XML 34 R6.htm IDEA: XBRL DOCUMENT v3.23.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Millions
6 Months Ended
May 31, 2023
May 31, 2022
OPERATING ACTIVITIES    
Net income (loss) $ (1,100) $ (3,726)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 1,179 1,126
Impairments 0 8
(Gain) loss on debt extinguishment 31 0
(Income) loss from equity-method investments 27 (4)
Share-based compensation 31 54
Amortization of discounts and debt issue costs 85 87
Noncash lease expense 72 68
(Gain) loss on ship sales and other, net (9) 12
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 316 (2,376)
Changes in operating assets and liabilities    
Receivables (55) (120)
Inventories (6) (79)
Prepaid expenses and other assets (805) (395)
Accounts payable (23) 139
Accrued liabilities and other 69 12
Customer deposits 2,029 1,611
Net cash provided by (used in) operating activities 1,525 (1,209)
INVESTING ACTIVITIES    
Purchases of property and equipment (1,772) (3,221)
Proceeds from sales of ships 255 55
Purchase of short-term investments 0 (315)
Proceeds from maturity of short-term investments 0 364
Other, net 8 10
Net cash provided by (used in) investing activities (1,509) (3,107)
FINANCING ACTIVITIES    
Repayments of short-term borrowings (200) (114)
Principal repayments of long-term debt (2,294) (684)
Proceeds from issuance of long-term debt 1,016 3,334
Issuance of common stock, net 5 30
Issuance of common stock under the Stock Swap Program 22 89
Purchase of treasury stock under the Stock Swap Program (20) (82)
Debt issue costs and other, net (81) (111)
Net cash provided by (used in) financing activities (1,552) 2,463
Effect of exchange rate changes on cash, cash equivalents and restricted cash 6 (35)
Net increase (decrease) in cash, cash equivalents and restricted cash (1,530) (1,888)
Cash, cash equivalents and restricted cash at beginning of period 6,037 8,976
Cash, cash equivalents and restricted cash at end of period $ 4,507 $ 7,089