v3.25.2
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($)
$ in Millions
9 Months Ended
Aug. 31, 2025
Aug. 31, 2024
OPERATING ACTIVITIES    
Net income $ 2,338 $ 1,613
Adjustments to reconcile net income to net cash provided by (used in) operating activities    
Depreciation and amortization 2,064 1,898
Impairments 0 2
Loss on debt extinguishment 358 75
(Income) loss from equity-method investments (5) (3)
Share-based compensation 70 47
Amortization of discounts and debt issue costs 88 107
Non-cash lease expense 119 105
Gain on sales of ships (103) (8)
Greenhouse gas regulatory expense 63 33
Other 50 59
Adjustments to reconcile net income to net cash provided by (used in) operating activities 5,041 3,928
Changes in operating assets and liabilities    
Receivables (63) (72)
Inventories 35 33
Prepaid expenses and other assets (138) 509
Accounts payable 15 (58)
Accrued liabilities and other (360) 245
Customer deposits 171 427
Net cash provided by (used in) operating activities 4,700 5,012
INVESTING ACTIVITIES    
Purchases of property and equipment (2,105) (4,034)
Proceeds from sales of ships and other 312 16
Advances to affiliates (90) (43)
Other 68 100
Net cash provided by (used in) investing activities (1,815) (3,961)
FINANCING ACTIVITIES    
Principal repayments of long-term debt (10,676) (4,839)
Debt issuance costs (68) (122)
Debt extinguishment costs (242) (41)
Proceeds from issuance of long-term debt 8,618 3,048
Other 13 1
Net cash provided by (used in) financing activities (2,355) (1,953)
Effect of exchange rate changes on cash, cash equivalents and restricted cash 30 10
Net increase (decrease) in cash, cash equivalents and restricted cash 560 (893)
Cash, cash equivalents and restricted cash at beginning of period 1,231 2,436
Cash, cash equivalents and restricted cash at end of period $ 1,792 $ 1,543