Years Ended November 30, | |||
Notes | 2025 | 2024 | |
Revenues | |||
Passenger ticket ........................... | $ | $ | |
Onboard and related ....................... | |||
Total Revenues ............................. | 3 | ||
Cruise and tour operating expenses: | |||
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 ......................... | |||
Total Cruise and tour operating expenses .......... | |||
Selling and administrative expense .............. | 3 | ||
Depreciation and amortisation expense .......... | 3 | ||
Operating Income ........................... | |||
Interest income ........................... | |||
Income from investments in associates ........... | |||
Interest expense ........................... | ( | ( | |
Other (expense) income, net .................. | 4 | ( | |
Income Before Income Taxes .................... | |||
Income tax benefit, net ...................... | 5 | ||
Net Income ................................ | $ | $ | |
Earnings Per Share | |||
Basic .................................. | 6 | $ | $ |
Diluted ................................. | 6 | $ | $ |
Years Ended November 30, | ||
2025 | 2024 | |
Net Income ............................................ | $ | $ |
Other Comprehensive Income (Loss) | ||
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 ............................ | ( | |
Other Comprehensive Income (Loss) .......................... | ( | |
Total Comprehensive Income ................................ | $ | $ |
November 30, | |||
Notes | 2025 | 2024 | |
ASSETS | |||
Current Assets | |||
Cash and cash equivalents ................................ | 7 | $ | $ |
Trade and other receivables, net ............................. | 8 | ||
Inventories ......................................... | 9 | ||
Prepaid expenses and related ............................... | |||
Amount owed from 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 .............................. | 16 | ||
Customer deposits ..................................... | |||
Total current liabilities ................................. | |||
Non-Current Liabilities | |||
Long-term debt ...................................... | 14 | ||
Long-term lease liabilities ................................ | 11 | ||
Provisions .......................................... | 23 | ||
Other long-term liabilities ................................ | 18 | ||
Total non-current liabilities .............................. | |||
Shareholders’ Equity | |||
Share capital ........................................ | 19 | ||
Share premium ....................................... | |||
Retained earnings ..................................... | |||
Other reserves ....................................... | ( | ( | |
Total shareholders’ equity ............................... | |||
$ | $ |
Years Ended November 30, | |||
Notes | 2025 | 2024 | |
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 ..................... | 21 | ||
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 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 |
||||||||||
Cash |
Total |
|||||||||
Share |
Share |
Retained |
Translation |
flow |
Treasury |
Other |
Merger |
shareholders’ |
||
capital |
premium |
earnings |
reserve |
hedges |
shares |
reserves |
reserve |
Total |
equity |
|
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 November 30, 2024 .... |
( |
( |
( |
|||||||
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 .... |
$ |
$ |
$ |
$ ( |
$ |
$ ( |
$ |
$ ( |
$ |
|
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 | Selling and | and | Operating | Capital | Total | ||
(in millions) | Revenues | expenses | administrative | amortisation | income | expenditures | assets |
2025 | |||||||
North America (a) ..... | $ 17,604 $ | 10,538 | $ 1,965 | $ 1,818 | $ 3,284 | $ 2,367 | $ 31,400 |
Europe ............ | 8,467 | 5,021 | 1,042 | 746 | 1,658 | 557 | 16,030 |
Cruise Support ....... | 309 | 211 | 378 | 200 | (481) | 647 | 3,836 |
Tour and Other ....... | 241 | 177 | 17 | 26 | 22 | 41 | 421 |
Carnival Corporation & | |||||||
plc – U.S. GAAP ...... | 26,622 | 15,947 | 3,401 | 2,790 | 4,483 | 3,611 | 51,687 |
