Stock Analysis on Net

Carnival Corp. & plc (NYSE:CCL)

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Carnival Corp. & plc, consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Feb 29, 2024 Nov 30, 2023 Aug 31, 2023 May 31, 2023 Feb 28, 2023 Nov 30, 2022 Aug 31, 2022 May 31, 2022 Feb 28, 2022 Nov 30, 2021 Aug 31, 2021 May 31, 2021 Feb 28, 2021 Nov 30, 2020 Aug 31, 2020 May 31, 2020 Feb 29, 2020 Nov 30, 2019 Aug 31, 2019 May 31, 2019 Feb 28, 2019 Nov 30, 2018 Aug 31, 2018 May 31, 2018 Feb 28, 2018
Net income (loss) (214) (48) 1,074 (407) (693) (1,598) (769) (1,835) (1,891) (2,620) (2,836) (2,072) (1,973) (2,222) (2,859) (4,374) (781) 423 1,780 451 336 493 1,708 560 391
Depreciation and amortization 613 596 595 597 582 568 581 572 554 552 562 567 552 543 551 577 570 553 548 543 516 507 510 512 488
Impairments 2 19 462 8 293 475 49 17 138 910 1,953 1,062 24 2 16
Gains on fuel derivatives, net 2 (4) (41) (16)
(Gain) loss on debt extinguishment 33 (1) 68 31 1 296 376 (2) (2) 239 220
(Income) loss from equity-method investments 3 (3) (11) 16 11 38 4 (15) 11 94 21 6 8
Share-based compensation 11 10 12 22 9 22 25 28 26 26 29 26 40 53 14 18 20 8 11 7 20 16 17 14 18
Amortization of discounts and debt issue costs 36 35 41 41 44 40 44 41 46 41 48 41 42 41 45 27 6
Noncash lease expense 34 36 37 37 35 45 35 34 34 34 35 35 36 34 39 57 42
Gain on sales of ships (34) (54) (1) (6)
Other 15 19 47 (17) 8 27 26 5 5 51 15 26 45 8 30 45 (121) 13 19 (4) 13 16 (25) (19) 22
Receivables (106) (81) (44) 66 (121) (37) (14) (98) (22) 30 (68) 25 6 100 227 (223) 21 (13) (51) (50) 3 (26) (5) (30)
Inventories (7) (42) (37) 13 (19) (8) (8) (42) (37) (44) (19) 1 (1) 6 13 73 (15) 57 17 (2) 7 (48) (3) (17) 1
Prepaid expenses and other assets 634 323 879 (748) (57) (158) (321) (351) (44) 151 (525) (433) (263) (218) (162) 291 (120) (34) 82 (148) (154) (2) 17 (39) 98
Accounts payable (11) 46 54 12 (35) 107 37 163 (24) 191 134 9 (128) (68) (1,149) 904 148 59 (93) 3 65 70 (80) (33) 19
Accrued liabilities and other 108 (8) 86 41 28 79 250 77 (65) 143 222 69 167 (142) (172) (117) 120 17 15 43 5 66 83 (51) (198)
Customer deposits 619 72 (932) 1,433 596 296 (228) 1,424 187 394 652 294 (49) (164) (552) (1,951) (36) (22) (1,107) 1,158 358 (10) (864) 1,142 271
Changes in operating assets and liabilities 1,237 310 6 817 392 279 (284) 1,173 (5) 865 396 (35) (268) (486) (1,795) (1,023) 118 64 (1,137) 1,054 231 79 (873) 997 161
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 1,982 970 760 1,544 1,081 1,481 425 1,838 679 2,252 1,957 713 470 570 14 1,654 1,697 638 (535) 1,602 780 620 (359) 1,463 673
Net cash provided by (used in) operating activities 1,768 922 1,834 1,137 388 (117) (344) 3 (1,212) (368) (879) (1,359) (1,503) (1,652) (2,845) (2,720) 916 1,061 1,245 2,053 1,116 1,113 1,349 2,023 1,064
Purchases of property and equipment (2,138) (675) (837) (697) (1,075) (1,181) (538) (491) (2,730) (487) (963) (383) (1,774) (1,721) (231) (342) (1,326) (1,981) (427) (892) (2,129) (965) (583) (1,627) (574)
Proceeds from sales of ships 80 5 232 23 15 37 18 27 315 9 63 35 10 226 11 9 6 107 180 102
Purchase of minority interest (1) (90) (81)
Purchase of short-term investments (315) (201) (1) (831) (1,840)
Proceeds from maturity of short-term investments 151 364 647 1,559 467
Other (25) 107 19 8 (134) 28 15 (5) 33 (2) (44) 16 (130) 237 20 10 19 27 70 (38) (111) 24 (17)
Net cash used in investing activities (2,163) (488) (813) (465) (1,044) (1,300) (360) (75) (3,032) (8) 620 (566) (3,589) (1,788) (196) (95) (1,161) (1,960) (399) (859) (2,059) (896) (514) (1,501) (591)
Proceeds from (repayments of) short-term borrowings, net (200) (2,476) (66) (48) (310) 17 (289) (192) 2,554 779 (5) (243) (276) (81) 235 (216) (213) 611
Principal repayments of long-term debt (1,390) (832) (4,534) (1,615) (679) (1,002) (389) (181) (503) (2,449) (2,142) (697) (668) (725) (513) (251) (132) (1,179) (134) (243) (95) (285) (90) (218) (963)
Debt issuance costs (77) (15) (116)
Debt extinguishment costs (31) (12) (67) (1) (259) (286)
Proceeds from issuance of long-term debt 1,735 1,945 186 830 3,875 987 2,347 5,142 2,920 4,980 3,552 4,794 5,851 823 1,952 283 1,439 924 1,149 469
Dividends paid (345) (344) (346) (347) (346) (348) (352) (357) (323) (323)
Purchases of common stock (12) (131) (156) (42) (274) (263) (692) (295) (218)
Proceeds from issuance of common stock 5 1,150 15 15 6 7 (1) 997 2,471 220 556 2 2 2
Proceeds from issuance of common stock under the Stock Swap Program 22 6 62 27 101 105
Purchase of treasury stock under the Stock Swap Program (20) (5) (59) (23) (93) (95)
Other (1) 95 (41) (40) (37) (7) (23) (87) (88) (133) (12) (93) (58) (35) (29) (27) (34) (8) (16) (29) (12) (13) (11) (4)
Net cash provided by (used in) financing activities 237 (860) (2,677) (1,663) 111 360 754 735 1,728 2,050 376 (693) 5,216 4,951 4,274 8,336 1,089 257 (886) (638) 612 247 (1,368) 89 (428)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (4) (9) 20 7 (1) (13) (32) (27) (8) (26) (6) 6 14 (11) 62 7 (6) 3 (6) (5) (8) 6 (11) 13
Net increase (decrease) in cash, cash equivalents and restricted cash (162) (435) (1,636) (984) (546) (1,070) 18 636 (2,524) 1,648 111 (2,612) 138 1,500 1,295 5,528 838 (639) (46) 551 (331) 456 (527) 600 58

