XML 68 R51.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
12 Months Ended
Aug. 31, 2017
Debt Disclosure [Abstract]  
Schedule of Debt
 
 
2017
 
2016
 
 
 
 
 
 
 
 
Net Carrying Amount
 
 
 
Net Carrying Amount
Instrument
 
Stated Rate
 
Effective Rate
 
Principal
 
Current
 
Long-Term
 
Total(1)
 
Principal
 
Current
 
Long-Term
 
Total(1)
MMJ Creditor Payments
 
N/A

 
6.52
%
 
$
695

 
$
157

 
$
474

 
$
631

 
$
985

 
$
189

 
$
680

 
$
869

Capital lease obligations
 
N/A

 
3.68
%
 
1,190

 
357

 
833

 
1,190

 
1,406

 
380

 
1,026

 
1,406

2021 MSAC Term Loan
 
3.61
%
 
3.85
%
 
800

 
99

 
697

 
796

 

 

 

 

2021 MSTW Term Loan
 
2.85
%
 
3.02
%
 
2,652

 

 
2,640

 
2,640

 

 

 

 

2022 Notes
 
5.88
%
 
6.14
%
 

 

 

 

 
600

 

 
590

 
590

2022 Term Loan B
 
3.80
%
 
4.22
%
 
743

 
5

 
725

 
730

 
750

 
5

 
730

 
735

2023 Notes
 
5.25
%
 
5.43
%
 
1,000

 

 
991

 
991

 
1,000

 

 
990

 
990

2023 Secured Notes
 
7.50
%
 
7.69
%
 
1,250

 

 
1,238

 
1,238

 
1,250

 

 
1,237

 
1,237

2024 Notes
 
5.25
%
 
5.38
%
 
550

 

 
546

 
546

 
550

 

 
546

 
546

2025 Notes
 
5.50
%
 
5.56
%
 
519

 

 
515

 
515

 
1,150

 

 
1,139

 
1,139

2026 Notes
 
5.63
%
 
5.73
%
 
129

 

 
128

 
128

 
450

 

 
446

 
446

2032C Notes(2)
 
2.38
%
 
5.95
%
 
223

 

 
211

 
211

 
223

 

 
204

 
204

2032D Notes(2)
 
3.13
%
 
6.33
%
 
177

 

 
159

 
159

 
177

 

 
154

 
154

2033E Notes(2)
 
1.63
%
 
4.50
%
 
173

 
202

 

 
202

 
176

 

 
168

 
168

2033F Notes(2)
 
2.13
%
 
4.93
%
 
297

 
278

 

 
278

 
297

 

 
271

 
271

2043G Notes(3)
 
3.00
%
 
6.76
%
 
1,025

 

 
671

 
671

 
1,025

 

 
657

 
657

Other notes
 
2.13
%
 
2.66
%
 
216

 
164

 
44

 
208

 
512

 
182

 
316

 
498

 
 
 
 
 
 
$
11,639

 
$
1,262

 
$
9,872

 
$
11,134

 
$
10,551

 
$
756

 
$
9,154

 
$
9,910


(1) 
Net carrying amount is the principal amount less unamortized debt discount and issuance costs. In addition, the net carrying amount for our 2033E Notes for 2017 included $31 million of derivative debt liabilities recognized as a result of our election to settle entirely in cash converted notes with an aggregate principal amount of $16 million.
(2) 
Since the closing price of our common stock exceeded 130% of the conversion price per share for at least 20 trading days in the 30 trading day period ended on June 30, 2017, these notes are convertible by the holders through the calendar quarter ended September 30, 2017. The closing price of our common stock also exceeded the thresholds for the calendar quarter ended September 30, 2017; therefore, these notes are convertible by the holders through December 31, 2017. The 2033 Notes were classified as current as of August 31, 2017 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 as of that date.
(3) 
The 2043G Notes have an original principal amount of $820 million that accretes up to $917 million through the expected term in November 2028 and $1.03 billion at maturity in 2043.

Schedule of MMJ Creditor Payments
The following table presents the remaining amounts of MMJ Creditor Payments (stated in Japanese yen and U.S. dollars) and the amount of unamortized discount as of August 31, 2017:
2018
 
¥
17,675

 
$
160

2019
 
27,154

 
246

2020
 
31,762

 
289

 
 
76,591

 
695

Less unamortized discount
 
(7,075
)
 
(64
)
 
 
¥
69,516

 
$
631

Schedule of Senior Notes
We have the option to redeem the Unsecured Senior Notes. The applicable redemption price will be determined as follows:
 
 
Maturity Date
 
Redemption Period
Requiring Payment of:
 
Redemption of up to 35% of Original Principal Amount Using Cash Proceeds From an Equity Offering(3)
 
 
 
Make-Whole(1)
 
Premium(2)
 
Date
 
Specified Price
2023 Notes(4)
 
