MIAMI, Sept. 23, 2014 /PRNewswire/ -- Carnival Corporation & plc (NYSE/LSE: CCL; NYSE: CUK) announced non-GAAP net income of $1.2 billion, or $1.58 diluted EPS for the third quarter of 2014 compared to non-GAAP net income for the third quarter of 2013 of $1.1 billion, or $1.38 diluted EPS. For the third quarter of 2014, U.S. GAAP net income, which included net unrealized gains on fuel derivatives of $15 million, was $1.2 billion, or $1.60 diluted EPS. For the third quarter of 2013, U.S. GAAP net income, which included impairments net of unrealized gains on fuel derivatives of $139 million, was $934 million, or $1.20 diluted EPS. Revenues for the third quarter of 2014 were $4.9 billion, compared with $4.7 billion the prior year.

Carnival Corporation & plc President and Chief Executive Officer Arnold Donald noted, "Strong close-in demand and higher onboard spending helped drive significantly better than expected third quarter results and 15 percent year-over-year earnings improvement. Our Asia operations performed particularly well during the quarter, driven by a double-digit yield increase in our China program, further solidifying our industry leading presence in this important emerging cruise market. Our continental European operations also enjoyed strong yield and profit improvement in the quarter, reflecting continued progress for the Costa brand. In addition, our summer Caribbean product successfully attracted nearly 20 percent more guests than the prior year, reinforcing the popularity of the world's largest cruising region," Donald added.

Key metrics for the third quarter 2014 compared to the prior year were as follows:


    --  On a constant dollar basis, net revenue yields (net revenue per
        available lower berth day or "ALBD") increased 1.8 percent for 3Q 2014,
        better than June guidance of flat to down 1 percent. Gross revenue
        yields increased 2.5 percent in current dollars.
    --  Net cruise costs excluding fuel per ALBD increased 0.5 percent in
        constant dollars, better than June guidance of up 1 to 2 percent due to
        the timing of certain expenses. Gross cruise costs including fuel per
        ALBD in current dollars decreased 5.8 percent.
    --  Fuel prices declined 3.5 percent to $650 per metric ton for 3Q 2014 from
        $674 per metric ton in 3Q 2013 and were less than June guidance of $673
        per metric ton.
    --  Fuel consumption per ALBD decreased over 3 percent in 3Q 2014 compared
        to the prior year.

During the third quarter, YouGov's BrandIndex ranked Carnival Cruise Lines the most-improved U.S. brand in consumer perception in its mid-year 2014 Buzz Rankings Report. A number of initiatives introduced by Carnival Cruise Lines, such as the Great Vacation Guarantee, Carnival LIVE Concert Series, Camp Ocean and Seuss at Sea, appear to be resonating with consumers. In addition, Princess Cruises recently announced an agreement with Italian shipbuilder Fincantieri to construct a new 3,600-berth vessel, which will enter service in 2017 based on the highly popular design platform introduced by sister ships Royal Princess and Regal Princess. In keeping with the company's strategy for measured capacity growth, this is the only newbuild scheduled to be delivered in 2017.

In June, Seabourn signed a multi-year agreement with UNESCO (United Nations Educational Scientific and Cultural Organization) to support the organization's mission of safeguarding unique cultural and natural features around the world. That announcement came on the heels of a five year agreement to support The Nature Conservancy's global marine protection priorities. These programs, combined with the company's commitment to install exhaust gas cleaning technology on more than 70 ships, are among many initiatives underway to support the preservation of marine, environmental and cultural resources around the globe.

Outlook
Based on the strength of third quarter net revenue yields and current booking trends, the company has increased its expectations for full year 2014 net revenue yields on a constant dollar basis to be in line with the prior year, from its previous guidance of down slightly. Excluding fuel, the company expects full year net cruise costs per ALBD to be slightly higher compared to the prior year on a constant dollar basis. Taking the above factors into consideration, the company has increased its forecast for full year 2014 non-GAAP diluted earnings per share to be in the range of $1.84 to $1.88, better than both June guidance of $1.60 to $1.75 and 2013 non-GAAP diluted earnings per share of $1.58.

At this time, cumulative advance bookings for the first half of 2015 are ahead of the prior year at higher prices. Over the last quarter, fleetwide booking volumes for the first half of 2015 have been running ahead of the prior year at higher prices.

"The sustained improvement in booking trends as we have progressed through the year combined with yield increases in the second half of 2014 builds confidence that we will see continued yield growth in 2015 and beyond," said Donald. He also noted that new product initiatives and innovative marketing campaigns implemented across the brands over the past year are driving the improvement in consumer demand and pricing trends.

