6-K
Viking Holdings Ltd (VIK)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
____________________________
FORM 6-K
____________________________
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of May 2025
Commission File Number: 001-42039
____________________________
Viking Holdings Ltd
(Translation of registrant’s name into English)
____________________________
94 Pitts Bay Road
Pembroke, Bermuda HM 08
(Address of principal executive office)
____________________________
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
| Form 20-F ☒ | Form 40-F ☐ |
|---|
Explanatory Note
On May 20, 2025, Viking Holdings Ltd issued a press release reporting its financial results for the first quarter of 2025, ended March 31, 2025. A copy of the press release is furnished as Exhibit 99.1 to this Report on Form 6-K and incorporated by reference herein.
Exhibit Index
| Exhibit Number | Description |
|---|---|
| 99.1 | Press Release of Viking Holdings Ltd, dated May 20, 2025 |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: May 20, 2025
| Viking Holdings Ltd | |
|---|---|
| By: | /s/ Leah Talactac |
| Name: | Leah Talactac |
| Title: | President and Chief Financial Officer |
EX-99.1
Exhibit 99.1
Viking Reports First Quarter 2025 Financial Results
LOS ANGELES, May 20, 2025, Business Wire—Viking Holdings Ltd (the “Company” or “Viking”) (NYSE: VIK) today reported financial results for the first quarter ended March 31, 2025.
Key Highlights
- Total revenue was $897.1 million for the first quarter of 2025, an increase of 24.9% compared to the same period in 2024.
- Gross margin increased 53.9% and Adjusted Gross Margin increased 23.8% compared to the same period in 2024.
- Net Yield was $544, an increase of 7.1% compared to the same period in 2024.
- Adjusted EBITDA was $72.8 million, an increase of $77.3 million compared to the same period in 2024.
- Diluted EPS was $(0.24) and Adjusted EPS was $(0.24).
- Net Leverage improved from 2.4x as of December 31, 2024 to 2.0x as of March 31, 2025.
- As of May 11, 2025, for its Core Products, Viking had sold 92% of its Capacity Passenger Cruise Days for the 2025 season and 37% of its Capacity Passenger Cruise Days for the 2026 season.
"Viking is off to a remarkable start in 2025, with our first quarter financial performance underscoring the continued momentum in our business,” said Torstein Hagen, Chairman and CEO of Viking. “During the quarter, we increased capacity by 14.9% and simultaneously delivered a 7.1% growth in Net Yield – clear indicators of the robust demand for meaningful and enriching travel experiences among our core demographic. We are also delighted to have already booked 92% of our capacity for the 2025 season. Looking ahead, we remain firmly focused on generating demand and delivering best-in-class differentiated products through our one Viking brand, which will advance our long-term strategy of thoughtful, sustainable growth."
First Quarter 2025 Consolidated Results
During the first quarter of 2025, Capacity PCDs increased by 14.9% over the same period in 2024. This increase was mainly driven by the addition of two new river vessels and a new ocean ship delivered in 2024. Occupancy for the first quarter of 2025 was 94.5%.
Total revenue for the first quarter of 2025 was $897.1 million, an increase of $178.9 million, or 24.9% over the same period in 2024 mainly driven by increased Capacity PCDs and higher revenue per PCD in 2025 compared to 2024.
Gross margin for the first quarter of 2025 was $245.5 million, an increase of $86.0 million, or 53.9% over the same period in 2024 and Adjusted Gross Margin for the first quarter of 2025 was $613.3 million, an increase of $118.0 million, or 23.8%, over the same period in 2024. Net Yield was $544 for the first quarter, up 7.1% year-over year.
Vessel operating expenses were $309.9 million and vessel operating expenses excluding fuel were $268.2 million. Compared to the same period in 2024, vessel operating expenses increased $28.8 million, or 10.2%, and vessel operating expenses excluding fuel increased $29.2 million, or 12.2% mainly driven by the increase in the size of the Company's fleet in 2025 compared to 2024.
Net loss for the first quarter of 2025 was $105.5 million compared to $490.7 million for the same period in 2024. The first quarter of 2024 includes a loss of $330.5 million related to the net impact of the Private Placement derivative loss and interest expense related to the Company's Series C Preference Shares. These converted into ordinary shares immediately prior to the consummation of the Company’s IPO. Adjusted Net Loss attributable to Viking Holdings Ltd for the first quarter of 2025 was a loss of $105.5 million compared to a loss of $137.9 million for the same period in 2024.
