norwegian air shuttle asa · norwegian air shuttle asa has established aircraft bases in norway,...

122
NORWEGIAN AIR SHUTTLE ASA ANNUAL REPORT 2013 WWW.NORWEGIAN.COM/ANNUALREPORT2013 PLEASE NOTE THAT THIS PDF VERSION STRICTLY CONTAINS INFORMATION REQUIRED BY LAW. THE FULL ANNUAL REPORT IS AVAILABLE ONLINE AND CONTAINS ADDITIONAL INFORMATION SUCH AS CEO’S REMARKS TO THE YEAR THAT HAS PASSED AND THE STRATEGY AS WELL AS GRAPHICAL PRESENTATIONS, IMAGES AND MULTIMEDIA CONTENT.

Upload: vudan

Post on 19-May-2018

217 views

Category:

Documents


2 download

TRANSCRIPT

Page 1: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

NORWEGIAN AIR SHUTTLE ASAANNUAL REPORT 2013

WWW.NORWEGIAN.COM/ANNUALREPORT2013

PLEASE NOTE THAT THIS PDF VERSION STRICTLY CONTAINS INFORMATION REQUIRED BY LAW. THE FULL ANNUAL REPORT IS AVAILABLE ONLINE AND CONTAINS ADDITIONAL INFORMATION SUCH AS CEO’S

REMARKS TO THE YEAR THAT HAS PASSED AND THE STRATEGY AS WELL AS GRAPHICAL PRESENTATIONS, IMAGES AND MULTIMEDIA CONTENT.

Page 2: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

Board of Directors' report

Norwegian annual report 2013

Norwegian Air Shuttle ASA, commercially branded "Norwegian", is a public low-cost airline listed on the Oslo Stock

Exchange. The Group operates both scheduled services and additional charter services. Norwegian is the second

largest airline in Scandinavia, the third largest low-cost airline in Europe, and has a route portfolio stretching across

Europe into North Africa and the Middle East, as well as Thailand and the US. With competitive prices and customer-

friendly solutions and service, the Group has experienced significant growth in recent years.

The Group has its headquarters in Fornebu outside Oslo, as well as other offices at Oslo Gardemoen Airport and in

Tromsø. Norwegian Air Shuttle Sweden AB has offices at Stockholm Arlanda Airport, and Norwegian Long Haul AS, Call

Norwegian AS, NAS Asset Management Norway AS and Norwegian Finans Holding ASA have office addresses in

Fornebu.

Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, Denmark, Finland, Spain and the United

Kingdom.

In 2013 the Group initiated a restructuring of the organization. The background for the restructuring is to optimize the

airline operation, and set a new corporate structure in order to position the company for further international growth.

Two fully owned subsidiaries will be established, each with their own air operator's certificate (AOC) - one in Norway

and one in the EU. In line with legal developments in Europe, fully owned country-specific resource companies will be

established.Additionally, specific activities of the airline's commercial activities are further reorganized and established

in separate new entities including, but not limited to, Norwegian Holiday, Norwegian Cargo as well as brand and

marketing activities. A key consideration has been to build a structure which maintains Norwegian's flexibility and

adaptability despite growing size and entry into new markets in Europe, and across continents. The restructuring has

included the establishment of new legal entities, reorganizing and relocation of key personnel and decision making

authority, rights and assets to the relevant entities at their respective legal locations.

Flight SafetyThe Group has not registered any serious accidents or incidents to either passengers or crew involving the operation

of aircraft since the Group was founded in 1993.

The Group’s flight safety office is integrated within the quality department, which reports directly to the respective

accountable manager. The department’s primary objective is to work proactively to promote flight safety throughout

the organisation. Flight safety is covered in the crew’s training programmes, together with training in security related

issues.

The Group analyses information from Flight Data Recorders installed in Norwegian’s aircraft on an on-going basis.

These analyses are carried out in order to ensure that the aircraft are handled and flown according to current

regulations and limitations.

Crew members, maintenance personnel and handling agents are also required to use a web- based reporting system

to log irregularities. These reports are a valuable tool for statistical analysis and trend monitoring.

The aircraft are subject to a stringent maintenance programme based on the manufacturers’ recommendations and

existing rules and regulations

Social Responsibility ReportNorwegian’s corporate responsibility strategy is primarily based on how Norwegian as an airline can contribute to less

pollution and emissions by flying new and fuel efficient aircraft, as described in more detail below. The single most

important thing an airline can do in order to make aviation more environmentally friendly is investing in new aircraft.

Norwegian Annual Report 2013 | Board of Directors' report http://norwegian2013.cust.limecms.no/board-of-directors-report

1 of 7 09/04/14 16:46

Page 3: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

Our Code of Ethics give directions for a sound working environment and highlights the Group’s guidelines for human

rights, prevention of corruption, employee rights and safety for all – both our customers and employees – social

conditions and external environment. Norwegian also has a dedicated corporate cooperation with UNICEF on account

of the organisation’s overall focus on children’s rights.

Norwegian has for several years partnered with the humanitarian organisation UNICEF through a Signature

Partnership.

A Signature Partnership is initiated through the administration of a company’s top-level management.

A Signature Partnership is the highest form of partnership UNICEF Norway offers corporate clients.

Norwegian is dedicated to working with UNICEF on account of its overall focus on children’s rights.

UNICEF is mandated by the United Nations General Assembly to advocate for the protection of children’s rights, to

help meet their basic needs and to expand their opportunities to reach their full potential. UNICEF maintains that the

survival, protection and development of children are universal development imperatives that are integral to human

progress.

This is how Norwegian supports UNICEF

Norwegian's support to UNICEF consists of travel funding and fundraisers. In addition, all Norwegian employeesdonate their company Christmas presents to UNICEF.

Norwegian's CEO Bjørn Kjos receives many requests to speak at events and give lectures. Neither Bjørn Kjos norNorwegian charge for this, however, through our partnership with UNICEF, we ask organisations and businesses totransfer 20,000 NOK when Bjørn Kjos holds a lecture. We hope businesses see this as an opportunity to helpsupport an international organisation that works for children's rights.

In 2013, Norwegian donated 1 NOK from each water bottle sold on board to UNICEF's important work. Ourpassengers bought 1.3 million water bottles throughout the year and therefore contributed 1.3 million NOK to theworld's children.

Norwegian had its tenth anniversary on 1st September 2012 and marked the day with a grand jubilee concert atFornebu. Concert proceeds of 1 million NOK were donated to UNICEF.

Norwegian encourages its employees to engage in UNICEF through internal activities on the company’s intranet.Norwegian also has two dedicated “Norwegian Inspirators” who take responsibility to spread the UNICEF storythroughout the company.

Norwegian has a zero tolerance policy for corruption and every employee is responsible for reporting suspicious

behaviour to his or her superior. The company has never had any reported or suspected occurrences of corruption.

Norwegian advocates diversity, something that reflects our growth in Europe, Asia and the United States. Norwegian

employs people from several different countries, with a multitude of backgrounds. We believe that diversity creates a

better working environment.

Norwegian’s main stakeholders include our passengers, employees, owners, authorities and the media.

Organisation, Working Conditions and the EnvironmentNorwegian has a long-term focus on creating an attractive workplace. An important success factor for Norwegian is

maintaining a workforce of highly motivated and skilled employees and leaders. Our goal is to offer unique

opportunities to our employees and a company culture that helps us to attract and retain the best people in the

industry, regardless of who they are and where we do business. Creating effective arenas for learning and professional

development at all levels of the organisation is a priority at Norwegian.

At the end of 2013 the Group employed a total of 3,965 FTEs (full-time equivalents) including apprentices and hired

staff. The number of employees is expected to increase in 2014 in accordance with the Group’s planned expansion.

The Group has established bases in London, Madrid, Barcelona, Tenerife, Alicante, Bangkok, New York, Fort

Lauderdale and is currently in the process of opening additional new bases abroad.

Norwegian Annual Report 2013 | Board of Directors' report http://norwegian2013.cust.limecms.no/board-of-directors-report

2 of 7 09/04/14 16:46

Page 4: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

The apprentice programme in Norway continued in 2013 and by the end of the year comprised 140 apprentices.

During their training – which also included stays in Berlin, London and Las Palmas – the apprentices held internships

while working abroad in countries where Norwegian operates. A further intake of apprentices is planned in 2014. All

the candidates which graduated in 2013 successfully completed and passed their exams, which were conducted in

conjunction with Akershus County Council. The labour unions are also actively included in planning of the apprentices’

curriculum.

Many graduates who passed the examination in 2013 have now attained positions in the Group. Graduates of the

programme also visit schools and colleges to promote the programme and help recruit new apprentices. This has been

a focus area in 2013 and the programme now provides a steady stream of candidates to fill permanent positions.

Norwegian’s human resources policy is intended to be equitable, neutral and non-discriminatory, regardless of

ethnicity and national background, gender, religion, or age.

The Group has reviewed and updated its ethical guidelines, which emphasise the company’s personnel policies. The

Group has described its Corporate Governance policies in a separate section of the Annual Report.

Important HES activities (Health, Environment and Safety) are conducted in compliance with labour laws and the

Group’s guidelines. Illness absenteeism in 2013 was 7.4 per cent, a decrease compared to 2012. Actively monitoring

HES, corporate health insurance policies and continuing cooperation with protective services will insure that illness

absenteeism remains a priority.

Norwegian Air Shuttle ASA is a member of NHO Aviation, which is a member of NHO (Confederation of Norwegian

Enterprise). The 2013 collective salary review was conducted through local collective bargaining with most unions.

Moderate changes in wages and efficiency were achieved with these unions.

External EnvironmentFlight operations are inherently dependent on fossil fuels and also generate noise. However, the Group’s current

aircraft fleet operates well within the levels and restrictions imposed by national and international regulations. During

2013 the Group consumed approximately 735,006 tonnes of Jet A-1 fuel which is equivalent to 87 grams of CO2 per

passenger per kilometre or 67 grams of CO2 per seat per kilometre, a reduction of 2 per cent from last year.

The Group is in the process of renewing its short-haul aircraft fleet, replacing the Boeing 737- 300 aircraft with Boeing

737-800s which will further reduce emissions per passenger per kilometre.

The Boeing 737-800 is among the most environmentally-friendly aircraft in production today; the 737-300s which are

being replaced emit approximately 23 per cent more CO2 per seat. The Group had a total of 72 Boeing 737-800 in

operation by year-end with another 60 on firm order.

Norwegian has firm orders for an additional 200 single-aisle aircraft, 100 Boeing 737 MAX8 and 100 Airbus A320neo,

both of which reduce CO2 emissions by 30 per cent compared to the 737- 300. The order will secure Norwegian the

most environmentally-friendly aircraft fleet in the world.

The Group operates the Boeing 787-8 Dreamliner for its long-haul operations, which is the most fuel and noise

efficient long-haul equipment available. By year-end the Group had three such aircraft in operation and another 11 on

firm order; five 787-8 and six of the stretched 787-9. The aircraft type combines a revolutionary composite material

design with new engines, which together reduce consumption and emissions by 20 per cent compared to the most

efficient comparable aircraft type in operation today.

The Group’s business model promotes high load factors and higher capacity per flight, which makes Norwegian’s

operations more environmentally sustainable as emissions per passenger are lower. The company’s emissions per

passenger kilometre are well below the industry average and less than many forms of land and sea-based

transportation.

The Board believes the Group has complied with all requirements and recommendations with regard to its impact on

the external environment, and that the Group takes all possible steps to minimise emissions and other negative effects

on the environment.

Norwegian Annual Report 2013 | Board of Directors' report http://norwegian2013.cust.limecms.no/board-of-directors-report

3 of 7 09/04/14 16:46

Page 5: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

Aircraft MaintenanceThe Boeing 737 fleet is operated by the parent company (NAS) and its fully-owned subsidiary Norwegian Air Norway

(NAN). The Boeing 787 fleet was operated by the fully-owned subsidiary Norwegian Long Haul (NLH) in 2013, whose

operations will be transferred to the fully-owned company Norwegian Air International (NAI) during 2014. Each

individual operator has its own Air Operator Certificate (AOC), each with individual civil aviation authority oversight

and approval. Each AOC must have a civil aviation authority approved maintenance organisation and maintenance

programme.

NAS and NAN manage their maintenance operations from their technical bases at Oslo Gardermoen Airport. NLH

manages its maintenance operations from its technical base in Fornebu, Norway.

Line maintenance is performed by NAS for both NAN and NAS at Oslo Gardemoen Airport, Stavanger Sola Airport,

Bergen Flesland Airport, Trondheim Værnes Airport, Stockholm Arlanda Airport and Copenhagen Kastrup Airport. Line

maintenance for NAN and NAS are contracted to other external suppliers outside Scandinavia.

Continuing airworthiness activities for NLH are sub-contracted to Boeing Fleet Technical Management (Boeing FTM).

Control and oversight of the activities is performed by Norwegian Long Haul Maintenance operations in addition to the

civil aviation authorities.

Major airframe as well as workshop maintenance is performed by external sources subject to approval by the

European Aviation Safety Agency (EASA) and by the national aviation authorities (“Luftfartstilsynet”)

Airframe maintenance for NAN and NAS is currently carried out by ATC Lasham in the UK and Lufthansa Technik in

Budapest, Hungary. Engine and component workshop maintenance is undertaken by Lufthansa Technik, MTU and

Boeing. Airframe maintenance for NLH is currently carried out by Nayak, KLM and Mack II.

Engine maintenance is currently carried out by Rolls Royce UK.

All maintenance, planning and follow-up activities, both internal and external, are performed in accordance with both

the manufacturers’ requirements and additional internal requirements, and are in full compliance with international

authority regulations. The company carries out initial quality approval and also continuously monitors all maintenance

suppliers.

All supplier contracts are subject to approval and monitoring by the national aviation authorities.

Significant Changes in Accounting PrinciplesThe IFRS accounting principles, as adopted by the EU, have been followed in preparing the financial statements for

2013. The Group has implemented new or amended/revised IFRS approved by EU and which took effect at the start

of the 2013 financial year. The changes have not had any material impact on the Group.

Comments to the Consolidated Income StatementThe Group had a total operating revenue and income of NOK 15,580 million (12,859) in 2013. Compared to last year,

the Group’s total revenue growth was 21 per cent. NOK 13,381 million (11,201) of the revenues was related to ticket

revenues, NOK 1,758 million (1,405) to other passenger-related revenues, while NOK 372 million (235) was relatedto

freight, third-party products and other income. Other income includes gains from the sale of tangible assets. The

increase of sales is primarily related to the 32 per cent growth in production from 2012 to 2013. The load factor

remained stable compared to the same period last year. The ticket revenue per available seat kilometre (RASK) for

2013 was NOK 0.39, compared to NOK 0.43 last year, a decrease of 10 per cent. Ancillary revenues rose by 6 per cent

to NOK 87 per PAX (82) in 2013 compared to 2012.

Operating costs (including leasing and excluding depreciation and write-downs) amounted to NOK 14,080 million

(12,070) in 2013. The unit cost was NOK 0.42 in 2013 compared to NOK 0.45 last year. The unit cost for fuel

decreased by 7 per cent while the unit cost excluding fuel decreased by 7 per cent. The unit cost excluding fuel was

NOK 0.29 in 2013 compared to NOK 0.31 last year. Net profit before depreciation and write-downs (EBITDA) for the

Group was NOK 1,500 million (789) in 2013, resulting in an EBITDA margin of 9.6 per cent.

Norwegian Annual Report 2013 | Board of Directors' report http://norwegian2013.cust.limecms.no/board-of-directors-report

4 of 7 09/04/14 16:46

Page 6: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

Financial items in 2013 resulted in a loss of NOK 578 million, compared to a gain of NOK 187 million in 2012. NOK 473

million in net foreign exchange losses (gain of 273) is offset by gains on financial instruments included in operating

profits. With regard to accounting for the prepayments on purchase contracts with aircraft manufacturers, NOK 86.0

million (73.5) in interest costs were capitalised in 2013.

In 2007 the Group started Bank Norwegian, which is 100 per cent owned by Norwegian Finans Holding ASA, in which

the Group has a 20 per cent stake. The Group’s share of the bank’s net profit resulted in a net gain of NOK 46.6

million (32.8) in the consolidated profit and loss.

Earnings before tax in 2013 were NOK 437 million (623) and earnings after tax were NOK 322 million (457). Earnings

per share amounted to NOK 9.15 per share (NOK 13.08).

Comments to the Consolidated Balance Sheet and Cash Flow StatementThe Group’s total assets had increased by NOK 2,843 million to NOK 14,762 million at year-end 2013. The book value

of aircraft increased by NOK 1,947 million during the year; while prepayments and capitalised interests on the Boeing

purchase contract was reduced by NOK 329 million compared to 2012. Trade and other receivables increased by NOK

527 million on 2012.

At the balance sheet date, the Group had a cash balance of NOK 2,166 million (1,731).

Total borrowings increased by NOK 985 million to NOK 6,512 million (5,527), mainly related to the purchase of new

aircraft.

The Group’s cash flow from operations was NOK 2,379 million (2,022) in 2013. The net cash flow from operating

activities consists of the profits before tax of NOK 437 million; add back of depreciation and other expenses without

cash effects of NOK 604 million with add back of interests on borrowings NOK 296 million included in financial

activities. Changes in working capital mainly due to traffic growth amounted to NOK 1,042 million. During 2013 the

Group paid NOK 0 million in taxes.

The net cash flow used for investment activities was NOK -2,128 million (-2,765), of which the prepayments to aircraft

manufacturers constituted NOK -1,460 million. Purchases of new Boeing 737-800s and a 787-8 Dreamliner and

intangible assets amounted to NOK -586 million.

The net cash flow from financial activities in 2013 was NOK 184 million (1,369). Proceeds from long-term debt of NOK

2,310 million are related to the financing of new aircraft and PDP financing.

The Group focusses heavily on liquidity planning and the Board is confident in the Group’s financial position at the

beginning of 2014.

Capital structuresThe Group’s total equity was NOK 2,750 million (2,421) at 31 December and its equity ratio was 19 per cent (20 per

cent). Equity increased by NOK 326 million due to profits for the period of NOK 322 million and a share issue of NOK 9

million related to the employees’ option programmes. Other changes in equity amounted to NOK 1.8 million.

All issued shares in the parent company are fully paid with a par value of NOK 0.1 per share. There is only one class of

shares, and all shares have equal rights. The Group’s articles of association have no limitations regarding the trading

of Norwegian Air Shuttle ASA’s shares on the stock exchange.

The Group’s aggregated net interest-bearing debt was NOK 4,346 million at 31 December 2013, compared to NOK

3,796 million in 2012. The Group’s gross interest-bearing liabilities of NOK 6,512 million (5,527) mainly consisted of

financing for our aircraft amounting to NOK 5,761 million, a bond loan with a net book value of NOK 594 million, and a

Pre-Delivery Payment syndicated credit facility of NOK 147 million. Other long-term interest-bearing liabilities including

financial lease liabilities amounted to NOK 11 million.

Norwegian Annual Report 2013 | Board of Directors' report http://norwegian2013.cust.limecms.no/board-of-directors-report

5 of 7 09/04/14 16:46

Page 7: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

RisksRisk management in the Group is based on the principle that risk evaluation is an integral part of all business

activities. Policies and procedures have been established to manage risks. The Group’s Board of Directors regularly

reviews and evaluates the overall risk management systems and environment within the Group. The Group faces

many risks and uncertainties within the global marketplace. We are facing challenging economic and market

conditions and we may not succeed in reducing the unit cost sufficiently to compensate for weakening consumer and

business confidence in our key markets. Price volatility may have a significant impact on the Group’s reported and

operating results. Deterioration in the Group’s financial position could increase our borrowing costs and cost of capital.

We face an ongoing risk of counterparty default. The Group’s reported results and debts denominated in foreign

currencies are influenced by developments in currency exchange rates and in particular the US dollar and Euro.

The Group’s main strategy for mitigating risks related to volatility in cash flows is to maintain a solid financial position

and strong credit rating.

Credit risks are managed on a Group basis. Credit risks arise from deposits with banks and financial institutions, as

well as credit exposure to commercial customers. The Group’s policy is to maintain credit sales at a minimum level.

Sales to private customers are settled by using credit card companies. The risks arising from receivables on credit card

companies or credit card acquirers are monitored closely.

The management monitors rolling forecasts of the Group’s liquidity reserves, cash and cash equivalents on the basis of

expected cash flows. In addition, the Group’s liquidity management policy involves projecting cash flows in major

currencies and evaluating the level of liquid assets required to monitor balance sheet liquidity ratios against internal

and external regulatory requirements and maintaining debt financing plans.

Following the acquisition of aircraft with future deliveries, the Group will have ongoing financing activities. The Group’s

strategy is to diversify the financing of aircraft through sale-and- leaseback transactions and term loan financing

supported by the export credit agencies in the United States and EU.

In order to protect margins against fluctuations in the price of fuel, our expected fuel consumption is hedged to some

extent. The Group also uses derivatives to reduce its overall financial and commercial risk exposures. Forward US

dollar currency contracts have been used to hedge USD exposures.

Prospects for 2014The demand for travelling with Norwegian and advance bookings have been satisfactory entering the first quarter of

2014. Norwegian will continue to take advantage of its increasing competitive power realised through continuous cost

efficiency, and from introducing larger aircraft with a lower operating cost. Going forward, the company expects

increased competitive pressure in the Nordic market place.

In addition to its bases in the Nordic countries, Norwegian currently operates short-haul sectors from four operational

bases in Spain (Malaga, Alicante, Las Palmas and Tenerife) and one base in London. New bases in Madrid and

Barcelona are planned to become operational during the spring.

Norwegian is predicting production growth (ASK) of 40 per cent for 2014, including the long haul production. The

growth in short haul production is mainly from increasing the fleet by adding 737-800s and through increasing the

average sector length. Norwegian may decide to adjust capacity in order to optimise the route portfolio depending on

the development in the overall economy and in the marketplace.

Assuming a fuel price of USD 950 per tonne and USD/NOK 6.00 for the year 2014 (excluding hedged volumes) and

with the currently planned route portfolio, the company is targeting a unit cost (CASK) in the region of NOK 0.40 for

2014.

Despite technical and operational issues related to the start-up of the long haul operation, the establishment of the

long haul operation has developed according to plan. The introduction of routes for the summer season of 2014 has

been well received by the market. Long-haul production will grow in accordance with the phasing in of aircraft and the

company will have seven Boeing 787 by the end of 2014.

Norwegian Annual Report 2013 | Board of Directors' report http://norwegian2013.cust.limecms.no/board-of-directors-report

6 of 7 09/04/14 16:46

Page 8: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

Bjørn H. Kise Ola Krohn-Fagervoll

(Chairman of the Board) (Deputy Chairman)

Liv Berstad Marianne Wergeland Jenssen

(Board Member) (Board Member)

Thor Espen Bråten Kenneth Utsikt

(Employee Representative) (Employee Representative)

Linda Olsen Bjørn Kjos

(Employee Representative) (Chief Executive Officer)

Norwegian has established and prepared for an organisational structure which secures cost- efficient international

expansion and necessary traffic rights for the future.

The Board confirms that the going concern assumption is valid and the financial statements have been prepared on a

going concern basis.

Allocation of the Year’s ResultThe net profit for the Group was NOK 322 million. The net profit for the Parent Company Norwegian Air Shuttle ASA

was NOK 635 million, which the Board proposes be transferred to retained earnings. The Board recommends no

dividend distribution for the 2013 operating year in accordance with the company’s corporate governance policies.

Fornebu, 26 March 2014

Norwegian Annual Report 2013 | Board of Directors' report http://norwegian2013.cust.limecms.no/board-of-directors-report

7 of 7 09/04/14 16:46

Page 9: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

Corporate GovernanceNorwegian annual report 2013

Norwegian’s objective for corporate governance is based on accountability, transparency, fairness

and simplicity with the ultimate goal of maximizing shareholder value while creating added value

for all stakeholders. The principles are designed in compliance with laws, regulations and ethical

standards. Norwegian’s core values are simplicity, directness and relevance, but no business

conduct within the Group should under any circumstance jeopardize safety and quality.

How we understand the concept

The Group's core values and corporate Code of Ethics are the fundamentals of Norwegian’s corporate

governance. Corporate governance deals with issues and principles associated with the distribution of roles

between the governing bodies of a company, and the responsibilities and authorities assigned to each body.

Good corporate governance is distinguished by responsible interaction between the owners, the Board and the

management in a long-term, productive and sustainable perspective. It calls for effective cooperation, which

means a defined division of responsibilities and roles between the shareholders, the Board and the management,

and also respect for the Group's other stakeholders as well as open and honest communication with the

communities in which the Group operates.

Code of Ethics

Everyone has a joint responsibility to create a good working environment and develop a sound corporate culture

marked by openness and tolerance. We promote an environment free from any discrimination, be it religion, skin

colour, gender, sexual orientation, age, nationality, race or disability. The work environment shall be free from

bullying, harassment or similar. We do not tolerate any behaviour that can be perceived as degrading or

threatening.

When engaging in businesses with third party suppliers, Norwegian will, whenever possible, ensure that the

suppliers adheres to international rules of ethical behaviour and trading standards.

Norwegian is firmly opposed to all forms of corruption. Norwegian is against any type of involvement in illegal

influencing of decision makers, either directly or through middlemen.

Norwegian’s corporate responsibility strategy is primarily based on how Norwegian as an airline can contribute to

less pollution and emissions by flying new and fuel efficient aircraft. Our Codes of Ethics provides the directions

for a good working environment and highlights the Group’s guidelines for human rights, preventing corruption,

employee rights and safety for all – both for our customers and employees. Norwegian has a dedicated corporate

cooperation with the humanitarian organization; UNICEF.

Environment

Norwegian is committed to actively engage in and support a sustainable environmental policy, and to continue to

reduce emissions from aviation. By renewing the fleet, emissions are reduced and passengers are offered new

and more comfortable aircraft. Norwegian has a clear goal of reducing emissions per flown passenger by 30 per

cent in the period 2008 – 2015. Norwegian also undertakes a variety of other measures to minimize its

environmental impact. All employees should focus on how they can contribute to a better environment in their

daily work. Read more about our strategy here.

Page 10: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

Human Worth

Everyone at Norwegian has a joint responsibility to create a good working environment and develop a sound

corporate culture marked by openness and tolerance. Norwegian supports the international human rights as

outlined by the UN declaration and conventions. No one shall in any way cause or contribute to the violation or

circumvention of human rights. We place great importance on ensuring compliance with employees’ basic human

rights as outlined in the International Labor Organization's core conventions. Equality must be guaranteed

between men and women in terms of employment, working conditions, career opportunities and remuneration.

Partnership with UNICEF

Norwegian has decided to partner with humanitarian organization UNICEF through a Signature Partnership.

• A Signature Partnership is initiated by a company's top management

• A Signature Partnership is the highest form of partnership UNICEF Norway offers corporate clients

• Norwegian is dedicated to working with UNICEF because of its overall focus on children's rights

UNICEF is mandated by the United Nations General Assembly to advocate for the protection of children's rights,

to help meet their basic needs and to expand their opportunities in order to reach their full potential. UNICEF

insists that the survival, protection and development of children are universal development imperatives that are

integral to human progress. Norwegian's support to UNICEF consists of travel fundings and fundraisers. In

addition, all Norwegian employees donate their company Christmas presents to UNICEF.

In line with the Norwegian Code of Practice for Corporate Governance, a review of the major aspects of

Norwegian Air Shuttle ASA’s governance structure follows below.

Business

Norwegian’s business is clearly defined in paragraph 3 of its articles of association, which states that “The Group’s

objective is to be engaged in aviation, other transport and travel-related business activities as well as activities

connected therewith. The Group may also be engaged directly or indirectly in other forms of Internet-based

provision of goods and services, including car rental, hotel booking, payment services, financial services and

services related to credit cards. Participation in such activities as mentioned may take place through co-operation

agreements, ownership interests or by any other means.”

The Group has clear goals and strategies for its business. These are discussed in the Group´s Quality Manual and

are also made available to the public in the Annual Report and on the Group’s website

http://www.norwegian.com

Equity and Dividends

The Group’s equity at year-end 2013 was MNOK 2,750 equivalent to an equity ratio of 19%. The Board deems

this to be adequate considering the Group’s strategy and risk profile.

The Board of Directors recommend to not distribute dividends as it is considered to be in the best interest of the

shareholders to retain funds for investments in expansion and other investment opportunities as stated in the

articles of association, thereby enhancing profitability and shareholder value. Dividends should under no

circumstance be paid if equity is below what is considered to be an appropriate level. One Financial Covenant to

the bond agreement entered into in April 2012; restrict dividend payments until maturity of the bond in April

2015, to 35% of the net profit after taxes (on a consolidated basis) of the Group based on the audited accounts

for the previous accounting year.

Page 11: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

Due to Norwegian’s high growth rate, competitive position and associated need for flexibility, the General

Assembly has decided to deviate from the Norwegian code of practice for corporate governance’s

recommendation with respect to capital increase. Mandate to increase the company’s share capital are granted to

the Board of Director for a two year period and can be utilized for commercial possibilities and employee

incentive program. The mandate granted to the Board is limited to a total of 3,516,213 shares.

The General Assembly has granted the Board of Directors a mandate to acquire treasury shares for a period of 18

months reckoned from the date of the General Meeting’s resolution. The mandate granted to the Board is limited

to a total of 3,516,213 shares. The Code of Practice recommends that a mandate granted to the Board of

Directors to acquire treasury shares should be limited in time to not later than the date of the next General

Assembly.

Equal Treatment of Shareholders and Transactions with Close Associates

Norwegian Air Shuttle ASA has only one class of shares.

Transactions are generally carried out through stock exchanges. Buy-backs of own shares are carried out at

market prices. Employee share allocations are granted at a discount to market value.

Material transactions between the Group and key stakeholders, in particular the shareholders, the members of the

Board and the Executive Management, are subject to the approval of the Board of Directors. Such transactions are

duly noted in the minutes from the board meeting and are also explicitly stated in the notes to the consolidated

accounts. At present, the Chairman is a partner of the law firm Simonsen VogtWiig, which is the legal advisor to

Norwegian Air Shuttle ASA. Norwegian has leased its head office from Fornebu Næringsutvikling 1 AS which is

controlled by the Chairman and the CEO. In cases where members of the Board of Directors or the Executive

Management have other direct or indirect material interests in transactions entered by the Group, this is stated in

the notes to the consolidated accounts.

Norwegian’s Codes of Ethics includes guidelines for handling possible conflicts of interest. The code applies to all

board members and Norwegian employees. In addition the Board has drawn up specific procedures for handling

of Conflicts of Interest for Board members and members of Corporate Management Board.

Freely Traded Shares

There are no restrictions on trading of the Company’s shares in the articles of association or elsewhere.

General Assembly

The Board of Directors has ensured that the shareholders may exercise their rights at the General Assembly,

making the summons and related documentation available on the website. At least three weeks written notice

must be given to call the Annul General Assembly. The relevant documents, including the Nominating

Committee's justified slate of nominees when new members are up for election or existing ones are up for re-

election, are available at the Group's website at least 21 days prior to the date of the General Meeting. The

general meeting in May 2013 decided that “An Extraordinary General Meeting may be called with fourteen days’

notice if the Board decides that the shareholders may attend the General Meeting with the aid of electronic

devices, cf. Section 5-8a of the public Limited Companies Act”. The shareholders’ deadline for the notice of their

intended presence is three days before the General Assembly, and the shareholders may be present and vote by

proxy. The Board of Directors, Election Committee and the auditor are required to be present. The management is

represented by the Chief Executive Officer and the Chief Financial Officer and other key personnel on specific

topics. The minutes of the General Assembly are available on the Group's website.

Election Committee

The Election Committee's task is to nominate candidates to the General Assembly for the shareholder-elected

directors' seats. The articles of association state that the committee shall have four members, and the chairman of

the committee is the Chairman of the Board. The remaining three members are elected by the General Assembly

every second year. The next election is due in 2014.

Page 12: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

The current Election Committee consists of the Chairman of the Board, one employee and two external members

representing major shareholders in the Company.

The guideline for the Election Committee is included in the company’s Articles of Association and was last

approved by the General Meeting in May 2011.The Board of Directors recommends deviating from the Code of

Practice for Corporate Governance as the Chairman of the Board is a permanent member of the committee. This is

to ensure that nominees meet the requirements for expertise, capacity and diversity set forth by the board

members.

