Years Ended November 30, | |||
Notes | 2024 | 2023 | |
Revenues | |||
Passenger ticket ........................... | $ | $ | |
Onboard and related ....................... | |||
3 | |||
Operating Expenses (Income) | |||
Commissions, transportation and related ......... | |||
Onboard and related ....................... | |||
Payroll and related ......................... | |||
Fuel ................................... | |||
Food .................................. | |||
Property and equipment impairment reversals ...... | 10 | ( | ( |
Gain on sales of ships ...................... | ( | ( | |
Other operating ........................... | |||
Cruise and tour operating expenses ............. | |||
Selling and administrative .................... | 3 | ||
Depreciation and amortisation ................ | 3 | ||
Operating Income | |||
Nonoperating Income (Expense) | |||
Interest income ........................... | |||
Income (loss) from investments in associates ....... | ( | ||
Interest expense ........................... | ( | ( | |
Other income (expense), net .................. | 4 | ( | |
( | ( | ||
Income Before Income Taxes .................... | |||
Income Tax Benefit, Net ....................... | 5 | ||
Net Income ................................ | $ | $ | |
Earnings Per Share | |||
Basic .................................. | 6 | $ | $ |
Diluted ................................. | 6 | $ | $ |
Years Ended November 30, | ||
2024 | 2023 | |
Net Income ............................................ | $ | $ |
Other Comprehensive Income | ||
Items that will not be reclassified through the Statements of Income | ||
Remeasurements of post-employment benefit obligations ........ | ( | |
Items that may be reclassified through the Statements of Income | ||
Foreign currency translation ............................ | ( | |
Net losses on cash flow hedges ........................... | ( | |
( | ||
Other Comprehensive Income (Loss) .......................... | ( | |
Total Comprehensive Income ................................ | $ | $ |
November 30, | |||
Notes | 2024 | 2023 | |
ASSETS | |||
Current Assets | |||
Cash and cash equivalents ................................ | 7 | $ | $ |
Trade and other receivables, net ............................. | 8 | ||
Inventories ......................................... | 9 | ||
Prepaid expenses and related ............................... | |||
Amount owed from the Carnival Corporation group ................. | |||
Total current assets ................................... | |||
Non-Current Assets | |||
Property and equipment, net ............................... | 10 | ||
Right-of-use assets, net .................................. | 11 | ||
Investments in associates ................................. | 12 | ||
Emission allowances .................................... | |||
Other assets ......................................... | 13 | ||
Total non-current assets ................................ | |||
$ | $ | ||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||
Current Liabilities | |||
Current portion of long-term debt ........................... | 14 | $ | $ |
Current portion of lease liabilities ............................ | 11 | ||
Accounts payable ..................................... | |||
Accrued liabilities and related .............................. | 15 | ||
Customer deposits ..................................... | 16 | ||
Amount owed to the Carnival Corporation group .................. | 24 | ||
Total current liabilities ................................. | |||
Non-Current Liabilities | |||
Long-term debt ...................................... | 14 | ||
Long-term lease liabilities ................................ | 11 | ||
Provisions .......................................... | 22 | ||
Other long-term liabilities ................................ | 17 | ||
Total non-current liabilities .............................. | |||
Shareholders’ Equity | |||
Share capital ........................................ | 18 | ||
Share premium ....................................... | |||
Retained earnings ..................................... | |||
Other reserves ....................................... | ( | ( | |
Total shareholders’ equity ............................... | |||
$ | $ | ||
Years Ended November 30, | |||
Notes | 2024 | 2023 | |
OPERATING ACTIVITIES | |||
Income before income taxes ...................... | $ | $ | |
Adjustments to reconcile income before income taxes to net | |||
cash provided by (used in) operating activities | |||
Depreciation and amortisation ................... | 3 | ||
Impairment reversals ......................... | 10 | ( | ( |
Share-based compensation ..................... | 20 | ||
Interest expense, net ......................... | |||
(Income) loss from investments in associates .......... | ( | ||