For fiscal 2015, net cruise costs excluding fuel per ALBD are expected to increase approximately three percent due primarily to a significantly higher level of dry-dock days scheduled next year to install new air emissions technology as well as other technology designed to improve fuel efficiency. The company expects the exhaust gas cleaning system or scrubber technology will be installed on approximately 70 percent of its fleet by 2016, thus enabling the company to meet the 2015 stricter air emissions standards as well as mitigate escalating fuel costs that will result from the new requirements. The company anticipates the new regulations will result in higher fuel costs in 2015 of approximately $0.10 per share with that increase expected to be reduced by half in 2016 and mostly offset in 2017 based on the system roll-out. Also, in 2016, the company will revert back to a more normalized dry-dock schedule, which will offset approximately half of the increase in 2015 net cruise costs excluding fuel.

"Our implementation of the air emissions technology is a sound investment in our company's future and more importantly it will benefit the environment for years to come," said Donald. "These technology investments are laying a solid foundation towards sustainable earnings improvement. Combined with our other strategic initiatives designed to foster revenue growth and contain costs, we are gaining momentum towards our goal of achieving double digit returns on investment over time," Donald added.

Fourth Quarter 2014 Outlook
Fourth quarter constant dollar net revenue yields are expected to be up 1.5 to 2.5 percent compared to the prior year. Net cruise costs excluding fuel per ALBD for the fourth quarter are expected to be lower by 1.0 to 2.0 percent on a constant dollar basis compared to the prior year.

Based on the above factors, the company expects non-GAAP diluted earnings for the fourth quarter 2014 to be in the range of $0.15 to $0.19 per share versus 2013 non-GAAP earnings of $0.04 per share.

Selected Key Forecast Metrics



                                              Fourth Quarter
                                                    2014
                                             ---------------

    Year over year change: Current Constant
                           Dollars  Dollars
                           -------  -------

    Net revenue yields                0.5 to                 1.5 to 2.5
                                       1.5 %                          %

    Net cruise costs excl.          (2.0) to                 (1.0) to
     fuel /ALBD                       (3.0)%                      (2.0)%


                                  Full Year 2014     Fourth Quarter 2014
                                  --------------     -------------------

    Fuel price per metric ton                   $650                      $635

    Fuel consumption (metric tons
     in thousands)                             3,200                       800

    Currency:   Euro                   $1.35 to EUR1            $1.30 to EUR1

                       Sterling        $1.66 to BPS1            $1.63 to BPS1

Conference Call
The company has scheduled a conference call with analysts at 10:00 a.m. EDT (3:00 p.m. BST) today to discuss its 2014 third quarter results. This call can be listened to live, and additional information can be obtained, via Carnival Corporation & plc's Web site at www.carnivalcorp.com and www.carnivalplc.com.

Carnival Corporation & plc is the largest cruise company in the world, with a portfolio of cruise brands in North America, Europe, Australia and Asia, comprised of Carnival Cruise Lines, Holland America Line, Princess Cruises, Seabourn, AIDA Cruises, Costa Cruises, Cunard, Ibero Cruises, P&O Cruises (Australia) and P&O Cruises (UK).

Together, these brands operate 101 ships totaling 212,000 lower berths with eight new ships scheduled to be delivered between 2014 and 2017. Carnival Corporation & plc also operates Holland America Princess Alaska Tours, the leading tour companies in Alaska and the Canadian Yukon. Traded on both the New York and London Stock Exchanges, Carnival Corporation & plc is the only group in the world to be included in both the S&P 500 and the FTSE 100 indices. Additional information can be found on www.carnival.com, www.hollandamerica.com, www.princess.com, www.seabourn.com, www.aida.de, www.costacruise.com, www.cunard.com, www.iberocruceros.com, www.pocruises.com.au and www.pocruises.com.

Cautionary Note Concerning Factors That May Affect Future Results

Carnival Corporation and Carnival plc and their respective subsidiaries are referred to collectively in this release as "Carnival Corporation & plc," "our," "us" and "we." Some of the statements, estimates or projections contained in this release are "forward-looking statements" that involve risks, uncertainties and assumptions with respect to us, including some statements concerning future results, outlooks, plans, goals and other events which have not yet occurred. These statements are intended to qualify for the safe harbors from liability provided by Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical facts are statements that could be deemed forward-looking. These statements are based on current expectations, estimates, forecasts and projections about our business and the industry in which we operate and the beliefs and assumptions of our management. We have tried, whenever possible, to identify these statements by using words like "will," "may," "could," "should," "would," "believe," "depends," "expect," "goal," "anticipate," "forecast," "project," "future," "intend," "plan," "estimate," "target," "indicate" and similar expressions of future intent or the negative of such terms.