Carnival Corporation – | |||||||
U.S. GAAP (b) ...... | (16,602) | (9,702) | (2,247) | (2,011) | (2,642) | (2,937) | (34,020) |
Carnival plc – U.S. | |||||||
GAAP vs IFRS | |||||||
differences (c) ....... | — | (99) | (12) | 31 | 79 | — | (1,102) |
Carnival plc – IFRS .... | $ 10,019 $ | 6,146 | $ 1,143 | $ 810 | $ 1,921 | $ 675 | $ 16,566 |
2024 | |||||||
North America (a) ..... | $ 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 (b) ...... | (15,609) | (9,323) | (2,140) | (1,878) | (2,268) | (3,571) | (34,637) |
Carnival plc – U.S. | |||||||
GAAP vs IFRS | |||||||
differences (c) ....... | — | (387) | (12) | 79 | 321 | — | (825) |
Carnival plc – IFRS .... | $ 9,413 $ | 5,928 | $ 1,100 | $ 758 | $ 1,627 | $ 1,056 | $ 13,594 |
Years Ended November 30, | ||
(in millions) | 2025 | 2024 |
Germany ................................................ | $ 3,298 | $ 3,018 |
United Kingdom ........................................... | 2,536 | 2,254 |
Australia ................................................. | 1,042 | 1,156 |
Other (a) ................................................ | 3,142 | 2,984 |
$ 10,019 | $ 9,413 | |
Years Ended November 30, | ||
(in millions) | 2025 | 2024 |
Realized and unrealized foreign currency exchange gains (losses), net ....... | $ (352) | $ 140 |
Other ................................................... | 6 | 1 |
Other income (expense), net ................................... | $ (346) | $ 142 |
Years Ended November 30, | ||
(in millions) | 2025 | 2024 |
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 ............................................ | $ 3 | $ 2 |
Years Ended November 30, | ||
(in millions) | 2025 | 2024 |
Current taxes ............................................. | $ (32) | $ (13) |
Deferred taxes ............................................. | 38 | 17 |
Income tax benefit, net ....................................... | $ 6 | $ 4 |
Years Ended November 30, | ||
(in millions) | 2025 | 2024 |
Income before income taxes ................................... | $ 1,341 | $ 1,491 |
Notional tax expense at UK standard tax rate (25% in 2025 and 2024) ...... | (335) | (373) |
Effect of Italian and UK tonnage tax ............................. | 376 | 372 |
Impact of different tax rates in foreign tax jurisdictions ................ | (16) | 7 |
Other ................................................... | (19) | (3) |
$ 6 | $ 4 | |
Years Ended November 30, | ||
(in millions, except per share data) | 2025 | 2024 |
Net income for basic and diluted earnings per share ................... | $ 1,347 | $ 1,495 |
Weighted-average shares outstanding ............................. | 188 | 187 |
Dilutive effect of equity awards ................................. | 1 | 1 |
Diluted weighted-average shares outstanding ....................... | 189 | 188 |
Basic earnings per share ...................................... | $ 7.16 | $ 7.97 |
Diluted earnings per share .................................... | $ 7.12 | $ 7.93 |
November 30, | ||
(in millions) | 2025 | 2024 |
Cash ................................................... | $ 181 | $ 168 |
Cash equivalents (a) ......................................... | 364 | 229 |
$ 545 | $ 397 | |
November 30, | ||
(in millions) | 2025 | 2024 |
Trade ................................................... | $ 242 | $ 210 |
VAT, income taxes and other ................................... | 79 | 77 |
$ 322 | $ 287 | |
November 30, | ||
(in millions) | 2025 | 2024 |
Current ................................................. | $ 217 | $ 176 |
1 to 30 days ............................................... | 6 | 19 |
31 days and thereafter ....................................... | 34 | 30 |
258 | 225 | |
Allowance for expected credit losses .............................. | (15) | (16) |
$ 242 | $ 210 | |
November 30, | ||
(in millions) | 2025 | 2024 |
Food, beverages and hotel supplies, net ........................... | $ 125 | $ 117 |
Fuel .................................................... | 48 | 59 |
Other ................................................... | 63 | 47 |
$ 236 | $ 223 | |
Other | |||
Ships and | property | ||
ship | and | ||
