News Release

Carnival Corporation & plc Reports First Quarter Earnings

MIAMI, March 22, 2004 /PRNewswire-FirstCall/ -- Carnival Corporation & plc (NYSE: CCL; LSE) (NYSE: CUK) reported net income of $203 million, or $0.25 diluted EPS, on revenues of $2.0 billion for its first quarter ended February 29, 2004 compared to pro forma net income of $147 million, or $0.18 diluted EPS, on pro forma revenues of $1.6 billion for the same quarter in 2003. Reported diluted earnings per share for the first quarter of 2003 were $0.22. Both the pro forma and reported 2003 earnings per share included a $0.02 nonrecurring gain from insurance settlements.

Carnival Corporation and P&O Princess entered into a dual listed company ("DLC") structure on April 17, 2003, which effectively made Carnival Corporation and P&O Princess a single economic entity ("Carnival Corporation & plc" or the "company"). Also on that date, P&O Princess changed its name to Carnival plc. For reporting purposes, Carnival Corporation has accounted for the DLC transaction as an acquisition of Carnival plc as of April 17, 2003.

Reported revenues for the first quarter of 2004 increased by $945 million compared to the first quarter of 2003 primarily due to the inclusion of $749 million of Carnival plc revenues, a 16.8 percent increase in Carnival Corporation standalone capacity and higher revenue yields (revenue per available lower berth day). Reported operating costs and selling, general and administrative expenses increased by $735 million compared to the first quarter of 2003. Approximately $590 million of the increase was due to the inclusion of Carnival plc costs, and the remainder was primarily due to increased capacity.

The company's reported results for the first quarter of 2003 do not include the results of Carnival plc. Consequently, the company believes that the most meaningful comparison of financial results and revenue and cost metrics is to the comparable 2003 pro forma results and metrics which reflect the operations of both Carnival Corporation and Carnival plc's 2003 first quarter as if the companies had been consolidated for that period. The company has also presented these metrics on a gross and as reported basis.

         Pro Forma Comparisons
         Net revenue yields for the first quarter of 2004 increased 4.1
         percent compared to pro forma net revenue yields in the prior year,
         largely due to the weak U.S. dollar relative to the euro and
         sterling.  Net revenue yields as measured on a local currency basis
         ("constant dollar basis") were in line with the same period last
         year. Gross revenue yields increased 4.7 percent.
         Net cruise costs per available lower berth day ("ALBD") for the first
         quarter of 2004 were 0.7 percent less than pro forma costs for the
         same period last year.  This decrease was achieved despite the impact
         of the weak dollar, which has the effect of significantly increasing
         cruise costs per ALBD.  On a constant dollar basis, net cruise costs
         per ALBD declined 5.1 percent from the same period last year,
         partially due to the timing of advertising and other expenditures
         which are expected to be incurred later in the year. Gross cruise
         costs per ALBD increased 1.4 percent compared to the prior year.

         Reported Comparisons
         Net revenue yields increased 4.9 percent (10.3 percent gross) for the
         first quarter of 2004 compared to the same quarter of 2003 primarily
         due to the weaker U.S. dollar and, to a lesser extent, higher net
         revenue yields for the Carnival plc brands.  Net cruise costs per
         ALBD increased 3.7 percent (11.2 percent gross) compared to the first
         quarter of 2003 primarily because of the impact of the weak U.S.
         dollar and higher operating costs of the Carnival plc brands.  Both
         gross revenue yields and gross cruise costs per ALBD increased more
         than the comparable "net" metrics because of the higher proportion of
         Carnival plc customers who purchased air transportation from the
         company.

During the first quarter of 2004, the company completed the high-profile introduction of Cunard Line's 150,000-ton Queen Mary 2, the largest passenger vessel ever constructed. Commented Carnival Corporation & plc Chairman and CEO Micky Arison, "The Queen Mary 2 received unprecedented worldwide media attention during its introduction this past January and the company expects the media coverage to continue when the ship arrives in New York on April 22. The response to the ship from travel agents and guests has been truly remarkable."

The company also launched Carnival Cruise Lines' new 2,124-passenger Carnival Miracle at the end of February from Jacksonville, Fla., marking the first time the line has ever operated from that homeport. In addition, Princess Cruises' 2,674-passenger Diamond Princess was delivered in late February, and entered service in March with a series of Mexican cruises from Los Angeles to be followed by an Alaskan summer program beginning in May. Finally, last week the 3,114-passenger Caribbean Princess was delivered and will enter service next month with year-round Caribbean voyages from Ft. Lauderdale.