Forward-looking statements include those statements that may impact, among other things, the forecasting of our non-GAAP earnings per share; net revenue yields; booking levels; pricing; occupancy; operating, financing and tax costs, including fuel expenses; net cruise costs per available lower berth day; estimates of ship depreciable lives and residual values; liquidity; goodwill, ship and trademark fair values and outlook. Because forward-looking statements involve risks and uncertainties, there are many factors that could cause our actual results, performance or achievements to differ materially from those expressed or implied in this release. These factors include, but are not limited to, the following:


    --  general economic and business conditions;
    --  increases in fuel prices;
    --  incidents, the spread of contagious diseases and threats thereof,
        adverse weather conditions or other natural disasters and other
        incidents affecting the health, safety, security and satisfaction of
        guests and crew;
    --  the international political climate, armed conflicts, terrorist and
        pirate attacks, vessel seizures, and threats thereof, and other world
        events affecting the safety and security of travel;
    --  negative publicity concerning the cruise industry in general or us in
        particular, including any adverse environmental impacts of cruising;
    --  litigation, enforcement actions, fines or penalties;
    --  economic, market and political factors that are beyond our control,
        which could increase our operating, financing and other costs;
    --  changes in and compliance with laws and regulations relating to the
        protection of persons with disabilities, employment, environment,
        health, safety, security, tax and other regulations under which we
        operate;
    --  our inability to implement our shipbuilding programs and ship repairs,
        maintenance and refurbishments on terms that are favorable or consistent
        with our expectations;
    --  increases to our repairs and maintenance expenses and refurbishment
        costs as our fleet ages;
    --  lack of continuing availability of attractive, convenient and safe port
        destinations on terms that are favorable or consistent with our
        expectations;
    --  continuing financial viability of our travel agent distribution system,
        air service providers and other key vendors in our supply chain and
        reductions in the availability of, and increases in the prices for, the
        services and products provided by these vendors;
    --  disruptions and other damages to our information technology and other
        networks and operations, and breaches in data security;
    --  failure to keep pace with developments in technology;
    --  competition from and overcapacity in the cruise ship and land-based
        vacation industry;
    --  loss of key personnel or our ability to recruit or retain qualified
        personnel;
    --  union disputes and other employee relation issues;
    --  disruptions in the global financial markets or other events that may
        negatively affect the ability of our counterparties and others to
        perform their obligations to us;
    --  the continued strength of our cruise brands and our ability to implement
        our brand strategies;
    --  additional risks to our international operations not generally
        applicable to our U.S. operations;
    --  geographic regions in which we try to expand our business may be slow to
        develop and ultimately not develop how we expect;
    --  our decisions to self-insure against various risks or our inability to
        obtain insurance for certain risks at reasonable rates;
    --  fluctuations in foreign currency exchange rates;
    --  whether our future operating cash flow will be sufficient to fund future
        obligations and whether we will be able to obtain financing, if
        necessary, in sufficient amounts and on terms that are favorable or
        consistent with our expectations;
    --  risks associated with the dual listed company arrangement and
    --  uncertainties of a foreign legal system as Carnival Corporation and
        Carnival plc are not U.S. corporations.

Forward-looking statements should not be relied upon as a prediction of actual results. Subject to any continuing obligations under applicable law or any relevant stock exchange rules, we expressly disclaim any obligation to disseminate, after the date of this release, any updates or revisions to any such forward-looking statements to reflect any change in expectations or events, conditions or circumstances on which any such statements are based.



                                                                                                   CARNIVAL CORPORATION & PLC

                                                                                                CONSOLIDATED STATEMENTS OF INCOME

                                                                                                           (UNAUDITED)

                                                                                              (in millions, except per share data)


                                                                                                                                       Three Months Ended          Nine Months Ended

                                                                                                                                                August 31,                          August 31,
                                                                                                                                     ----------                   ----------

                                                                                                                                      2014                   2013                   2014           2013
                                                                                                                                      ----                   ----                   ----           ----

    Revenues

         Cruise

              Passenger tickets                                                                                                     $3,719                 $3,598                 $9,144         $8,951

              Onboard and other                                                                                                      1,084                    987                  2,839          2,670

         Tour and other                                                                                                                144                    141                    182            177
                                                                                                                                       ---                    ---                    ---            ---

                                                                                                                                     4,947                  4,726                 12,165         11,798
                                                                                                                                     -----                  -----                 ------         ------

    Operating Costs and Expenses

         Cruise

               Commissions, transportation and other                                                                                   638                    654                  1,779          1,777

               Onboard and other                                                                                                       165                    144                    392            385

               Fuel                                                                                                                    518                    544                  1,569          1,659

               Payroll and related                                                                                                     485                    464                  1,450          1,378

