News Release

Carnival Corporation & plc Reports Record Third Quarter Earnings

MIAMI, Sept. 19, 2005 /PRNewswire-FirstCall/ -- Carnival Corporation & plc (NYSE/LSE: CCL; NYSE: CUK) reported record net income of $1.15 billion, or $1.36 diluted EPS, on revenues of $3.61 billion for its third quarter ended August 31, 2005. Net income for the third quarter of 2004 was $1.03 billion, or $1.22 diluted EPS, on revenues of $3.25 billion. Third quarter 2005 earnings were reduced by two unusual charges totaling $45 million ($0.05 per share) -- a $23 million charge to operating expense related to a billing from the British Merchant Navy Officers Pension Fund ("MNOPF") and a $22 million investment write-down charged to nonoperating expense. The MNOPF billing represents the fund's estimate of Carnival's share of the fund's total unfunded pension liabilities, and substantially all relates to service by British officers for P&O Princess prior to its acquisition by Carnival Corporation.

Net income for the nine months ended August 31, 2005 was $1.90 billion, or $2.27 diluted EPS, on revenues of $8.52 billion, compared to net income of $1.56 billion, or $1.88 diluted EPS, on revenues of $7.49 billion for the same period in 2004.

Third quarter revenues increased by 11 percent driven by both a 5.2 percent increase in cruise capacity and a significant growth in cruise net revenue yields (revenue per available berth day). Net revenue yields for the third quarter of 2005 increased 6.2 percent compared to the prior year, primarily due to higher cruise ticket prices and onboard revenues, and, to a lesser extent, higher occupancy. Gross revenue yields increased 5.4 percent.

Net cruise costs per available lower berth day ("ALBD") for the third quarter of 2005 increased 7.4 percent compared to last year. The increase in costs per ALBD was primarily due to a 36 percent increase in fuel prices and the $23 million MNOPF contribution. Gross cruise costs per ALBD increased 5.6 percent. Excluding higher fuel costs and the MNOPF contribution, the company's 2005 third quarter net cruise cost per ALBD increased 1.4 percent compared to the same period last year, mostly due to higher dry-dock amortization expense.

Carnival Corporation & plc Chairman and CEO Micky Arison said that he was happy with the company's results for the quarter. "Robust demand for cruise vacations continued into our seasonally strong summer period. Significant improvements in pricing, particularly for our North American brands, more than compensated for increases in fuel costs, resulting in higher profits and another record third quarter," Arison said.

Forward Outlook

Regarding the fourth quarter of 2005, Arison noted that Hurricane Katrina, which caused extensive devastation to Gulf Coast areas, will also have some impact on the company's fourth quarter results. Hurricane Katrina resulted in the cancellation of one voyage, the shortening of two other voyages, changes in homeports for two ships and other disruptions and related costs.

"The people of the Gulf Coast region have suffered horribly as a result of this storm and we have tried to help in some small way by chartering three ships to the U.S. government to be used in the recovery effort," Arison said.

"I am especially proud that Carnival Cruise Lines' Ecstasy and Sensation, which since early last week have been docked in New Orleans, are serving as housing for first responders and other relief workers. Many of these people, particularly the police officers and fire fighters now housed aboard, have been living in terrible conditions, as they themselves were victimized by this hurricane and suffered tremendous personal losses. They continue to endure unbelievable hardships as they endeavor to perform their daily duties. We are very pleased that our ships are making a difference in their lives and contributing to the recovery of New Orleans. There are many people in our organization, both ashore and afloat, who have been working around the clock to make sure that this effort is successful and I thank them for that," Arison said.

Arison said that a third vessel, the Holiday, is docked in Mobile, Ala., where it is initially providing housing for evacuees from both Alabama and Mississippi.

Despite these events, recent bookings remain strong. Advance booking levels for the fourth quarter are slightly ahead of last year at this time, on a capacity adjusted basis, with average pricing above last year. As a result, the company continues to expect that net revenue yields for the fourth quarter of 2005 will increase approximately 4.5 to 5.5 percent, compared to last year's fourth quarter.

Net cruise costs per ALBD in the fourth quarter of 2005 are expected to increase between 4 to 5 percent, compared to 2004, because of higher fuel costs. The company's cost guidance for fuel is based on recent forward prices for the balance of the year, which is 44 percent higher than the average prices for the fourth quarter of 2004. Excluding fuel, the company's cost guidance for the fourth quarter of 2005 is for costs per ALBD to be down slightly.

Based on these estimates, the company expects diluted earnings per share for the fourth quarter of 2005 to be in the range of $0.39 to $0.41.

Arison also noted that the company is currently on track to post an approximate 20 percent increase in earnings per share for the year 2005. "That's quite a remarkable accomplishment considering that fuel price increases are estimated to cost the company an additional $170 million, or $0.20 a share, in 2005," he said.

