How Norwegian Cruise Line Holdings uses its cash

Period

FY2025

Where does Norwegian Cruise Line Holdings's cash go? This Sankey traces cash from net income through operating cash flow into capex, free cash flow, dividends, buybacks, and debt paydown. Pick any fiscal year, recent quarter, or the trailing twelve months. Straight from SEC filings.

Norwegian Cruise Line Holdings · FY2025 · year ended 2025-12-31

Operating cash flow$2.1BNet income$423M · 20%D&A$1.2B · 56%Stock comp$88M · 4%Working capital$416M · 20%Capex$3.3B · 156%Debt raised$1.2B · 56%

Each fiscal year from SEC filings. Percentages are share of operating cash flow. Sources (net income + non-cash add-backs) flow into operating cash flow, which splits into capex and free cash flow; free cash flow goes to dividends, buybacks, debt paydown, and what's retained. Annual only. For informational purposes only.