               Food                                                                                                                    265                    259                    761            740

               Other ship operating                                                                                                    599                    769                  1,825          1,951

         Tour and other                                                                                                                 84                     83                    130            113
                                                                                                                                       ---                    ---                    ---            ---

                                                                                                                                     2,754                  2,917                  7,906          8,003

         Selling and administrative                                                                                                    481                    439                  1,507          1,347

         Depreciation and amortization                                                                                                 414                    406                  1,227          1,186

         Ibero trademark impairment charges                                                                                              -                    13                      -            13
                                                                                                                                       ---                   ---                    ---           ---

                                                                                                                                     3,649                  3,775                 10,640         10,549
                                                                                                                                     -----                  -----                 ------         ------

    Operating Income                                                                                                                 1,298                    951                  1,525          1,249
                                                                                                                                     -----                    ---                  -----          -----


    Nonoperating (Expense) Income

         Interest income                                                                                                                 2                      2                      6              7

         Interest expense, net of capitalized interest                                                                                (69)                  (76)                 (213)         (237)

         Gains on fuel derivatives, net                                                                                                 15                     64                     10              5

         Other income (expense), net                                                                                                     1                    (6)                    12            (9)
                                                                                                                                       ---                    ---                    ---            ---


                                                                                                                                      (51)                  (16)                 (185)         (234)
                                                                                                                                       ---                    ---                   ----           ----


    Income Before Income Taxes                                                                                                       1,247                    935                  1,340          1,015


    Income Tax Expense, Net                                                                                                              -                   (1)                   (2)           (3)
                                                                                                                                       ---                   ---                    ---            ---


    Net Income                                                                                                                      $1,247                   $934                 $1,338         $1,012
                                                                                                                                    ======                   ====                 ======         ======


    Earnings Per Share

         Basic                                                                                                                       $1.61                  $1.20                  $1.72          $1.31
                                                                                                                                     =====                  =====                  =====          =====

         Diluted                                                                                                                     $1.60                  $1.20                  $1.72          $1.30
                                                                                                                                     =====                  =====                  =====          =====


    Non-GAAP Earnings Per Share-Diluted  (a)                                                                                         $1.58                  $1.38                  $1.69          $1.54
                                                                                                                                     =====                  =====                  =====          =====


    Dividends Declared Per Share                                                                                                     $0.25                  $0.25                  $0.75          $0.75
                                                                                                                                     =====                  =====                  =====          =====


    Weighted-Average Shares Outstanding - Basic                                                                                        776                    775                    776            775
                                                                                                                                       ===                    ===                    ===            ===

    Weighted-Average Shares Outstanding - Diluted                                                                                    778                    777                    778            777
                                                                                                                                     ===                    ===                    ===            ===


    (a)      See the U.S. GAAP net income to non-GAAP net income reconciliation in the Non-GAAP Financial Measures included herein.



                                                                                CARNIVAL CORPORATION & PLC

                                                                                CONSOLIDATED BALANCE SHEETS

                                                                                        (UNAUDITED)

                                                                             (in millions, except par values)


                                                                                                              August 31, November 30,

                                                                                                                    2014          2013
                                                                                                                    ----          ----

    ASSETS

    Current Assets

        Cash and cash equivalents                                                                                   $436          $462

        Trade and other receivables, net                                                                             355           405

        Insurance recoverables                                                                                       123           381

        Inventories                                                                                                  358           374

        Prepaid expenses and other                                                                                   330           315
                                                                                                                     ---           ---

            Total current assets                                                                                   1,602         1,937
                                                                                                                   -----         -----


    Property and Equipment, Net                                                                                   33,073        32,905


    Goodwill                                                                                                       3,199         3,210


    Other Intangibles                                                                                              1,292         1,292


    Other Assets                                                                                                     831           760
                                                                                                                     ---           ---

                                                                                                                 $39,997       $40,104
                                                                                                                 =======       =======


    LIABILITIES AND SHAREHOLDERS' EQUITY

    Current Liabilities

        Short-term borrowings                                                                                       $146           $60

        Current portion of long-term debt                                                                          1,754         1,408

        Accounts payable                                                                                             610           639

        Claims reserve                                                                                               225           456

        Accrued liabilities and other                                                                              1,191         1,126

        Customer deposits                                                                                          3,130         3,031
                                                                                                                   -----         -----

                    Total current liabilities                                                                      7,056         6,720
                                                                                                                   -----         -----


    Long-Term Debt                                                                                                 6,967         8,092


    Other Long-Term Liabilities                                                                                      817           736


    Shareholders' Equity

        Common stock of Carnival Corporation, $0.01 par value; 1,960 shares

            authorized; 652 shares at 2014 and 651 shares at 2013 issued                                               7             7