(in millions) | improvements | equipment | Total |
Cost | |||
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 |
Exchange movements ............................. | 1,368 | 68 | 1,436 |
Additions ..................................... | 2,957 | 138 | 3,095 |
Disposals ..................................... | (1,281) | (150) | (1,431) |
At November 30, 2025 .............................. | $ 19,768 | $ 1,687 | $ 21,455 |
Accumulated depreciation | |||
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) |
Exchange movements ............................. | (497) | (43) | (540) |
Depreciation ................................... | (611) | (88) | (699) |
Disposals ..................................... | 881 | 99 | 980 |
At November 30, 2025 .............................. | $ (6,462) | $ (1,035) | $ (7,497) |
Net book value | |||
At November 30, 2024 .............................. | $ 10,489 | $ 628 | $ 11,117 |
At November 30, 2025 .............................. | $ 13,307 | $ 651 | $ 13,958 |
November 30, | ||
(in millions) | 2025 | 2024 |
Right-of-use assets (a) | ||
Ships (b) ............................................... | $ 2 | $ 233 |
Port facilities ............................................ | 130 | 144 |
Real estate .............................................. | 118 | 105 |
Other ................................................. | 21 | 18 |
$ 271 | $ 500 | |
Lease liabilities | ||
Current ................................................ | $ 42 | $ 131 |
Non-current ............................................ | 244 | 408 |
$ 285 | $ 539 | |
Year Ended November 30, | ||
(in millions) | 2025 | 2024 |
Depreciation charge for right-of-use assets | ||
Ships ................................................. | $ 58 | $ 105 |
Port facilities ............................................ | 24 | 23 |
Real estate .............................................. | 15 | 14 |
Other ................................................. | 2 | 2 |
$ 100 | $ 145 | |
Interest expense ............................................ | $ 20 | $ 46 |
Short-term lease expense (a) ................................... | $ 83 | $ 102 |
Variable lease expense not included in the measurement of lease liabilities ... | $ 65 | $ 94 |
November 30, | ||
(in millions) | 2025 | 2024 |
Deferred tax assets (a) ....................................... | $ 62 | $ 24 |
VAT receivables ............................................ | 49 | 57 |
Debt issuance costs (b) ....................................... | 48 | 25 |
Post-employment benefits ..................................... | 5 | 9 |
Other long-term assets and other receivables (a) ..................... | 112 | 73 |
$ 276 | $ 188 | |
November 30, | ||||
(in millions) | Maturity | Rate (a) | 2025 | 2024 |
Unsecured Subsidiary Guaranteed | ||||
Notes | ||||
EUR Notes (b) ................ | Jul 2031 | 4.13% | $ 1,160 $ | — |
Loans | ||||
EUR floating rate (c) ............ | Apr 2025 | EURIBOR + 3.25% | — | 211 |
Export Credit Facilities | ||||
Fixed rate .................... | Dec 2032 | 2.69% | 406 | 461 |
EUR floating rate .............. | Dec 2032 – Nov 2034 EURIBOR + 0.55 – 0.65% | 1,851 | 1,897 | |
EUR fixed rate ................ | Feb 2031 – Apr 2036 | 1.05 – 4.00% | 4,284 | 4,347 |
Total Unsecured Subsidiary | ||||
Guaranteed ................ | 7,701 | 6,915 | ||
Unsecured (No Subsidiary Guarantee) | ||||
Notes | ||||
EUR Notes ................... | Oct 2029 | 1.00% | 696 | 633 |
Loans | ||||
EUR floating rate (c) ............ | Apr 2029 | EURIBOR + 1.95% | 348 | — |
Total Unsecured (No Subsidiary | ||||
Guarantee) ................ | 1,044 | 633 | ||
Total Debt .................... | 8,745 | 7,548 | ||
Less: unamortized debt issuance costs | ||||
and discounts ................ | (360) | (355) | ||
Total Debt, net of unamortized debt | ||||
issuance costs and discounts ...... | 8,385 | 7,194 | ||
Less: current portion of long-term | ||||
debt ...................... | (768) | (925) | ||
Long-Term Debt, net of unamortized | ||||
debt issuance costs and discounts ... | $ 7,617 $ 6,269 |
(in millions) | Principal |
Year | Payments |