None of the Committee's members represents Norwegian's management. The majority of the members are

considered independent of the management and the Board. The composition of the Election Committee is

regarded as reflecting the common interests of the community of shareholders.

Corporate Assembly and Board of Directors, Composition and Independence

Norwegian Air Shuttle ASA has, in agreement with the employee unions and as warranted by Norwegian law, no

corporate assembly. Instead, the Company has three employee representatives of the Board of Directors.

According to the articles of association the Board must consist of between six and eight members. There are

currently seven members.

The shareholder-elected members of the Board of Directors have been nominated by the Election Committee to

ensure that the Board of Directors possesses the necessary expertise, capacity and diversity. The Board members

have competencies in and experiences from the transport sector and other competitive consumer sectors, relevant

network connections and experiences from businesses, finance, capital markets and marketing. The Chairman and

Deputy Chairman are elected by the Board. The Board members are elected for a period of two years.

The majority of the shareholder-elected members of the Board are considered autonomous and independent of

the Company’s executive personnel, and material business contacts. At least two of the members of the Board

which are elected by shareholders, are considered autonomous and independent of the Company’s main

shareholder(s). Among the shareholder-elected directors, there are two men and two women which is a 50%

gender share.

The CEO is not a member of the Board of Director.

The Work of the Board of Directors

The Board of Directors’ work is in accordance with the rules of the Norwegian law. The Board has an annual plan

for its work which particularly emphasizes objectives, strategies and implementations. The Board holds annual

strategy seminars in which issues such as objectives, strategies and implementations are addressed.

The Board of Directors issues instructions for its own work.

There is a clear division of responsibilities between the Board and the Executive Management. The Chairman is

responsible for ensuring the Board's work is conducted in an efficient, correct manner and in accordance with the

Board's terms of reference. The CEO is responsible for the Group's operational management. The Board has drawn

up special instructions for the CEO.

If the chairperson of the Board of Directors is or has been actively engaged in a given case, another board

member will normally led discussions concerning that particular case.

The Audit Committee was established by the General Assembly in 2010. The Board of Directors recommends

deviating from the Code of Practice for Corporate Governance as the Board of Directors acts as the Company’s

audit committee. This is to ensure that nominees meet the requirements of expertise, capacity and diversity set

forth by the Board members.

The Board of Directors conducts an annual self-assessment of its work competence and cooperation with

management and a separate assessment of the Chairman.

Page 13: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

Risk Management and Internal Control

The management draws up monthly performance reports that are sent to and reviewed by the Board of Directors.

Moreover, financial reports, risk reports and safety reports are drawn up, all of which are subject to review at

Board meetings.

The Board ensures sound internal controls and systems for risk management through, for example, annual Board

reviews of the most important risk factors and internal controls.

Remuneration of the Board of Directors

Based on the consent of the General Assembly, it is assumed that the remuneration of Board members reflects the

respective members’ responsibilities, expertise, time commitments and the complexities of the Group’s activities.

Comprehensive information on remuneration and incentive programs is available in the notes of the consolidated

accounts.

In cases where Board members take on specific assignments for the Group which are not taken on as part of their

office, the other Board members must be notified immediately and if the transaction is of a substantial nature this

is explicitly stated in the notes to the consolidated accounts.

Details of the remuneration of individual Board members are available in the notes to the consolidated accounts.

Information and Communications

Norwegian has established guidelines for the company’s reporting of financial and other information based on

transparency and with regard to the requirement of equal treatment of all parties in the securities market.

A financial calendar is prepared and published on the Group’s website and is also distributed in accordance with

the rules of the Public Companies Act and the rules applicable to companies listed on the Oslo Stock Exchange.

Information distributed to the shareholders is also published on the Group’s website. The Group holds regular

investor meetings and public interim results presentations, and has an investor relations department.

Norwegian has separate instructions for investor relations on communication with investors and how price-

sensitive information shall be treated. The Board of Directors has prepared guidelines for the Group’s contact with

shareholders outside the General Meeting.

The Board considers that these measures enable and ensure continuous informative interactions between the

Company and the shareholders.

Takeovers

There are no limitations with respect to the purchases of shares in the Company. In the event of a take-over bid

the Board of Directors will act in the best interest of the shareholders and in compliance with all the rules and

regulations applicable of such an event. In the case of a take-over bid the Board will refrain from taking any

obstructive action unless agreed upon by the General Assembly. The Company’s bond issue has a change of

control clause that allows bondholders to call for redemption of the bonds at 101% of par in the event of a

change of control.

Auditor

The Auditor annually submits the main features of the audit plan for the Group to the Audit Committee.

The Auditor participates in the meetings of the Board of Directors that deal with the annual accounts. At these

meetings the Auditor reviews any material changes in the Group’s accounting principles, comments on any

material estimated accounting figures and reports all material matters on which the auditor and management may

disagree, and identify weaknesses in and suggest improvements to the company’s internal controls.

Page 14: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

The CEO and the CFO are present at all meetings with the Board of Directors and the Auditor. At least one

meeting a year will be held between the auditor and the Board without the presence of the CEO or other members

of executive management. The management and the Board of Directors evaluate the use of the Auditor for

services other than auditing.

The Board receives annual confirmation from the Audito r that the Auditor continues to meet the requirement of

independence.

The Board of Directors reports the remuneration paid to the Auditor at the Annual General Assembly, including

details of the fee paid for audit work and any fees paid for other specific services.

Page 15: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

NORWEGIAN AIR SHUTTLE ASA - GROUP

Consolidated Financial Statements 2013

Page 16: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHQRWHVRQSDJHVDUHDQLQWHJUDOSDUWRIWKHVHFRQVROLGDWHGILQDQFLDOVWDWHPHQWV

127( 12.

5HYHQXHV 2WKHULQFRPH

7RWDORSHUDWLQJUHYHQXHVDQGLQFRPH

2SHUDWLRQDOH[SHQVHV 3D\UROO 'HSUHFLDWLRQDPRUWL]DWLRQDQGLPSDLUPHQW D 2WKHURSHUDWLQJH[SHQVHV 2WKHUORVVHVJDLQVQHW

7RWDORSHUDWLQJH[SHQVHV 2SHUDWLQJSURILW

1HWILQDQFLDOLWHPV

6KDUHRISURILWORVVIURPDVVRFLDWHGFRPSDQ\

3URILWORVVEHIRUHWD[

,QFRPHWD[H[SHQVHLQFRPH

352),7/266)257+(<($5

%DVLFHDUQLQJVSHUVKDUH 'LOXWHGHDUQLQJVSHUVKDUH

3URILWDWWULEXWDEOHWR

2ZQHUVRIWKHFRPSDQ\

127( 12.

3URILWIRUWKH\HDU

$YDLODEOHIRUVDOHILQDQFLDODVVHWV ([FKDQJHUDWHGLIIHUHQFHV*URXS 7RWDOFRPSUHKHQVLYHLQFRPHIRUWKHSHULRG

7RWDOFRPSUHKHQVLYHLQFRPHDWWULEXWDEOHWR

2ZQHUVRIWKHFRPSDQ\

&RQVROLGDWHG,QFRPH6WDWHPHQW

&RQVROLGDWHG6WDWHPHQWRI&RPSUHKHQVLYH,QFRPH

Page 17: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHQRWHVRQSDJHVDUHDQLQWHJUDOSDUWRIWKHVHFRQVROLGDWHGILQDQFLDOVWDWHPHQWV

127( 12.

$66(76

1RQFXUUHQWDVVHWV ,QWDQJLEOHDVVHWV 'HIHUUHGWD[DVVHW $LUFUDIWSDUWVDQGLQVWDOODWLRQVRQOHDVHGDLUFUDIW (TXLSPHQWDQGIL[WXUHV %XLOGLQJV )LQDQFLDOOHDVHDVVHW )LQDQFLDODVVHWVDYDLODEOHIRUVDOH ,QYHVWPHQWLQDVVRFLDWH 3UHSD\PHQWWRDLUFUDIWPDQXIDFWXUHUV 2WKHUUHFHLYDEOHV

7RWDOQRQFXUUHQWDVVHWV

&XUUHQWDVVHWV ,QYHQWRU\ 7UDGHDQGRWKHUUHFHLYDEOHV 'HULYDWLYHILQDQFLDOLQVWUXPHQWV )LQDQFLDODVVHWVDYDLODEOHIRUVDOH &DVKDQGFDVKHTXLYDOHQWV

7RWDOFXUUHQWDVVHWV

727$/$66(76

&RQVROLGDWHG6WDWHPHQWRI)LQDQFLDO3RVLWLRQ127( 12.

Page 18: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHQRWHVRQSDJHVDUHDQLQWHJUDOSDUWRIWKHVHFRQVROLGDWHGILQDQFLDOVWDWHPHQWV

)RUQHEX0DUFK

BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB%M¡UQ+.LVH&KDLUPDQRIWKH%RDUG 2OD.URKQ)DJHUYROO'HSXW\&KDLUPDQBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB/LY%HUVWDG%RDUGPHPEHU 0DULDQQH:HUJHODQG-HQVVHQ %RDUGPHPEHU BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB7KRU(VSHQ%UnWHQ(PSOR\HH5HSUHVHQWDWLYH .HQQHWK8WVLNW(PSOR\HH5HSUHVHQWDWLYH BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB/LQGD2OVHQ(PSOR\HH5HSUHVHQWDWLYH %M¡UQ.MRV&KLHI([HFXWLYH2IILFHU

127( 12.

(48,7<$1'/,$%,/,7,(6

(TXLW\6KDUHFDSLWDO 6KDUHSUHPLXP 2WKHUSDLGLQHTXLW\ 2WKHUUHVHUYHV 5HWDLQHGHDUQLQJV 7RWDOHTXLW\

1RQFXUUHQWOLDELOLWLHV 3HQVLRQREOLJDWLRQ 3URYLVLRQIRUSHULRGLFPDLQWHQDQFH 'HIHUUHGWD[ %RUURZLQJV )LQDQFLDOOHDVHOLDELOLW\

7RWDOQRQFXUUHQWOLDELOLWLHV

6KRUWWHUPOLDELOLWLHV 6KRUWWHUPSDUWRIERUURZLQJV 7UDGHDQGRWKHUSD\DEOHV

$LUWUDIILFVHWWOHPHQWOLDELOLWLHV 'HULYDWLYHILQDQFLDOLQVWUXPHQWV 7D[SD\DEOH

7RWDOVKRUWWHUPOLDELOLWLHV 7RWDOOLDELOLWLHV

727$/(48,7<$1'/,$%,/,7,(6

&RQVROLGDWHG6WDWHPHQWRI)LQDQFLDO3RVLWLRQ127( 12.

Page 19: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHQRWHVRQSDJHVDUHDQLQWHJUDOSDUWRIWKHVHFRQVROLGDWHGILQDQFLDOVWDWHPHQWV

6KDUH 6KDUH2WKHUSDLGLQ 7RWDOSDLGLQ 2WKHU 5HWDLQHG 7RWDO12. FDSLWDO SUHPLXP HTXLW\ HTXLW\ 5HVHUYHV HDUQLQJV HTXLW\(TXLW\DW-DQXDU\

1HWSURILWIRUWKH\HDU ([FKDQJHUDWHGLIIHUHQFHV*URXS &RPSUHKHQVLYHLQFRPH 6WRFNRSWLRQVVKDUHLVVXH 7UDQVDFWLRQVZLWKRZQHUV

(TXLW\'HFHPEHU

(TXLW\DW-DQXDU\

1HWSURILWIRUWKH\HDU $YDLODEOHIRUVDOHILQDQFLDODVVHWV ([FKDQJHUDWHGLIIHUHQFHV*URXS &RPSUHKHQVLYHLQFRPH (TXLW\FKDQJHRQHPSOR\HHRSWLRQV 7UDQVDFWLRQVZLWKRZQHUV (TXLW\'HFHPEHU

&RQVROLGDWHG6WDWHPHQWRI&KDQJHVLQ(TXLW\127( 12.

Page 20: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHQRWHVRQSDJHVDUHDQLQWHJUDOSDUWRIWKHVHFRQVROLGDWHGILQDQFLDOVWDWHPHQWV

127( 12.

&$6+)/2:6)52023(5$7,1*$&7,9,7,(6

3URILWORVVEHIRUHWD[ 7D[HVSDLG

'HSUHFLDWLRQDPRUWLVDWLRQDQGZULWHGRZQ 3HQVLRQH[SHQVHZLWKRXWFDVKHIIHFW

3URILWIURPDVVRFLDWHGFRPSDQ\ &RPSHQVDWLRQH[SHQVHIRUHPSOR\HHRSWLRQV /RVVHVJDLQVRQGLVSRVDORIWDQJLEOHDVVHWV )DLUYDOXHJDLQVORVVHVRQILQDQFLDODVVHWV )LQDQFLDOLWHPV ,QWHUHVWUHFHLYHG

&KDQJHLQLQYHQWRULHVDFFRXQWVUHFHLYDEOHDQGDFFRXQWVSD\DEOH &KDQJHLQDLUWUDIILFVHWWOHPHQWOLDELOLWLHV &KDQJHLQRWKHUFXUUHQWDVVHWVDQGFXUUHQWOLDELOLWLHV 1HWFDVKIORZIURPRSHUDWLQJDFWLYLWLHV

&$6+)/2:6)520,19(67,1*$&7,9,7,(6

3UHSD\PHQWVDLUFUDIWSXUFKDVH 3XUFKDVHRIWDQJLEOHDVVHWV 3XUFKDVHRILQWDQJLEOHDVVHWV 3URFHHGVIURPVDOHVRILQYHVWPHQWERQGV 3D\PHQWWRDVVRFLDWHGFRPSDQ\

1HWFDVKIORZIURPLQYHVWLQJDFWLYLWLHV

&$6+)/2:6)520),1$1&,$/$&7,9,7,(6

3URFHHGVIURPORQJWHUPGHEW 3D\PHQWRIORQJWHUPGHEW 3URFHHGVIURPLVVXLQJQHZVKDUHV

,QWHUHVWRQERUURZLQJV 1HWFDVKIORZIURPILQDQFLDODFWLYLWLHV

)RUHLJQH[FKDQJHHIIHFWRQFDVK

1HWFKDQJHLQFDVKDQGFDVKHTXLYDOHQWV &DVKDQGFDVKHTXLYDOHQWVDW-DQXDU\

&DVKDQGFDVKHTXLYDOHQWVDW'HFHPEHU

&RQVROLGDWHG&DVK)ORZ6WDWHPHQW127( 12.

Page 21: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

*HQHUDOLQIRUPDWLRQ1RUZHJLDQ $LU 6KXWWOH $6$ DQG LWV VXEVLGLDULHV KHQFHIRUWK UHIHUUHG WR DV µWKH *URXS¶ DUH D ORZFRVW DLUOLQH LQFRUSRUDWHG LQ1RUZD\DQGKHDGTXDUWHUHGDW)RUQHEXRXWVLGHRI2VOR1RUZHJLDQ$LU6KXWWOH$6$LVDSXEOLFOLPLWHGOLDELOLW\FRPSDQ\DQGOLVWHGRQWKH2VOR6WRFN([FKDQJH7KHFRQVROLGDWHGILQDQFLDOVWDWHPHQWVRI1RUZHJLDQ$LU6KXWWOH$6$IRUWKH\HDUHQGHG'HFHPEHUZHUHDXWKRUL]HGIRULVVXHE\WKH%RDUGRI'LUHFWRUVRQ0DUFK

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¶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µ)DLU9DOXH0HDVXUHPHQW¶DLPVWRLPSURYHFRQVLVWHQF\DQGUHGXFHFRPSOH[LW\E\SURYLGLQJDSUHFLVHGHILQLWLRQRIIDLUYDOXHDQGDVLQJOHVRXUFHRIIDLUYDOXHPHDVXUHPHQWDQGGLVFORVXUHUHTXLUHPHQWVIRUXVHDFURVV,)56V,$6µ(PSOR\HH%HQHILWV¶ZDVDPHQGHGLQ-XQH$PHQGPHQWWR,$6µ)LQDQFLDOVWDWHPHQWSUHVHQWDWLRQ¶UHJDUGLQJRWKHUFRPSUHKHQVLYHLQFRPHV,)56µ)LQDQFLDO,QVWUXPHQWV'LVFORVXUHV¶,PSOHPHQWDWLRQGLGQRWKDYHDQ\PDWHULDOLPSDFWRQWKHILQDQFLDOVWDWHPHQWV$QQXDO,PSURYHPHQWVWR,)56V&\FOH$ QXPEHU RI QHZ VWDQGDUGV DQG DPHQGPHQWV WR VWDQGDUGV DQG LQWHUSUHWDWLRQV DSSURYHG E\ WKH (8 DUH HIIHFWLYH IRU DQQXDOSHULRGVEHJLQQLQJDIWHU-DQXDU\DQGKDYHQRWEHHQDSSOLHGLQSUHSDULQJWKHVHFRQVROLGDWHGILQDQFLDOVWDWHPHQWV1RQHRIWKHVHDUHH[SHFWHGWRKDYHDVLJQLILFDQWHIIHFWRQWKHFRQVROLGDWHGILQDQFLDOVWDWHPHQWVRIWKH*URXSH[FHSWWKHIROORZLQJVHWRXWEHORZ

(IIHFWLYHIRUSHULRGVEHJLQQLQJRQRUDIWHU

,)56µ&RQVROLGDWHG)LQDQFLDO6WDWHPHQWV¶ -DQXDU\,)56EXLOGVRQH[LVWLQJSULQFLSOHVE\LGHQWLI\LQJWKHFRQFHSWRIFRQWURODVWKHGHWHUPLQLQJIDFWRULQZKHWKHUDQHQWLW\VKRXOGEHLQFOXGHGZLWKLQWKHFRQVROLGDWHGILQDQFLDOVWDWHPHQWVRIWKHSDUHQWFRPSDQ\7KHJURXSLV\HWWRDVVHVV,)56¶VIXOOLPSDFWDQGLQWHQGVWRDGRSW,)56QRODWHUWKDQWKHDFFRXQWLQJSHULRGEHJLQQLQJRQRUDIWHU-DQXDU\

,)56µ-RLQW$UUDQJHPHQWV¶ -DQXDU\,)56UHSODFHV,$6µ,QWHUHVWVLQ-RLQW9HQWXUHV¶DQG6,&DQGUHPRYHVWKHRSWLRQWRDFFRXQWIRUMRLQWO\FRQWUROOHGHQWLWLHVXVLQJ SURSRUWLRQDWH FRQVROLGDWLRQ WKXV DOO VXFK HQWLWLHVPXVW EH DFFRXQWHG IRU XVLQJ WKH HTXLW\PHWKRG 7KH JURXS LV \HW WRDVVHVV,)56¶VIXOO LPSDFWDQGLQWHQGVWRDGRSW,)56QRODWHUWKDQWKHDFFRXQWLQJSHULRGEHJLQQLQJRQRUDIWHU-DQXDU\

,)56µ'LVFORVXUHVRILQWHUHVWVLQ2WKHU(QWLWLHV¶ -DQXDU\

1RWH±6XPPDU\RI6LJQLILFDQW$FFRXQWLQJ3ROLFLHV

Page 22: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

,)56LQFOXGHVWKHGLVFORVXUHUHTXLUHPHQWVIRUDOOIRUPVRILQWHUHVWVLQRWKHUHQWLWLHVLQFOXGLQJMRLQWDUUDQJHPHQWVDVVRFLDWHVVSHFLDOSXUSRVHYHKLFOHVDQGRWKHURIIEDODQFHVKHHWYHKLFOHV7KH*URXS LV\HW WRDVVHVV ,)56¶V IXOO LPSDFWDQG LQWHQGV WRDGRSW,)56QRODWHUWKDQWKHDFFRXQWLQJSHULRGEHJLQQLQJRQRUDIWHU-DQXDU\,$6µ6HSDUDWH)LQDQFLDO6WDWHPHQW¶UHYLVHGDVDFRQVHTXHQFHRIWKHLVVXDQFHRI,)56DQG -DQXDU\,$6µ,QYHVWPHQWVLQ$VVRFLDWHVDQG-RLQW9HQWXUHV¶

5HYLVHGDVDFRQVHTXHQFHRIWKHLVVXDQFHRI,)56DQG -DQXDU\$PHQGPHQWVWR,)56DQG,)56±7UDQVLWLRQJXLGDQFH -DQXDU\,$6µ)LQDQFLDO,QVWUXPHQWV3UHVHQWDWLRQ¶ -DQXDU\,$6µ,PSDLUPHQWRI$VVHWV¶$PHQGPHQW -DQXDU\,$6µ)LQDQFLDO,QVWUXPHQWV5HFRJQLWLRQDQG0HDVXUHPHQW$PHQGPHQW -DQXDU\ 7KHVHVWDQGDUGVDPHQGPHQWVDQGLQWHUSUHWDWLRQVDUHQRWH[SHFWHGWRKDYHPDWHULDOLPSDFWRQWKHILQDQFLDOVWDWHPHQWV7KHUHDUHQRRWKHU,)56VRU,)5,&LQWHUSUHWDWLRQVWKDWDUHQRW\HWHIIHFWLYHWKDWZRXOGEHH[SHFWHGWRKDYHDPDWHULDOLPSDFWRQWKH*URXS

%DVLVRIFRQVROLGDWLRQ7KH*URXS¶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¶VSURSRUWLRQDWHVKDUHRI WKH DFTXLUHH¶V LGHQWLILDEOH QHW DVVHWV 7KH H[FHVV RI WKH FRQVLGHUDWLRQ WUDQVIHUUHG DQG WKH DPRXQW RI WKH QRQFRQWUROOLQJLQWHUHVWRYHUWKHIDLUYDOXHRIWKH*URXS¶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¶VVKDUHRIWKHSURILWVORVVHVIURPDVVRFLDWHVDFFRXQWHGIRUXVLQJWKHHTXLW\PHWKRGIURPWKHGDWHZKHQD VLJQLILFDQW LQIOXHQFH LV DFKLHYHGXQWLO WKHGDWHZKHQ VXFK LQIOXHQFH FHDVHV7KH*URXS¶V VKDUHRI LWV DVVRFLDWHV¶ SRVWDFTXLVLWLRQ SURILWV RU ORVVHV LV UHFRJQL]HG LQ WKH LQFRPH VWDWHPHQW DQG LWV VKDUH RI SRVWDFTXLVLWLRQ PRYHPHQWV LQ RWKHUFRPSUHKHQVLYH LQFRPH LVUHFRJQL]HG LQRWKHUFRPSUHKHQVLYH LQFRPH7KHFXPXODWLYHSRVWDFTXLVLWLRQPRYHPHQWVDUHDGMXVWHGDJDLQVWWKHFDUU\LQJDPRXQWRIWKHLQYHVWPHQW'LOXWLRQJDLQVDQGORVVHVDULVLQJLQLQYHVWPHQWVLQDVVRFLDWHVDUHUHFRJQL]HGLQWKHLQFRPHVWDWHPHQW:KHQWKH*URXS¶VVKDUHRIDORVVH[FHHGVWKH*URXS¶VLQYHVWPHQWLQDQDVVRFLDWHWKHDPRXQWFDUULHGLQWKH*URXS¶VVWDWHPHQWRIILQDQFLDOSRVLWLRQLVUHGXFHGWR]HURDQGIXUWKHUORVVHVDUHQRWUHFRJQL]HGXQOHVVWKH*URXSKDVDQREOLJDWLRQWRFRYHUDQ\VXFKORVVHV8QUHDOL]HGJDLQVRQWUDQVDFWLRQVEHWZHHQWKH*URXSDQGLWVDVVRFLDWHVDUHHOLPLQDWHGLQSURSRUWLRQWRWKH*URXS¶VLQWHUHVWLQ WKHDVVRFLDWHV8QUHDOL]HG ORVVHVDUHDOVRHOLPLQDWHGXQOHVVWKHWUDQVDFWLRQSURYLGHVHYLGHQFHRIDQ LPSDLUPHQWRI WKHDVVHWWUDQVIHUUHG

Page 23: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

'LOXWLRQJDLQVDQGORVVHVDULVLQJLQLQYHVWPHQWVLQDVVRFLDWHVDUHUHFRJQL]HGLQWKHLQFRPHVWDWHPHQW$OO RWKHU LQYHVWPHQWV DUH UHFRJQL]HG LQ DFFRUGDQFH ZLWK ,$6 )LQDQFLDO ,QVWUXPHQWV 5HFRJQLWLRQ DQG 0HDVXUHPHQW DQGDGGLWLRQDOLQIRUPDWLRQDUHSURYLGHGLQQRWH

)RUHLJQFXUUHQF\WUDQVODWLRQ7KH *URXS¶V SUHVHQWDWLRQ FXUUHQF\ LV 1RUZHJLDQ .URQH 12. 1RUZHJLDQ $LU 6KXWWOH $6$¶V IXQFWLRQDO FXUUHQF\ LV 12. (DFKHQWLW\RI WKH*URXSGHWHUPLQHV LWVRZQIXQFWLRQDOFXUUHQF\DQG LWHPVWKDWDUH LQFOXGHG LQWKHHQWLWLHV¶ ILQDQFLDOVWDWHPHQWVDUHPHDVXUHGLQWKDWIXQFWLRQDOFXUUHQF\)RUFRQVROLGDWLRQSXUSRVHVWKHUHVXOWVDQGILQDQFLDOSRVLWLRQRIDOOWKH*URXS¶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

Page 24: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHGHSUHFLDWLRQSHULRGDQGPHWKRGDUHDVVHVVHGDQQXDOO\WRHQVXUHWKDWWKH\UHFRQFLOHZLWKWKHVXEVWDQFHRIWKHQRQFXUUHQWDVVHW$GGLWLRQDOGHWDLOVRQWDQJLEOHDVVHWVDUHRXWOLQHGLQQRWH

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¶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¶VDVVHVVPHQWDVWRZKHWKHUWKHUHLVDQ\IRUHVHHDEOHOLPLWWRWKHSHULRGRYHUZKLFKWKHDVVHWLVH[SHFWHGWRJHQHUDWHQHWFDVKLQIORZVIRUWKHHQWLW\6HHQRWHIRUGHWDLOVRILPSDLUPHQWWHVWLQJRIQRQILQDQFLDODVVHWVDQGQRWHIRUDGGLWLRQDOGHWDLOVRQLQWDQJLEOHDVVHWV

,PSDLUPHQWRIQRQILQDQFLDODVVHWV,QWDQJLEOHDVVHWVZLWKLQGHILQLWHXVHIXOOLYHVDUHQRWVXEMHFWWRDPRUWL]DWLRQDQGDUHWHVWHGDQQXDOO\IRULPSDLUPHQW$VVHWVWKDWDUHVXEMHFWWRDPRUWL]DWLRQDUHUHYLHZHGIRULPSDLUPHQWZKHQHYHUHYHQWVRUFKDQJHVLQFLUFXPVWDQFHVLQGLFDWHWKDWWKHFDUU\LQJDPRXQWPD\QRWEHUHFRYHUDEOH$QLPSDLUPHQWORVVLVUHFRJQL]HGIRUWKHDPRXQWE\ZKLFKWKHDVVHW¶VFDUU\LQJDPRXQWH[FHHGVLWVUHFRYHUDEOHDPRXQW7KHUHFRYHUDEOHDPRXQWLVWKHKLJKHURIDQDVVHW¶VIDLUYDOXHOHVVFRVWVWRVHOODQGYDOXHLQXVH)RU WKH SXUSRVHV RI LPSDLUPHQW WHVWLQJ DVVHWV DUH JURXSHG DW WKH ORZHVW OHYHOV RI VHSDUDWHO\ LGHQWLILDEOH FDVK IORZV FDVKJHQHUDWLQJ XQLWV 7KH DOORFDWLRQ LV PDGH WR WKRVH FDVKJHQHUDWLQJ XQLWV WKDW DUH H[SHFWHG WR EHQHILW IURP WKH DVVHWV 7KHPDQDJHPHQW KDV DVVHVVHG WKH *URXS DV RQH VHJPHQW DQG WKH *URXS¶V WRWDO RSHUDWLRQV DV LWV FDVK JHQHUDWLQJ XQLW 7KHGHWHUPLQDWLRQRIFDVKJHQHUDWLQJXQLWVLVEDVHGRQKRZWKHPDQDJHPHQWRSHUDWHVDQGDVVHVVHVWKH*URXS¶VSHUIRUPDQFHSURILWDQG FDVK IORZ 7KH DLUFUDIW IOHHW LV RSHUDWHG DV RQH XQLW DQG WKH URXWH SRUWIROLR LV DGPLQLVWHUHG DQG GLYHUVLILHG DV RQH XQLWJHQHUDWLQJWKH*URXSVSURILWDQGFDVKIORZKHQFHJRRGZLOODQGRWKHUQRQFXUUHQWDVVHWVDUHUHDOORFDWHGWRWKHHQWLUH*URXSIRUWKHSXUSRVHRILPSDLUPHQWWHVWLQJ1RQFXUUHQWDVVHWVRWKHUWKDQJRRGZLOOWKDWKDYHVXIIHUHGLPSDLUPHQWDUHUHYLHZHGIRUDSRVVLEOHUHYHUVDORIWKHLPSDLUPHQWDWHDFKUHSRUWLQJGDWH,PSDLUPHQWORVVHVRQJRRGZLOODUHQRWUHYHUVHG

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¶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

Page 25: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

RZQHUVKLS$YDLODEOHIRUVDOHILQDQFLDODVVHWVDQGILQDQFLDODVVHWVDWIDLUYDOXHWKURXJKSURILWRU ORVVDUHVXEVHTXHQWO\FDUULHGDWIDLUYDOXH/RDQVDQGUHFHLYDEOHVDUHFDUULHGDWDPRUWL]HGFRVWXVLQJWKHHIIHFWLYHLQWHUHVWPHWKRG*DLQVRU ORVVHVDULVLQJ IURPFKDQJHV LQ WKH IDLU YDOXHRI WKH µILQDQFLDO DVVHWV DW IDLU YDOXH WKURXJKSURILW RU ORVV¶ FDWHJRU\DUHSUHVHQWHGLQWKHLQFRPHVWDWHPHQWZLWKLQµRWKHUORVVHVJDLQV±QHW¶RIWKHSHULRGLQZKLFKWKH\RFFXU*DLQVRUORVVHVWKDWRFFXUIURPFKDQJHVLQWKHIDLUYDOXHRIWKHµDYDLODEOHIRUVDOH¶FDWHJRU\DUHSUHVHQWHGLQHTXLW\ZLWKLQRWKHUFRPSUHKHQVLYHLQFRPHLQWKHSHULRGLQZKLFKWKH\RFFXU,QWHUHVWVRQDYDLODEOHIRUVDOHVHFXULWLHVZKLFKDUHFDOFXODWHGXVLQJWKHHIIHFWLYHLQWHUHVWPHWKRGLVUHFRJQL]HGLQWKHLQFRPHVWDWHPHQWDVSDUWRIRWKHULQFRPH'LYLGHQGLQFRPHIURPILQDQFLDODVVHWVDWIDLUYDOXHWKURXJKSURILWRU ORVV DQG DYDLODEOH IRU VDOH ILQDQFLDO DVVHWV DUH UHFRJQL]HG LQ WKH LQFRPH VWDWHPHQW DV D SDUW RI RWKHU LQFRPHZKHQ WKH*URXS¶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¶VFDUU\LQJDPRXQWDQGWKHSUHVHQWYDOXHRIHVWLPDWHGIXWXUHFDVKIORZVH[FOXGLQJIXWXUHFUHGLWORVVHVWKDWKDYHQRWEHHQLQFXUUHGGLVFRXQWHGDWWKHILQDQFLDODVVHW¶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±VDOHILQDQFLDODVVHWVRFFXULQDVXEVHTXHQWSHULRGDQGWKHLQFUHDVHFDQEHREMHFWLYHO\UHODWHGWRDQHYHQWRFFXUULQJDIWHU WKH LPSDLUPHQW ORVVZDV UHFRJQL]HG LQSURILWRU ORVV WKH LPSDLUPHQW ORVV LV UHYHUVHG WKURXJK WKHVWDWHPHQWRIFRPSUHKHQVLYHLQFRPH

