News Release

Carnival Corporation & plc Reports Third Quarter Earnings

MIAMI, Sept. 18 /PRNewswire-FirstCall/ -- Carnival Corporation & plc (NYSE: CCL; LSE) (NYSE: CUK) reported net income of $734.3 million ($0.90 Diluted EPS) on revenues of $2.52 billion for its third quarter ended August 31, 2003, compared to net income of $500.8 million ($0.85 Diluted EPS) on revenues of $1.44 billion for the same quarter in 2002.

Net income for the nine months ended August 31, 2003 was $988.9 million ($1.42 Diluted EPS) on revenues of $4.90 billion, compared to net income of $824.6 million ($1.40 Diluted EPS) on revenues of $3.34 billion for the same period in 2002.

Earnings per share for the third quarter and nine months of 2003 were reduced by $0.02 and $0.01, respectively, due to the dilutive impact of the company's zero-coupon convertible notes, which became convertible for the first time at the end of the third quarter of 2003. In addition, earnings for last year's third quarter were higher by $14 million resulting from a nonrecurring $34 million income tax benefit from the company's Costa Cruise operations, net of a $20 million impairment charge.

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. Consolidated financial results for the company for the third quarter of 2003 include the results of Carnival Corporation and Carnival plc for the entire quarter. The nine month results include Carnival Corporation for the entire period and Carnival plc from April 17, 2003.

Consolidated revenues for the third quarter of 2003 increased by $1.08 billion compared to the third quarter of 2002 primarily due to the inclusion of $909 million of Carnival plc revenues and a 19.6 percent increase in Carnival Corporation standalone capacity, partially offset by lower cruise ticket prices. Operating costs and selling, general and administrative expenses increased by $706 million compared to the third quarter of 2002. Approximately $584 million of the increase was due to the inclusion of Carnival plc, and the remainder was primarily due to increased capacity.

In the cruise industry, most companies, including Carnival Corporation & plc, generally consider net revenue yields and net cruise costs (net operating costs and selling, general and administrative expenses) per available lower berth day to be the most meaningful measures of operating performance. Given that the company's reported results for 2003 include the results of Carnival plc for only a portion of this year and none of last year, the company believes that the most meaningful presentation of these measures is on a pro forma basis, which reflects the results of both Carnival Corporation and Carnival plc for the entirety of both periods. The company has also presented these measures on a gross and as reported basis.

Pro Forma Results

Pro forma net revenue yields for the third quarter of 2003 declined 3.4 percent compared to the prior year, which was better than the company's previous guidance in June of a decrease of between 4 and 6 percent as pricing for the summer season recovered more quickly than expected. Pro forma gross revenue yields declined 4.2 percent. Pro forma yields declined primarily because of lower cruise ticket prices.

Pro forma net cruise costs per available lower berth day for the third quarter of 2003 were down slightly compared to the same period last year and in line with the company's previous guidance. Pro forma gross cruise costs per available lower berth day decreased 2.7 percent compared to the prior year. During the third quarter of 2003, the company realized some synergies from the DLC combination, as well as scale benefits of its 2003 capacity increase, which offset higher fuel and insurance costs.

Reported Results

Reported net revenue yields declined 5.2 percent for the third quarter of 2003 compared to the same quarter of 2002. Reported gross revenue yields declined 3.3 percent. The decline in reported yields was primarily due to lower cruise ticket prices and the inclusion in 2003 of the lower overall yield of the Carnival plc brands. Net cruise costs per available lower berth day increased 1.3 percent (2.7 percent gross) compared to the third quarter of 2002 primarily because of the higher operating costs of the Carnival plc brands.

"We were very encouraged by the strong rebound of our business shortly after the conclusion of the Iraqi war, although cruise ticket pricing during this year's third quarter was somewhat lower than last year. This robust demand for cruise vacations significantly benefited all our brands during our important summer season and led to results that exceeded our prior expectations," said Carnival Corporation & plc chairman and CEO Micky Arison.

Arison added that "the difficult environment that the leisure industry has experienced during 2003 is virtually unprecedented. For the company to have earned nearly three-quarters-of-a-billion dollars in the third quarter alone, speaks volumes about the power of our global brands and the ability of their managements to perform during challenging times."

Arison also pointed out that the company is well into the process of optimizing cost savings and has already launched several new initiatives to improve asset utilization in its effort to achieve higher returns. Last quarter, the company announced that Carnival Cruise Lines' 1,486-passenger Jubilee will be transferred to P&O Cruises Australia in the fall of 2004 and be renamed Pacific Sun, doubling this brand's capacity. Earlier this month, the company announced that it will consolidate its German cruise operations, transferring the 1,590-passenger A'ROSA Blu to its AIDA brand in summer 2004. The company also entered into a non-binding letter of intent to sell the A'ROSA brand name and the A'ROSA riverboats. With the transfer of the A'ROSA Blu, Carnival Corporation & plc will have two distinct brands, AIDA and Costa Kreuzfahrten, operating five vessels catering exclusively to German-speaking passengers.

The company launched four new ships during the third quarter of 2003. Costa Cruises' new 2,114-passenger Costa Mediterranea was introduced in Europe on June 16, 2003. In North America, Princess Cruises' 1,970-passenger Island Princess entered service in Alaska on July 12, 2003, while Carnival Cruise Lines' new 2,974-passenger Carnival Glory began sailing July 14, 2003 from Port Canaveral, Fla. Finally, Holland America's 1,848-passenger Oosterdam, the second vessel of the line's Vista-class series, entered service August 3, 2003 with a series of European cruises.

Fourth Quarter Outlook

Booking volumes for sailings during the remainder of 2003 have remained strong and continue to run ahead of the prior year on a capacity adjusted basis although, naturally, down from the peak levels experienced mid-summer. As a result, occupancies for sailings in the fourth quarter of 2003, which had fallen significantly behind during the Iraqi war, have now almost returned to last year's levels. Pricing continues to be a challenge, especially during the seasonally weak fourth quarter, and the company continues to expect fourth quarter 2003 net revenue yields on a pro forma basis to be down 4 to 6 percent compared to last year. The booking curve continues to remain very close to sailing and, accordingly, the forecasting of future results, as has been the case in recent quarters, is less predictable than prior years.

Net cruise costs (excluding fuel costs) per available lower berth day on a pro forma basis in the fourth quarter 2003 are expected to be down slightly compared to the prior year as the company continues to realize the synergies from the DLC combination, despite the expected increasing introductory costs relating to the delivery of the Queen Mary 2 in the first quarter of fiscal 2004. Based on these estimates, the company continues to expect earnings per share for the fourth quarter to be in a range of $0.24 to $0.28.

The company has scheduled a conference call with analysts at 10 a.m. EDT (15.00 London time) today to discuss its 2003 third 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.

For additional quarterly and annual pro forma data for Carnival Corporation & plc please refer to the joint Current Report on Form 8-K to be filed on September 18, 2003 with the SEC. This document can also be viewed on the company's Web sites at www.carnivalcorp.com and www.carnivalplc.com. A copy of the joint Current Report will be available shortly at the UKLA Document Viewing Facility of the Financial Services Authority at 25 The North Colonnade, London E14 5HS.

Carnival Corporation & plc is the largest cruise vacation group in the world, with a portfolio of 13 cruise brands in North America, Europe and Australia, comprised of Carnival Cruise Lines, Princess Cruises, Holland America Line, Costa Cruises, P&O Cruises, Cunard Line, Windstar Cruises, Seabourn Cruise Line, Ocean Village, Swan Hellenic, AIDA, A'ROSA, and P&O Cruises Australia.

Together, these brands operate 70 ships totaling more than 110,800 lower berths with 13 new ships scheduled for delivery between now and mid-2006. Carnival Corporation & plc also operates three riverboats on Europe's Danube River and 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 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 announcement. 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 at sea 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 businesses worldwide; the ability of Carnival Corporation & plc to attract and retain 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 effectively to 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 announcement, 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,
                             2003 (1)    2002 (2)     2003 (1)    2002 (2)
                            (in thousands, except    (in thousands, except
                              earnings per share)      earnings per share)
    Revenues
      Cruise
        Passenger tickets  $1,863,185  $1,089,331   $3,671,039  $2,552,846
        Onboard and other     466,468     252,782    1,003,125     665,635
      Other                   194,087      98,474      227,087     125,546
                            2,523,740   1,440,587    4,901,251   3,344,027
    Costs and Expenses
      Operating
        Cruise
          Passenger tickets   361,268      197,426     747,323     508,569
          Onboard and other    82,531       35,891     154,806      85,335
          Payroll and related 218,277      116,497     520,009     339,730
          Food                118,165       68,691     275,636     189,456
          Other ship
           operating          368,697      199,657     864,360     527,398
        Other                 130,707       67,506     164,932      96,530
      Total operating       1,279,645      685,668   2,727,066   1,747,018
      Selling and
       administrative         259,582      147,407     648,312     440,931
      Depreciation and
       amortization           175,782       99,088     416,990     281,431
      Impairment charge                     20,000                  20,000
                            1,715,009      952,163   3,792,368   2,489,380

    Operating Income          808,731      488,424   1,108,883     854,647

    Nonoperating (Expense) Income
      Interest income           6,717       10,627      20,042      25,168
      Interest expense, net of
       capitalized interest   (57,754)     (28,839)   (128,660)    (86,431)
      Other income
       (expense), net           4,934        1,879       8,506      (5,251)
                              (46,103)     (16,333)   (100,112)    (66,514)
    Income Before
     Income Taxes             762,628      472,091   1,008,771     788,133

    Income Tax (Expense)
     Benefit, Net             (28,367)      28,673 (3) (19,836)     36,472 (3)

    Net Income               $734,261     $500,764    $988,935    $824,605

    Earnings Per Share
      Basic                     $0.92        $0.85        $1.43      $1.41
      Diluted                   $0.90        $0.85        $1.42      $1.40

    Weighted-Average Shares
     Outstanding - Basic      797,015      586,672      690,949    586,496
    Weighted-Average Shares
     Outstanding - Diluted    818,191      587,917      698,696    588,117

    (1) Commencing on April 17, 2003, the company's consolidated statements of
        operations include Carnival plc's results of operations.

    (2) Reclassifications have been made to certain 2002 amounts to conform to
        the current period presentation.

    (3) Includes a $34 million nonrecurring income tax benefit from Costa
        Cruises resulting from an Italian investment tax law.


                          CARNIVAL CORPORATION & PLC
                 SELECTED STATISTICAL AND SEGMENT INFORMATION

                                 Three Months Ended      Nine Months Ended
                                      August 31,              August 31,
                                  2003 (1)  2002 (2)     2003 (1)    2002 (2)
                                    (in thousands)          (in thousands)
    STATISTICAL INFORMATION
      Passengers carried          1,629       1,036        3,769       2,640
      Available lower berth days  9,915       5,524       23,381      15,842
      Occupancy percentage        109.8%      113.7%       104.4%      106.3%

    SEGMENT INFORMATION
      Revenues
        Cruise               $2,329,653  $1,342,113   $4,674,164  $3,218,481
        Other (3)               257,332     125,407      303,125     158,902
        Intersegment
         elimination            (63,245)    (26,933)     (76,038)    (33,356)
                             $2,523,740  $1,440,587   $4,901,251  $3,344,027
      Operating expenses
        Cruise               $1,148,938    $618,162   $2,562,134  $1,650,488
        Other (3)               193,952      94,439      240,970     129,886
        Intersegment
         elimination            (63,245)    (26,933)     (76,038)    (33,356)
                             $1,279,645    $685,668   $2,727,066  $1,747,018
      Selling and
       administrative expenses
        Cruise                 $249,522    $140,249     $622,438    $419,102
        Other (3)                10,060       7,158       25,874      21,829
                               $259,582    $147,407     $648,312    $440,931
    Operating income (loss)
      Cruise, excluding
       impairment charge       $763,353    $489,866   $1,085,236    $876,468
      Cruise - impairment charge            (20,000)                 (20,000)
      Other                      45,378      18,558       23,647      (1,821)
                               $808,731    $488,424   $1,108,883    $854,647

    (1) Commencing on April 17, 2003, the company's statistical and segment
        information include Carnival plc's data.

    (2) Reclassifications have been made to certain 2002 amounts to conform to
        the current period presentation.

    (3) Other includes the company's tour operations (Holland America Tours
        and Princess Tours) and its business-to-business travel agency (P&O
        Travel Ltd.).


                          CARNIVAL CORPORATION & PLC
                   HISTORICAL GAAP RECONCILING INFORMATION

     Gross and net revenue yields were computed as follows (1):

                                                   Three Months Ended
                                                        August 31,
                                                  2003             2002
                                             (in thousands, except yields)
    Cruise revenues
      Passenger tickets                       $1,863,185       $1,089,331
      Onboard and other                          466,468          252,782
    Gross cruise revenues                      2,329,653        1,342,113
    Less cruise costs
      Passenger tickets                         (361,268)        (197,426)
      Onboard and other                          (82,531)         (35,891)
    Net cruise revenues                       $1,885,854       $1,108,796

    Available lower berth days ("ALBDs") (2)       9,915            5,524

    Gross revenue yields (3)                     $234.96          $242.96

    Net revenue yields (4)                       $190.20          $200.72


     Gross and net cruise costs per ALBD were computed as follows (1):

                                                   Three Months Ended
                                                        August 31,
                                                  2003             2002
                                         (in thousands, except costs per ALBD)

    Cruise operating expenses                 $1,148,938         $618,162
    Cruise selling and administrative expenses   249,522          140,249
    Gross cruise costs                         1,398,460          758,411
    Less cruise costs
      Passenger tickets                         (361,268)        (197,426)
      Onboard and other                          (82,531)         (35,891)
    Net cruise costs                            $954,661         $525,094

    ALBDs                                          9,915            5,524

    Gross cruise costs per ALBD (5)              $141.04          $137.29

    Net cruise costs per ALBD (6)                 $96.28           $95.06


                          CARNIVAL CORPORATION & PLC
                    PRO FORMA GAAP RECONCILING INFORMATION

Pro forma gross and net revenue yields, assuming that the DLC transaction was completed and Carnival plc was consolidated for the entire 2002 period, would have been computed as follows (1) (7):

                                                  Three Months Ended
                                                       August 31,
                                                  2003             2002
                                             (in thousands, except yields)
    Cruise revenues
      Passenger tickets                       $1,863,185       $1,674,519
      Onboard and other                          466,468          380,515
    Gross cruise revenues                      2,329,653        2,055,034
    Less cruise costs
      Passenger tickets                         (361,268)        (339,224)
      Onboard and other                          (82,531)         (66,838)
    Net cruise revenues                       $1,885,854       $1,648,972

    ALBDs (2)                                      9,915            8,375

    Gross revenue yields (3)                     $234.96          $245.38

    Net revenue yields (4)                       $190.20          $196.89

    Pro forma gross and net cruise costs per ALBD would have been computed as
follows (1) (7):
                                                    Three Months Ended
                                                        August 31,
                                                  2003             2002
                                             (in thousands, except costs
                                                       per ALBD)

    Cruise operating expenses                 $1,148,938         $989,030
    Cruise selling and administrative expenses   249,522          225,310
    Gross cruise costs                         1,398,460        1,214,340
    Less cruise costs
      Passenger tickets                         (361,268)        (339,224)
      Onboard and other                          (82,531)         (66,838)
    Net cruise costs                            $954,661         $808,278

    ALBDs                                          9,915            8,375

    Gross cruise costs per ALBD (5)              $141.04          $145.00

    Net cruise costs per ALBD (6)                 $96.28           $96.51


        NOTES TO HISTORICAL AND PRO FORMA GAAP RECONCILING INFORMATION

    (1) Carnival Corporation & plc uses net cruise revenue per available lower
        berth day ("net revenue yields"), and net cruise costs per available
        lower berth day as significant non-GAAP financial measures of its
        cruise segment financial performance.  Carnival Corporation & plc
        believes that net revenue yields are commonly used in the cruise
        industry to measure a company's pricing performance. This measure is
        also used for revenue management purposes.  In calculating net revenue
        yields, the company uses net cruise revenues rather than gross cruise
        revenues.  Carnival Corporation & plc believes that "net cruise
        revenues" is a more meaningful measure in determining revenue yield
        than gross cruise revenues because it reflects the cruise revenues
        received by the company net of its most significant variable costs
        (travel agent commissions, cost of air transportation and certain
        other variable direct costs associated with onboard revenues).
        Substantially all of the remaining cruise costs are largely fixed once
        the company's ship capacity levels have been determined.

        Net cruise costs per available lower berth day are the most
        significant measure used by the company to monitor its ability to
        control costs.  In calculating this measure, the company deducts the
        same variable costs as described above, which are included in the
        calculation of net revenues.  This is done to avoid duplicating these
        variable costs in the non-GAAP financial measures described above
        because these variable costs are directly associated with the revenues
        earned by the company.

    (2) Represents the total passenger capacity for the period, assuming two
        passengers per cabin, that the company offers for sale, which is
        computed by multiplying passenger capacity by revenue-producing ship
        operating days in the period.

    (3) Represent gross cruise revenues divided by ALBDs.

    (4) Represent net cruise revenues divided by ALBDs.

    (5) Represent gross cruise costs divided by ALBDs.

    (6) Represent net cruise costs divided by ALBDs.

    (7) 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.  Management has prepared the pro forma
        information based upon the companies' historical financial information
        and, accordingly, the above information should be read in conjunction
        with the companies' historical financial statements, as well as pro
        forma information included in the companies' joint Current Reports on
        Form 8-K filed on May 29, 2003 and to be filed on September 18, 2003.

        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
        information presented above covers the same periods of time for both
        companies.

        The above pro forma information has been prepared as if the DLC
        transaction had occurred on December 1, 2001 and has not been adjusted
        to reflect any net transaction benefits.  In addition, it excludes the
        costs related to the terminated Royal Caribbean transaction and the
        completion of the DLC transaction with Carnival Corporation, which
        were expensed by Carnival plc prior to April 17, 2003.  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, 2001 or what those results will be for any
        future periods.

    (8) In this earnings release, Carnival Corporation & plc has not provided
        future gross revenue yields or gross cruise costs per available lower
        berth day because it is unable to provide reconciliations of
        forecasted net cruise revenues to forecasted gross cruise revenues or
        forecasted net cruise costs to forecasted cruise operating expenses
        without unreasonable effort.  The reconciliations would require
        Carnival Corporation & plc to forecast, with reasonable accuracy, the
        amount of air and other transportation costs that its forecasted
        cruise passengers would elect to purchase from the company (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, the company's ability
        to forecast its future results, as any variation in the air/sea mix
        has no material impact on the company's forecasted net cruise revenues
        or forecasted net cruise costs.
CONTACT:  MEDIA - US: Tim Gallagher of Carnival Corporation & plc,
+1-305-599-2600, ext. 16000, or UK: Sophie Fitton of Brunswick Group,
+44-20-7404-5959; 

INVESTOR RELATIONS - US\UK: Beth Roberts of Carnival Corporation & plc, +1-305-406-4832, or UK: Bronwen Griffiths, +44-23-8052-5231

/Web site: http://www.carnivalcorp.com http://www.carnivalplc.com /