XML 12 R39.htm IDEA: XBRL DOCUMENT v3.2.0.727
Debt (Tables)
9 Months Ended
Jun. 04, 2015
Debt Instrument [Line Items]  
Schedule of Debt
 
 
 
 
 
 
June 4, 2015
 
August 28, 2014
Instrument(1)
 
Stated Rate
 
Effective Rate
 
Current
 
Long-Term
 
Total
 
Current
 
Long-Term
 
Total
Capital lease obligations(2)
 
N/A

 
N/A

 
$
325

 
$
530

 
$
855

 
$
323

 
$
588

 
$
911

MMJ creditor installment payments
 
N/A

 
6.25
%
 
154

 
669

 
823

 
192

 
939

 
1,131

1.258% senior notes
 
1.258
%
 
1.97
%
 
92

 
278

 
370

 
92

 
324

 
416

2022 senior notes
 
5.875
%
 
6.14
%
 

 
600

 
600

 

 
600

 
600

2023 senior notes
 
5.250
%
 
5.43
%
 

 
1,000

 
1,000

 

 

 

2024 senior notes
 
5.250
%
 
5.38
%
 

 
550

 
550

 

 

 

2025 senior notes
 
5.500
%
 
5.56
%
 

 
1,150

 
1,150

 

 
1,150

 
1,150

2026 senior notes
 
5.625
%
 
5.73
%
 

 
450

 
450

 

 

 

2031B convertible senior notes
 
1.875
%
 
6.98
%
 

 

 

 
362

 

 
362

2032C convertible senior notes(3)
 
2.375
%
 
5.95
%
 

 
198

 
198

 

 
314

 
314

2032D convertible senior notes(3)
 
3.125
%
 
6.33
%
 

 
151

 
151

 

 
288

 
288

2033E convertible senior notes(3)
 
1.625
%
 
4.50
%
 
276

 

 
276

 
278

 

 
278

2033F convertible senior notes(3)
 
2.125
%
 
4.93
%
 
270

 

 
270

 
265

 

 
265

2043G convertible senior notes
 
3.000
%
 
6.76
%
 

 
646

 
646

 

 
636

 
636

Other notes payable
 
2.241
%
 
2.40
%
 
31

 
181

 
212

 
126

 
116

 
242

 
 
 
 
 
 
$
1,148

 
$
6,403

 
$
7,551

 
$
1,638

 
$
4,955

 
$
6,593

(1) 
We have either the obligation or the option to pay cash for the principal amount due upon conversion for all of our convertible notes. Since it is our current intent to settle in cash the principal amount of all of our convertible notes upon conversion, the dilutive effect of such notes on earnings per share is computed under the treasury stock method.
(2) 
Weighted-average imputed rate of 3.8% and 4.3% as of June 4, 2015 and August 28, 2014, respectively.
(3) 
Since the closing price of our common stock for at least 20 trading days in the 30 trading day period ending on March 31, 2015 exceeded 130% of the conversion price per share, holders had the right to convert their notes at any time during the calendar quarter ended June 30, 2015. The closing price of our common stock also exceeded the thresholds for the calendar quarter ended June 30, 2015; therefore, these notes are convertible by the holders through September 30, 2015. The 2033 Notes are classified as current because the terms of these notes require us to pay cash for the principal amount of any converted notes.
Schedule of Extinguishment of Debt [Table Text Block]
In the first nine months of 2015, we consummated a number of transactions with respect to our debt, including conversions and settlements, repurchases, the issuances of non-convertible senior notes, and the early repayment of a note. As a result, we recognized losses of $18 million and $48 million in the third quarter and first nine months of 2015, respectively. The following table presents the effect of each of the actions in the first nine months of 2015:

 
 
Increase (Decrease) in Principal
 
Increase (Decrease) in Carrying Value
 
Increase (Decrease) in Cash
 
(Decrease) in Equity
 
(Loss) Gain(1)
Conversions and settlements:
 
 
 
 
 
 
 
 
 
 
2031B Notes
 
$
(114
)
 
$
(362
)
 
$
(389
)
 
$

 
$
(24
)
2033E Notes
 
(7
)
 
(7
)
 
(19
)
 
(15
)
 
2

 
 
(121
)
 
(369
)
 
(408
)
 
(15
)
 
(22
)
 
 
 
 
 
 
 
 
 
 
 
Repurchases:
 
 
 
 
 
 
 
 
 
 
2032C Notes
 
(139
)
 
(122
)
 
(415
)
 
(283
)
 
(10
)
2032D Notes
 
(166
)
 
(141
)
 
(492
)
 
(341
)
 
(11
)
 
 
(305
)
 
