XML 49 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Disclosures (Tables)
3 Months Ended
Feb. 28, 2025
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets and Liabilities Accounted for at Fair Value on Recurring Basis
February 28, 2025 (1)
$ in thousands
Level 1
Level 2
Level 3
Counterparty
and Cash
Collateral
Netting (2)
Total
Assets:
Financial instruments owned:
Corporate equity securities ................................................................................
$6,246,599
$213,504
$212,409
$
$6,672,512
Corporate debt securities ...................................................................................
6,641,104
25,925
6,667,029
Collateralized debt obligations and collateralized loan obligations ............
1,140,317
71,827
1,212,144
U.S. government and federal agency securities .............................................
2,481,241
92,098
2,573,339
Municipal securities ............................................................................................
427,829
427,829
Sovereign obligations .........................................................................................
978,901
734,661
1,713,562
Residential mortgage-backed securities .........................................................
1,971,845
7,526
1,979,371
Commercial mortgage-backed securities .......................................................
84,937
471
85,408
Other asset-backed securities ...........................................................................
380,601
147,319
527,920
Loans and other receivables ..............................................................................
1,891,354
153,764
2,045,118
Derivatives ............................................................................................................
263
4,271,426
4,305
(3,617,326)
658,668
Investments at fair value ....................................................................................
8
157,881
157,889
Total financial instruments owned, excluding Investments at fair value
based on NAV .................................................................................................
$9,707,004
$17,849,684
$781,427
$(3,617,326)
$24,720,789
Securities segregated and on deposit for regulatory purposes or
deposited with clearing and depository organizations ............................
$381,467
$
$
$
$381,467
Securities received as collateral .......................................................................
287,078
287,078
Liabilities:
Financial instruments sold, not yet purchased:
Corporate equity securities ................................................................................
$4,600,182
$124,726
$590
$
$4,725,498
Corporate debt securities ...................................................................................
4,369,662
1,113
4,370,775
U.S. government and federal agency securities .............................................
2,433,696
2,433,696
Sovereign obligations .........................................................................................
889,042
759,466
1,648,508
Residential mortgage-backed securities .........................................................
15
15
Commercial mortgage-backed securities .......................................................
1,154
1,154
Loans.....................................................................................................................
138,269
848
139,117
Derivatives ............................................................................................................
4,209,460
46,381
(3,577,377)
678,464
Total financial instruments sold, not yet purchased ....................................
$7,922,920
$9,601,583
$50,101
$(3,577,377)
$13,997,227
Other secured financings ...................................................................................
$
$9,526
$12,705
$
$22,231
Obligation to return securities received as collateral ....................................
287,078
287,078
Long-term debt ....................................................................................................
2,214,719
860,684
3,075,403
(1)Excludes investments at fair value based on net asset value (“NAV”) of $1.37 billion at February 28, 2025 by level within the fair value hierarchy.
(2)Represents counterparty and cash collateral netting across the levels of the fair value hierarchy for positions with the same counterparty.
November 30, 2024 (1)
$ in thousands
Level 1
Level 2
Level 3
Counterparty
and Cash
Collateral
Netting (2)
Total
Assets:
Financial instruments owned:
Corporate equity securities ................................................................................
$5,238,058
$302,051
$239,364
$
$5,779,473
Corporate debt securities ...................................................................................
5,310,815
24,931
5,335,746
Collateralized debt obligations and collateralized loan obligations ............
1,029,662
63,976
1,093,638
U.S. government and federal agency securities .............................................
3,583,139
160,227
3,743,366
Municipal securities ............................................................................................
320,507
320,507
Sovereign obligations .........................................................................................
749,912
630,681
172
1,380,765
Residential mortgage-backed securities .........................................................
2,348,862
7,714
2,356,576
Commercial mortgage-backed securities .......................................................
146,752
477
147,229
Other asset-backed securities ...........................................................................
110,687
103,214
213,901
Loans and other receivables ..............................................................................
1,706,152
152,586
1,858,738
Derivatives ............................................................................................................
146
3,181,454
3,926
(2,667,751)
517,775
Investments at fair value ....................................................................................
6
137,865
137,871
Total financial instruments owned, excluding Investments at fair value
based on NAV .................................................................................................
$9,571,255
$15,247,856
$734,225
$(2,667,751)
$22,885,585
Securities segregated and on deposit for regulatory purposes or
deposited with clearing and depository organizations .............................
$120,414
$
$
$
$120,414
Securities received as collateral .......................................................................
185,588
185,588
Liabilities:
Financial instruments sold, not yet purchased:
Corporate equity securities ................................................................................
$3,013,877
$73,240
$208
$
$3,087,325
Corporate debt securities ...................................................................................
3,105,010
165
3,105,175
U.S. government and federal agency securities .............................................
2,904,379
26
2,904,405
Sovereign obligations .........................................................................................
667,647
422,124
1,089,771
Commercial mortgage-backed securities ......................................................
1,153
1,153
Loans.....................................................................................................................
92,321
16,864
109,185
Derivatives ............................................................................................................
13
3,477,802
26,212
(2,793,713)
710,314
Total financial instruments sold, not yet purchased ....................................
$6,585,916
$7,170,523
$44,602
$(2,793,713)
$11,007,328
Other secured financings ...................................................................................
$
$9,964
$14,884
$
$24,848
Obligation to return securities received as collateral ...................................
185,588
185,588
Long-term debt ....................................................................................................
1,529,443
821,903
2,351,346
(1)Excludes investments at fair value based on NAV of $1.25 billion at November 30, 2024 by level within the fair value hierarchy.
(2)Represents counterparty and cash collateral netting across the levels of the fair value hierarchy for positions with the same counterparty.
Schedule of Investments Measured at Fair Value Based on Net Asset Value Per Share Information about our investments in entities that have the
characteristics of an investment company:
February 28, 2025
$ in thousands
Fair Value
(1)
Unfunded
Commitments
Redemption
Frequency
Redemption
Notice Period
Hedge
Funds (2) ..............
$672,192
$
Quarterly (52%)
Monthly (48%)
45 - 90 days
45 - 60 days
Private Equity
Funds (3) ..............
63,573
27,172
N/R (100%)
N/R
Credit
Funds (4) ..............
456,714
106
Quarterly (64%)
Monthly (3%)
N/R (33%)
90 days
30 days
N/R
Real Estate and
Other Funds (5) ....
174,023
169,928
Quarterly (24%)
N/R (76%)
90 days
N/R
Total ......................
$1,366,502
$197,206
November 30, 2024
$ in thousands
Fair Value
(1)
Unfunded
Commitments
Redemption
Frequency
Redemption
Notice Period
Hedge
Funds (2) ............
$660,720
$
Quarterly (53%)
Monthly (47%)
45 - 90 days
45 - 60 days
Private Equity
Funds (3) ............
60,215
30,530
N/R (100%)
N/R
Credit Funds (4)
430,429
30,554
Quarterly (72%)
Monthly (3%)
N/R (25%)
90 days
30 days
N/R
Real Estate and
Other Funds (5) .
101,325
232,696
N/R (100%)
N/R
Total ...................
$1,252,689
$293,780
N/R - Not redeemable
(1)Where fair value is calculated based on NAV, fair value has been derived from
each of the funds’ capital statements.
(2)Includes investments in hedge funds that invest, long and short, primarily in
both public and private equity securities in domestic and international
markets, in commodities and multi-asset securities.
(3)Includes investments in equity funds that invest in the equity of various U.S.
and foreign private companies in a broad range of industries. These
investments cannot be redeemed; instead, distributions are received through
the liquidation of the underlying assets of the funds which are primarily
expected to be liquidated in approximately one to ten years.
(4)Primarily includes investments in funds that invest in:
distressed and special situations long/short credit strategies across
sectors and asset types;
short-term trade receivables and payables that are expected to generally
be outstanding between 90 to 120 days;
distressed and event-driven opportunities across structured credit,
opportunistic credit, and private credit.
(5)Primarily includes investments in corporate real estate strategies focused on
buying or building real estate businesses.
Schedule of Fair Value Assets and Liabilities Measured on Recurring Basis Unobservable Input Reconciliation
For instruments still held at
February 28, 2025, changes
in unrealized gains/(losses)
included in:
$ in thousands
Balance at
November 30,
2024
Total gains/
losses
(realized
and
unrealized)
(1)
Purchases
Sales
Settlements
Issuances
Net
transfers
into/
(out of)
Level 3
Balance at
February 28,
2025
Earnings (1)
Other
comprehensive
income (1)
Assets:
Financial instruments
owned:
Corporate equity securities ...
$239,364
$2,864
$1,703
$(1,016)
$
$
$(30,506)
$212,409
$5,300
$
Corporate debt securities ......
24,931
(1,002)
6,753
(895)
(3,862)
25,925
(1,248)
CDOs and CLOs .......................
63,976
(4,646)
17,177
(9,981)
5,301
71,827
(4,664)
Sovereign obligations .............
172
2
(174)
(1)
RMBS ........................................
7,714
(167)
(21)
7,526
(59)
CMBS ........................................
477
(6)
471
Other ABS .................................
103,214
(1,889)
54,165
(4,709)
(2,312)
(1,150)
147,319
(1,318)
Loans and other receivables .
152,586
(949)
78,763
(53,590)
(9,170)
(13,876)
153,764
(1,545)
Investments at fair value .......
137,865
393
21,288
(1,665)
157,881
393
Liabilities:
Financial instruments sold,
not yet purchased:
Corporate equity securities ...
$208
$(72)
$
$454
$
$
$
$590
$72
$
Corporate debt securities ......
165
(40)
(383)
1,025
346
1,113
24
RMBS ........................................
15
15
CMBS ........................................
1,153
1
35
(35)
1,154
(1)
Loans ........................................
16,864
301
(1,917)
75
(14,475)
848
89
Net derivatives (2) ...................
22,286
(16,020)
22,588
(279)
299
13,202
42,076
14,559
Other secured financings .......
14,884
(1,938)
(241)
12,705
1,938
Long-term debt ........................
821,903
(55,177)
124,554
(30,596)
860,684
29,428
25,749
(1)Realized and unrealized gains/losses are primarily reported in Principal transactions revenues. Changes in instrument-specific credit risk related to structured notes
within Long-term debt are presented net of tax in our Consolidated Statements of Comprehensive Income.
(2)Net derivatives represent Financial instruments owned—Derivatives and Financial instruments sold, not yet purchased —Derivatives.
For instruments still held at
February 29, 2024, changes in
unrealized gains/(losses)
included in:
$ in thousands
Balance at
November 30,
2023
Total gains/
losses
(realized
and
unrealized)
(1)
Purchases
Sales
Settlements
Issuances
Net
transfers
into/
(out of)
Level 3
Balance at
February 29,
2024
Earnings (1)
Other
comprehensive
income (1)
Assets:
Financial instruments
owned:
Corporate equity
securities .......................
$181,294
$(197)
$167
$(265)
$
$
$(7,785)
$173,214
$(158)
$
Corporate debt securities
26,112
846
20,437
(513)
(200)
(11,347)
35,335
801
CDOs and CLOs .................
64,862
11,121
16,997
(13,836)
(9,539)
(238)
69,367
1,355
RMBS ..................................
20,871
(202)
(5,360)
(14,625)
684
32
CMBS ..................................
508
(35)
473
(64)
Other ABS ...........................
117,661
(3,165)
11,686
(17,650)
(5,834)
(442)
102,256
(1,468)
Loans and other
receivables ....................
130,101
(15,592)
5,477
(24,382)
(3,007)
(13,712)
78,885
(17,991)
Investments at fair value .
130,835
(10,691)
1,627
(7)
121,764
(10,691)
Liabilities:
Financial instruments
sold, not yet
purchased:
Corporate equity
securities .......................
$676
$(7)
$
$6
$
$
$
$675
$7
$
Corporate debt securities
124
124
CMBS ..................................
840
(245)
350
(1)
944
Loans ..................................
1,521
(54)
(81)
80
1,466
(183)
Net derivatives (2) .............
50,955
(4,833)
245
5,722
52,089
4,340
Other secured financings .
3,898
4,482
(4,415)
3,965
(4,482)
Long-term debt ..................
744,597
12,284
21,456
1,192
779,529
(14,477)
2,193
(1)Realized and unrealized gains/losses are primarily reported in Principal transactions revenues. Changes in instrument-specific credit risk related to structured notes
within Long-term debt are presented net of tax in our Consolidated Statements of Comprehensive Income.
(2)Net derivatives represent Financial instruments owned—Derivatives and Financial instruments sold, not yet purchased—Derivatives.
Schedule of Fair Value Inputs Assets and Liabilities Quantitative Information Table
February 28, 2025
Financial Instruments Owned
Fair Value
(in
thousands)
Valuation
Technique
Significant Unobservable Input(s)
Input / Range
Weighted
Average
Corporate equity securities .....................
$212,409
Non-exchange-traded securities
Market approach
Price
$0
-
$486
$83
Scenario Analysis
EBITDA multiple
4.6
Corporate debt securities ........................
$25,925
Market approach
Price
$49
-
$117
$71
Discounted cash
flows
Discount rate/yield
22%
CDOs and CLOs ..........................................
$57,986
Discounted cash
flows
Constant prepayment rate
20%
Constant default rate
2%
Loss severity
30%
Discount rate/yield
13%
-
17%
17%
Market approach
Price
$70
-
$104
$98
Scenario analysis
Estimated recovery percentage
49%
RMBS ...........................................................
$7,526
Discounted cash
flows
Constant prepayment rate
40%
Loss severity
90%
Discount rate/yield
15%
Other ABS ...................................................
$146,290
Discounted cash
flows
Discount rate/yield
12%
-
34%
22%
Cumulative loss rate
18%
-
34%
26%
Duration (years)
0.7
-
0.8
0.8
Market approach
Price
$104
-
$126
$114
Scenario analysis
Estimated recovery percentage
92%
Loans and other receivables ...................