'HULYDWLYHILQDQFLDOLQVWUXPHQWVDQGKHGJLQJDFWLYLWLHV'HULYDWLYHVDUHLQLWLDOO\UHFRJQL]HGDWIDLUYDOXHRQWKHWUDQVDFWLRQGDWHDQGVXEVHTXHQWO\PHDVXUHGDWWKHLUIDLUYDOXH'HULYDWLYHVDUHFODVVLILHGZLWKLQWKHFDWHJRU\µILQDQFLDODVVHWVDWIDLUYDOXHWKURXJKSURILWRUORVV¶DVORQJDVWKHGHULYDWLYHVDUHQRWGHVLJQDWHGDVKHGJLQJLQVWUXPHQWVIRUDFFRXQWLQJSXUSRVHV7KH*URXSKDVQRWGHVLJQDWHGDQ\GHULYDWLYHVDVKHGJLQJLQVWUXPHQWVIRUDFFRXQWLQJSXUSRVHVLQRU

,QYHQWRU\,QYHQWRU\RIVSDUHSDUWVDUHFDUULHGDWWKHORZHURIDFTXLVLWLRQFRVWDQGQHWUHDOL]DEOHYDOXH&RVWLVGHWHUPLQHGXVLQJWKHILUVWLQ±ILUVW RXW ),)2 PHWKRG 2EVROHWH LQYHQWRU\ KDV EHHQ IXOO\ UHFRJQL]HG DV LPSDLUPHQW ORVVHV ,QYHQWRU\ LV FRQVXPHG GXULQJPDLQWHQDQFHDQGRYHUKDXORIWKHDLUFUDIWDQGLVH[SHQVHGZKHQFRQVXPHG

7UDGHUHFHLYDEOHV7UDGHUHFHLYDEOHVDUHDPRXQWVGXHIURPFXVWRPHUVIRUVHUYLFHVSHUIRUPHGDQGJRRGVVROGLQWKHRUGLQDU\FRXUVHRIEXVLQHVV,IFROOHFWLRQLVH[SHFWHGLQRQH\HDURUOHVVWKH\DUHFODVVLILHGDVFXUUHQWDVVHWV,IQRWWKH\DUHSUHVHQWHGDVQRQFXUUHQWDVVHWV7UDGHUHFHLYDEOHVDUHUHFRJQL]HGLQLWLDOO\DWIDLUYDOXHDQGVXEVHTXHQWO\PHDVXUHGDWDPRUWL]HGFRVWXVLQJWKHHIIHFWLYHLQWHUHVWPHWKRGOHVVSURYLVLRQIRULPSDLUPHQW5HFHLYDEOHVIURPFUHGLWFDUGFRPSDQLHVDUHFODVVLILHGDVWUDGHUHFHLYDEOHVLQWKHVWDWHPHQWRIILQDQFLDOSRVLWLRQ

&DVKDQGFDVKHTXLYDOHQWV&DVKDQGFDVKHTXLYDOHQWVLQFOXGHFDVKLQKDQGDQGLQWKHEDQNDVZHOODVVKRUWWHUPGHSRVLWVZLWKDQRULJLQDOPDWXULW\RIWKUHHPRQWKVRUOHVV&DVKDQGFDVKHTXLYDOHQWVLQWKHVWDWHPHQWRIILQDQFLDOSRVLWLRQLQFOXGHUHVWULFWHGIXQGVIURPZLWKKHOGHPSOR\HHWD[JXDUDQWHHVDQGGHSRVLWVSOHGJHGDVFROODWHUDOWRVXSSOLHUVQRWH7KH*URXSKROGV LQYHVWPHQWV LQPRQH\PDUNHW IXQGV7KHVH LQYHVWPHQWV DUH FODVVLILHGDV HLWKHU FDVKHTXLYDOHQWVRU ILQDQFLDODVVHWVDYDLODEOHIRUVDOHGHSHQGLQJRQWKHPDWXULW\RIWKHLQYHVWPHQWV

(TXLW\6KDUHFDSLWDOFRPSULVHVWKHQXPEHURIVKDUHVPXOWLSOLHGE\WKHLUQRPLQDOYDOXHDQGDUHFODVVLILHGDVHTXLW\7UDQVDFWLRQFRVWVGLUHFWO\DWWULEXWDEOHWRDQHTXLW\WUDQVDFWLRQDUHUHFRJQL]HGGLUHFWO\LQHTXLW\QHWRIWD[$FTXLVLWLRQRIRZQVKDUHVDUHUHFRJQL]HGLQVKDUHFDSLWDODQGUHWDLQHGHDUQLQJV7KHQXPEHURIVKDUHVSXUFKDVHGPXOWLSOLHGE\WKHQRPLQDOYDOXHLVGHGXFWHGIURPRXWVWDQGLQJVKDUHFDSLWDO7KHVKDUHSUHPLXPSDLGLVUHFRJQL]HGLQRWKHUHTXLW\7KHVDOHRIRZQVKDUHVLVERRNHGDFFRUGLQJO\ZLWKQRPLQDOYDOXHDVLQFUHDVHRIVKDUHFDSLWDODQGVKDUHSUHPLXPLQRWKHUHTXLW\

Page 26: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

(PSOR\HHEHQHILWV7KH*URXSRSHUDWHVYDULRXVSHQVLRQVFKHPHV7KHVFKHPHVDUHJHQHUDOO\IXQGHGWKURXJKSD\PHQWVWRLQVXUDQFHFRPSDQLHVRUWUXVWHHDGPLQLVWHUHGIXQGVGHWHUPLQHGE\SHULRGLFDFWXDULDOFDOFXODWLRQV'HILQHGEHQHILWSODQV

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

Page 27: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

(PSOR\HHVKDUHSXUFKDVHVDYLQJVSURJUDP%RQXVVKDUHVDQGHPSOR\HU¶VFRQWULEXWLRQDUHPHDVXUHGDWIDLUYDOXHXVLQJWKH%ODFNDQG6FKROHVRSWLRQSULFLQJPRGHO([SHQVHVIRUERQXVVKDUHVDUHLQFOXGHGLQSD\UROOH[SHQVHV7KHIDLUYDOXHRIWKHERQXVVKDUHVDQGWKHHVWLPDWHGHPSOR\HU¶VFRQWULEXWLRQDUHGLVWULEXWHGDVH[SHQVHVRYHUWKHH[SHFWHGSHULRGXQWLOVHWWOHPHQW&KDQJHVLQHVWLPDWHVDIIHFWLQJHPSOR\HU¶VFRQWULEXWLRQDUHH[SHQVHGRYHUWKHUHPDLQLQJH[SHFWHGSHULRG)RUIXUWKHUGHWDLOVVHHQRWH

&XUUHQWDQGGHIHUUHGLQFRPHWD[7KH WD[H[SHQVH IRU WKHSHULRGFRPSULVHVFXUUHQWDQGGHIHUUHG WD[7D[ LV UHFRJQL]HG LQ WKH LQFRPHVWDWHPHQWH[FHSW WR WKHH[WHQWZKHQ LW UHODWHV WR LWHPV UHFRJQL]HG LQ RWKHU FRPSUHKHQVLYH LQFRPH RU GLUHFWO\ LQ HTXLW\ ,Q WKLV FDVH WKH WD[ LV DOVRUHFRJQL]HGLQRWKHUFRPSUHKHQVLYHLQFRPHRUGLUHFWO\LQHTXLW\UHVSHFWLYHO\&XUUHQWLQFRPHWD[&XUUHQWLQFRPHWD[DVVHWVDQGOLDELOLWLHVIRUWKHFXUUHQWDQGSULRUSHULRGVDUHPHDVXUHGDWWKHDPRXQWH[SHFWHGWREHUHFRYHUHGIURPRUSDLGWRWKHWD[DWLRQDXWKRULWLHV7KHWD[UDWHVDQGWD[ ODZVWKDWDUHXVHGWRFRPSXWHWKHDPRXQWDUHWKRVHZKLFKDUHHQDFWHGRUVXEVWDQWLYHO\HQDFWHGDWWKHUHSRUWLQJGDWH'HIHUUHGLQFRPHWD['HIHUUHGLQFRPHWD[LVGHWHUPLQHGE\XVLQJWKHOLDELOLW\PHWKRGRQWHPSRUDU\GLIIHUHQFHVDWWKHUHSRUWLQJGDWHEHWZHHQWKHWD[EDVHVRIDVVHWVDQGOLDELOLWLHVDQGWKHLUFDUU\LQJDPRXQWVIRUILQDQFLDOUHSRUWLQJSXUSRVHV'HIHUUHGLQFRPHWD[OLDELOLWLHVDUHUHFRJQL]HGIRUDOOWD[DEOHWHPSRUDU\GLIIHUHQFHV'HIHUUHGLQFRPHWD[DVVHWVDUHUHFRJQL]HGIRUDOOGHGXFWLEOHWHPSRUDU\GLIIHUHQFHVFDUU\IRUZDUGRIXQXVHGWD[FUHGLWVDQGXQXVHGWD[ORVVHVWRWKHH[WHQWWKDWLWLVSUREDEOHWKDW WD[DEOH SURILW ZLOO EH DYDLODEOH DJDLQVW ZKLFK WKH GHGXFWLEOH WHPSRUDU\ GLIIHUHQFHV DQG WKH FDUU\ IRUZDUG RI XQXVHG WD[FUHGLWVDQGXQXVHGWD[ORVVHVFDQEHXWLOL]HG7KHFDUU\LQJDPRXQWRIGHIHUUHG LQFRPHWD[DVVHWV LV UHYLHZHGDWHDFKUHSRUWLQJGDWHDQGUHGXFHG WRWKHH[WHQWWKDW LW LVQRORQJHUSUREDEOHWKDWVXIILFLHQWWD[DEOHSURILWZLOOEHDYDLODEOHWRDOORZDOORUSDUWRIWKHGHIHUUHGLQFRPHWD[DVVHWWREHXWLOL]HG8QUHFRJQL]HG GHIHUUHG LQFRPH WD[ DVVHWV DUH UHDVVHVVHG DW HDFK UHSRUWLQJ GDWH DQG DUH UHFRJQL]HG WR WKH H[WHQW WKDW LW KDVEHFRPHSUREDEOHWKDWIXWXUHWD[DEOHSURILWZLOODOORZWKHGHIHUUHGWD[DVVHWWREHUHFRYHUHG'HIHUUHGLQFRPHWD[DVVHWVDQGOLDELOLWLHVDUHPHDVXUHGDWWKHWD[UDWHVWKDWDUHH[SHFWHGLQWKH\HDUZKHQWKHDVVHWVDUHUHDOL]HGRUZKHQWKHOLDELOLWLHVDUHVHWWOHGEDVHGRQWD[UDWHVDQGWD[ODZVZKLFKKDYHEHHQHQDFWHGRUVXEVWDQWLYHO\HQDFWHGDWWKHUHSRUWLQJGDWH'HIHUUHGLQFRPHWD[DVVHWVDQGGHIHUUHGLQFRPHWD[OLDELOLWLHVDUHRIIVHWWRWKHH[WHQWWKDW• WKH*URXSKDVDOHJDODQGHQIRUFHDEOHULJKWWRRIIVHWWKHUHFRJQL]HGDPRXQWVDQG• LIGHIHUUHGWD[DVVHWVDQGWD[OLDELOLWLHVUHODWHVWRLQFRPHWD[IURPWKHVDPHWD[DXWKRULWLHVDQGWKHVDPHWD[DEOHHQWLW\LQ

WKH*URXSRU LIGLIIHUHQW WD[DEOHHQWLWLHV LQ WKH*URXS LQWHQGVHLWKHU WRVHWWOHRQDQHWEDVLVRU WR UHDOL]HWKHDVVHWDQGVHWWOHWKHOLDELOLW\VLPXOWDQHRXVO\

'HIHUUHGLQFRPHWD[LVSURYLGHGEDVHGRQWHPSRUDU\GLIIHUHQFHVDULVLQJIURPLQYHVWPHQWVLQVXEVLGLDULHVDQGDVVRFLDWHVH[FHSWZKHUH WKH WLPLQJRI WKH UHYHUVDO RI WKH WHPSRUDU\GLIIHUHQFH LVFRQWUROOHGE\ WKH*URXSDQG LW LVSUREDEOH WKDW WKH WHPSRUDU\GLIIHUHQFHZLOOQRWUHYHUVHLQWKHIRUHVHHDEOHIXWXUH

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

5HYHQXHUHFRJQLWLRQ5HYHQXHFRPSULVHVWKHIDLUYDOXHRI WKHFRQVLGHUDWLRQUHFHLYHGRU UHFHLYDEOH IRU WKHVDOHRIJRRGVDQGVHUYLFHV LQWKHJHQHUDOFRXUVHRIWKH*URXS¶VDFWLYLWLHV5HYHQXHLVVKRZQQHWRIYDOXHDGGHGWD[DQGGLVFRXQWV7KH*URXSUHFRJQL]HVUHYHQXHZKHQWKHDPRXQWRIUHYHQXHFDQEHUHOLDEO\PHDVXUHG LW LVSUREDEOHWKDW IXWXUHHFRQRPLFEHQHILWVZLOO IORZWRWKHHQWLW\DQGZKHQVSHFLILFFULWHULDKDYHEHHQPHWIRUHDFKRIWKH*URXS¶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

Page 28: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

SDVVHQJHUUHYHQXH2WKHUSURGXFWVDQGVHUYLFHVDUHHDUQHGDWWKHWLPHRISXUFKDVHDQGLPPHGLDWHO\UHFRJQL]HGLQWKHLQFRPHVWDWHPHQW$PRXQWVSDLGE\µQRVKRZ¶FXVWRPHUVDUHUHFRJQL]HGDVUHYHQXHZKHQWKHERRNHGVHUYLFHLVSURYLGHGµ1RVKRZ¶FXVWRPHUVZLWKORZIDUHWLFNHWVDUHQRWHQWLWOHGWRFKDQJHIOLJKWVRUVHHNUHIXQGVRQFHDIOLJKWKDVGHSDUWHG2WKHUUHYHQXH2WKHUUHYHQXHFRPSULVHVWKLUGSDUW\UHYHQXHVXFKDVZHWOHDVHFDUJRDQGUHYHQXHIURPEXVLQHVVDFWLYLWLHVLQVXEVLGLDULHVZKLFKDUHQRWDLUOLQHV2WKHU DLUOLQH UHYHQXHV DUH UHFRJQL]HG ZKHQ WKH VHUYLFHV KDYH EHHQ UHQGHUHG IHHV DUH UHOLDEOH PHDVXUDEOH FROOHFWLRQV DUHSUREDEOHDQGZKHQRWKHUVLJQLILFDQWREOLJDWLRQVKDYHEHHQIXOILOOHG5HYHQXHIURPVDOHVRI:L)LSURGXFWVDQGVHUYLFHVFRPSULVHVWUDIILFIHHV5HYHQXHWUDIILFIHHVDUHUHFRJQL]HGDVUHYHQXHDWWKHWLPHRIFRQVXPSWLRQ&XVWRPHUOR\DOW\SURJUDP±1RUZHJLDQ5HZDUG7KH*URXSKDVLPSOHPHQWHGDFXVWRPHUOR\DOW\SURJUDP&XVWRPHUVHDUQC&DVK3RLQWV¶LQWKHIROORZLQJFLUFXPVWDQFHV

• %DQN1RUZHJLDQ&XVWRPHURIWKHSD\PHQWLVHDUQHGRQDOOSXUFKDVHV&DVK3RLQWVDUHDOVRHDUQHGRQDOOCORZIDUH¶DQGµIXOOIOH[¶WLFNHWVSXUFKDVHGIURP1RUZHJLDQ$LU6KXWWOH$6$DQGZKLFKDUHSDLGZLWKWKHC%DQN1RUZHJLDQ¶FUHGLWFDUGZLWKDQGRIWKHSXUFKDVHSULFHUHVSHFWLYHO\H[FHSWIRUWLFNHWVIRUORQJGLVWDQFHDQGGRPHVWLFWUDYHOLQ1RUZD\DQG6ZHGHQZKLFKHDUQRQORZIDUHWLFNHWVDQGRQIXOOIOH[WLFNHWV

• 1RUZHJLDQ$LU6KXWWOH$6$0\5HZDUG&XVWRPHURQDOOORZIDUHWLFNHWVDQGRQDOOIXOOIOH[WLFNHWV• &RUSRUDWH5HZDUG&XVWRPHURQDOOORZIDUHWLFNHWVDQGRQDOOIXOOIOH[WLFNHWV• 7DONPRUHRQDOOPRELOHXVDJH• :RUOG0HGLFDO&DUGRQWKHPHPEHUVKLSIHH• +HOO\+DQVHQRQ+HOO\+DQVHQ%UDQGV6WRUHVLQ2VOR• 2SSO\VQLQJHQRQFDOOVDQG606WR• 1RUJHV(QHUJLFDVKSRLQWV IRUVLJQLQJXSRUFDVKSRLQWV LIDOUHDG\DPHPEHU LQDGGLWLRQWRFDVKSRLQWV

\HDUO\• (XURIORULVW(XURSH%9RQDOOSXUFKDVHV• 5HY\7HDWHUVHUYLFHXSWRRQVHOHFWHGVKRZVFRQFHUWV• )O\JEXVVHUQD$LUSRUW&RDFKHV$%RQWLFNHWVSXUFKDVHGRQOLQH• $IILQLRQ&DVKSRLQWVGLIIHUHQWSHUFHQWDJHVRQDOOSXUFKDVHVIURPWKH5HZDUGH6KRS

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¶VVHUYLFHVLVUHGXFHG&DVK3RLQWVDUHYDOLG WKURXJKRXW WKH\HDU LQZKLFKWKH\ZHUHHDUQHGSOXVWZR\HDUV8QXVHG&DVK3RLQWVDIWHU WKLVSHULRGDUHGHUHFRJQL]HG IURP WKH VWDWHPHQW RI ILQDQFLDO SRVLWLRQ 7KH OLDELOLW\ LVPHDVXUHG DW IDLU YDOXH DQG FODVVLILHG DV VKRUW WHUP DVDYDLODEOHVWDWLVWLFVDVRI'HFHPEHULQGLFDWHWKDWFXVWRPHU&DVK3RLQWVDUHXWLOL]HGZLWKLQRQH\HDU+HQFH WKHFDUU\LQJYDOXHRIWKHOLDELOLW\LVHVWLPDWHGDVWKHIDLUYDOXHRIWKHOLDELOLW\

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

Page 29: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

6DOHDQGOHDVHEDFNWUDQVDFWLRQVDUHWUHDWHGDVILQDQFLDOOHDVHVDQGRSHUDWLQJOHDVHVGHSHQGLQJRQWKHQDWXUHRIWKHOHDVH7KH*URXSKDVHQWHUHGLQWRVDOHVDQGOHDVHEDFNWUDQVDFWLRQVZLWKUHJDUGVWRVHOOLQJDLUFUDIWDQGOHDVLQJEDFNWKHVDPHDVVHWV LQWZRLQ$OOVDOHVDQGOHDVHEDFNWUDQVDFWLRQVDUHGHILQHGDVRSHUDWLQJOHDVHVHVWDEOLVKHGDWIDLUYDOXHDQGDQ\SURILWRUORVVLVUHFRJQL]HGLPPHGLDWHO\LQWKHLQFRPHVWDWHPHQWDVRWKHULQFRPHRURWKHUORVVHVJDLQVQHW

6HJPHQWUHSRUWLQJ2SHUDWLQJ VHJPHQWV DUH UHSRUWHG LQ DPDQQHU FRQVLVWHQWZLWK WKH LQWHUQDO UHSRUWLQJ SURYLGHG WR WKH FKLHI RSHUDWLQJ GHFLVLRQPDNHUZKRLVUHVSRQVLEOHIRUDOORFDWLQJUHVRXUFHVDQGDVVHVVLQJWKHSHUIRUPDQFHRIWKHRSHUDWLQJVHJPHQWV7KHFKLHIRSHUDWLQJGHFLVLRQ PDNHU KDV EHHQ LGHQWLILHG DV WKH %RDUG RI 'LUHFWRUV DQG WKH ([HFXWLYH 0DQDJHPHQW 7KH *URXS KDV RQH RSHUDWLQJVHJPHQWZKLFKLVORZFRVWDLUSDVVHQJHUWUDYHO7KH*URXSKDVRQHJHRJUDSKLFDOVHJPHQWZKLFKLVWKHURXWHSRUWIROLR6HHQRWHIRUIXUWKHUGHWDLOV

(YHQWVDIWHUWKHUHSRUWLQJGDWH1HZ LQIRUPDWLRQ UHJDUGLQJ WKH*URXS¶V SRVLWLRQV DW WKH UHSRUWLQJ GDWH LV WDNHQ LQWR DFFRXQW LQ WKH SUHSDUDWLRQ RI WKH DQQXDOILQDQFLDOVWDWHPHQWV(YHQWVRFFXULQJDIWHUWKHUHSRUWLQJGDWHZKLFKGRQRWDIIHFWWKH*URXS¶VSRVLWLRQDWWKHUHSRUWLQJGDWHEXWZKLFKZLOODIIHFWWKH*URXS¶VSRVLWLRQLQWKHIXWXUHDUHGLVFORVHGLIVLJQLILFDQW

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

Page 30: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KH*URXS¶VDFWLYLWLHVH[SRVHLWWRDYDULHW\RIILQDQFLDOULVNVPDUNHWULVNLQFOXGLQJFXUUHQF\ULVNLQWHUHVWUDWHULVNDQGSULFHULVNFUHGLW ULVN DQG OLTXLGLW\ ULVN 7KH *URXS¶V RYHUDOO ILQDQFLDO ULVN PDQDJHPHQW SURJUDP IRFXVHV RQ FKDQJHV DQG IOXFWXDWLRQV LQILQDQFLDOPDUNHWVDQGVHHNVWRPLQLPL]HSRWHQWLDODGYHUVHHIIHFWVRQWKH*URXS¶VILQDQFLDOSHUIRUPDQFH7KH*URXSXVHVGHULYDWLYHILQDQFLDOLQVWUXPHQWVWRKHGJHFHUWDLQILQDQFLDOULVNH[SRVXUHV)LQDQFLDOULVNPDQDJHPHQWLVFDUULHGRXWE\DFHQWUDOWUHDVXU\GHSDUWPHQW*URXSWUHDVXU\XQGHUSROLFLHVDSSURYHGE\WKH%RDUGRI'LUHFWRUV*URXSWUHDVXU\LGHQWLILHVHYDOXDWHVDQGKHGJHVILQDQFLDOULVNLQFORVHFRRSHUDWLRQZLWKWKH*URXS¶VRSHUDWLQJXQLWV7KH %RDUG SURYLGHV SULQFLSOHV IRU RYHUDOO ULVNPDQDJHPHQW VXFK DV IRUHLJQ FXUUHQF\ ULVN LQWHUHVW UDWH ULVN FUHGLW ULVN XVH RIGHULYDWLYHILQDQFLDOLQVWUXPHQWVDQGLQYHVWPHQWRIH[FHVVOLTXLGLW\

0DUNHWULVN0DUNHWULVN LVWKHULVNRIFKDQJHVLQPDUNHWSULFHVVXFKDVIRUHLJQH[FKDQJHUDWHVMHWIXHOSULFHVDQGLQWHUHVWUDWHVZKLFKZLOODIIHFWWKH*URXS¶VLQFRPHRUYDOXHRILWVKROGLQJVRIILQDQFLDOLQVWUXPHQWV

)RUHLJQH[FKDQJHULVN$ VXEVWDQWLDO SDUW RI WKH *URXS¶V H[SHQVHV DUH GHQRPLQDWHG LQ IRUHLJQ FXUUHQFLHV 7KH *URXS¶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¶VIRUHLJQRSHUDWLRQVLVUHJDUGHGDVLPPDWHULDOIRUWKH*URXSDQGFXUUHQF\YDULDQFHVDUHQRWKHGJHG

&DVKIORZDQGIDLUYDOXHLQWHUHVWUDWHULVN$V WKH *URXS KDV QHW LQWHUHVW EHDULQJ GHEW WKH *URXS¶V LQFRPH DQG RSHUDWLQJ FDVK IORZV DUH GHSHQGHQW RQ FKDQJHV LQ WKHPDUNHW LQWHUHVWUDWHV7KH*URXS¶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

-HWIXHOSULFHV([SHQVHVIRUMHWIXHOUHSUHVHQWVDVXEVWDQWLDOSDUWRIWKH*URXS¶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

1RWH±)LQDQFLDO5LVN

Page 31: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

&UHGLWULVN&UHGLW ULVN LVPDQDJHGRQJURXS EDVLV&UHGLW ULVNDULVHV IURPFDVKDQG FDVKHTXLYDOHQWV GHULYDWLYH ILQDQFLDO LQVWUXPHQWV DQGGHSRVLWVZLWKEDQNVDQGILQDQFLDOLQVWLWXWLRQVDVZHOODVFUHGLWH[SRVXUHVWRWUDYHODJHQFLHVDQGFRPPHUFLDOFXVWRPHUVLQFOXGLQJRXWVWDQGLQJUHFHLYDEOHVDQGFRPPLWWHGWUDQVDFWLRQV7KHXWLOL]DWLRQRIFUHGLWOLPLWVLVUHJXODUO\PRQLWRUHG7KH*URXS¶VSROLF\LVWRPDLQWDLQFUHGLWVDOHVDWDPLQLPXPOHYHO6DOHVWRSULYDWHFXVWRPHUVDUHVHWWOHGLQFDVKRUXVLQJPDMRUFUHGLWFDUGFRPSDQLHV$SRUWLRQRIWKH*URXS¶VVDOHVDUHSDLGIRUE\WKHFXVWRPHUVDWWKHWLPHRIERRNLQJDQG1RUZHJLDQUHFHLYHWKHDFWXDOSD\PHQWVIURPWKHFUHGLWFDUGFRPSDQLHVRUDFTXLUHVDUHUHFHLYHGDWDODWHUSRLQWLQWLPH'HOD\HGSD\PHQWVIURPFUHGLWFDUGFRPSDQLHVYDU\EHWZHHQFUHGLWFDUGEUDQGV7KHULVNDULVLQJIURPUHFHLYDEOHVRQFUHGLWFDUGFRPSDQLHVRUFUHGLWFDUGDFTXLUHVDUHPRQLWRUHGFORVHO\&UHGLWULVNUHODWHGWREDQNGHIDXOWVLVFORVHO\PRQLWRUHGDQGSDUWO\RIIVHWE\GLYHUVLI\LQJWKH*URXS¶VGHSRVLWSRUWIROLR7KHUHLVUHLQYRLFLQJRIPDLQWHQDQFHFRVWVRQDLUFUDIWWROHDVLQJFRPSDQLHVDQG1RUZHJLDQUHJXODUO\HYDOXDWHVDQGDVVHVVHVWKHYDOXHRIWKHVHFUHGLWV6HHQRWHIRUIXUWKHUGLVFORVXUHRQFUHGLWULVN

/LTXLGLW\ULVN3UXGHQW OLTXLGLW\ ULVN PDQDJHPHQW LPSOLHV PDLQWDLQLQJ VXIILFLHQW FDVK DQG PDUNHWDEOH VHFXULWLHV WKH DYDLODELOLW\ RI IXQGLQJWKURXJKDQDGHTXDWHDPRXQWRIFRPPLWWHGFUHGLWIDFLOLWLHVDQGWKHDELOLW\WRFORVHRXWPDUNHWSRVLWLRQV0DQDJHPHQWPRQLWRUVUROOLQJIRUHFDVWVRIWKH*URXS¶VOLTXLGLW\UHVHUYHFDVKDQGFDVKHTXLYDOHQWVVHHQRWHRQWKHEDVLVRIH[SHFWHGFDVKIORZ7KH*URXSVOLTXLGLW\PDQDJHPHQWSROLF\LQYROYHVSURMHFWLQJFDVKIORZVLQPDMRUFXUUHQFLHVDQGFRQVLGHULQJWKH OHYHO RI OLTXLG DVVHWV QHFHVVDU\ WR PRQLWRU OLTXLGLW\ UDWLRV DJDLQVW LQWHUQDO DQG H[WHUQDO UHJXODWRU\ UHTXLUHPHQWV DQGPDLQWDLQLQJGHEWILQDQFLQJSODQV7KH*URXS¶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¶VILQDQFLQJSROLF\IRUGHOLYHULHVLQWKHILQDQFHSODQQLQJIRU

7KH*URXS¶VILQDQFLQJSROLF\LQFOXGHVVDOHVDQGOHDVHEDFNVWUDQVDFWLRQVRQVHYHUDODLUFUDIWWRGLYHUVLI\LWVDLUFUDIWIOHHW,QWKUHHDLUFUDIWZHUHGHOLYHUHGDQGILQDQFHGDVVDOHVDQGOHDVHEDFNVWUDQVDFWLRQVWZRLQ

7KHWDEOHEHORZDQDO\VHVWKHPDWXULW\SURILOHRIWKH*URXS¶VILQDQFLDOOLDELOLWLHVDWWKHUHSRUWLQJGDWH7KHDPRXQWVGLVFORVHGDUHWKHFRQWUDFWXDOXQGLVFRXQWHGFDVKIORZV

$LUFUDIWGHOLYHU\ 7RWDO 0D[ $LUEXVQHR 'UHDPOLQHU 7RWDO

Page 32: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

&DSLWDOULVNPDQDJHPHQW7KH*URXS¶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¶V FDSLWDO ULVNPDQDJHPHQWSROLF\7KH%RDUGRI'LUHFWRUVKDVLPSRVHGDQLQWHUQDOOLTXLGLW\WDUJHWZKLFKLVFORVHO\PRQLWRUHGE\WKHPDQDJHPHQW7KHHTXLW\UDWLRVDW'HFHPEHUZHUHDVIROORZV

$W'HFHPEHU12./HVVWKDQ

\HDU%HWZHHQDQG\HDUV

%HWZHHQDQG\HDUV

2YHU\HDUV

%RUURZLQJV )LQDQFLDOOHDVHOLDELOLW\ 'HULYDWLYHFRQWUDFWVSD\PHQWV 7UDGHDQGRWKHUSD\DEOHV ,QWHUHVWRQERUURZLQJV 7RWDOILQDQFLDOOLDELOLWLHV

&DOFXODWHGLQWHUHVWVRQERUURZLQJV

$W'HFHPEHU12./HVVWKDQ

\HDU%HWZHHQDQG\HDUV

%HWZHHQDQG\HDUV

2YHU\HDUV

%RUURZLQJV )LQDQFLDOOHDVHOLDELOLW\ 'HULYDWLYHFRQWUDFWVSD\PHQWV 7UDGHDQGRWKHUSD\DEOHV ,QWHUHVWRQERUURZLQJV 7RWDOILQDQFLDOOLDELOLWLHV

&DOFXODWHGLQWHUHVWVRQERUURZLQJV

12. (TXLW\ 7RWDODVVHWV (TXLW\UDWLR

Page 33: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

)LQDQFLDO LQVWUXPHQWVZKLFKDUHPHDVXUHG LQ WKHVWDWHPHQWRI ILQDQFLDOSRVLWLRQDW IDLUYDOXH UHTXLUHVGLVFORVXUHVRI IDLUYDOXHPHDVXUHPHQWVE\WKHIROORZLQJOHYHOVRIIDLUYDOXHPHDVXUHPHQWKLHUDUFK\

/HYHO7KHIDLUYDOXHRIILQDQFLDOLQVWUXPHQWVWUDGHGLQDFWLYHPDUNHWVLVEDVHGRQTXRWHGPDUNHWSULFHVRIWKHUHSRUWLQJGDWH$PDUNHWLV UHJDUGHG DV DFWLYH LI TXRWHG SULFHV DUH UHDGLO\ DQG UHJXODUO\ DYDLODEOH DQG UHSUHVHQW DFWXDO DQG UHJXODU RFFXUULQJ PDUNHWWUDQVDFWLRQVRQDQDUP¶VOHQJWKEDVLV)LQDQFLDOLQVWUXPHQWVLQFOXGHGLQOHYHODUHLQYHVWPHQWLQ%DQN1RUZHJLDQ$6¶OLVWHGERQG