Adjusted EBITDA was $72.8 million, an increase of $77.3 million compared to the first quarter of 2024. The increase in Adjusted EBITDA was mainly driven by increased Capacity PCDs and higher revenue per PCD.
Diluted EPS was $(0.24) and Adjusted EPS was $(0.24) for the first quarter of 2025, compared to Diluted EPS of $(1.20) and Adjusted EPS of $(0.33) for the first quarter of 2024.
Our first quarter results reflect the seasonality of our business. While our ocean, expedition and Mississippi products operate year-round, the primary cruising season for our river product is from April to October.
Update on Operating Capacity and Bookings
For our Core Products, operating capacity is 12% higher for the 2025 season compared to the 2024 season and 8% higher for the 2026 season compared to the 2025 season.
As of May 11, 2025, for our Core Products, we had sold 92% of our Capacity PCDs for the 2025 season and 37% for the 2026 season. We had $5,508 million of Advance Bookings for the 2025 season, 21% higher than the 2024 season at the same point in time; and we had $2,676 million of Advance Bookings for the 2026 season, 11% higher than the 2025 season at the same point in time. Advance Bookings per PCD for the 2025 season was $794, 7% higher than the 2024 season at the same point in time, and Advance Bookings per PCD for the 2026 season was $885, 4% higher than the 2025 season at the same point in time.
“We are seeing sustained strength in demand, with 92% of our 2025 capacity already booked—effectively selling out the year, given our typical load factor,” said Leah Talactac, President and CFO of Viking. “With 2025 now largely secured, our focus has shifted to 2026 where we have a solid foundation with more than 37% of our capacity already sold, positioning us well amid evolving macroeconomic conditions. This performance highlights the strength and resilience of our customer base, the differentiation of our product offering, and the continued impact of our strategic initiatives—including an extended booking window, direct marketing efforts, and a compelling value proposition.”
Balance Sheet and Liquidity
As of March 31, 2025:
- The Company had $2.8 billion in cash and cash equivalents and an undrawn revolver facility of $375.0 million.
- Scheduled principal payments are $438.7 million for the remainder of 2025 and $216.6 million for 2026. In May 2025, the Company paid $250 million of senior notes at their maturity.
- Deferred revenue was $4.8 billion.
New Build and Capacity
Since our fourth quarter 2024 earnings release, the Company:
- Took delivery of the Viking Nerthus, a river vessel that operates in Europe.
- Exercised its options and entered into shipbuilding contracts for two ocean ships scheduled for delivery in 2031.
- Entered into option agreements for two additional ocean ships which have an exercise date of July 30, 2027, scheduled for delivery in 2033.
- Announced that the Viking Libra, scheduled for delivery in 2026, will be a hydrogen-powered cruise ship, capable of operating with zero emissions.
- Announced it would build an additional river vessel to operate in Portugal scheduled for delivery in 2027.
Based on the committed orderbook, the Company expects to take delivery of one ocean ship and nine river vessels during the remainder of 2025.
Conference Call Information
The Company has scheduled a conference call for Tuesday, May 20, 2025, at 8 a.m. Eastern Time to discuss first quarter 2025 results and provide a business update. A link to the live webcast can be found on the Company’s Investor Relations website at https://ir.viking.com/. A replay of the conference call will also be available on the same website for 30 days after the call.
About Viking
Viking was founded in 1997 and provides destination-focused journeys on rivers, oceans, and lakes around the world. Designed for curious travelers with interests in science, history, culture and cuisine, Chairman and CEO Torstein Hagen often says Viking offers experiences for The
Thinking Person™. Viking has more than 450 awards to its name, including being rated #1 for Rivers, #1 for Oceans and #1 for Expeditions by Condé Nast Traveler in the 2023 and 2024 Readers' Choice Awards. Viking is also rated a “World's Best” for rivers, oceans and expeditions by Travel + Leisure. No other travel company has simultaneously received the same honors by both publications. For additional information, visit www.viking.com.
Definitions
“Adjusted Earnings per Share” or "Adjusted EPS" represents Adjusted Net Income (Loss) attributable to Viking Holdings Ltd divided by Adjusted Weighted-Average Shares Outstanding.