$153,764
Market approach
Price
$21
-
$104
$77
Scenario analysis
Estimated recovery percentage
18%
-
245%
84%
Derivatives ..................................................
$2,816
Embedded options
Market approach
Basis points upfront
0.4
Investments at fair value ..........................
$152,786
Private equity securities
Market approach
Price
$0
-
$8,335
$1,616
Discount rate/yield
28%
Revenue
$29,753,075
Financial Instruments Sold, Not Yet Purchased:
Loans ..........................................................
$848
Market approach
Price
$21
-
$100
$24
Derivatives ..................................................
$45,281
Equity options
Volatility
benchmarking
Volatility
34%
-
95%
49%
Options
Market approach
Basis points upfront
7.8
-
22.6
15.0
Other secured financings .........................
$12,705
Scenario analysis
Estimated recovery percentage
76%
-
100%
96%
Market approach
Price
$115
Long-term debt ..........................................
$860,684
Structured notes
Market approach
Price
$59
-
$113
$92
November 30, 2024
Financial Instruments Owned
Fair Value
(in
thousands)
Valuation
Technique
Significant Unobservable Input(s)
Input / Range
Weighted
Average
Corporate equity securities .....................
$239,364
Non-exchange-traded securities
Market approach
Price
$0
-
$486
$68
Corporate debt securities ........................
$24,931
Market approach
Price
$28
-
$105
$74
CDOs and CLOs ..........................................
$53,388
Discounted cash
flows
Constant prepayment rate
20%
Constant default rate
2%
Loss severity
30%
Discount rate/yield
14%
-
32%
26%
Market approach
Price
$70
-
$106
$94
RMBS
$7,714
Discounted cash
flows
Constant prepayment rate
20%
Loss severity
10%
Discount rate/yield
12%
Other ABS ...................................................
$98,172
Discounted cash
flows
Discount rate/yield
19%
-
30%
25%
Cumulative loss rate
17%
-
34%
24%
Duration (years)
0.9
-
1.0
0.9
Market approach
Price
$106
-
$127
$121
Scenario analysis
Estimated recovery percentage
92%
Loans and other receivables ...................
$152,586
Market approach
Price
$17
-
$106
$75
Scenario analysis
Estimated recovery percentage
3%
-
252%
50%
Derivatives ..................................................
$1,396
Embedded options
Market approach
Basis points upfront
0.3
Investments at fair value ..........................
$132,769
Private equity securities
Market approach
Price
$1
-
$8,506
$501
Discount rate/yield
28%
Revenue
$29,908,372
Financial Instruments Sold, Not Yet Purchased:
Loans ..........................................................
$16,864
Market approach
Price
$17
-
$100
$75
Scenario analysis
Estimated recovery percentage
0%
-
205%
50%
Derivatives ..................................................
$25,045
Equity options
Volatility
benchmarking
Volatility
28%
-
102%
49%
Options
Market approach
Basis points upfront
8.0
-
22.3
14.9
Other secured financings .........................
$14,884
Scenario analysis
Estimated recovery percentage
60%
-
100%
93%
Market approach
Price
$117
Long-term debt ..........................................
$821,903
Structured notes
Market approach
Price
$61
-
$122
$96
Schedule of Fair Value Option Gains (Losses) and Summary of Contractual Principal Exceeds Fair Value for Loans and Other Receivables Fair value option gains (losses):
Three Months Ended
$ in thousands
February 28,
2025
February 29,
2024
Financial instruments owned:
Loans and other receivables ................................
$13,283
$(7,410)
Other secured financings:
Other changes in fair value (2) .............................
$1,938
$(4,482)
Long-term debt:
Changes in instrument-specific credit risk (1) ..
$37,898
$(3,980)
Other changes in fair value (2) .............................
16,994
(43,817)
(1)Changes in fair value of structured notes related to instrument-specific credit
risk are presented net of tax in our Consolidated Statements of
Comprehensive Income.
(2)Other changes in fair value are included in Principal transactions revenues.
Fair value option amounts by which contractual principal is
greater than (less than) fair value:
$ in thousands
February 28,
2025
November 30,
2024
Financial instruments owned:
Loans and other receivables (1) ...........................
$1,317,633
$1,603,512
Loans and other receivables on nonaccrual
status and/or 90 days or greater past
due (1) (2) ...........................................................
188,801
132,838
Long-term debt .......................................................
198,249
131,107
Other secured financings ......................................
2,397
459
(1)Interest income is recognized separately from other changes in fair value and
is included in Interest revenues.
(2)Amounts include loans and other receivables 90 days or greater past due by
which contractual principal exceeds fair value of $62.4 million and $48.8
million at February 28, 2025 and November 30, 2024, respectively.