Unrealized foreign currency exchange (gain) loss ....... | ( | ||
Gain on sales of ships ........................ | ( | ( | |
Greenhouse gas regulatory expense ................ | |||
Other ................................... | |||
Changes in operating assets and liabilities | |||
Receivables ............................... | ( | ||
Inventories ............................... | ( | ||
Purchase of emission allowances .................. | ( | ||
Prepaid expenses and other assets ................. | ( | ||
Accounts payable ........................... | ( | ||
Accrued liabilities, other and provisions ............. | |||
Customer deposits .......................... | |||
Cash provided by (used in) operations before interest, debt | |||
issuance costs and income taxes .................. | |||
Interest received ............................ | |||
Interest paid .............................. | ( | ( | |
Debt issuance costs paid ....................... | ( | ( | |
Income tax benefit received (paid), net .............. | ( | ( | |
Net cash provided by (used in) operating activities ..... | |||
INVESTING ACTIVITIES | |||
Purchases of property and equipment .............. | 3 | ( | ( |
Proceeds from sales of ships .................... | |||
Advances to Carnival Corporation group, net ......... | ( | ||
Refunds of investments held in trust ............... | |||
Net cash provided by (used in) investing activities ..... | ( | ( | |
FINANCING ACTIVITIES | |||
Payments (to)/from Carnival Corporation group, net ..... | ( | ||
Principal repayments of long-term debt ............. | ( | ( | |
Proceeds from issuance of long-term debt ............ | |||
Lease liabilities principal payments ................ | ( | ( | |
Net cash provided by (used in) financing activities ..... | ( | ||
Effect of exchange rate changes on cash and cash | |||
equivalents ............................... | ( | ||
Net increase (decrease) in cash and cash equivalents .... | ( | ||
Cash and cash equivalents at beginning of year .......... | |||
Cash and cash equivalents at end of year ........... | $ | $ | |
Reserves | |||||||||||
Total | |||||||||||
Cash | shareholders’ | ||||||||||
Share | Share | Retained | Translation | flow | Treasury | Other | Merger | (deficit) | |||
capital | premium | earnings | reserve | hedges | shares | reserves | reserve | Total | equity | ||
At November 30, 2022 .... | $ $ | $ | $ | ( | $ ( | $ | $ ( | $ ( | |||
Comprehensive income | |||||||||||
(loss) | |||||||||||
Net income ........ | |||||||||||
Foreign currency | |||||||||||
translation ....... | |||||||||||
Net (losses) gains on cash | |||||||||||
flow derivative | |||||||||||
hedges .......... | ( | ( | ( | ||||||||
Remeasurements of | |||||||||||
post-employment | |||||||||||
benefit obligations ... | ( | ( | |||||||||
Total comprehensive | |||||||||||
income (loss) ...... | ( | ||||||||||
Issuance of ordinary share | |||||||||||
capital .......... | |||||||||||
Issuance of treasury | |||||||||||
shares for vested | |||||||||||
share-based awards . . . | ( | ||||||||||
Other, net (a) ....... | ( | ||||||||||
At November 30, 2023 .... | ( | ( | ( | ||||||||
Comprehensive income | |||||||||||
(loss) | |||||||||||
Net income ........ | |||||||||||
Foreign currency | |||||||||||
translation ....... | ( | ( | ( | ||||||||
Remeasurements of | |||||||||||
post-employment | |||||||||||
benefit obligations ... | |||||||||||
Total comprehensive | |||||||||||
income (loss) ...... | ( | ( | |||||||||
Issuance of treasury | |||||||||||
shares for vested | |||||||||||
share-based awards . . . | ( | ||||||||||
Other, net (a) ....... | |||||||||||
At .... | $ $ | $ | $ | ( | $ ( | $ | $ ( | $ | |||
Area | Significant Estimates | Reference (a) |
Ship Residual Value | Determination of ship residual | Note 10 — “Property and |
values | Equipment” | |
Valuation of ships | Net yields assumption, used in | Note 10 — “Property and |
determination of recoverable value | Equipment” | |
of one of our CGUs |
Area | Significant Judgement | Reference (a) |
State economic benefits recognition | Determination of recognition of | Note 22 — “Contingencies” |
benefit received |
Residual |
||
Years |
Values |
|
Ships .................................. |
30 |
15% |
Ship improvements ........................ |
3 – 30 |
0% |
Buildings and improvements .................. |
10 – 40 |
0% |
Computer hardware and software .............. |
2 – 12 |
0% |
Transportation equipment and other ............ |
3 – 20 |
0% |
Leasehold improvements, including port facilities . . . |
Shorter of the remaining lease term or |
0% |
related asset life (3 – 30) |
Depreciation | Operating | ||||||
Operating | Selling and | and | income | Capital | Total | ||
(in millions) | Revenues | expenses | administrative | amortisation | (loss) | expenditures | assets |
2024 | |||||||
