XML 76 R63.htm IDEA: XBRL DOCUMENT v3.24.2
Fair Value Disclosures - Quantitative Information about Significant Unobservable Inputs Used in Level 3 Fair Value Measurements (Details)
3 Months Ended 9 Months Ended
May 31, 2024
USD ($)
Aug. 31, 2023
May 31, 2024
$ / shares
May 31, 2024
May 31, 2024
$ / Bond
May 31, 2024
€ / shares
May 31, 2024
poundSterlingPerShare
May 31, 2024
€ / Bond
Nov. 30, 2023
USD ($)
Nov. 30, 2023
$ / shares
Nov. 30, 2023
Nov. 30, 2023
$ / Bond
Nov. 30, 2023
€ / Bond
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned $ 21,499,675,000               $ 20,538,090,000        
Financial instruments sold, not yet purchased 11,926,366,000               11,251,154,000        
Other secured financings 3,965,000               3,898,000        
Long-term debt 1,875,817,000               1,708,443,000        
Corporate debt securities                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 5,335,965,000               4,947,334,000        
Financial instruments sold, not yet purchased 2,938,413,000               2,842,900,000        
CDOs and CLOs                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 525,327,000               934,108,000        
Financial instruments sold, not yet purchased 3,125,000               36,000        
Commercial mortgage-backed securities                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 412,978,000               345,410,000        
Financial instruments sold, not yet purchased 1,049,000               840,000        
Other ABS                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 245,633,000               372,709,000        
Loans and other receivables                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 1,558,315,000               1,450,318,000        
Investments at fair value                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 138,066,000               130,835,000        
Loans                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments sold, not yet purchased 74,685,000               175,349,000        
Level 3                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 691,332,000               680,580,000        
Financial instruments sold, not yet purchased 43,498,000               62,452,000        
Long-term debt 784,212,000               744,597,000        
Level 3 | Scenario analysis                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Other secured financings 3,965,000               3,898,000        
Level 3 | Volatility benchmarking and market approach                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative liability 37,154,000               56,779,000        
Level 3 | Non-exchange-traded securities | Market approach                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 178,755,000               181,294,000        
Level 3 | Non-exchange-traded securities | Market approach | Price | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares     0             0      
Level 3 | Non-exchange-traded securities | Market approach | Price | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares     325             325      
Level 3 | Non-exchange-traded securities | Market approach | Price | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares     56             59      
Level 3 | Corporate debt securities                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 38,717,000               26,112,000        
Financial instruments sold, not yet purchased 506,000               124,000        
Level 3 | Corporate debt securities | Market approach                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 38,717,000                        
Level 3 | Corporate debt securities | Market approach | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares                   40      
Level 3 | Corporate debt securities | Market approach | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares                   94      
Level 3 | Corporate debt securities | Market approach | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares                   50      
Level 3 | Corporate debt securities | Market approach | Price                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0                  
Level 3 | Corporate debt securities | Market approach | Price | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / Bond         95                
Level 3 | Corporate debt securities | Market approach | Price | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares     57                    
Level 3 | Corporate debt securities | Scenario analysis                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative liability                 124,000        
Level 3 | Corporate debt securities | Scenario analysis | Estimated recovery percentage                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.04    
Financial instruments sold, not yet purchased, measurement input                     0.04    
Level 3 | Corporate debt securities | Discounted cash flows | Discount rate/yield                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.11    
Level 3 | Corporate debt securities | Discounted cash flows, market approach, scenario analysis                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned                 26,112,000        
Level 3 | CDOs and CLOs                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 68,626,000               64,862,000        
Financial instruments sold, not yet purchased 0               0        
Level 3 | CDOs and CLOs | Market approach | Price | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / Bond         54             48  
Level 3 | CDOs and CLOs | Market approach | Price | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / Bond         109             100  
Level 3 | CDOs and CLOs | Market approach | Price | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / Bond         95             88  
Level 3 | CDOs and CLOs | Discounted cash flows | Constant prepayment rate                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.20                  
Level 3 | CDOs and CLOs | Discounted cash flows | Constant prepayment rate | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.15    
Level 3 | CDOs and CLOs | Discounted cash flows | Constant prepayment rate | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.20    
Level 3 | CDOs and CLOs | Discounted cash flows | Constant prepayment rate | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.19    
Level 3 | CDOs and CLOs | Discounted cash flows | Constant default rate                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.02                  
Level 3 | CDOs and CLOs | Discounted cash flows | Constant default rate | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.02    
Level 3 | CDOs and CLOs | Discounted cash flows | Discount rate/yield | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.15             0.21    
Level 3 | CDOs and CLOs | Discounted cash flows | Discount rate/yield | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.24             0.26    
Level 3 | CDOs and CLOs | Discounted cash flows | Discount rate/yield | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.21             0.24    
Level 3 | CDOs and CLOs | Discounted cash flows | Loss severity                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.30                  
Level 3 | CDOs and CLOs | Discounted cash flows | Loss severity | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.35    
Level 3 | CDOs and CLOs | Discounted cash flows | Loss severity | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.40    
Level 3 | CDOs and CLOs | Discounted cash flows | Loss severity | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.36    
Level 3 | CDOs and CLOs | Discounted cash flows and market approach                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 55,917,000               64,862,000        
Level 3 | Commercial mortgage-backed securities                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 477,000               508,000        
Financial instruments sold, not yet purchased 1,049,000               840,000        
Level 3 | Commercial mortgage-backed securities | Scenario analysis                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned                 508,000        
Level 3 | Commercial mortgage-backed securities | Scenario analysis | Estimated recovery percentage                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.28    
Level 3 | Other ABS                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned $ 168,736,000               $ 117,661,000        
Level 3 | Other ABS | Market approach | Price                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input 100               100        
Level 3 | Other ABS | Scenario analysis | Estimated recovery percentage                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input 1                        