“Adjusted EBITDA” is EBITDA (consolidated net income (loss) adjusted for interest income, interest expense, income tax benefit (expense) and depreciation, amortization and impairment) as further adjusted for non-cash Private Placement derivative gains and losses, currency gains or losses, stock-based compensation expense and other financial income (loss) (which includes forward gains and losses, gain or loss on disposition of assets, certain non-cash fair value adjustments, restructuring charges and non-recurring items).
“Adjusted Gross Margin” is gross margin adjusted for vessel operating expenses and ship depreciation and impairment. Gross margin is calculated pursuant to IFRS Accounting Standards as total revenue less total cruise operating expenses and ship depreciation and impairment.
“Adjusted Net Income (Loss) attributable to Viking Holdings Ltd” represents net income (loss) attributable to Viking Holdings Ltd excluding certain items that we believe are not part of our primary operating business and are not an indication of our future earnings performance. We believe that interest expense and Private Placement derivatives gain (loss) related to our Series C Preference Shares, warrants gain (loss), debt extinguishment and modification costs, gain (loss) on embedded derivatives associated with debt and financial liabilities, impairment charges and reversals and certain other gains and losses are not a part of our primary operating business and are not an indication of our future earnings performance.
“Adjusted Weighted-Average Shares Outstanding” represents the diluted weighted-average ordinary shares and special shares outstanding, adjusted for outstanding warrants and the impact of RSUs and stock options under the treasury stock method to the extent not included in diluted weighted-average ordinary shares outstanding, as further adjusted in 2024 to reflect the conversion of the Series C Preference Shares and preference shares as if it had occurred at the beginning of the year.
“Advance Bookings” is the aggregate ticketed amount for guest bookings for our voyages at a specific point in time, and include bookings for cruises, land extensions and air.
“Capacity Passenger Cruise Days” or “Capacity PCDs” is, with respect to any given period, a measurement of capacity that represents, for each ship operating during the relevant period, the number of berths multiplied by the number of Ship Operating Days, determined on an aggregated basis for all ships in operation during the relevant period.
“Core Products” are Viking River, Viking Ocean, Viking Expedition and Viking Mississippi, which are marketed to North America, the United Kingdom, Australia and New Zealand.
“Diluted Earnings Per Share” or “Diluted EPS” is diluted net income (loss) per share attributable to ordinary and special shares.
“IFRS Accounting Standards” are the IFRS® Accounting Standards as issued by the International Accounting Standards Board.
“Net Debt” is Total Debt plus lease liabilities net of cash and cash equivalents.
“Net Leverage” is Net Debt divided by trailing four quarter Adjusted EBITDA.
“Net Yield” is Adjusted Gross Margin divided by PCDs.
“Occupancy” is the ratio, expressed as a percentage, of PCDs to Capacity PCDs with respect to any given period. We do not allow more than two passengers to occupy a two-berth stateroom. Additionally, we have guests who choose to travel alone and are willing to pay higher prices for single occupancy in a two-berth stateroom. As a result, our Occupancy cannot exceed 100%, and may be less than 100%, even if all our staterooms are booked.
“Passenger Cruise Days” or “PCDs” is the number of passengers carried for each cruise, with respect to any given period and for each ship operating during the relevant period, multiplied by the number of Ship Operating Days.
“Ship Operating Days” is the number of days within any given period that a ship is in service and carrying cruise passengers, determined on an aggregated basis for all ships in operation during the relevant period.
“Total Debt” is indebtedness outstanding, gross of loan fees, excluding lease liabilities, Private Placement liabilities and Private Placement derivatives.
“Vessel operating expenses excluding fuel” is vessel operating expenses less fuel expense.
Non-IFRS Accounting Standards Financial Measures
We use certain non-IFRS Accounting Standards financial measures, such as Adjusted Gross Margin, Net Yield, Adjusted EBITDA, Adjusted Net Income (Loss) attributable to Viking Holdings Ltd and Adjusted EPS, to analyze our performance. We present Adjusted EBITDA as a performance measure because we believe it facilitates a comparison of our consolidated operating performance on a consistent basis from period-to-period and provides for a more complete understanding of factors and trends affecting our business than measures under IFRS Accounting Standards can provide alone. We also believe that Adjusted EBITDA is useful to investors in evaluating our operating performance because it provides a means to evaluate the operating performance of our business on an ongoing basis using criteria that our management uses for evaluation and planning purposes. Because Adjusted EBITDA facilitates internal comparisons of our historical financial position and consolidated operating performance on a more consistent basis, our management also uses Adjusted EBITDA in measuring our performance relative to that of our competitors, assessing our ability to incur and service our indebtedness and in communications with our board of directors concerning our operating performance. We utilize Adjusted Gross Margin and Net Yield to manage our business because these measures reflect revenue earned net of certain direct variable costs.