        Ordinary shares of Carnival plc, $1.66 par value; 216 shares at 2014

            and 2013 issued                                                                                          358           358

        Additional paid-in capital                                                                                 8,369         8,325

        Retained earnings                                                                                         19,538        18,782

        Accumulated other comprehensive (loss) income                                                               (28)          161

        Treasury stock, 59 shares at 2014 and 2013 of Carnival Corporation

            and 32 shares at 2014 and 2013 of Carnival plc, at cost                                              (3,087)      (3,077)
                                                                                                                  ------        ------

                 Total shareholders' equity                                                                       25,157        24,556
                                                                                                                  ------        ------

                                                                                                                 $39,997       $40,104
                                                                                                                 =======       =======



                                                      CARNIVAL CORPORATION & PLC

                                                          OTHER INFORMATION


                                                                                 Three Months Ended   Nine Months Ended

                                                                                           August 31,         August 31,
                                                                                     ----------           ----------

                                                                                                 2014                       2013     2014      2013
                                                                                                 ----                       ----     ----      ----

    STATISTICAL INFORMATION

       ALBDs (in thousands) (a)                                                                19,671                     19,248   56,830    55,220

       Occupancy percentage (b)                                                                109.1%                    110.7%  104.8%   106.1%

       Passengers carried (in thousands)                                                        2,983                      2,881    7,943     7,550

       Fuel consumption in metric tons (in thousands)                                             797                        807    2,400     2,447

       Fuel consumption in metric tons per ALBD                                                 0.041                      0.042    0.042     0.044

       Fuel cost per metric ton consumed                                                         $650                       $674     $654      $678

       Currencies

               U.S. dollar to EUR1                                                              $1.35                      $1.32    $1.36     $1.32

               U.S. dollar to BPS1                                                              $1.69                      $1.54    $1.67     $1.55

               U.S. dollar to Australian dollar                                                 $0.94                      $0.92    $0.92     $1.00


    CASH FLOW INFORMATION

    Cash from operations                                                                       $1,120                       $803   $2,793    $2,359

    Capital expenditures                                                                         $348                       $364   $1,677    $1,812

    Dividends paid                                                                               $194                       $193     $582      $970


    (a)              ALBDs is a standard measure of
                     passenger capacity for the period,
                     which we use to perform rate and
                     capacity variance analyses to
                     determine the main non-capacity
                     driven factors that cause our cruise
                     revenues and expenses to vary. ALBDs
                     assume that each cabin we offer for
                     sale accommodates two passengers and
                     is computed by multiplying passenger
                     capacity by revenue-producing ship
                     operating days in the period.

    (b)              In accordance with cruise industry
                     practice, occupancy is calculated
                     using a denominator of ALBDs, which
                     assumes two passengers per cabin
                     even though some cabins can
                     accommodate three or more
                     passengers. Percentages in excess of
                     100% indicate that on average more
                     than two passengers occupied some
                     cabins.


                                                                                                      CARNIVAL CORPORATION & PLC

                                                                                                      NON-GAAP FINANCIAL MEASURES


    Consolidated gross and net revenue yields were computed by dividing the gross and net cruise revenues by ALBDs as follows (dollars in millions, except yields) (a)(b):


                                                                                                        Three Months Ended August 31,      Nine Months Ended August 31,
                                                                                                       -----------------------------      ----------------------------

                                                                                                                                 2014                                                        2014

                                                                                                                   Constant                                                           Constant

                                                                                                                                 2014                 Dollar                    2013          2014  Dollar                   2013
                                                                                                                                 ----                 ------                    ----          ----  ------                   ----

    Passenger ticket revenues                                                                                                  $3,719                              $3,659      $3,598        $9,144             $8,992       $8,951

    Onboard and other revenues                                                                                                  1,084                               1,072         987         2,839              2,812        2,670
                                                                                                                                -----                               -----         ---         -----              -----        -----

    Gross cruise revenues                                                                                                       4,803                               4,731       4,585        11,983             11,804       11,621
                                                                                                                                -----                               -----       -----        ------             ------       ------

    Less cruise costs

       Commissions, transportation and other                                                                                    (638)                              (628)      (654)      (1,779)           (1,745)     (1,777)

       Onboard and other                                                                                                        (165)                              (163)      (144)        (392)             (388)       (385)
                                                                                                                                 ----                                ----        ----          ----               ----         ----

                                                                                                                                (803)                              (791)      (798)      (2,171)           (2,133)     (2,162)
                                                                                                                                 ----                                ----        ----        ------             ------       ------


    Net passenger ticket revenues                                                                                               3,081                               3,031       2,944         7,365              7,247        7,174