Looking to early 2006, Arison said that both booking levels, on a capacity adjusted basis, and pricing for the first half of 2006 are ahead of the comparable period in 2005. "Given booking trends to date and a continuing strong demand for travel, we are optimistic that we will be able to achieve continued growth in revenue yields in 2006," Arison said. However, he also indicated that fuel costs could continue to impact 2006 earnings. If fuel prices follow the current forward curve for all of 2006, fuel costs would be higher by approximately $200 million, or $0.23 per share, over 2005.

Carnival has scheduled a conference call with analysts at 10 a.m. EDT (15.00 London time) today to discuss its 2005 third quarter earnings. 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 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 Cruises, Costa Cruises, Cunard Line, Ocean Village, P&O Cruises, Swan Hellenic, and P&O Cruises Australia.

Together, these brands operate 79 ships totaling more than 137,000 lower berths with 12 new ships scheduled for delivery between January 2006 and April 2009. 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, outlook, 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. 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 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. Forward-looking statements include those statements which may impact the forecasting of earnings per share, net revenue yields, booking levels, pricing, occupancy, operating, financing and/or tax costs, costs per ALBD, estimates of ship depreciable lives and residual values, outlook or business prospects. These factors include, but are not limited to, the following: risks associated with the DLC structure, including the uncertainty of its tax status; 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; risks associated with operating internationally; the implementation of U.S. regulations requiring U.S. citizens to obtain passports for travel to or from additional foreign destinations; the international political and economic climate, armed conflicts, terrorist attacks and threats thereof, availability of air service, 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, including machinery and equipment failures, which could cause the alteration of itineraries or cancellation of a cruise or a series of cruises; changing public and consumer tastes and preferences, which may, among other things, adversely impact the demand for cruises; 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, payroll, 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 and air service providers; and unusual weather patterns or natural disasters, such as hurricanes and earthquakes.

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      Nine Months Ended
                                         August 31,             August 31,
                                    2005          2004(1)   2005         2004
                                        (in millions, except per share data)

    Revenues
     Cruise
      Passenger tickets           $2,692        $2,444     $6,432      $5,663
      Onboard and other              666           584      1,783       1,555
     Other                           247           222        305         267
                                   3,605         3,250      8,520       7,485
    Costs and Expenses
     Operating
      Cruise
       Commissions,
        transportation and
        other                        483           467      1,297       1,227
       Onboard and other             116            92        307         270
       Payroll and related           303(2)        253        861(2)      739
       Food                          160           149        465         412
       Other ship operating          570           473      1,542       1,285
      Other                          158           140        212         183
      Total                        1,790         1,574      4,684       4,116
     Selling and administrative      298           306        973         944
     Depreciation and
      amortization                   226           210        672         599
                                   2,314         2,090      6,329       5,659
    Operating Income               1,291         1,160      2,191       1,826

    Nonoperating (Expense)
     Income
      Interest income                 10             3         19          12
      Interest expense, net of
       capitalized interest          (82)          (76)      (250)       (212)
      Other expense, net             (23)(3)        (2)       (13)(3)(4)   (9)
                                     (95)          (75)      (244)       (209)

    Income Before Income Taxes     1,196         1,085      1,947       1,617

    Income Tax Expense, Net          (45)          (60)       (43)        (56)

    Net Income                    $1,151        $1,025     $1,904      $1,561

    Earnings Per Share
     Basic                         $1.43        $ 1.28      $2.36      $ 1.95
     Diluted                       $1.36        $ 1.22      $2.27      $ 1.88

    Dividends Per Share            $0.20        $0.125      $0.55      $0.375

    Weighted-Average Shares
     Outstanding - Basic             806           803        805         802
    Weighted-Average Shares
     Outstanding - Diluted           854           851(5)     854       850(5)


    (1) Reclassifications have been made to certain 2004 amounts to conform to
        the current period presentation.
    (2) Includes a $23 million expense related to the British Merchant Navy
        Officers Pension Fund contribution.
    (3) Includes a $22 million expense for an investment write-down.
    (4) Includes a $7 million gain from the settlement of litigation.
    (5) Restated for the adoption in the fourth quarter of 2004 of EITF No.
        04-08.