We also present certain non-IFRS Accounting Standards financial measures because we believe that they are widely used by certain investors, securities analysts and other interested parties as supplemental measures of performance and liquidity. Our non-IFRS Accounting Standards financial measures have limitations as analytical tools, may not be comparable to other similarly titled measures of other companies and should not be considered in isolation or as a substitute for analysis of our operating results as reported under IFRS Accounting Standards.
See “Definitions” for additional information about our non-IFRS Accounting Standards financial measures and “Non-IFRS Accounting Standards Reconciling Information” for a reconciliation for each non-IFRS Accounting Standards financial measure to the most directly comparable IFRS Accounting Standards financial measure.
Cautionary Statement Concerning Forward-Looking Statements
Certain statements in this press release constitute “forward-looking statements” within the meaning of the U.S. federal securities laws intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, all statements other than statements of historical facts contained in this press release, including among others, statements relating to our future financial performance, our business prospects and strategy, our expected fleet additions, our anticipated financial position, liquidity and capital needs and other similar matters. In some cases, we have identified forward-looking statements in this press release by using words such as “anticipates,” “estimates,” “expects,” “intends,” “plans” and “believes,” and similar expressions or future or conditional verbs such as “will,” “should,” “would,” “may” and “could.” These forward-looking statements are based on management’s current expectations and assumptions about future events, which are inherently subject to uncertainties, risks and changes in circumstances that are difficult to predict or which are beyond our control. You should not place undue reliance on the forward-looking statements included in this press release or that may be made elsewhere from time to time by us, or on our behalf. Our actual results may differ materially from those expressed in, or implied by, the forward-looking statements included in this press release as a result of various factors, which are described in our filings with the U.S. Securities and Exchange Commission.
Forward-looking statements speak only as of the date of this press release. Except as required by law, we assume no obligation to update or revise these forward-looking statements for any reason, even if new information becomes available in the future. All forward-looking statements attributable to us are expressly qualified by these cautionary statements.
Contact
Investor Relations
Email: investorrelations@viking.com
Public Relations
Email: vikingpr@edelman.com
| VIKING HOLDINGS LTD | |||||
|---|---|---|---|---|---|
| INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||
| (in and thousands, except per share data, unaudited) | |||||
| 2024 | |||||
| Revenue | |||||
| Cruise and land | 834,965 | $ | 665,284 | ||
| Onboard and other | 62,091 | 52,871 | |||
| Total revenue | 897,056 | 718,155 | |||
| Cruise operating expenses | |||||
| Commissions and transportation costs | (175,684 | ) | (137,408 | ) | |
| Direct costs of cruise, land and onboard | (108,029 | ) | (85,427 | ) | |
| Vessel operating | (309,948 | ) | (281,090 | ) | |
| Total cruise operating expenses | (593,661 | ) | (503,925 | ) | |
| Other operating expenses | |||||
| Selling and administration | (243,862 | ) | (219,818 | ) | |
| Depreciation and amortization | (68,800 | ) | (65,543 | ) | |
| Total other operating expenses | (312,662 | ) | (285,361 | ) | |
| Operating loss | (9,267 | ) | (71,131 | ) | |
| Non-operating income (expense) | |||||
| Interest income | 20,189 | 18,469 | |||
| Interest expense | (86,704 | ) | (113,631 | ) | |
| Currency (loss) gain | (25,607 | ) | 8,798 | ||
| Private Placement derivative loss | — | (306,646 | ) | ||
| Other financial loss | (896 | ) | (24,955 | ) | |
| Loss before income taxes | (102,285 | ) | (489,096 | ) | |
| Income tax expense | (3,167 | ) | (1,606 | ) | |
| Net loss | (105,452 | ) | $ | (490,702 | ) |
| Net loss attributable to Viking Holdings Ltd | (105,473 | ) | $ | (490,998 | ) |
| Net income attributable to non-controlling interests | 21 | $ | 296 | ||
| Weighted-average ordinary and special shares outstanding (in thousands) | |||||
| Basic | 442,910 | 221,936 | |||
| Diluted | 442,910 | 221,936 | |||
| Net loss per share attributable to ordinary and special shares | |||||
| Basic | (0.24 | ) | $ | (1.20 | ) |
| Diluted | (0.24 | ) | $ | (1.20 | ) |
All values are in US Dollars.
