XML 31 R29.htm IDEA: XBRL DOCUMENT v3.3.0.814
LONG-TERM DEBT AND OTHER BORROWINGS (Tables)
3 Months Ended
Sep. 27, 2015
Components of Convertible Notes

As of September 27, 2015 and June 28, 2015, the Convertible Notes consisted of the following:

 

     September 27, 2015     June 28, 2015  
     2016 Notes     2018 Notes     2041 Notes     2016 Notes      2018 Notes      2041 Notes  
     (in thousands, except years, percentages, conversion rate, and conversion price)  

 

Carrying value, long-term

   $ —        $ 406,189      $ —        $ —         $ —         $ —     

 

Carrying value, current portion

     439,583        —          521,270        435,493         402,320         520,313   

Unamortized discount

     10,417        43,811        178,665        14,507         47,680         179,622   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Principal amount

   $ 450,000      $ 450,000      $ 699,935      $ 450,000       $ 450,000       $ 699,935   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

 

Carrying amount of permanent equity component, net of tax

   $ 76,230      $ 104,895      $ 149,444      $ 61,723       $ 57,215       $ 148,487   

Carrying amount of temporary equity component, net of tax

   $ —        $ —        $ 178,665      $ 14,507       $ 47,680       $ 179,622   

 

Remaining amortization period (years)

     0.6        2.6        25.6           

 

Effective interest rate on liability component

     4.29     5.27     4.28        

Fair Value of Notes (Level 2)

   $ 498,375      $ 545,625      $ 1,362,241           

Conversion rate (shares of common stock per $1,000 principal amount of notes)

     16.1481        16.1481        28.9797           

Conversion price (per share of common stock)

   $ 61.93      $ 61.93      $ 34.51           

If-converted value in excess of par value

   $ 8,381      $ 8,381      $ 579,574           

Estimated share dilution using average quarterly stock price $73.74/share

     1,164        1,164        10,792           
Warrants and Convertible Note Hedge Arrangements

The following table presents the details of the warrants and convertible note hedge arrangements as of September 27, 2015:

 

     2016 Notes      2018 Notes  
     (shares in thousands)  

Warrants:

     

Underlying shares

     7,267         7,267   

Estimated share dilution using average quarterly stock price $73.74/share

     358        —     

Exercise price

   $ 70.11       $ 74.78   

Expiration date range

    
 
August 15 -
October 21, 2016
  
  
    
 
August 15 -
October 23, 2018
  
  

 

Convertible Note Hedge:

     

 

Number of shares available from counterparties

     7,267        7,267   

Exercise price

   $ 61.93      $ 61.93   
Components of Senior Notes

As of September 27, 2015 and June 28, 2015 the Senior Notes consisted of the following:

 

     September 27, 2015      June 28, 2015  
     2020 Notes      2025 Notes      2020 Notes      2025 Notes  
     (in thousands, except years)  

Carrying value, long-term

   $ 497,200       $ 496,966       $ 497,053       $ 496,907   

Unamortized discount

     2,800         3,034         2,947         3,093   
  

 

 

    

 

 

    

 

 

    

 

 

 

Principal amount

   $ 500,000       $ 500,000       $ 500,000       $ 500,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Remaining amortization period (years)

     4.5         9.5         

Fair Value of Notes (Level 2)

   $ 488,460       $ 486,870         
Schedule of Recognized Interest Cost Relating to Both Contractual Interest Coupon and Amortization of Discount on Liability Component of Notes

The following table presents the amount of interest cost recognized relating to both the contractual interest coupon and amortization of the debt discount, issuance costs, and effective portion of interest rate contracts with respect to the Senior Notes and the Convertible Notes during the three months ended September 27, 2015 and September 28, 2014.

 

     Three Months Ended  
     September 27,      September 28,  
     2015      2014  
     (in thousands)  

Contractual interest coupon

   $ 14,451       $ 6,562   

Amortization of interest discount

     9,122         8,509   

Amortization of issuance costs

     652         591   

Amortization of interest rate contract

     94         —     
  

 

 

    

 

 

 

Total interest cost recognized

   $ 24,319       $ 15,662