Aug 2023
 
Prior to Feb 1, 2018
 
On or after Feb 1, 2018
 
Prior to Feb 1, 2018
 
105.250
%
2024 Notes
 
Jan 2024
 
Prior to May 1, 2018
 
On or after May 1, 2018
 
Prior to May 1, 2018
 
105.250
%
2025 Notes
 
Feb 2025
 
Prior to Aug 1, 2019
 
On or after Aug 1, 2019
 
N/A
 
N/A
2026 Notes
 
Jan 2026
 
Prior to May 1, 2020
 
On or after May 1, 2020
 
N/A
 
N/A
(1) 
If we redeem prior to the applicable date, the redemption price is principal plus a make-whole premium as described in the applicable indenture.
(2) 
If we redeem on or after the applicable date, the redemption price is principal plus a premium which declines over time as specified in the applicable indenture.
(3) 
If we redeem prior to the applicable date with net cash proceeds of one or more equity offerings, the redemption price is equal to the amount specified above, together with accrued and unpaid interest, subject to a maximum redemption of 35% of the aggregate original principal amount of the respective series of notes being redeemed. The 2025 Notes and 2026 Notes can not be redeemed with cash proceeds from an equity offering because the principal amount outstanding as of August 31, 2017 of such notes is less than 65% of the original principal amount issued.
(4) 
In the first quarter of 2018, we issued a notice to redeem our 2023 Notes. See "Debt Repurchases and Conversions" below.

Schedule of Convertible Senior Notes
 
 
Holder Put
Date
(1)
 
Maturity Date
 
Conversion Price Per Share
 
Conversion Price Per Share Threshold(2)
 
Underlying Shares of Common Stock
 
Conversion Value in Excess of Principal(3)
 
Principal
Settlement
Option(4)
2032C Notes
 
May 2019
 
May 2032
 
$
9.63

 
$
12.52

 
23

 
$
519

 
Cash and/or shares
2032D Notes
 
May 2021
 
May 2032
 
9.98

 
12.97

 
18

 
390

 
Cash and/or shares
2033E Notes(5)
 
Feb 2018
 
Feb 2033
 
10.93

 
14.21

 
16

 
332

 
Cash
2033F Notes(5)
 
Feb 2020
 
Feb 2033
 
10.93

 
14.21

 
27

 
572

 
Cash
2043G Notes
 
Nov 2028
 
Nov 2043
 
29.16

 
37.91

 
35

 
99

 
Cash and/or shares
 
 
 
 
 
 
 
 
 
 
119

 
$
1,912

 
 
(1) 
Debt discount and debt issuance costs are amortized through the earliest holder put date.
(2) 
Represents 130% of the conversion price per share. If the trading price of our common stock price exceeds such threshold for a specified period, holders may convert such notes. See "Conversion Rights" below.
(3) 
Based on the trading price of our common stock of $31.97 as of August 31, 2017.
(4) 
It is our current intent to settle in cash the principal amount of our convertible notes upon conversion. As a result, only the amounts payable in excess of the principal amounts upon conversion of our convertible notes are considered in diluted earnings per share under the treasury stock method. For each of our convertible notes, we may elect to settle any amounts in excess of the principal in cash, shares of our common stock, or a combination thereof.
(5) 
Holders of the 2033E Notes and 2033F Notes may also put their notes to us on February 15, 2023.

We may redeem our convertible notes under the circumstances listed in the table below. The redemption price for the notes will equal the principal amount at maturity, or the accreted principal amount in the case of the 2043G Notes redeemed on or after November 20, 2018, plus accrued and unpaid interest.
 
 
Conditional Redemption Period
at Our Option(1)
 
Unconditional Redemption Period
at Our Option
 
Redemption Period Requiring
Make-Whole
2032C Notes
 
On or after May 1, 2016
 
On or after May 4, 2019
 
Prior to May 4, 2019(2)
2032D Notes
 
On or after May 1, 2017
 
On or after May 4, 2021
 
Prior to May 4, 2021(2)
2033E Notes
 
N/A
 
On or after Feb 20, 2018
 
N/A
2033F Notes
 
N/A
 
On or after Feb 20, 2020
 
N/A
2043G Notes
 
Prior to Nov 20, 2018
 
On or after Nov 20, 2018
 
Prior to Nov 20, 2018(3)
(1) 
We may redeem for cash on or after the applicable dates if the volume weighted average price of our common stock has been at least 130% of the conversion price for at least 20 trading days during any 30 consecutive trading day period.
(2) 
If we redeem prior to the applicable date, we will pay a make-whole premium in cash equal to the present value of the remaining scheduled interest payments from the redemption date to May 4, 2019 for the 2032C Notes and to May 4, 2021 for the 2032D Notes.
(3) 
If we redeem prior to the applicable date, we will be required to pay a make-whole premium only if, as a result of our redemption notice, holders convert their notes. The make-whole premium will be based on the price of our common stock and the conversion date, as set forth in the indenture, and is payable at our election in cash and/or shares.
Maturities of Notes Payable and Future Minimum Lease Payments

As of August 31, 2017, maturities of notes payable (including the MMJ Creditor Payments) and future minimum lease payments under capital lease obligations were as follows:
 
 
Notes Payable
 
Capital Lease Obligations
2018
 
$
641

 
$
402

2019
 
1,166

 
334

2020
 
1,727

 
229

2021
 
1,269

 
97

2022
 
1,204

 
62

2023 and thereafter
 
4,365

 
227

Unamortized discounts and interest, respectively
 
(428
)
 
(161
)
 
 
$
9,944

 
$
1,190