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

7KHIROORZLQJWDEOHSUHVHQWVILQDQFLDODVVHWVDQGOLDELOLWLHVPHDVXUHGDWIDLUYDOXHDW'HFHPEHU

12. /HYHO /HYHO /HYHO 7RWDO$VVHWV)LQDQFLDODVVHWVDWIDLUYDOXHWKURXJKSURILWDQGORVV'HULYDWLYHILQDQFLDOLQVWUXPHQWV $YDLODEOHIRUVDOHILQDQFLDODVVHWV 7RWDODVVHWV

/LDELOLWLHV'HULYDWLYHILQDQFLDOOLDELOLWLHV 7RWDOOLDELOLWLHV

12. /HYHO /HYHO /HYHO 7RWDO$VVHWV)LQDQFLDODVVHWVDWIDLUYDOXHWKURXJKSURILWDQGORVV $YDLODEOHIRUVDOHILQDQFLDODVVHWV 7RWDODVVHWV

/LDELOLWLHV'HULYDWLYHILQDQFLDOOLDELOLWLHV 7RWDOOLDELOLWLHV

1RWH±)DLU9DOXH(VWLPDWLRQ

Page 34: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

([HFXWLYH PDQDJHPHQW UHYLHZV WKH *URXS¶V LQWHUQDO UHSRUWLQJ LQ RUGHU WR DVVHVV SHUIRUPDQFH DQG DOORFDWH UHVRXUFHV0DQDJHPHQWKDVGHWHUPLQHGWKHRSHUDWLQJVHJPHQWEDVHGRQWKHVHUHSRUWV([HFXWLYHPDQDJHPHQWFRQVLGHUVWKHEXVLQHVVDVRQHRSHUDWLQJVHJPHQWZKLFKLVORZFRVWDLUSDVVHQJHUWUDYHO7KH*URXS¶VRSHUDWLQJSURILWFRPHVIURPDLUOLQHUHODWHGDFWLYLWLHVDQGWKH*URXS¶VPDLQUHYHQXHJHQHUDWLQJDVVHWVLVLWVDLUFUDIWIOHHWZKLFKLVXWLOL]HGDFURVVWKH*URXSVJHRJUDSKLFDOVHJPHQW3HUIRUPDQFH LV PHDVXUHG E\ WKH ([HFXWLYH 0DQDJHPHQW EDVHG RQ WKH RSHUDWLQJ VHJPHQW¶V HDUQLQJV EHIRUH LQWHUHVWV WD[GHSUHFLDWLRQDQGDPRUWL]DWLRQ(%,7'$2WKHULQIRUPDWLRQLVPHDVXUHGLQDFFRUGDQFHZLWKWKHILQDQFLDOVWDWHPHQWV7KH WDEOH EHORZ VKRZV UHYHQXHV IURP ORZ FRVW DLU SDVVHQJHU WUDYHOV ZKLFK LV VSOLW EHWZHHQ SDVVHQJHU UHYHQXHV DQFLOODU\UHYHQXHVDQGRWKHUUHYHQXHV$GLYLVLRQRIUHYHQXHVIURPJHRJUDSKLFDOPDUNHWVFDWHJRUL]HVGRPHVWLFUHYHQXHVDVDOOGRPHVWLFURXWHVLQGHSHQGHQWRIFRXQWU\WKXVGRPHVWLFURXWHVLQ1RUZD\6ZHGHQ'HQPDUNDQG)LQODQGDUHLQFOXGHG

2WKHULQFRPHDPRXQWVWR12.PLOOLRQ12.PLOOLRQDQGLQFOXGHJDLQVIURPVDOHVRIWDQJLEOHDVVHWVQRWH

(NOK 1,000) 2013 2012

%\DFWLYLW\3DVVHQJHUWUDQVSRUW $QFLOODU\UHYHQXH 2WKHUUHYHQXHV Total revenues 15,511,218 12,841,191

%\JHRJUDSKLFPDUNHW'RPHVWLF ,QWHUQDWLRQDO Total revenues 15,511,218 12,841,191

1RWH±6HJPHQW,QIRUPDWLRQ

Page 35: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

2WKHURSHUDWLQJH[SHQVHVDPRXQWWR12.PLOOLRQ12.PLOOLRQ2WKHURSHUDWLQJH[SHQVHVDUHUHODWHGWRWKHRSHUDWLQJRIV\VWHPVPDUNHWLQJEDFNRIILFHFRQVXOWDQWVDQGRWKHUFRVWVQRWGLUHFWO\DWWULEXWDEOHWRWKHRSHUDWLRQRIWKHDLUFUDIWIOHHWDQGUHODWHGDLUOLQHVSHFLILFFRVWV

(NOK 1,000) 2013 2012

6DOHVDQGGLVWULEXWLRQH[SHQVHV $YLDWLRQIXHO $LUFUDIWOHDVHV $LUSRUWFKDUJHV +DQGOLQJFKDUJHV 7HFKQLFDOPDLQWHQDQFHH[SHQVHV 2WKHUDLUFUDIWH[SHQVHV Total operational expenses 11,370,596 9,131,424

1RWH±2SHUDWLQJ([SHQVHV

1RWHD±2WKHU2SHUDWLQJ([SHQVHV

Page 36: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

3D\UROOH[SHQVHV

3D\UROOH[SHQVHVLQFOXGHKLUHGFUHZSHUVRQQHO7KHHPSOR\HHVDUHSDUWLFLSDQWVLQGHILQHGSHQVLRQSODQV6HHQRWHIRUGHWDLOV1XPEHURIPDQODERXU\HDUV

LQFOXGLQJPDQODERXU\HDUVUHODWHGWRKLUHGFUHZSHUVRQQHO

(NOK 1,000) 2013 2012

:DJHVDQGVDODULHV 6RFLDOVHFXULW\WD[ 3HQVLRQH[SHQVHV (PSOR\HHVWRFNRSWLRQV 2WKHUEHQHILWV +LUHGFUHZSHUVRQQHO Total 2,478,295 2,068,202

2013 2012

1RUZD\ 6ZHGHQ 'DQPDUN )LQODQG 6SDLQ 8QLWHG.LQJGRP 7KDLODQG 6LQJDSRUH%DQNRN 86$ Total 3,507 2,705

1RWH±3D\UROO([SHQVHVDQG1XPEHURI(PSOR\HHV

Page 37: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

5HPXQHUDWLRQRIWKH%RDUGRI'LUHFWRUV7RWDOUHPXQHUDWLRQSDLGWRWKH%RDUGLQZDV12.PLOOLRQ12.PLOOLRQ7KH&KDLUPDQRIWKH%RDUG%M¡UQ.LVHUHFHLYHG12.PLOOLRQ12.PLOOLRQ7KHUHZHUHQRERQXVHVRURWKHU IRUPVRIFRPSHQVDWLRQSDLG WRWKH%RDUGPHPEHUVLQ

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¶VVWRFNRSWLRQSODQ7KH&(2GRHVQRWUHFHLYHFRPSHQVDWLRQLQIRUPRISHUIRUPDQFHEDVHGVDODU\RUERQXVHVH[FHSWIRURSWLRQVLQWKHVWRFNRSWLRQSODQ7KH([HFXWLYH0DQDJHPHQWFDQRQDQLQGLYLGXDOOHYHOEHDZDUGHGZLWKDVSHFLDOFRPSHQVDWLRQIRUSURILWHQKDQFLQJSURMHFWV7KH([HFXWLYH0DQDJHPHQWLVDSDUWRIWKH*URXS¶VFROOHFWLYHSHQVLRQSODQIRUVDODULHVXSWR*ZKLFKDSSOLHVWRDOOHPSOR\HHV7KH([HFXWLYH0DQDJHPHQWKDVQRWEHHQJLYHQDQ\VSHFLILFULJKWVLQFDVHRIWHUPLQDWHGHPSOR\PHQW

7RWDOFRPSHQVDWLRQ\HDU

12. )HH 6DODU\ %RQXV2WKHUEHQHILWV

7RWDO

&RPSHQVDWLRQ

3HQVLRQH[SHQVH

7KH%RDUGRI'LUHFWRUV%M¡UQ.LVHFKDLUPDQ 2OD.URKQ)DJHUYROOGHSXW\FKDLUPDQIURP /LY%HUVWDG 0DULDQQH:HUJHODQG-HQVVHQ 7KRU(VSHQ%UnWKHQ -HDQHWWH9DQQHER /LQGD2OVHQ 7RWDOERDUGRIGLUHFWRUV ([HFXWLYH0DQDJHPHQW%M¡UQ.MRV&KLHI([HFXWLYH2IILFHU )URGH)RVV&KLHI)LQDQFLDO2IILFHU *HLU6WHLUR&KLHI2SHUDWLQJ2IILFHUVWDUWHGRQ1RYHPEHU $VJHLU1\VHWK&KLHI2SHUDWLQJ2IILFHU *XQQDU0DUWLQVHQ6HQLRU9LFH3UHVLGHQW+5DQG2UJDQLVDWLRQ $QQH6LVVHO6NnQYLN6HQLRU9LFH3UHVLGHQW&RUSRUDWH&RPPXQLFDWLRQV 3HU,YDU*M¡UYDG&KLHI,72IILFHU )URGH%HUJ&KLHI/HJDO2IILFHUVWDUWHGRQ)HEUXDU\ 7RWDOH[HFXWLYHPDQDJHPHQW

)RUWKHHPSOR\HHUHSUHVHQWDWLYHVLQWKH%RDUGRI'LUHFWRUVRQO\WKHLUIHHIRUVHUYLQJRQWKH%RDUGRI'LUHFWRUVIHHLVVWDWHG 2WKHUEHQHILWVLQFOXGHFRPSDQ\FDUWHOHSKRQHLQWHUQHWHWF 3HQVLRQH[SHQVHUHIOHFWVSDLGSHQVLRQSUHPLXPOHVVHPSOR\HHFRQWULEXWLRQ

1RVKDUHRSWLRQVZHUHH[FHUFLVHGE\WKHPDQDJHPHQWLQ

1RWH±5HPXQHUDWLRQRIWKH%RDUGRI'LUHFWRUVDQG([HFXWLYH0DQDJHPHQW

Page 38: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KH WDEOHVDERYHDUHSUHVHQWHGH[FOXGLQJHPSOR\HUV FRQWULEXWLRQ6KDUHVDQGRSWLRQVKHOGE\ WKH ([HFXWLYH0DQDJHPHQWDUHSUHVHQWHG LQ QRWH 7KHUH DUH QR RXWVWDQGLQJ ORDQV RU JXDUDQWHHV PDGH WR WKH %RDUG RI 'LUHFWRUV RU WKH ([HFXWLYH0DQDJHPHQW$XGLWUHPXQHUDWLRQH[FO9$7

$OODPRXQWVVWDWHGH[FOXGH9$77KH*HQHUDO$VVHPEO\HOHFWHG'HORLWWHDVQHZDXGLWRUDWWKH*HQHUDO$VVHPEO\PHHWLQJLQHIIHFWLYH-XQH

7RWDOFRPSHQVDWLRQ\HDU

12. )HH 6DODU\ %RQXV2WKHUEHQHILWV

7RWDO

&RPSHQVDWLRQ

3HQVLRQH[SHQVH

7KH%RDUGRI'LUHFWRUV%M¡UQ.LVHFKDLUPDQ 2OD.URKQ)DJHUYROOGHSXW\FKDLUPDQ /LY%HUVWDG 0DULDQQH:HUJHODQG-HQVVHQ 7KRU(VSHQ%UnWKHQ .HQQHWK8WVLNW /LQGD2OVHQ 7RWDOERDUGRIGLUHFWRUV ([HFXWLYH0DQDJHPHQW%M¡UQ.MRV&KLHI([HFXWLYH2IILFHU D )URGH)RVV&KLHI)LQDQFLDO2IILFHU E $VJHLU1\VHWK&KLHI2SHUDWLQJ2IILFHU F +DQV3HWWHU$DQE\&KLHI,72IILFHU4XLW0D\ G 3HU,YDU*M¡UYDG&KLHI,72IILFHU6WDUWHGRQ-XQH H 'DQLHO6NMHOGDP&KLHI&RPPHUFLDO2IILFHU4XLW$XJXVW I *XQQDU0DUWLQVHQ6HQLRU9LFH3UHVLGHQW+5DQG2UJDQLVDWLRQ J $QQH6LVVHO6NnQYLN6HQLRU9LFH3UHVLGHQW&RUSRUDWH&RPPXQLFDWLRQV 7RWDOH[HFXWLYHPDQDJHPHQW

)RUWKHHPSOR\HHUHSUHVHQWDWLYHVLQWKH%RDUGRI'LUHFWRUVRQO\WKHLUIHHIRUVHUYLQJRQWKH%RDUGRI'LUHFWRUVIHHLVVWDWHG 2WKHUEHQHILWVLQFOXGHFRPSDQ\FDUWHOHSKRQHLQWHUQHWHWF 3HQVLRQH[SHQVHUHIOHFWVSDLGSHQVLRQSUHPLXPOHVVHPSOR\HHFRQWULEXWLRQ

D%M¡UQ.MRVH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.E)URGH)RVVH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.F$VJHLU1\VHWKH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.G+DQV3HWWHU$DQE\H[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.H3HU,YDU*M¡UYDGH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.I'DQLHO6NMHOGDPH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.J*XQQDU0DUWLQVHQH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.

12. 'HORLWWH 3Z& 3Z&$XGLWIHH 2WKHUDXGLWUHODWHGVHUYLFHV 7D[DGYLVRU\ 2WKHUVHUYLFHV 7RWDO

Page 39: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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±VDOHILQDQFLDODVVHWV,QWHUHVWH[SHQVHVLQFOXGHDPRUWL]HGFRVWRQERUURZLQJV&DSLWDOL]HGLQWHUHVWVUHGXFHLQWHUHVWH[SHQVHVQRWH

12. ,QWHUHVWLQFRPH ,QWHUHVWH[SHQVH 1HWIRUHLJQH[FKDQJHORVVRUJDLQ $SSUHFLDWLRQFDVKHTXLYDOHQWV )DLUYDOXHDGMXVWPHQWORQJWHUPGHSRVLWV 2WKHUILQDQFLDOLWHPV 1HWILQDQFLDOLWHPV

1RWH±1HW)LQDQFLDO,WHPV

Page 40: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

1RUZHJLDQ$LU6KXWWOH$6$±&RQVROLGDWHG)LQDQFLDO6WDWHPHQWV*URXS

5HFRQFLOLDWLRQIURPQRPLQDOWRHIIHFWLYHWD[UDWH

7KHIROORZLQJWDEOHGHWDLOVGHIHUUHGWD[DVVHWVDQGOLDELOLWLHV

7KH*URXSKDVUHFRJQL]HG12.PLOOLRQDVDGHIHUUHGWD[DVVHWLQ12.PLOOLRQ'HIHUUHGWD[DVVHWLVEDVHGRQXQXVHGWD[ORVVFDUU\IRUZDUGVDQGWHPSRUDU\GLIIHUHQFHVLQDVVHWVDQGOLDELOLWLHV7KHWD[ORVVFDUULHGIRUZDUGLVH[SHFWHGWREHXWLOL]HGE\IXWXUHWD[DEOHSURILWV7KHGHIHUUHGWD[OLDELOLW\LVEDVHGRQWHPSRUDU\GLIIHUHQFHVLQDVVHWVDQGOLDELOLWLHVDVZHOODVWKHDOORFDWLRQRIWKHSXUFKDVHSULFHRI1RUZHJLDQ$LU6KXWWOH6ZHGHQ$%WRIDLUYDOXHV

7KLV\HDUVWD[H[SHQVHFRQVLVWVRI12. 7D[SD\DEOH $GMXVWPHQWVIURPSUHYLRXV\HDU &KDQJHLQGHIHUUHGWD[ ,QFRPHWD[H[SHQVH

12. 3URILWEHIRUHWD[

([SHFWHGWD[H[SHQVHXVLQJQRPLQDOWD[UDWH

7D[HIIHFWRIWKHIROORZLQJLWHPV1RQGHGXFWLEOHH[SHQVHVLQFRPH $GMXVWPHQWVIURPSUHYLRXV\HDU 7D[UDWHRXWVLGH1RUZD\RWKHUWKDQ &KDQJHLQWD[UDWHLQ1RUZD\WR 7D[H[SHQVH (IIHFWLYHWD[UDWH

'HIHUUHGWD[ $VVHWV /LDELOLWLHV $VVHWV /LDELOLWLHV,QWDQJLEOHDVVHWV 7DQJLEOHDVVHWV /RQJWHUPUHFHLYDEOHVDQGERUURZLQJVLQIRUHLJQFXUUHQF\ ,QYHQWRULHV 5HFHLYDEOHV )LQDQFLDOLQVWUXPHQWV 'HUIHUUHGJDLQVORVVHV 2WKHUDFFUXDOV 3HQVLRQV 2WKHUWHPSRUDU\GLIIHUHQFHV /RVVFDUULHGIRUZDUG *URVVGHIHUUHGWD[DVVHWVDQGOLDELOLWLHV

5HFRQFLOLDWLRQRIGHIHUUHGWD[DVVHWVDQGOLDELOLWLHV $VVHWV /LDELOLWLHV $VVHWV /LDELOLWLHV5HFRJQL]HGDW-DQXDU\ &KDUJHGFUHGLWHGWRWKHLQFRPHVWDWHPHQW &KDUJHGGLUHFWO\WRHTXLW\ 5HFRJQL]HGDW'HFHPEHU

1RWH±7D[

Page 41: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

,PSDLUPHQWWHVWLQJRIJRRGZLOODQGLQWDQJLEOHDVVHWV7KH *URXS WHVWV JRRGZLOO DQG DVVHWV ZLWK LQGHILQLWH XVHIXO OLYHV DQQXDOO\ DW \HDUHQG IRU LPSDLUPHQW ,QWDQJLEOH DVVHWV ZLWKGHILQLWH OLYHV DUH WHVWHG IRU LPSDLUPHQW LI LQGLFDWRUV RI LPSDLUPHQW DUH LGHQWLILHG 1R LQGLFDWLRQV RI LPSDLUPHQW KDYH EHHQLGHQWLILHGLQRULQ7KHPHWKRG XVHG WR HVWLPDWH WKH UHFRYHUDEOH DPRXQW LV YDOXH LQ XVH EDVHG RQ GLVFRXQWHG FDVK IORZ DQDO\VLV 7KH DQDO\VLVUHIOHFWV WKH FDVK IORZ SURMHFWLRQV LQ WKH ILQDQFLDO EXVLQHVV SODQ FRYHULQJ WKH QH[W \HDU ZKLFK LV DSSURYHG E\ WKH %RDUG RI'LUHFWRUV7KHEXGJHWIRUWKHQH[WPRQWKVLVDSSOLHGIRUFDVKIORZVZLWKLQDSODQQLQJKRUL]RQRI\HDUVDVWKHDLUFUDIWIOHHWLVHVWLPDWHGIRUUHLQYHVWPHQWHYHU\HLJKW\HDUV.H\DVVXPSWLRQVXVHGLQWKHFDOFXODWLRQDUHJURZWKUDWHVRSHUDWLQJFRVWVWHUPLQDOYDOXHDQGGLVFRXQWUDWH&DVKIORZVEH\RQGWKHHLJKW\HDUSHULRGDUHH[WUDSRODWHGZLWKDORQJWHUPJURZWKUDWH(VWLPDWHGFDVKIORZVDQGGLVFRXQWUDWHDUHDIWHUWD['LVFRXQWUDWH7KHDSSOLHGGLVFRXQWUDWH LVDQGEDVHGRQWKH:HLJKWHG$YHUDJH&RVWRI&DSLWDO:$&&7KHFRVWRI WKH*URXSVGHEWDQGHTXLW\FDSLWDOZHLJKWHGDFFRUGLQJO\WRUHIOHFWLWVFDSLWDOVWUXFWXUHJLYHVWKH*URXS¶VZHLJKWHGDYHUDJHFRVWRIFDSLWDO7KH:$&&UDWHVZKLFKDUHXVHGWRGLVFRXQWIXWXUHFDVKIORZVDUHEDVHGRQPDUNHWULVNIUHHLQWHUHVWUDWHVDGMXVWHGIRULQIODWLRQGLIIHUHQWLDOV DQGDOVR LQFOXGH WKHGHEWSUHPLXPPDUNHW ULVNSUHPLXPJHDULQJ FRUSRUDWH WD[ UDWHDQGDVVHWEHWD$QLQFUHDVHRIWKHGLVFRXQWUDWHRIZLOOQRWUHVXOWLQLPSDLUPHQWRIJRRGZLOODQGLQWDQJLEOHDVVHWV

2WKHULQWDQJLEOHDVVHWV

12. 6RIWZDUH *RRGZLOO,QGHILQLWH

OLIH'HILQLWH

OLIH 7RWDO$FTXLVLWLRQFRVWV-DQXDU\ $GGLWLRQV 'LVSRVDOV $FTXLVLWLRQFRVWV'HFHPEHU $FTXLVLWLRQFRVWV-DQXDU\ $GGLWLRQV 'LVSRVDOV $FTXLVLWLRQFRVWV'HFHPEHU

$FFXPXODWHGDPRUWL]DWLRQ-DQXDU\ $PRUWL]DWLRQ ,PSDLUPHQW $PRUWL]DWLRQGLVSRVDOV $FFXPXODWHGDPRUWL]DWLRQ'HFHPEHU

$FFXPXODWHGDPRUWL]DWLRQ-DQXDU\ $PRUWL]DWLRQ ,PSDLUPHQW $PRUWL]DWLRQGLVSRVDOV $FFXPXODWHGDPRUWL]DWLRQ'HFHPEHU

%RRNYDOXHDW'HFHPEHU %RRNYDOXHDW'HFHPEHU

8VHIXOOLIH \HDUV ,QGHILQLWH ,QGHILQLWH 6HHEHORZ$PRUWL]DWLRQSODQ 6WUDLJKWOLQH 1RQH 1RQH 6WUDLJKWOLQH

1RWH±,QWDQJLEOH$VVHWV

Page 42: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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¶VYDOXHLQXVHZDVVLJQLILFDQWO\KLJKHUWKDQWKHFDUU\LQJDPRXQWRILWVJRRGZLOODQGLQWDQJLEOHDVVHWV7KHLPSDLUPHQWFDOFXODWLRQLVQRWSDUWLFXODUO\VHQVLWLYHWRFKDQJHVLQDVVXPSWLRQV

Page 43: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

$V DW 'HFHPEHU WKH *URXS RSHUDWHG D WRWDO RI DLUFUDIW ZKHUHDV ZHUH RZQHG DQG ZHUH OHDVHG XQGHURSHUDWLRQDOOHDVHV6HHQRWHIRUGHWDLOVDERXWRSHUDWLRQDOOHDVHV

$LUFUDIW7KH*URXSDFTXLUHG%RHLQJDQG%RHLQJDLUFUDIWGXULQJDQG%RHLQJDLUFUDIWGXULQJ7KH UHVLGXDO YDOXH LV 12. PLOOLRQ 12. PLOOLRQ LQ WRWDO IRU DOO RZQHG DLUFUDIW DQG GHGXFWHG IURP WKHGHSUHFLDEOHDPRXQWRIWKHERG\RIWKHDLUFUDIW7KHOLIHH[SHFWDQF\RIWKHERG\RIWKHDLUFUDIWLV\HDUVIRUWKHDQGWKHDLUFUDIWDQGWKHHFRQRPLFOLIHRIWKHRZQHGDLUFUDIWLV\HDUVOHVVWKHDJHRIWKHDLUFUDIWDWWLPHRISXUFKDVH

,QVWDOODWLRQVRQOHDVHGDLUFUDIW7KH LQVWDOODWLRQV RQ WKH OHDVHG DLUFUDIW LQFOXGH FDELQ LQWHULRUPRGLILFDWLRQV DQG RWKHU LPSURYHPHQWV WR WKH DLUFUDIW DIWHU OHDVHFRPPHQFHPHQW7KHFDSLWDOL]HGYDOXHLVGHSUHFLDWHGRYHUWKHUHPDLQGHURIWKHDLUFUDIWOHDVHZKLFKLVEHWZHHQ\HDUV/LQHDUGHSUHFLDWLRQLVDSSOLHGDQGUHVLGXDOYDOXHLV12.,QDQGVHYHUDOHQJLQHVRQWKHOHDVHGDLUFUDIWZHUHLQRYHUKDXODQGUHSODFHPHQW FRVWV IRU OLIH OLPLWHG SDUWVZHUH FDSLWDOL]HG WR WKH H[WHQW WKDW WKH FRVWVZHUH LPSURYHPHQWV WR WKH HQJLQHV DQGWKHUHIRUHH[FHHGLQJWKHUHTXLUHPHQWVWKDWZHUHVSHFLILHGLQWKHOHDVLQJFRQWUDFWV7KHVHFRPSRQHQWVDUHGHSUHFLDWHGDWDGHILQHGUDWHSHUHQJLQHF\FOHOLPLWHGWRWKHUHPDLQGHURIWKHDLUFUDIWOHDVH

6SDUHSDUWV6SDUHSDUWVFRQVLVWRIURWDEOHSDUWVIRUWKHDLUFUDIWDQGDUHGHSUHFLDWHGRYHUWKHLUXVHIXOOLIH7KHXVHIXOOLIHRIVSDUHSDUWVUDQJHVEHWZHHQ\HDUV6WUDLJKWOLQHGHSUHFLDWLRQLVDSSOLHGDQGRIWKHDFTXLVLWLRQFRVWLVFDOFXODWHGDVUHVLGXDOYDOXH

%XLOGLQJV%XLOGLQJVFRQVLVWRIDSDUWPHQWVLQ%HUOLQSXUFKDVHGLQIRUWKHSXUSRVHRIKRXVLQJFUHZDQGWUDLQHHVVWDWLRQHGLQ%HUOLQRQDWHPSRUDU\EDVLV,QWKH*URXSSXUFKDVHGDQDSDUWPHQWLQ6HDWWOHDQGLQSXUFKDVHGDQGDSDUWPHQWLQ)ORULGDIRUWKHSXUSRVHRIKRXVLQJSHUVRQQHOVWDWLRQHGLQWKH8QLWHG6WDWHVLQUHVSHFWRIWKHGHOLYHU\RIQHZDLUFUDIWDQGRSHQLQJQHZGHVWLQDWLRQV%XLOGLQJVDUHFDUULHGDWDFTXLVLWLRQFRVW7KHUHVLGXDOYDOXHLVHVWLPDWHGWRHTXDOWKHDFTXLVLWLRQFRVW

12. %XLOGLQJV

$LUFUDIWSDUWVDQG

LQVWDOODWLRQVRQOHDVHGDLUFUDIW

3UHSD\PHQW%RHLQJ

FRQWUDFW(TXLSPHQW

DQGIL[WXUHV)LQDQFLDO

OHDVH 7RWDO$FTXLVLWLRQFRVWDW-DQXDU\ $GGLWLRQV 7UDQVIHUV 'LVSRVDOV $FTXLVLWLRQFRVWDW'HFHPEHU

$FTXLVLWLRQFRVWDW-DQXDU\ $GGLWLRQV 7UDQVIHUV 'LVSRVDOV $FTXLVLWLRQFRVWDW'HFHPEHU

$FFXPXODWHGGHSUHFLDWLRQDW-DQXDU\ 'HSUHFLDWLRQ 'HSUHFLDWLRQGLVSRVDOV $FFXPXODWHGGHSUHFLDWLRQDW'HFHPEHU

$FFXPXODWHGGHSUHFLDWLRQDW-DQXDU\ 'HSUHFLDWLRQ 'HSUHFLDWLRQGLVSRVDOV $FFXPXODWHGGHSUHFLDWLRQDW'HFHPEHU

%RRNYDOXHDW'HFHPEHU %RRNYDOXHDW'HFHPEHU

(VWLPDWHGXVHIXOOLIHGHSUHFLDWLRQSODQDQGUHVLGXDOYDOXHLVDVIROORZV

8VHIXOOLIH 6HHEHORZ 6HHEHORZ 6HHEHORZ \HDUV \HDUV'HSUHFLDWLRQSODQ 6HHEHORZ 6WUDLJKWOLQH 6HHEHORZ 6WUDLJKWOLQH 6WUDLJKWOLQH5HVLGXDOYDOXH 6HHEHORZ 6HHEHORZ

1RWH±7DQJLEOH$VVHWV

Page 44: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

3UHSD\PHQWVWRDLUFUDIWPDQXIDFWXUHUV,QWKH*URXSHQWHUHGDSXUFKDVHFRQWUDFWZLWK%RHLQJ&RPPHUFLDO$LUSODQHVFRQFHUQLQJQHZDLUFUDIWZLWKDQRSWLRQRISXUFKDVLQJDGGLWLRQDODLUFUDIW7KHFRQWUDFWZDVH[WHQGHGLQ-XQHIRUDQDGGLWLRQDO%RHLQJ,QWKH *URXS HQWHUHG D SXUFKDVH FRQWUDFW ZLWK ,FHODQGDLU IRU WKH ULJKW WR DFTXLUH %RHLQJ 'UHDPOLQHU DLUFUDIW ZKLFK,FHODQGDLUKDGRQRUGHUZLWK%RHLQJ&RPPHUFLDO$LUSODQHV,Q-DQXDU\WKH*URXSHQWHUHGLQWRDGGLWLRQDOSXUFKDVHFRQWUDFWVZLWK%RHLQJ&RPPHUFLDODLUSODQHVDQG$LUEXV6$6FRPSULVLQJDWRWDORIDLUFUDIWRIZKLFKZHUHILUPRUGHUV1RWHLQFOXGHDWDEOHVKRZLQJWKHWLPHOLQHRIIXWXUHGHOLYHULHV$W'HFHPEHURZQHGDQGVDOHDQGOHDVHEDFNVZHUHGHOLYHUHGDQG8QWLOGHOLYHU\RIWKHDLUFUDIWWKH*URXS ZLOO PDNH SUHSD\PHQWV WR DLUFUDIW PDQXIDFWXUHUV IROORZLQJ D GHILQHG SUHSD\PHQW VFKHGXOH 7KH *URXS FDSLWDOL]HVERUURZLQJ FRVWV LQFXUUHG IRU WKH FRQVWUXFWLRQRITXDOLI\LQJDVVHWVGXULQJ WKHSHULRGRI WLPHZKLFK LV UHTXLUHG WR FRPSOHWH WKHDLUFUDIW %RUURZLQJ FRVWV RI 12. PLOOLRQ 12. PLOOLRQ KDYH EHHQ FDSLWDOL]HG GXULQJ WKH \HDU $Q DYHUDJHFDSLWDOL]DWLRQUDWHRIZDVXVHG

)LQDQFLDOOHDVHDVVHWV,QWKH*URXSHQWHUHGLQWROHDVHDJUHHPHQWVFRQFHUQLQJGHLFHHTXLSPHQWDQGHOHFWURQLFIOLJKWEDJHTXLSPHQW7KHOHDVHDJUHHPHQWV DUH FODVVLILHG DV ILQDQFLDO OHDVHV DV DOO ULVNV DQG UHZDUGV DUH WUDQVIHUUHG WR WKH*URXS DIWHU WKH HQG RI WKH OHDVHDJUHHPHQW7KHILQDQFLDOOHDVHDVVHWVDUHGHSUHFLDWHGRYHUWKHLUXVHIXOOLYHV'HLFHHTXLSPHQWLVGHSUHFLDWHGRYHU\HDUVZKLOHHOHFWURQLFIOLJKWEDJHTXLSPHQWLVGHSUHFLDWHGRYHU\HDUV5HVLGXDOYDOXHRIILQDQFLDOOHDVHDVVHWVLV

,PSDLUPHQWRIWDQJLEOHDVVHWV7DQJLEOHDVVHWVDUHWHVWHGIRULPSDLUPHQWLIWKHUHDUHLQGLFDWRUVWKDWLPSDLUPHQWPD\H[LVW1RLPSDLUPHQWORVVHVKDYHEHHQUHFRJQL]HGLQRU)RULQIRUPDWLRQUHJDUGLQJDVVHWVSOHGJHGDVFROODWHUDOIRUGHEWVHHQRWH

Page 45: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

7KHDLUFUDIWVPLQLPXPOHDVHSD\PHQWVFRQVLVWRIRUGLQDU\OHDVHSD\PHQWVFRQWUDFWXDOSD\PHQWVIRUPDLQWHQDQFHUHVHUYHVDQGH[SHQVHGGHIHUUHG OHDVHSD\PHQWV UHVXOWLQJ IURPQRQLQWHUHVWEHDULQJGHSRVLWVSDLGDW LQFHSWLRQRI OHDVHDJUHHPHQWV$LUFUDIWOHDVHVFRPPLWWHGWKURXJKOHWWHURILQWHQWDUHQRWLQFOXGHGLQWKHWDEOHDERYH

12. $LUFUDIW &DUV 3URSHUW\ 7RWDO $LUFUDIW &DUV 3URSHUW\ 7RWDO:LWKLQRQH\HDU %HWZHHQDQG\HDUV $IWHU\HDUV

1RPLQDOYDOXH 1RPLQDOYDOXH

1RWH±2SHUDWLQJ/HDVHV

Page 46: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

6SHFLILFDWLRQRIUHFHLYDEOHV

'LVFRXQWUDWH)RUUHFHLYDEOHVGXHZLWKLQRQH\HDUIDLUYDOXHLVHTXDOWRQRPLQDOYDOXH3URYLVLRQIRUEDGGHEW

&KDQJHVLQSURYLVLRQIRUEDGGHEWLVUHFRJQL]HGDVRWKHURSHUDWLQJH[SHQVHV

12.