Comments on First Quarter Results and Outlook for Remainder of 2004

"We are delighted with the stronger than expected first quarter results," Arison said. "With the stabilization of revenue yields during this year's wave season and the cost synergies achieved from our merger with P&O Princess, we were able to realize a significant improvement in 2004 first quarter profitability," he added.

Looking forward, Arison indicated that the robust wave season thus far makes him very optimistic that 2004 financial results should continue to show year over year improvement. From the time of the company's last update on February 24, 2004, booking levels have remained strong for the company's North American and European brands. He noted that the company's strategy to offer larger initial early booking discounts for 2004 sailings appears to be successful, resulting in considerably higher booking levels this year compared to last year and a lengthening of the booking curve.

"Clearly, the strong wave season has been stimulated by the attractive pricing in the marketplace. As this booking activity continues, prices will increase. Vacationers should take advantage of these low rates now as prices are going up," Arison said.

During the last 11 weeks, company wide booking levels for the remainder of the year have been running 62 percent higher than the same period last year, relative to a 17.8 percent pro forma capacity increase, with pricing (on a constant dollar basis) for bookings taken during this period running above last year's levels.

The company expects that net revenue yields for the second quarter of 2004 will increase approximately 10 to 12 percent (7 to 9 percent on a constant dollar basis), compared to last year's pro forma second quarter, which was the period most significantly impacted by the Iraq war. Net cruise costs per ALBD in the second quarter of 2004 are expected to increase approximately 1 to 3 percent (flat to down 2 percent on a constant dollar basis), compared to pro forma 2003. Based on these estimates, the company expects earnings per share for the second quarter of 2004 to be in the range of $0.34 to $0.36.

For the last nine months of 2004, the company presently expects net revenue yields to increase in the range of 6 to 8 percent (3 to 5 percent on a constant dollar basis), compared to pro forma 2003. Net cruise costs per ALBD for the remainder of 2004 are expected to be flat to up 2 percent (down 1 to 3 percent on a constant dollar basis), compared to pro forma 2003. Based on these estimates, and including better than expected first quarter results, and assuming no major geopolitical events adversely impacting its business, the company expects full year 2004 earnings to be in the range of $2.05 to $2.15 per share, versus its previous guidance of $2.02 per share. The company's current guidance is based on an exchange rate of $1.23 to the euro and $1.81 to the sterling.

Arison also pointed out that the cruise industry's recovery comes at a time when Carnival's newbuilding program is at its peak. "Next month marks a year since the completion of our historic transaction with the former P&O Princess and the combination of the two newbuilding programs produces seven new ships this year. Those deliveries are across our strongest performing brands and occur during a year where it now appears that we are well-positioned to absorb this additional capacity," Arison said. In addition to the four ships already delivered this year, Holland America Line's 1,848- passenger Westerdam and Princess Cruises' 2,674-passenger Sapphire Princess are expected to be delivered in April and May 2004, respectively. The company also expects the delivery of Costa Cruises' 2,702-passenger Costa Magica in November 2004.

The company has scheduled a conference call with analysts at 10 a.m. EST (15.00 London time) today to discuss its 2004 first quarter earnings. This call can be listened to live, and additional information can be obtained, via Carnival Corporation & plc's Web sites at www.carnivalcorp.com and www.carnivalplc.com.

Carnival Corporation & plc is the largest cruise vacation group in the world, with a portfolio of 12 cruise brands in North America, Europe and Australia, comprised of Carnival Cruise Lines, Holland America Line, Princess Cruises, Seabourn Cruise Line, Windstar Cruises, AIDA, Costa Cruises, Cunard Line, Ocean Village, P&O Cruises, Swan Hellenic, and P&O Cruises Australia. Together, these brands operate 75 ships totaling more than 123,000 lower berths with nine new ships scheduled for delivery between April 2004 and mid-2006. Carnival Corporation & plc also operates the leading tour companies in Alaska and the Canadian Yukon, Holland America Tours and Princess Tours. 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.

Cautionary note concerning factors that may affect future results

Some of the statements contained in this earnings release are "forward-looking statements" that involve risks, uncertainties and assumptions with respect to Carnival Corporation & plc, including some statements concerning future results, plans, outlook, goals and other events which have not yet occurred. You can find many, but not all, of these statements by looking for words like "will," "may," "believes," "expects," "anticipates," "forecast," "future," "intends," "plans," and "estimates" and for similar expressions. Because forward-looking statements, including those which may impact the forecasting of earnings per share, net revenue yields, booking levels, pricing, occupancy, operating, financing and tax costs, costs per available lower berth day, estimates of ship depreciable lives and residual values, outlook or business prospects, involve risks and uncertainties, there are many factors that could cause Carnival Corporation & plc's actual results, performance or achievements to differ materially from those expressed or implied in this earnings release. These factors include, but are not limited to, the following: achievement of expected benefits from the DLC transaction; risks associated with the DLC structure; risks associated with the uncertainty of the tax status of the DLC structure; general economic and business conditions, which may impact levels of disposable income of consumers and the net revenue yields for cruise brands of Carnival Corporation & plc; conditions in the cruise and land-based vacation industries, including competition from other cruise ship operators and providers of other vacation alternatives and increases in capacity offered by cruise ship and land-based vacation alternatives; the impact of operating internationally; the international political and economic climate, armed conflicts, terrorist attacks, availability of air service and other world events and adverse publicity and their impact on the demand for cruises; accidents and other incidents affecting the health, safety, security and vacation satisfaction of passengers; the ability of Carnival Corporation & plc to implement its shipbuilding programs and brand strategies and to continue to expand its business worldwide; the ability of Carnival Corporation & plc to attract and retain qualified shipboard crew and maintain good relations with employee unions; the ability to obtain financing on terms that are favorable or consistent with Carnival Corporation & plc's expectations; the impact of changes in operating and financing costs, including changes in foreign currency and interest rates and fuel, food, insurance and security costs; changes in the tax, environmental, health, safety, security and other regulatory regimes under which Carnival Corporation & plc operates; continued availability of attractive port destinations; the ability to successfully implement cost improvement plans and to integrate business acquisitions; continuing financial viability of Carnival Corporation & plc's travel agent distribution system; weather patterns or natural disasters; and the ability of a small group of shareholders to effectively control the outcome of shareholder voting.

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 listing rules, Carnival Corporation & plc expressly disclaims 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 OPERATIONS

                                  Three Months Ended February 29/28,
                                 ----------------------------------

                     Reported 2004 (1) Pro Forma 2003 (2) Reported 2003 (1)(3)
                    --------------     --------------     --------------
                                (in millions, except per share data)
    Revenues
      Cruise
       Passenger
        tickets          $1,527             $1,263               $800
       Onboard
        and other           445                352                232
      Other                   8                  7                  3
                         ------             ------             ------
                          1,980              1,622              1,035
                         ------             ------             ------
    Costs and
     Expenses
      Operating
       Cruise
         Passenger
          tickets           384                312                174
         Onboard and
          other              81                 62                 28
         Payroll and
          related           236                192                130
         Food               127                105                 69
         Other ship
          operating         378                335                212
       Other                 10                 10                  7
                         ------             ------             ------
       Total              1,216              1,016                620
      Selling and
       administrative       316                283                177
      Depreciation
       and
        amortization        188                151                106
                         ------             ------             ------
                          1,720              1,450                903
                         ------             ------             ------
    Operating Income        260                172                132
                         ------             ------             ------

    Nonoperating
     (Expense)
      Income
      Interest income         4                  5                  4
      Interest expense,
       net of
        capitalized
         interest           (65)               (53)               (29)
      Other income,
       net                                      18 (4)             15 (4)
                         ------             ------             ------
                            (61)               (30)               (10)
                         ------             ------             ------
    Income Before
     Income Taxes           199                142                122

    Income Tax
     Benefit, Net             4                  5                  5
                         ------             ------             ------
    Net Income             $203               $147               $127
                         ======             ======             ======

    Earnings Per
     Share
        Basic             $0.25              $0.18              $0.22
                         ======             ======             ======
        Diluted           $0.25              $0.18              $0.22
                         ======             ======             ======

    Dividends Per
     Share               $0.125             $0.105             $0.105
                         ======             ======             ======

    Weighted-Average
     Shares
      Outstanding
       - Basic              800                795                587
                         ======             ======             ======
    Weighted-Average
     Shares
      Outstanding
       - Diluted            820                799                588
                         ======             ======             ======

    (1) The reported results for 2004 included Carnival Corporation and
        Carnival plc and 2003 reported results only included Carnival
        Corporation.