NAA .............. | $ 16,802 $ | 10,555 | $ 1,952 | $ 1,664 | $ 2,631 | $ 3,943 | $ 30,892 |
Europe ............. | 7,710 | 4,734 | 961 | 676 | 1,340 | 270 | 15,042 |
Cruise Support ........ | 255 | 156 | 320 | 193 | (414) | 382 | 2,732 |
Tour and Other ........ | 255 | 193 | 19 | 24 | 18 | 32 | 390 |
Carnival Corporation & | |||||||
plc – U.S. GAAP ..... | 25,021 | 15,638 | 3,252 | 2,557 | 3,574 | 4,626 | 49,057 |
Carnival | |||||||
Corporation – U.S. | |||||||
GAAP (a) ........ | (15,609) | (9,323) | (2,140) | (1,878) | (2,268) | (3,571) | (34,637) |
Carnival plc – U.S. | |||||||
GAAP vs IFRS | |||||||
differences (b) ...... | — | (387) | (12) | 79 | 321 | — | (825) |
Carnival plc – IFRS ..... | $ 9,413 $ | 5,928 | $ 1,100 | $ 758 | $ 1,627 | $ 1,056 | $ 13,594 |
2023 | |||||||
NAA .............. | $ 14,588 $ | 9,587 | $ 1,753 | $ 1,495 | $ 1,752 | $ 1,932 | $ 28,547 |
Europe ............. | 6,535 | 4,398 | 876 | 668 | 593 | 1,161 | 16,524 |
Cruise Support ........ | 206 | 127 | 294 | 184 | (399) | 179 | 3,667 |
Tour and Other ........ | 265 | 205 | 27 | 23 | 11 | 12 | 382 |
Carnival Corporation & | |||||||
plc – U.S. GAAP ..... | 21,593 | 14,317 | 2,950 | 2,370 | 1,956 | 3,284 | 49,120 |
Carnival | |||||||
Corporation – U.S. | |||||||
GAAP (a) ........ | (13,612) | (8,667) | (1,939) | (1,674) | (1,332) | (2,075) | (33,348) |
Carnival plc – U.S. | |||||||
GAAP vs IFRS | |||||||
differences (b) ...... | — | (142) | (11) | 24 | 129 | — | (1,084) |
Carnival plc – IFRS ..... | $ 7,982 $ | 5,508 | $ 1,000 | $ 721 | $ 753 | $ 1,209 | $ 14,689 |
Years Ended November 30, | ||
(in millions) | 2024 | 2023 |
Europe .................................................. | $ 6,794 | $ 5,878 |
North America ............................................ | 729 | 574 |
Australia ................................................. | 1,156 | 933 |
Other ................................................... | 734 | 597 |
$ 9,413 | $ 7,982 | |
Years Ended November 30, | ||
(in millions) | 2024 | 2023 |
Realized and unrealized foreign currency exchange gains (losses), net ....... | $ 140 | $ (164) |
Loss on exit of investment in associates (a) ......................... | — | (21) |
Other ................................................... | 1 | (10) |
Other income (expense), net ................................... | $ 142 | $ (195) |
Years Ended November 30, | ||
(in millions) | 2024 | 2023 |
Fees payable to the company’s auditor and their associates for the audit of the | ||
company’s annual accounts .................................. | $ 1 | $ 1 |
Fees payable to the company’s auditor and their associates for other services | ||
to the group including the audit of the company’s subsidiaries .......... | 1 | 1 |
Total audit fees ............................................ | $ 2 | $ 2 |
Years Ended November 30, | ||
(in millions) | 2024 | 2023 |
Current taxes ............................................. | $ (13) | $ (34) |
Deferred taxes ............................................. | 17 | 36 |
Income tax benefit, net ....................................... | $ 4 | $ 2 |
Years Ended November 30, | ||
(in millions) | 2024 | 2023 |
Income before income taxes ................................... | $ 1,491 | $ 246 |
Notional tax expense at UK standard tax rate (25% in 2024 and 23% in | ||
2023) .................................................. | (373) | (57) |
Effect of Italian and UK tonnage tax ............................. | 372 | 61 |
Impact of different tax rates in foreign tax jurisdictions ................ | 7 | (8) |
Movement in deferred tax ..................................... | (14) | 20 |
Other ................................................... | 11 | (14) |
$ 4 | $ 2 | |
Years Ended November 30, |
||
(in millions, except per share data) |
2024 |
2023 |
Net income for basic and diluted earnings per share ................... |
$ 1,495 |
$ 248 |
Weighted-average shares outstanding ............................. |
187 |
187 |
Dilutive effect of equity awards ................................. |
1 |
1 |
Diluted weighted-average shares outstanding ....................... |
188 |
187 |
Basic earnings per share ...................................... |
$ 7.97 |
$ 1.33 |
Diluted earnings per share .................................... |
$ 7.93 |
$ 1.32 |
November 30, |
||
(in millions) |
2024 |
2023 |
Cash ................................................... |
$ 168 |
$ 987 |
Cash equivalents (a) ......................................... |
229 |
376 |
$ 397 |
$ 1,363 |
|
November 30, |
||
(in millions) |
2024 |
2023 |
Trade ................................................... |
$ 210 |
$ 224 |
VAT, income taxes and other ................................... |
77 |
79 |
$ 287 |
$ 303 |
|
November 30, | ||
(in millions) | 2024 | 2023 |
Current ................................................. | $ 176 | $ 187 |
1 to 30 days ............................................... | 19 | 24 |
31 days and thereafter ....................................... | 30 | 27 |
225 | 238 | |
Allowance for expected credit losses .............................. | (16) | (14) |
$ 210 | $ 224 | |
November 30, | ||
(in millions) | 2024 | 2023 |
Food, beverages and hotel supplies, net ........................... | $ 117 | $ 133 |
Fuel .................................................... | 59 | 74 |
Other ................................................... | 47 | 35 |
$ 223 | $ 241 | |
Other | |||
Ships and | property | ||
ship | and | ||
(in millions) | improvements | equipment | Total |
Cost | |||
At November 30, 2022 .............................. | $ 19,858 | $ 1,549 | $ 21,407 |
Exchange movements ............................. | 1,071 | 45 | 1,116 |
Additions ..................................... | 1,130 | 77 | 1,207 |
Disposals ..................................... | (4,666) | (61) | (4,727) |
At November 30, 2023 ............................ | 17,392 | 1,611 | 19,003 |
Exchange movements ............................. | (497) | (27) | (524) |
Additions ..................................... | 918 | 123 | 1,041 |
Disposals ..................................... | (1,089) | (75) | (1,164) |
At November 30, 2024 ............................ | $ 16,724 | $ 1,632 | $ 18,355 |
Accumulated depreciation | |||
At November 30, 2022 .............................. | $ (6,991) | $ (947) | $ (7,938) |
Exchange movements ............................. | (376) | (28) | (404) |
Depreciation ................................... | (536) | (82) | (619) |
Disposals ..................................... | 1,356 | 59 | 1,415 |
Impairment reversals ............................. | 23 | — | 23 |
At November 30, 2023 .............................. | (6,525) | (999) | (7,523) |
Exchange movements ............................. | 182 | 12 | 194 |
Depreciation ................................... | (522) | (88) | (610) |
Disposals ..................................... | 370 | 71 | 441 |
Impairment reversals ............................. | 260 | — | 260 |
At November 30, 2024 ............................ | $ (6,234) | $ (1,004) | $ (7,238) |
Net book value | |||
At November 30, 2023 ............................ | $ 10,868 | $ 612 | $ 11,480 |
At November 30, 2024 ............................ | $ 10,489 | $ 628 | $ 11,117 |
November 30, | ||
(in millions) | 2024 | 2023 |
Right-of-use assets (a) | ||
Ships (b) ............................................... | $ 233 | $ 337 |
Port facilities ............................................ | 144 | 164 |
Real estate .............................................. | 105 | 105 |
Other ................................................. | 18 | 17 |
$ 500 | $ 623 | |
Lease liabilities | ||
Current ................................................ | $ 131 | $ 134 |
Non-current ............................................ | 408 | 518 |
$ 539 | $ 652 | |
Year Ended November 30, | ||
(in millions) | 2024 | 2023 |
Depreciation charge for right-of-use assets | ||
Ships (a) ............................................... | $ 105 | $ 62 |
Port facilities ............................................ | 23 | 22 |
Real estate .............................................. | 14 | 14 |
Other ................................................. | 2 | 2 |
$ 145 | $ 100 | |
Interest expense ............................................ | $ 46 | $ 45 |
Short-term lease expense (b) ................................... | $ 102 | $ 74 |
Variable lease expense not included in the measurement of lease liabilities ... | $ 94 | $ 30 |
Gain arising from sale and leaseback transactions (a) .................. | $ — | $ 115 |
November 30, | ||
(in millions) | 2024 | 2023 |
Long-term deposits ......................................... | $ — | 108 |
VAT receivables ............................................ | 57 | 68 |
Debt issuance costs (a) ....................................... | 25 | 35 |
Post-employment benefits ..................................... | 9 | 11 |
Other long-term assets and other receivables ........................ | 97 | 103 |
$ 188 | $ 324 | |
November 30, | ||||
(in millions) | Maturity | Rate (a) | 2024 | 2023 |
Unsecured Subsidiary Guaranteed | ||||
Loans | ||||
EUR floating rate (b) (c) .......... | Apr 2025 | EURIBOR + 3.3% | $ 211 $ | 678 |
Export Credit Facilities | ||||
Fixed rate .................... | Dec 2032 | 2.7% | 461 | 515 |
EUR floating rate .............. | Mar 2025 – Nov 2034 EURIBOR + 0.2 – 0.7% | 1,897 | 2,221 | |
EUR fixed rate ................ | Feb 2031 – Apr 2036 | 1.1 – 4.0% | 4,347 | 3,323 |
Total Unsecured Subsidiary | ||||
Guaranteed ................ | 6,915 | 6,737 | ||
Unsecured Notes (No Subsidiary | ||||
Guarantee) | ||||
EUR Notes ................... | Oct 2029 | 1.0% | 633 | 659 |
