XML 58 R46.htm IDEA: XBRL DOCUMENT v3.5.0.2
Short-term Borrowings and Long-term Debt (Details)
$ in Millions
3 Months Ended 8 Months Ended
Sep. 03, 2016
USD ($)
Rate
Jun. 11, 2016
USD ($)
Years
Rate
Sep. 03, 2016
USD ($)
Rate
Dec. 26, 2015
USD ($)
Short-term Borrowings and Long-term Debt [Line Items]        
Capital lease obligations $ 154   $ 154 $ 169
Other Long-term Debt 9   9 0
Long-term debt and capital less obligations, including current maturities and debt issuance costs 9,263   9,263 3,370
Less Debt Issuance Costs, Noncurrent, Net (89)   (89) (16)
Less current maturities of long-term debt (55)   (55) (313)
Long-term debt 9,119   9,119 3,041
Other 0   0 9
Short-term Debt, including debt issuance costs 55   55 922
Short-term borrowings 48   48 922
Less current portion of debt issuance costs and discounts (7)   (7) 0
Prepaid expenses and other current assets [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Restricted Cash and Cash Equivalents, Current 52   52  
Bridge Facility [Member] | Line of Credit [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Unsecured Short-Term Loan Credit Facility 0   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]        
Long-term Line of Credit 0   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   15  
the Credit Agreement [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Debt Issuance Costs, Net 55   55  
Unsecured Debt [Member] | Existing [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Senior Notes 2,200   2,200 2,500
Long-term Line of Credit 0   0 701
Repayments of Debt   300    
Repayments of Lines of Credit 701      
Unsecured Debt [Member] | Subsidiary Senior Unsecured Notes [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Proceeds from Issuance of Debt 2,100      
Senior Notes $ 2,100   $ 2,100 0
Debt Instrument, Issuance Date Jun. 16, 2016      
Debt Instrument, Frequency of Periodic Payment semi-annually      
Debt Instrument, Covenant Compliance We were in compliance with all debt covenants as of September 3, 2016.      
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%   5.00%  
Debt Instrument, Maturity Date Jun. 01, 2024      
Debt Instrument, Interest Rate, Effective Percentage | Rate 5.16%   5.16%  
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%   5.25%  
Debt Instrument, Maturity Date Jun. 01, 2026      
Debt Instrument, Interest Rate, Effective Percentage | Rate 5.39%   5.39%  
Secured Debt [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Senior Notes $ 2,300   $ 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    
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 Instrument, Maturity Date   May 01, 2046    
Debt Instrument, Frequency of Periodic Payment   quarterly    
Long-term Debt 2,300   2,300  
Secured Debt [Member] | Securitization Notes [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Debt Instrument, Debt Default, Description of Violation or Event of Default   The Securitization Notes are also subject to certain customary events of default, including events relating to non-payment of required interest or principal due on the Securitization Notes, failure to comply with covenants within certain time frames, certain bankruptcy events, breaches of specified representations and warranties, failure of security interests to be effective, certain judgments and failure of the Securitization Entities to maintain a stated debt service coverage ratio.    
Debt Issuance Costs, Gross $ 31   $ 31  
Debt Instrument, Covenant Compliance     As of September 3, 2016, we were in compliance with all of our debt covenant requirements and were not subject to any rapid amortization events.  
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%   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%   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%   5.14%  
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      
Debt Instrument, Covenant Compliance We were in compliance with all debt covenants as of September 3, 2016      
Secured Debt [Member] | Term Loan A Facility [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Proceeds from Issuance of Debt $ 500      
Debt Instrument, Payment Terms amortization payments beginning one full fiscal quarter after the first anniversary of the closing date      
Debt Instrument, Maturity Date Jun. 16, 2021      
Debt Instrument, Frequency of Periodic Payment quarterly      
Long-term Debt $ 500   $ 500 0
Debt Instrument, Interest Rate, Effective Percentage | Rate 2.93%   2.93%  
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%      
Secured Debt [Member] | Revolving Facility [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Long-term Line of Credit $ 0   $ 0  
Line of Credit Facility, Maximum Borrowing Capacity 1,000   1,000  
Secured Debt [Member] | Term Loan B Facility [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Proceeds from Issuance of Debt $ 2,000      
Debt Instrument, Maturity Date Jun. 16, 2023      
Debt Instrument, Frequency of Periodic Payment quarterly      
Long-term Debt $ 2,000   $ 2,000 $ 0
Debt Instrument, Interest Rate, Effective Percentage | Rate   3.70%    
Term Loan B, Repayment of Principal | Rate 0.25%      
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 (as defined in the Indenture) 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    
Debt Instrument, Covenant Compliance During the quarter ended September 3, 2016, the Securitization Entities maintained a debt service coverage ratio significantly in excess of the 1.75:1 requirement      
Fixed Charge Coverage Ratio [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 EBITDA minus capital expenditures to fixed charges (inclusive of rental expense and scheduled amortization)) of at least 1.5:1      
Total Leverage Ratio [Member] | Secured Debt [Member] | the Credit Agreement [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Debt Instrument, Covenant Description require the Borrowers to maintain a total leverage ratio (defined as the ratio of Consolidated Total Debt to Consolidated EBITDA (as these terms are defined in the Credit Agreement)) of 5.0:1 or less      
London Interbank Offered Rate (LIBOR) [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] | Minimum [Member] | Secured Debt [Member] | Term Loan A Facility and Revolving 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] | Maximum [Member] | Secured Debt [Member] | Term Loan A Facility and Revolving Facility [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Debt Instrument, Basis Spread on Variable Rate | Rate 2.50%      
Base Rate [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] | Minimum [Member] | Secured Debt [Member] | Term Loan A Facility and Revolving Facility [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Debt Instrument, Basis Spread on Variable Rate | Rate 1.00%      
Base Rate [Member] | Maximum [Member] | Secured Debt [Member] | Term Loan A Facility and Revolving Facility [Member]        
Short-term Borrowings and Long-term Debt [Line Items]        
Debt Instrument, Basis Spread on Variable Rate | Rate 1.50%