2026 ................................................................ | $ 768 |
2027 ................................................................ | 768 |
2028 ................................................................ | 768 |
2029 ................................................................ | 1,811 |
2030 ................................................................ | 768 |
Thereafter ........................................................... | 3,863 |
Total ............................................................... | $ 8,745 |
(in millions) | Principal |
Year | Payments |
2025 ................................................................ | $ 925 |
2026 ................................................................ | 703 |
2027 ................................................................ | 703 |
2028 ................................................................ | 703 |
2029 ................................................................ | 1,337 |
Thereafter ........................................................... | 3,176 |
Total ............................................................... | $ 7,548 |
November 30, | ||
(in millions) | 2025 | 2024 |
Compensation and benefits .................................... | $ 231 | $ 281 |
Taxes .................................................... | 93 | 74 |
Interest .................................................. | 75 | 69 |
Port fees .................................................. | 48 | 56 |
Emission obligations ......................................... | 68 | 34 |
Other .................................................... | 214 | 207 |
$ 730 | $ 720 | |
November 30, | ||
(in millions) | 2025 | 2024 |
Customer deposits .......................................... | $ 200 | $ 162 |
Income tax uncertainty reserve .................................. | 28 | 20 |
Post-employment benefits ..................................... | 24 | 21 |
Other long-term liabilities ..................................... | 42 | 47 |
$ 294 | $ 249 | |
Number of | Share | |
(in millions) | Shares | Capital |
At November 30, 2023 ........................................ | 217 | $ 361 |
Ordinary shares issued and fully paid ............................. | — | — |
At November 30, 2024 ........................................ | 217 | 361 |
Ordinary shares issued and fully paid ............................. | — | — |
At November 30, 2025 ........................................ | 217 | $ 361 |
November 30, | ||
(in millions) | 2025 | 2024 |
Employee benefit plans’ assets (deficits) .............................. | $ 3 | $ 9 |
Other post-employment benefit liabilities ............................. | (22) | (21) |
$ (19) | $ (12) |
| Company’s | UK Plan (%) | MNOPF | New Section (%) | MNRPF (%) | ||
2025 | 2024 | 2025 | 2024 | 2025 | 2024 | |
Discount rates ............... | 5.5 | 5.2 | 5.4 | 5.2 | 5.4 | 5.2 |
Expected rates of salary increases . . | 2.7 | 2.9 | n/a | n/a | n/a | n/a |
Pension increases | ||||||
Deferment ................ | 2.7 | 2.9 | 2.7 | 2.9 | 2.7 | 2.9 |
Payment .................. | 2.6 | 2.8 | 2.8 | 3.1 | 2.8 | 3.1 |
Inflation ................... | 3.0 | 3.3 | 3.0 | 3.3 | 3.0 | 3.3 |
November 30, | ||
2025 | 2024 | |
Male ....................................................... | 21.1 | 21.0 |
Female ..................................................... | 23.8 | 23.7 |
November 30, | ||
2025 | 2024 | |
Male ....................................................... | 22.4 | 22.3 |
Female ..................................................... | 25.3 | 25.1 |
November 30, | ||
(in millions) | 2025 | 2024 |
Present value of obligations ...................................... | $ (376) | $ (381) |
Fair value of plans’ assets ....................................... | 381 | 395 |
Net assets (liabilities) before restriction on assets ....................... | 5 | 14 |
Restriction on assets ........................................... | (2) | (5) |
Net assets (liabilities) recognized in the Balance Sheets ................... | $ 3 | $ 9 |
November 30, | ||
(in millions) | 2025 | 2024 |
Service cost ................................................. | $ — | $ — |
