XML 43 R50.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt (Tables)
12 Months Ended
Aug. 28, 2014
Extinguishment of Debt [Line Items]  
Schedule of Extinguishment of Debt [Table Text Block]
The following table presents the net effect of each of the actions:

 
 
Increase (Decrease) in Principal
 
Increase (Decrease) in Carrying Value
 
Increase (Decrease) in Cash
 
(Decrease) in Equity
 
Loss(1)
Exchanges
 
$
585

 
$
282

 
$

 
$
(238
)
 
$
49

Conversions and settlements
 
(770
)
 
(437
)
 
(1,446
)
 
(886
)
 
130

Repurchases
 
(320
)
 
(269
)
 
(857
)
 
(567
)
 
23

Issuances
 
2,212

 
2,212

 
2,157

 

 

Early repayments
 
(336
)
 
(334
)
 
(339
)
 

 
3

 
 
$
1,371

 
$
1,454

 
$
(485
)
 
$
(1,691
)
 
$
205

(1) 
The loss on 2014 debt restructure activities was recorded as $184 million in other non-operating expense and $21 million in interest expense in 2014.
Schedule of Debt
 
 
 
 
 
 
2014
 
2013
Instrument(1)
 
Stated Rate
 
Effective Rate
 
Current
 
Long-Term
 
Total
 
Current
 
Long-Term
 
Total
MMJ creditor installment payments
 
N/A

 
6.25
%
 
$
192

 
$
939

 
$
1,131

 
$
527

 
$
1,117

 
$
1,644

Capital lease obligations(2)
 
N/A

 
N/A

 
323

 
588

 
911

 
407

 
845

 
1,252

2014 convertible senior notes
 
1.875
%
 
7.88
%
 

 

 

 
465

 

 
465

2019 senior notes
 
1.258
%
 
1.97
%
 
92

 
324

 
416

 

 

 

2022 senior notes
 
5.875
%
 
6.14
%
 

 
600

 
600

 

 

 

2025 senior notes
 
5.500
%
 
5.56
%
 

 
1,150

 
1,150

 

 

 

2027 convertible senior notes
 
1.875
%
 
6.95
%
 

 

 

 

 
147

 
147

2031A convertible senior notes
 
1.500
%
 
6.55
%
 

 

 

 

 
277

 
277

2031B convertible senior notes(3)
 
1.875
%
 
6.98
%
 
362

 

 
362

 

 
253

 
253

2032C convertible senior notes(4)
 
2.375
%
 
5.95
%
 

 
314

 
314

 

 
463

 
463

2032D convertible senior notes(4)
 
3.125
%
 
6.33
%
 

 
288

 
288

 

 
369

 
369

2033E convertible senior notes(4)(5)
 
1.625
%
 
4.50
%
 
278

 

 
278

 

 
272

 
272

2033F convertible senior notes(4)(5)
 
2.125
%
 
4.93
%
 
265

 

 
265

 

 
260

 
260

2043G convertible senior notes
 
3.000
%
 
6.76
%
 

 
636

 
636

 

 

 

Other notes payable
 
2.289
%
 
3.40
%
 
126

 
116

 
242

 
186

 
449

 
635

 
 
 
 
 
 
$
1,638

 
$
4,955

 
$
6,593

 
$
1,585

 
$
4,452

 
$
6,037

(1) 
We have either the obligation or the option to pay cash for the aggregate amount due upon conversion for all of our convertible notes. Since it is our current intent to settle in cash the principal amount of all of our convertible notes upon conversion, the dilutive effect of such notes on earnings per share is computed under the treasury stock method.
(2) Weighted-average imputed rate of 4.3% and 4.1% as of August 28, 2014 and August 29, 2013, respectively.
(3) 
Amount recorded for 2014 includes the debt and equity components, which was reclassified as a result of our obligation to settle the conversions of the 2031B Notes.
(4) 
Since the closing price of our common stock for at least 20 trading days in the 30 trading day period ending on June 30, 2014 exceeded 130% of the initial conversion price per share, holders have the right to convert their notes at any time during the calendar quarter ended September 30, 2014. The closing price of our common stock also exceeded the thresholds for the calendar quarter ended September 30, 2014; therefore, these notes are convertible by the holders through December 31, 2014.
(5) As a result of these notes being convertible at the option of the holder through September 30, 2014, and because the terms of these notes would require us to pay cash for the principal amount of any converted notes, amounts are classified as current.
Schedule of Debt Restructuring [Table Text Block]
The following table presents the remaining amounts of MMJ Creditor Installment Payments (stated in Japanese yen and U.S. dollars) and the amount of unamortized discount as of August 28, 2014:

