XML 25 R6.htm IDEA: XBRL DOCUMENT v3.23.3
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Millions
9 Months Ended
Aug. 31, 2023
Aug. 31, 2022
OPERATING ACTIVITIES    
Net income (loss) $ (26) $ (4,495)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 1,774 1,707
Impairments 19 8
Debt extinguishment and modification costs 99 0
(Income) loss from equity-method investments 16 0
Share-based compensation 43 79
Amortization of discounts and debt issue costs 126 131
Noncash lease expense 109 103
Gain on sales of ships (54) (6)
Other 39 36
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 2,145 (2,438)
Changes in operating assets and liabilities    
Receivables (99) (134)
Inventories (43) (87)
Prepaid expenses and other assets 74 (716)
Accounts payable 31 176
Accrued liabilities and other 155 262
Customer deposits 1,097 1,383
Net cash provided by (used in) operating activities 3,359 (1,553)
INVESTING ACTIVITIES    
Purchases of property and equipment (2,609) (3,759)
Proceeds from sales of ships 260 55
Purchase of short-term investments 0 (315)
Proceeds from maturity of short-term investments 0 515
Other 28 37
Net cash provided by (used in) investing activities (2,322) (3,467)
FINANCING ACTIVITIES    
Repayments of short-term borrowings (200) (114)
Principal repayments of long-term debt (6,828) (1,073)
Debt issuance costs (116) (116)
Debt extinguishment costs (67) 0
Proceeds from issuance of long-term debt 2,961 3,334
Proceeds from issuance of common stock 5 1,180
Proceeds from issuance of common stock under the Stock Swap Program 22 89
Purchase of treasury stock under the Stock Swap Program (20) (82)
Other 14 0
Net cash provided by (used in) financing activities (4,229) 3,217
Effect of exchange rate changes on cash, cash equivalents and restricted cash 25 (67)
Net increase (decrease) in cash, cash equivalents and restricted cash (3,166) (1,870)
Cash, cash equivalents and restricted cash at beginning of period 6,037 8,976
Cash, cash equivalents and restricted cash at end of period $ 2,870 $ 7,107