XML 39 R2.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Operations - USD ($)
shares in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Revenue      
Total revenue $ 5,333,882 $ 4,710,493 $ 3,175,979
Cruise operating expenses      
Total cruise operating expenses (3,114,081) (2,851,784) (2,152,367)
Other operating expenses      
Selling and administration (883,889) (789,040) (682,810)
Depreciation, amortization and impairment (260,844) (253,719) (278,056)
Total other operating expenses (1,144,733) (1,042,759) (960,866)
Operating income (loss) 1,075,068 815,950 62,746
Non-operating income (expense)      
Interest income 69,374 48,027 14,044
Interest expense (380,486) (528,061) (438,938)
Currency gain (loss) 31,542 (20,815) (35,035)
Private Placement derivatives (loss) gain (364,214) (2,007,089) 808,523
Other financial (loss) income (261,450) (151,469) 12,236
Income (loss) before income taxes 169,834 (1,843,457) 423,576
Income tax expense (16,857) (6,639) (8,902)
Net income (loss) 152,977 (1,850,096) 414,674
Net income (loss) attributable to Viking Holdings Ltd 152,331 (1,850,572) 414,719
Net income (loss) attributable to non-controlling interests $ 646 $ 476 $ (45)
Weighted-average ordinary and special shares outstanding      
Basic 364,015 221,936 221,936
Diluted 366,709 221,936 406,203
Net income (loss) per share attributable to ordinary and special shares      
Basic $ 0.36 $ (4.42) $ 1.11
Diluted $ 0.36 $ (4.42) $ (0.73)
Commissions and Transportation Costs      
Cruise operating expenses      
Total cruise operating expenses $ (1,156,610) $ (1,053,874) $ (769,556)
Direct Costs of Cruise, Land and Onboard      
Cruise operating expenses      
Total cruise operating expenses (676,760) (586,234) (408,652)
Vessel Operating      
Cruise operating expenses      
Total cruise operating expenses (1,280,711) (1,211,676) (974,159)
Cruise and Land      
Revenue      
Total revenue 4,971,282 4,383,524 2,955,872
Onboard and Other      
Revenue      
Total revenue $ 362,600 $ 326,969 $ 220,107