 
 
MMJ Creditor Installment Payments
2015
 
¥
20,330

 
$
196

2016
 
20,197

 
194

2017
 
20,063

 
193

2018
 
19,928

 
192

2019
 
28,674

 
276

2020
 
33,024

 
318

 
 
142,216

 
1,369

Less unamortized discount
 
(24,700
)
 
(238
)
MMJ Creditor Installment Payments
 
¥
117,516

 
$
1,131

Schedule Of Convertible Debt Instruments With Debt And Equity Components [Text Block]
The following table summarizes certain features of our convertible notes outstanding as of August 28, 2014:

 
 
Holder Put Date
 
Outstanding Principal
 
Underlying Shares
 
Initial Conversion Price Per Share
 
Conversion Price Per Share Threshold(1)
 
Conversion Value in Excess of Principal(2)
2032C Notes
 
May 2019
 
$
362

 
38

 
$
9.63

 
$
12.52

 
$
873

2032D Notes
 
May 2021
 
344

 
34

 
9.98

 
12.97

 
785

2033E Notes
 
February 2018
 
300

 
27

 
10.93

 
14.21

 
600

2033F Notes
 
February 2020
 
300

 
27

 
10.93

 
14.21

 
600

2043G Notes(3)
 
November 2028
 
1,025

 
35

 
29.16

 
37.91

 
128

 
 
 
 
$
2,331

 
161

 
 
 
 
 
$
2,986

(1) 
Holders have the right to convert all or a portion of their notes at a date or dates earlier than the contractual maturity if, during any calendar quarter, the closing price of our common stock for at least 20 trading days in the 30 consecutive trading days ending on the last trading day of the preceding calendar quarter is more than 130% of the initial conversion price.
(2) 
Based on our closing share price of $32.81 as of August 28, 2014.
(3) 
The original principal amount of $820 million accretes up to $917 million in November 2028 and $1.03 billion at maturity in 2043.

The debt and equity components of all of our convertible notes outstanding as of August 28, 2014 were required to be accounted for separately. Principal and carrying amounts of the liability components for our convertible notes were as follows:

As of
 
 
 
2014
 
2013
 
 
Term
(Years)(1)
 
Outstanding Principal
 
Unamortized Discount
 
Net Carrying Amount
 
Outstanding Principal
 
Unamortized Discount
 
Net Carrying Amount
2014 Notes
 
N/A
 
$

 
$

 
$

 
$
485

 
$
(20
)
 
$
465

2027 Notes
 
N/A
 

 

 

 
175

 
(28
)
 
147

2031A Notes
 
N/A
 

 

 

 
345

 
(68
)
 
277

2031B Notes(2)
N/A
 
114

 
(27
)
 
362

 
345

 
(92
)
 
253

2032C Notes
 
5
 
362

 
(48
)
 
314

 
550

 
(87
)
 
463

2032D Notes
 
7
 
344

 
(56
)
 
288

 
450

 
(81
)
 
369

2033E Notes
 
3
 
300

 
(22
)
 
278

 
300

 
(28
)
 
272

2033F Notes
 
5
 
300

 
(35
)
 
265

 
300

 
(40
)
 
260

2043G Notes
 
14
 
1,025

 
(389
)
 
636

 

 

 

 
 
 
 
$
2,445

 
$
(577
)
 
$
2,143

 
$
2,950

 
$
(444
)
 
$
2,506

(1) 
Expected term for amortization of the remaining debt discount as of August 28, 2014. The expected term of the 2031B Notes was not applicable because substantially all of the holders had exercised their option to convert their notes, which were settled in cash in the first quarter of 2015.
(2) As holders had elected to convert these notes and we elected to settle the conversions in cash, net carrying amount for 2014 included the debt and equity components, which was reclassified as a result of our obligation to settle the conversions of the 2031B Notes.

