XML 77 R63.htm IDEA: XBRL DOCUMENT v3.23.2
Debt - Long-term Debt (Details) - USD ($)
9 Months Ended
Jun. 07, 2023
Apr. 13, 2023
Oct. 31, 2022
Jun. 01, 2023
Apr. 11, 2023
Mar. 27, 2023
Feb. 09, 2023
Jan. 05, 2023
Nov. 03, 2022
Sep. 01, 2022
Long-term Debt by Current and Noncurrent                    
Total Long-term Debt       $ 12,074,000,000            
Finance Lease Effective Rate (in ten thousandths)       3.48%           2.65%
Current Finance Lease Obligations       $ 153,000,000           $ 103,000,000
Long-Term Finance Lease Obligations       1,018,000,000           783,000,000
Total Finance Lease Obligations       1,171,000,000           886,000,000
Long-term Debt and Lease Obligation                    
Current debt (including finance lease obligation)       259,000,000           103,000,000
Long-term debt (including finance lease obligation)       12,986,000,000           6,803,000,000
Total Net Carrying Amount of Debt (including finance lease obligation)       $ 13,245,000,000           $ 6,906,000,000
Current finance lease liability, statement of financial position       Current debt (including finance lease obligation)           Current debt (including finance lease obligation)
Noncurrent finance lease liability, statement of financial position       Long-term debt (including finance lease obligation)           Long-term debt (including finance lease obligation)
Debt Activity                    
Increase (Decrease) in Principal       $ 6,100,000,000            
Increase (Decrease) in Carrying Value       6,088,000,000            
Increase (Decrease) in Cash From Certain Debt Activities, Net       6,088,000,000            
Senior Unsecured Notes                    
Debt discount and issuance costs       35,000,000            
Maturities of Notes Payable                    
Remainder of 2023       27,000,000            
2024       107,000,000            
2025       695,000,000            
2026       1,659,000,000            
2027       1,780,000,000            
2028 and thereafter       7,942,000,000            
Unamortized issuance costs, discounts, and premium, net       (35,000,000)            
Hedge accounting fair value adjustment       (101,000,000)            
Total Long-term Debt       12,074,000,000            
Interest rate swap | Fair value hedges | Designated hedging instruments                    
Long-term Debt and Lease Obligation                    
Notional or Contractual Amount       $ 900,000,000           $ 900,000,000
SOFR | Interest rate swap | Fair value hedges | Designated hedging instruments                    
Long-term Debt and Lease Obligation                    
Spread on 2027 Variable Interest Rate       3.33%            
Term Loan                    
Term Loan Agreement and 2024 Term Loan A                    
Debt Covenant, Minimum Liquidity           $ 5,000,000,000        
Term Loan | Maximum                    
Term Loan Agreement and 2024 Term Loan A                    
Debt Covenant, Ratio Of Total Debt To Adjusted EBITDA       325.00%            
Debt Covenant, Ratio Of Net Debt To Adjusted EBITDA           325.00%        
Debt Covenant, Ratio of Total Debt To Adjusted EBITDA, Temporary Increase           375.00%        
Term Loan | 2024 Term Loan A                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       5.86%            
Effective Rate (in ten thousandths)       5.90%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       587,000,000           1,187,000,000
Total Long-term Debt       587,000,000           1,187,000,000
Debt Activity                    
Increase (Decrease) in Principal       (600,000,000)            
Increase (Decrease) in Carrying Value       (600,000,000)            
Repayments of Debt   $ (600,000,000)   (600,000,000)            
Maturities of Notes Payable                    
Total Long-term Debt       $ 587,000,000           1,187,000,000
Term Loan | 2024 Term Loan A | SOFR | Minimum | Subsequent Event                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing 0.11%                  
Revolving Credit Facility                    
Margin on variable rate financing 0.11%                  
Term Loan | 2024 Term Loan A | SOFR | Maximum | Subsequent Event                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing 0.43%                  
Revolving Credit Facility                    
Margin on variable rate financing 0.43%                  
Term Loan | 2024 Term Loan A | Adjusted Term Secured Overnight Financing Rate SOFR | Minimum | Subsequent Event                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing 0.625%                  
Revolving Credit Facility                    
Margin on variable rate financing 0.625%                  
Term Loan | 2024 Term Loan A | Adjusted Term Secured Overnight Financing Rate SOFR | Maximum | Subsequent Event                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing 1.375%                  
