XML 51 R40.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt (Tables)
3 Months Ended
Dec. 03, 2015
Debt Disclosure [Abstract]  
Schedule of Debt
 
 
 
 
 
 
December 3, 2015
 
September 3, 2015
Instrument(1)
 
Stated Rate
 
Effective Rate
 
Current
 
Long-Term
 
Total
 
Current
 
Long-Term
 
Total
MMJ creditor installment payments
 
N/A

 
6.25
%
 
$
160

 
$
695

 
$
855

 
$
161

 
$
701

 
$
862

Capital lease obligations(2)
 
N/A

 
N/A

 
273

 
436

 
709

 
326

 
466

 
792

1.258% notes
 
1.258
%
 
1.97
%
 
87

 
219

 
306

 
87

 
217

 
304

2022 senior notes
 
5.875
%
 
6.14
%
 

 
589

 
589

 

 
589

 
589

2023 senior notes
 
5.250
%
 
5.43
%
 

 
989

 
989

 

 
988

 
988

2024 senior notes
 
5.250
%
 
5.38
%
 

 
545

 
545

 

 
545

 
545

2025 senior notes
 
5.500
%
 
5.56
%
 

 
1,138

 
1,138

 

 
1,138

 
1,138

2026 senior notes
 
5.625
%
 
5.73
%
 

 
446

 
446

 

 
446

 
446

2032C convertible senior notes(3)
 
2.375
%
 
5.95
%
 

 
199

 
199

 

 
197

 
197

2032D convertible senior notes(3)
 
3.125
%
 
6.33
%
 

 
151

 
151

 

 
150

 
150

2033E convertible senior notes(3)
 
1.625
%
 
4.50
%
 
165

 

 
165

 
217

 

 
217

2033F convertible senior notes(3)
 
2.125
%
 
4.93
%
 
266

 

 
266

 
264

 

 
264

2043G convertible senior notes
 
3.000
%
 
6.76
%
 

 
647

 
647

 

 
644

 
644

Other notes payable
 
2.462
%
 
2.65
%
 
100

 
272

 
372

 
34

 
171

 
205

 
 
 
 
 
 
$
1,051

 
$
6,326

 
$
7,377

 
$
1,089

 
$
6,252

 
$
7,341

(1) 
We have either the obligation or the option to pay cash for the principal 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 3.8% and 3.7% as of December 3, 2015 and September 3, 2015, respectively.
(3) 
Since the closing price of our common stock for at least 20 trading days in the 30 trading day period ending on September 30, 2015 exceeded 130% of the conversion price per share, holders had the right to convert their notes at any time during the calendar quarter ended December 31, 2015. The closing price of our common stock also exceeded the thresholds for the calendar quarter ended December 31, 2015; therefore, these notes are convertible by the holders through March 31, 2016. The 2033 Notes are classified as current because the terms of these notes also require us to pay cash for the principal amount of any converted notes.
Schedule of Extinguishment of Debt [Table Text Block]
2016 Debt Restructure

During the first quarter of 2016, we repurchased portions of our 2033E Notes. The liability and equity components of the repurchased notes had previously been stated separately within debt and equity in our consolidated balance sheet. As a result, our accounting for the repurchased notes affected debt and equity. The following table presents the effect of the repurchases:

 
 
Decrease in Principal
 
Decrease in Carrying Value
 
Decrease in Cash
 
Decrease in Equity
 
Loss(1)
Repurchases of 2033E Notes
 
$
(57
)
 
$
(54
)
 
$
(94
)
 
$
(38
)
 
$
(1
)
(1) 
Included in other non-operating expense.

2015 Debt Restructure

Throughout 2015, we consummated a number of transactions to restructure our debt, including conversions and settlements, repurchases of convertible notes, and the early repayment of a note. The following table presents the effect of each of the actions in the first quarter of 2015:

 
 
Decrease in Principal
 
Decrease in Carrying Value
 
Decrease in Cash
 
Decrease in Equity
 
Loss(1)
Conversions and settlements
 
$
(120
)
 
$
(367
)
 
$
(407
)
 
$
(14
)
 
$
(22
)
Repurchases
 
(36
)
 
(30
)
 
(125
)
 
(92
)
 
(3
)
Early repayment
 
(121
)
 
(115
)
 
(122
)
 

 
(5
)
 
 
$
(277
)
 
$
(512
)
 
$
(654
)
 
$
(106
)
 
$
(30
)
(1) 
Included in other non-operating expense.
Schedule Of Convertible Debt Instruments With Debt And Equity Components [Text Block]
The following table summarizes our convertible notes outstanding as of December 3, 2015:

 
 
Holder Put Date(1)
 
Outstanding Principal
 
Underlying Shares
 
Conversion Price Per Share
 
Conversion Price Per Share Threshold(2)
 
Conversion Value in Excess of Principal(3)
2032C Notes
 
May 2019
 
$
224

 
23

 
$
9.63

 
$
12.52

 
$
138

2032D Notes
 
May 2021
 
177

 
18

 
9.98

 
12.97

 
100

2033E Notes
 
February 2018
 
176

 
16

 
10.93

 
14.21

 
75

2033F Notes
 
February 2020
 
297

 
27

 
10.93

 
14.21

 
127

2043G Notes(4)
 
November 2028
 
1,025

 
35

 
29.16

 
37.91

 

 
 
 
 
$
1,899

 
119

 
 
 
 
 
$
440

(1) 
The terms of our convertible notes give holders the right to require us to repurchase all or a portion of their notes at a date prior to the contractual maturity at a price equal to the principal amount thereof plus accrued interest.
(2) 
Holders have the right to convert all or a portion of their notes at a date prior to 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 conversion price. The closing price of our common stock exceeded the thresholds for the calendar quarter ended September 30, 2015 for our 2032 Notes and 2033 Notes; therefore, those notes were convertible by the holders through December 31, 2015. The closing price of our common stock also exceeded the thresholds for the calendar quarter ended December 31, 2015; therefore, these notes are convertible by the holders through March 31, 2016.
(3) 
Based on our closing share price of $15.61 as of December 3, 2015.
(4) 
The original principal amount of $820 million accretes up to $917 million in November 2028 and $1.03 billion at maturity in 2043.
Maturities of Notes Payable and Future Minimum Lease Payments [Table Text Block]

The following presents, as of December 3, 2015, maturities of notes payable (including the MMJ Creditor Installment Payments) and future minimum lease payments under capital lease obligations. Maturities for the 2033 Notes are presented in 2018 and 2020 based on the earliest date that the holders can put them to us even though they were classified in our accompanying balance sheets as current, which was based on their convertibility.

 
 
Notes Payable
 
Capital Lease Obligations
Remainder of 2016
 
$
329

 
$
241

2017
 
348

 
176

2018
 
507

 
129

2019
 
502

 
91

2020
 
695

 
32

2021 and thereafter
 
4,844

 
110

Unamortized amounts and interest, respectively
 
(557
)
 
(70
)
 
 
$
6,668

 
$
709