7UDGHUHFHLYDEOHV &UHGLWFDUGUHFHLYDEOHV 'HSRVLWV 'HIHUUHGOHDVLQJFRVWV 5HLPEXUVHPHQWVFODLPVPDLQWHQDQFHFRVWV 2WKHUFODLPV 7UDGHDQGRWKHUUHFHLYDEOHV 3UHSDLGFRVWV 3XEOLFGXW\GHEW 3UHSD\PHQWVWRHPSOR\HHV 3UHSDLGUHQW 3UHSD\PHQWV 7RWDO 0D[LPXPFUHGLWULVN

'XHGDWHV12. :LWKLQRQH\HDU $IWHU\HDU 7RWDO

&XUUHQF\12. '.. (85 *%3 12. 86' 6(. 3/1 7+% &$'

)DLUYDOXHRIWUDGHDQGRWKHUUHFHLYDEOHV12. 'XHZLWKLQRQH\HDU $IWHURQH\HDU 7RWDO

12. %DODQFH-DQXDU\ &KDUJHGWRWKHLQFRPHVWDWHPHQW $FFUXDOV 5HYHUVDOV %DODQFH'HFHPEHU

1RWH±7UDGHDQG2WKHU5HFHLYDEOHV

Page 47: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

2YHUGXHDFFRXQWVUHFHLYDEOHV

3URYLVLRQVIRUEDGGHEWLQFOXGHWUDGH±DQGFUHGLWFDUGUHFHLYDEOHV7KHSURYLVLRQVIRUEDGGHEWVRQWUDGHUHFHLYDEOHVUHODWHVWRSURYLVLRQVIRURYHUGXHUHFHLYDEOHVWKDWDUHQRWLPSDLUHGDW'HFHPEHU2YHUGXHDFFRXQWVUHFHLYDEOHVLQFOXGHWUDGHUHFHLYDEOHVDQGFUHGLWFDUGUHFHLYDEOHV1RQLQWHUHVWEHDULQJGHSRVLWV DUHPHDVXUHGDW DPRUWL]HG FRVW LQ WKH VWDWHPHQWRI ILQDQFLDO SRVLWLRQ'HSRVLWVGHQRPLQDWHG LQIRUHLJQFXUUHQFLHVDUHFRQYHUWHGXVLQJWKHSUHYDLOLQJH[FKDQJHUDWHVRQWKHUHSRUWLQJGDWH

12. 2YHUGXHOHVVWKDQPRQWK 2YHUGXHPRQWKV 2YHUGXHPRQWKV 2YHUGXHRYHUPRQWKV 7RWDO

Page 48: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

,QDQGWKH*URXSUHPRYHGVWRFNSDUWVIURPDLUFUDIWHQJLQHVLQUHODWLRQWRKHDY\PDLQWHQDQFHV7KHVHSDUWVDUHKHOGIRUVDOHDQGVROGLQVHFRQGDU\PDUNHWV&KDUJHVIRUREVROHWHSDUWVLQZHUH12.PLOOLRQ12.PLOOLRQ

12. &RQVXPDEOHV 3DUWVIRUKHDY\PDLQWHQDQFH 7RWDO

1RWH,QYHQWRULHV

Page 49: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

$W'HFHPEHUWKHVKDUHFDSLWDOFRQVLVWVRIWKHIROORZLQJVKDUHFDWHJRULHV

$OOLVVXHGVKDUHVDUHIXOO\SDLGZLWKDSDUYDOXHRI12.SHUVKDUH12.SHUVKDUH7KHUHLVRQO\RQHFDWHJRU\RIVKDUHVDQGDOOVKDUHVKDYHHTXDOULJKWV7KHVKDUHLVVXHDW1RYHPEHUZDVUHODWHGWRH[HUFLVHRIHPSOR\HHVKDUHRSWLRQVZLWKDQH[HUFLVHSULFHRI12.)RUDGGLWLRQDOLQIRUPDWLRQDERXWHPSOR\HHVKDUHRSWLRQVVHHQRWH'HVFULSWLRQRILWHPVERRNHGGLUHFWO\RQVKDUHKROGHU¶VHTXLW\

7UDQVODWLRQGLIIHUHQFHV12. PLOOLRQ KDV EHHQ ERRNHG DV FRPSUHKHQVLYH LQFRPH DW 'HFHPEHU 12. PLOOLRQ 7KH WUDQVODWLRQGLIIHUHQFHVDULVHIURPWUDQVODWLQJWKHQRQ1RUZHJLDQVXEVLGLDULHVIURPIXQFWLRQDOFXUUHQF\WRSUHVHQWDWLRQFXUUHQF\

6WRFNRSWLRQSODQ1HZ VKDUH RSWLRQV KDYH EHHQ JUDQWHG LQ XQGHU ZKLFK D WRWDO RI VKDUH RSWLRQV KDYH EHHQ JUDQWHG WR WKHPDQDJHPHQWDQGWRNH\SHUVRQQHO7KHRSWLRQVKDYHDQH[HUFLVHSULFHDERYHWKHZHLJKWHGDYHUDJHSULFHRQ0DUFKZKLFKLVHTXDOWR12.7KHRSWLRQVJUDQWHGPD\EHH[HUFLVHGWZR\HDUVDIWHUWKHJUDQWDQGWKHH[HUFLVHZLQGRZLVVL[PRQWKV6HHQRWHIRUIXUWKHUGHWDLOV7RWDOVKDUHRSWLRQH[SHQVHLQZDV12.PLOOLRQ12.6KDUHKROGHUVWUXFWXUH7KHODUJHVWVKDUHKROGHUVDW'HFHPEHUZHUH

7KH VKDUHKROGLQJ RI +%. ,QYHVW DW 'HFHPEHU UHIOHFWV WKH DFWXDO VKDUHKROGLQJ DQG PD\ GHYLDWH IURP WKH RIILFLDOVKDUHKROGHU UHJLVWHU DV +%. ,QYHVW KDV VLJQHG D VHFXULWLHV OHQGLQJ DJUHHPHQW ZLWK 1RUGHD DQG 'DQVNH %DQN 8QGHU WKLV

12. 1XPEHURIVKDUHV 2UGLQDU\VKDUHV 6KDUHSUHPLXP 7RWDO-DQXDU\ 6KDUHLVVXH1RYHPEHU 'HFHPEHU

'HFHPEHU

2ZQHU 9RWLQJ$VKDUHV VKLS ULJKWV

+%.,19(67$6 )2/.(75<*')21'(7 6.$*(19(.67 6.$*(1.217,., &/($5675($0%$1.,1* -3025*$1&+$6(%$ '$16.(,19(671256.( 9(5',3$3,5)21'(7'1% '$16.(,19(671256.( ./3$.6-(125*(93) 9$50$0878$/3(16,21 '1%125%$1.$6$(*( 67(16+$*(1,19(67$6 -3025*$1&+$6(%$1. 67$7(675((7%$1.$1 '1%/,96)256,.5,1*$ 6.$1',1$9,6.$(16.,/ .20081$//$1'63(16-2 67$72,/3(16-21 ./3$.6-(125*(,1'( 2WKHU

7RWDOQXPEHURIVKDUHV

1RWH±(TXLW\DQG6KDUHKROGHU,QIRUPDWLRQ

Page 50: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

DJUHHPHQWWKHVHLQVWLWXWLRQVPD\ERUURZVKDUHVIURP+%.,QYHVWIRUDOLPLWHGSHULRGRIWLPHWRLPSURYHWKHOLTXLGLW\LQWKHVKDUHWUDGLQJIRUH[DPSOHE\IXOILOOLQJWKHLUPDUNHWPDNHUREOLJDWLRQV7KHODUJHVWVKDUHKROGHUVDW'HFHPEHUZHUH

6KDUHVGLUHFWO\RU LQGLUHFWO\KHOGE\PHPEHUVRI WKH%RDUGVRI'LUHFWRUV&KLHI([HFXWLYH2IILFHUDQG([HFXWLYH0DQDJHPHQW

2ZQHU 9RWLQJ$VKDUHV VKLS ULJKWV

+%.,19(67$6 ),11$,53/& 6.$*(1.217,., 6.$*(19(.67 -3025*$1&+$6(%$1. '$16.(,19(671256.( 67$72,/3(16-21 '$16.(,19(671256.( 9(5',3$3,5)21'(7'1% ./3$.6-(125*(93) '1%/,96)256,.5,1*$ .20081$//$1'63(16-2 -30&%5(6+%6:(',6+ %1<%(770,'&$3( 67$7(675((7%$1. *2/'0$16$&+6,17 67$7(675((7%$1.$1 9(5',3$3,5)21'(7'1% 9(5',3$3,5)21'(7'1% )2/.(75<*')21'(7 2WKHU

7RWDOQXPEHURIVKDUHV

1DPH 7LWOH 6KDUHV

%M¡UQ.LVH 2OD.URKQ)DJHUYROO /LY%HUVWDG 0DULDQQH:HUJHODQG-HQVVHQ /LQGD2OVHQ 7KRU(VSHQ%UnWHQ .HQQHWK8WVLNW %M¡UQ.MRV )URGH()RVV 3HU,YDU*M¡UYDG $VJHLU1\VHWK *HLU6WHLURIURP1RYHPEHU $QQH6LVVHO6NnQYLN *XQQDU0DUWLQVHQ )URGH%HUJIURP)HEUXDU\ &KLHI/HJDO2IILFHU

,QFOXGLQJVKDUHVKHOGE\ UHODWHGSDUWLHV

%M¡ UQ.LVHKROGVRI+%.LQY HVW$ 6

%M¡ UQ.MRVKROGVRI+%.,QY HVW$ 6

%RDUG0HPEHU(PSOR\HHUHSU

&KDLUPDQ'HSXW\FKDLUPDQ%RDUG0HPEHU%RDUG0HPEHU%RDUG0HPEHU(PSOR\HHUHSU

%RDUG0HPEHU(PSOR\HHUHSU&KLHI([HFXWLYH2IILFHU&KLHI)LQDQFLDO2IILFHU&KLHI,72IILFHU&KLHI2SHUDWLQJ2IILFHU&KLHI2SHUDWLQJ2IILFHU6HQLRU9LFH3UHVLGHQW&RUSRUDWH&RPPXQLFDWLRQV6HQLRU9LFH3UHVLGHQW+5DQG2UJDQLVDWLRQ

Page 51: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

2SWLRQVGLUHFWO\KHOGE\WKH&KLHI([HFXWLYH2IILFHUDQGPHPEHUVRI([HFXWLYH0DQDJHPHQW

6SHFLILFDWLRQRIRWKHUUHVHUYHV

2WKHUSDLGLQFDSLWDOFRQVLVWVRIDFFXPXODWHGVWRFNRSWLRQH[SHQVHV

1DPH 7LWOH2XWVWDQGLQJ

,VVXHG2XWVWDQGLQJ

%M¡UQ.MRV &KLHI([HFXWLYH2IILFHU )URGH()RVV &KLHI)LQDQFLDO2IILFHU 3HU,YDU*M¡UYDG &KLHI,72IILFHU *HLU6WHLURIURP1RYHPEHU &KLHI2SHUDWLQJ2IILFHU $VJHLU1\VHWK &KLHI2SHUDWLQJ2IILFHU )URGH%HUJIURP)HEUXDU\ &KLHI/HJDO2IILFHU $QQH6LVVHO6NnQYLN 6HQLRU9LFH3UHVLGHQW&RUSRUDWH *XQQDU0DUWLQVHQ 6HQLRU9LFH3UHVLGHQW+5DQG

$YDLODEOHIRUVDOHILQDQFLDO

DVVHWV7UDQVODWLRQGLIIHUHQFHV 7RWDO

-DQXDU\ 7UDQVODWLRQGLIIHUHQFHV 'HFHPEHU $YDLODEOHIRUVDOHILQDQFLDODVVHWV 7UDQVODWLRQGLIIHUHQFHV 'HFHPEHU

Page 52: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

%DVLF HDUQLQJV SHU VKDUH FDOFXODWLRQV DUH EDVHG RQ WKHZHLJKWHG DYHUDJH QXPEHU RI FRPPRQ VKDUHV RXWVWDQGLQJ GXULQJ WKHSHULRGZKLOHGLOXWHGHDUQLQJVSHU VKDUH FDOFXODWLRQVDUHSHUIRUPHGXVLQJ WKHDYHUDJHQXPEHURI FRPPRQVKDUHVDQGGLOXWLYHFRPPRQVKDUHVHTXLYDOHQWVRXWVWDQGLQJGXULQJHDFKSHULRG

12. 3URILW

$YHUDJHQXPEHURIVKDUHVRXWVWDQGLQJ $YHUDJHQXPEHURIVKDUHVDQGRSWLRQVRXWVWDQGLQJ %DVLFHDUQLQJVSHUVKDUH 'LOXWHGHDUQLQJVSHUVKDUH

$YHUDJHQXPEHURIVKDUHVRXWVWDQGLQJ 'LOXWLRQDOHIIHFWV6WRFNRSWLRQV

$YHUDJHQXPEHURIVKDUHVRXWVWDQGLQJDGMXVWHGIRUGLOXWLRQDOHIIHFWV

1RWH±(DUQLQJSHU6KDUH

Page 53: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

7KHUHZHUHQRRSWLRQJUDQWVLQ([SHFWHG OLIHWLPHDVVXPHVWKDWVWRFNRSWLRQVDUHH[HUFLVHGDWH[SLUDWLRQ([SHFWHGYRODWLOLW\ LVEDVHGRQWKHKLVWRULFDOYRODWLOLW\RYHUWKHPRVWUHFHQWSHULRGWKDWFRUUHVSRQGVZLWKWKHH[SHFWHGOLIHRIWKHRSWLRQ7KHRSWLRQSURJUDPLVH[SHQVHGZLWK12.PLOOLRQLQ12.LQ

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

'LYLGHQG ([SHFWHGYRODWLOLW\ 5LVNIUHHLQWHUHVW ([SHFWHGOLIHWLPH\HDU 6KDUHSULFHDWJUDQWGDWH

:HLJKWHGDYJ :HLJKWHGDYJ6KDUHV H[HUF3ULFH 6KDUHV H[HUF3ULFH

2XWVWDQGLQJDWWKHEHJLQQLQJRIWKHSHULRG $OORFDWHG ([HUFLVHG 2XWVWDQGLQJDWWKHHQGRIWKHSHULRG 9HVWHGRSWLRQV

:HLJKWHGDYHUDJHIDLUYDOXHRIRSWLRQVDOORFDWHGLQWKHSHULRG

6WULNHSULFH12. 2XWVWDQGLQJRSWLRQV

:HLJKWHGDYHUDJH

UHPDLQLQJOLIHWLPH\UV

:HLJKWHGDYHUDJH

H[HUFLVHSULFH9HVWHGRSWLRQV

:HLJKWHGDYHUDJH

H[HUFLVHSULFH

9HVWHGRSWLRQV2XWVWDQGLQJRSWLRQV

1RWH2SWLRQV

Page 54: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KH*URXS RSHUDWHG GHILQHG EHQHILW SODQV DQG GHILQHG FRQWULEXWLRQ SODQV LQ1RUZD\ DQG 6ZHGHQ7KHPDMRULW\ RI HPSOR\HHVSDUWLFLSDWHGLQDGHILQHGEHQHILWSODQLQ1RUZD\1RUZHJLDQ$LU6KXWWOH$6$FORVHGLWVGHILQHGEHQHILWSODQRQ'HFHPEHUDQGDOOHPSOR\HHVZHUHWUDQVIHUUHGWRWKHGHILQHGFRQWULEXWLRQSODQ,QIRXUWKTXDUWHUWKH*URXSLVVXHGDGHILQHGEHQHILWSHQVLRQSODQDFFRUGLQJ WR WKH&ROOHFWLYH$JUHHPHQWZLWK WKH1RUZHJLDQ3LORW8QLRQ6HHQRWH IRU IXUWKHUGHWDLOV UHJDUGLQJVHWWOHPHQWZLWKWKH1RUZHJLDQ3LORW8QLRQ3HQVLRQSODQVLQ1RUZD\DUHSODFHGZLWK'1%/LYDQGSHQVLRQSODQVLQ6ZHGHQDUHSODFHGZLWK$OHFWDDQG)RUD

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

'HILQHGEHQHILWSODQ$VSHU'HFHPEHUHPSOR\HHVZHUHDFWLYHPHPEHUV DQGZHUHRQSHQVLRQUHWLUHPHQW7KHUHODWHGSHQVLRQOLDELOLW\LVUHFRJQL]HGDW12.PLOOLRQ7KHSHQVLRQSODQVDUHLQFRPSOLDQFHZLWKWKH2FFXSDWLRQDO3HQVLRQV$FWDQGDFWXDULDOFDOFXODWLRQVFRPSO\ZLWK,$67KHPRUWDOLW\DQGGLVDELOLW\HVWLPDWHVDUHEDVHGRQXSWRGDWHPRUWDOLW\WDEOHV.DQG,57KLVKDVKDGQRPDWHULDOHIIHFWRQWKHFRQVROLGDWHGILQDQFLDOVWDWHPHQWVLQ

3HQVLRQH[SHQVH12. )XQGHG 7RWDO1HWSUHVHQWYDOXHRIEHQHILWVHDUQHG ,QWHUHVWFRVWRQSHQVLRQOLDELOLW\ 5HWXUQRQSODQDVVHWV $GPLQLVWUDWLYHH[SHQVHV 5HFRJQL]HGDFWXDULDOJDLQVORVVHV 5HFRJQL]HGQHWOLDELOLW\VHWWOHPHQW 6RFLDOVHFXULW\WD[ 1HWSHQVLRQH[SHQVHGHILQHGEHQHILWSODQV 3HQVLRQH[SHQVHRQGHILQHGFRQWULEXWLRQSODQV 6RFLDOVHFXULW\WD[ 7RWDOSHQVLRQH[SHQVH

1RWH3HQVLRQV

Page 55: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

'HILQHGEHQHILWOLDELOLW\DQGIXQG12.

DFWXDOUHWXUQRQSHQVLRQIXQGVLVEDVHGRQUHSRUWHGDPRXQWVSHUILUVWTXDUWHUHDFK\HDU7KHQHWSHQVLRQ OLDELOLW\ZDVEDVHGRQ VHYHUDO DVVXPSWLRQV7KH GLVFRXQW UDWHZDVEDVHGRQ ORQJ WHUPJRYHUQPHQWERQGV LQ1RUZD\ ZLWK DGMXVWPHQWV IRU GXUDWLRQ 7KH SHQVLRQ OLDELOLW\V DYHUDJH GXUDWLRQ ZDV \HDUV :DJH DGMXVWPHQWV SHQVLRQDGMXVWPHQWVDQGWKHH[SHFWHGLQFUHDVHLQVWDWHSHQVLRQVZHUHEDVHGRQKLVWRULFDOREVHUYDWLRQVIRUWKH*URXSDQGDQH[SHFWHGORQJWHUPLQIODWLRQUDWHRI

7KH*URXS¶VSHQVLRQIXQGZDVLQYHVWHGLQWKHIROORZLQJLQVWUXPHQWV

7KHWDEOHVKRZVDFWXDOGLVWULEXWLRQRISODQDVVHWVDW'HFHPEHU

)XQGHG 7RWDO )XQGHG 7RWDO&KDQJHLQSUHVHQWYDOXHRIGHILQHGEHQHILWOLDELOLW\*URVVSHQVLRQOLDELOLW\ &XUUHQWVHUYLFHFRVWV ,QWHUHVWFRVW $FWXDULDOJDLQVORVVHV 6HWWOHPHQW $FFUXDOVIRUFRPSHQVDWLRQOLDELOLW\ %HQHILWVSDLG *URVVSHQVLRQOLDELOLW\

&KDQJHLQIDLUYDOXHRISODQDVVHWV)DLUYDOXHRISHQVLRQDVVHWV ([SHFWHGUHWXUQ $FWXDULDOJDLQVORVVHV $GPLQLVWUDWLYHH[SHQVHV 6HWWOHPHQW &RQWULEXWLRQVSDLG %HQHILWVSDLG )DLUYDOXHRISODQDVVHWV 1HWSHQVLRQOLDELOLW\ 8QUHFRJQL]HGDFWXDULDOJDLQVORVVHV 6RFLDOVHFXULW\WD[ 1HWUHFRJQLVHGSHQVLRQOLDELOLW\

$FWXDOUHWXUQRQSHQVLRQIXQGV ([SHFWHGFRQWULEXWLRQWREHSDLGQH[W\HDU

'LVFRXQWUDWH ([SHFWHGUHWXUQRQSHQVLRQIXQGV :DJHDGMXVWPHQWV ,QFUHDVHRIVRFLDOVHFXULW\EDVHDPRXQW* )XWXUHSHQVLRQLQFUHDVH $YHUDJHWXUQRYHU

(TXLW\ $OWHUQDWLYHLQYHVWPHQWV %RQGV 0RQH\PDUNHWIXQGV +ROGWRPDWXULW\ERQGV 5HDOHVWDWH 9DULRXV

Page 56: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

+LVWRULFDOLQIRUPDWLRQ

12. 3UHVHQWYDOXHRIGHILQHGEHQHILWREOLJDWLRQ )DLUYDOXHRISODQDVVHWV 'HILFLWVXUSOXVLQWKHSODQ ([SHULHQFHDGMXVWPHQWVRQSODQOLDELOLWLHV ([SHULHQFHDGMXVWPHQWVRQSODQDVVHWV

Page 57: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

3HULRGLFPDLQWHQDQFHRQOHDVHG%RHLQJDLUFUDIW

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¶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

7KH*URXS¶VGHILQHGEHQHILWSODQZDVFORVHG'HFHPEHUDQGDQHZGHILQHGFRQWULEXWLRQSODQZDVLVVXHGWRDOOHPSOR\HHVLQDFFRUGLQJWRDJUHHPHQWZLWKODERXUXQLRQVDQHZGHILQHGEHQHILWSODQZDVLVVXHGWRFHUWDLQHPSOR\HHVVHHQRWH3URYLVLRQVIRUSHQVLRQFRVWDW'HFHPEHUFRQVLVWHGRIHVWLPDWHGFRQYHUVLRQFRVWVQRQIRUIHLWXUHYDOXHWRHPSOR\HHVDQGSRWHQWLDOOHJDOFODLPVVHHQRWH7KHSURYLVLRQZDVUHYHUVHGLQ

12. 2SHQLQJEDODQFH &KDUJHVWRWKHLQFRPHVWDWHPHQW $FFUXDOV &ORVLQJEDODQFH &ODVVLILHGDVVKRUWWHUPOLDELOLWLHV &ODVVLILHGDVORQJWHUPSURYLVLRQ

12. 2SHQLQJEDODQFH 5HYHUVDOV $FFUXDOV &ORVLQJEDODQFH &ODVVLILHGDVVKRUWWHUPOLDELOLWLHV &ODVVLILHGDVORQJWHUPSURYLVLRQ

1RWH3URYLVLRQV

Page 58: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

)LQDQFLDOLQVWUXPHQWVE\FDWHJRU\

6HHQRWHIRUGHWDLOVUHODWHGWRERUURZLQJV

$VVHWVDVSHUEDODQFHVKHHW/RDQVDQGUHFHLYDEOHV

)DLUYDOXHWKURXJKSURILW

RUORVV$YDLODEOHIRU

VDOH 7RWDO$YDLODEOHIRUVDOHILQDQFLDODVVHWV 'HULYDWLYHILQDQFLDOLQVWUXPHQWV 7UDGHDQGRWKHUUHFHLYDEOHV &DVKDQGFDVKHTXLYDOHQWV 7RWDO

3UHSD\PHQWVQRWLQFOXGHGLQWUDGHDQGRWKHUUHFHLYDEOHV

$VVHWVDVSHUEDODQFHVKHHW/RDQVDQGUHFHLYDEOHV

)DLUYDOXHWKURXJKSURILW

RUORVV$YDLODEOHIRU

VDOH 7RWDO$YDLODEOHIRUVDOHILQDQFLDODVVHWV 'HULYDWLYHILQDQFLDOLQVWUXPHQWV 7UDGHDQGRWKHUUHFHLYDEOHV &DVKDQGFDVKHTXLYDOHQWV 7RWDO

3UHSD\PHQWVQRWLQFOXGHGLQWUDGHDQGRWKHUUHFHLYDEOHV

/LDELOLWLHVSHUEDODQFHVKHHW

)DLUYDOXHWKURXJKSURILW

RUORVV2WKHUILQDQFLDO

OLDELOLWLHV 7RWDO%RUURZLQJV 'HULYDWLYHILQDQFLDOLQVWUXPHQWV 7UDGHDQGRWKHUSD\DEOHV 7RWDO

3XEOLFGXWLHVQRWLQFOXGHGLQWUDGHDQGRWKHUSD\DEOHV

/LDELOLWLHVSHUEDODQFHVKHHW

)DLUYDOXHWKURXJKSURILW

RUORVV2WKHUILQDQFLDO

OLDELOLWLHV 7RWDO%RUURZLQJV 'HULYDWLYHILQDQFLDOLQVWUXPHQWV 7UDGHDQGRWKHUSD\DEOHV 7RWDO

3XEOLFGXWLHVQRWLQFOXGHGLQWUDGHDQGRWKHUSD\DEOHV

'HFHPEHU

'HFHPEHU

'HFHPEHU

'HFHPEHU

1RWH±)LQDQFLDO,QVWUXPHQWV

Page 59: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

&UHGLWTXDOLW\RIILQDQFLDODVVHWV

$YDLODEOHIRUVDOHILQDQFLDODVVHWV

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

'HULYDWLYHILQDQFLDOLQVWUXPHQWV

7UDGLQJGHULYDWLYHVDUHFODVVLILHGDVFXUUHQWDVVHWVRUOLDELOLWLHV7KHWRWDODPRXQWIURPGHULYDWLYHVDPRXQWVWRDJDLQRI12.PLOOLRQORVVRI12.PLOOLRQ6HHGHWDLOVXQGHUWKHVSHFLILFDWLRQRIµRWKHUORVVHVJDLQVQHW¶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

12.7UDGHUHFHLYDEOHV &RXQWHUSDUWLHVZLWKH[WHUQDOFUHGLWUDWLQJ$RUEHWWHU &RXQWHUSDUWLHVZLWKRXWH[WHUQDOFUHGLWUDWLQJ 7RWDOWUDGHUHFHLYDEOHV

&DVKDQGFDVKHTXLYDOHQWV $RUEHWWHU %%% 7RWDOFDVKDQGFDVKHTXLYDOHQWV

'HULYDWLYHILQDQFLDODVVHWV $RUEHWWHU 7RWDOGHULYDWLYHDQGILQDQFLDODVVHWV

12. -DQXDU\VW $GGLWLRQV 'HFHPEHU 1RQFXUUHQWSRUWLRQ &XUUHQWSRUWLRQ

12.$VVHWV /LDELOLWLHV $VVHWV /LDELOLWLHV

)RUZDUGIRUHLJQH[FKDQJHFRQWUDFWV )RUZDUGFRPPRGLWLHVFRQWUDFWV 7RWDO &XUUHQWSRUWLRQ

Page 60: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

2WKHUORVVHVJDLQV±QHW

/RVVHVDQGJDLQVRQILQDQFLDODVVHWVDQGILQDQFLDOOLDELOLWLHVDWIDLUYDOXHWKURXJKSURILWRUORVVDUHFODVVLILHGDVµRWKHUORVVHVJDLQV±QHW¶)RUHLJQH[FKDQJHORVVHVDQGJDLQVRQRSHUDWLQJDFWLYLWLHVDUHFODVVLILHGDVRWKHUORVVHVJDLQV±QHW

12. )LQDQFLDODVVHWVDWIDLUYDOXHWKURXJKSURILWRUORVV)DLUYDOXHORVVHV )DLUYDOXHJDLQV 1HWORVVHVJDLQV )RUHLJQH[FKDQJHJDLQVORVVHVRQRSHUDWLQJDFLWLYLWLHV

7RWDO

Page 61: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHVKRUWWHUPSD\DEOHVDQGSURYLVLRQVDUHQRQLQWHUHVWEHDULQJDQGDUHGXHZLWKLQWKHQH[WPRQWKV

12. $FFUXHGYDFDWLRQSD\ $FFUXHGDLUSRUWDQGWUDQVSRUWDWLRQWD[HV $FFUXHGH[SHQVHV 7UDGHSD\DEOHV 3D\DEOHVWRUHODWHGSDUW\QRWH 3XEOLFGXWLHV 6KRUWWHUPSURYLVLRQVIRU05&QRWH 3URYLVLRQVIRUSHQVLRQFRVWVQRWH 2WKHUVKRUWWHUPSURYLVLRQV 7RWDO

1RWH±7UDGHDQG2WKHU3D\DEOHV

Page 62: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

1RPLQDOYDOXHDW'HFHPEHU

1RPLQDOYDOXHDW'HFHPEHU

(IIHFWLYH LQWHUHVW UDWH GXULQJ UHFRJQL]HG DV ILQDQFLDO LWHPV QRWH DQG FDSLWDOL]HG ERUURZLQJ FRVWV QRWH LV &ODVVLILFDWLRQRIERUURZLQJV

7KHFDUU\LQJDPRXQWVRIWKHJURXS¶VERUURZLQJVDUHGHQRPLQDWHGLQWKHIROORZLQJFXUUHQFLHV

&ROODWHUDOL]HGERUURZLQJVDUHGHWDLOHGLQQRWH&RYHQDQWV%RQGLVVXH&DSLWDO(PSOR\HG HTXLW\ERUURZLQJVFDVK(TXLW\&DSLWDO(PSOR\HGKLJKHUWKDQ'LYLGHQGSD\PHQWVOHVVWKDQRIQHWSURILW

12. 1RPLQDOYDOXH8QDPRUWL]HG

WUDQVDFWLRQFRVW %RRNYDOXH(IIHFWLYH

LQWHUHVWUDWH%RQGLVVXH )DFLOLW\DJUHHPHQW $LUFUDIWILQDQFLQJ /RDQIDFLOLW\ )LQDQFLDOOHDVHOLDELOLW\ 7RWDO

12. 1RPLQDOYDOXH8QDPRUWL]HG

WUDQVDFWLRQFRVW %RRNYDOXH(IIHFWLYH

LQWHUHVWUDWH%RQGLVVXH )DFLOLW\DJUHHPHQW $LUFUDIWILQDQFLQJ /RDQIDFLOLW\ )LQDQFLDOOHDVHOLDELOLW\ 7RWDO

12. 1RQFXUUHQW%RQGLVVXH $LUFUDIWILQDQFLQJ /RDQIDFLOLW\ )LQDQFLDOOHDVHOLDELOLW\ 7RWDO

&XUUHQW%RQGLVVXH )DFLOLW\DJUHHPHQW $LUFUDIWILQDQFLQJ /RDQIDFLOLW\ )LQDQFLDOOHDVHOLDELOLW\ 7RWDO

7RWDOERUURZLQJV

12. 86' 12. 7RWDO

1RWH%RUURZLQJV

Page 63: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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¶VDFFRXQWVZLWKWKH%DQNVKDOODWQRWLPHEHOHVVWKDQ12.PLOOLRQ7KH&DVK)ORZ&RYHUVKDOOEHQROHVVWKDQPHDVXUHGTXDUWHUO\DQGZKHUH&DVK)ORZ&RYHU (%,7'$±G1:&±WD[HVSDLGLQWHUHVWDPRUWL]DWLRQG1:& &KDQJHLQQHWZRUNLQJFDSLWDO7KH*HDULQJ5DWLRVKDOOEHQRKLJKHUWKDQPHDVXUHGTXDUWHUO\DQGZKHUH*HDULQJ5DWLRVKDOOPHDQWRWDOIXQGHGGHEWVOHDVLQJFKDUJHV[±&DVK(%,7'$57KHUHDUHQRILQDQFLDOFRYHQDQWVUHODWHGWRWKHILQDQFLDOOHDVHOLDELOLWLHV7KH*URXSKDVQRWEHHQLQEUHDFKRIDQ\FRYHQDQWVGXULQJ)DLUYDOXHFDOFXODWLRQV7KHFDUU\LQJDPRXQWVDQGIDLUYDOXHVRIWKHQRQFXUUHQWERUURZLQJVDUHDVIROORZV