| VIKING HOLDINGS LTD | |||||
|---|---|---|---|---|---|
| INTERIM CONDENSED CONSOLIDATED STATEMENTS OF OTHER COMPREHENSIVE INCOME (LOSS) | |||||
| (in and thousands, unaudited) | |||||
| 2024 | |||||
| Net loss | (105,452 | ) | $ | (490,702 | ) |
| Other comprehensive income (loss) | |||||
| Other comprehensive income (loss) to be reclassified to net income (loss) in subsequent periods: | |||||
| Exchange differences on translation of foreign operations | 624 | 2,664 | |||
| Net change in cash flow hedges | 38,428 | (13,267 | ) | ||
| Net other comprehensive income (loss) to be reclassified to net income (loss) in subsequent periods | 39,052 | (10,603 | ) | ||
| Other comprehensive income (loss), net of tax | 39,052 | (10,603 | ) | ||
| Total comprehensive loss | (66,400 | ) | $ | (501,305 | ) |
| Total comprehensive loss attributable to Viking Holdings Ltd | (66,422 | ) | $ | (501,593 | ) |
| Total comprehensive income attributable to non-controlling interests | 22 | $ | 288 |
All values are in US Dollars.
| VIKING HOLDINGS LTD | |||||
|---|---|---|---|---|---|
| INTERIM CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION | |||||
| (in and thousands, unaudited) | |||||
| December 31, 2024 | |||||
| (audited) | |||||
| Assets | |||||
| Non-current assets | |||||
| Property, plant and equipment and intangible assets | 6,548,740 | $ | 6,457,104 | ||
| Right-of-use assets | 250,887 | 263,424 | |||
| Deferred tax assets | 53,850 | 55,428 | |||
| Other non-current assets | 154,573 | 128,190 | |||
| Total non-current assets | 7,008,050 | 6,904,146 | |||
| Current assets | |||||
| Cash and cash equivalents | 2,765,555 | 2,489,672 | |||
| Accounts and other receivables | 232,169 | 239,018 | |||
| Inventories | 91,746 | 91,473 | |||
| Prepaid expenses and other current assets | 606,163 | 396,376 | |||
| Total current assets | 3,695,633 | 3,216,539 | |||
| Total assets | 10,703,683 | $ | 10,120,685 | ||
| Shareholders’ equity and liabilities | |||||
| Shareholders’ equity | (267,474 | ) | $ | (218,977 | ) |
| Non-current liabilities | |||||
| Long-term portion of bank loans and financial liabilities | 1,801,572 | 1,823,657 | |||
| Secured Notes | 1,017,978 | 1,017,501 | |||
| Long-term portion of Unsecured Notes | 2,026,003 | 2,025,001 | |||
| Long-term portion of lease liabilities | 194,882 | 207,594 | |||
| Other non-current liabilities | 44,415 | 45,344 | |||
| Total non-current liabilities | 5,084,850 | 5,119,097 | |||
| Current liabilities | |||||
| Accounts payables | 266,966 | 236,382 | |||
| Short-term portion of bank loans and financial liabilities | 217,114 | 220,116 | |||
| Short-term portion of Unsecured Notes | 249,883 | 249,650 | |||
| Short-term portion of lease liabilities | 28,588 | 28,944 | |||
| Deferred revenue | 4,764,349 | 4,061,344 | |||
| Accrued expenses and other current liabilities | 359,407 | 424,129 | |||
| Total current liabilities | 5,886,307 | 5,220,565 | |||
| Total shareholders’ equity and liabilities | 10,703,683 | $ | 10,120,685 |
All values are in US Dollars.
| VIKING HOLDINGS LTD | |||||
|---|---|---|---|---|---|
| INTERIM CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||
| (in and thousands, unaudited) | |||||
| 2024 | |||||
| Cash flows from operating activities | |||||
| Net loss | (105,452 | ) | $ | (490,702 | ) |
| Adjustments to reconcile net loss to net cash flows | |||||
| Depreciation and amortization | 68,800 | 65,543 | |||
| Amortization of debt transaction costs | 7,069 | 9,075 | |||
| Private Placement derivative loss | — | 306,646 | |||
| Foreign currency loss (gain) on loans | 23,845 | (15,579 | ) | ||
| Non-cash financial loss | — | 23,054 | |||
| Stock based compensation expense | 14,208 | 3,518 | |||
| Interest income | (20,189 | ) | (18,469 | ) | |
| Interest expense | 79,635 | 104,556 | |||
| Dividend income | — | (421 | ) | ||
| Changes in working capital: | |||||
| Increase in deferred revenue | 703,005 | 581,538 | |||
| Changes in other liabilities and assets | (166,125 | ) | (115,869 | ) | |
| (Increase) decrease in inventories | (273 | ) | 429 | ||
| Changes in deferred tax assets and liabilities | 1,257 | (921 | ) | ||
| Changes in other non-current assets and other non-current liabilities | (16,202 | ) | 12,255 | ||
| Income taxes paid | (1,693 | ) | (1,622 | ) | |
| Net cash flow from operating activities | 587,885 | 463,031 | |||
| Cash flows from investing activities | |||||
| Investments in property, plant and equipment and intangible assets | (146,294 | ) | (95,413 | ) | |
| Capital contribution to associated company | — | (4,000 | ) | ||
| Prepayment for vessel charter | — | (604 | ) | ||
| Dividends received | — | 421 | |||
| Interest received | 16,198 | 18,064 | |||
| Net cash flow used in investing activities | (130,096 | ) | (81,532 | ) | |
| Cash flows from financing activities | |||||
| Repayment of borrowings | (54,054 | ) | (72,959 | ) | |
| Dividend distribution by subsidiary to non-controlling interests | (867 | ) | (720 | ) | |
| Proceeds from exercise of stock options | 5,457 | — | |||
| Principal payments for lease liabilities | (7,346 | ) | (6,280 | ) | |
| Interest payments for lease liabilities | (4,885 | ) | (5,368 | ) | |
| Interest paid | (122,815 | ) | (133,920 | ) | |
| Net cash flow used in financing activities | (184,510 | ) | (219,247 | ) | |
| Change in cash and cash equivalents | 273,279 | 162,252 | |||
| Effect of exchange rate changes on cash and cash equivalents | 2,604 | (2,371 | ) | ||
| Net increase in cash and cash equivalents | 275,883 | $ | 159,881 | ||
| Cash and cash equivalents | |||||
| Cash and cash equivalents at January 1 | 2,489,672 | $ | 1,513,713 | ||
| Cash and cash equivalents at March 31 | 2,765,555 | 1,673,594 | |||
| Net increase in cash and cash equivalents | 275,883 | $ | 159,881 |
All values are in US Dollars.
The following table sets forth selected statistical and operating data on a consolidated basis:
| Statistical and Operating Data | Three Months Ended | |||||
|---|---|---|---|---|---|---|
| March 31, | ||||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| Consolidated | ||||||
| Vessels operated (a) | 80 | 75 | ||||
| Passengers | 103,482 | 90,449 | ||||
| PCDs | 1,126,858 | 974,977 | ||||
| Capacity PCDs | 1,192,367 | 1,037,624 | ||||
| Occupancy | 94.5 | % | 94.0 | % | ||
| Adjusted Gross Margin (in thousands) | $ | 613,343 | $ | 495,320 | ||
| Net Yield | $ | 544 | $ | 508 | ||
| Vessel operating expenses (in thousands) | $ | 309,948 | $ | 281,090 | ||
| Vessel operating expenses excluding fuel (in thousands) | $ | 268,235 | $ | 239,037 | ||
| Vessel operating expenses per Capacity PCD | $ | 260 | $ | 271 | ||
| Vessel operating expenses excluding fuel per Capacity PCD | $ | 225 | $ | 230 |
The following table sets forth selected statistical and operating data for Viking River and for Viking Ocean:
| Statistical and Operating Data | Three Months Ended | |||||
|---|---|---|---|---|---|---|
| March 31, | ||||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| Viking River | ||||||
| Vessels operated (a) | 64 | 63 | ||||
| Passengers | 32,594 | 26,896 | ||||
| PCDs | 221,561 | 177,519 | ||||
| Capacity PCDs | 235,854 | 192,806 | ||||
| Occupancy | 93.9 | % | 92.1 | % | ||
| Adjusted Gross Margin (in thousands) | $ | 131,404 | $ | 108,170 | ||
| Net Yield | $ | 593 | $ | 609 | ||
| Viking Ocean | ||||||
| Vessels operated | 10 | 9 | ||||
| Passengers | 58,726 | 56,467 | ||||
| PCDs | 791,745 | 718,188 | ||||
| Capacity PCDs | 838,470 | 759,810 | ||||
| Occupancy | 94.4 | % | 94.5 | % | ||
| Adjusted Gross Margin (in thousands) | $ | 395,306 | $ | 315,591 | ||
| Net Yield | $ | 499 | $ | 439 | ||
| (a) | Vessels operated includes chartered vessels and the Viking Yi Dun, which operated select Viking Ocean itineraries and Asia Outbound sailings for the three months ended March 31, 2025. | |||||
| --- | --- |
Non-IFRS Accounting Standards Reconciling Information
The following table reconciles gross margin, the most directly comparable IFRS Accounting Standards measure, to Adjusted Gross Margin for the three months ended March 31, 2025 and 2024 on a consolidated basis:
| Three Months Ended | ||||||
|---|---|---|---|---|---|---|
| Consolidated | March 31, | |||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| (in thousands) | ||||||
| Total revenue | $ | 897,056 | $ | 718,155 | ||
| Total cruise operating expenses | (593,661 | ) | (503,925 | ) | ||
| Ship depreciation | (57,892 | ) | (54,729 | ) | ||
| Gross margin | 245,503 | 159,501 | ||||
| Ship depreciation | 57,892 | 54,729 | ||||
| Vessel operating | 309,948 | 281,090 | ||||
| Adjusted Gross Margin | $ | 613,343 | $ | 495,320 |
The following tables reconcile gross margin, the most directly comparable IFRS Accounting Standards measure, to Adjusted Gross Margin for the three months ended March 31, 2025 and 2024 for Viking River and for Viking Ocean:
| Three Months Ended | ||||||
|---|---|---|---|---|---|---|
| Viking River | March 31, | |||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| (in thousands) | ||||||
| Total revenue | $ | 214,083 | $ | 165,431 | ||
| Total cruise operating expenses | (198,209 | ) | (162,251 | ) | ||
| Ship depreciation | (18,523 | ) | (20,517 | ) | ||
| Gross margin | (2,649 | ) | (17,337 | ) | ||
| Ship depreciation | 18,523 | 20,517 | ||||
| Vessel operating | 115,530 | 104,990 | ||||
| Adjusted Gross Margin | $ | 131,404 | $ | 108,170 | ||
| Three Months Ended | ||||||
| --- | --- | --- | --- | --- | --- | --- |
| Viking Ocean | March 31, | |||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| (in thousands) | ||||||
| Total revenue | $ | 558,978 | $ | 447,680 | ||
| Total cruise operating expenses | (316,548 | ) | (267,409 | ) | ||
| Ship depreciation | (30,883 | ) | (25,431 | ) | ||
| Gross margin | 211,547 | 154,840 | ||||
| Ship depreciation | 30,883 | 25,431 | ||||
| Vessel operating | 152,876 | 135,320 | ||||
| Adjusted Gross Margin | $ | 395,306 | $ | 315,591 |
The following table reconciles vessel operating expenses excluding fuel to vessel operating expenses, the most directly comparable IFRS Accounting Standards measure, for the three months ended March 31, 2025 and 2024:
| Three Months Ended | ||||||
|---|---|---|---|---|---|---|
| March 31, | ||||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| (in thousands) | ||||||
| Vessel operating expenses | $ | 309,948 | $ | 281,090 | ||
| Fuel expense | (41,713 | ) | (42,053 | ) | ||
| Vessel operating expenses excluding fuel | $ | 268,235 | $ | 239,037 |
The following table reconciles net income (loss), the most directly comparable IFRS Accounting Standards measure, to Adjusted EBITDA for the three months ended March 31, 2025 and 2024:
| Three Months Ended | ||||||
|---|---|---|---|---|---|---|
| March 31, | ||||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| (in thousands) | ||||||
| Net loss | $ | (105,452 | ) | $ | (490,702 | ) |
| Interest income | (20,189 | ) | (18,469 | ) | ||
| Interest expense | 86,704 | 113,631 | ||||
| Income tax expense | 3,167 | 1,606 | ||||
| Depreciation and amortization | 68,800 | 65,543 | ||||
| EBITDA | 33,030 | (328,391 | ) | |||
| Private Placement derivative loss | — | 306,646 | ||||
| Warrants loss | — | 23,711 | ||||
| Other financial income | — | (1,107 | ) | |||
| Currency loss (gain) | 25,607 | (8,798 | ) | |||
| Stock based compensation expense | 14,208 | 3,518 | ||||
| Adjusted EBITDA | $ | 72,845 | $ | (4,421 | ) |
The following tables show the calculation of Adjusted EPS for the three months ended March 31, 2025 and 2024. Additionally, the following tables reconcile net loss attributable to Viking Holdings Ltd, the most directly comparable IFRS Accounting Standards measure, to Adjusted Net Loss attributable to Viking Holdings Ltd and diluted weighted-average ordinary shares and special shares outstanding, the most directly comparable IFRS Accounting Standards measure, to Adjusted Weighted-Average Shares Outstanding for the three months ended March 31, 2025 and 2024:
| Three Months Ended | ||||||
|---|---|---|---|---|---|---|
| March 31, | ||||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| (in thousands) | ||||||
| Net loss attributable to Viking Holdings Ltd | $ | (105,473 | ) | $ | (490,998 | ) |
| Interest expense and Private Placement derivatives loss related to Series C Preference Shares | — | 330,457 | ||||
| Warrants loss | — | 23,711 | ||||
| Gain, net, for debt extinguishment and modification costs and embedded derivatives associated with debt and financial liabilities | — | (1,107 | ) | |||
| Adjusted Net Loss attributable to Viking Holdings Ltd | $ | (105,473 | ) | $ | (137,937 | ) |
| Three Months Ended | ||||||
| --- | --- | --- | --- | --- | ||
| March 31, | ||||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| (in thousands) | ||||||
| Weighted-average ordinary shares and special shares outstanding – Diluted | 442,910 | 221,936 | ||||
| Outstanding warrants | — | 8,733 | ||||
| Assumed conversion of Series C Preference Shares and preference shares at the beginning of 2024 | — | 187,587 | ||||
| Adjusted Weighted-Average Shares Outstanding | 442,910 | 418,256 | ||||
| Three Months Ended | ||||||
| --- | --- | --- | --- | --- | --- | --- |
| March 31, | ||||||
| 2025 | 2024 | |||||
| (unaudited) | ||||||
| (in thousands) | ||||||
| Adjusted Net Loss attributable to Viking Holdings Ltd | $ | (105,473 | ) | $ | (137,937 | ) |
| Adjusted Weighted-Average Shares Outstanding | 442,910 | 418,256 | ||||
| Adjusted EPS | $ | (0.24 | ) | $ | (0.33 | ) |
The following table calculates Net Leverage for the twelve months ended March 31, 2025 and December 31, 2024:
| March 31, 2025 | December 31, 2024 | |||||||
|---|---|---|---|---|---|---|---|---|
| (unaudited) | ||||||||
| (in thousands, except Net Leverage) | ||||||||
| Long-term debt (a) | $ | 4,963,842 | $ | 4,990,616 | ||||
| Current portion of long-term debt (a) | 486,941 | 490,377 | ||||||
| Long-term portion of lease liabilities | 194,882 | 207,594 | ||||||
| Short-term portion of lease liabilities | 28,588 | 28,944 | ||||||
| Total | 5,674,253 | 5,717,531 | ||||||
| Less: Cash and cash equivalents | (2,765,555 | ) | (2,489,672 | ) | ||||
| Net Debt | $ | 2,908,698 | $ | 3,227,859 | ||||
| Adjusted EBITDA | $ | 1,425,568 | $ | 1,348,302 | ||||
| Net Leverage | 2.0 | x | 2.4 | x |
(a) All amounts are gross of fees.