XML 47 R32.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Tables)
3 Months Ended
Mar. 31, 2017
Debt Disclosure [Abstract]  
Schedule of Notes Payable and Long-Term Debt
The Company's notes payable and long-term debt consisted of the following:
 
 
Stated interest rate
 
Effective interest rate
 
March 31, 2017(1)
 
December 30, 2016(1)
 
 
 
 
 
 
(in millions)
Senior secured notes:

 
 
 
 
 
 
 
$450 million notes, due December 2020

4.45%
 
4.53%
 
$
451

 
$
451

$300 million notes, due December 2040

5.95%
 
6.03%
 
216

 
216

Senior secured term loans:

 
 
 
 
 
 
 
$400 million Term Loan A, due August 2019
 
2.81%
 
3.73%
 
118

 
123

$690 million Term Loan A, due August 2021

2.81%
 
3.37%
 
668

 
676

$310 million Term Loan A, due August 2021

2.81%
 
3.35%
 
301

 
304

$1,131 million Term Loan B, due August 2023

3.06%
 
3.42%
 
1,107

 
1,110

Senior unsecured notes:

 
 
 
 
 
 
 
$250 million notes, due July 2032

7.13%
 
7.43%
 
246

 
246

$300 million notes, due July 2033

5.50%
 
5.88%
 
158

 
158

Capital leases due on various dates through fiscal 2020

0%-5.94%
 
Various
 
7

 
3

Total notes payable and long-term debt

 
 
 
 
3,272

 
3,287

Less: current portion

 
 
 
 
84

 
62

Total notes payable and long-term debt, net of current portion

 
 
 
 
$
3,188

 
$
3,225

(1) 
The carrying amounts of the senior secured term loans and notes and unsecured notes as of March 31, 2017, and December 30, 2016, include the remaining principal outstanding of $3,315 million and $3,336 million, respectively, plus $3 million for both periods related to the fair value of the interest rate swaps (see "Note 9–Derivative Instruments"), less unamortized debt discounts of $43 million and $46 million, respectively, less deferred debt issuance costs of $10 million and $9 million, respectively