Norwegian Air Shuttle ASA (OSL:NAS)
Norway
· Delayed Price · Currency is NOK 11.16
+0.09 (0.77%)
Feb 21, 2025, 4:25 PM CET
Norwegian Air Shuttle ASA Cash Flow Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 1,355 | 1,737 | 1,006 | 1,871 | -23,051 | Upgrade
|
| Depreciation & Amortization | 4,807 | 1,890 | 1,375 | 1,114 | 6,162 | Upgrade
|
| Other Amortization | - | 12.1 | 10.7 | 19.2 | 25.1 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | -7.1 | -65.5 | -269.9 | 13,746 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | 1,632 | -973.4 | - | -3,190 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | - | -49.2 | 49.2 | Upgrade
|
| Other Operating Activities | 261.7 | 724.7 | 532.6 | -4,643 | 2,554 | Upgrade
|
| Change in Accounts Receivable | -134.2 | - | - | - | - | Upgrade
|
| Change in Inventory | - | -62.8 | 61.7 | 2,271 | 8,331 | Upgrade
|
| Change in Unearned Revenue | 656.6 | 654 | 1,224 | 922.7 | -5,705 | Upgrade
|
| Change in Other Net Operating Assets | - | -1,322 | -745.2 | -1,097 | -312.4 | Upgrade
|
| Operating Cash Flow | 6,946 | 5,258 | 2,426 | 139.1 | -1,391 | Upgrade
|
| Operating Cash Flow Growth | 32.12% | 116.74% | 1643.85% | - | - | Upgrade
|
| Capital Expenditures | -1,093 | -502.9 | -854.6 | -6.1 | -14.7 | Upgrade
|
| Sale of Property, Plant & Equipment | - | 7.8 | 72.7 | 237.5 | 2,775 | Upgrade
|
| Cash Acquisitions | -1,020 | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | - | -82.8 | -19.6 | -8.7 | -17.7 | Upgrade
|
| Investment in Securities | - | - | - | - | -80.4 | Upgrade
|
| Other Investing Activities | -1,102 | - | 0.2 | -0.1 | - | Upgrade
|
| Investing Cash Flow | -3,215 | -577.9 | -801.3 | 222.6 | 2,662 | Upgrade
|
| Long-Term Debt Issued | 191.7 | 289.6 | - | - | 3,291 | Upgrade
|
| Long-Term Debt Repaid | -2,559 | -2,512 | -1,110 | -460.7 | -3,359 | Upgrade
|
| Net Debt Issued (Repaid) | -2,367 | -2,222 | -1,110 | -460.7 | -68.5 | Upgrade
|
| Issuance of Common Stock | - | - | - | 5,863 | 328.4 | Upgrade
|
| Common Dividends Paid | - | - | -7.6 | -377.7 | - | Upgrade
|
| Other Financing Activities | -1,030 | -745.1 | -443.7 | -240.1 | -1,887 | Upgrade
|
| Financing Cash Flow | -3,397 | -2,967 | -1,561 | 4,784 | -1,628 | Upgrade
|
| Foreign Exchange Rate Adjustments | 56.4 | 6.6 | 1 | -118.2 | -72.3 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -6.6 | -1.1 | - | -0.1 | Upgrade
|
| Net Cash Flow | 390.5 | 1,712 | 63.2 | 5,028 | -428.7 | Upgrade
|
| Free Cash Flow | 5,853 | 4,755 | 1,571 | 133 | -1,406 | Upgrade
|
| Free Cash Flow Growth | 23.10% | 202.63% | 1081.28% | - | - | Upgrade
|
| Free Cash Flow Margin | 17.12% | 18.62% | 8.33% | 2.62% | -15.45% | Upgrade
|
| Free Cash Flow Per Share | 5.19 | 4.22 | 1.40 | 0.19 | -62.33 | Upgrade
|
| Cash Interest Paid | - | 745.1 | 443.7 | 240.1 | 1,887 | Upgrade
|
| Cash Income Tax Paid | 72.2 | 1.7 | 37 | - | 6.6 | Upgrade
|
| Levered Free Cash Flow | 5,416 | 1,942 | 742.06 | -5,099 | 1,774 | Upgrade
|
| Unlevered Free Cash Flow | 6,126 | 2,472 | 1,148 | -4,673 | 3,456 | Upgrade
|
| Change in Net Working Capital | -1,242 | 267.6 | -1,011 | 3,605 | -2,814 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.