(263
)
 
(907
)
 
(624
)
 
(21
)
 
 
 
 
 
 
 
 
 
 
 
Issuances:
 
 
 
 
 
 
 
 
 
 
2023 Notes
 
1,000

 
1,000

 
988

 

 

2024 Notes
 
550

 
550

 
545

 

 

2026 Notes
 
450

 
450

 
446

 

 

 
 
2,000

 
2,000

 
1,979

 

 

 
 
 
 
 
 
 
 
 
 
 
Early repayment of note
 
(121
)
 
(120
)
 
(122
)
 

 
(5
)
 
 
 
 
 
 
 
 
 
 
 
 
 
$
1,453

 
$
1,248


$
542

 
$
(639
)
 
$
(48
)
(1) 
Included in other non-operating expense.
Schedule Of Convertible Debt Instruments With Debt And Equity Components [Text Block]
The following table summarizes our convertible notes outstanding as of June 4, 2015:

 
 
Holder Put Date(1)
 
Outstanding Principal
 
Underlying Shares
 
Conversion Price Per Share
 
Conversion Price Per Share Threshold(2)
 
Conversion Value in Excess of Principal(3)
2032C Notes
 
May 2019
 
$
224

 
23

 
$
9.63

 
$
12.52

 
$
403

2032D Notes
 
May 2021
 
177

 
18

 
9.98

 
12.97

 
302

2033E Notes
 
February 2018
 
293

 
27

 
10.93

 
14.21

 
430

2033F Notes
 
February 2020
 
300

 
27

 
10.93

 
14.21

 
441

2043G Notes(4)
 
November 2028
 
1,025

 
35

 
29.16

 
37.91

 

 
 
 
 
$
2,019

 
130

 
 
 
 
 
$
1,576

(1) 
The terms of our convertible notes give holders the right to require us to repurchase all or a portion of their notes at a date prior to the contractual maturities of the notes.
(2) 
Holders have the right to convert all or a portion of their notes at a date prior to the contractual maturity if, during any calendar quarter, the closing price of our common stock for at least 20 trading days in the 30 consecutive trading days ending on the last trading day of the preceding calendar quarter is more than 130% of the conversion price. The closing price of our common stock exceeded the thresholds for the calendar quarter ended June 30, 2015 for our 2032 Notes and 2033 Notes; therefore, those notes are convertible by the holders through September 30, 2015.
(3) 
Based on our closing share price of $26.99 as of June 4, 2015.
(4) 
The original principal amount of $820 million accretes up to $917 million at the holder put date in November 2028 and $1.03 billion at maturity in 2043.

Maturities of Notes Payable and Future Minimum Lease Payments [Table Text Block]
As of June 4, 2015, debt maturities and future minimum lease payments under capital lease obligations were as follows:

 
 
Notes Payable
 
Capital Lease Obligations
Remainder of 2015
 
$
62

 
$
83

2016
 
305

 
346

2017
 
270

 
170

2018
 
545

 
129

2019
 
501

 
90

2020 and thereafter
 
5,541

 
107

Unamortized discounts and interest, respectively
 
(528
)
 
(70
)
 
 
$
6,696

 
$
855

Corporate bonds [Member] | 2023, 2024,and 2026 senior notes [Member]  
Debt Instrument [Line Items]  
Debt Instrument Redemption [Table Text Block]
We have the option to redeem these notes; however, the applicable redemption price will be determined as follows:
 
Redemption Period Requiring Payment of:
 
Redemption Up To 35% Using Cash Proceeds From An Equity Offering(3):
 
Make-Whole(1)
 
Premium(2)
 
Date
 
Specified Price
2023 Notes
Prior to Feb. 1, 2018
 
On or after Feb. 1, 2018
 
 Prior to Feb. 1, 2018
 
105.250
%
2024 Notes
Prior to May 1, 2018
 
On or after May 1, 2018
 
Prior to May 1, 2018
 
105.250
%
2026 Notes
Prior to May 1, 2020
 
On or after May 1, 2020
 
Prior to May 1, 2018
 
105.625
%

(1) 
If we redeem prior to the applicable date, the price is principal plus a make-whole premium equal to the present value of the remaining scheduled interest payments as described in the applicable indenture, together with accrued and unpaid interest.
(2) 
If we redeem on or after the applicable date, the price is principal plus a premium which declines over time as specified in the applicable indenture, together with accrued and unpaid interest.
(3) 
If we redeem prior to the applicable date with net cash proceeds of one or more equity offerings, the price is equal to the amount specified above, together with accrued and unpaid interest, subject to a maximum redemption of 35% of the aggregate principal amount of the respective note being redeemed.