XML 88 R75.htm IDEA: XBRL DOCUMENT v3.5.0.2
DEBT - Narrative (Details)
€ in Billions
9 Months Ended
Sep. 07, 2016
USD ($)
shares
Oct. 28, 2016
USD ($)
Oct. 30, 2015
USD ($)
Jun. 22, 2016
USD ($)
Jun. 01, 2016
USD ($)
Jan. 29, 2016
USD ($)
Oct. 29, 2013
USD ($)
Oct. 29, 2013
EUR (€)
Debt Instrument [Line Items]                
Proceeds from debt   $ 45,986,000,000 $ 4,893,000,000          
Total debt, principal amount   56,787,000,000       $ 13,980,000,000    
Bridge Facilities                
Debt Instrument [Line Items]                
Total debt, principal amount   6,200,000,000            
Term Loan Facilities and ABL Credit Facility                
Debt Instrument [Line Items]                
Repayment of borrowings $ 6,100,000,000              
Structured financing debt                
Debt Instrument [Line Items]                
Total debt, principal amount   3,426,000,000            
Secured Debt                
Debt Instrument [Line Items]                
Debt, stated amount         $ 20,000,000,000      
Secured Debt | 2.53% Revolving Credit Facility due September 2021                
Debt Instrument [Line Items]                
Repayments   $ 500,000,000            
Interest rate (as a percent)   2.53%            
Total debt, principal amount   $ 1,475,000,000       0    
Secured Debt | 4.00% Term Loan B Facility due September 2023                
Debt Instrument [Line Items]                
Interest rate (as a percent)   4.00%            
Total debt, principal amount   $ 5,000,000,000       0    
Secured Debt | 2.53% Term Loan A-1 Facility due December 2018                
Debt Instrument [Line Items]                
Interest rate (as a percent)   2.53%            
Total debt, principal amount   $ 3,700,000,000       0    
Secured Debt | 2.78% Term Loan A-2 Facility due September 2021                
Debt Instrument [Line Items]                
Interest rate (as a percent)   2.78%            
Total debt, principal amount   $ 3,925,000,000       0    
Secured Debt | 2.53% Term Loan A-3 Facility due December 2018                
Debt Instrument [Line Items]                
Interest rate (as a percent)   2.53%            
Total debt, principal amount   $ 1,800,000,000       0    
Secured Debt | 3.48% due June 2019                
Debt Instrument [Line Items]                
Interest rate (as a percent)   3.48%            
Total debt, principal amount   $ 3,750,000,000       0    
Secured Debt | 4.42% due June 2021                
Debt Instrument [Line Items]                
Interest rate (as a percent)   4.42%            
Total debt, principal amount   $ 4,500,000,000       0    
Secured Debt | 5.45% due June 2023                
Debt Instrument [Line Items]                
Interest rate (as a percent)   5.45%            
Total debt, principal amount   $ 3,750,000,000       0    
Secured Debt | 6.02% due June 2026                
Debt Instrument [Line Items]                
Interest rate (as a percent)   6.02%            
Total debt, principal amount   $ 4,500,000,000       0    
Secured Debt | 8.10% due June 2036                
Debt Instrument [Line Items]                
Interest rate (as a percent)   8.10%            
Total debt, principal amount   $ 1,500,000,000       0    
Secured Debt | 8.35% due June 2046                
Debt Instrument [Line Items]                
Interest rate (as a percent)   8.35%            
Total debt, principal amount   $ 2,000,000,000       $ 0    
Secured Debt | ABL Credit Facility | Revolving Credit Facility                
Debt Instrument [Line Items]                
Maximum aggregate borrowings $ 2,000,000,000 $ 32,800,000,000            
Secured Debt | 4.00% Floating rate due April 2020 (Term Loan B Facility)                
Debt Instrument [Line Items]                
Interest rate (as a percent)   4.00%       4.00%    
Debt, stated amount             $ 4,700,000,000  
Total debt, principal amount   $ 0       $ 4,329,000,000    
Secured Debt | 3.75% Floating rate due October 2018 (Term Loan C Facility)                
Debt Instrument [Line Items]                
Interest rate (as a percent)   3.75%       3.75%    
Debt, stated amount             $ 1,500,000,000.0  
Total debt, principal amount   $ 0       $ 1,003,000,000    
Secured Debt | 4.00% Floating rate due April 2020 (Term Loan Euro Facility)                
Debt Instrument [Line Items]                
Interest rate (as a percent)   4.00%       4.00%    
Debt, stated amount | €               € 0.7
Total debt, principal amount   $ 0       $ 891,000,000    
Secured Debt | 5.625% due October 2020 (Senior First Lien Notes)                
Debt Instrument [Line Items]                
Interest rate (as a percent) 5.625% 5.625%       5.625%    
Debt, stated amount $ 1,500,000,000.0              
Total debt, principal amount   $ 0       $ 1,400,000,000    
Secured Debt | 5.625% due October 2020 (Senior First Lien Notes) | Debt Redemption, First $150 Million                
Debt Instrument [Line Items]                
Debt redemption, threshold $ 150,000,000              
Debt redemption, percent of aggregate principal 103.00%              
Secured Debt | 5.625% due October 2020 (Senior First Lien Notes) | Debt Redemption, Remaining Balance                
Debt Instrument [Line Items]                
Debt redemption, threshold $ 1,250,000,000              
Debt redemption, percent of aggregate principal 100.00%              
Secured Debt | Structured financing debt                
Debt Instrument [Line Items]                
Total debt, principal amount   3,426,000,000       3,411,000,000    
Unsecured Notes and Debentures                
Debt Instrument [Line Items]                
Repayments   $ 400,000,000            
Debt, stated amount       $ 3,250,000,000        
Unsecured Notes and Debentures | 5.875% due June 2021                
Debt Instrument [Line Items]                
