XML 50 R13.htm IDEA: XBRL DOCUMENT
v3.21.4

Debt | 12 Months Ended
--- | ---
Nov. 30, 2021
Debt Disclosure [Abstract] |
Debt | Debt
|  |  | November 30,
(in millions) | Maturity |  | Rate (a) (c) |  | 2021 |  | 2020
Secured Debt |  |  |  |  |  |  |
Notes |  |  |  |  |  |  |
Notes | Apr 2023 |  | 11.5% |  | $ | — |  |  | $ | 4,000 |
Notes | Feb 2026 |  | 10.5% |  | 775 |  |  | 775 |
EUR Notes | Feb 2026 |  | 10.1% |  | 481 |  |  | 508 |
Notes | Jun 2027 |  | 7.9% |  | 192 |  |  | 192 |
Notes | Aug 2027 |  | 9.9% |  | 900 |  |  | 900 |
Notes | Aug 2028 |  | 4.0% |  | 2,406 |  |  | — |
Loans |  |  |  |  |  |  |
EUR fixed rate | Jul 2024 - May 2025 |  | 5.5 - 6.2% |  | 98 |  |  | 136 |
EUR floating rate | Jun 2025 - Oct 2026 |  | EURIBOR + 2.7 - 3.8% |  | 951 |  |  | 1,026 |
Floating rate | Jun 2025 - Oct 2028 |  | LIBOR + 3.0 - 3.3% |  | 4,137 |  |  | 1,855 |
Total Secured Debt |  |  |  |  | 9,939 |  |  | 9,393 |
Unsecured Debt |  |  |  |  |  |  |
Revolver |  |  |  |  |  |  |
Facility | (b) |  | LIBOR + 0.7% |  | 2,790 |  |  | 3,083 |
Notes |  |  |  |  |  |  |
EUR Notes | Feb 2021 |  | 1.6% |  | — |  |  | 429 |
EUR Notes | Nov 2022 |  | 1.9% |  | 622 |  |  | 658 |
Convertible Notes | Apr 2023 |  | 5.8% |  | 522 |  |  | 537 |
Notes | Oct 2023 |  | 7.2% |  | 125 |  |  | 125 |
Notes | Mar 2026 |  | 7.6% |  | 1,450 |  |  | 1,450 |
EUR Notes | Mar 2026 |  | 7.6% |  | 566 |  |  | 598 |
Notes | Mar 2027 |  | 5.8% |  | 3,500 |  |  | — |
Notes | Jan 2028 |  | 6.7% |  | 200 |  |  | 200 |
Notes | May 2029 |  | 6.0% |  | 2,000 |  |  | — |
EUR Notes | Oct 2029 |  | 1.0% |  | 679 |  |  | 718 |
Loans |  |  |  |  |  |  |
EUR fixed rate | Mar 2021 - Sep 2021 |  | 0.3 - 3.9% |  | — |  |  | 32 |
Floating rate | Feb 2023 - Sep 2024 |  | LIBOR + 3.8 - 4.5% |  | 590 |  |  | 300 |
GBP floating rate | Feb 2025 |  | GBP LIBOR + 0.9% |  | 467 |  |  | 881 |
EUR floating rate | Dec 2021 - Mar 2026 |  | EURIBOR + 0.3 - 4.8% |  | 1,375 |  |  | 1,860 |
Export Credit Facilities |  |  |  |  |  |  |
Floating rate | Feb 2022 - Dec 2031 |  | LIBOR + 0.5 - 1.5% |  | 1,363 |  |  | 1,138 |
EUR floating rate | Feb 2022 - Dec 2032 |  | EURIBOR + 0.2 - 1.6% |  | 2,742 |  |  | 1,891 |
Fixed rate | Aug 2027 - Dec 2032 |  | 2.4 - 3.4% |  | 3,488 |  |  | 3,131 |
EUR fixed rate | Feb 2031 - Jul 2033 |  | 1.1 - 1.6% |  | 1,551 |  |  | 1,159 |
Total Unsecured Debt |  |  |  |  | 24,031 |  |  | 18,188 |
Total Debt |  |  |  |  | 33,970 |  |  | 27,581 |
Less: unamortized debt issuance costs and discounts |  |  |  |  | (744) |  |  | (624) |
Total Debt, net of unamortized debt issuance costs and discounts |  |  |  | 33,226 |  |  | 26,957 |
Less: short-term borrowings |  |  |  |  | (2,790) |  |  | (3,084) |
Less: current portion of long-term debt |  |  |  |  | (1,927) |  |  | (1,742) |
Long-Term Debt |  |  |  |  | $ | 28,509 |  |  | $ | 22,130 |
The scheduled maturities of our debt are as follows:
| November 30, 2021 |  |  |  |  |  |  |  |  |  |  |  |
(in millions) | Rate (a) (c) |  | 2022 |  | 2023 |  | 2024 |  | 2025 |  | 2026 |  | Thereafter
Secured Debt |  |  |  |  |  |  |  |  |  |  |  |  |
Notes |  |  |  |  |  |  |  |  |  |  |  |  |
Notes | 10.5% |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 775 |  |  | $ | — |
EUR Notes | 10.1% |  | — |  |  | — |  |  | — |  |  | — |  |  | 481 |  |  | — |
Notes | 7.9% |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 192 |
Notes | 9.9% |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 900 |
Notes | 4.0% |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 2,406 |
Loans |  |  |  |  |  |  |  |  |  |  |  |  |
EUR fixed rate | 5.5 - 6.2% |  | 30 |  |  | 30 |  |  | 30 |  |  | 8 |  |  | — |  |  | — |
EUR floating rate | EURIBOR + 2.7 - 3.8% |  | 20 |  |  | 20 |  |  | 20 |  |  | 878 |  |  | 11 |  |  | — |
Floating rate | LIBOR + 3.0 - 3.3% |  | 36 |  |  | 42 |  |  | 42 |  |  | 1,804 |  |  | 23 |  |  | 2,191 |
Total Secured Debt |  |  | 86 |  |  | 92 |  |  | 92 |  |  | 2,690 |  |  | 1,290 |  |  | 5,688 |
Unsecured Debt |  |  |  |  |  |  |  |  |  |  |  |  |
Revolver |  |  |  |  |  |  |  |  |  |  |  |  |
Facility | LIBOR + 0.7% |  | — |  |  | — |  |  | 2,790 |  |  | — |  |  | — |  |  | — |
Notes |  |  |  |  |  |  |  |  |  |  |  |  |
EUR Notes | 1.9% |  | 622 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | — |
Convertible Notes | 5.8% |  | — |  |  | 522 |  |  | — |  |  | — |  |  | — |  |  | — |
Notes | 7.2% |  | — |  |  | 125 |  |  | — |  |  | — |  |  | — |  |  | — |
Notes | 7.6% |  | — |  |  | — |  |  | — |  |  | — |  |  | 1,450 |  |  | — |
EUR Notes | 7.6% |  | — |  |  | — |  |  | — |  |  | — |  |  | 566 |  |  | — |
