XML 57 R43.htm IDEA: XBRL DOCUMENT v3.5.0.2
Short-term Borrowings and Long-term Debt (Details)
$ in Millions
3 Months Ended
Sep. 03, 2016
USD ($)
Rate
Jun. 11, 2016
USD ($)
Years
Rate
Dec. 26, 2015
USD ($)
Short-term Borrowings and Long-term Debt [Line Items]      
Capital lease obligations   $ 162 $ 169
Long-term debt and capital less obligations, including current maturities and debt issuance costs   5,400 3,370
Less debt issuance costs   (46) (16)
Less current maturities of long-term debt   (30) (313)
Long-term debt   5,324 3,041
Other   9 9
Short-term borrowings   39 922
Prepaid expenses and other current assets [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Restricted Cash and Cash Equivalents, Current   51  
Bridge Facility [Member] | Line of Credit [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Unsecured Short-Term Loan Credit Facility   0 600
Repayments of Lines of Credit   2,000  
Variable Funding Notes [Member] | Line of Credit [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Revolving Credit Facility   0  
Line of Credit Facility, Maximum Borrowing Capacity   $ 100  
Long-term Debt, Contingent Payment of Principal or Interest   Following the anticipated repayment date and any extensions thereof, additional interest will accrue on the Variable Funding Notes equal to 5.00% per year  
Long-term Debt, Maturities, Repayment Terms   subject to two additional one-year extensions at the option of the Issuer and further extensions as agreed between the Issuer and the Administrative Agent.  
Line of Credit Facility, Expiration Date   May 01, 2021  
Variable Funding Notes [Member] | Letter of Credit [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Line of Credit Facility, Maximum Borrowing Capacity   $ 50  
Letters of Credit Outstanding, Amount   15  
Unsecured Debt [Member] | Existing [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Senior Notes   2,200 2,500
Revolving Credit Facility   738 701
Repayments of Debt   300  
Secured Debt [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Senior Notes   2,300 $ 0
Secured Debt [Member] | Class A-2 Notes [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Proceeds from Issuance of Debt   $ 2,300  
Debt Instrument, Issuance Date   May 11, 2016  
Debt Instrument, Payment Terms   no amortization of principal of the Class A-2 Notes is required prior to their anticipated repayment dates  
Debt Instrument, Maturity Date   May 01, 2046  
Debt Instrument, Frequency of Periodic Payment   quarterly  
Secured Debt [Member] | Securitization Notes [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Long-term Debt, Contingent Payment of Principal or Interest   as of any quarterly measurement date the consolidated leverage ratio (the ratio of total debt to Net Cash Flow (as defined in the Indenture)) for the preceding four fiscal quarters of either the Company and its subsidiaries or the Issuer and its subsidiaries exceeds 5.0:1, in which case amortization payments of 1% per year of the outstanding principal as of the closing of the Securitization Notes is required  
Debt Issuance Costs, Gross   $ 31  
Debt Instrument, Covenant Compliance   We were in compliance with all of our debt covenant requirements at June 11, 2016  
Secured Debt [Member] | Class A-2-I Notes [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Proceeds from Issuance of Debt   $ 800  
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | Rate   3.832%  
Long-term Debt, Anticipated Repayment Date | Years   4  
Debt Instrument, Interest Rate, Effective Percentage | Rate   4.18%  
Secured Debt [Member] | Class A-2-II Notes [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Proceeds from Issuance of Debt   $ 500  
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | Rate   4.377%  
Long-term Debt, Anticipated Repayment Date | Years   7  
Debt Instrument, Interest Rate, Effective Percentage | Rate   4.59%  
Secured Debt [Member] | Class A-2-III Notes [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Proceeds from Issuance of Debt   $ 1,000  
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | Rate   4.97%  
Long-term Debt, Anticipated Repayment Date | Years   10  
Debt Instrument, Interest Rate, Effective Percentage | Rate   5.14%  
Subsequent Event [Member] | Unsecured Debt [Member] | Subsidiary Senior Unsecured Notes [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Issuance Date Jun. 16, 2016    
Debt Instrument, Frequency of Periodic Payment semi-annually    
Subsequent Event [Member] | Unsecured Debt [Member] | Subsidiary Senior Unsecured Notes due 2024 [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Proceeds from Issuance of Debt $ 1,050    
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | Rate 5.00%    
Debt Instrument, Maturity Date Jun. 01, 2024    
Subsequent Event [Member] | Unsecured Debt [Member] | Subsidiary Senior Unsecured Notes due 2026 [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Proceeds from Issuance of Debt $ 1,050    