Interest rate (as a percent)   5.875%            
Total debt, principal amount   $ 1,625,000,000       0    
Unsecured Notes and Debentures | 7.125% due June 2024                
Debt Instrument [Line Items]                
Interest rate (as a percent)   7.125%            
Total debt, principal amount   $ 1,625,000,000       0    
Unsecured Notes and Debentures | 1.875% due June 2018                
Debt Instrument [Line Items]                
Interest rate (as a percent) 1.875% 1.875%            
Total debt, principal amount $ 2,500,000,000 $ 2,500,000,000       0    
Unsecured Notes and Debentures | 2.650% due June 2020                
Debt Instrument [Line Items]                
Interest rate (as a percent) 2.65% 2.65%            
Total debt, principal amount $ 2,000,000,000 $ 2,000,000,000       0    
Unsecured Notes and Debentures | 3.375% due June 2023                
Debt Instrument [Line Items]                
Interest rate (as a percent) 3.375% 3.375%            
Total debt, principal amount $ 1,000,000,000 $ 1,000,000,000       0    
Secured And Unsecured Notes                
Debt Instrument [Line Items]                
Proceeds from debt 45,900,000,000              
Debt issuance and debt extinguishment costs (245,000,000)              
Decrease in prepaid escrow deposit 58,000,000              
Investment income from prepaid escrow deposit 14,000,000              
Line of Credit                
Debt Instrument [Line Items]                
Maximum aggregate borrowings $ 17,575,000,000              
Debt instrument, collateral, percent of capital stock of borrowers 100.00%              
Line of Credit | 2.53% Revolving Credit Facility due September 2021                
Debt Instrument [Line Items]                
Available borrowing capacity $ 1,600,000,000              
Line of credit accordion feature, limit increase $ 10,000,000,000              
Line of credit accordion feature, percent of consolidated EBITDA 100.00%              
Line of credit accordion feature, unlimited amount, pro forma net first lien leverage ratio threshold 3.25              
Line of Credit | 2.53% Revolving Credit Facility due September 2021 | Base Rate                
Debt Instrument [Line Items]                
Interest rate (as a percent) 0.00%              
Line of Credit | 2.53% Revolving Credit Facility due September 2021 | LIBOR                
Debt Instrument [Line Items]                
Interest rate (as a percent) 0.00%              
Line of Credit | 4.00% Term Loan B Facility due September 2023                
Debt Instrument [Line Items]                
Annual principal amortization 1.00%              
Line of Credit | 4.00% Term Loan B Facility due September 2023 | Base Rate                
Debt Instrument [Line Items]                
Interest rate (as a percent) 1.75%              
Line of Credit | 4.00% Term Loan B Facility due September 2023 | LIBOR                
Debt Instrument [Line Items]                
Interest rate (as a percent) 0.75%              
Line of Credit | 2.78% Term Loan A-2 Facility due September 2021                
Debt Instrument [Line Items]                
Annual principal amortization 5.00%              
Annual principal amortization, years three and four 10.00%              
Annual principal amortization, year five 70.00%              
Line of Credit | Letter of Credit                
Debt Instrument [Line Items]                
Maximum aggregate borrowings $ 500,000,000              
Line of Credit | Bridge Facilities                
Debt Instrument [Line Items]                
Maximum aggregate borrowings $ 400,000,000              
Bridge Facilities | 4.875% Asset Sale Bridge Facility due September 2017                
Debt Instrument [Line Items]                
Interest rate (as a percent) 4.875% 4.875%            
Debt, stated amount $ 2,200,000,000              
Total debt, principal amount   $ 2,200,000,000       0    
Required prepayment from net cash proceeds from sale of certain asset sales or dispositions 100.00%              
Bridge Facilities | 4.875% Asset Sale Bridge Facility due September 2017 | LIBOR                
Debt Instrument [Line Items]                
Basis spread on variable rate 7.50%              
Quarterly increase in basis spread on variable rate after six months 0.50%              
Bridge Facilities | 2.28% Margin Bridge Facility due September 2017                
Debt Instrument [Line Items]                
Interest rate (as a percent)   2.28%            
Total debt, principal amount $ 2,500,000,000 $ 2,500,000,000       0    
Required prepayment from net cash proceeds from sale of certain asset sales or dispositions 100.00%              
Debt instrument, collateral (in shares) | shares 77,033,442              
Bridge Facilities | 2.28% Margin Bridge Facility due September 2017 | Base Rate                
Debt Instrument [Line Items]                
Basis spread on variable rate 0.75%              
Bridge Facilities | 2.28% Margin Bridge Facility due September 2017 | LIBOR                
Debt Instrument [Line Items]                
Basis spread on variable rate 1.75%              
Bridge Facilities | 2.28% VMware Note Bridge Facility due September 2017                
Debt Instrument [Line Items]                
Interest rate (as a percent)   2.28%            
Debt, stated amount $ 1,500,000,000              
Total debt, principal amount   $ 1,500,000,000       $ 0    
Debt Instrument, Collateral Amount $ 1,500,000,000              
Bridge Facilities | 2.28% VMware Note Bridge Facility due September 2017 | Base Rate                
Debt Instrument [Line Items]                
Basis spread on variable rate 0.75%              
Bridge Facilities | 2.28% VMware Note Bridge Facility due September 2017 | LIBOR                
Debt Instrument [Line Items]                
Basis spread on variable rate 1.75%