XML 28 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Consolidated Statements of Cash Flows - USD ($)
$ in Millions
3 Months Ended
Feb. 28, 2022
Feb. 28, 2021
OPERATING ACTIVITIES    
Net income (loss) $ (1,891) $ (1,973)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 554 552
Impairments 8 17
(Gain) loss on debt extinguishment 0 (2)
(Income) loss from equity-method investments 11 8
Share-based compensation 26 40
Amortization of discounts and debt issue costs 46 42
Noncash lease expense 34 36
Other, net 5 44
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities (1,207) (1,236)
Changes in operating assets and liabilities    
Receivables (22) 6
Inventories (37) (1)
Prepaid expenses and other (44) (263)
Accounts payable (24) (128)
Accrued liabilities and other (65) 167
Customer deposits 187 (49)
Net cash provided by (used in) operating activities (1,212) (1,503)
INVESTING ACTIVITIES    
Purchases of property and equipment (2,730) (1,774)
Proceeds from sales of ships and other 18 9
Purchase of short-term investments (315) (1,840)
Derivative settlements and other, net (6) 17
Net cash provided by (used in) investing activities (3,032) (3,589)
FINANCING ACTIVITIES    
Proceeds from (repayments of) short-term borrowings, net (48) 0
Principal repayments of long-term debt (503) (668)
Proceeds from issuance of long-term debt 2,347 4,980
Issuance of common stock, net 15 997
Issuance of common stock under the Stock Swap Program 27 0
Purchase of treasury stock under the Stock Swap Program (23) 0
Debt issue costs and other, net (86) (93)
Net cash provided by (used in) financing activities 1,728 5,216
Effect of exchange rate changes on cash, cash equivalents and restricted cash (8) 14
Net increase (decrease) in cash, cash equivalents and restricted cash (2,524) 138
Cash, cash equivalents and restricted cash at beginning of period 8,976 9,692
Cash, cash equivalents and restricted cash at end of period $ 6,452 $ 9,829