    Net onboard and other revenues                                                                                                919                                 909         843         2,447              2,424        2,285
                                                                                                                                  ---                                 ---         ---         -----              -----        -----

    Net cruise revenues                                                                                                        $4,000                              $3,940      $3,787        $9,812             $9,671       $9,459
                                                                                                                               ======                              ======      ======        ======             ======       ======


    ALBDs                                                                                                                  19,671,265                          19,671,265  19,248,129    56,829,605         56,829,605   55,220,366
                                                                                                                           ==========                          ==========  ==========    ==========         ==========   ==========


    Gross revenue yields                                                                                                      $244.14                             $240.52     $238.20       $210.85            $207.70      $210.44

    % increase (decrease) vs. 2013                                                                                               2.5%                               1.0%                    0.2%            (1.3)%


    Net revenue yields                                                                                                        $203.35                             $200.30     $196.79       $172.65            $170.17      $171.28

    % increase (decrease) vs. 2013                                                                                               3.3%                               1.8%                    0.8%            (0.6)%


    Net passenger ticket revenue yields                                                                                       $156.62                             $154.08     $152.96        $129.6            $127.53      $129.91

    % increase (decrease) vs. 2013                                                                                               2.4%                               0.7%                  (0.2)%            (1.8)%


    Net onboard and other revenue yields                                                                                       $46.74                              $46.23      $43.83        $43.05             $42.65       $41.37

    % increase vs. 2013                                                                                                          6.6%                               5.5%                    4.1%              3.1%
    -------------------                                                                                                           ---                                 ---                      ---                ---



    Consolidated gross and net cruise costs and net cruise costs excluding fuel per ALBD were computed by dividing the gross and net cruise costs and net cruise costs excluding fuel by ALBDs as follows (dollars in millions, except costs per ALBD) (a) (b):


                                                                                                                             Three Months Ended August 31,       Nine Months Ended August 31,
                                                                                                                             -----------------------------      ----------------------------

                                                                                                                                                                                         2014                                                                                 2014

                                                                                                                                                                           Constant                                                                                    Constant

                                                                                                                                                         2014                Dollar                                          2013                                2014      Dollar           2013
                                                                                                                                                         ----                ------                                          ----                                ----      ------           ----

    Cruise operating expenses                                                                                                                          $2,670                           $2,637                              $2,834                              $7,776         $7,681       $7,890

    Cruise selling and administrative expenses                                                                                                            479                              473                                 436                               1,501          1,481        1,341
                                                                                                                                                          ---                              ---                                 ---                               -----          -----        -----

    Gross cruise costs                                                                                                                                  3,149                            3,110                               3,270                               9,277          9,162        9,231

    Less cruise costs included above

          Commissions, transportation and other                                                                                                         (638)                           (628)                              (654)                            (1,779)       (1,745)     (1,777)

          Onboard and other                                                                                                                             (165)                           (163)                              (144)                              (392)         (388)       (385)

          (Losses) gains on ship sales and ship                                                                                             ­-                                              -                              (176)                                 15             14        (178)
              impairments, net


    Net cruise costs                                                                                                                                    2,346                            2,319                               2,296                               7,121          7,043        6,891

    Less fuel                                                                                                                                           (518)                           (518)                              (544)                            (1,569)       (1,569)     (1,659)
                                                                                                                                                         ----                             ----                                ----                              ------         ------       ------

    Net cruise costs excluding fuel                                                                                                                    $1,828                           $1,801                              $1,752                              $5,552         $5,474       $5,232
                                                                                                                                                       ======                           ======                              ======                              ======         ======       ======


    ALBDs                                                                                                                                          19,671,265                       19,671,265                          19,248,129                          56,829,605     56,829,605   55,220,366
                                                                                                                                                   ==========                       ==========                          ==========                          ==========     ==========   ==========


    Gross cruise costs per ALBD                                                                                                                       $160.11                          $158.08                             $169.89                             $163.24        $161.21      $167.17

    % decrease vs. 2013                                                                                                                                (5.8)%                          (7.0)%                                                                (2.4)%        (3.6)%


    Net cruise costs per ALBD                                                                                                                         $119.32                          $117.86                             $119.34                             $125.29        $123.93      $124.79

    % (decrease) increase vs. 2013                                                                                                                       0.0%                          (1.2)%                                                                  0.4%        (0.7)%


    Net cruise costs excluding fuel per ALBD                                                                                                           $92.97                           $91.51                              $91.09                              $97.69         $96.32       $94.76

    % increase vs. 2013                                                                                                                                  2.1%                            0.5%                                                                  3.1%          1.6%
    -------------------                                                                                                                                   ---                              ---                                                                    ---            ---



     (See next page for Notes to
      Non-GAAP Financial Measures.)



