Norwegian Air Shuttle ASA (OSL: NAS)
Norway
· Delayed Price · Currency is NOK 11.02
+0.19 (1.75%)
Nov 21, 2024, 4:28 PM CET
Norwegian Air Shuttle ASA Income Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Operating Revenue | 31,649 | 24,316 | 18,068 | 4,853 | 8,149 | 42,623 | Upgrade
|
| Other Revenue | 1,223 | 1,223 | 801.6 | 214.5 | 946.4 | 899 | Upgrade
|
| Revenue | 32,872 | 25,539 | 18,869 | 5,068 | 9,096 | 43,522 | Upgrade
|
| Revenue Growth (YoY) | 35.86% | 35.35% | 272.34% | -44.28% | -79.10% | 8.09% | Upgrade
|
| Cost of Revenue | 26,965 | 20,397 | 17,212 | 6,959 | 14,725 | 37,996 | Upgrade
|
| Gross Profit | 5,907 | 5,142 | 1,657 | -1,892 | -5,629 | 5,526 | Upgrade
|
| Other Operating Expenses | 3,578 | 2,875 | 2,262 | 1,627 | 3,202 | 4,688 | Upgrade
|
| Operating Expenses | 3,578 | 2,875 | 2,262 | 1,627 | 3,202 | 4,688 | Upgrade
|
| Operating Income | 2,329 | 2,268 | -604.3 | -3,518 | -8,831 | 838.5 | Upgrade
|
| Interest Expense | -1,098 | -848 | -650 | -682.3 | -2,691 | -3,109 | Upgrade
|
| Interest & Investment Income | 511.5 | 395 | 144 | 13.7 | 68.2 | 204.5 | Upgrade
|
| Earnings From Equity Investments | -7.1 | - | - | - | -7.8 | -13.6 | Upgrade
|
| Currency Exchange Gain (Loss) | -36 | -36 | -126.6 | 276.3 | -1,456 | 119.9 | Upgrade
|
| Other Non Operating Income (Expenses) | 79.2 | 18.2 | 2,103 | 177.1 | -77.3 | 145.8 | Upgrade
|
| EBT Excluding Unusual Items | 1,779 | 1,797 | 866.4 | -3,734 | -12,995 | -1,814 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | -24.9 | -1,220 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | 0.4 | 1.2 | Upgrade
|
| Gain (Loss) on Sale of Assets | 7.1 | 7.1 | 65.5 | 269.9 | -13,746 | 124.6 | Upgrade
|
| Other Unusual Items | - | - | 114.6 | 5,365 | 5,827 | - | Upgrade
|
| Pretax Income | 1,786 | 1,804 | 1,047 | 1,876 | -22,133 | -1,688 | Upgrade
|
| Income Tax Expense | 55.1 | 66.9 | 41 | 5.5 | 906.8 | -78.5 | Upgrade
|
| Earnings From Continuing Operations | 1,731 | 1,737 | 1,006 | 1,871 | -23,040 | -1,609 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | -11.1 | -6.2 | Upgrade
|
| Net Income | 1,731 | 1,737 | 1,006 | 1,871 | -23,051 | -1,615 | Upgrade
|
| Preferred Dividends & Other Adjustments | 133.5 | 126.3 | 85.9 | 31.8 | - | - | Upgrade
|
| Net Income to Common | 1,597 | 1,611 | 919.6 | 1,839 | -23,051 | -1,615 | Upgrade
|
| Net Income Growth | 18.11% | 72.74% | -46.24% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 969 | 948 | 930 | 523 | 23 | 1 | Upgrade
|
| Shares Outstanding (Diluted) | 1,127 | 1,127 | 1,125 | 699 | 23 | 1 | Upgrade
|
| Shares Change (YoY) | 0.12% | 0.10% | 61.12% | 2997.47% | 1663.24% | 201.03% | Upgrade
|
| EPS (Basic) | 1.65 | 1.70 | 0.99 | 3.52 | -1022.11 | -1263.00 | Upgrade
|
| EPS (Diluted) | 1.54 | 1.54 | 0.89 | 2.68 | -1022.11 | -1263.00 | Upgrade
|
| EPS Growth | 17.97% | 72.56% | -66.66% | - | - | - | Upgrade
|
| Free Cash Flow | 6,365 | 4,755 | 1,571 | 133 | -1,406 | 2,107 | Upgrade
|
| Free Cash Flow Per Share | 5.65 | 4.22 | 1.40 | 0.19 | -62.33 | 1647.20 | Upgrade
|
| Gross Margin | 17.97% | 20.14% | 8.78% | -37.32% | -61.89% | 12.70% | Upgrade
|
| Operating Margin | 7.08% | 8.88% | -3.20% | -69.43% | -97.09% | 1.93% | Upgrade
|
| Profit Margin | 4.86% | 6.31% | 4.87% | 36.28% | -253.43% | -3.71% | Upgrade
|
| Free Cash Flow Margin | 19.36% | 18.62% | 8.33% | 2.62% | -15.45% | 4.84% | Upgrade
|
| EBITDA | 3,533 | 2,415 | -489.7 | -3,273 | -7,479 | 3,707 | Upgrade
|
| EBITDA Margin | 10.75% | 9.45% | -2.60% | -64.59% | -82.22% | 8.52% | Upgrade
|
| D&A For EBITDA | 1,204 | 147.1 | 114.6 | 245.2 | 1,352 | 2,869 | Upgrade
|
| EBIT | 2,329 | 2,268 | -604.3 | -3,518 | -8,831 | 838.5 | Upgrade
|
| EBIT Margin | 7.08% | 8.88% | -3.20% | -69.43% | -97.09% | 1.93% | Upgrade
|
| Effective Tax Rate | 3.09% | 3.71% | 3.92% | 0.29% | - | - | Upgrade
|
| Revenue as Reported | 33,002 | 25,539 | 18,869 | 5,068 | 9,096 | 43,522 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.