Based on: 10-Q (reporting date: 2024-02-29), 10-K (reporting date: 2023-11-30), 10-Q (reporting date: 2023-08-31), 10-Q (reporting date: 2023-05-31), 10-Q (reporting date: 2023-02-28), 10-K (reporting date: 2022-11-30), 10-Q (reporting date: 2022-08-31), 10-Q (reporting date: 2022-05-31), 10-Q (reporting date: 2022-02-28), 10-K (reporting date: 2021-11-30), 10-Q (reporting date: 2021-08-31), 10-Q (reporting date: 2021-05-31), 10-Q (reporting date: 2021-02-28), 10-K (reporting date: 2020-11-30), 10-Q (reporting date: 2020-08-31), 10-Q (reporting date: 2020-05-31), 10-Q (reporting date: 2020-02-29), 10-K (reporting date: 2019-11-30), 10-Q (reporting date: 2019-08-31), 10-Q (reporting date: 2019-05-31), 10-Q (reporting date: 2019-02-28), 10-K (reporting date: 2018-11-30), 10-Q (reporting date: 2018-08-31), 10-Q (reporting date: 2018-05-31), 10-Q (reporting date: 2018-02-28).

Cash flow statement item Description The company
Net cash provided by (used in) operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Carnival Corp. & plc net cash provided by (used in) operating activities decreased from Q3 2023 to Q4 2023 but then increased from Q4 2023 to Q1 2024 not reaching Q3 2023 level.
Net cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Carnival Corp. & plc net cash used in investing activities increased from Q3 2023 to Q4 2023 but then decreased significantly from Q4 2023 to Q1 2024.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Carnival Corp. & plc net cash provided by (used in) financing activities increased from Q3 2023 to Q4 2023 and from Q4 2023 to Q1 2024.