XML 85 R69.htm IDEA: XBRL DOCUMENT v3.24.4
Note 7 - Notes Payable, Long-term Debt and Lines of Credit (Details Textual) - USD ($)
12 Months Ended
Nov. 30, 2024
Mar. 04, 2024
Dec. 15, 2023
Jun. 30, 2023
Feb. 15, 2023
Oct. 20, 2020
Feb. 14, 2017
Nov. 30, 2024
Dec. 02, 2023
Dec. 03, 2022
Mar. 16, 2023
Feb. 28, 2023
Jan. 13, 2023
Jan. 12, 2023
Notes Payable, Current $ 587,000             $ 587,000 $ 1,841,000          
Deferred Debt Issuance Cost, Writeoff               0 2,689,000 $ 0        
Long-Term Debt, Fair Value 2,015,468,000             $ 2,015,468,000 1,785,199,000          
Interest Rate Swap [Member]                            
Derivative, Amount of Hedged Item                     $ 300,000,000   $ 400,000,000 $ 400,000,000
Derivative, Fixed Interest Rate                     3.721% 3.726% 3.6895% 3.6895%
Interest Rate Swap 2 [Member]                            
Derivative, Amount of Hedged Item                     $ 100,000,000      
Derivative, Fixed Interest Rate                     3.899%      
Term Loan A [Member]                            
Debt Instrument, Face Amount         $ 500,000,000                  
Debt Instrument, Basis Spread on Variable Rate               6.17%            
Long-Term Debt, Gross [1] 462,500,000             $ 462,500,000 487,500,000          
Term Loan A [Member] | SOFR Credit Adjustment [Member]                            
Debt Instrument, Basis Spread on Variable Rate         0.10%                  
Term Loan A [Member] | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]                            
Debt Instrument, Basis Spread on Variable Rate         1.50%                  
Term Loan B [Member]                            
Debt Instrument, Face Amount 994,000,000 $ 794,000,000     $ 800,000,000     $ 994,000,000            
Debt Instrument, Basis Spread on Variable Rate               6.57%            
Long-Term Debt, Gross [2] $ 989,030,000             $ 989,030,000 796,000,000          
Term Loan B [Member] | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]                            
Debt Instrument, Basis Spread on Variable Rate 6.57% 2.00%                        
Term Loan B [Member] | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member] | Minimum [Member]                            
Debt Instrument, Basis Spread on Variable Rate 0.50%             0.50%            
Term Loan B [Member] | Secured Overnight Financing Rate (SOFR) [Member]                            
Debt Instrument, Basis Spread on Variable Rate               0.02%            
The 10-year Public Notes [Member]                            
Debt Instrument, Face Amount             $ 300,000,000              
Debt Instrument, Interest Rate, Stated Percentage             4.00%              
Debt Instrument, Term (Year)             10 years              
The 8-year Public Notes [Member]                            
Debt Instrument, Face Amount           $ 300,000,000                
Debt Instrument, Interest Rate, Stated Percentage           4.25%                
Long-Term Debt, Gross [3] $ 300,000,000             $ 300,000,000 300,000,000          
Debt Instrument, Term (Year)           8 years                
Repayments of Debt           $ 300,000                
The 8-year Public Notes [Member] | Secured Overnight Financing Rate (SOFR) [Member]                            
Debt Instrument, Basis Spread on Variable Rate       3.28%                    
The 8-year Public Notes [Member] | London Interbank Offered Rate (LIBOR) 1 [Member]                            
Debt Instrument, Basis Spread on Variable Rate           3.28%                
Term Loan B First Tranche [Member]                            
Debt Instrument, Face Amount   $ 200,000,000                        
Amended Term Loan B [Member]                            
Debt Instrument, Face Amount   $ 994,000,000                        
Debt Instrument, Basis Spread on Variable Rate   1.00%                        
Debt Instrument, Interest Rate Margin, Increase (Decrease)   0.25%                        
Amended Term Loan B [Member] | Secured Overnight Financing Rate (SOFR) [Member]                            
Debt Instrument, Basis Spread on Variable Rate   2.00%                        
Term Loan [Member]                            
Repayments of Debt             $ 158,750,000              
Second Amended and Restated Credit Agreement [Member]                            
Debt Instrument, Mandatory Prepayments of Excess Cashflow, Percentage         50.00%                  
Debt Instrument, Mandatory Prepayments of Excess Cashflow When Secured Leverage Ratio Is Below 4.25, Percentage         25.00%                  
Debt Instrument, Mandatory Prepayments of Excess Cashflow When Secured Leverage Ratio Is Below 3.75, Percentage         0.00%                  
Second Amended and Restated Credit Agreement [Member] | Term Loan B [Member]                            
Debt Instrument, Periodic Payment, Percentage of Principal         1.00%                  
Second Amended and Restated Credit Agreement [Member] | Term Loan A [Member] | Debt Instrument, Redemption, Period One [Member]                            
Debt Instrument, Periodic Payment, Percentage of Principal         1.25%                  
Second Amended and Restated Credit Agreement [Member] | Term Loan A [Member] | Debt Instrument, Redemption, Period Two [Member]                            
Debt Instrument, Periodic Payment, Percentage of Principal         1.875%                  
Second Amended and Restated Credit Agreement [Member] | Term Loan A [Member] | Debt Instrument, Redemption, Period Three [Member]                            
Debt Instrument, Periodic Payment, Percentage of Principal         2.50%                  
Revolving Credit Facility [Member]                            
Line of Credit, Current 0             0            
Line of Credit Facility, Maximum Borrowing Capacity 700,000,000       $ 700,000,000     700,000,000            
Deferred Debt Issuance Cost, Writeoff               2,689,000            
Long-Term Debt, Gross 0             0 $ 0          
Repayments of Lines of Credit             $ 138,000,000              
Line of Credit Facility, Unused Capacity, Commitment Fee Percentage     0.20%                      
Long-Term Line of Credit, Total 0             0            
Letters of Credit Outstanding, Amount 10,318,000             10,318,000            
Debt Instrument, Covenant, Secured Leverage Ratio for Fiscal Quarters Ending on or Prior to June 1, 2024         4.75                  
Debt Instrument, Covenant, Secured Leverage Ratio for Fiscal Quarters Ending After June 1, 2024         4.5                  
Debt Instrument, Covenant, Interest Coverage Ratio         2                  
Revolving Credit Facility [Member] | SOFR Credit Adjustment [Member]                            
Debt Instrument, Basis Spread on Variable Rate         0.10%                  
Revolving Credit Facility [Member] | Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member]                            
Debt Instrument, Basis Spread on Variable Rate         1.50%                  
Long-Term Debt, Fair Value $ 6,170             $ 6,170            
Notes Payable [Member]                            
Short-Term Debt, Weighted Average Interest Rate, at Point in Time 1.35%             1.35% 10.75% 16.20%        
[1] Term Loan A, due on February 15, 2028, $500,000 variable rate at the Secured Overnight Financing Rate ("SOFR") plus an adjustment of 0.10 percent and an interest rate spread of 1.50 percent based on a leverage grid (6.95 percent at December 2, 2023).
[2] Term Loan B, due on February 15, 2028, $800,000 variable rate at the SOFR plus 2.25 percent with a SOFR floor of 0.50 percent (7.60 percent at December 2, 2023).
[3] Public Notes, due October 15, 2028, $300,000 4.25 percent fixed; swapped to a floating rate as detailed below.