Notes | 5.8% |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 3,500 |
Notes | 6.7% |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 200 |
Notes | 6.0% |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 2,000 |
EUR Notes | 1.0% |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 679 |
Loans |  |  |  |  |  |  |  |  |  |  |  |  |
Floating rate | LIBOR + 3.8 - 4.5% |  | — |  |  | 290 |  |  | 300 |  |  | — |  |  | — |  |  | — |
GBP floating rate | GBP LIBOR + 0.9% |  | — |  |  | — |  |  | 93 |  |  | 374 |  |  | — |  |  | — |
EUR floating rate | EURIBOR + 0.3 - 4.8% |  | 413 |  |  | 490 |  |  | 189 |  |  | 189 |  |  | 94 |  |  | — |
Export Credit Facilities |  |  |  |  |  |  |  |  |  |  |  |  |
Floating rate | LIBOR + 0.5 - 1.5% |  | 202 |  |  | 246 |  |  | 246 |  |  | 186 |  |  | 163 |  |  | 406 |
EUR floating rate | EURIBOR + 0.2 - 1.6% |  | 269 |  |  | 468 |  |  | 441 |  |  | 364 |  |  | 317 |  |  | 952 |
Fixed rate | 2.4 - 3.4% |  | 260 |  |  | 387 |  |  | 387 |  |  | 387 |  |  | 387 |  |  | 1,596 |
EUR fixed rate | 1.1 - 1.6% |  | 74 |  |  | 144 |  |  | 144 |  |  | 144 |  |  | 144 |  |  | 832 |
Total Unsecured Debt |  |  | 1,840 |  |  | 2,673 |  |  | 4,590 |  |  | 1,642 |  |  | 3,120 |  |  | 10,165 |
Total Debt |  |  | $ | 1,927 |  |  | $ | 2,765 |  |  | $ | 4,682 |  |  | $ | 4,332 |  |  | $ | 4,411 |  |  | $ | 15,854 |
(a)Substantially all of our variable debt has a 0.0% to 0.75% floor. (b)Amounts outstanding under our $1.7 billion, €1.0 billion and £0.2 billion multi-currency revolving credit facility (the “Revolving Facility”) were drawn in 2020 for an initial six-month term. We may continue to re-borrow or otherwise utilize available amounts under the Revolving Facility through August 2024, subject to satisfaction of the conditions in the facility. We had $0.2 billion available for borrowing under our Revolving Facility as of November 30, 2021. The Revolving Facility also includes an emissions linked margin adjustment whereby, after the initial applicable margin is set per the margin pricing grid, the margin may be adjusted based on performance in achieving certain agreed annual carbon emissions goals. We are required to pay a commitment fee on any unutilized portion. (c)The above debt tables do not include the impact of our foreign currency and interest rate swaps. The interest rates on some of our debt, and in the case of our Revolving Facility, fluctuate based on the applicable rating of senior unsecured long-term securities of Carnival Corporation or Carnival plc. Secured Debt Our secured debt is secured on a first-priority basis by collateral, which includes vessels and material intellectual property with a net book value of approximately $25.6 billion as of November 30, 2021 and certain other assets. Repricing of 2025 Secured Term Loan In June 2021, we entered into an amendment to reprice our $2.8 billion 2025 Secured Term Loan (the “2025 Secured Term Loan”). The amended U.S. dollar tranche bears interest at a rate per annum equal to LIBOR (with a 0.75% floor) plus 3%. The amended euro tranche bears interest at a rate per annum equal to EURIBOR (with a 0% floor) plus 3.75%. 2028 Senior Secured Notes In July 2021, we issued $2.4 billion aggregate principal amount of 4% first-priority senior secured notes due in 2028 (the “2028 Senior Secured Notes”). We used the net proceeds from the issuance to purchase $2.0 billion aggregate principal amount of the 2023 Senior Secured Notes and to pay accrued interest on such notes and related fees and expenses. The 2028 Senior Secured Notes mature on August 1, 2028. 2028 Senior Secured Term Loan In October 2021, we borrowed an aggregate principal amount of $2.3 billion under a new term loan. We used the net proceeds from this borrowing to redeem the $2.0 billion outstanding aggregate principal amount of the 2023 Senior Secured Notes and to pay accrued interest on such notes and related fees and expenses. Borrowings under the new term loan bear interest at a rate per annum equal to LIBOR (with a 0.75% floor) plus 3.25% and mature on October 18, 2028. Unsecured Debt 2027 Senior Unsecured Notes In February 2021, we issued an aggregate principal amount of $3.5 billion senior unsecured notes that mature on March 1, 2027 (the “2027 Senior Unsecured Notes”). The 2027 Senior Unsecured Notes bear interest at a rate of 5.75% per year. 2029 Senior Unsecured Notes In November 2021, we issued an aggregate principal amount of $2.0 billion senior unsecured notes that mature on May 1, 2029 (the “2029 Senior Unsecured Notes”), intended