XML 44 R7.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
12 Months Ended
Nov. 30, 2025
Nov. 30, 2024
Nov. 30, 2023
OPERATING ACTIVITIES      
Net income (loss) $ 2,760 $ 1,916 $ (74)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities      
Depreciation and amortization 2,790 2,557 2,370
Loss on debt extinguishment 401 76 98
Share-based compensation 98 62 53
Amortization of discounts and debt issue costs 116 141 161
Non-cash lease expense 161 142 145
Gain on sales of ships (112) (41) (88)
Greenhouse gas regulatory expense 91 46 0
Other 58 63 90
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 6,363 4,963 2,756
Changes in operating assets and liabilities      
Receivables (84) (49) (180)
Inventories 2 9 (85)
Prepaid expenses and other assets (214) 352 397
Accounts payable 61 (26) 77
Accrued liabilities and other (218) 167 147
Customer deposits 308 507 1,169
Net cash provided by operating activities 6,218 5,923 4,281
INVESTING ACTIVITIES      
Purchases of property and equipment (3,611) (4,626) (3,284)
Proceeds from sales of ships and other property and equipment 323 58 340
Advances to affiliates (100) (64) (21)
Other 67 98 155
Net cash used in investing activities (3,321) (4,535) (2,810)
FINANCING ACTIVITIES      
Repayments of short-term borrowings 0 0 (200)
Principal repayments of long-term debt (12,936) (5,436) (7,660)
Debt issuance costs (144) (203) (131)
Debt extinguishment costs (272) (41) (79)
Proceeds from issuance of long-term debt 11,152 3,095 2,961
Other 12 1 20
Net cash provided by (used in) financing activities (2,189) (2,584) (5,089)
Effect of exchange rate changes on cash, cash equivalents and restricted cash 19 (8) 17
Net increase (decrease) in cash, cash equivalents and restricted cash 727 (1,204) (3,601)
Cash, cash equivalents and restricted cash at beginning of year 1,231 2,436 6,037
Cash, cash equivalents and restricted cash at end of year $ 1,958 $ 1,231 $ 2,436