XML 55 R42.htm IDEA: XBRL DOCUMENT v3.5.0.2
Debt (Tables)
9 Months Ended
Jun. 02, 2016
Debt Disclosure [Abstract]  
Schedule of Debt
 
 
 
 
 
 
June 2, 2016
 
September 3, 2015
Instrument(1)
 
Stated Rate
 
Effective Rate
 
Current
 
Long-Term
 
Total
 
Current
 
Long-Term
 
Total
MMJ creditor installment payments
 
N/A

 
6.25
%
 
$
175

 
$
632

 
$
807

 
$
161

 
$
701

 
$
862

Capital lease obligations(2)
 
N/A

 
N/A

 
347

 
816

 
1,163

 
326

 
466

 
792

1.258% notes
 
1.258
%
 
1.97
%
 
87

 
175

 
262

 
87

 
217

 
304

2022 senior notes
 
5.875
%
 
6.14
%
 

 
590

 
590

 

 
589

 
589

2022 senior secured term loan B
 
6.460
%
 
6.91
%
 
3

 
732

 
735

 

 

 

2023 senior notes
 
5.250
%
 
5.43
%
 

 
989

 
989

 

 
988

 
988

2023 senior secured notes
 
7.500
%
 
7.67
%
 

 
1,238

 
1,238

 

 

 

2024 senior notes
 
5.250
%
 
5.38
%
 

 
545

 
545

 

 
545

 
545

2025 senior notes
 
5.500
%
 
5.56
%
 

 
1,139

 
1,139

 

 
1,138

 
1,138

2026 senior notes
 
5.625
%
 
5.73
%
 

 
446

 
446

 

 
446

 
446

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

 
202

 
202

 

 
197

 
197

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

 
153

 
153

 

 
150

 
150

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

 
167

 
167

 
217

 

 
217

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

 
269

 
269

 
264

 

 
264

2043G convertible senior notes
 
3.000
%
 
6.76
%
 

 
654

 
654

 

 
644

 
644

Other notes payable
 
2.705
%
 
2.90
%
 
100

 
172

 
272

 
34

 
171

 
205

 
 
 
 
 
 
$
712

 
$
8,919

 
$
9,631

 
$
1,089

 
$
6,252

 
$
7,341

(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 3.3% and 3.7% as of June 2, 2016 and September 3, 2015, 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, 2016 did not exceed 130% of the conversion price per share, these notes were not convertible by the holders after March 31, 2016. The 2033 Notes were classified as current as of September 3, 2015 because the terms of these notes require us to pay cash for the principal amount of any converted notes and holders of these notes had the right to convert their notes at that date.
Schedule of Debt Restructure
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)(1)
Conversions and settlements
 
$
(121
)
 
$
(367
)
 
$
(408
)
 
$
(15
)
 
$
(22
)
Repurchases
 
(305
)
 
(261
)
 
(907
)
 
(624
)
 
(21
)
Issuance
 
2,000

 
1,979

 
1,979

 

 

Early repayment
 
(121
)
 
(115
)
 
(122
)
 

 
(5
)
 
 
$
1,453

 
$
1,236

 
$
542

 
$
(639
)
 
$
(48
)
(1) 
Included in other non-operating expense.
Schedule Of Convertible Senior Notes
The following table summarizes our convertible notes outstanding as of June 2, 2016:

 
 
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
 
$
223

 
23

 
$
9.63

 
$
12.52

 
$
81

2032D Notes
 
May 2021
 
177

 
18

 
9.98

 
12.97

 
56

2033E Notes
 
February 2018
 
176

 
16

 
10.93

 
14.21

 
35

2033F Notes
 
February 2020
 
297

 
27

 
10.93

 
14.21

 
59

2043G Notes(4)
 
November 2028
 
1,025

 
35

 
29.16

 
37.91

 

 
 
 
 
$
1,898

 
119

 
 
 
 
 
$
231

(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 maturity at a price equal to the principal amount thereof plus accrued interest.
(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 did not exceed the thresholds for the calendar quarter ended March 31, 2016; therefore, the notes were not convertible by the holders after March 31, 2016.
(3) 
Based on our closing share price of $13.11 as of June 2, 2016.
(4) 
The original principal amount of $820 million accretes up to $917 million in November 2028 and $1.03 billion at maturity in 2043.
Maturities of Notes Payable and Future Minimum Lease Payments

The following presents, as of June 2, 2016, maturities of notes payable (including the MMJ Creditor Installment Payments) and future minimum lease payments under capital lease obligations.

 
 
Notes Payable
 
Capital Lease Obligations
Remainder of 2016
 
$
71

 
$
118

2017
 
376

 
334

2018
 
535

 
286

2019
 
547

 
242

2020
 
677

 
130

2021 and thereafter
 
6,815

 
151

Unamortized amounts and interest, respectively
 
(553
)
 
(98
)
 
 
$
8,468

 
$
1,163