Norwegian Cruise Line  Ltd. logo

Norwegian Cruise Line Ltd.

NCLH | NYSE
Chart Builder DCF Calculator
$18.25
+$0.68 (+3.87%)
Nov 2, 2026, 11:02 AM ET · Market open
Fiscal Quarter
Period Ending
Q3 2026
Sep 30, 2026
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
491.47M 222.55M 104.67M 14.25M 419.3M 29.99M -40.3M 254.54M 474.93M 163.44M 17.35M -106.49M 345.87M 86.12M -159.32M -482.48M -295.39M -509.32M -982.71M -1.57B -845.89M -717.79M -1.37B
Depreciation & Amortization
310.35M 294.05M 281.39M 374.35M 272.79M 264.44M 250.54M 246.64M 238.85M 242.94M 245.09M 233.28M 224.67M 214.61M 210.68M 216.63M 202.1M 195.86M 195.46M 197.63M 188.53M 188.64M 183.81M
Stock-Based Compensation
21.32M 22.73M 23.37M 23.8M 18.42M 25.9M 20.28M 26.21M 20.64M 22.98M 21.95M 22.69M 23.56M 44.54M 28.16M 24.64M 26.08M 30.05M 32.79M 35.1M 39.92M 22.45M 26.6M
Other Working Capital
-490.27M 119.14M -119.14M 114.12M -678.12M 205.3M 427.47M 97.45M -582.56M 197.11M 477.4M 114.05M -354.64M 699.84M 372.49M 305.93M -74.85M 590M -240.32M 295.48M 550.23M 291.49M -295.84M
Other Non-Cash Items
-26.64M -36.25M 501.54M 8.08M 147.31M 189.23M 66.89M -185.5M 16.32M -1.94M 19.96M 20.65M -10.1M 1.21M 9.06M 23.76M 7.84M 12.08M 165.82M 782.75M -3.48M -21.35M 601.98M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.83M 8.31M 694K n/a -1.24M -10.71M -867K n/a -1K 67K 6K 6K
Change in Working Capital
-504.18M 133.05M -99.51M 38.64M -621.25M 205.3M 381.81M 57.38M -578.23M 243.48M 502.82M 90.7M -382.21M 686.12M 414.77M 455.28M 152.32M 534.39M 217.63M 241.58M -49.45M -102M -294.21M
Operating Cash Flow
292.32M 636.13M 811.45M 459.11M 236.56M 714.85M 679.22M 399.26M 172.5M 670.89M 807.17M 259M 210.1M 1.03B 503.33M 236.6M 82.25M 262.19M -371.01M -315.66M -670.3M -630.04M -852.01M
Capital Expenditures
-397.68M -457.69M -1.44B -437.65M -963.1M -333.64M -1.53B -243.44M -368.01M -340.65M -258.85M -647.66M -1.13B -736.51M -237.68M -155.42M -1.3B -161.02M -165.28M -213.31M -230.05M -173.13M -136.35M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a -27.32M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a -1.79M n/a n/a n/a -44.33M -95.23M n/a n/a -10.1M -214.04M n/a n/a -1.02B n/a -3.92M -4.64M
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 240M 770M n/a n/a n/a
Other Investing Acitivies
101.63M -1.07M -3.16M 4.5M -386K -2.18M -7.02M 1.51M 3.21M 2.35M 3.61M 1.48M 9.31M -19.33M 1.32M 1.1M 5.75M 297K 4.94M 1.27M 2.29M 99K 2.73M
Investing Cash Flow
-296.05M -458.76M -1.44B -433.15M -963.48M -335.82M -1.53B -243.71M -364.8M -365.63M -255.24M -690.51M -1.21B -755.85M -236.36M -164.42M -1.51B -160.72M 79.66M -461.07M -227.76M -176.95M -138.27M
Debt Repayment
50M -110.7M 652.44M 17.45M 760.47M -375.64M 955.88M -290.74M -69.26M -183.44M -332.93M 205.21M 822.09M 28.2M -490.79M -304.73M 733.28M -333.44M 1.14B 32.42M 112.4M 52.16M 291.28M
Common Stock Repurchased
n/a n/a n/a -2K -19K n/a -23.81M -3.28M -19K -7K -22.03M -1.59M -48K -13.92M -11.31M -775K -8.22M -30K -11.96M -15K -14K -615K -16.04M
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.26B n/a n/a -1.16B
Other Financial Acitivies
-7.86M -67K -18.86M n/a -132.02M -67.73M -85.46M -3.28M -3K -87.53M -39.56M -51.25M -35.29M -93.18M -13.89M -7.18M -13.41M -1.62M -204.22M 464.99M -31.71M -2.42M 525.86M
Financial Cash Flow
42.14M -80.72M 603.53M 17.13M 709.71M -379.38M 846.62M -297.3M -69.28M -270.98M -394.53M 152.37M 786.75M -78.9M -513.36M -311.91M 711.65M -335.07M 921.55M 348.56M 82.73M 49.1M 1.2B
Net Cash Flow
38.41M 96.65M -24.85M 43.09M -17.21M -344K -6.41M -141.76M -261.58M 34.28M 157.4M -279.14M -217.58M 198.54M -246.39M -239.73M -716.52M -233.6M 630.19M -428.17M -815.32M -757.89M 207.55M
Free Cash Flow
-105.36M 178.44M -625.22M 21.46M -726.53M 381.21M -846M 155.82M -195.51M 330.24M 548.32M -388.66M -918.41M 296.77M 265.66M 81.19M -1.22B 101.17M -536.3M -528.97M -900.35M -803.18M -988.36M
Adj. Free Cash Flow
-126.68M 155.7M -648.58M -2.33M -744.95M 355.31M -866.28M 129.61M -216.15M 307.26M 526.37M -411.35M -941.97M 252.23M 237.5M 56.55M -1.25B 71.12M -569.09M -564.07M -940.27M -825.63M -1.01B
Maintenance CapEx
-310.35M -294.05M -281.39M -85.56M -620.06M n/a -1.53B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -173.13M -136.35M
Growth CapEx
-87.33M -163.65M -1.16B -352.09M -343.04M -333.64M n/a -243.44M -368.01M -340.65M -258.85M -647.66M -1.13B -736.51M -237.68M -155.42M -1.3B -161.02M -165.28M -213.31M -230.05M n/a n/a
Owner Earnings
-18.03M 342.08M 530.06M 373.55M -383.49M 714.85M -846M 399.26M 172.5M 670.89M 807.17M 259M 210.1M 1.03B 503.33M 236.6M 82.25M 262.19M -371.01M -315.66M -670.3M -803.18M -988.36M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.