N

Norwegian Air Shuttle ASA
F:NWC

Watchlist Manager
Norwegian Air Shuttle ASA
F:NWC
Watchlist
Price: 1.4185 EUR 1.14% Market Closed
Market Cap: €1.4B

Cash Flow Statement

Cash Flow Statement
Norwegian Air Shuttle ASA

Rotate your device to view
Cash Flow Statement
Currency: NOK
Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Operating Cash Flow
Net Income
(59)
0
0
0
(153)
0
0
0
37
0
0
0
(31)
0
0
0
133
0
0
0
5
0
95
614
623
0
65
279
243
(163)
374
327
167
175
226
412
623
861
1 013
743
437
(215)
(628)
(726)
(1 627)
(1 592)
(999)
(406)
75
(139)
334
506
1 508
652
(1 187)
(1 037)
(2 562)
(1 229)
49
229
(2 490)
(3 953)
(4 211)
(3 608)
(1 688)
(4 613)
(7 797)
(22 133)
(23 322)
(15 751)
(14 602)
1 876
2 034
503
1 244
1 046
1 086
376
1 516
1 804
1 892
1 831
1 786
1 355
1 502
2 080
2 967
Depreciation & Amortization
34
0
0
0
19
0
0
0
30
0
0
0
51
0
0
0
68
0
0
0
118
0
67
106
149
0
172
184
187
252
225
253
294
306
330
367
385
427
467
493
530
572
624
678
748
807
872
979
1 133
1 201
1 275
1 325
1 296
1 372
1 399
1 379
1 405
1 377
1 416
1 535
1 668
2 878
4 070
5 280
6 458
6 631
6 502
6 215
19 380
16 304
15 043
1 134
1 099
0
0
1 402
2 112
3 025
3 994
3 534
3 870
4 202
4 591
4 807
4 389
4 446
4 150
Stock-Based Compensation
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14
0
0
0
7
0
0
0
16
0
0
0
17
0
0
0
5
0
0
0
16
0
0
7
0
0
0
13
0
0
0
3
0
0
0
7
0
0
0
5
0
0
0
Other Non-Cash Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18
0
(401)
(436)
9
0
688
361
(51)
28
(303)
137
42
46
204
318
88
175
580
559
280
737
653
925
738
997
380
313
(145)
832
709
683
(915)
(1 197)
1 634
1 858
923
1 517
(746)
(953)
490
1 294
2 882
4 027
1 074
2 687
(328)
12 152
(484)
(7 442)
(5 974)
(4 981)
(6 702)
(2 833)
(1 903)
(1 709)
(995)
(123)
(553)
421
616
1 368
(226)
525
(17)
400
495
Cash Taxes Paid
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
1
0
0
0
110
(107)
(104)
(104)
4
8
5
5
3
2
2
2
0
0
0
0
203
203
199
247
44
44
48
29
29
(12)
(12)
(31)
(35)
58
18
11
23
(23)
22
29
38
32
24
7
0
1
1
0
0
2
3
37
37
36
35
2
4
69
69
72
95
29
32
Cash Interest Paid
0
0
0
0
0
0
0
0
0
0
0
0
11
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
179
351
418
526
296
309
359
346
323
375
566
633
582
635
566
596
942
1 058
1 272
1 679
1 428
1 536
1 489
1 151
1 500
1 805
2 239
2 873
3 345
2 182
1 290
415
417
39
44
240
93
205
299
444
466
569
647
745
842
913
982
1 030
1 055
1 026
1 066
Change in Working Capital
86
41
55
(29)
43
(101)
(41)
78
52
286
366
192
55
118
229
381
141
234
80
(248)
(376)
(123)
340
241
133
468
250
192
425
519
303
172
172
461
525
404
925
976
892
765
1 132
1 426
1 202
626