Interest cost on defined benefit obligation ............................ | 20 | 19 |
Interest income on plans’ assets ................................... | (20) | (19) |
Administrative expenses ......................................... | 4 | 3 |
Cost recognized in the Statements of Income .......................... | $ 4 | $ 3 |
(in millions) | |
2026 ................................................................ | $ 26 |
2027 ................................................................ | $ 26 |
2028 ................................................................ | $ 27 |
2029 ................................................................ | $ 27 |
2030 ................................................................ | $ 28 |
2031 – 2035 ........................................................... | $ 149 |
November 30, | ||
(in millions) | 2025 | 2024 |
Net assets (liabilities) at December 1, ................................ | $ 9 | $ 3 |
Expenses (see above) ........................................... | (4) | (3) |
Amounts recognized in the Statements of Comprehensive Income ........... | (3) | 6 |
Employer contributions ......................................... | — | 3 |
Net assets (liabilities) at November 30, ............................... | $ 3 | $ 9 |
November 30, | ||
(in millions) | 2025 | 2024 |
Present value of obligations at December 1, ........................... | $ (381) | $ (382) |
Interest cost ................................................. | (20) | (19) |
Benefits paid ................................................ | 28 | 25 |
Administrative expenses ......................................... | (4) | (3) |
Gain (loss) due to experience ..................................... | — | 3 |
Gain (loss) due to changes in financial assumptions ..................... | 15 | 1 |
Gain (loss) due to changes in demographic assumptions .................. | 4 | 1 |
Gain (loss) due to changes in share ................................. | (1) | (7) |
Exchange movements .......................................... | (17) | — |
Present value of obligations at November 30, .......................... | $ (376) | $ (381) |
November 30, | ||
(in millions) | 2025 | 2024 |
Fair value of plans’ assets at December 1, ............................ | $ 395 | $ 388 |
Interest income on plans’ assets ................................... | 20 | 19 |
Return (loss) on plans’ assets greater than discount rate ................... | (25) | 4 |
Employer contributions ......................................... | — | 3 |
Benefits paid ................................................ | (28) | (25) |
Gain (loss) due to a change in share ................................ | 1 | 7 |
Exchange movements .......................................... | 17 | (1) |
Fair value of plans’assets at November 30, ........................... | $ 381 | $ 395 |
| November 30, | ||||
(in millions, except percentages) | 2025 | 2024 | ||
Equities ................................... | $ 34 | 9% | $ 33 | 8% |
Corporate bonds ............................ | 36 | 9% | 36 | 9% |
Liability matching investments ................... | 311 | 82% | 326 | 83% |
$ 381 | 100% | $ 395 | 100% | |
Restriction on assets (a) ....................... | (2) | (5) | ||
$ 379 | $ 390 | |||
Years Ended November 30, | ||
2025 | 2024 | |
Shore employees .......................................... | 7,975 | 7,748 |
Shipboard employees (a) ..................................... | 33,386 | 35,171 |
41,361 | 42,919 |
Years Ended November 30, | ||
(in millions) | 2025 | 2024 |
Salaries, wages and benefits ................................... | $ 1,354 | $ 1,316 |
Social security and payroll taxes ............................... | 73 | 80 |
Post-employment benefits .................................... | 27 | 24 |
Share-based compensation ................................... | 14 | 10 |
$ 1,469 | $ 1,430 |
Years Ended November 30, | ||
(in millions) | 2025 | 2024 |
Fees ................................................... | $ 1 | $ 1 |
Non-equity incentive plan compensation ......................... | 11 | 37 |
Salaries and benefits ....................................... | 5 | 6 |