to refinance various 2022 and other debt maturities. The 2029 Senior Unsecured Notes bear interest at a rate of 6% per year and are callable beginning November 1, 2024. Export Credit Facility Borrowing In December 2020, we borrowed $1.5 billion under export credit facilities due in semi-annual installments through 2033. In July 2021, we borrowed $544 million under an export credit facility due in semi-annual installments through 2033. Debt Holidays In 2021, we amended all of our export credit facilities to defer approximately $1.0 billion of principal payments that would otherwise have been due over a one year period commencing April 1, 2021 until March 31, 2022, with repayments to be made over the following five years. The cumulative deferred principal amount of the debt holiday amendments, inclusive of the amendments entered into in 2020, is approximately $1.7 billion. In addition, these amendments aligned the financial covenants of all our export credit facilities with our other facilities. Convertible Notes In 2020, we issued $2.0 billion aggregate principal amount of 5.75% convertible senior notes due 2023 (the “Convertible Notes”). The Convertible Notes mature on April 1, 2023, unless earlier repurchased or redeemed by us or earlier converted in accordance with their terms prior to the maturity date. Since April 2020, we have had repurchases and conversions of convertible debt as a result of which the principal amount of debt decreased by $1.5 billion. The Convertible Notes are convertible by holders, subject to the conditions described within the indenture that governs the Convertible Notes, into cash, shares of Carnival Corporation common stock, or a combination thereof, at our election. The Convertible Notes have an initial conversion rate of 100 shares of Carnival Corporation common stock per $1,000 principal amount of the Convertible Notes, equivalent to an initial conversion price of $10 per share of common stock. The initial conversion price is subject to certain anti-dilutive adjustments and may also increase if the Convertible Notes are converted in connection with a tax redemption or certain corporate events. As of November 30, 2021, a condition allowing holders of the Convertible Notes to convert has been met and therefore the Convertible Notes are convertible. Refer to Note 15 - “Supplemental Cash Flow Information” for additional detail on transactions related to the Convertible Notes. We may redeem the Convertible Notes, in whole but not in part, at any time on or prior to December 31, 2022 at a redemption price equal to 100% of the principal amount thereof, plus accrued and unpaid interest to the redemption date, if we or any guarantor would have to pay any additional amounts on the Convertible Notes due to a change in tax laws, regulations or rulings or a change in the official application, administration or interpretation thereof. We account for the Convertible Notes as separate liability and equity components. We determined the car rying amount of the liability component as the present value of its cash flows. The carrying amount of the equity component representing the conversion option was $286 million on the date of issuance and was calculated by deducting the carrying value of the liability component from the initial proceeds from the Convertible Notes. The excess of the principal amount of the Convertible Notes over the carrying amount of the liability component represents a debt discount that is amortized to interest expense over the term of the Convertible Notes under the effective interest rate method using an effective annual interest rate of 12.9%. The carrying amount of the equity component was reduced to zero in conjunction with the partial repurchase of Convertible Notes in August 2020 because at the time of repurchase, the fair value of the equity component for the portion of the Convertible Notes that was repurchased, exceeded the total amount of the equity component recorded at the time the Convertible Notes were issued. The net carrying value of the liability component of the Convertible Notes was as follows:
|  | November 30,
(in millions) |  | 2021 |  | 2020
Principal |  | $ | 522 |  |  | $ | 537 |
Less: Unamortized debt discount |  | (45) |  |  | (76) |
|  | $ | 478 |  |  | $ | 461 |
The interest expense recognized related to the Convertible Notes was as follows:
|  | November 30,
(in millions) |  | 2021 |  | 2020
Contractual interest expense |  | $ | 31 |  |  | $ | 58 |
Amortization of debt discount |  | 29 |  |  | 50 |
|  | $ | 60 |  |  | $ | 109 |