428
(32)
826
798
1 294
1 475
960
49
1 158
1 612
766
1 760
3 135
(297)
499
(306)
795
157
(2 462)
(3 524)
(2 806)
(1 986)
910
2 375
2 803
4 468
4 846
2 111
4 048
2 988
2 852
1 686
2 043
1 592
(581)
(501)
349
161
1 313
259
1 251
1 053
81
Cash from Operating Activities
62
N/A
41
-33%
55
+35%
(29)
N/A
(91)
-212%
(101)
-11%
(41)
+60%
78
N/A
119
+52%
286
+140%
366
+28%
192
-48%
76
-61%
118
+56%
229
+95%
381
+67%
342
-10%
234
-32%
80
-66%
(248)
N/A
(234)
+5%
(123)
+47%
100
N/A
525
+423%
914
+74%
1 187
+30%
1 175
-1%
1 015
-14%
805
-21%
636
-21%
599
-6%
890
+48%
674
-24%
988
+47%
1 285
+30%
1 502
+17%
2 022
+35%
2 439
+21%
2 952
+21%
2 560
-13%
2 379
-7%
2 519
+6%
1 851
-27%
1 503
-19%
287
-81%
180
-37%
1 079
+498%
1 684
+56%
2 357
+40%
3 369
+43%
3 277
-3%
2 563
-22%
3 046
+19%
2 438
-20%
2 612
+7%
3 959
+52%
2 901
-27%
1 368
-53%
1 218
-11%
504
-59%
463
-8%
377
-19%
279
-26%
2 173
+680%
3 038
+40%
2 719
-10%
(712)
N/A
(1 391)
-96%
(1 623)
-17%
(2 421)
-49%
(687)
+72%
139
N/A
478
+244%
1 223
+156%
2 487
+103%
2 426
-2%
3 932
+62%
4 871
+24%
4 376
-10%
5 258
+20%
6 726
+28%
7 563
+12%
7 464
-1%
6 946
-7%
7 125
+3%
7 979
+12%
7 692
-4%
Investing Cash Flow
Capital Expenditures
(29)
0
0
0
(37)
0
0
0
(39)
0
0
0
(245)
0
0
0
(387)
0
0
0
(776)
0
(468)
(863)
(1 270)
0
(1 659)
(1 733)
(1 840)
(1 940)
(1 799)
(2 129)
(2 190)
(2 217)
(1 939)
(1 703)
(2 764)
0
(2 654)
(2 707)
(2 046)
(1 578)
(2 936)
(3 064)
(5 014)
(5 493)
(4 682)
(5 780)
(5 207)
(5 277)
(6 111)
(6 000)
(8 032)
(4 875)
(3 270)
(2 238)
(8 421)
(9 527)
(12 232)
(14 877)
(11 757)
0
0
0
(943)
0
0
(32)
0
0
(7)
(15)
0
(135)
(774)
(49)
(234)
(123)
461
(586)
(613)
(802)
(1 091)
(1 309)
(3 785)
(3 801)
(4 721)
Other Items
(0)
(5)
(17)
(5)
25
(42)
(48)
(49)
0
(98)
(213)
(219)
(0)
(192)
(107)
(256)
(60)
(578)
(640)
(729)
523
(272)
(128)
100
(30)
(366)
(64)
(53)
(8)
319
(21)
(12)
(0)
0
0
0
(1)
158
0
0
(82)
(1 585)
(1 585)
(1 586)
83
(1)
(1)
0
18
0
(42)
(58)
1 519
(165)
(105)
(88)
4 993
2 674
2 674
2 660
3 193
62
1 196
3 986
9 276
7 498
4 643
2 695
2 662
(105)
(29)
237
236
228
230
(753)
(779)
(783)
(797)
8
(1 101)
(1 105)
(1 125)
(1 906)
(1 100)
(1 093)
(2 646)
Cash from Investing Activities
(29)
N/A
(5)
+83%
(17)
-233%
(5)
+70%
(12)
-139%
(42)
-252%
(48)
-13%
(49)
-3%
(38)
+21%
(98)
-156%
(213)
-117%
(219)
-3%
(245)
-12%
(192)
+22%
(107)
+44%
(256)
-138%
(447)
-75%
(578)
-29%
(640)
-11%
(729)
-14%
(254)
+65%
(272)
-7%
(596)
-119%
(763)
-28%
(1 300)
-70%
(1 594)
-23%
(1 722)
-8%
(1 786)
-4%
(1 848)
-3%
(1 621)
+12%
(1 819)
-12%
(2 141)
-18%
(2 190)
-2%
(2 217)
-1%
(1 939)
+13%
(1 703)
+12%
(2 766)
-62%
(2 430)
+12%
(2 654)
-9%
(2 707)
-2%
(2 128)
+21%
(3 320)
-56%
(4 521)
-36%
(4 650)
-3%
(4 931)
-6%
(5 494)
-11%
(4 684)
+15%
(5 780)
-23%
(5 189)
+10%
(5 258)
-1%
(6 153)
-17%
(6 058)
+2%
(6 512)
-8%
(5 040)
+23%
(3 375)
+33%
(2 327)
+31%
(3 428)
-47%
(6 853)
-100%
(9 558)
-39%
(12 217)
-28%
(8 563)
+30%
(2 482)
+71%
1 678
N/A
7 813
+366%
8 332
+7%
7 498
-10%
4 643
-38%
2 662
-43%
2 662
N/A
(105)
N/A
(36)
+66%
223
N/A
236
+6%
100
-57%
(537)
N/A
(801)
-49%
(1 013)
-26%
(905)
+11%
(336)
+63%
(578)
-72%
(1 715)
-197%
(1 908)
-11%
(2 216)
-16%
(3 215)
-45%
(4 885)
-52%
(4 894)
0%
(7 367)
-51%
Financing Cash Flow
Net Issuance of Common Stock
229
0
0
0
5
0
0
0
(15)
0
0
0
140
0
0
0
9
0
0
0
376
0
0
0
251
0
251
251
13
13
13
13
20
20
20
20
18
18
18
18
0
0
0
0
0
0
58
101
138
138
80
37
0
0
0
0
0
450
1 458
1 456
1 456
3 913
2 906
2 907
3 961
1 382
1 382
328
328
5 863
5 863
5 863
5 863
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
(11)
0
0
0
(21)
0
0
0
0
0
0
0
0
0
0
0
297
0
0
0
340
0
282
563
964
0
1 137
998
892
918
1 011
1 689
1 549
1 701
1 216
726
1 531
1 229
1 330
1 039
480
1 827
2 441
2 613
4 802
4 123
4 818
5 506
3 726
3 958
3 348
3 962
4 233
5 200
4 789
3 272
3 719
5 061
6 317
9 197
6 028
(21)
(4 623)
(10 287)
(10 810)
(6 100)
(3 470)
(1 541)
(1 541)
(519)
(487)
(461)
(755)
(821)
(1 016)
(1 110)
(1 508)
(1 632)
(2 229)
(2 222)
(2 382)
(2 591)
(2 191)
(2 367)
(2 193)
(794)
(1 867)
Cash Paid for Dividends
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(241)
(370)
(378)
(378)
(144)
(15)
(8)
0
0
0
0
0
0
0
0
0
0
(950)
Other
0
200
206
211
0
0
1
(15)
0
125
125
141
0
77
383
297
0
224
(88)
602
(29)
689
698
72
(27)
174
(84)
(79)
(92)
(343)
(166)
(203)
(128)
(236)
(228)
(239)
(179)
(299)
(298)
(342)
(296)
(309)
(359)
(346)
(323)
(375)
(566)
(633)
(582)
(635)
(566)
(596)
(930)
(1 046)
(1 260)
(1 523)
(1 428)
(1 536)
(1 489)
(1 295)
(1 500)
(1 805)
(2 239)
(2 873)
(3 345)
(2 182)
(1 290)
(415)
(417)
(39)
(44)
(240)
(93)
(205)
(299)
(444)
(466)
(569)
(646)
(745)
(842)
(913)
(982)
(1 030)
(1 055)
(1 026)
(1 065)
Cash from Financing Activities
218
N/A
200
-8%
206
+3%
211
+2%
(16)
N/A
0
N/A
1
N/A
(15)
N/A
(15)
+1%
125
N/A
125
0%
141
+13%
140
-1%
77
-45%
383
+401%
297
-22%
306
+3%
224
-27%
(88)
N/A
602
N/A
687
+14%
689
+0%
981
+42%
636
-35%
1 188
+87%
1 389
+17%
1 304
-6%
1 170
-10%
813
-30%
588
-28%
858
+46%
1 499
+75%
1 442
-4%
1 486
+3%
1 008
-32%
508
-50%
1 369
+170%
948
-31%
1 050
+11%
715
-32%
184
-74%
1 518
+724%
2 082
+37%
2 268
+9%
4 478
+97%
3 747
-16%
4 311
+15%
4 974
+15%
3 282
-34%
3 461
+5%
2 862
-17%
3 403
+19%
3 303
-3%
4 154
+26%