Revolving Credit Facility                    
Margin on variable rate financing 1.375%                  
Term Loan | 2025, 2026, 2027 Term Loans                    
Term Loan Agreement and 2024 Term Loan A                    
Principal amount of debt issued               $ 600,000,000 $ 2,600,000,000  
Debt Issuance Costs                 6,000,000  
Senior Unsecured Notes                    
Principal amount of debt issued               600,000,000 2,600,000,000  
Debt Issuance Costs                 6,000,000  
Term Loan | 2025, 2026, 2027 Term Loans | SOFR                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing       0.10%            
Revolving Credit Facility                    
Margin on variable rate financing       0.10%            
Term Loan | 2025, 2026, 2027 Term Loans | Adjusted Term Secured Overnight Financing Rate SOFR | Minimum                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing       1.00%            
Revolving Credit Facility                    
Margin on variable rate financing       1.00%            
Term Loan | 2025, 2026, 2027 Term Loans | Adjusted Term Secured Overnight Financing Rate SOFR | Maximum                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing       2.00%            
Revolving Credit Facility                    
Margin on variable rate financing       2.00%            
Term Loan | 2025 Term Loan A                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       6.503%            
Effective Rate (in ten thousandths)       6.64%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       1,050,000,000           0
Total Long-term Debt       1,050,000,000           0
Debt Activity                    
Increase (Decrease) in Principal       1,052,000,000            
Increase (Decrease) in Carrying Value       1,050,000,000            
Increase (Decrease) in Cash       1,050,000,000            
Term Loan Agreement and 2024 Term Loan A                    
Principal amount of debt issued               125,000,000 927,000,000  
Senior Unsecured Notes                    
Principal amount of debt issued               125,000,000 927,000,000  
Maturities of Notes Payable                    
Total Long-term Debt       $ 1,050,000,000           0
Term Loan | 2026 Term Loan A                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       6.628%            
Effective Rate (in ten thousandths)       6.76%            
Current Portion of Long-term Debt       $ 49,000,000           0
Noncurrent Long-Term Debt       933,000,000           0
Total Long-term Debt       982,000,000           0
Debt Activity                    
Increase (Decrease) in Principal       996,000,000            
Increase (Decrease) in Carrying Value       994,000,000            
Increase (Decrease) in Cash       $ 994,000,000            
Term Loan Agreement and 2024 Term Loan A                    
Principal amount of debt issued               250,000,000 746,000,000  
Quarterly installment percentage       1.25%            
Senior Unsecured Notes                    
Principal amount of debt issued               250,000,000 746,000,000  
Maturities of Notes Payable                    
Total Long-term Debt       $ 982,000,000           0
Term Loan | 2027 Term Loan A                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       6.753%            
Effective Rate (in ten thousandths)       6.89%            
Current Portion of Long-term Debt       $ 57,000,000           0
Noncurrent Long-Term Debt       1,078,000,000           0
Total Long-term Debt       1,135,000,000           0
Debt Activity                    
Increase (Decrease) in Principal       1,152,000,000            
Increase (Decrease) in Carrying Value       1,149,000,000            
Increase (Decrease) in Cash       $ 1,149,000,000            
Term Loan Agreement and 2024 Term Loan A                    
Principal amount of debt issued               225,000,000 927,000,000  
Quarterly installment percentage       1.25%            
Senior Unsecured Notes                    
Principal amount of debt issued               $ 225,000,000 $ 927,000,000  
Maturities of Notes Payable                    
Total Long-term Debt       $ 1,135,000,000           0
Corporate Bonds                    
Term Loan Agreement and 2024 Term Loan A                    
Debt Issuance Costs             $ 7,000,000      
Senior Unsecured Notes                    
Debt discount and issuance costs         $ 14,000,000          
Debt Issuance Costs             7,000,000      
Maturities of Notes Payable                    
Unamortized issuance costs, discounts, and premium, net         $ (14,000,000)          
Corporate Bonds | 2026 Notes                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       4.975%            
Effective Rate (in ten thousandths)       5.07%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       499,000,000           498,000,000
Total Long-term Debt       499,000,000           498,000,000
Maturities of Notes Payable                    
Total Long-term Debt       $ 499,000,000           498,000,000
Corporate Bonds | 2027 Notes(1)                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage) [1]       4.185%            
Effective Rate (in ten thousandths) [1]       4.27%            
Current Portion of Long-term Debt [1]       $ 0           0
Noncurrent Long-Term Debt [1]       796,000,000           806,000,000
Total Long-term Debt [1]       796,000,000           806,000,000
Maturities of Notes Payable                    
Total Long-term Debt [1]       $ 796,000,000           806,000,000
Corporate Bonds | 2028 Notes                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       5.375% 5.375%          
Effective Rate (in ten thousandths)       5.52%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       596,000,000           0
Total Long-term Debt       596,000,000           0
Debt Activity                    
Increase (Decrease) in Principal       600,000,000            
Increase (Decrease) in Carrying Value       596,000,000            
Increase (Decrease) in Cash       596,000,000            
Term Loan Agreement and 2024 Term Loan A                    
Principal amount of debt issued         $ 600,000,000          
Senior Unsecured Notes                    
Principal amount of debt issued         $ 600,000,000          
Maturities of Notes Payable                    
Total Long-term Debt       $ 596,000,000           0
Corporate Bonds | 2029 A Notes                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       5.327%            
Effective Rate (in ten thousandths)       5.40%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       697,000,000           697,000,000
Total Long-term Debt       697,000,000           697,000,000
Maturities of Notes Payable                    
Total Long-term Debt       $ 697,000,000           697,000,000
Corporate Bonds | 2029 B Notes                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)     6.75% 6.75%            
Effective Rate (in ten thousandths)       6.54%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       1,263,000,000           0
Total Long-term Debt       1,263,000,000           0
Debt Activity                    
Increase (Decrease) in Principal       1,250,000,000            
Increase (Decrease) in Carrying Value       1,264,000,000            
Increase (Decrease) in Cash       1,264,000,000            
Term Loan Agreement and 2024 Term Loan A                    
Principal amount of debt issued     $ 750,000,000       500,000,000      
Senior Unsecured Notes                    
Principal amount of debt issued     750,000,000       500,000,000      
Debt discount and issuance costs     $ 6,000,000              
Unamortized Debt Issuance Premium             $ 22,000,000      
Redemption price percentage upon change in control     100.00%              
Debt Covenant, Restricted Subsidiaries, Ownership Percentage by Parent (in hundredths)     80.00%              
Debt Instrument, Redemption Price Percentage, Change in Control Event     101.00%              
Maturities of Notes Payable                    
Unamortized issuance costs, discounts, and premium, net     $ (6,000,000)              
Total Long-term Debt       $ 1,263,000,000           0
Corporate Bonds | 2030 Notes                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       4.663%            
Effective Rate (in ten thousandths)       4.73%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       846,000,000           846,000,000
Total Long-term Debt       846,000,000           846,000,000
Maturities of Notes Payable                    
Total Long-term Debt       $ 846,000,000           846,000,000
Corporate Bonds | 2032 Green Bonds                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       2.703%            
Effective Rate (in ten thousandths)       2.77%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       995,000,000           994,000,000
Total Long-term Debt       995,000,000           994,000,000
Maturities of Notes Payable                    
Total Long-term Debt       $ 995,000,000           994,000,000
Corporate Bonds | 2033 A Notes                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       5.875%     5.875%      
Effective Rate (in ten thousandths)       5.96%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       745,000,000           0
Total Long-term Debt       745,000,000           0
Debt Activity                    
Increase (Decrease) in Principal       750,000,000            
Increase (Decrease) in Carrying Value       745,000,000            
Increase (Decrease) in Cash       745,000,000            
Term Loan Agreement and 2024 Term Loan A                    
Principal amount of debt issued             $ 750,000,000      
Senior Unsecured Notes                    
Principal amount of debt issued             $ 750,000,000      
Maturities of Notes Payable                    
Total Long-term Debt       $ 745,000,000           0
Corporate Bonds | 2033 B Notes                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       5.875% 5.875%          
Effective Rate (in ten thousandths)       6.01%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       890,000,000           0
Total Long-term Debt       890,000,000           0
Debt Activity                    
Increase (Decrease) in Principal       900,000,000            
Increase (Decrease) in Carrying Value       890,000,000            
Increase (Decrease) in Cash       890,000,000            
Term Loan Agreement and 2024 Term Loan A                    
Principal amount of debt issued         $ 900,000,000          
Senior Unsecured Notes                    
Principal amount of debt issued         $ 900,000,000          
Maturities of Notes Payable                    
Total Long-term Debt       $ 890,000,000           0
Corporate Bonds | 2041 Notes                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       3.366%            
Effective Rate (in ten thousandths)       3.41%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       497,000,000           496,000,000
Total Long-term Debt       497,000,000           496,000,000
Maturities of Notes Payable                    
Total Long-term Debt       $ 497,000,000           496,000,000
Corporate Bonds | 2051 Notes                    
Long-term Debt by Current and Noncurrent                    
Stated Rate (exact percentage)       3.477%            
Effective Rate (in ten thousandths)       3.52%            
Current Portion of Long-term Debt       $ 0           0
Noncurrent Long-Term Debt       496,000,000           496,000,000
Total Long-term Debt       496,000,000           496,000,000
Maturities of Notes Payable                    
Total Long-term Debt       496,000,000           $ 496,000,000
Revolving Credit Facility                    
Term Loan Agreement and 2024 Term Loan A                    
Debt Covenant, Minimum Liquidity           $ 5,000,000,000        
Revolving Credit Facility | Maximum                    
Term Loan Agreement and 2024 Term Loan A                    
Debt Covenant, Ratio Of Net Debt To Adjusted EBITDA           325.00%        
Debt Covenant, Ratio of Total Debt To Adjusted EBITDA, Temporary Increase           375.00%        
Revolving Credit Facility | 2026 Revolving Credit Facility                    
Long-term Debt by Current and Noncurrent                    
Total Long-term Debt       0            
Revolving Credit Facility                    
Available borrowing capacity       2,500,000,000            
Maturities of Notes Payable                    
Total Long-term Debt       $ 0            
Revolving Credit Facility | 2026 Revolving Credit Facility | SOFR | Minimum | Subsequent Event                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing 0.11%                  
Revolving Credit Facility                    
Margin on variable rate financing 0.11%                  
Revolving Credit Facility | 2026 Revolving Credit Facility | SOFR | Maximum | Subsequent Event                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing 0.43%                  
Revolving Credit Facility                    
Margin on variable rate financing 0.43%                  
Revolving Credit Facility | 2026 Revolving Credit Facility | Adjusted Term Secured Overnight Financing Rate SOFR | Minimum | Subsequent Event                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing 1.00%                  
Revolving Credit Facility                    
Margin on variable rate financing 1.00%                  
Revolving Credit Facility | 2026 Revolving Credit Facility | Adjusted Term Secured Overnight Financing Rate SOFR | Maximum | Subsequent Event                    
Term Loan Agreement and 2024 Term Loan A                    
Margin on variable rate financing 1.75%                  
Revolving Credit Facility                    
Margin on variable rate financing 1.75%                  
[1] In 2021, we entered into fixed-to-floating interest rate swaps on the 2027 Notes with an aggregate $900 million notional amount equal to the principal amount of the 2027 Notes. The resulting variable interest paid is at a rate equal to SOFR plus approximately 3.33%. The fixed-to-floating interest rate swaps are accounted for as fair value hedges, and as a result, the carrying values of our 2027 Notes reflect adjustments in fair value.