Carrying amounts of the equity components, which are included in additional capital in the accompanying consolidated balance sheets, for our convertible notes, were as follows:

As of
 
2014
 
2013
2014 Notes
 
$

 
$
353

2027 Notes
 

 
40

2031A Notes
 

 
89

2031B Notes
 

 
109

2032C Notes
 
67

 
101

2032D Notes
 
69

 
90

2033E Notes (excludes $22 million as of 2014 in mezzanine equity)
 
8

 
30

2033F Notes (excludes $35 million as of 2014 in mezzanine equity)
 
7

 
42

2043G Notes
 
173

 

 
 
$
324

 
$
854

Schedule Of Convertible Debt Instruments Interest Expense [Text Block]
Interest expense for our convertible notes consisting of contractual interest and amortization of discount and issuance costs aggregated $132 million, $156 million and $124 million for 2014, 2013 and 2012. Interest expense by note was as follows:

 
 
Contractual Interest
 
Amortization of Discount and Issuance Costs
For the year ended
 
2014
 
2013
 
2012
 
2014
 
2013
 
2012
2014 Notes
 
$
2

 
$
13

 
$
18

 
$
14

 
$
37

 
$
47

2027 Notes
 
1

 
3

 
3

 
2

 
7

 
6

2031A Notes
 
1

 
5

 
5

 
3

 
12

 
11

2031B Notes
 
3

 
6

 
6

 
5

 
10

 
10

2032C Notes
 
11

 
13

 
5

 
12

 
14

 
5

2032D Notes
 
13

 
14

 
5

 
8

 
9

 
3

2033E Notes
 
5

 
3

 

 
7

 
4

 

2033F Notes
 
6

 
3

 

 
6

 
3

 

2043G Notes
 
24

 

 

 
9

 

 

 
 
$
66

 
$
60

 
$
42

 
$
66

 
$
96

 
$
82

Maturities of Notes Payable and Future Minimum Lease Payments [Table Text Block]

As of August 28, 2014, maturities of notes payable (including the MMJ Creditor Installment Payments) and future minimum lease payments under capital lease obligations were as follows:

 
 
Notes Payable
 
Capital Lease Obligations
2015
 
$
803

 
$
356

2016
 
352

 
301

2017
 
320

 
103

2018
 
602

 
60

2019
 
684

 
55

2020 and thereafter
 
3,628

 
123

Unamortized discounts and interest, respectively
 
(707
)
 
(87
)
 
 
$
5,682

 
$
911

Exchanged [Member]
 
Extinguishment of Debt [Line Items]  
Schedule of Extinguishment of Debt [Table Text Block]
The table below summarizes the Exchange Transactions:

 
 
Principal Amount
 
Carrying Value of Debt
 
Equity
Amounts reduced in connection with the Exchanged Notes:
 
 
 
 
 
 
2027 Notes
 
$
80

 
$
68

 
$
51

2031A Notes
 
155

 
125

 
148

2031B Notes
 
205

 
152

 
212

 
 
440

 
345

 
411

Amounts added in connection with the issued notes:
 
 
 
 
 
 
2043G Notes
 
1,025

 
627

 
173

 
 
 
 
 
 
 
Net increase (decrease) as a result of the Exchange Transactions
 
$
585

 
$
282

 
$
(238
)
Conversion And Settlement [Member]
 
Extinguishment of Debt [Line Items]  
Schedule of Extinguishment of Debt [Table Text Block]
A summary of the conversion activities for these notes is as follows:

 
 
Debt Principal
 
(Increase) Decrease in Carrying Value of Debt
 
Equity Component Reclassified To Debt(1)
 
Loss(2)
2014 Notes
 
$
485

 
$
478

 
$
341

 
$
9

2027 Notes
 
95

 
80

 
58

 
42

2031A Notes
 
190

 
154

 
217

 
70

2031B Notes(3)
 

 
(275
)
 
270

 
9

 
 
$
770

 
$
437

 
$
886

 
$
130

(1) Based on Level 2 fair value measurements.
(2) The loss on conversion and settlement activities was recorded as $120 million in other non-operating expense and $10 million in interest expense in 2014.
(3) In the first quarter of 2015, we used an aggregate of $389 million in cash to settle the remaining 2031B Notes. In connection therewith, we incurred an additional charge of $24 million for the settlement of the 2031B Notes in the first quarter of 2015.
Repurchase [Member]
 
Extinguishment of Debt [Line Items]  
Schedule of Extinguishment of Debt [Table Text Block]
The table below summarizes amounts reduced in 2014 in connection with the Repurchased Notes:

 
 
Principal Amount
 
Carrying Value of Debt
 
Equity
2031B Notes
 
$
26

 
$
19

 
$
43

2032C Notes
 
188

 
161

 
316

2032D Notes
 
106

 
89

 
208

 
 
$
320

 
$
269

 
$
567