                                                                                             CARNIVAL CORPORATION & PLC

                                                                                      NON-GAAP FINANCIAL MEASURES (CONTINUED)


    Non-GAAP fully diluted earnings per share was computed as follows (in millions, except per share data) (b):


                                                                                                                                 Three Months Ended      Nine Months Ended

                                                                                                                                      August 31,          August  31,
                                                                                                                              ----------             -----------

                                                                                                                                2014            2013       2014          2013
                                                                                                                                ----            ----       ----          ----

    Net income - diluted

        U.S. GAAP net income                                                                                                  $1,247            $934     $1,338        $1,012

    Losses (gains) on ship sales and ship impairments, net (c)                                                                     -            176       (15)          163

        Trademark and other impairment charges (d)                                                                                 -             27          -           27

        Unrealized gains on fuel derivatives, net (e)                                                                           (15)           (64)       (8)          (5)
                                                                                                                                 ---             ---        ---           ---

        Non-GAAP net income                                                                                                   $1,232          $1,073     $1,315        $1,197
                                                                                                                              ======          ======     ======        ======


    Weighted-average shares outstanding - diluted                                                                                778             777        778           777
                                                                                                                                 ===             ===        ===           ===


    Earnings per share - diluted

        U.S. GAAP earnings per share                                                                                           $1.60           $1.20      $1.72         $1.30

    Losses (gains) on ship sales and ship impairments, net (c)                                                                     -           0.23     (0.02)         0.21

        Trademark and other impairment charges (d)                                                                                 -           0.03          -         0.03

        Unrealized gains on fuel derivatives, net (e)                                                                         (0.02)         (0.08)    (0.01)            -
                                                                                                                               -----           -----      -----           ---

        Non-GAAP earnings per share                                                                                            $1.58           $1.38      $1.69         $1.54
                                                                                                                               =====           =====      =====         =====



    Notes to Non-GAAP Financial Measures


    (a)              We use net cruise revenues per ALBD
                     ("net revenue yields"), net cruise
                     costs per ALBD and net cruise
                     costs excluding fuel per ALBD as
                     significant non-GAAP financial
                     measures of our cruise segments'
                     financial performance.  These
                     measures enable us to separate the
                     impact of predictable capacity
                     changes from the more
                     unpredictable rate changes that
                     affect our business and gains and
                     losses on ship sales and ship
                     impairments, net that are not part
                     of our core operating business. We
                     believe these non-GAAP measures
                     provide useful information to
                     investors and expanded insight to
                     measure our revenue and cost
                     performance as a supplement to our
                     U.S. generally accepted accounting
                     principles ("U.S. GAAP")
                     consolidated financial statements.


                    Net revenue yields are commonly
                     used in the cruise industry to
                     measure a company's cruise segment
                     revenue performance and for
                     revenue management purposes.  We
                     use "net cruise revenues" rather
                     than "gross cruise revenues" to
                     calculate net revenue yields.  We
                     believe that net cruise revenues
                     is a more meaningful measure in
                     determining revenue yield than
                     gross cruise revenues because it
                     reflects the cruise revenues
                     earned net of our most significant
                     variable costs, which are travel
                     agent commissions, cost of air and
                     other transportation, certain
                     other costs that are directly
                     associated with onboard and other
                     revenues and credit card fees.
                     Substantially all of our remaining
                     cruise costs are largely fixed,
                     except for the impact of changing
                     prices and food expenses, once our
                     ship capacity levels have been
                     determined.


                    Net passenger ticket revenues
                     reflect gross passenger ticket
                     revenues, net of commissions,
                     transportation and other costs.
                     Net onboard and other revenues
                     reflect gross onboard and other
                     revenues, net of onboard and other
                     cruise costs.  Net passenger
                     ticket revenue yields and net
                     onboard and other revenue yields
                     are computed by dividing net
                     passenger ticket revenues and net
                     onboard and other revenues by
                     ALBDs.


                    Net cruise costs per ALBD and net
                     cruise costs excluding fuel per
                     ALBD are the most significant
                     measures we use to monitor our
                     ability to control our cruise
                     segments' costs rather than gross
                     cruise costs per ALBD. We exclude
                     the same variable costs that are
                     included in the calculation of net
                     cruise revenues to calculate net
                     cruise costs with and without fuel
                     to avoid duplicating these
                     variable costs in our non-GAAP
                     financial measures. In addition,
                     we exclude gains and losses on
                     ship sales and ship impairments,
                     net from our calculation of net
                     cruise costs with and without fuel
                     as they are not considered part of
                     our core operating business.


                    We have not provided estimates of
                     future gross revenue yields or
                     future gross cruise costs per ALBD
                     because the quantitative
                     reconciliations of forecasted
                     gross cruise revenues to
                     forecasted net cruise revenues or
                     forecasted gross cruise costs to
                     forecasted net cruise costs would
                     include a significant amount of
                     uncertainty in projecting the
                     costs deducted to arrive at these
                     measures.  As such, management
                     does not believe that this
                     reconciling information would be
                     meaningful.


                 CARNIVAL CORPORATION & PLC

          NON-GAAP FINANCIAL MEASURES (CONTINUED)


                    In addition, because our Europe,
                     Australia & Asia ("EAA") cruise
                     brands utilize the euro, sterling
                     and Australian dollar to measure
                     their results and financial
                     condition, the translation of
                     those operations to our U.S.
                     dollar reporting currency results
                     in decreases in reported U.S.
                     dollar revenues and expenses if
                     the U.S. dollar strengthens
                     against these foreign currencies
                     and increases in reported U.S.
                     dollar revenues and expenses if
                     the U.S. dollar weakens against
                     these foreign currencies.
                     Accordingly, we also monitor and
                     report these non-GAAP financial
                     measures assuming the 2014 periods
                     currency exchange rates have
                     remained constant with the 2013
                     period rates, or on a "constant
                     dollar basis," in order to remove
                     the impact of changes in exchange
                     rates on the translation of our
                     EAA brands. We believe that this
                     is a useful measure since it
                     facilitates a comparative view of
                     the changes in our business in a
                     fluctuating currency exchange rate
                     environment.


    (b)              Our consolidated financial
                     statements are prepared in
                     accordance with U.S. GAAP.  The
                     presentation of our non-GAAP
                     financial information is not
                     intended to be considered in
                     isolation from, as a substitute
                     for, or superior to the financial
                     information prepared in accordance
                     with U.S. GAAP.  There are no
                     specific rules for determining our
                     non-GAAP current and constant
                     dollar financial measures and,
                     accordingly, they are susceptible
                     to varying calculations, and it is
                     possible that they may not be
                     exactly comparable to the like-
                     kind information presented by
                     other companies, which is a
                     potential risk associated with
                     using these measures to compare us
                     to other companies.


    (c)              We believe that the gains and
                     losses on ship sales and ship
                     impairments, net recognized in the
                     three and nine months ended August
                     31, 2014 and 2013 are not part of
                     our core operating business and,
                     therefore, are not an indication
                     of our future earnings
                     performance. As such, we believe
                     it is more meaningful for gains
                     and losses on ship sales and ship
                     impairments, net to be excluded
                     from our net income and earnings
                     per share and, accordingly, we
                     present non-GAAP net income and
                     non-GAAP earnings per share
                     excluding these items.


    (d)              We believe that the trademark and
                     other impairment charges
                     recognized in the three and nine
                     months ended August 31, 2013 are
                     special charges and, therefore,
                     are also not an indication of our
                     future earnings performance.  As
                     such, we also believe it is more
                     meaningful for these impairment
                     charges to be excluded from our
                     net income and earnings per share
                     and, accordingly, we present non-
                     GAAP net income and non-GAAP
                     earnings per share excluding these
                     impairment charges.


    (e)              Under U.S. GAAP, the realized and
                     unrealized gains and losses on
                     fuel derivatives not qualifying as
                     fuel hedges are recognized
                     currently in earnings.  We believe
                     that unrealized gains and losses
                     on fuel derivatives are not an
                     indication of our earnings
                     performance since they relate to
                     future periods and may not
                     ultimately be realized in our
                     future earnings. Therefore, we
                     believe it is more meaningful for
                     the unrealized gains and losses on
                     fuel derivatives to be excluded
                     from our net income and earnings
                     per share and, accordingly, we
                     present non-GAAP net income and
                     non-GAAP earnings per share
                     excluding these unrealized gains
                     and losses.


                    We have not included in our
                     earnings guidance the impact of
                     unrealized gains and losses on
                     fuel derivatives because these
                     unrealized amounts involve a
                     significant amount of uncertainty,
                     and we do not believe they are an
                     indication of our future earnings
                     performance.  Accordingly, our
                     earnings guidance is presented on
                     a non-GAAP basis only.  As a
                     result, we did not present a
                     reconciliation between forecasted
                     non-GAAP diluted earnings per
                     share guidance and forecasted U.S.
                     GAAP diluted earnings per share
                     guidance, since we do not believe
                     that the reconciliation
                     information would be meaningful.
                     However, we do forecast gains and
                     losses on fuel derivatives by
                     applying Brent crude oil prices to
                     the derivatives that settle in the
                     forecast period.

SOURCE Carnival Corporation & plc