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | Rate 5.25%    
Debt Instrument, Maturity Date Jun. 01, 2026    
Subsequent Event [Member] | Secured Debt [Member] | the Credit Agreement [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Issuance Date Jun. 16, 2016    
Debt Instrument, Payment Terms The Credit Agreement is subject to certain mandatory prepayments, including an amount equal to 50% of excess cash flow (as defined in the Credit Agreement) on an annual basis and the proceeds of certain asset sales, casualty events and issuances of indebtedness, subject to customary exceptions and reinvestment rights    
Debt Instrument, Frequency of Periodic Payment quarterly    
Subsequent Event [Member] | Secured Debt [Member] | Term Loan B Facility [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Line of Credit Facility, Maximum Borrowing Capacity $ 2,000    
Debt Instrument, Frequency of Periodic Payment quarterly    
Term Loan B, Repayment of Principal | Rate 0.25%    
Line of Credit Facility, Expiration Date Jun. 01, 2023    
Subsequent Event [Member] | Secured Debt [Member] | Term Loan A Facility [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Line of Credit Facility, Maximum Borrowing Capacity $ 500    
Debt Instrument, Payment Terms amortization payments beginning one full fiscal quarter after the first anniversary of the closing date    
Debt Instrument, Frequency of Periodic Payment quarterly    
Term Loan A Facility, Repayments of Principal in Year Two and Three | Rate 1.25%    
Term Loan A Facility, Repayments of Principal in Year Four | Rate 1.875%    
Term Loan A, Repayments of Principal in Year Five | Rate 3.75%    
Line of Credit Facility, Expiration Date Jun. 01, 2021    
Subsequent Event [Member] | Secured Debt [Member] | Revolving Facility [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Line of Credit Facility, Maximum Borrowing Capacity $ 1,000    
Debt Service Coverage Ratio - Rapid Amortization Events [Member] | Secured Debt [Member] | Securitization Notes [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Covenant Description   debt service coverage ratio of at least 1.1:1  
Debt Service Coverage Ratio - Cash Trap Reserve Account [Member] | Secured Debt [Member] | Securitization Notes [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Covenant Description   debt service coverage ratio (or the ratio of Net Cash Flow to all debt service payments for the preceding four fiscal quarters) of at least 1.75:1  
Fixed Charge Coverage Ratio [Member] | Subsequent Event [Member] | Secured Debt [Member] | the Credit Agreement [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Covenant Description fixed charge coverage ratio (defined as the ratio of earnings before interest, taxes, depreciation, amortization and rental expense minus capital expenditures to fixed charges (inclusive of rental expense and scheduled amortization)) of at least 1.5:1    
Total Leverage Ratio [Member] | Subsequent Event [Member] | Secured Debt [Member] | the Credit Agreement [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Covenant Description will require the Borrowers to maintain a total leverage ratio of 5.0:1 or less    
London Interbank Offered Rate (LIBOR) [Member] | Subsequent Event [Member] | Secured Debt [Member] | Term Loan B Facility [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Basis Spread on Variable Rate | Rate 2.75%    
London Interbank Offered Rate (LIBOR) [Member] | Subsequent Event [Member] | Secured Debt [Member] | Term A Loan Facility Restricted Group [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Basis Spread on Variable Rate | Rate 2.25%    
London Interbank Offered Rate (LIBOR) [Member] | Subsequent Event [Member] | Minimum [Member] | Secured Debt [Member] | Term Loan A Facility [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Basis Spread on Variable Rate | Rate 2.00%    
London Interbank Offered Rate (LIBOR) [Member] | Subsequent Event [Member] | Maximum [Member] | Secured Debt [Member] | Term Loan A Facility [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Basis Spread on Variable Rate | Rate 2.50%    
Base Rate [Member] | Subsequent Event [Member] | Secured Debt [Member] | Term Loan B Facility [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Basis Spread on Variable Rate | Rate 1.75%    
Base Rate [Member] | Subsequent Event [Member] | Secured Debt [Member] | Term A Loan Facility Restricted Group [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Basis Spread on Variable Rate | Rate 1.25%    
Base Rate [Member] | Subsequent Event [Member] | Minimum [Member] | Secured Debt [Member] | Term Loan A Facility [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Basis Spread on Variable Rate | Rate 1.00%    
Base Rate [Member] | Subsequent Event [Member] | Maximum [Member] | Secured Debt [Member] | Term Loan A Facility [Member]      
Short-term Borrowings and Long-term Debt [Line Items]      
Debt Instrument, Basis Spread on Variable Rate | Rate 1.50%