Total short-term employment benefits ........................... | 17 | 44 |
Share-based compensation ................................... | 21 | 16 |
$ 38 | $ 60 |
(in millions) | Claims Reserves |
At November 30, 2024 .............................................. | $ 101 |
Additional provisions ............................................... | 26 |
Paid losses ....................................................... | (18) |
Reversals ........................................................ | (8) |
Exchange movements ............................................... | 6 |
Changes in the discounted amount ...................................... | (1) |
At November 30, 2025 .............................................. | $ 107 |
November 30, | ||
(in millions) | 2025 | 2024 |
Provisions | ||
Current ..................................................... | $ 26 | 32 |
Non-current ................................................. | 81 | 70 |
$ 107 | $ 101 | |
November 30, 2025 | November 30, 2024 | |||
Carrying | Fair | Carrying | Fair | |
(in millions) | Value | Value | Value | Value |
Liabilities | ||||
Fixed rate debt (a) ........................... | $ 6,546 | $ 6,215 | $ 5,440 | $ 4,984 |
Floating rate debt (a) ......................... | 2,199 | 2,173 | 2,108 | 2,029 |
Total ...................................... | 8,745 | 8,388 | 7,548 | 7,013 |
Less: unamortized debt issuance costs and discounts . . . | (360) | (355) | ||
Total Debt, net of unamortized debt issuance costs and | ||||
discounts .................................. | $ 8,385 | $ 7,194 | ||
2025 average | 2024 average | |||
November 30, 2025 | exchange rate | November 30, 2024 | exchange rate | |
USD to 1: | ||||
AUD .................. | $ 0.65 | $ 0.64 | $ 0.65 | $ 0.66 |
CAD .................. | $ 0.72 | $ 0.71 | $ 0.71 | $ 0.73 |
EUR .................. | $ 1.16 | $ 1.12 | $ 1.06 | $ 1.09 |
GBP .................. | $ 1.32 | $ 1.31 | $ 1.27 | $ 1.28 |
November 30, | ||
2025 | 2024 | |
Fixed rate ............................................... | 5% | 6% |
EUR fixed rate ........................................... | 70% | 66% |
EUR floating rate ......................................... | 25% | 28% |
November 30, | ||
(in millions) | 2025 | 2024 |
Total debt .................................................. | $ 8,385 | $ 7,194 |
Cash and cash equivalents ....................................... | (545) | (397) |
Net debt ................................................... | 7,840 | 6,797 |
Shareholders’ equity ........................................... | 3,770 | 2,004 |
Total capital ................................................. | $ 11,610 | $ 8,800 |
Net debt to capital percentage .................................... | 68% | 77% |
(in millions) |
2026 |
2027 |
2028 |
2029 |
2030 |
Thereafter |
Total |
November 30, 2025 |
|||||||
Debt including future interest (a) . . . |
$ 981 |
$ 964 |
$ 951 |
$ 1,970 |
$ 897 |
$ 4,072 |
$ 9,834 |
Trade payables, accrued liabilities |
|||||||
and related ................ |
887 |
— |
— |
— |
— |
— |
887 |
Lease liabilities ............... |
54 |
57 |
55 |
49 |
25 |
104 |
344 |
Provisions and other long-term |
|||||||
liabilities .................. |
— |
64 |
28 |
21 |
17 |
39 |
169 |
At November 30, 2025 .......... |
$ 1,922 |
$ 1,085 |
$ 1,034 |
$ 2,040 |
$ 939 |
$ 4,215 |
$ 11,234 |
(in millions) |
2025 |
2026 |
2027 |
2028 |
2029 |
Thereafter |
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 |
Financing |
|||||
Cash |
|||||
Flows |
|||||
November 30, |
Receipts/ |
Exchange |
Other |
November 30, |
|
(in millions) |
2024 |
(Payments) |
Movements |
Movements |
2025 |
Debt (a) ............... |
$ 7,548 |
$ 530 (b) |
$ 666 |
$ — |
$ 8,745 |
Amount owed to Carnival |
|||||
Corporation group ...... |
$ — |
$ (1,935) |
$ 74 |
$ 1,861 (c) |
$ — |
Lease liabilities .......... |
$ 539 |
$ (115) |
$ 10 |
$ (149) (d) |
$ 285 |
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 Carnival | ||||||
Corporation group ..... | $ | 2,659 $ | (1,908) $ | (52) $ | (699) (c) $ | — |
Lease liabilities ......... | $ | 652 $ | (136) $ | (3) $ | 25 (d) $ | 539 |