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

12. %RQGLVVXH $LUFUDIWILQDQFLQJ /RDQIDFLOLW\ )LQDQFLDOOHDVHOLDELOLW\ 7RWDOIDLUYDOXH

&DUU\LQJDPRXQW )DLU9DOXH

Page 64: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHOLDELOLW\ LVGHIDFWRVHFXUHGLQWKHILQDQFLDO OHDVHDVVHWDVWKHULJKWVDQGREOLJDWLRQVRIWKHOHDVHGDVVHW LVUHWXUQHGWRWKHOHVVRULIWKHOHDVHDJUHHPHQWLVQRWIXOILOOHG7KH GLVFRXQW UDWHV XVHG WR FDOFXODWH WKH IDLU YDOXH RI WKH ILQDQFLDO OHDVH OLDELOLW\ HTXDOV WKH ULVN IUHH LQWHUHVW UDWH DQG VSUHDGUHODWHGWRWKHORDQIDFLOLW\ LQDQGDVWKLV ORDQIDFLOLW\UHJDUGHGWKHEHVWHVWLPDWHIRUFUHGLWVSUHDGRQILQDQFLDO OHDVHOLDELOLW\7KHILQDQFLDOOHDVHOLDELOLW\LVGHQRPLQDWHGLQ12.)XWXUHPLQLPXPOHDVHSD\PHQWVXQGHUILQDQFLDOOHDVHOLDELOLW\

12. )XWXUHPLQLPXPOHDVHSD\PHQWV1RODWHUWKDQ\HDU %HWZHHQDQG\HDUV /DWHUWKDQ\HDUV 7RWDO )XWXUHILQDQFHFKDUJHVRQILQDQFLDOOHDVHOLDELOLW\ 3UHVHQWYDOXHRIILQDQFLDOOHDVHOLDELOLW\

Page 65: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

/LDELOLWLHVVHFXUHGE\SOHGJH12. $LUFUDIWILQDQFLQJ /RDQ)DFLOLW\ )DFLOLW\DJUHHPHQW )LQDQFLDOOHDVHOLDELOLW\ 7RWDO

%RRNYDOXHRIDVVHWVSOHGJHGDVVHFXULW\DQGJXDUDQWHHV12. &DVKGHSRW 3UHSD\PHQWDQGDLUFUDIW )LQDQFLDOOHDVHDVVHW 7RWDO

1RWH±$VVHWV3OHGJHGDV&ROODWHUDOVDQG*XDUDQWHHV

Page 66: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

&DVKDQGFDVKHTXLYDOHQWV

'HSRVLWV LQPRQH\PDUNHW IXQGVDUHFODVVLILHGDVFDVKHTXLYDOHQWVDVWKHXQGHUO\LQJPDWXULW\RIWKHGHSRVLWVDUHPRQWKVRUOHVV$W'HFHPEHUWKHLQWHUHVWWHUPVRIWKHFDVKGHSRVLWVLQIROLRDFFRXQWVDUHPRQWK1,%25SD7KHLQWHUHVWWHUPVRQUHVWULFWHGFDVKGHSRVLWVLQIROLRDFFRXQWVDUHPRQWK1,%25SD5HFHLYDEOHVIURPFUHGLWFDUGFRPSDQLHVDUHLQFOXGHGLQWUDGHUHFHLYDEOHV6HHQRWH5HVWULFWHGFDVK

%DQNJXDUDQWHHVDUHJUDQWHGIRUWKHOHDVLQJOLDELOLWLHVRIDLUFUDIWVXSSOLHUVRIIXHODQGKDQGOLQJVHUYLFHVDVZHOODVDLUSRUWFKDUJHVIURPDLUSRUWVDQGJRYHUQPHQWV

12. &DVKLQEDQN &DVKHTXLYDOHQWV 7RWDO

12. *XDUDQWHHVIRUOHDVHVDQGFUHGLWVIURPVXSSOLHUV 7D[HVZLWKKHOG 7RWDO

1RWH±%DQN'HSRVLWV

Page 67: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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¶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¶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

1RWH±,QYHVWPHQWVLQ6XEVLGLDULHV

Page 68: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

1RUZHJLDQ5HVRXUFHV'HQPDUN$S62Q6HSWHPEHU1RUZHJLDQ5HVRXUFHV'HQPDUN$S6ZKLFKLVLQFRUSRUDWHGLQ'HQPDUNZDVHVWDEOLVKHG7KHFRPSDQ\KDVKDGQRDFWLYLW\LQ

1DPH'DWHRI

HVWDEOLVKPHQW 2IILFH 1XPEHURIVKDUHV 2ZQHUVKLS1RUZHJLDQ$LU6KXWWOH6ZHGHQ$% 6WRFNKROP6ZHGHQ &DOO1RUZHJLDQ$6 )RUQHEX1RUZD\ 1RUZHJLDQ+ROLGD\$6 )RUQHEX1RUZD\ $%1RUZHJLDQ$LU5HVRXUFHV)LQODQG/WG +HOVLQNL)LQODQG 1RUZHJLDQ/RQJ+DXO$6 )RUQHEX1RUZD\

1RUZHJLDQ/RQJ+DXO6LQJDSRUH/WG 6LQJDSRUH 1RUZHJLDQ$LU1RUZD\$6 )RUQHEX1RUZD\ 1RUZHJLDQ&DUJR$6 )RUQHEX1RUZD\ 1RUZHJLDQ%UDQG/LPLWHG 'XEOLQ,UHODQG 6HSWHPEHU$YLDWLRQ$VVHWV/LPLWHG 'XEOLQ,UHODQG

2VORIMRUGHQ/LPLWHG 'XEOLQ,UHODQG 'UDPPHQVIMRUGHQ/HDVLQJ/LPLWHG 'XEOLQ,UHODQG

*HLUDQJHUIMRUGHQ/LPLWHG 'XEOLQ,UHODQG '<$YLDWLRQ,UHODQG/LPLWHG 'XEOLQ,UHODQG '<$YLDWLRQ,UHODQG/LPLWHG 'XEOLQ,UHODQG '<$YLDWLRQ,UHODQG/LPLWHG 'XEOLQ,UHODQG '<$YLDWLRQ,UHODQG/LPLWHG 'XEOLQ,UHODQG '<$YLDWLRQ,UHODQG/LPLWHG 'XEOLQ,UHODQG '<$YLDWLRQ,UHODQG/LPLWHG 'XEOLQ,UHODQG '<$YLDWLRQ,UHODQG/LPLWHG 'XEOLQ,UHODQG

1RUZHJLDQ$LU,QWHUQDWLRQDO/LPLWHG 'XEOLQ,UHODQG 1RUZHJLDQ$VVHWV/LPLWHG 'XEOLQ,UHODQG

1RUZHJLDQ$LU5HVRXUFHV+ROGLQJ/LPLWHG 'XEOLQ,UHODQG 1RUZHJLDQ$LU5HVRXUFHV,QWHUQDWLRQDO$% 6WRFNKROP$UODQGD 1RUZHJLDQ$LU5HVRXUFHV6ZHGHQ$% 6WRFNKROP$UODQGD 1RUZHJLDQ5HVRXUFHV'HQPDUN$S6 +HOOHUXS'DQPDUN

Page 69: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

1RUZHJLDQ$LU6KXWWOH$6$KDVWKHIROORZLQJLQYHVWPHQWVLQDVVRFLDWHV12.

7KHDVVRFLDWHGFRPSDQ\1RUZHJLDQ)LQDQV+ROGLQJ$6$RZQVRIWKHVKDUHVLQ%DQN1RUZHJLDQ$61RUZHJLDQ$LU6KXWWOH$6$RZQVRIWKHVKDUHVLQ1RUZHJLDQ)LQDQV+ROGLQJ$6$7KHFRPSDQ\LVVLWXDWHGLQ2VOR1RUZD\7KHHTXLW\PHWKRGLVDSSOLHGZKHQDFFRXQWLQJIRUWKHLQYHVWPHQWDQGWKH*URXS¶VVKDUHRIWKHDVVRFLDWHGFRPSDQ\¶VSURILWDQGORVVLVLQFOXGHGLQWKHFDUU\LQJDPRXQW7KH*URXS¶VVKDUHRIWKHUHVXOWVDQGLWVDJJUHJDWHDVVHWVDQGOLDELOLWLHVLQWKHDVVRFLDWHGFRPSDQ\DUHDVIROORZV

1RUZHJLDQ)LQDQV+ROGLQJ$6$

1RUZD\ )LQDQFLDO,QVWLWXWLRQ

1RUZHJLDQ)LQDQV+ROGLQJ$6$

1RUZD\ )LQDQFLDO,QVWLWXWLRQ

6KDUHLVVXH

&DUU\LQJDPRXQW

(QWLW\ &RXQWU\ ,QGXVWU\2ZQHUVKLSLQWHUHVW

&DUU\LQJDPRXQW

1HWSURILWORVV

&DUU\LQJDPRXQW

6KDUHLVVXH

(QWLW\ &RXQWU\ ,QGXVWU\2ZQHUVKLSLQWHUHVW

&DUU\LQJDPRXQW

1HWSURILWORVV

12.

1RUZHJLDQ)LQDQV+ROGLQJ$6$

1RUZD\

12.

1RUZHJLDQ)LQDQV+ROGLQJ$6$

1RUZD\

(QWLW\ &RXQWU\ $VVHWV /LDELOLWLHV 5HYHQXHV 3URILW/RVV,QWHUHVWKHOG

3URILW/RVV,QWHUHVWKHOG

(QWLW\ &RXQWU\ $VVHWV /LDELOLWLHV 5HYHQXHV

1RWH±,QYHVWPHQWVLQ$VVRFLDWHG&RPSDQLHV

Page 70: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KH&KLHI([HFXWLYH2IILFHULVWKHSULQFLSDOVKDUHKROGHULQ1RUZHJLDQ$LU6KXWWOH$6$ZLWKDQRZQHUVKLSVKDUHRIWKURXJKWKHFRQWUROOLQJRZQHUVKLSRI+%.,QYHVW$67KH&KDLUPDQRIWKH%RDUGRZQVDPLQRULW\RIVKDUHVLQ+%.,QYHVW$67KHUHKDYHEHHQ QR ILQDQFLDO WUDQVDFWLRQV EHWZHHQ +%. ,QYHVW $6 DQG 1RUZHJLDQ $LU 6KXWWOH $6$ LQ RU H[FHSW IRU LQGLUHFWWUDQVDFWLRQVWKURXJK)RUQHEX1 ULQJVHLHQGRP7KH&KDLUPDQRIWKH%RDUG%M¡UQ.LVHLVDSDUWQHUDQGWKH&(2LVDIRUPHUSDUWQHURIWKHODZILUP6LPRQVHQ9RJW:LLJZKLFKRSHUDWHVDVWKHOHJDODGYLVRUIRU1RUZHJLDQ$LU6KXWWOH$6$7KH*URXSOHDVHVLWVSURSHUW\DW)RUQHEXIURP)RUQHEX1 ULQJVHLHQGRP$6ZKLFKLVDZKROO\RZQHGVXEVLGLDU\RI+%.,QYHVW$67KH OHDVLQJDJUHHPHQWHQWLWOHV WKH*URXS WR OHDVH2NVHQ¡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

6DOHVDQGSXUFKDVHVRIJRRGVDQGVHUYLFHVH[FO9$7 6LPRQVHQ9RJW:LLJOHJDOVHUYLFHV $VVRFLDWHFRPPLVVLRQ $VVRFLDWHLQWHUHVWVRQVXERUGLQDWHGORDQ )RUQHEX1 ULQJVHLHQGRPSURSHUW\UHQW

<HDUHQGEDODQFHVDULVLQJIURPVDOHVSXUFKDVHVRIJRRGVVHUYLFHVLQFO9$7 5HFHLYDEOHVIURPUHODWHGSDUWLHVQRWH6LPRQVHQ9RJW:LLJOHJDOVHUYLFHV $VVRFLDWHFRPPLVVLRQ )RUQHEX1 ULQJVHLHQGRPSURSHUW\UHQW 2OD.URKQ)DJHUYROOVHUYLFHVDV%RDUG0HPEHUQRWH

3D\DEOHVIURPUHODWHGSDUWLHVQRWH6LPRQVHQ9RJW:LLJOHJDOVHUYLFHV $VVRFLDWHFRPPLVVLRQ )RUQHEX1 ULQJVHLHQGRPSURSHUW\UHQW

,QYHVWPHQWLQUHODWHGSDUWLHV

$VVRFLDWHVXERUGLQDWHGORDQ

1RWH±5HODWHG3DUW\7UDQVDFWLRQV

Page 71: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

$VGHVFULEHGLQQRWHLQWKH$QQXDO5HSRUWIRU1RUZHJLDQZDVLQDOHJDOGLVSXWHZLWKWKH1RUZHJLDQ3LORW8QLRQDW'HFHPEHU7KLVGLVSXWHZDVVHWWOHGGXULQJWKHIRXUWKTXDUWHUUHVXOWLQJLQDOLDELOLW\IRUWKH&RPSDQ\WRLVVXHDGHILQHGEHQHILWSHQVLRQSODQDFFRUGLQJWRWKH&ROOHFWLYH$JUHHPHQWZLWKWKH1RUZHJLDQ3LORW8QLRQ6HHQRWHIRUGHWDLOVRQSHQVLRQV

1RWH±&RQWLQJHQFLHVDQG/HJDO&ODLPV

Page 72: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

1RWH&RPPLWPHQWV

Page 73: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

2Q)HEUXDU\,ULVKDXWKRULWLHVLVVXHGDQDLURSHUDWRU¶VFHUWLILFDWH$2&DQGRSHUDWLQJOLFHQVHWR1RUZHJLDQ$LU,QWHUQDWLRQDO/WG2Q)HEUXDU\WKH*URXSVLJQHGDOHWWHURILQWHQWIRUIRXUDGGLWLRQDOOHDVHG%RHLQJDLUFUDIW

1RWH±(YHQWVDIWHUWKH5HSRUWLQJ3HULRG

Page 74: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

NORWEGIAN AIR SHUTTLE ASA

Financial statements 2013

Page 75: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

127( 12.

23(5$7,1*5(9(18(6$1'23(5$7,1*(;3(16(6

5HYHQXHV

2WKHULQFRPH

7RWDORSHUDWLQJUHYHQXHVDQGLQFRPH

2SHUDWLRQDOH[SHQVHV

6DODULHVDQGRWKHUSHUVRQQHOH[SHQVHV

'HSUHFLDWLRQDQGDPRUWL]DWLRQ

D 2WKHURSHUDWLQJH[SHQVHV

2WKHUORVVHVJDLQVQHW

7RWDORSHUDWLQJH[SHQVHV

2SHUDWLQJSURILW

),1$1&,$/5(9(18(6$1'),1$1&,$/(;3(16(6

,QWHUHVWLQFRPH

,QWHUHVWH[SHQVH

2WKHUILQDQFLDOLWHPV

1HWILQDQFLDOLWHPV

3URILWORVVIURPDVVRFLDWHGFRPSDQ\

3URILWEHIRUHWD[

,QFRPHWD[H[SHQVH

352),7)257+(<($5

$OORFDWLRQRISURILWIRUWKH\HDU

$OORFDWHGWRRWKHUHTXLW\

,QFRPH6WDWHPHQW

Page 76: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

127( 12. $66(761RQFXUUHQWDVVHWV

,QWDQJLEOHDVVHWV,QWDQJLEOHDVVHWV

7RWDOLQWDQJLEOHDVVHWV

7DQJLEOHDVVHWV%XLOGLQJV $LUFUDIWLQVWDOODWLRQVDQGSDUWV (TXLSPHQWDQGIL[WXUHV

)LQDQFLDOOHDVHDVVHW 3UHSD\PHQW%RHLQJFRQWUDFW 7RWDOWDQJLEOHDVVHWV

)LQDQFLDODVVHWV

,QYHVWPHQWLQVXEVLGLDULHV

,QYHVWPHQWLQDVVRFLDWHGFRPSDQ\

,QYHVWPHQWLQVKDUHV

)LQDQFLDOOHDVHUHFHLYDEOH

2WKHUORQJWHUPUHFHLYDEOHV

7RWDOILQDQFLDODVVHWV

7RWDOQRQFXUUHQWDVVHWV

&XUUHQWDVVHWV ,QYHQWRU\

5HFHLYDEOHV$FFRXQWVUHFHLYDEOH

2WKHUUHFHLYDEOHV

7RWDOUHFHLYDEOHV

)LQDQFLDOLQVWUXPHQWV ,QYHVWPHQWLQVKDUHV &DVKDQGFDVKHTXLYDOHQWV

7RWDOFXUUHQWDVVHWV

727$/$66(76

6WDWHPHQWRI)LQDQFLDO3RVLWLRQ

Page 77: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

)RUQHEX0DUFKBBBBBBBBBBBBBBBBBBBBBBBBBBBBB BBBBBBBBBBBBBBBBBBBBBBBBBBBBBB%M¡UQ+.LVH&KDLUPDQRIWKH%RDUG 2OD.URKQ)DJHUYROO'HSXW\&KDLUPDQBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB/LY%HUVWDG0HPEHURIWKH%RDUG 0DULDQQH:HUJHODQG-HQVVHQ0HPEHURIWKH%RDUG BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB7KRU(VSHQ%UnWHQ(PSOR\HH5HSUHVHQWDWLYH .HQQHWK8WVLNW(PSOR\HH5HSUHVHQWDWLYHBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB BBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBBB/LQGD2OVHQ(PSOR\HH5HSUHVHQWDWLYH %M¡UQ.MRV&KLHI([HFXWLYH2IILFHU

127( 12.

(48,7<$1'/,$%,/7,(6

(TXLW\3DLGLQHTXLW\

6KDUHFDSLWDO 6KDUHSUHPLXPUHVHUYH 2WKHUSDLGLQHTXLW\

7RWDOSDLGLQHTXLW\

5HWDLQHGHDUQLQJV 7RWDOHTXLW\

/LDELOLWLHV

3URYLVLRQV 3URYLVLRQIRUSHULRGLFPDLQWHQDQFH 'HIHUUHGWD[ %RUURZLQJV )LQDQFLDOOHDVHOLDELOLW\

7RWDOORQJWHUPOLDELOLWLHV

6KRUWWHUPOLDELOLWLHV

$FFRXQWVSD\DEOH $LUWUDIILFVHWWOHPHQWOLDELOLWLHV 3XEOLFGXWLHVSD\DEOH

)LQDQFLDOLQVWUXPHQWV 6KRUWWHUPSDUWRIERUURZLQJV

2WKHUVKRUWWHUPOLDELOLWLHV

7RWDOVKRUWWHUPOLDELOLWLHV 7RWDOOLDELOLWLHV

727$/(48,7<$1'/,$%,/,7,(6

6WDWHPHQWRI)LQDQFLDO3RVLWLRQ

Page 78: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

1RWH 12.

&$6+)/2:6)52023(5$7,1*$&7,9,7,(6

3URILWEHIRUHLQFRPHWD[ 7D[HVSDLG

'HSUHFLDWLRQDPRUWL]DWLRQZULWHGRZQ 3HQVLRQH[SHQVHZLWKRXWFDVKHIIHFW

3URILWORVVRQLQYHVWPHQWLQDVVRFLDWHGFRPSDQ\ &RPSHQVDWLRQH[SHQVHIRUHPSOR\HHRSWLRQV /RVVHVJDLQVRQGLVSRVDORIWDQJLEOHDVVHWV ,PSDLUPHQWRIVKDUHVLQVXEVLGLDU\ )DLUYDOXHJDLQVORVVHVRQILQDQFLDODVVHWV 1HWILQDQFLDOLWHPVH[FOXGLQJLPSDLUPHQW

,QWHUHVWVUHFHLYHG &KDQJHLQLQYHQWRULHVDFFRXQWVUHFHLYDEOHDQGDFFRXQWVSD\DEOH &KDQJHLQDLUWUDIILFVHWWOHPHQWOLDELOLWLHV &KDQJHLQRWKHUFXUUHQWDVVHWVDQGFXUUHQWOLDELOLWLHV 1HWFDVKIORZIURPRSHUDWLQJDFWLYLWLHV

&$6+)/2:6)520,19(67,1*$&7,9,7,(6

3UHSD\PHQWVDLUFUDIWSXUFKDVH 3XUFKDVHVRIWDQJLEOHDVVHWV 3XUFKDVHVRILQWDQJLEOHDVVHWV 3D\PHQWWRVXEVLGLDULHV

3D\PHQWWRLQYHVWPHQWLQDVVRFLDWHGFRPSDQ\ 'LYLGHQGIURPVXEVLGLDU\

1HWFDVKIORZIURPLQYHVWLQJDFWLYLWLHV

&$6+)/2:6)520),1$1&,$/$&7,9,7,(6

1HZORQJWHUPOLDELOLWLHV 3D\PHQWORQJWHUPOLDELOLWLHV

,QWHUHVWRQERUURZLQJV 3DLGLQHTXLW\

1HWFDVKIORZIURPILQDQFLDODFWLYLWLHV

1HWFKDQJHLQFDVKDQGFDVKHTXLYDOHQWV &DVKDQGFDVKHTXLYDOHQWVDW-DQXDU\

&DVKDQGFDVKHTXLYDOHQWVDW'HFHPEHU

&DVKIORZ6WDWHPHQW

Page 79: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHILQDQFLDOVWDWHPHQWRI1RUZHJLDQ$LU6KXWWOH$6$LVSUHSDUHGLQDFFRUGDQFHZLWKWKH1RUZHJLDQ$FFRXQWLQJ$FWRIDQGWKH*HQHUDOO\$FFHSWHG$FFRXQWLQJ3ULQFLSOHVLQ1RUZD\,QWKHSUHSDUDWLRQRIWKHDFFRXQWVHVWLPDWHVDQGDVVXPSWLRQVXVHGDUHLQIOXHQFLQJUHSRUWHGQXPEHUV7KHILQDOUHVXOWPD\GHYLDWHIURPDSSOLHGHVWLPDWHV

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

&KDQJHVLQDFFRXQWLQJSULQFLSOHV7KHUHKDYHEHHQQRFKDQJHVLQDFFRXQWLQJSULQFLSOHVGXULQJWKH\HDU

5HYHQXHV5HYHQXHVIURPVDOHVRIVHUYLFHVDUHUHFRJQL]HGLQWKHLQFRPHVWDWHPHQWRQFHUHQGHUHGVHUYLFHVKDYHWDNHQSODFHDQGPRVWRIWKHULVNKDVEHHQWUDQVIHUUHG6DOHVUHYHQXHVDUHSUHVHQWHGQHWRIYDOXHDGGHGWD[DQGGLVFRXQWV

3DVVHQJHUUHYHQXHV7LFNHWVDOHVDUH UHSRUWHGDV WUDIILF UHYHQXHZKHQ WKHDLU WUDQVSRUWKDVEHHQFRQGXFWHG7KHYDOXHRI WLFNHWVVROGZKLFKDUHVWLOOYDOLGEXWQRWFRQVXPHGE\WKHUHSRUWLQJGDWHDPRXQWVVROGLQH[FHVVRIUHYHQXHUHFRJQL]HGLVUHSRUWHGDVDLUWUDIILFVHWWOHPHQWOLDELOLW\7KLV OLDELOLW\ LVUHGXFHGHLWKHUZKHQWKH&RPSDQ\RUDQRWKHUDLUOLQHFRPSOHWHVWKHWUDQVSRUWDWLRQRUZKHQWKHSDVVHQJHUUHTXHVWVDUHIXQG

$QFLOODU\UHYHQXHV$QFLOODU\UHYHQXHFRPSULVHVVDOHVRIWLFNHWUHODWHGSURGXFWVDQGVHUYLFHVHJH[FHVVEDJJDJHVDQGIHHV5HYHQXHJDLQHGIURPVXFKSURGXFWV DQG VHUYLFHV DW WKH WLPH RI WUDQVSRUW LV UHFRJQL]HG LQ WKH VDPH PDQQHU DV SDVVHQJHU UHYHQXH 5HYHQXH IURP RWKHUSURGXFWVDQGVHUYLFHVDUHUHJLVWHUHGDWWKHWLPHRISXUFKDVHDQGLPPHGLDWHO\UHFRJQL]HGLQWKHLQFRPHVWDWHPHQW$PRXQWVSDLGE\³QRVKRZ´FXVWRPHUVDUHUHFRJQL]HGDVUHYHQXHZKHQWKHERRNHGVHUYLFHLVSURYLGHG³1RVKRZ´FXVWRPHUVZLWKORZIDUHWLFNHWVDUHQRWHQWLWOHGWRFKDQJHIOLJKWVRUDSSO\IRUUHIXQGVRQFHDIOLJKWKDVGHSDUWHG

2WKHUUHYHQXHV2WKHUUHYHQXHVFRPSULVHWKLUGSDUW\UHYHQXHDQGLVUHFRJQL]HGZKHQWKHVHUYLFHKDVEHHQUHQGHUHGIHHVDUHUHOLDEO\PHDVXUDEOHFROOHFWLRQVDUHSUREDEOHDQGZKHQRWKHUVLJQLILFDQWREOLJDWLRQVKDYHEHHQIXOILOOHG

&XVWRPHUOR\DOW\SURJUDP±1RUZHJLDQ5HZDUG&XVWRPHUVHDUQ³&DVK3RLQWV´RIWKHIROORZLQJFLUFXPVWDQFHV

• %DQN1RUZHJLDQ&XVWRPHURIWKHSD\PHQWLVHDUQHGRQDOOSXUFKDVHV&DVK3RLQWVDUHDOVRHDUQHGRQDOOCORZIDUH¶DQG µIXOO IOH[¶ WLFNHWVSXUFKDVHG IURP1RUZHJLDQ$LU 6KXWWOH$6$DQGZKLFKDUHSDLGZLWK WKHC%DQN1RUZHJLDQ¶ FUHGLWFDUGZLWKDQGRIWKHSXUFKDVHSULFHUHVSHFWLYHO\H[FHSW IRU WLFNHWV IRU ORQJGLVWDQFHDQGGRPHVWLF WUDYHO LQ1RUZD\DQG6ZHGHQZKLFKHDUQRQORZIDUHWLFNHWVDQGRQIXOOIOH[WLFNHWV

• 1RUZHJLDQ$LU6KXWWOH$6$0\5HZDUG&XVWRPHURQDOOORZIDUHWLFNHWVDQGRQDOOIXOOIOH[WLFNHWV• &RUSRUDWH5HZDUG&XVWRPHURQDOOORZIDUHWLFNHWVDQGRQDOOIXOOIOH[WLFNHWV• 7DONPRUHRQDOOPRELOHXVDJH• :RUOG0HGLFDO&DUGRQWKHPHPEHUVKLSIHH• +HOO\+DQVHQRQ+HOO\+DQVHQ%UDQGV6WRUHVLQ2VOR• 2SSO\VQLQJHQRQFDOOVDQG606WR• 1RUJHV(QHUJL FDVK SRLQWV IRU VLJQLQJ XS RU FDVK SRLQWV LI DOUHDG\ DPHPEHU LQ DGGLWLRQ WR FDVK SRLQWV

\HDUO\• (XURIORULVW(XURSH%9RQDOOSXUFKDVHV

1RWH±$FFRXQWLQJ3ROLFLHV

Page 80: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

• 5HY\7HDWHUVHUYLFHXSWRRQVHOHFWHGVKRZVFRQFHUWV• )O\JEXVVHUQD$LUSRUW&RDFKHV$%RQWLFNHWVSXUFKDVHGRQOLQH• $IILQLRQ&DVKSRLQWVGLIIHUHQWSHUFHQWDJHVRQDOOSXUFKDVHVIURPWKH5HZDUGH6KRS

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¶V VHUYLFHV LVUHGXFHG&DVK3RLQWV DUH YDOLG WKURXJKRXW WKH \HDU LQZKLFK WKH\ZHUH HDUQHG SOXV WZR \HDUV 8QXVHG &DVK3RLQWV DIWHU WKLV SHULRG DUHGHUHFRJQL]HG IURP WKH VWDWHPHQW RI ILQDQFLDO SRVLWLRQ 7KH OLDELOLW\ LV PHDVXUHG DW IDLU YDOXH DQG FODVVLILHG DV VKRUW WHUP DVDYDLODEOH VWDWLVWLFV DV RI 'HFHPEHU LQGLFDWH WKDW FXVWRPHU &DVK3RLQWV DUH XWLOL]HGZLWKLQ RQH \HDU+HQFH WKH FDUU\LQJYDOXHRIWKHOLDELOLW\LVHVWLPDWHGDVWKHIDLUYDOXHRIWKHOLDELOLW\

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

,QWDQJLEOHDVVHWV,QWDQJLEOHDVVHWVLQFOXGLQJGHYHORSPHQWH[SHQVHVDUHFDSLWDOL]HGZKHQLWLVOLNHO\WKDWWKHIXWXUHILQDQFLDOEHQHILWVUHODWHGWRWKHDVVHWVZLOOEHQHILWWKH&RPSDQ\DQGWKHDFTXLVLWLRQFRVWFDQEHPHDVXUHGUHOLDEO\,QWDQJLEOH DVVHWV DUH GHSUHFLDWHG XVLQJ WKH VWUDLJKW OLQH PHWKRG ,QWDQJLEOH DVVHWV DUH VXEMHFW WR ZULWHGRZQ LI WKH H[SHFWHGILQDQFLDOEHQHILWVIURPWKHDVVHWDUHOHVVWKDQERRNYDOXHDQGUHPDLQLQJGHYHORSPHQWH[SHQVHV

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¶VVKDUHRI WKHSURILWVRU ORVVHVIURPDVVRFLDWHVZKLFK LVDFFRXQWHGE\XVLQJWKHHTXLW\PHWKRG IURPWKHGDWHZKHQDVLJQLILFDQWLQIOXHQFHLVDFKLHYHGDQGXQWLOVXFKLQIOXHQFHFHDVHV'LOXWLRQJDLQVDQGORVVHVIURPLQYHVWPHQWVLQDVVRFLDWHVDUHUHFRJQL]HGLQWKHLQFRPHVWDWHPHQW:KHQWKHDFFXPXODWHGVKDUHRIDORVVH[FHHGVWKH&RPSDQ\¶VLQYHVWPHQWLQDQDVVRFLDWHWKHDPRXQWFDUULHGLQWKHVWDWHPHQWRIILQDQFLDOSRVLWLRQLVUHGXFHGWR]HURDQGIXUWKHUORVVHVDUHQRWUHFRJQL]HGXQOHVVWKH&RPSDQ\KDVDQREOLJDWLRQWRFRYHUDQ\VXFKORVV

