XML 61 R61.htm IDEA: XBRL DOCUMENT v2.3.0.15
Debt Table (Details) (USD $)
3 Months Ended9 Months Ended3 Months Ended9 Months Ended
Sep. 24, 2011
Dec. 25, 2010
Jun. 30, 2007
Sep. 24, 2011
Senior Notes [Member]
Sep. 25, 2010
Senior Notes [Member]
Sep. 24, 2011
Senior Notes [Member]
Sep. 25, 2010
Senior Notes [Member]
Sep. 24, 2011
Senior Notes [Member]
$850 million 6.375% Senior Notes due 2012
Dec. 25, 2010
Senior Notes [Member]
$850 million 6.375% Senior Notes due 2012
Sep. 24, 2011
Senior Notes [Member]
Canadian dollar ("CAD") 900 million 5.0% notes due 2015
Dec. 25, 2010
Senior Notes [Member]
Canadian dollar ("CAD") 900 million 5.0% notes due 2015
Sep. 24, 2011
Senior Notes [Member]
$575 million 2.5% convertible Senior Notes due 2013
Sep. 25, 2010
Senior Notes [Member]
$575 million 2.5% convertible Senior Notes due 2013
Sep. 24, 2011
Senior Notes [Member]
$575 million 2.5% convertible Senior Notes due 2013
Sep. 25, 2010
Senior Notes [Member]
$575 million 2.5% convertible Senior Notes due 2013
Jun. 25, 2011
Senior Notes [Member]
$575 million 2.5% convertible Senior Notes due 2013
Dec. 25, 2010
Senior Notes [Member]
$575 million 2.5% convertible Senior Notes due 2013
Sep. 24, 2011
Senior Notes [Member]
CAD 500 million 3.95% Series A notes due 2017
Dec. 25, 2010
Senior Notes [Member]
CAD 500 million 3.95% Series A notes due 2017
Dec. 25, 2010
Other Debt Obligations [Member]
Sep. 24, 2011
Other Debt Obligations [Member]
$575 million 2.5% convertible Senior Notes due 2013
Debt Instrument [Line Items]                     
Total long-term debt (including current portion) before unamortized discounts and other       $ 44,600,000$ 44,600,000$ 875,400,000$ 892,600,000$ 575,000,000[1],[2] $ 575,000,000[1],[2]  $ 575,000,000[1],[2]$ 486,300,000$ 495,900,000  
Less: unamortized debt discounts and other(35,200,000)[1](48,500,000)[1]                   
Total long-term debt (including current portion)1,946,100,0001,959,600,000                   
Less: current portion of long-term debt(44,800,000)0                   
Total long-term debt1,901,300,0001,959,600,000                   
Total fair value2,137,700,0002,137,600,000                   
Debt Instruments [Abstract]                     
Debt Instrument, Principal Amount, Per Share               1,000     
Debt Instrument, Convertible Conversion Price Per Share           $ 54.76 $ 54.76 $ 53.40     
Percentage of Premium over Stock Price of Convertible Debt               25.00%     
Debt Instrument, Convertible Number of Equity Instruments, Ratio           18.263 18.263 18.7251     
Interest Expense Debt Amortization   4,400,0004,200,00013,100,00012,600,000              
Debt Instrument, Interest Rate, Stated Percentage       6.375% 5.00% 2.50%2.50%2.50%2.50%  3.95%   
Interest Expense, Debt           3,600,0003,600,00010,800,00010,800,000      
Debt Instruments, Interest Rate Effective Percentage           5.86%5.95%5.87%5.95%      
Debt Instrument, Convertible, Carrying Amount of Equity Component           103,900,000 103,900,000  103,900,000    
Debt Instrument, Convertible Carrying Amount of the Equity Component, Net of Tax           64,200,000 64,200,000  64,200,000    
Debt Instrument, Unamortized Discount           33,200,000 33,200,000  46,300,000  2,000,0002,000,000
Debt face amount  575,000,000    850,000,000 900,000,000     575,000,000 500,000,000   
Noncash Interest Expense Due to Amortization of Unamortized Debt Discount in Future Periods Convertible Debt Estimated Range Low             17,000,000       
Noncash Interest Expense Due to Amortization of Unamortized Debt Discount in Future Periods Convertible Debt Estimated Range High             18,000,000       
Debt Instrument Unamortized Discount on Additional Debts           $ 33,200,000 $ 33,200,000  $ 46,300,000  $ 2,000,000$ 2,000,000
[1]During the third quarters of 2011 and 2010, we incurred additional non-cash interest expense of $4.4 million and $4.2 million, respectively. For the first three quarters of 2011 and 2010, the amounts were $13.1 million and $12.6 million, respectively. We also incurred interest expense related to the 2.5% convertible coupon rate of $3.6 million for both the third quarters of 2011 and 2010. For the first three quarters of 2011 and 2010, the amount was $10.8 million for both periods. The combination of non-cash and cash interest resulted in an effective interest rate of 5.86% and 5.95% for the third quarters of 2011 and 2010, respectively. The effective interest rates for the first three quarters of 2011 and 2010 were 5.87% and 5.95%, respectively. As of September 24, 2011, and December 25, 2010, paid in capital in the equity section of our balance sheet includes $103.9 million, ($64.2 million net of tax), representing the equity component of the convertible debt. Further, as of September 24, 2011, and December 25, 2010, $33.2 million and $46.3 million, respectively, of the unamortized debt discount and other balance relates to our $575 million convertible debt. We expect the unamortized discount to continue to amortize through 2013, resulting in non-cash interest expense of approximately $17 million to $18 million annually, thereby increasing the carrying value of the convertible debt to its $575 million face value at maturity in July 2013. The remaining $2.0 million as of September 24, 2011, and December 25, 2010, relates to unamortized debt premiums, discounts, and other on the additional debt balances.
[2]The original conversion price for each $1,000 aggregate principal amount of notes was $54.76 per share of our Class B common stock, which represented a 25% premium above the stock price on the day of issuance of the notes and corresponded to the initial conversion ratio of 18.263 shares per each $1,000 aggregate principal amount of notes. The conversion ratio and conversion price are subject to adjustments for certain events and provisions, as defined in the indenture. As of June 2011, our conversion price and ratio are $53.40 and 18.7251 shares, respectively. Currently, the convertible debt's if-converted value does not exceed the principal.