Total Unsecured Notes (No | ||||
Subsidiary Guarantee) ........ | 633 | 659 | ||
Total Debt .................... | 7,548 | 7,396 | ||
Less: unamortized debt issuance costs | ||||
and discounts ................ | (355) | (322) | ||
Plus: debt modification loss ........ | — | 8 | ||
Total Debt, net of unamortized debt | ||||
issuance costs, discounts and debt | ||||
modification loss .............. | 7,194 | 7,082 | ||
Less: current portion of long-term | ||||
debt ...................... | (925) | (1,040) | ||
Long-Term Debt, net of unamortized | ||||
debt issuance costs, discounts and | ||||
debt modification loss ........... | $ 6,269 $ | 6,043 | ||
(in millions) | Principal |
Year | Payments |
2025 ................................................................ | $ 925 |
2026 ................................................................ | 703 |
2027 ................................................................ | 703 |
2028 ................................................................ | 703 |
2029 ................................................................ | 1,337 |
Thereafter ........................................................... | 3,176 |
Total ............................................................... | $ 7,548 |
(in millions) | Principal |
Year | Payments |
2024 ................................................................ | $ 1,035 |
2025 ................................................................ | 791 |
2026 ................................................................ | 688 |
2027 ................................................................ | 597 |
2028 ................................................................ | 597 |
Thereafter ........................................................... | 3,688 |
Total ............................................................... | $ 7,396 |
November 30, | ||
(in millions) | 2024 | 2023 |
Compensation and benefits .................................... | $ 281 | $ 202 |
Taxes .................................................... | 74 | 66 |
Interest .................................................. | 69 | 69 |
Port fees .................................................. | 56 | 55 |
Emission obligations ......................................... | 34 | — |
Other .................................................... | 207 | 231 |
$ 720 | $ 622 | |
November 30, | ||
(in millions) | 2024 | 2023 |
Customer deposits .......................................... | $ 162 | $ 119 |
Income tax uncertainty reserve .................................. | 20 | 74 |
Deferred income taxes ........................................ | — | 5 |
Post-employment benefits ..................................... | 21 | 31 |
Other long-term liabilities ..................................... | 47 | 51 |
$ 249 | $ 280 | |
Number of | Share | |
(in millions) | Shares | Capital |
At November 30, 2022 ........................................ | 217 | $ 361 |
Ordinary shares issued and fully paid ............................. | — | — |
At November 30, 2023 ........................................ | 217 | 361 |
Ordinary shares issued and fully paid ............................. | — | — |
At November 30, 2024 ........................................ | 217 | $ 361 |
November 30, | ||
(in millions) | 2024 | 2023 |
Employee benefit plans’ assets (deficits) .............................. | $ 9 | $ 3 |
Other post-employment benefit liabilities ............................. | (21) | (23) |
$ (12) | $ (20) | |
Company’s | MNOPF | |||||
UK Plan (%) | New Section (%) | MNRPF (%) | ||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |
Discount rates ............... | 5.2 | 4.3 | 5.2 | 4.4 | 5.2 | 4.4 |
Expected rates of salary increases . . | 2.9 | 2.9 | n/a | n/a | n/a | n/a |
Pension increases | ||||||
Deferment ................ | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 |
Payment .................. | 2.8 | 2.8 | 3.1 | 3.1 | 3.1 | 3.1 |
Inflation ................... | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 |
November 30, | ||
2024 | 2023 | |
Male ....................................................... | 21.0 | 21.0 |
Female ..................................................... | 23.7 | 23.6 |
November 30, | ||
2024 | 2023 | |
Male ....................................................... | 22.3 | 22.3 |
Female ..................................................... | 25.1 | 25.1 |
November 30, | ||
(in millions) | 2024 | 2023 |
Present value of obligations ...................................... | $ (381) | $ (382) |
Fair value of plans’ assets ....................................... | 395 | 388 |
Net assets (liabilities) before restriction on assets ....................... | 14 | 6 |
Restriction on assets ........................................... | (5) | (3) |
Net assets (liabilities) recognized in the Balance Sheets ................... | $ 9 | $ 3 |
November 30, | ||
(in millions) | 2024 | 2023 |
Service cost ................................................. | $ — | $ — |
Interest cost on defined benefit obligation ............................ | 19 | 17 |
Interest income on plans’ assets ................................... | (19) | (18) |
Net interest on defined benefit liability .............................. | — | (2) |
Administrative expenses ......................................... | 3 | 2 |
Cost recognized in the Statements of Income .......................... | $ 3 | $ 1 |
(in millions) | |
2025 ................................................................ | $ 23 |
2026 ................................................................ | $ 24 |
2027 ................................................................ | $ 24 |
2028 ................................................................ | $ 24 |
2029 ................................................................ | $ 25 |
2030 – 2034 ........................................................... | $ 136 |
November 30, | ||
(in millions) | 2024 | 2023 |
Net assets (liabilities) at December 1, ................................ | $ 3 | $ 18 |
Expenses (see above) ........................................... | (3) | (1) |
Amounts recognized in the Statements of Comprehensive Income ........... | 6 | (16) |
Employer contributions ......................................... | 3 | 1 |
Exchange movements .......................................... | — | 1 |
Net assets (liabilities) at November 30, ............................... | $ 9 | $ 3 |
November 30, | ||
(in millions) | 2024 | 2023 |
Present value of obligations at December 1, ........................... | $ (382) | $ (379) |
Past service costs .............................................. | — | — |
Interest cost ................................................. | (19) | (17) |
Benefits paid ................................................ | 25 | 22 |
Administrative expenses ......................................... | (3) | (2) |
Gain (loss) due to experience ..................................... | 3 | (3) |
Gain (loss) due to changes in financial assumptions ..................... | 1 | 35 |
Gain (loss) due to changes in demographic assumptions .................. | 1 | 7 |
Gain (loss) due to changes in share ................................. | (7) | (23) |
Exchange movements .......................................... | — | (22) |
Present value of obligations at November 30, .......................... | $ (381) | $ (382) |
November 30, | ||
(in millions) | 2024 | 2023 |
Fair value of plans’ assets at December 1, ............................ | $ 388 | $ 412 |
Interest income on plans’ assets ................................... | 19 | 18 |
Return (loss) on plans’ assets greater than discount rate ................... | 4 | (69) |
Employer contributions ......................................... | 3 | 1 |
Benefits paid ................................................ | (25) | (22) |
Administrative expenses ......................................... | — | — |
Gain (loss) due to a change in share ................................ | 7 | 24 |
Exchange movements .......................................... | (1) | 24 |
Fair value of plans’assets at November 30, ........................... | $ 395 | $ 388 |
November 30, | ||||
(in millions, except percentages) | 2024 | 2023 | ||
Equities ................................... | $ 33 | 8% | $ 36 | 9% |
Corporate bonds ............................ | 36 | 9% | 45 | 12% |
Liability matching investments ................... | 326 | 83% | 307 | 79% |
$ 395 | 100% | $ 388 | 100% | |
Restriction on assets (a) ....................... | (5) | (3) | ||
$ 390 | $ 385 | |||
Years Ended November 30, | ||
2024 | 2023 | |
Shore employees .......................................... | 7,748 | 7,531 |
Shipboard employees ....................................... | 35,171 | 35,328 |
42,919 | 42,859 | |
Years Ended November 30, | ||
(in millions) | 2024 | 2023 |
Salaries, wages and benefits ................................... | $ 1,316 | $ 1,241 |
Social security and payroll taxes ............................... | 80 | 73 |
Post-employment benefits .................................... | 24 | 21 |
Share-based compensation ................................... | 10 | 8 |
$ 1,430 | $ 1,342 | |
Years Ended November 30, | ||
(in millions) | 2024 | 2023 |
Fees ................................................... | $ 1 | $ 1 |
Non-equity incentive plan compensation ......................... | 37 | 9 |
Salaries and benefits ....................................... | 6 | 6 |
Total short-term employment benefits ........................... | 44 | 17 |
Share-based compensation ................................... | 16 | 18 |
$ 60 | $ 35 | |
(in millions) | Claims Reserves |
At November 30, 2023 .............................................. | $ 137 |
Additional provisions ............................................... | 37 |
Paid losses ....................................................... | (21) |
Reversals ........................................................ | (47) |
Exchange movements ............................................... | (2) |
Changes in the discounted amount ...................................... | (1) |
At November 30, 2024 .............................................. | $ 101 |
November 30, | ||
(in millions) | 2024 | 2023 |
Provisions | ||
Current ..................................................... | $ 32 | 36 |
Non-current ................................................. | 70 | 101 |
$ 101 | $ 137 | |
November 30, 2024 | November 30, 2023 | |||
Carrying | Fair | Carrying | Fair | |
(in millions) | Value | Value | Value | Value |
Liabilities | ||||
Fixed rate debt (a) ........................... | $ 5,440 | $ 4,984 | $ 4,497 | $ 3,406 |
Floating rate debt (a) ......................... | 2,108 | 2,029 | 2,899 | 2,541 |
Total ...................................... | 7,548 | 7,013 | 7,396 | 5,947 |
Less: unamortized debt issuance costs and discounts . . . | (355) | (322) | ||
Plus: debt modification loss .................... | — | 8 | ||
Total Debt .................................. | $ 7,194 | $ 7,082 | ||
2024 average | 2023 average | |||
November 30, 2024 | exchange rate | November 30, 2023 | exchange rate | |
USD to 1: | ||||
AUD .................. | $ 0.65 | $ 0.66 | $ 0.66 | $ 0.66 |
CAD .................. | $ 0.71 | $ 0.73 | $ 0.74 | $ 0.74 |
EUR .................. | $ 1.06 | $ 1.09 | $ 1.10 | $ 1.08 |
GBP .................. | $ 1.27 | $ 1.28 | $ 1.27 | $ 1.24 |
November 30, | ||
2024 | 2023 | |
Fixed rate ............................................... | 6% | 7% |
EUR fixed rate ........................................... | 66% | 54% |
EUR floating rate ......................................... | 28% | 39% |
November 30, | ||
(in millions) | 2024 | 2023 |
Total debt .................................................. | $ 7,194 | $ 7,082 |
Cash and cash equivalents ....................................... | (397) | (1,363) |
Net debt ................................................... | 6,797 | 5,719 |
Shareholders’ equity ........................................... | 2,004 | 569 |
Total capital ................................................. | $ 8,800 | $ 6,288 |
Net debt to capital percentage .................................... | 77% | 91% |
(in millions) | 2025 | 2026 | 2027 | 2028 | 2029 | There-after | Total |
November 30, 2024 | |||||||
Debt including future interest (a) . . | $ 1,100 | $ 840 | $ 823 | $ 809 | $ 1,428 | $ 3,383 | $ 8,383 |
Trade payables, accrued liabilities | |||||||
and related ................ | 808 | — | — | — | — | — | 808 |
Lease liabilities ............... | 167 | 127 | 126 | 86 | 37 | 114 | 658 |
Provisions and other long-term | |||||||
liabilities ................. | — | 35 | 29 | 31 | 24 | 36 | 154 |
At November 30, 2024 ......... | $ 2,076 | $ 1,002 | $ 978 | $ 926 | $ 1,489 | $ 3,533 | $ 10,004 |
(in millions) | 2024 | 2025 | 2026 | 2027 | 2028 | There-after | Total |
November 30, 2023 | |||||||
Debt including future interest (a) . . | $ 1,242 | $ 943 | $ 805 | $ 698 | $ 686 | $ 3,917 | $ 8,291 |
Trade payables, accrued liabilities | |||||||
and other ................ | 1,109 | — | — | — | — | — | 1,109 |
Lease liabilities .............. | 176 | 163 | 120 | 119 | 76 | 142 | 795 |
Provisions and other long-term | |||||||
liabilities ................. | — | 91 | 19 | 25 | 30 | 86 | 250 |
At November 30, 2023 ......... | $ 2,527 | $ 1,196 | $ 943 | $ 842 | $ 793 | $ 4,145 | $ 10,445 |
Financing | |||||
Cash | |||||
Flows | |||||
November 30, | Receipts/ | Exchange | Other | November 30, | |
(in millions) | 2023 | (Payments) | Movements | Movements | 2024 |
Debt (a) .............. | $ 7,396 | $ 431 (b) | $ (279) $ — | $ 7,548 | |
Amount owed to the | |||||
Carnival Corporation | |||||
group ............... | $ 2,659 | $ (1,908) | $ (52) $ (699) (c) | $ — | |
Lease Liabilities ......... | $ 652 | $ (136) | $ (3) $ 25 (d) | $ 539 | |
Financing | |||||
Cash | |||||
Flows | |||||
November 30, | Receipts/ | Exchange | Other | November 30, | |
(in millions) | 2022 | (Payments) | Movements | Movements | 2023 |
Debt (a) .............. | $ 7,985 | (1,057) (b) $ 468 | $ — $ 7,396 | ||
Amount owed to the | |||||
Carnival Corporation | |||||
group .............. | $ 5,624 | $ 1,358 $ 83 | $ (4,406) (c) $ 2,659 | ||
Lease Liabilities ........ | $ 289 | $ (87) $ 30 | $ 421 (d) $ 652 | ||
November 30, | |||
Notes | 2024 | 2023 | |
ASSETS | |||
Current Assets | |||
Cash and cash equivalents ............................... | 2 | $ 228 | $ 1,188 |
Trade and other receivables, net ............................ | 3 | 92 | 81 |
Inventories ......................................... | 82 | 103 | |
Prepaid expenses and related ............................. | 157 | 165 | |
Receivable from subsidiaries .............................. | 1,122 | — | |
Amount owed from the Carnival Corporation group ............... | 405 | — | |
Total current assets .................................. | 2,085 | 1,538 | |
Non-Current Assets | |||
Property and equipment, net ............................. | 4 | 3,258 | 2,435 |
Right-of-use assets .................................... | 5 | 429 | 555 |
Investments in associates ................................ | 58 | 53 | |
Emission allowances ................................... | 24 | — | |
Other assets ........................................ | 6 | 73 | 202 |
Receivables from subsidiaries ............................. | — | 31 | |
Loans owed from subsidiaries ............................. | 71 | 1,231 | |
Investments in subsidiaries ............................... | 7 | 5,797 | 7,217 |
Total non-current assets ............................... | 9,710 | 11,723 | |
$ 11,796 | $ 13,262 | ||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||
Current Liabilities | |||
Current portion of long-term debt .......................... | $ 925 | $ 852 | |
Current portion of lease liabilities .......................... | 5 | 120 | 123 |
Accounts payable ..................................... | 168 | 197 | |
Accrued liabilities and related ............................. | 8 | 325 | 271 |
Customer deposits .................................... | 9 | 1,428 | 1,325 |
Amount owed to the Carnival Corporation group ................ | — | 2,695 | |
Total current liabilities ................................ | 2,967 | 5,463 | |
Non-Current Liabilities | |||
Long-term debt ...................................... | 6,269 | 5,767 | |
Long-term lease liabilities ............................... | 5 | 353 | 468 |
Provisions ......................................... | 34 | 60 | |
Other long-term liabilities ............................... | 10 | 122 | 128 |
Total non-current liabilities ............................. | 6,779 | 6,422 | |
Shareholders’ Equity | |||
Share capital ........................................ | 11 | 361 | 361 |
Share premium ...................................... | 1,143 | 1,143 | |
Retained earnings .................................... | 2,097 | 1,661 | |
Other reserves ....................................... | (1,551) | (1,788) | |
Total shareholders’ equity .............................. | 2,050 | 1,376 | |
$ 11,796 | $ 13,262 | ||
Reserves | |||||||||||
Cash | Total | ||||||||||
Share | Share | Retained | Translation | flow | Treasury | Other | Merger | shareholders’ | |||
capital | premium | earnings | reserve | hedges | shares | reserves | reserve | Total | equity | ||
At November 30, 2022 .... | $ 361 | $ 143 | $ 1,903 | $ (211) $ 22 | $ (1,734) $ 117 | $ 36 | $ (1,769) | $ 637 | |||
Comprehensive income | |||||||||||
(loss) | |||||||||||
Net income (loss) ..... | — | — | (185) | — | — | — | — | — | — | (185) | |
Foreign currency | |||||||||||
translation ....... | — | — | — | (69) | — | — | — | — | (69) | (69) | |
Net (losses) on cash flow | |||||||||||
derivative hedges .... | — | — | — | — | (1) | — | — | — | (1) | (1) | |
Remeasurements of | |||||||||||
post-employment | |||||||||||
benefit obligations . . . | — | — | (16) | — | — | — | — | — | — | (16) | |
Total comprehensive | |||||||||||
income (loss) ...... | — | — | (201) | (69) | (1) | — | — | — | (70) | (271) | |
Issue of Ordinary Share | |||||||||||
Capital ......... | — | 1,000 | — | — | — | — | — | — | — | 1,000 | |
Issuance of treasury | |||||||||||
shares for vested | |||||||||||
share-based awards .. | — | — | (41) | — | — | 41 | — | — | 41 | — | |
Other, net ......... | — | — | — | — | — | (1) | 11 | — | 10 | 10 | |
At November 30, 2023 .... | 361 | 1,143 | 1,661 | (279) | 21 | (1,694) | 128 | 36 | (1,788) | 1,376 | |
Comprehensive income | |||||||||||
(loss) | |||||||||||
Net income (loss) ..... | — | — | 477 | — | — | — | — | — | — | 477 | |
Foreign currency | |||||||||||
translation ....... | — | — | — | 182 | — | — | — | — | 182 | 182 | |
Remeasurements of | |||||||||||
post-employment | |||||||||||
benefit obligations . . . | — | — | 6 | — | — | — | — | — | — | 6 | |
Total comprehensive | |||||||||||
income (loss) ...... | — | — | 483 | 182 | — | — | — | — | 182 | 665 | |
Issuance of treasury | |||||||||||
shares for vested | |||||||||||
share-based awards .. | — | — | (47) | — | — | 47 | — | — | 47 | — | |
Other, net ......... | — | — | — | — | — | — | 9 | — | 9 | 9 | |
At November 30, 2024 .... | $ 361 | $ 1,143 | $ 2,097 | $ (98) $ 21 | $ (1,647) $ 137 | $ 36 | $ (1,551) | $ 2,050 | |||