Level 3 | Other ABS | Discounted cash flows | Discount rate/yield | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.19             0.10    
Level 3 | Other ABS | Discounted cash flows | Discount rate/yield | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.20             0.21    
Level 3 | Other ABS | Discounted cash flows | Discount rate/yield | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.20             0.18    
Level 3 | Other ABS | Discounted cash flows | Cumulative loss rate                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.28                  
Level 3 | Other ABS | Discounted cash flows | Cumulative loss rate | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.09    
Level 3 | Other ABS | Discounted cash flows | Cumulative loss rate | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.33             0.32    
Level 3 | Other ABS | Discounted cash flows | Cumulative loss rate | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.29             0.25    
Level 3 | Other ABS | Discounted cash flows | Duration (years) | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input, term 1 year 4 months 24 days 1 year 1 month 6 days                      
Level 3 | Other ABS | Discounted cash flows | Duration (years) | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input, term 1 year 10 months 24 days 2 years 2 months 12 days                      
Level 3 | Other ABS | Discounted cash flows | Duration (years) | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input, term 1 year 9 months 18 days 1 year 8 months 12 days                      
Level 3 | Other ABS | Discounted cash flows and market approach                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned $ 151,839,000               $ 102,423,000        
Level 3 | Loans and other receivables                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 92,546,000               130,101,000        
Level 3 | Loans and other receivables | Market approach and scenario analysis                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned                 130,101,000        
Level 3 | Loans and other receivables | Market approach                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 92,546,000                        
Level 3 | Loans and other receivables | Market approach | Price | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / Bond         49             82  
Level 3 | Loans and other receivables | Market approach | Price | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / Bond         200             157  
Level 3 | Loans and other receivables | Market approach | Price | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / Bond         92             127  
Level 3 | Loans and other receivables | Scenario analysis | Estimated recovery percentage | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.07             0.07    
Level 3 | Loans and other receivables | Scenario analysis | Estimated recovery percentage | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       1             0.73    
Level 3 | Loans and other receivables | Scenario analysis | Estimated recovery percentage | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input       0.68             0.40    
Level 3 | Embedded options | Market approach | Basis points upfront | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative liability, measurement input       0.00002             0.00004    
Level 3 | Embedded options | Market approach | Basis points upfront | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative liability, measurement input       0.00254             0.00255    
Level 3 | Embedded options | Market approach | Basis points upfront | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative liability, measurement input       0.00137             0.00179    
Level 3 | Embedded options | Volatility benchmarking | Volatility | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative asset, measurement input                     0.60    
Level 3 | Embedded options | Volatility benchmarking | Volatility | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative asset, measurement input                     0    
Level 3 | Investments at fair value                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned 138,057,000               130,835,000        
Level 3 | Investments at fair value | Market approach                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned $ 133,912,000               $ 127,237,000        
Level 3 | Private equity securities | Market approach | Price                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input           7,760 0.5            
Level 3 | Private equity securities | Market approach | Price | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares     1             1      
Level 3 | Private equity securities | Market approach | Price | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares     5,000             6,819      
Level 3 | Private equity securities | Market approach | Price | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares     360             484      
Level 3 | Private equity securities | Market approach | Discount rate/yield                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input | $ / shares     0.28                    
Level 3 | Private equity securities | Market approach | Discount rate/yield | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                     0.28    
Level 3 | Private equity securities | Market approach | Revenue                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input 30,253,269                        
Level 3 | Private equity securities | Market approach | Revenue | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments owned, measurement input                 30,538,979        
Level 3 | Loans                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments sold, not yet purchased $ 1,584,000               $ 1,521,000        
Level 3 | Loans | Market approach                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Debt instrument, fair value 1,584,000                        
Derivative liability                 $ 1,521,000        
Level 3 | Loans | Market approach | Price                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Financial instruments sold, not yet purchased, measurement input                 101        
Level 3 | Loans | Market approach | Price | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Debt instrument, measurement input | $ / Bond         115                
Level 3 | Loans | Market approach | Price | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Debt instrument, measurement input | $ / Bond         0                
Level 3 | Equity options | Volatility benchmarking                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative liability                 $ 2,395,000        
Level 3 | Equity options | Volatility benchmarking | Volatility | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative liability, measurement input       24.6             0.31    
Level 3 | Equity options | Volatility benchmarking | Volatility | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative liability, measurement input       47.9             0.87    
Level 3 | Equity options | Volatility benchmarking | Volatility | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Derivative liability, measurement input       34.6             0.42    
Level 3 | Other secured financings | Scenario analysis | Estimated recovery percentage | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Other secured financings, measurement input       0.60             0.18    
Level 3 | Other secured financings | Scenario analysis | Estimated recovery percentage | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Other secured financings, measurement input       1             0.73    
Level 3 | Other secured financings | Scenario analysis | Estimated recovery percentage | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Other secured financings, measurement input       0.93             0.53    
Level 3 | Long-term debt | Market approach                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Long-term debt $ 784,212,000               $ 744,597,000        
Level 3 | Long-term debt | Market approach | Price | Minimum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Long-term debt, measurement input         57     64       57 60
Level 3 | Long-term debt | Market approach | Price | Maximum                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Long-term debt, measurement input         103     104       114 103
Level 3 | Long-term debt | Market approach | Price | Weighted Average                          
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                          
Long-term debt, measurement input         78     86       78 84