XML 34 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Millions
6 Months Ended
May 31, 2024
May 31, 2023
OPERATING ACTIVITIES    
Net income (loss) $ (123) $ (1,100)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities    
Depreciation and amortization 1,247 1,179
(Gain) loss on debt extinguishment 63 31
(Income) loss from equity-method investments 7 27
Share-based compensation 30 31
Amortization of discounts and debt issue costs 72 85
Noncash lease expense 67 72
Other 55 (9)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 1,417 316
Changes in operating assets and liabilities    
Receivables 38 (55)
Inventories 14 (6)
Prepaid expenses and other assets 449 (805)
Accounts payable (52) (23)
Accrued liabilities and other (30) 69
Customer deposits 1,971 2,029
Net cash provided by (used in) operating activities 3,807 1,525
INVESTING ACTIVITIES    
Purchases of property and equipment (3,457) (1,772)
Proceeds from sales of ships 0 255
Other 72 8
Net cash provided by (used in) investing activities (3,384) (1,509)
FINANCING ACTIVITIES    
Repayments of short-term borrowings 0 (200)
Principal repayments of long-term debt (4,072) (2,294)
Debt issuance costs (117) (94)
Debt extinguishment costs (41) 0
Proceeds from issuance of long-term debt 3,048 1,016
Proceeds from issuance of common stock 0 5
Proceeds from issuance of common stock under the Stock Swap Program 0 22
Purchase of treasury stock under the Stock Swap Program 0 (20)
Other (1) 13
Net cash provided by (used in) financing activities (1,183) (1,552)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (6) 6
Net increase (decrease) in cash, cash equivalents and restricted cash (767) (1,530)
Cash, cash equivalents and restricted cash at beginning of period 2,436 6,037
Cash, cash equivalents and restricted cash at end of period $ 1,669 $ 4,507