Page 81: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

)LQDQFLDOLQVWUXPHQWV)LQDQFLDO LQVWUXPHQWV DUH LQLWLDOO\ UHFRJQL]HG DW FRVW DQG VXEVHTXHQWO\ PHDVXUHG DW WKH ORZHU UDQJH RI FRVW DQG IDLU YDOXH,PSDLUPHQW ORVVHV DULVLQJ IURP IDLU YDOXH ORZHU WKDQ LQLWLDO FRVW DUH UHFRJQL]HG DV ORVV XQGHU µRWKHU ORVVHVJDLQV QHW¶ RI WKHLQFRPHVWDWHPHQW)RUZDUG IRUHLJQ FXUUHQF\ FRQWUDFWV DUH LQLWLDOO\ UHFRJQL]HG DW IDLU YDOXH DW WKH GDWH ZKHQ WKH FRQWUDFW ZDV HQWHUHG DQG DUHVXEVHTXHQWO\PHDVXUHGDWIDLUYDOXHWKURXJKSURILWRUORVV$Q\FKDQJHVLQIDLUYDOXHDUHUHFRJQL]HGLQWKHLQFRPHVWDWHPHQWXQGHUµRWKHUORVVHVJDLQV±QHW¶

2WKHUUHFHLYDEOHVFODVVLILHGDVIL[HGDVVHWV2WKHUUHFHLYDEOHVDUHUHFRJQL]HGDWWKHDFTXLVLWLRQFRVW2WKHUUHFHLYDEOHVDUHZULWWHQGRZQWRPDUNHWYDOXHLIDGHFOLQHLQYDOXHLVFRQVLGHUHGWREHSHUPDQHQW

,QYHQWRU\,QYHQWRU\FRQVLVWVRIFRQVXPDEOHVDQGLVYDOXHGDWWKHORZHURIDFTXLVLWLRQFRVWDQGQHWUHDOL]DEOHYDOXHFRQVLGHULQJREVROHVFHQFH

$FFRXQWVUHFHLYDEOH$FFRXQWV UHFHLYDEOH DQG RWKHU UHFHLYDEOHV DUH UHFRJQL]HG DW QRPLQDO YDOXH OHVV DOORZDQFHV IRU GRXEWIXO GHEWV $OORZDQFHV IRUGRXEWIXOGHEWVDUHFDOFXODWHGRQWKHEDVLVRILQGLYLGXDODVVHVVPHQWV&DVKDQGFDVKHTXLYDOHQWV&DVKDQGFDVKHTXLYDOHQWVLQFOXGHVFDVKEDQNGHSRVLWVDQGRWKHUOLTXLGDVVHWVZLWKPDWXULW\GDWHVOHVVWKDQWKUHHPRQWKVIURPWKHGDWHRIDFTXLVLWLRQ

3HQVLRQV7KH&RPSDQ\RSHUDWHVYDULRXVSHQVLRQVFKHPHV7KHVFKHPHVDUHJHQHUDOO\IXQGHGWKURXJKSD\PHQWVWRLQVXUDQFHFRPSDQLHVRUWUXVWHHDGPLQLVWHUHGIXQGVGHWHUPLQHGE\SHULRGLFDFWXDULDOFDOFXODWLRQV

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

6WRFNRSWLRQV6WRFN RSWLRQV DUH DFFRXQWHG IRU LQ DFFRUGDQFH ZLWK ,)56 DQG WKH 1RUZHJLDQ $FFRXQWLQJ $FW ± D 6WRFN RSWLRQV DUHUHFRJQL]HGDW IDLUYDOXHDQGH[SHQVHGRYHU WKHVWRFNRSWLRQSHULRG WKHFRQWUD LVHQWHUHG LQRWKHUSDLGLQHTXLW\3URYLVLRQV IRUHPSOR\HU¶VFRQWULEXWLRQVDUHPDGH

7D[HV7D[H[SHQVHVFRQVLVWRIWKHDJJUHJDWHRIWD[SD\DEOHDQGFKDQJHVLQQHWGHIHUUHGWD['HIHUUHGLQFRPHWD[LVSURYLGHGXVLQJWKHOLDELOLW\PHWKRGRQWHPSRUDU\GLIIHUHQFHVDWWKHUHSRUWLQJGDWHEHWZHHQWKHWD[EDVHVRIDVVHWVDQGOLDELOLWLHVDQGWKHLUFDUU\LQJDPRXQWVIRUILQDQFLDOUHSRUWLQJSXUSRVHV

Page 82: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

'HIHUUHGLQFRPHWD[OLDELOLWLHV'HIHUUHGLQFRPHWD[OLDELOLWLHVDUHUHFRJQL]HGIRUDOOWD[DEOHWHPSRUDU\GLIIHUHQFHV'HIHUUHGLQFRPHWD[DVVHWVDUHUHFRJQL]HGIRUDOOGHGXFWLEOHWHPSRUDU\GLIIHUHQFHVFDUU\IRUZDUGRIXQXVHGWD[FUHGLWVDQGXQXVHGWD[ORVVHVWRWKHH[WHQWWKDWLW LVSUREDEOHWKDWWD[DEOHSURILWZLOOEHDYDLODEOHDJDLQVWWKHGHGXFWLEOHWHPSRUDU\GLIIHUHQFHVDQGWKHFDUU\IRUZDUGRIXQXVHGWD[FUHGLWVDQGXQXVHGWD[ORVVHVZKLFKFDQEHXWLOL]HG

'HIHUUHGLQFRPHWD[DVVHW'HIHUUHGLQFRPHWD[DVVHWVDQGGHIHUUHGLQFRPHWD[OLDELOLWLHVDUHRIIVHWWRWKHH[WHQWWKDWWKH&RPSDQ\KDVDOHJDODQGHQIRUFHDEOHULJKW WR RIIVHW WKH UHFRJQL]HG DPRXQWV DQG WKH GHIHUUHG WD[ DVVHWV DQG WD[ OLDELOLWLHV UHODWHG WR LQFRPH WD[ IURP WKH VDPH WD[DXWKRULW\'HIHUUHGLQFRPHWD[LVSURYLGHGRQWHPSRUDU\GLIIHUHQFHVZKLFKRFFXURQLQYHVWPHQWVLQVXEVLGLDULHVDQGDVVRFLDWHVH[FHSWZKHUHWKHWLPLQJRIWKHUHYHUVDORIWKHWHPSRUDU\GLIIHUHQFHLVFRQWUROOHGE\WKH&RPSDQ\DQGLWLVSUREDEOHWKDWWKHWHPSRUDU\GLIIHUHQFHZLOOQRWUHYHUVHLQWKHIRUHVHHDEOHIXWXUH

&DVKIORZVWDWHPHQW7KHFDVKIORZVWDWHPHQW LVSUHSDUHG LQDFFRUGDQFHZLWKWKH LQGLUHFWPHWKRG&DVKDQGFDVKHTXLYDOHQFLHVFRQVLVWRIFDVKEDQNGHSRVLWVDQGVKRUWWHUPLQYHVWPHQWVLQPRQH\PDUNHWIXQGV

Page 83: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KH&RPSDQ\VDFWLYLWLHVH[SRVHWKH&RPSDQ\WRDYDULHW\RIILQDQFLDOULVNVPDUNHWULVNLQFOXGLQJFXUUHQF\ULVNLQWHUHVWUDWHULVNDQG SULFH ULVN FUHGLW ULVN DQG OLTXLGLW\ ULVN 7KH &RPSDQ\¶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

0DUNHWULVNV0DUNHWULVNLVWKHULVNWKDWFKDQJHVLQPDUNHWSULFHVVXFKDVIRUHLJQH[FKDQJHUDWHVMHWIXHOSULFHVDQGLQWHUHVWUDWHVZLOODIIHFWWKH&RPSDQ\¶VLQFRPHRUYDOXHRILWVKROGLQJVRIILQDQFLDOLQVWUXPHQWV

)RUHLJQFXUUHQF\ULVNV$VXEVWDQWLDOSDUWRI WKH&RPSDQ\¶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¶V86'H[SRVXUHKDVEHHQUHGXFHG

&DVKIORZDQGIDLUYDOXHLQWHUHVWUDWHULVNV$V WKH &RPSDQ\ KDV QHW LQWHUHVW EHDULQJ GHEW WKH &RPSDQ\¶V LQFRPH DQG RSHUDWLQJ FDVK IORZV DUH GHSHQGHQW RI FKDQJHV LQPDUNHW LQWHUHVWUDWHV7KH&RPSDQ\¶VFDVKIORZLQWHUHVWUDWHULVNDULVHVIURPFDVKDQGFDVKHTXLYDOHQWVDQGIORDWLQJLQWHUHVWUDWHERUURZLQJV)ORDWLQJ LQWHUHVWUDWHERUURZLQJVFRQVLVWRIXQVHFXUHGERQG LVVXHUHYROYLQJFUHGLW IDFLOLW\DLUFUDIW ILQDQFLQJ IURP7'%DQNORDQIDFLOLW\DQGILQDQFLDOOHDVHOLDELOLWLHV%RUURZLQJVLVVXHGDWIL[HGUDWHVH[SRVHWKH&RPSDQ\WRIDLUYDOXHLQWHUHVWUDWHULVN)L[HGLQWHUHVWUDWHERUURZLQJVFRQVLVWRIWHUPILQDQFLQJIURP3()&2JXDUDQWHHGE\WKH([,P%DQNRIWKH8QLWHG6WDWHV/RQJWHUPERUURZLQJVDUHGHQRPLQDWHGLQ86'DQG12.

-HWIXHOSULFHV([SHQVHVIRUMHWIXHOUHSUHVHQWVDVXEVWDQWLDOSDUWRIWKH&RPSDQ\¶VRSHUDWLQJFRVWVDQGIOXFWXDWLRQVLQWKHMHWIXHOSULFHVLQIOXHQFHWKHSURMHFWHGFDVKIORZV7KHREMHFWLYHRIWKHMHWIXHOSULFHULVNPDQDJHPHQWSROLF\LVWRSURYLGHDVDIHJXDUGIURPVLJQLILFDQWDQGVXGGHQLQFUHDVHVLQMHWIXHOSULFHVZKLOVWUHWDLQLQJDFFHVVWRSULFHUHGXFWLRQV7KH&RPSDQ\PDQDJHVMHWIXHOSULFHULVNXVLQJIXHOGHULYDWLYHV7KHPDQDJHPHQWKDVDPDQGDWHWRKHGJHXSWRRILWVH[SHFWHGFRQVXPSWLRQIRUWKHIROORZLQJPRQWKZLWKIRUZDUGFRPPRGLW\FRQWUDFWV&UHGLWULVNV&UHGLW ULVN LV PDQDJHG RQ JURXS EDVLV &UHGLW ULVN DULVHV IURP FDVK DQG FDVK HTXLYDOHQWV GHULYDWLYH ILQDQFLDO LQVWUXPHQWV DQGGHSRVLWVZLWKEDQNVDQGILQDQFLDO LQVWLWXWLRQVDVZHOODVFUHGLWH[SRVXUHVWRWUDYHODJHQFLHVDQGFRPPHUFLDOFXVWRPHUV LQFOXGLQJRXWVWDQGLQJUHFHLYDEOHVDQGFRPPLWWHGWUDQVDFWLRQV7KHXWLOL]DWLRQRIFUHGLWOLPLWVLVUHJXODUO\PRQLWRUHG7KH&RPSDQ\¶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¶VGHSRVLWSRUWIROLR7KHUHDUHUHLQYRLFLQJRIPDLQWHQDQFHFRVWVRQDLUFUDIWWR OHDVLQJFRPSDQLHVDQGWKH&RPSDQ\UHJXODUO\HYDOXDWHVDQGDVVHVVHVWKHYDOXHRIWKHVHFUHGLWV/LTXLGLW\ULVNV3UXGHQWOLTXLGLW\ULVNPDQDJHPHQWLPSOLHVPDLQWDLQLQJVXIILFLHQWFDVKDQGPDUNHWDEOHVHFXULWLHVWKHDYDLODELOLW\RIIXQGLQJWKURXJKDQDGHTXDWHDPRXQWRIFRPPLWWHGFUHGLWIDFLOLWLHVDQGWKHDELOLW\WRFORVHRXWPDUNHWSRVLWLRQV0DQDJHPHQWPRQLWRUVUROOLQJIRUHFDVWVRIWKH&RPSDQ\¶VOLTXLGLW\UHVHUYHDQGFDVKDQGFDVKHTXLYDOHQWVQRWHRQWKHEDVLVRIH[SHFWHGFDVKIORZ,QDGGLWLRQWKH&RPSDQ\VOLTXLGLW\PDQDJHPHQWSROLF\LQYROYHVSURMHFWLQJFDVKIORZVLQPDMRUFXUUHQFLHVDQGFRQVLGHULQJWKH OHYHORI OLTXLGDVVHWVQHFHVVDU\WRPHHWWKHVHPRQLWRULQJ OLTXLGLW\UDWLRVDJDLQVW LQWHUQDODQGH[WHUQDO UHJXODWRU\UHTXLUHPHQWVDQGPDLQWDLQLQJGHEWILQDQFLQJSODQV7KH&RPSDQ\¶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

1RWH±)LQDQFLDO5LVNV

Page 84: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

SD\PHQWILQDQFLQJDQGWHUPILQDQFLQJDFFRUGLQJWRWKH&RPSDQ\¶V ILQDQFLQJSROLF\ IRUGHOLYHULHV LQ WKHILQDQFHSODQQLQJRI

7KH&RPSDQ\¶VILQDQFLQJSROLF\LQFOXGHVVDOHVDQGOHDVHEDFNVWUDQVDFWLRQVRQVHYHUDODLUFUDIWWRGLYHUVLI\LWVDLUFUDIWIOHHW,QWKUHHDLUFUDIWZHUHGHOLYHUHGDQGILQDQFHGDVVDOHVDQGOHDVHEDFNVWUDQVDFWLRQVWZRLQ

$LUFUDIWGHOLYHU\ 7RWDO 0D[ $LUEXVQHR 7RWDO

Page 85: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KH&RPSDQ\ LV D ORZFRVW DLUOLQHXVLQJ LWV IOHHWRI%RHLQJDLUFUDIW5HYHQXHV IURP WKLVEXVLQHVVDUH VSHFLILHG LQ WKH WDEOHDERYH 3DVVHQJHU UHYHQXH FRQVLVWV RI UHYHQXH JHQHUDWHG IURP VDOHV RI DLUOLQH WLFNHWV ZKLOH DQFLOODU\ UHYHQXH FRQVLVWV RI RWKHUVHUYLFHVGLUHFWO\JHQHUDWHGIURPWLFNHWVDOHV2WKHUUHYHQXHFRQVLVWVRIVDOHVWKDWDUHQRWGLUHFWO\UHODWHGWRDQDLUOLQHWLFNHWHJFDUJRDQGVDOHVRIWKLUGSDUW\SURGXFWV2WKHULQFRPHDPRXQWVWR12.PLOOLRQ12.PLOOLRQDQGLQFOXGHJDLQVIURPVDOHRIDVVHWVQRWH

12.

%\DFWLYLW\3DVVHQJHUWUDQVSRUW $QFLOODU\UHYHQXH 2WKHUUHYHQXHV 7RWDO

%\JHRJUDSKLFPDUNHW'RPHVWLF ,QWHUQDWLRQDO 7RWDO

1RWH5HYHQXHV

Page 86: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

2WKHURSHUDWLQJH[SHQVHVDPRXQW WR12.PLOOLRQ 12.PLOOLRQ2WKHURSHUDWLQJH[SHQVHVDUH UHODWHG WR WKHRSHUDWLRQRIV\VWHPVPDUNHWLQJEDFNRIILFHFRQVXOWDQWVDQGRWKHUFRVWVQRWGLUHFWO\DWWULEXWDEOHWRRSHUDWLRQRIWKHDLUFUDIWIOHHWDQGUHODWHGDLUOLQHVSHFLILFFRVWV

12.

6DOHVDQGGLVWULEXWLRQH[SHQVHV $YLDWLRQIXHO $LUFUDIWOHDVHV $LUSRUWFKDUJHV +DQGOLQJFKDUJHV 7HFKQLFDOPDLQWHQDQFHH[SHQVHV 2WKHURSHUDWLQJH[SHQVHV 7RWDO

1RWH±2SHUDWLRQDO([SHQVHV

1RWHD±2WKHU2SHUDWLQJ([SHQVHV

Page 87: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

,Q12.PLOOLRQ12.ZDVFKDUJHGDVDQH[SHQVHWRVDODULHVDFFRUGLQJWRWKHVWRFNRSWLRQSURJUDPQRWH7KH&RPSDQ\KDVDSHQVLRQVFKHPHFRYHULQJDOOHPSOR\HHV7KHVFKHPHLV LQFRPSOLDQFHZLWKWKHDFWRQRFFXSDWLRQDOSHQVLRQVQRWH

12.

:DJHVDQGVDODULHV 6RFLDOVHFXULW\WD[ 3HQVLRQH[SHQVHV (PSOR\HHVWRFNRSWLRQV 2WKHUEHQHILWV 7RWDO

1XPEHURIPDQODERXU\HDUV

1RWH±3D\UROO([SHQVHVDQG1XPEHURI(PSOR\HHV

Page 88: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

,PSDLUPHQWRIVKDUHVLQVXEVLGLDU\LVGHWDLOHGLQQRWH

12.

2WKHUILQDQFLDOLQFRPH)RUUHLJQH[FKDQJHLQFRPHDQGORVV $SSUHFLDWLRQILQDQFLDOFXUUHQWDVVHWV ,PSDLUPHQWRIVKDUHVLQVXEVLGLDU\ 7RWDO2WKHUILQDQFLDOLWHPV

1RWH±2WKHU)LQDQFLDO,WHPV

Page 89: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KLV\HDUVWD[H[SHQVHFRQVLVWVRI12.

7D[SD\DEOH

$GMXVWPHQWIURPSUHYLRXV\HDU &KDQJHLQGHIHUUHGWD[ ,QFRPHWD[H[SHQVH

5HFRQFLOLDWLRQIURPQRPLQDOWRHIIHFWLYHWD[UDWH12.

3URILWEHIRUHWD[

([SHFWHGWD[H[SHQVHXVLQJQRPLQDOWD[UDWH

7D[HIIHFWRIWKHIROORZLQJLWHPV1RQGHGXFWLEOHH[SHQVHVQRQWD[DEOHLQFRPH 5HGXFHGWD[UDWHLQ1RUZD\WR $GMXVWPHQWIURPSUHYLRXV\HDU 7D[H[SHQVH (IIHFWLYHWD[UDWH

6SHFLILFDWLRQRIWD[SD\DEOH

7D[SD\DEOHLQLQFRPHWD[H[SHQVH *URXSFRQWULEXWLRQ 7D[SD\DEOHLQWKHEDODQFHVKHHW

12.

7DQJLEOHDVVHWV /RQJWHUPUHFHLYDEOHVDQGERUURZLQJVLQIRUHLJQFXUUHQF\ )LQDQFLDOLQVWUXPHQWV ,QYHQWRULHV 5HFHLYDEOHV *DLQORVVDFFRXQW 3URYLVLRQV 3HQVLRQV 2WKHU 7D[ORVVFDUU\IRUZDUG 7RWDO

'HIHUUHGWD[DVVHWOLDELOLW\ 1HWUHFRJQL]HGGHIHUUHGWD[DVVHWOLDELOLW\

12.

$WMDQXDU\OLDELOLW\DVVHW ,QFRPHVWDWHPHQWFKDUJH 'HFHPEHU

1RWH7D[HV

Page 90: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

12. 6RIWZDUH *RRGZLOO

2WKHU,QWDQJLEOH

$VVHWV 7RWDO

$FTXLVLWLRQFRVWDW-DQXDU\ $GGLWLRQV 'LVSRVDOV $FTXLVLWLRQFRVWDW'HFHPEHU

$FTXLVLWLRQFRVWDW-DQXDU\ $GGLWLRQV $FTXLVLWLRQFRVWDW'HFHPEHU

$FFXPXODWHGDPRUWL]DWLRQDQGZULWHGRZQDW-DQXDU\ $PRUWL]DWLRQLQ $PRUWL]DWLRQGLVSRVDOVLQ $FFXPXODWHGDPRUWL]DWLRQDQGZULWHGRZQDW'HFHPEHU

$FFXPXODWHGDPRUWL]DWLRQDQGZULWHGRZQDW-DQXDU\ $PRUWL]DWLRQLQ $FFXPXODWHGDPRUWL]DWLRQDQGZULWHGRZQDW'HFHPEHU

%RRNYDOXHDW'HFHPEHU %RRNYDOXHDW'HFHPEHU

(FRQRPLFOLIH \HDUV \HDUV ,QGHILQLWH$PRULW]DWLRQSODQ /LQHDU /LQHDU 1RQH

1RWH±,QWDQJLEOH$VVHWV

Page 91: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

3HU'HFHPEHUWKH&RPSDQ\RSHUDWHGDWRWDORIDLUFUDIWZKHUHDVZHUHOHDVHGXQGHURSHUDWLRQDOOHDVHVIURPLQWHUQDO*URXS&RPSDQLHV DQG ZHUH OHDVHG XQGHU RSHUDWLRQDO OHDVHV IURPH[WHUQDO OHVVRUV )RU FRPSDULVRQ WKH &RPSDQ\ RZQHG DLUFUDIWDQGOHDVHGXQGHURSHUDWLRQDOOHDVHDLUFUDIWDVRI'HFHPEHU'XULQJWKH&RPSDQ\VWDUWHGWKHSURFHVVRIWUDQVIHUULQJRZQHGDQGOHDVHGDLUFUDIWWRDQHZO\HVWDEOLVKHGDVVHWFRPSDQ\1HZGHOLYHULHVZLOOEHWDNHQDQGILQDQFHGE\WKHDVVHWFRPSDQ\6HHQRWHIRUGHWDLOVDERXWRSHUDWLRQDOOHDVHV

$LUFUDIW$LUFUDIWFRQVLVWRISXUFKDVHGDLUFUDIW7KH&RPSDQ\RZQVDLUFUDIWSHU'HFHPEHUDLUFUDIWDQGWKHWRWDOUHVLGXDOYDOXH IRU WKHVH DLUFUDIW ZDV 12. PLOOLRQ 12.PLOOLRQ 7KH UHVLGXDO YDOXH LV GHGXFWHG IURP WKH GHSUHFLDEOHDPRXQWRIWKHUHPDLQGHURIWKHDLUFUDIW7KHOLIHH[SHFWDQF\LV\HDUVRQDOOWKHDLUFUDIWDQGWKHHFRQRPLFOLIHRIWKHRZQHGDLUFUDIWLV\HDUVOHVVWKHDJHRIWKHDLUFUDIWDWWLPHRISXUFKDVH

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

6SDUHSDUWV6SDUHSDUWV FRQVLVW RI URWDEOHSDUWV IRU DLUFUDIW DQGDUHGHSUHFLDWHGRYHU WKHLU XVHIXO OLIH7KHXVHIXO OLIHRI VSDUHSDUWV UDQJHVEHWZHHQWR\HDUV/LQHDUGHSUHFLDWLRQLVDSSOLHGDQGRIWKHDFTXLVLWLRQFRVWLVFDOFXODWHGDVUHVLGXDOYDOXH

%XLOGLQJV%XLOGLQJVFRQVLVWRIWKUHHDSDUWPHQWVLQ%HUOLQSXUFKDVHGLQDQGDSDUWPHQWLQ6HDWWOHDQGDSDUWPHQWLQ)ORULGDSXUFKDVHGLQIRUWKHSXUSRVHRIKRXVLQJFUHZDQGWUDLQHHVVWDWLRQHGLQ%HUOLQRQWHPSRUDU\EDVLV,QWKH&RPSDQ\SXUFKDVHGDQDSDUWPHQWLQ6HDWWOHIRUWKHSXUSRVHRIKRXVLQJSHUVRQQHOVWDWLRQHGLQ6HDWWOHZLWKUHJDUGVWRWKHGHOLYHU\RIQHZDLUFUDIW%XLOGLQJVDUHFDUULHGDWDFTXLVLWLRQFRVW7KHUHVLGXDOYDOXHLVHVWLPDWHGWRHTXDOWKHDFTXLVLWLRQFRVW

3UHSD\PHQWVWRDLUFUDIWPDQXIDFWXUHUV,QWKH&RPSDQ\HQWHUHGDSXUFKDVHFRQWUDFWRIQHZDLUFUDIWZLWK%RHLQJ&RPPHUFLDO$LUSODQHVZLWKDQRSWLRQRISXUFKDVLQJ DGGLWLRQDO DLUFUDIW 7KH FRQWUDFW ZDV H[WHQGHG LQ -XQH IRU DQ DGGLWLRQDO %RHLQJ ,Q WKH

12. %XLOGLQJV $LUFUDIW

3UHSD\PHQW%RHLQJ

&RQWUDFW(TXLSPHQW

DQGIL[WXUHV)LQDQFLDO

OHDVH 7RWDO

$FTXLVLWLRQFRVWDW-DQXDU\ $GGLWLRQV 7UDQVIHUV 'LVSRVDOV $FTXLVLWLRQFRVWDW'HFHPEHU

$FTXLVLWLRQFRVWDW-DQXDU\ $GGLWLRQV 7UDQVIHUV 'LVSRVDOV $FTXLVLWLRQFRVWDW'HFHPEHU

$FFXPXODWHGGHSUHFLDWLRQDW-DQXDU\ 'HSUHFLDWLRQ 'HSUHFLDWLRQRQGLVSRVDOV $FFXPXODWHGGHSUHFLDWLRQDW'HFHPEHU

$FFXPXODWHGGHSUHFLDWLRQDW-DQXDU\ 'HSUHFLDWLRQ 'HSUHFLDWLRQRQGLVSRVDOV $FFXPXODWHGGHSUHFLDWLRQDW'HFHPEHU

%RRNYDOXHDW'HFHPEHU %RRNYDOXHDW'HFHPEHU

(FRQRPLFOLIH 6HHEHORZ 6HHEHORZ 6HHEHORZ 6HHEHORZ \HDUV'HSUHFLDWLRQSODQ 6HHEHORZ 6HHEHORZ 1RQH /LQHDU /LQHDU5HVLGXDOYDOXH 6HHEHORZ 6HHEHORZ 6HHEHORZ 012.

1RWH±7DQJLEOH$VVHWV

Page 92: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

)LQDQFLDOOHDVHDVVHWV7KH &RPSDQ\ HQWHUHG OHDVH DJUHHPHQWV LQ UHODWHG WR GHLFH HTXLSPHQW DQG HOHFWURQLF IOLJKW EDJ HTXLSPHQW 7KH OHDVHDJUHHPHQWVDUHFODVVLILHGDV ILQDQFLDO OHDVHVDVDOO ULVNVDQG UHZDUGVDUH WUDQVIHUUHG WR WKH&RPSDQ\DIWHU WKHHQGRI WKH OHDVHDJUHHPHQW7KH ILQDQFLDO OHDVHDVVHWVDUHGHSUHFLDWHGRYHU WKHLUHFRQRPLFXVHIXO OLYHV'HLFHHTXLSPHQW LVGHSUHFLDWHGRYHU\HDUVZKLOHHOHFWURQLFIOLJKWEDJHTXLSPHQWLVGHSUHFLDWHGRYHU\HDUV5HVLGXDOYDOXHRIILQDQFLDOOHDVHDVVHWVLV

,PSDLUPHQWRIWDQJLEOHDVVHWV,QDQGPDQDJHPHQWGHWHUPLQHGWKDWWKHWRWDORSHUDWLRQVRIWKH&RPSDQ\ZHUH LWVFDVKJHQHUDWLQJXQLW,PSDLUPHQWWHVWLQJRIWDQJLEOHDVVHWVDUHFRYHUHGE\LPSDLUPHQWWHVWLQJRQWKHZKROH&RPSDQ\VHHQRWHIRUGHWDLOV)RULQIRUPDWLRQUHJDUGLQJDVVHWVSOHGJHGDVFROODWHUDOVHHQRWH

Page 93: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

7KHDLUFUDIWVPLQLPXPOHDVHSD\PHQWVFRQVLVWRIRUGLQDU\OHDVHSD\PHQWVFRQWUDFWXDOSD\PHQWVIRUPDLQWHQDQFHUHVHUYHVDQGH[SHQVHGGHIHUUHGOHDVHSD\PHQWVUHVXOWLQJIURPQRQLQWHUHVWEHDULQJGHSRVLWVSDLGDWLQFHSWLRQRIWKHOHDVHDJUHHPHQW$LUFUDIWOHDVHVFRPPLWWHG WKURXJK OHWWHU RI LQWHQWDUHQRW LQFOXGHG LQ WKH WDEOHDERYH2QO\DLUFUDIW OHDVHV IRUDLUFUDIWRSHUDWHGE\ WKH&RPSDQ\LVLQFOXGHGDERYHRIWKHOHDVHVDUHOHDVHGIURPLQWHUQDO*URXS&RPSDQLHV)RUWKH&RPSDQ\¶VOHDVLQJFRPPLWPHQWVRQEHKDOIRIRWKHU*URXS&RPSDQLHVVHHQRWH

12. $LUFUDIW &DUV 3URSHUW\ 7RWDO $LUFUDIW &DUV 3URSHUW\ 7RWDO

:LWKLQRQH\HDU %HWZHHQDQG\HDUV $IWHU\HDUV

1RPLQDOYDOXH1RPLQDOYDOXH

1RWH/HDVLQJ

Page 94: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KH&RPSDQ\SD\VGHSRVLWVRQDLUFUDIW OHDVHV,QWHUFRPSDQ\UHFHLYDEOHVDUHSUHVHQWHGQHWDJDLQVW LQWHUFRPSDQ\SD\DEOHV LQWKH ILQDQFLDO VWDWHPHQWV IRU HDFK VXEVLGLDU\ 5HFHLYDEOHV GHQRPLQDWHG LQ IRUHLJQ FXUUHQF\ DUH FRQYHUWHG XVLQJ WKH SUHYDLOLQJH[FKDQJHUDWHVRQWKHUHSRUWLQJGDWH

12.

'HSRVLWV ,QWHUFRPSDQ\ORQJWHUPUHFHLYDEOHV 2WKHUORQJWHUPUHFHLYDEOHV 7RWDO

1RWH±/RQJWHUP5HFHLYDEOHV

Page 95: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

,QDQGWKH&RPSDQ\SXUFKDVHGSDUWVUHPRYHGIURPDLUFUDIWHQJLQHVLQUHODWLRQZLWKKHDY\PDLQWHQDQFH6XFKSDUWVDUHKHOGIRUVDOHDQGVROGLQVHFRQGDU\PDUNHWV&KDUJHVIRUREVROHWHSURGXFWVLQZHUH12.PLOOLRQ12.PLOOLRQ

12.

&RQVXPDEOHV 3DUWVIRUKHDY\PDLQWHQDQFH 7RWDO

1RWH,QYHQWRULHV

Page 96: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

12.