                          CARNIVAL CORPORATION & PLC
                 SELECTED STATISTICAL AND SEGMENT INFORMATION

                                   Three Months Ended       Nine Months Ended
                                        August 31,               August 31,
                                  2005          2004(1)      2005        2004
                                (in millions, except statistical information)

    STATISTICAL INFORMATION
     Passengers carried      1,953,493     1,849,447    5,259,825   4,762,315
     Available lower berth
      days(2)               12,297,220    11,684,117   35,595,494  32,867,217
     Occupancy percentage        110.9%        110.2%       106.6%      105.2%

    SEGMENT INFORMATION
     Revenues
      Cruise               $     3,358   $     3,028   $    8,215  $    7,218
      Other                        333           301          406         355
      Intersegment
       elimination                 (86)          (79)        (101)        (88)
                           $     3,605   $     3,250   $    8,520  $    7,485

     Operating expenses
      Cruise               $     1,632   $     1,434   $    4,472  $    3,933
      Other                        244           219          313         271
      Intersegment
       elimination                 (86)          (79)        (101)        (88)
                           $     1,790   $     1,574   $    4,684  $    4,116

     Selling and
      administrative
      expenses
      Cruise               $       286   $       292   $      932  $      902
      Other                         12            14           41          42
                           $       298   $       306   $      973  $      944

     Operating income
      Cruise               $     1,222   $     1,098   $    2,161  $    1,800
      Other                         69            62           30          26
                           $     1,291   $     1,160   $    2,191  $    1,826


    (1) Reclassifications have been made to certain 2004 amounts to conform to
        the current period presentation.

    (2) Available lower berth days is the 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.




                          CARNIVAL CORPORATION & PLC
                   GAAP TO NON-GAAP RECONCILING INFORMATION

Gross and net revenue yields were computed by dividing the gross or net revenues, without rounding, by ALBDs as follows:

                                  Three Months Ended        Nine Months Ended
                                       August 31,               August 31,
                                  2005          2004        2005         2004
                                      (in millions, except ALBDs and yields)

    Cruise revenues
     Passenger tickets          $2,692        $2,444      $6,432       $5,663
     Onboard and other             666           584       1,783        1,555
    Gross cruise revenues        3,358         3,028       8,215        7,218
    Less cruise costs
     Commissions,
      transportation and
      other                       (483)         (467)     (1,297)      (1,227)
     Onboard and other            (116)          (92)       (307)        (270)
    Net cruise revenues(1)      $2,759        $2,469      $6,611       $5,721

    ALBDs                   12,297,220    11,684,117  35,595,494   32,867,217

    Gross revenue yields(1)    $273.07       $259.18     $230.78      $219.61

    Net revenue yields(1)      $224.35       $211.29     $185.71      $174.05

Gross and net cruise costs per ALBD were computed by dividing the gross or net cruise costs, without rounding, by ALBDs as follows:

                                  Three Months Ended        Nine Months Ended
                                       August 31,               August 31,
                                  2005         2004         2005        2004
                                (in millions, except ALBDs and costs per ALBD)

    Cruise operating expenses   $1,632       $1,434       $4,472      $3,933
    Cruise selling and
     administrative expenses       286          292          932         902
    Gross cruise costs
                                 1,918        1,726        5,404       4,835
    Less cruise costs
     included in net cruise
     revenues
     Commissions,
      transportation and
      other                       (483)        (467)      (1,297)     (1,227)
     Onboard and other            (116)         (92)        (307)       (270)
    Net cruise costs(1)         $1,319       $1,167       $3,800      $3,338

    ALBDs                   12,297,220   11,684,117   35,595,494  32,867,217

    Gross cruise costs per
     ALBD(1)                   $155.92      $147.67      $151.83     $147.12

    Net cruise costs per
     ALBD(1)                   $107.21      $ 99.79      $106.77     $101.56


               NOTE TO GAAP TO NON-GAAP RECONCILING INFORMATION

    (1) We use net cruise revenues per ALBD ("net revenue yields") and net
        cruise costs per ALBD as significant non-GAAP financial measures of
        our cruise segment financial performance.  We believe that net revenue
        yields are commonly used in the cruise industry to measure a company's
        cruise segment revenue performance.  This measure is also used for
        revenue management purposes.  In calculating net revenue yields, we
        use "net cruise revenues" rather than "gross cruise revenues."  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 by us net of our most significant
        variable costs, which are travel agent commissions, cost of air
        transportation and certain other variable direct costs associated with
        onboard revenues.  Substantially all of our remaining cruise costs are
        largely fixed once our ship capacity levels have been determined.

        Net cruise costs per ALBD is the most significant measure we use to
        monitor our ability to control our cruise segment costs rather than
        gross cruise costs per ALBD.  In calculating net cruise costs, we
        exclude the same variable costs as described above, which are included
        in the calculation of net cruise revenues.  This is done to avoid
        duplicating these variable costs in these two non-GAAP financial
        measures.

        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 that are relatively difficult to forecast 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: MEDIA CONTACTS - US - Tim Gallagher, Carnival Corporation & plc, +1-305-599- 2600, ext. 16000; UK - Sophie Fitton or Sarah Tovey, both of Brunswick Group, +44-0-20-7404-5959, for Carnival Corporation & plc; INVESTOR RELATIONS CONTACT - US/UK - Beth Roberts, Carnival Corporation & plc, +1-305-406-4832, +44-7956-436-104