XML 31 R6.htm IDEA: XBRL DOCUMENT v3.25.1
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Millions
3 Months Ended
Feb. 28, 2025
Feb. 29, 2024
OPERATING ACTIVITIES    
Net income (loss) $ (78) $ (214)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 654 613
(Gain) loss on debt extinguishment 249 33
(Income) loss from equity-method investments 2 3
Share-based compensation 18 11
Amortization of discounts and debt issue costs 30 36
Non-cash lease expense 37 34
Greenhouse gas regulatory expense 6 3
Other 26 13
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 944 531
Changes in operating assets and liabilities    
Receivables 33 (106)
Inventories (17) (7)
Prepaid expenses and other assets (64) 634
Accounts payable (31) (11)
Accrued liabilities and other (443) 108
Customer deposits 503 619
Net cash provided by (used in) operating activities 925 1,768
INVESTING ACTIVITIES    
Purchases of property and equipment (607) (2,138)
Proceeds from sales of ships and other 11 0
Other (9) (25)
Net cash provided by (used in) investing activities (605) (2,163)
FINANCING ACTIVITIES    
Principal repayments of long-term debt (3,448) (1,390)
Debt issuance costs (24) (77)
Debt extinguishment costs (197) (31)
Proceeds from issuance of long-term debt 2,980 1,735
Other (1) 0
Net cash provided by (used in) financing activities (690) 237
Effect of exchange rate changes on cash, cash equivalents and restricted cash (6) (3)
Net increase (decrease) in cash, cash equivalents and restricted cash (376) (162)
Cash, cash equivalents and restricted cash at beginning of period 1,231 2,436
Cash, cash equivalents and restricted cash at end of period $ 856 $ 2,274