XML 79 R48.htm IDEA: XBRL DOCUMENT v3.20.2
Debt (Tables)
12 Months Ended
Sep. 03, 2020
Debt Disclosure [Abstract]  
Schedule of Debt
20202019
Net Carrying AmountNet Carrying Amount
As ofStated RateEffective RatePrincipalCurrentLong-TermTotalPrincipalCurrentLong-TermTotal
Finance lease obligations
N/A4.51 %$486 $76 $410 $486 $591 $223 $368 $591 
2023 Notes2.497 %2.64 %1,250 — 1,245 1,245 — — — — 
2024 Notes
4.640 %4.76 %600 — 598 598 600 — 597 597 
2024 Term Loan A1.420 %1.47 %1,250 62 1,186 1,248 — — — — 
2026 Notes
4.975 %5.07 %500 — 498 498 500 — 497 497 
2027 Notes
4.185 %4.27 %900 — 895 895 900 — 895 895 
2029 Notes
5.327 %5.40 %700 — 696 696 700 — 696 696 
2030 Notes
4.663 %4.73 %850 — 845 845 850 — 845 845 
2032D Notes
3.125 %6.33 %134 131 — 131 134 — 127 127 
MMJ Creditor PaymentsN/AN/A— 206 198 — 198 
IMFT Member DebtN/AN/A— — — — 693 693 — 693 
2025 Notes5.500 %5.56 %— — — — 519 — 516 516 
2033F Notes
2.125 %2.13 %— — — — 62 196 — 196 
 
$6,671 $270 $6,373 $6,643 $5,755 $1,310 $4,541 $5,851 
Schedule of Debt Activity
Increase (Decrease) in PrincipalIncrease (Decrease) in Carrying ValueIncrease (Decrease) in CashDecrease in EquityGain (Loss)
Issuances
Revolving Credit Facility$2,500 $2,493 $2,500 $— $— 
2023 Notes(1)
1,250 1,245 1,245 — — 
2024 Term Loan A1,250 1,248 1,248 — — 
Prepayments
Revolving Credit Facility(2,500)(2,493)(2,500)— — 
IMFT Member Debt(693)(693)(621)— 72 
2025 Notes(519)(516)(534)— (18)
Settled conversions
2033F Notes(2)
(62)(196)(266)(56)(14)
$1,226 $1,088 $1,072 $(56)$40 
(1)Issued April 24, 2020 and due April 24, 2023.
(2)On March 27, 2020, we notified holders of our 2033F Notes that we would redeem all of the outstanding 2033F Notes on May 5, 2020. Holders could elect to convert these notes through May 4, 2020, at a conversion rate of 91.4808 shares of our common stock per $1,000 of principal amount. In connection with our notice, we made an irrevocable election to settle any conversions in cash. Holders converted all of the 2033F Notes and on May 5, 2020, we paid $64 million to settle the conversions.
Schedule of Maturities of Notes Payable
As of September 3, 2020, maturities of notes payable were as follows:
2021$197 
202263 
20231,313 
2024662 
20251,000 
2026 and thereafter2,950 
Unamortized discounts(28)
$6,157