3UHSDLGFRVWV 9$7UHIXQG 5HLPEXUVHPHQWVFODLPVPDLQWHQDQFHFRVWV ,QWHUFRPSDQ\UHFHLYDEOH 2WKHUUHFHLYDEOHV 7RWDO

1RWH±2WKHU5HFHLYDEOHV

Page 97: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

$W'HFHPEHUWKHVKDUHFDSLWDOFRQVLVWVRIWKHIROORZLQJVKDUHFODVVHV

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

12.1XPEHURI

6KDUHV1RPLQDO

9DOXH %RRN9DOXH

&ODVV$VKDUHV

6KDUHKROGHUVWUXFWXUH7KHODUJHVWVKDUHKROGHUVDW'HFHPEHUZHUH

2ZQHU 9RWLQJ$VKDUHV VKLS ULJKWV

+%.,19(67$6 )2/.(75<*')21'(7 6.$*(19(.67 6.$*(1.217,., &/($5675($0%$1.,1* -3025*$1&+$6(%$ '$16.(,19(671256.( 9(5',3$3,5)21'(7'1% '$16.(,19(671256.( ./3$.6-(125*(93) 9$50$0878$/3(16,21 '1%125%$1.$6$(*( 67(16+$*(1,19(67$6 -3025*$1&+$6(%$1. 67$7(675((7%$1.$1 '1%/,96)256,.5,1*$ 6.$1',1$9,6.$(16.,/ .20081$//$1'63(16-2 67$72,/3(16-21 ./3$.6-(125*(,1'( 2WKHU

7RWDOQXPEHURIVKDUHV

1DPH 7LWOH 6KDUHV

%M¡UQ.LVH 2OD.URKQ)DJHUYROO /LY%HUVWDG 0DULDQQH:HUJHODQG-HQVVHQ /LQGD2OVHQ 7KRU(VSHQ%UnWHQ .HQQHWK8WVLNW %M¡UQ.MRV )URGH()RVV 3HU,YDU*M¡UYDG $VJHLU1\VHWK *HLU6WHLURIURP1RYHPEHU $QQH6LVVHO6NnQYLN *XQQDU0DUWLQVHQ )URGH%HUJIURP)HEUXDU\ &KLHI/HJDO2IILFHU

,QFOXGLQJVKDUHVKHOGE\ UHODWHGSDUWLHV

%M¡UQ.LVHKROGVRI+%.LQY HVW$ 6

%M¡UQ.MRVKROGVRI+%.,QY HVW$ 6

&KLHI2SHUDWLQJ2IILFHU6HQLRU9LFH3UHVLGHQW&RUSRUDWH&RPPXQLFDWLRQV6HQLRU9LFH3UHVLGHQW+5DQG2UJDQLVDWLRQ

%RDUG0HPEHU(PSOR\HHUHSU&KLHI([HFXWLYH2IILFHU&KLHI)LQDQFLDO2IILFHU&KLHI,72IILFHU&KLHI2SHUDWLQJ2IILFHU

%RDUG0HPEHU(PSOR\HHUHSU

&KDLUPDQ'HSXW\FKDLUPDQ%RDUG0HPEHU%RDUG0HPEHU%RDUG0HPEHU(PSOR\HHUHSU

1RWH±6KDUHKROGHU¶V(TXLW\DQG6KDUHKROGHU,QIRUPDWLRQ

Page 98: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

2SWLRQVGLUHFWO\KHOGE\WKH&KLHI([HFXWLYH2IILFHUDQGPHPEHUVRI([HFXWLYH0DQDJHPHQW

1DPH 7LWOH2XWVWDQGLQJ

,VVXHG2XWVWDQGLQJ

%M¡UQ.MRV &KLHI([HFXWLYH2IILFHU )URGH()RVV &KLHI)LQDQFLDO2IILFHU 3HU,YDU*M¡UYDG &KLHI,72IILFHU *HLU6WHLURIURP1RYHPEHU &KLHI2SHUDWLQJ2IILFHU $VJHLU1\VHWK &KLHI2SHUDWLQJ2IILFHU )URGH%HUJIURP)HEUXDU\ &KLHI/HJDO2IILFHU $QQH6LVVHO6NnQYLN 6HQLRU9LFH3UHVLGHQW&RUSRUDWH&RPPXQLFDWLRQV *XQQDU0DUWLQVHQ 6HQLRU9LFH3UHVLGHQW+5DQG2UJDQLVDWLRQ

Page 99: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

12.6KDUH&DSLWDO

6KDUHSUHP5HVHUYH

2WKHU3DLGLQ(TXLW\ 2WKHU(TXLW\ 7RWDO(TXLW\

(TXLW\DW-DQXDU\ 6WRFNRSWLRQVVKDUHLVVXH 1HWSURILWIRUWKH\HDU (TXLW\'HFHPEHU

(TXLW\DW-DQXDU\ (TXLW\FKDQJHRQHPSOR\HHRSWLRQV 1HWSURILWIRUWKH\HDU 2WKHUFKDQJHV (TXLW\'HFHPEHU

1RWH(TXLW\

Page 100: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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¶V GHILQHGEHQHILW SODQVZHUH FDOFXODWHG E\ LQGHSHQGHQW DFWXDULHV DQGZHUH EDVHG RQ LQIRUPDWLRQ DV RI -DQXDU\ 7KH UHODWHGSHQVLRQOLDELOLW\ZDVGHUHFRJQL]HGIURPWKHVWDWHPHQWRIILQDQFLDOSRVLWLRQRQ'HFHPEHU5LVN WDEOHV IRU GHDWK DQG GLVDELOLW\ DUH EDVHG RQ WKH PRVW FRPPRQO\ XVHG VWDWLVWLFV LQ 1RUZD\ . DQG ,5 UHVSHFWLYHO\

$FWXDULDODVVXPSWLRQVUHODWHGWRGHPRJUDSKLFIDFWRUVDQGUHWLUHPHQWVDUHEDVHGRQDVVXPSWLRQVFRPPRQO\XVHGLQLQVXUDQFH7KHHVWLPDWHGXWLOL]DWLRQUDWHIRUWKH$)3VFKHPHLV

3HQVLRQH[SHQVH12. )XQGHG 8QIXQGHG 7RWDO 7RWDO

1HWSUHVHQWYDOXHRIEHQHILWVHDUQHG ,QWHUHVWFRVWRQSHQVLRQOLDELOLW\ 5HWXUQRQSODQDVVHWV $GPLQLVWUDWLYHH[SHQVHV 5HFRJQL]HGDFWXDULDOJDLQVORVVHV 5HFRJQL]HGQHWOLDELOLW\VHWWOHPHQW 6RFLDOVHFXULW\WD[ 1HWSHQVLRQH[SHQVHGHILQHGEHQHILWSODQV

3HQVLRQH[SHQVHRQGHILQHGFRQWULEXWLRQSODQV 6RFLDOVHFXULW\WD[ 7RWDOSHQVLRQH[SHQVH

%HVWHVWLPDWHRIDFWXDOUHWXUQRQSHQVLRQIXQGVSUHYLRXV\HDU ([SHFWHGFRQWULEXWLRQWREHSDLGQH[W\HDU ([SHFWHGEHQHILWVWREHSDLG

1RWH3HQVLRQV

Page 101: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

+LVWRULFDOLQIRUPDWLRQ

12.

3UHVHQWYDOXHRIGHILQHGEHQHILWREOLJDWLRQ )DLUYDOXHRISODQDVVHWV 'HILFLWVXUSOXVLQWKHSODQ ([SHULHQFHDGMXVWPHQWVRQSODQOLDELOLWLHV ([SHULHQFHDGMXVWPHQWVRQSODQDVVHWV

Page 102: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

7KHUHZHUHQRRSWLRQJUDQWVLQ([SHFWHG OLIHWLPHDVVXPHVWKDWVWRFNRSWLRQVDUHH[HUFLVHGDWH[SLUDWLRQ([SHFWHGYRODWLOLW\ LVEDVHGRQWKHKLVWRULFDOYRODWLOLW\RYHUWKHPRVWUHFHQWSHULRGWKDWFRUUHVSRQGVZLWKWKHH[SHFWHGOLIHRIWKHRSWLRQ7KHRSWLRQSURJUDPLVH[SHQVHGZLWK12.PLOOLRQLQ12.LQ

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

'LYLGHQG ([SHFWHGYRODWLOLW\ 5LVNIUHHLQWHUHVW ([SHFWHGOLIHWLPH\HDU 6KDUHSULFHDWJUDQWGDWH

:HLJKWHGDYJ :HLJKWHGDYJ6KDUHV H[HUF3ULFH 6KDUHV H[HUF3ULFH

2XWVWDQGLQJDWWKHEHJLQQLQJRIWKHSHULRG $OORFDWHG ([HUFLVHG 2XWVWDQGLQJDWWKHHQGRIWKHSHULRG 9HVWHGRSWLRQV

:HLJKWHGDYHUDJHIDLUYDOXHRIRSWLRQVDOORFDWHGLQWKHSHULRG

6WULNHSULFH12. 2XWVWDQGLQJRSWLRQV

:HLJKWHGDYHUDJH

UHPDLQLQJOLIHWLPH\UV

:HLJKWHGDYHUDJH

H[HUFLVHSULFH9HVWHGRSWLRQV

:HLJKWHGDYHUDJH

H[HUFLVHSULFH

9HVWHGRSWLRQV2XWVWDQGLQJRSWLRQV

1RWH2SWLRQV

Page 103: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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¶V GHILQHG EHQHILW SODQ ZDV FORVHG 'HFHPEHU DQG D QHZ GHILQHG FRQWULEXWLRQ SODQ ZDV LVVXHG WR DOOHPSOR\HHVVHHQRWH3URYLVLRQVIRUSHQVLRQFRVWDW'HFHPEHUFRQVLVWRIHVWLPDWHGFRQYHUVLRQFRVWVQRQIRUIHLWXUHYDOXHWRHPSOR\HHVDQGSRWHQWLDOOHJDOFODLPVVHHQRWH

12.

3HULRGLFPDLQWHQDQFHRQOHDVHG%RHLQJDLUSODQHV 3URYLVLRQVIRUSHQVLRQFRVWV 7RWDOSURYLVLRQV

1RWH3URYLVLRQV

Page 104: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

12.

$FFUXHGKROLGD\DOORZDQFHV $FFUXHGH[SHQVHV 6KRUWWHUPSDUWRISHULRGLFPDLQWHQDQFHQRWH 3URYLVLRQVIRUSHQVLRQFRVWVQRWH ,QWHUFRPSDQ\OLDELOLWLHV 2WKHUVKRUWWHUPOLDELOLWLHV 7RWDO

1RWH±2WKHU6KRUWWHUP/LDELOLWLHV

Page 105: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

2WKHUORVVHVJDLQVQHW

/RVVHVDQGJDLQVRQILQDQFLDODVVHWDQGILQDQFLDOOLDELOLWLHVDWIDLUYDOXHWKURXJKSURILWRUORVVDUHFODVVLILHGDV³RWKHUORVVHVJDLQV±QHW´)RUHLJQH[FKDQJHORVVHVDQGJDLQVRQRSHUDWLQJDFWLYLWLHVDUHFODVVLILHGDVRWKHUORVVHVJDLQV±QHW

'HFHPEHU12. 6KRUWWHUP /RQJWHUP 6KRUWWHUP /RQJWHUP

)RUHLJQH[FKDQJHKHGJHVIDLUYDOXH 7RWDOILQDQFLDOLQVWUXPHQWV

'HFHPEHU12. 6KRUWWHUP /RQJWHUP 6KRUWWHUP /RQJWHUP

-HWIXHOFRQWUDFWV 7RWDOILQDQFLDOLQVWUXPHQWV

/LDELOLWLHV

$VVHWV

$VVHWV

/LDELOLWLHV

12.

)LQDQFLDODVVHWVDWIDLUYDOXHWKURXJKSURILWRUORVV)DLUYDOXHORVVHV )DLUYDOXHJDLQV 1HWORVVHVJDLQV )RUHLJQH[FKDQJHJDLQVORVVHVRQRSHUDWLQJDFWLYLWLHV

1HWORVVHVJDLQV

1RWH±)LQDQFLDO,QVWUXPHQWV

Page 106: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

'XULQJWKH&RPSDQ\WUDQVIHUUHGVHYHUDORILWVRZQHGDLUFUDIWWRLWVIXOO\RZQHGDVVHWFRPSDQ\1RUZHJLDQ$LU6KXWWOH$6$FDUULHV WKH ILQDQFLDO REOLJDWLRQ WRZDUGV H[WHUQDO ILQDQFLQJ LQVWLWXWLRQVZLWK VHFXULW\ LQ WKH DLUFUDIW WUDQVIHUUHG )RU LQIRUPDWLRQUHJDUGLQJWKHLQWHUFRPSDQ\WUDQVIHURIDLUFUDIWVHHQRWH

/LDELOLWLHVVHFXUHGE\SOHGJH12. $LUFUDIWILQDQFLQJ /RDQ)DFLOLW\ )DFLOLW\DJUHHPHQW )LQDQFLDOOHDVHOLDELOLW\ 7RWDO

%RRNYDOXHRIDVVHWVSOHGJHGDVVHFXULW\12.

&DVKGHSRW 3UHSD\PHQWDQGDLUFUDIW )LQDQFLDOOHDVHDVVHW 7RWDO

1RWH±$VVHWV3OHGJHGDV&ROODWHUDODQG*XDUDQWHHV

Page 107: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

%DQNJXDUDQWHHVDUHJUDQWHGIRUOHDVLQJOLDELOLWLHVIRUDLUFUDIWVXSSOLHUVRIIXHODQGKDQGOLQJVHUYLFHVDVZHOODVDLUSRUWFKDUJHVIURPDLUSRUWVDQGJRYHUQPHQWV

12.

&DVKLQEDQN &DVKHTXLYDOHQWV 7RWDO

5HVWULFWHGFDVKLWHPVDUH12.

*XDUDQWHHVIRUOHDVHVDQGFUHGLWVIURPVXSSOLHUV 7D[HVZLWKKHOG 7RWDOUHVWULFWHGFDVK

1RWH±%DQN'HSRVLWV

Page 108: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

5HPXQHUDWLRQRIWKH%RDUGRI'LUHFWRUV7RWDOUHPXQHUDWLRQSDLGWRWKH%RDUGLQZDV12.PLOOLRQ12.PLOOLRQ7KH&KDLUPDQRIWKH%RDUG%M¡UQ.LVHUHFHLYHG12.PLOOLRQ12.PLOOLRQ7KHUHZHUHQRERQXVHVRURWKHU IRUPVRIFRPSHQVDWLRQSDLGWRWKH%RDUGPHPEHUVLQ

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¶VVWRFNRSWLRQSODQ7KH&(2GRHVQRWUHFHLYHFRPSHQVDWLRQLQIRUPRISHUIRUPDQFHEDVHGVDODU\RUERQXVHVH[FHSWIRURSWLRQVLQWKHVWRFNRSWLRQSODQ 7KH ([HFXWLYH 0DQDJHPHQW FDQ RQ DQ LQGLYLGXDO OHYHO EH DZDUGHG ZLWK D VSHFLDO FRPSHQVDWLRQ IRU SURILW HQKDQFLQJSURMHFWV7KH ([HFXWLYH0DQDJHPHQW LV D SDUW RI WKH&RPSDQ\¶V FROOHFWLYH SHQVLRQ SODQ IRU VDODULHV XS WR *ZKLFK DSSOLHV WR DOOHPSOR\HHV7KH([HFXWLYH0DQDJHPHQWKDVQRWEHHQJLYHQDQ\VSHFLILFULJKWVLQFDVHRIWHUPLQDWHGHPSOR\PHQW

7RWDOFRPSHQVDWLRQ\HDU

12. )HH 6DODU\ %RQXV2WKHUEHQHILWV

7RWDO

&RPSHQVDWLRQ

3HQVLRQH[SHQVH

7KH%RDUGRI'LUHFWRUV%M¡UQ.LVHFKDLUPDQ 2OD.URKQ)DJHUYROOGHSXW\FKDLUPDQIURP /LY%HUVWDG 0DULDQQH:HUJHODQG-HQVVHQ 7KRU(VSHQ%UnWKHQ -HDQHWWH9DQQHER /LQGD2OVHQ 7RWDOERDUGRIGLUHFWRUV ([HFXWLYH0DQDJHPHQW%M¡UQ.MRV&KLHI([HFXWLYH2IILFHU )URGH)RVV&KLHI)LQDQFLDO2IILFHU *HLU6WHLUR&KLHI2SHUDWLQJ2IILFHUVWDUWHGRQ1RYHPEHU $VJHLU1\VHWK&KLHI2SHUDWLQJ2IILFHU *XQQDU0DUWLQVHQ6HQLRU9LFH3UHVLGHQW+5DQG2UJDQLVDWLRQ $QQH6LVVHO6NnQYLN6HQLRU9LFH3UHVLGHQW&RUSRUDWH&RPPXQLFDWLRQV 3HU,YDU*M¡UYDG&KLHI,72IILFHU )URGH%HUJ&KLHI/HJDO2IILFHUVWDUWHGRQ)HEUXDU\ 7RWDOH[HFXWLYHPDQDJHPHQW

)RUWKHHPSOR\HHUHSUHVHQWDWLYHVLQWKH%RDUGRI'LUHFWRUVRQO\WKHLUIHHIRUVHUYLQJRQWKH%RDUGRI'LUHFWRUVIHHLVVWDWHG 2WKHUEHQHILWVLQFOXGHFRPSDQ\FDUWHOHSKRQHLQWHUQHWHWF 3HQVLRQH[SHQVHUHIOHFWVSDLGSHQVLRQSUHPLXPOHVVHPSOR\HHFRQWULEXWLRQ

1RVKDUHRSWLRQVZHUHH[FHUFLVHGE\WKHPDQDJHPHQWLQ

1RWH±5HPXQHUDWLRQRIWKH%RDUGRI'LUHFWRUVDQG([HFXWLYH0DQDJHPHQW

Page 109: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHUHDUHQRORDQVRXWVWDQGLQJRUJXDUDQWHHVPDGHWRWKH%RDUGRI'LUHFWRUVRUWKH([HFXWLYH0DQDJHPHQW$XGLWRUUHPXQHUDWLRQ

$OODPRXQWVVWDWHGH[FOXGH9$77KH*HQHUDO$VVHPEO\HOHFWHG'HORLWWHDVQHZDXGLWRUDWWKH*HQHUDO$VVHPEO\PHHWLQJLQHIIHFWLYH-XQH

7RWDOFRPSHQVDWLRQ\HDU

12. )HH 6DODU\ %RQXV2WKHUEHQHILWV

7RWDO

&RPSHQVDWLRQ

3HQVLRQH[SHQVH

7KH%RDUGRI'LUHFWRUV%M¡UQ.LVHFKDLUPDQ 2OD.URKQ)DJHUYROOGHSXW\FKDLUPDQ /LY%HUVWDG 0DULDQQH:HUJHODQG-HQVVHQ 7KRU(VSHQ%UnWKHQ .HQQHWK8WVLNW /LQGD2OVHQ 7RWDOERDUGRIGLUHFWRUV ([HFXWLYH0DQDJHPHQW%M¡UQ.MRV&KLHI([HFXWLYH2IILFHU D )URGH)RVV&KLHI)LQDQFLDO2IILFHU E $VJHLU1\VHWK&KLHI2SHUDWLQJ2IILFHU F +DQV3HWWHU$DQE\&KLHI,72IILFHU4XLW0D\ G 3HU,YDU*M¡UYDG&KLHI,72IILFHU6WDUWHGRQ-XQH H 'DQLHO6NMHOGDP&KLHI&RPPHUFLDO2IILFHU4XLW$XJXVW I *XQQDU0DUWLQVHQ6HQLRU9LFH3UHVLGHQW+5DQG2UJDQLVDWLRQ J $QQH6LVVHO6NnQYLN6HQLRU9LFH3UHVLGHQW&RUSRUDWH&RPPXQLFDWLRQV 7RWDOH[HFXWLYHPDQDJHPHQW

)RUWKHHPSOR\HHUHSUHVHQWDWLYHVLQWKH%RDUGRI'LUHFWRUVRQO\WKHLUIHHIRUVHUYLQJRQWKH%RDUGRI'LUHFWRUVIHHLVVWDWHG 2WKHUEHQHILWVLQFOXGHFRPSDQ\FDUWHOHSKRQHLQWHUQHWHWF 3HQVLRQH[SHQVHUHIOHFWVSDLGSHQVLRQSUHPLXPOHVVHPSOR\HHFRQWULEXWLRQ

D%M¡UQ.MRVH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.E)URGH)RVVH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.F$VJHLU1\VHWKH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.G+DQV3HWWHU$DQE\H[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.H3HU,YDU*M¡UYDGH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.I'DQLHO6NMHOGDPH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.J*XQQDU0DUWLQVHQH[HUFLVHGVKDUHRSWLRQVLQWKDWKDVEHHQUHSRUWHGDVDGGLWLRQDOWD[DEOHLQFRPHZLWK12.

12. 'HORLWWH 3:&

$XGLWIHH 2WKHUDXGLWUHODWHGVHUYLFHV 7D[DGYLVRU\ 2WKHUVHUYLFHV

7RWDO

Page 110: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

1RPLQDOYDOXHDW'HFHPEHU

1RPLQDOYDOXHDW'HFHPEHU

&ODVVLILFDWLRQRI%RUURZLQJV

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

12. 1RPLQDOYDOXH8QDPRUWL]HG

WUDQVDFWLRQFRVW %RRNYDOXH(IIHFWLYH

LQWHUHVWUDWH%RQGLVVXH )DFLOLW\DJUHHPHQW $LUFUDIWILQDQFLQJ /RDQIDFLOLW\ )LQDQFLDOOHDVHOLDELOLW\ 7RWDO

12. 1RPLQDOYDOXH8QDPRUWL]HG

WUDQVDFWLRQFRVW %RRNYDOXH(IIHFWLYH

LQWHUHVWUDWH%RQGLVVXH )DFLOLW\DJUHHPHQW $LUFUDIWILQDQFLQJ /RDQIDFLOLW\ )LQDQFLDOOHDVHOLDELOLW\ 7RWDO

12. 1RQFXUUHQW%RQGLVVXH $LUFUDIWILQDQFLQJ /RDQIDFLOLW\ )LQDQFLDOOHDVHOLDELOLW\ 7RWDO

&XUUHQW%RQGLVVXH )DFLOLW\DJUHHPHQW $LUFUDIWILQDQFLQJ /RDQIDFLOLW\ )LQDQFLDOOHDVHOLDELOLW\ 7RWDO

7RWDOERUURZLQJV

1RWH%RUURZLQJV

Page 111: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

$W'HFHPEHU12./HVVWKDQ

\HDU%HWZHHQDQG\HDUV

%HWZHHQDQG\HDUV 2YHU\HDUV

%RUURZLQJV )LQDQFLDOOHDVHOLDELOLW\ 7RWDOOLDELOLWLHV

$W'HFHPEHU12./HVVWKDQ

\HDU%HWZHHQDQG\HDUV

%HWZHHQDQG\HDUV 2YHU\HDUV

%RUURZLQJV )LQDQFLDOOHDVHOLDELOLW\ 7RWDOOLDELOLWLHV

Page 112: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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¶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¶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

1RWH±,QYHVWPHQWVLQ6XEVLGLDULHVDQG5HODWHG3DUWLHV

Page 113: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7UDQVDFWLRQVZLWKVXEVLGLDULHV

7UDQVDFWLRQVZLWKUHODWHGSDUWLHV7KH&KLHI([HFXWLYH2IILFHULVWKHSULQFLSDOVKDUHKROGHULQ1RUZHJLDQ$LU6KXWWOH$6$ZLWKDQRZQHUVKLSVKDUHRIWKURXJKWKHFRQWUROOLQJRZQHUVKLSRI+%.,QYHVW$67KH&KDLUPDQRIWKH%RDUGRZQVDPLQRULW\RIVKDUHVLQ+%.,QYHVW$67KHUHKDYHEHHQ QR ILQDQFLDO WUDQVDFWLRQV EHWZHHQ+%. ,QYHVW $6 DQG1RUZHJLDQ$LU 6KXWWOH $6$ LQ RU H[FHSW IRU LQGLUHFWWUDQVDFWLRQVWKURXJK)RUQHEX1 ULQJVHLHQGRP7KH&KDLUPDQRIWKH%RDUG%M¡UQ.LVHLVDSDUWQHUDQGWKH&(2LVDIRUPHUSDUWQHURIWKHODZILUP6LPRQVHQ9RJW:LLJZKLFKRSHUDWHVDVWKHOHJDODGYLVRUIRU1RUZHJLDQ$LU6KXWWOH$6$7KH&RPSDQ\ OHDVHV LWVSURSHUW\DW)RUQHEX IURP)RUQHEX1 ULQJVHLHQGRP$6ZKLFK LVDZKROO\RZQHGVXEVLGLDU\RI+%.,QYHVW$67KH OHDVLQJDJUHHPHQWHQWLWOHV WKH&RPSDQ\ WR OHDVH2NVHQ¡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

1DPH 2IILFH1XPEHURI

VKDUHV 2ZQHUVKLS

1RUZHJLDQ$LU6KXWWOH6ZHGHQ$% 6WRFNKROP6ZHGHQ

&DOO1RUZHJLDQ$6 )RUQHEX1RUZD\

1RUZHJLDQ+ROLGD\$6 )RUQHEX1RUZD\

$%1RUZHJLDQ$LU5HVRXUFHV)LQODQG/WG +HOVLQNL)LQODQG

1RUZHJLDQ/RQJ+DXO$6 )RUQHEX1RUZD\

1RUZHJLDQ&DUJR$6 )RUQHEX1RUZD\

'XEOLQ,UHODQG

1RUZHJLDQ$LU1RUZD\$6 )RUQHEX1RUZD\

'XEOLQ,UHODQG

1RUZHJLDQ$LU,QWHUQDWLRQDO/LPLWHG 'XEOLQ,UHODQG

1RUZHJLDQ$LU5HVRXUFHV+ROGLQJ/LPLWHG 'XEOLQ,UHODQG

1RUZHJLDQ$LU5HVRXUFHV,QWHUQDWLRQDO$% 6WRFNKROP$UODQGD

1RUZHJLDQ$LU5HVRXUFHV6ZHGHQ$% 6WRFNKROP$UODQGD

+HOOHUXS'DQPDUN

1RUZHJLDQ5HVRXUFHV'HQPDUN$S6

'DWHRIHVWDEOLVKPHQW

6HSWHPEHU$YLDWLRQ$VVHWV/WG

1RUZHJLDQ%UDQG/WG

,QWHUFRPSDQ\EDODQFHVGHFHPEHU 6KRUWWHUP /RQJWHUP5HFHLYDEOHV 3D\DEOHV

,QWHUFRPSDQ\EDODQFHVGHFHPEHU 6KRUWWHUP /RQJWHUP5HFHLYDEOHV 3D\DEOHV

Page 114: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

7KHIROORZLQJWUDQVDFWLRQVZHUHFDUULHGRXWZLWKUHODWHGSDUWLHV12.

12.6DOHVDQGSXUFKDVHVRIJRRGVDQGVHUYLFHVH[FO9$7

6LPRQVHQ9RJW:LLJOHJDOVHUYLFHV $VVRFLDWHFRPPLVVLRQ $VVRFLDWHLQWHUHVWVRQVXERUGLQDWHGORDQ )RUQHEX1 ULQJVHLHQGRPSURSHUW\UHQW

<HDUHQGEDODQFHVDULVLQJIURPVDOHVSXUFKDVHVRIJRRGVVHUYLFHVLQFO9$7

5HFHLYDEOHVIURPUHODWHGSDUWLHV6LPRQVHQ9RJW:LLJOHJDOVHUYLFHV $VVRFLDWHFRPPLVVLRQ )RUQHEX1 ULQJVHLHQGRPSURSHUW\UHQW 2OD.URKQ)DJHUYROOVHUYLFHVDV%RDUG0HPEHUQRWH

3D\DEOHVIURPUHODWHGSDUWLHV6LPRQVHQ9RJW:LLJOHJDOVHUYLFHV $VVRFLDWHFRPPLVVLRQ )RUQHEX1 ULQJVHLHQGRPSURSHUW\UHQW

,QYHVWPHQWLQUHODWHGSDUWLHV

$VVRFLDWHVXERUGLQDWHGORDQ

Page 115: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

1RUZHJLDQ$LU6KXWWOH$6$KDVWKHIROORZLQJLQYHVWPHQWVLQDVVRFLDWHV

7KHDVVRFLDWHGFRPSDQ\1RUZHJLDQ)LQDQV+ROGLQJ$6$RZQVRIWKHVKDUHVLQ%DQN1RUZHJLDQ$61RUZHJLDQ$LU6KXWWOH$6$RZQVRIWKHVKDUHVLQ1RUZHJLDQ)LQDQV+ROGLQJ$6$7KHFRPSDQ\LVVLWXDWHGLQ2VOR1RUZD\7KHHTXLW\PHWKRGLVDSSOLHGLQDFFRXQWLQJIRUWKHLQYHVWPHQWDQG&RPSDQ\VVKDUHRIWKHDVVRFLDWHGFRPSDQ\VSURILWDQGORVVLVLQFOXGHGLQWKHFDUU\LQJDPRXQW7KH&RPSDQ\VVKDUHRIWKHUHVXOWVDQGLWVDJJUHJDWHDVVHWVDQGOLDELOLWLHVLQWKHDVVRFLDWHGFRPSDQ\DUHDVIROORZV

1RUZHJLDQ)LQDQV+ROGLQJ$6$ 1RUZD\ )LQDQFLDO,QVWLWXWLRQ

1RUZHJLDQ)LQDQV+ROGLQJ$6$ 1RUZD\ )LQDQFLDO,QVWLWXWLRQ

&DUU\LQJDPRXQW

6KDUHLVVXH

(QWLW\ &RXQWU\ ,QGXVWU\2ZQHUVKLSLQWHUHVW

&DUU\LQJDPRXQW

1HWSURILWORVV

6KDUHLVVXH

&DUU\LQJDPRXQW

(QWLW\ &RXQWU\ ,QGXVWU\2ZQHUVKLSLQWHUHVW

&DUU\LQJDPRXQW

1HWSURILWORVV

12.

1RUZHJLDQ)LQDQV+ROGLQJ$6$ 1RUZD\

12.

1RUZHJLDQ)LQDQV+ROGLQJ$6$ 1RUZD\ 3URILW/RVV

,QWHUHVWKHOG(QWLW\ &RXQWU\ $VVHWV /LDELOLWLHV 5HYHQXHV

(QWLW\ &RXQWU\ $VVHWV /LDELOLWLHV 5HYHQXHV 3URILW/RVV,QWHUHVWKHOG

1RWH±,QYHVWPHQWLQ$VVRFLDWHG&RPSDQLHV

Page 116: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

&RPSDQ\ 0DUNHWYDOXH %RRNYDOXH 0DUNHWYDOXH %RRNYDOXH

%DQN1RUZHJLDQERQGVUHJLVWHUHGDW2VOR6WRFNH[FKDQJH 6LOYHU3HQVMRQVIRUVLNULQJ$6 )RUWK0RPHQW)XQG

1RWH±,QYHVWPHQWVLQ6KDUHV

Page 117: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

$VGHVFULEHGLQQRWHLQWKH$QQXDO5HSRUWIRU1RUZHJLDQZDVLQDOHJDOGLVSXWHZLWKWKH1RUZHJLDQ3LORW8QLRQDW'HFHPEHU7KLVGLVSXWHZDVVHWWOHGGXULQJWKHIRXUWKTXDUWHUUHVXOWLQJLQDOLDELOLW\IRUWKH&RPSDQ\WRLVVXHDGHILQHGEHQHILWSHQVLRQSODQDFFRUGLQJWRWKH&ROOHFWLYH$JUHHPHQWZLWKWKH1RUZHJLDQ3LORW8QLRQ6HHQRWHIRUGHWDLOVRQSHQVLRQV

1RWH&RQWLQJHQFLHVDQG/HJDO&ODLPV

Page 118: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

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

1RWH&RPPLWPHQWV

Page 119: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

2Q)HEUXDU\,ULVKDXWKRULWLHVLVVXHGDQDLURSHUDWRU¶VFHUWLILFDWH$2&DQGRSHUDWLQJOLFHQVHWRWKHVXEVLGLDU\1RUZHJLDQ$LU,QWHUQDWLRQDO/LPLWHG2Q)HEUXDU\WKH&RPSDQ\VLJQHGDOHWWHURILQWHQWIRUIRXUDGGLWLRQDOOHDVHG%RHLQJDLUFUDIW

1RWH±(YHQWVDIWHUWKH5HSRUWLQJ3HULRG

Page 120: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,

10/04/14 16:50Norwegian Annual Report 2013 | Responsibility Statement

Page 1 of 2http://norwegian2013dev.cust.limecms.no/responsibility-statement

Responsibility Statement

Norwegian annual report 2013

We confirm, to the best of our knowledge, that the financial statements for the period 1 January to 31 December 2013

have been prepared in accordance with current applicable accounting standards, and give a true and fair view of the

assets, liabilities, financial position and profit or loss of the entity and the group taken as a whole, as well that the Board

of Directors’ Report includes a true and fair review of the development and performance of the business and the position

of the entity and the group, together with a description of the principal risks and uncertainties facing the entity and the

group.

Fornebu, 26 March 2014

Bjørn H. Kise (Chairman of the Board) Ola Krohn-Fagervoll (Deputy Chairman)

Liv Berstad (Board Member) Marianne Wergeland Jenssen (Board Member)

Thor Espen Bråten (Employee Representative) Kenneth Utsikt (Employee Representative)

Linda Olsen (Employee Representative) Bjørn Kjos (Chief Executive Officer)

Page 121: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,
Page 122: NORWEGIAN AIR SHUTTLE ASA · Norwegian Air Shuttle ASA has established aircraft bases in Norway, Sweden, ... Norwegian’s main stakeholders include our passengers, employees, owners,