XML 23 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Millions
9 Months Ended
Aug. 31, 2022
Aug. 31, 2021
OPERATING ACTIVITIES    
Net income (loss) $ (4,495) $ (6,881)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 1,707 1,681
Impairments 8 541
(Gain) loss on debt extinguishment 0 372
(Income) loss from equity-method investments 0 35
Share-based compensation 79 95
Amortization of discounts and debt issue costs 131 131
Noncash lease expense 103 106
Other, net 30 85
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities (2,438) (3,834)
Changes in operating assets and liabilities    
Receivables (134) (37)
Inventories (87) (19)
Prepaid expenses and other (716) (1,221)
Accounts payable 176 15
Accrued liabilities and other 262 458
Customer deposits 1,383 897
Net cash provided by (used in) operating activities (1,553) (3,741)
INVESTING ACTIVITIES    
Purchases of property and equipment (3,759) (3,120)
Proceeds from sales of ships and other 55 351
Purchase of minority interest (1) (90)
Purchase of short-term investments (315) (2,672)
Proceeds from maturity of short-term investments 515 2,026
Derivative settlements and other, net 38 (29)
Net cash provided by (used in) investing activities (3,467) (3,535)
FINANCING ACTIVITIES    
Proceeds from (repayments of) short-term borrowings, net (114) 17
Principal repayments of long-term debt (1,073) (3,507)
Premium paid on extinguishment of debt 0 (286)
Proceeds from issuance of long-term debt 3,334 7,900
Issuance of common stock, net 1,180 1,003
Issuance of common stock under the Stock Swap Program 89 105
Purchase of treasury stock under the Stock Swap Program (82) (94)
Debt issue costs and other, net (117) (239)
Net cash provided by (used in) financing activities 3,217 4,899
Effect of exchange rate changes on cash, cash equivalents and restricted cash (67) 13
Net increase (decrease) in cash, cash equivalents and restricted cash (1,870) (2,363)
Cash, cash equivalents and restricted cash at beginning of period 8,976 9,692
Cash, cash equivalents and restricted cash at end of period $ 7,107 $ 7,329