3 529
-15%
1 749
-50%
2 291
+31%
3 975
+73%
6 286
+58%
9 358
+49%
5 984
-36%
2 088
-65%
(3 956)
N/A
(10 253)
-159%
(10 193)
+1%
(6 899)
+32%
(3 378)
+51%
(1 628)
+52%
(1 630)
0%
5 064
N/A
4 963
-2%
4 784
-4%
4 637
-3%
(1 170)
N/A
(1 330)
-14%
(1 561)
-17%
(1 981)
-27%
(2 201)
-11%
(2 876)
-31%
(2 967)
-3%
(3 225)
-9%
(3 503)
-9%
(3 173)
+9%
(3 397)
-7%
(3 248)
+4%
(1 820)
+44%
(3 883)
-113%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
5
(4)
0
(1)
(6)
2
5
6
(0)
3
(1)
(3)
3
(1)
(1)
(1)
(0)
1
0
0
0
(2)
0
1
(0)
(0)
0
(2)
4
7
11
22
1
(13)
(7)
3
(22)
28
33
16
56
(48)
(48)
(43)
(64)
(1)
(2)
(36)
(26)
(11)
(3)
(30)
(86)
(72)
(126)
(38)
(7)
(118)
(195)
(86)
(66)
1
155
43
38
7
19
(3)
(9)
56
(7)
(26)
(42)
Net Change in Cash
251
N/A
236
-6%
245
+4%
177
-28%
(119)
N/A
(139)
-17%
(87)
+37%
15
N/A
66
+352%
313
+372%
278
-11%
114
-59%
(30)
N/A
2
N/A
510
+24 222%
419
-18%
201
-52%
(121)
N/A
(655)
-440%
(372)
+43%
204
N/A
299
+47%
485
+62%
401
-17%
801
+100%
979
+22%
760
-22%
399
-48%
(230)
N/A
(398)
-73%
(362)
+9%
249
N/A
(74)
N/A
257
N/A
355
+38%
305
-14%
626
+105%
958
+53%
1 349
+41%
568
-58%
435
-23%
715
+64%
(584)
N/A
(871)
-49%
(155)
+82%
(1 544)
-896%
707
N/A
865
+22%
443
-49%
1 574
+255%
(35)
N/A
(63)
-81%
(131)
-106%
1 568
N/A
2 821
+80%
3 334
+18%
1 716
-49%
(1 554)
N/A
(2 118)
-36%
(2 356)
-11%
(2 118)
+10%
(53)
+98%
(2 025)
-3 729%
(277)
+86%
1 174
N/A
3 287
+180%
468
-86%
(429)
N/A
(716)
-67%
2 500
N/A
4 233
+69%
5 028
+19%
5 155
+3%
67
-99%
555
+725%
64
-88%
1 094
+1 601%
1 807
+65%
1 202
-33%
1 719
+43%
1 806
+5%
2 149
+19%
2 066
-4%
391
-81%
(1 014)
N/A
1 239
N/A
(3 600)
N/A
Free Cash Flow
Free Cash Flow
33
N/A
41
+24%
55
+35%
(29)
N/A
(128)
-338%
(101)
+21%
(41)
+60%
78
N/A
81
+3%
286
+254%
366
+28%
192
-48%
(169)
N/A
118
N/A
229
+95%
381
+67%
(46)
N/A
234
N/A
80
-66%
(248)
N/A
(1 011)
-308%
(123)
+88%
(367)
-197%
(338)
+8%
(356)
-5%
1 187
N/A
(483)
N/A
(718)
-49%
(1 035)
-44%
(1 304)
-26%
(1 199)
+8%
(1 239)
-3%
(1 516)
-22%
(1 229)
+19%
(654)
+47%
(201)
+69%
(743)
-269%
2 439
N/A
299
-88%
(147)
N/A
333
N/A
942
+183%
(1 085)
N/A
(1 561)
-44%
(4 727)
-203%
(5 312)
-12%
(3 603)
+32%
(4 096)
-14%
(2 851)
+30%
(1 908)
+33%
(2 834)
-48%
(3 437)
-21%
(4 985)
-45%
(2 437)
+51%
(659)
+73%
1 721
N/A
(5 520)
N/A
(8 159)
-48%
(11 014)
-35%
(14 373)
-30%
(11 294)
+21%
377
N/A
279
-26%
2 173
+680%
2 095
-4%
2 719
+30%
(712)
N/A
(1 423)
-100%
(1 623)
-14%
(2 421)
-49%
(694)
+71%
124
N/A
478
+285%
1 088
+128%
1 713
+57%
2 377
+39%
3 699
+56%
4 748
+28%
4 837
+2%
4 672
-3%
6 113
+31%
6 760
+11%
6 373
-6%
5 637
-12%
3 340
-41%
4 178
+25%
2 971
-29%