XML 43 R33.htm IDEA: XBRL DOCUMENT v3.21.2
Debt (Tables)
 9 Months Ended
Aug. 31, 2021
Line of Credit Facility [Abstract]  
Schedule of Maturities of Long-term Debt
As of August 31, 2021, future maturities of the Company's long-term debt were as follows:
(In thousands)2026 NotesCredit Facility Maturing in 2024Total
Remainder of 2021$— $5,644 $5,644 
2022— 26,338 26,338 
2023— 33,863 33,863 
2024— 206,937 206,937 
2025— — — 
2026360,000 — 360,000 
Total face value of long-term debt360,000 272,782 632,782 
Unamortized discount and issuance costs(68,717)(1,521)(70,238)
Less current portion of long-term debt, net— (23,886)(23,886)
Long-term debt$291,283 $247,375 $538,658 
Schedule of Proceeds From Notes
Proceeds from the Notes:
(In thousands)
Principal$360,000 
Less: issuance costs(10,804)
$349,196 
Schedule of Net Carrying Amount of liability Component
Net carrying amount of the liability component:
(In thousands)August 31, 2021
Principal$360,000 
Conversion option allocated to equity
(64,800)
Unamortized discount(3,917)
$291,283 
Schedule of Net Carrying Amount of Equity Component
Net carrying amount of the equity component, included in additional paid-in capital:
(In thousands)August 31, 2021
Conversion options(1)
$62,855 
Capped call(43,056)
$19,799 
(1) Net of issuance costs
Schedule of Interest Expense Related to Notes
Interest expense related to the Notes:
Three Months Ended
(In thousands)August 31, 2021August 31, 2020
Contractual interest expense (1% coupon)
$900 $— 
Amortization of debt discount(1)
2,868 — 
Amortization of issuance costs(1)
392 — 
$4,160 $— 
(1) Amortized based upon an effective interest rate of 5.7%.

Nine Months Ended
(In thousands)August 31, 2021August 31, 2020
Contractual interest expense (1% coupon)
$1,370 $— 
Amortization of debt discount(1)
4,348 — 
Amortization of issuance costs(1)
594 — 
$6,312 $— 
(1) Amortized based upon an effective interest rate of 5.7%.