equipment","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[7,9],"calculations":[]},"change":{"delta":-2008731000,"percent":-239.45648377402486,"reason":null}},{"key":"roe","label":"Return on average equity","format":"percent","unit":"%","value":23.285168019273094,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2025-01-01","end":"2025-12-31"},"reason":null,"sourceIds":[2,10,11],"calculations":[],"previous":{"value":105.4608671070056,"classification":"calculated","formula":"Net income / average beginning and ending equity × annualization factor × 100","observationPeriod":{"kind":"duration","start":"2024-01-01","end":"2024-12-31"},"reason":null,"sourceIds":[3,11,12],"calculations":[]},"change":{"delta":-82.17569908773251,"percent":null,"reason":null}}],"sourceCatalog":[{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":9827592000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false},{"taxonomy":"us-gaap","tag":"RevenueFromContractWithCustomerIncludingAssessedTax","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":9479651000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":423246000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":910257000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1560868000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false},{"taxonomy":"us-gaap","tag":"OperatingIncomeLoss","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1465906000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2089746000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false},{"taxonomy":"us-gaap","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2049823000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3259606000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false},{"taxonomy":"us-gaap","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1210952000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2025-12-31","value":2209888000,"accession":"0001104659-26-089657","filed":"2026-08-03","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926089657/nclh-20260630x10q.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2024-12-31","value":1425439000,"accession":"0001104659-26-089657","filed":"2026-08-03","form":"10-Q","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926089657/nclh-20260630x10q.htm","revised":false},{"taxonomy":"us-gaap","tag":"StockholdersEquity","unit":"USD","start":null,"end":"2023-12-31","value":300807000,"accession":"0001104659-26-022067","filed":"2026-03-02","form":"10-K","url":"https://www.sec.gov/Archives/edgar/data/1513761/000110465926022067/nclh-20251231x10k.htm","revised":false}],"coverage":{"displayedMetrics":6,"availableMetrics":6,"reportedMetrics":3,"calculatedMetrics":3,"comparableMetrics":6,"sourceCount":13,"sourceInputsOmitted":0,"preparedHistoryPeriods":11},"limitations":["Normalized standard SEC XBRL concepts, not a complete reproduction of the filed financial statements. Missing values are not zero.","Values are unscaled USD, reported per-share units, percentages or ratios as labeled. Balance-sheet inputs are point-in-time observations; income and cash-flow inputs cover their stated durations.","The latest filed values in the prepared model are used, including subsequent comparative revisions. Selecting an older reporting end does not create an as-filed historical vintage.","Year-over-year changes require compatible periods. Percentage growth is not calculated from a zero or negative base; percentage-valued metrics change in percentage points.","Reported inputs, calculated metrics and source-check dates remain separate. CFTC positioning, market prices and personal research assumptions are outside this summary."],"interactiveUrl":"/analysis/NCLH#analysis-workspace","summaryUrl":"/api/v1/analysis/NCLH"}