As of November 30, 2021, the if-converted value above par was $398 million on available shares of 52 million for the Convertible Notes. Covenant Compliance Our Revolving Facility, unsecured loans and our export credit facilities, as of January 13, 2022, contain one or more covenants that require us to: •Maintain minimum interest coverage (EBITDA to consolidated net interest charges (the “Interest Coverage Covenant”)) at the end of each fiscal quarter from February 28, 2023, at a ratio of not less than 2.0 to 1.0 for the February 28, 2023 and May 31, 2023 testing dates, 2.5 to 1.0 for the August 31, 2023 and November 30, 2023 testing dates, and 3.0 to 1.0 for the February 28, 2024 testing date onwards, or through their respective maturity dates •Maintain minimum shareholders’ equity of $5.0 billion •From the November 30, 2021 testing date until the May 31, 2023 testing date, the Debt to Capital Covenant is not to exceed 75%, following which it will be tested at levels which decline ratably to 65% from the May 31, 2024 testing date onwards •Maintain minimum liquidity of $1.0 billion through February 29, 2024 •Adhere to certain restrictive covenants through November 30, 2024 •Restrict the granting of guarantees and security interests for certain of our outstanding debt through November 30, 2024 •Limit the amounts of our secured assets as well as secured and other indebtedness At November 30, 2021, we were in compliance with the applicable covenants under our debt agreements. Generally, if an event of default under any debt agreement occurs, then, pursuant to cross default acceleration clauses, substantially all of our outstanding debt and derivative contract payables could become due, and all debt and derivative contracts could be terminated. Any financial covenant amendment may lead to increased costs, increased interest rates, additional restrictive covenants and other available lender protections that would be applicable. Carnival Corporation or Carnival plc and certain of our subsidiaries have guaranteed substantially all of our indebtedness.

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for information about short-term and long-term debt arrangements, which includes amounts of borrowings under each line of credit, note payable, commercial paper issue, bonds indenture, debenture issue, own-share lending arrangements and any other contractual agreement to repay funds, and about the underlying arrangements, rationale for a classification as long-term, including repayment terms, interest rates, collateral provided, restrictions on use of assets and activities, whether or not in compliance with debt covenants, and other matters important to users of the financial statements, such as the effects of refinancing and noncompliance with debt covenants. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -URI http://asc.fasb.org/topic&trid=2208564 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1B -Subparagraph (h) -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495323-112611 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1C -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495334-112611 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1I -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495371-112611 Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1I -Subparagraph (d) -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495371-112611 Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(c)) -URI http://asc.fasb.org/extlink&oid=120395691&loc=d3e23780-122690 Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1B -Subparagraph (g) -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495323-112611 Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1C -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495334-112611 Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1C -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495334-112611 Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1E -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495348-112611 Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1B -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495323-112611 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1I -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495371-112611 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 20 -Section 50 -Paragraph 1B -Subparagraph (i) -URI http://asc.fasb.org/extlink&oid=123466505&loc=SL123495323-112611 + Details
Name: | us-gaap_DebtDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration