XML 25 R6.htm IDEA: XBRL DOCUMENT v3.25.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Millions
6 Months Ended
May 31, 2025
May 31, 2024
OPERATING ACTIVITIES    
Net income (loss) $ 486 $ (123)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 1,346 1,247
Loss on debt extinguishment 253 63
(Income) loss from equity-method investments 3 7
Share-based compensation 45 30
Amortization of discounts and debt issue costs 60 72
Non-cash lease expense 77 67
Gain on sales of ships (103) 0
Greenhouse gas regulatory expense 29 15
Other 72 39
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 2,268 1,417
Changes in operating assets and liabilities    
Receivables 22 38
Inventories 33 14
Prepaid expenses and other assets (209) 449
Accounts payable (10) (52)
Accrued liabilities and other (382) (30)
Customer deposits 1,596 1,971
Net cash provided by (used in) operating activities 3,317 3,807
INVESTING ACTIVITIES    
Purchases of property and equipment (1,458) (3,457)
Proceeds from sales of ships and other 312 0
Other (45) 72
Net cash provided by (used in) investing activities (1,191) (3,384)
FINANCING ACTIVITIES    
Principal repayments of long-term debt (5,064) (4,072)
Debt issuance costs (41) (117)
Debt extinguishment costs (197) (41)
Proceeds from issuance of long-term debt 4,082 3,048
Other 10 (1)
Net cash provided by (used in) financing activities (1,211) (1,183)
Effect of exchange rate changes on cash, cash equivalents and restricted cash 24 (6)
Net increase (decrease) in cash, cash equivalents and restricted cash 940 (767)
Cash, cash equivalents and restricted cash at beginning of period 1,231 2,436
Cash, cash equivalents and restricted cash at end of period $ 2,171 $ 1,669