XML 48 R20.htm IDEA: XBRL DOCUMENT
v3.24.1.1.u2

Debt (Tables) | 6 Months Ended
--- | ---
May 31, 2024
Debt Disclosure [Abstract] |
Schedule of Debt |
|  |  | May 31, |  | November 30,
(in millions) | Maturity |  | Rate (a) (b) |  | 2024 |  | 2023
Secured Subsidiary Guaranteed |  |  |  |  |  |
Notes |  |  |  |  |  |  |
Notes | Jun 2027 |  | 7.9% |  | $ | 192 |  |  | $ | 192 |
Notes (c) | Aug 2027 |  | 9.9% |  | — |  |  | 623 |
Notes | Aug 2028 |  | 4.0% |  | 2,406 |  |  | 2,406 |
Notes | Aug 2029 |  | 7.0% |  | 500 |  |  | 500 |
Loans |  |  |  |  |  |  |
EUR floating rate (c) | Jun 2025 |  | EURIBOR + 3.8% |  | — |  |  | 851 |
Floating rate | Aug 2027 - Oct 2028 |  | SOFR + 2.8% (d) |  | 2,749 |  |  | 3,567 |
Total Secured Subsidiary Guaranteed |  |  |  | 5,847 |  |  | 8,138 |
Senior Priority Subsidiary Guaranteed |  |  |  |  |  |
Notes | May 2028 |  | 10.4% |  | 2,030 |  |  | 2,030 |
Unsecured Subsidiary Guaranteed |  |  |  |  |  |
Notes |  |  |  |  |  |  |
Convertible Notes | Oct 2024 |  | 5.8% |  | 426 |  |  | 426 |
Notes | Mar 2026 |  | 7.6% |  | 1,351 |  |  | 1,351 |
EUR Notes (c) | Mar 2026 |  | 7.6% |  | — |  |  | 550 |
Notes (c) | Mar 2027 |  | 5.8% |  | 2,725 |  |  | 3,100 |
Convertible Notes | Dec 2027 |  | 5.8% |  | 1,131 |  |  | 1,131 |
Notes | May 2029 |  | 6.0% |  | 2,000 |  |  | 2,000 |
EUR Notes | Jan 2030 |  | 5.8% |  | 540 |  |  | — |
Notes | Jun 2030 |  | 10.5% |  | 1,000 |  |  | 1,000 |
Loans |  |  |  |  |  |  |
EUR floating rate (e) | Apr 2025 - Mar 2026 |  | EURIBOR + 2.4 - 3.3% |  | 576 |  |  | 678 |
Export Credit Facilities |  |  |  |  |  |  |
Floating rate | Dec 2031 |  | SOFR + 1.2% (f) |  | 549 |  |  | 583 |
Fixed rate | Aug 2027 - Dec 2032 |  | 2.4 - 3.4% |  | 2,563 |  |  | 2,756 |
EUR floating rate | Mar 2025 - Nov 2034 |  | EURIBOR + 0.2 - 0.8% |  | 2,835 |  |  | 3,086 |
EUR fixed rate | Feb 2031 - Jul 2037 |  | 1.1 - 4.0% |  | 5,734 |  |  | 3,652 |
Total Unsecured Subsidiary Guaranteed |  |  |  | 21,429 |  |  | 20,312 |
Unsecured Notes (No Subsidiary Guarantee) |  |  |  |  |  |
Notes | Jan 2028 |  | 6.7% |  | 200 |  |  | 200 |
EUR Notes | Oct 2029 |  | 1.0% |  | 648 |  |  | 659 |
Total Unsecured Notes (No Subsidiary Guarantee) |  |  |  | 848 |  |  | 859 |
Total Debt |  |  |  |  | 30,154 |  |  | 31,339 |
Less: unamortized debt issuance costs and discounts |  |  |  |  | (820) |  |  | (768) |
Total Debt, net of unamortized debt issuance costs and discounts |  |  |  |  | 29,334 |  |  | 30,572 |
Less: current portion of long-term debt |  |  |  |  | (2,181) |  |  | (2,089) |
Long-Term Debt |  |  |  |  | $ | 27,154 |  |  | $ | 28,483 |
(a)The reference rates, together with any applicable credit adjustment spread, for substantially all of our variable debt have 0.0% to 0.75% floors. (b)The above debt table excludes the impact of any outstanding derivative contracts. (c)See “Debt Prepayments” below. (d)As part of the repricing of our senior secured term loans, we amended the loans’ margin from 3.0% – 3.4% (inclusive of credit adjustment spread) to 2.8%. See “Repricing of senior secured term loans” below. (e)The maturity of the principal amount of $216 million was extended from April 2024 to April 2025. (f)Includes applicable credit adjustment spread.
Schedule of Annual Maturities of Debt | As of May 31, 2024, the scheduled maturities of our debt are as follows:
(in millions) |  |
Year |  | Principal Payments
Remainder of 2024 |  | $ | 1,195 |
2025 |  | 1,744 |
2026 |  | 2,790 |
2027 |  | 5,212 |
2028 |  | 8,741 |
Thereafter |  | 10,472 |
Total |  | $ | 30,154 |

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

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity and sinking fund requirement for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 470 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-1 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration