XML 119 R106.htm IDEA: XBRL DOCUMENT v3.25.2
Borrowings - Maturities of Long-Term Debt (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
May 31, 2025
Feb. 28, 2025
May 31, 2024
May 31, 2025
May 31, 2024
Nov. 30, 2024
Debt Instrument [Line Items]            
Total $ 15,351,967     $ 15,351,967   $ 13,530,565
Long-term debt $ 3,304,517     $ 3,304,517   $ 2,351,346
Weighted-average interest rate 5.27%     5.27%   5.30%
Gains (losses) recognized in interest expense on fair value hedge $ (12,383)   $ (15,971) $ (24,702) $ (31,796)  
Long-term debt            
Debt Instrument [Line Items]            
Gains (losses) recognized in interest expense on fair value hedge (11,968)   $ 10,282 (18,659) $ (985)  
Fair value, inputs, level 2 and level 3            
Debt Instrument [Line Items]            
Long-term debt 15,386,322     15,386,322   $ 13,734,421
Unsecured Debt            
Debt Instrument [Line Items]            
Total 13,138,107     13,138,107   12,076,096
Long-term debt gross 2,060,000     2,060,000   2,040,000
Unsecured Debt | Long-term debt            
Debt Instrument [Line Items]            
Gains (losses) recognized in interest expense on fair value hedge       $ 175,000   193,700
Unsecured Debt | Minimum            
Debt Instrument [Line Items]            
Interest rate range   0.00%   0.00%    
Unsecured Debt | Maximum            
Debt Instrument [Line Items]            
Interest rate range   7.66%   7.52%    
Unsecured Debt | Subsidiaries            
Debt Instrument [Line Items]            
Total 59,831     $ 59,831   31,892
Secured Debt | Secured Credit Facility            
Debt Instrument [Line Items]            
Total 1,200,000     1,200,000   775,300
Secured Debt | Subsidiaries            
Debt Instrument [Line Items]            
Total 2,154,029     2,154,029   1,422,577
Fixed rate | Unsecured Debt            
Debt Instrument [Line Items]            
2025 6,203     6,203   519,738
2026 1,304,514     1,304,514   818,819
2027 1,165,138     1,165,138   587,631
2028 1,098,720     1,098,720   1,031,076
2029 664,938     664,938   742,427
2030 and Later 5,697,602     5,697,602   4,561,814
Fixed rate | Unsecured Debt | Subsidiaries            
Debt Instrument [Line Items]            
2029 4,015     4,015   4,310
2030 and Later 1,606     1,606   1,347
Fixed rate | Secured Debt | Subsidiaries            
Debt Instrument [Line Items]            
2025 163,529     163,529   160,384
2026 26,042     26,042   42,643
2027 34,799     34,799   13,077
2028 86,375     86,375   35,135
2029 132,230     132,230   104,912
Variable rate | Unsecured Debt            
Debt Instrument [Line Items]            
2025 350,000     350,000   0
2026 44,277     44,277   41,230
2027 0     0   570,432
2029 1,312     1,312   1,311
2030 and Later 71,916     71,916   850,273
Variable rate | Unsecured Debt | Subsidiaries            
Debt Instrument [Line Items]            
2026 0     0   26,235
2027 54,210     54,210   0
Variable rate | Secured Debt | Subsidiaries            
Debt Instrument [Line Items]            
2026 865,770     865,770   792,400
2027 274,254     274,254   274,026
2028 571,030     571,030   0
Structured Notes | Unsecured Debt            
Debt Instrument [Line Items]            
2025 81,836     81,836   157,638
2026 139,700     139,700   114,308
2027 100,865     100,865   97,758
2028 143,633     143,633   77,781
2029 267,167     267,167   316,139
2030 and Later 2,000,286     2,000,286   1,587,721
Long-term debt $ 3,304,517     $ 3,304,517   $ 2,351,346