    (2) See note (a) to the Carnival Corporation & plc "Reported and Pro
        Forma GAAP Reconciling Information."

    (3) Reclassifications have been made to certain 2003 amounts to conform to
        the current period presentation.

    (4) Included $19 million from net insurance proceeds, less certain other
        nonoperating expenses.


                          CARNIVAL CORPORATION & PLC
                 SELECTED STATISTICAL AND SEGMENT INFORMATION

                                 Three Months Ended February 29/28,
                                 ---------------------------------
                    Reported 2004 (1) Pro Forma 2003 (2) Reported 2003 (1)(3)
                   ---------------    --------------     --------------
                            (in millions, except statistical information)

    STATISTICAL
     INFORMATION
      Passengers
       carried         1,361,586        1,206,430            922,783
      Available
       lower berth
        days          10,062,655        8,618,229          5,804,759
      Occupancy
       percentage          102.0%           100.4%             102.8%

    SEGMENT
     INFORMATION
      Revenues
        Cruise            $1,972           $1,615             $1,032
        Other                 10                9                  5
        Intersegment
         elimination          (2)              (2)                (2)
                      ----------       ----------         ----------
                          $1,980           $1,622             $1,035
                      ==========       ==========         ==========
      Operating
       expenses
        Cruise            $1,206           $1,006               $613
        Other                 12               12                  9
        Intersegment
         elimination          (2)              (2)                (2)
                      ----------       ----------         ----------
                          $1,216           $1,016               $620
                      ==========       ==========         ==========

      Selling and
       administrative
        expenses
         Cruise             $302             $269               $170
         Other                14               14                  7
                      ----------       ----------         ----------
                            $316             $283               $177
                      ==========       ==========         ==========

      Operating
       income
       (loss)
         Cruise             $281             $192               $143
         Other               (21)             (20)               (11)
                      ----------       ----------         ----------
                            $260             $172               $132
                      ==========       ==========         ==========

    (1) The reported information for 2004 included Carnival Corporation and
        Carnival plc and 2003 reported results only included Carnival
        Corporation.

    (2) See note (a) to the Carnival Corporation & plc "Reported and Pro Forma
        GAAP Reconciling Information."

    (3) Reclassifications have been made to certain 2003 amounts to conform to
        the current period presentation.


                          CARNIVAL CORPORATION & PLC
             REPORTED AND PRO FORMA GAAP RECONCILING INFORMATION

    Gross and net revenue yields were computed as follows:

                                  Three Months Ended February 29/28,
                                  ----------------------------------
                         Reported 2004      Pro Forma 2003 (a)   Reported 2003
                         --------------     ----------------     -------------
                               (in millions, except ALBDs and yields)

    Cruise revenues
        Passenger tickets    $1,527              $1,263                 $800
        Onboard and other       445                 352                  232
                         ----------          ----------           ----------
    Gross cruise revenues     1,972               1,615                1,032
    Less cruise costs
        Passenger tickets      (384)               (312)                (174)
        Onboard and other       (81)                (62)                 (28)
                         ----------          ----------           ----------
    Net cruise revenues      $1,507              $1,241                 $830
                         ==========          ==========           ==========
     ALBDs (b)           10,062,655           8,618,229            5,804,759
                         ==========          ==========           ==========

    Gross revenue yields
     (c) (g)                $196.04             $187.31              $177.67
                         ==========          ==========           ==========
    Net revenue yields
     (d) (g)                $149.86             $143.94              $142.85
                         ==========          ==========           ==========


    Gross and net cruise costs per ALBD were computed as follows:

                                   Three Months Ended February 29/28,
                                   ---------------------------------
                         Reported 2004     Pro Forma 2003(a)     Reported 2003
                        --------------     ---------------      --------------
                             (in millions, except ALBDs and costs per ALBD)

    Cruise operating
     expenses                $1,206              $1,006                 $613
    Cruise selling and
     administrative
      expenses                  302                 269                  170
                        -----------         -----------          -----------
    Gross cruise costs        1,508               1,275                  783
    Less cruise costs
     included in net
      cruise revenues
         Passenger tickets     (384)               (312)                (174)
         Onboard and other      (81)                (62)                 (28)
                        -----------         -----------          -----------
    Net cruise costs         $1,043                $901                 $581
                        ===========         ===========          ===========

    ALBDs (b)            10,062,655           8,618,229            5,804,759
                        ===========         ===========          ===========

    Gross cruise costs
     per ALBD (e) (g)       $149.93             $147.87              $134.85
                        ===========         ===========          ===========

    Net cruise costs
     per ALBD (f) (g)       $103.75             $104.50              $100.03
                        ===========         ===========          ===========


        NOTES TO HISTORICAL AND PRO FORMA GAAP RECONCILING INFORMATION

    (a) The pro forma information gives pro forma effect to the DLC
        transaction between Carnival Corporation and Carnival plc, which was
        completed on April 17, 2003, as if the DLC transaction had occurred on
        December 1, 2002.  Management has prepared the pro forma information
        based upon the companies' reported financial information and,
        accordingly, the above information should be read in conjunction with
        the companies' financial statements, as well as pro forma information
        included in the companies' joint Current Report on Form 8-K filed on
        March 5, 2004.

        The DLC transaction has been accounted for as an acquisition of
        Carnival plc by Carnival Corporation, using the purchase method of
        accounting.  The Carnival plc accounting policies have been conformed
        to Carnival Corporation's policies.  Carnival plc's reporting period
        has been changed to the Carnival Corporation reporting period and the
        pro forma information covers the same periods of time for both
        companies.

        The pro forma information has not been adjusted to reflect any net
        transaction benefits from the DLC transaction.  In addition, it
        excludes $24 million of costs related to the completion of the DLC
        transaction with Carnival Corporation, which were expensed by Carnival
        plc prior to April 17, 2003.  The exclusion of these nonrecurring
        costs is consistent with the requirements of Article 11 of Regulation
        S-X.  The 2003 pro forma information is computed by adding Carnival
        plc's 2003 results, adjusted for acquisition adjustments (reductions
        of $4 million of depreciation expense and $2 million of interest
        expense), to the 2003 Carnival Corporation reported results.  Finally,
        the pro forma information does not purport to represent what the
        results of operations actually could have been if the DLC transaction
        had occurred on December 1, 2002 or what those results will be for any
        future periods.

    (b) Total passenger capacity for the period, assuming two passengers per
        cabin, that we offer for sale, which is computed by multiplying
        passenger capacity by revenue-producing ship operating days in the
        period.

    (c) Gross cruise revenues, without rounding, divided by ALBDs.

    (d) Net cruise revenues, without rounding, divided by ALBDs.

    (e) Gross cruise costs, without rounding, divided by ALBDs.

    (f) Net cruise costs, without rounding, divided by ALBDs.

    (g) In the cruise industry, most companies, including Carnival Corporation
        & plc, generally consider net cruise revenues, which is used in the
        computation of net revenue yields, to be a better indicator of revenue
        performance than gross cruise revenues, and net cruise costs, which is
        used in the computation of net cruise costs per ALBD, to be a better
        indicator of cost controls than gross cruise costs.

        We have not provided estimates of future gross revenue yields or
        future gross cruise costs per ALBD because the reconciliations of
        forecasted net cruise revenues to forecasted gross cruise revenues or
        forecasted net cruise costs to forecasted cruise operating expenses
        would require us to forecast, with reasonable accuracy, the amount of
        air and other transportation costs that our forecasted cruise
        passengers would elect to purchase from us (the "air/sea mix").  Since
        the forecasting of future air/sea mix involves several significant
        variables and the revenues from the sale of air and other
        transportation approximate the costs of providing that transportation,
        management focuses primarily on forecasts of net cruise revenues and
        costs rather than gross cruise revenues and costs.  This does not
        impact, in any material respect, our ability to forecast our future
        results, as any variation in the air/sea mix has no material impact on
        our forecasted net cruise revenues or forecasted net cruise costs.
        As such, management does not believe that this reconciling information
        would be meaningful.

SOURCE Carnival Corporation & plc

CONTACT: br> Media, U.S.
Tim Gallagher of Carnival Corporation & plc
+1-305-599-2600, ext. 16000
or
UK, Sophie Fitton
or
Sarah Tovey
both of Brunswick Group
+011-44-20-7404-5959
for Carnival Corp.
or
Investor Relations, U.S. and UK
Beth Roberts of Carnival Corporation & plc
+1-305-406-4832
or
UK, Bronwen Griffiths
+011-44-23-8052-5231
for Carnival Corp.
Web site: http://www.carnivalcorp.com
http://www.carnivalplc.com
(CCL CUK)