XML 76 R59.htm IDEA: XBRL DOCUMENT v3.22.4
Debt - Long-term Debt (Details) - USD ($)
3 Months Ended
Nov. 03, 2022
Oct. 31, 2022
Dec. 01, 2022
Sep. 01, 2022
Long-term Debt by Current and Noncurrent        
Total Long-term Debt     $ 9,351,000,000  
Finance Lease Effective Rate (in ten thousandths)     2.67% 2.65%
Current Finance Lease Obligations     $ 109,000,000 $ 103,000,000
Long-Term Finance Lease Obligations     805,000,000 783,000,000
Total Finance Lease Obligations     914,000,000 886,000,000
Long-term Debt and Lease Obligation        
Current debt (including finance lease obligation)     171,000,000 103,000,000
Long-term debt (including finance lease obligation)     10,094,000,000 6,803,000,000
Total Net Carrying Amount of Debt (including finance lease obligation)     $ 10,265,000,000 $ 6,906,000,000
Current finance lease liability, statement of financial position     Current debt (including finance lease obligation) Current debt (including finance lease obligation)
Noncurrent finance lease liability, statement of financial position     Long-term debt (including finance lease obligation) Long-term debt (including finance lease obligation)
Debt Activity        
Increase in Principal     $ 3,350,000,000  
Increase in Carrying Value     3,338,000,000  
Increase in Cash     3,338,000,000  
2024 Term Loans        
Debt Issuance Costs $ 6,000,000      
Debt Instrument, Covenant, Ration of Total Debt To Adjusted EBITDA, Temporary Increase 375.00%      
Maturities of Notes Payable        
Remainder of 2023     42,000,000  
2024     84,000,000  
2025     1,271,000,000  
2026     1,510,000,000  
2027     1,562,000,000  
2028 and thereafter     5,019,000,000  
Unamortized discounts     (36,000,000)  
Hedge accounting fair value adjustment     (101,000,000)  
Total Long-term Debt     9,351,000,000  
Interest rate swap | Fair value hedges | Designated hedging instruments        
Long-term Debt and Lease Obligation        
Notional or Contractual Amount     $ 900,000,000 $ 900,000,000
SOFR | Interest rate swap | Fair value hedges | Designated hedging instruments        
Long-term Debt and Lease Obligation        
Spread on 2027 Variable Interest Rate     3.33%  
Term Loan        
2024 Term Loans        
Principal amount of debt issued $ 2,600,000,000      
Debt Covenant, Ratio Of Total Debt To Adjusted EBITDA 325.00%      
Term Loan | SOFR | Minimum        
Revolving Credit Facility        
Margin on variable rate financing 1.00%      
Term Loan | SOFR | Maximum        
Revolving Credit Facility        
Margin on variable rate financing 2.00%      
Term Loan | 2024 Term Loan A        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)     4.72%  
Effective Rate (in ten thousandths)     4.76%  
Current Portion of Long-term Debt     $ 0 0
Noncurrent Long-Term Debt     1,187,000,000 1,187,000,000
Total Long-term Debt     1,187,000,000 1,187,000,000
Maturities of Notes Payable        
Total Long-term Debt     $ 1,187,000,000 1,187,000,000
Term Loan | 2025 Term Loan A        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)     5.436%  
Effective Rate (in ten thousandths)     5.57%  
Current Portion of Long-term Debt     $ 0 0
Noncurrent Long-Term Debt     925,000,000 0
Total Long-term Debt     925,000,000 0
Debt Activity        
Increase in Principal     927,000,000  
Increase in Carrying Value     925,000,000  
Increase in Cash     925,000,000  
2024 Term Loans        
Principal amount of debt issued $ 927,000,000      
Maturities of Notes Payable        
Total Long-term Debt     $ 925,000,000 0
Term Loan | 2026 Term Loan A        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)     5.561%  
Effective Rate (in ten thousandths)     5.70%  
Current Portion of Long-term Debt     $ 28,000,000 0
Noncurrent Long-Term Debt     717,000,000 0
Total Long-term Debt     745,000,000 0
Debt Activity        
Increase in Principal     746,000,000  
Increase in Carrying Value     745,000,000  
Increase in Cash     745,000,000  
2024 Term Loans        
Principal amount of debt issued $ 746,000,000      
Quarterly installment percentage 1.25%      
Maturities of Notes Payable        
Total Long-term Debt     $ 745,000,000 0
Term Loan | 2027 Term Loan A        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)     5.686%  
Effective Rate (in ten thousandths)     5.82%  
Current Portion of Long-term Debt     $ 34,000,000 0
Noncurrent Long-Term Debt     890,000,000 0
Total Long-term Debt     924,000,000 0
Debt Activity        
Increase in Principal     927,000,000  
Increase in Carrying Value     924,000,000  
Increase in Cash     924,000,000  
2024 Term Loans        
Principal amount of debt issued $ 927,000,000      
Quarterly installment percentage 1.25%      
Maturities of Notes Payable        
Total Long-term Debt     $ 924,000,000 0
Corporate Bonds | 2026 Notes        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)     4.975%  
Effective Rate (in ten thousandths)     5.07%  
Current Portion of Long-term Debt     $ 0 0
Noncurrent Long-Term Debt     499,000,000 498,000,000
Total Long-term Debt     499,000,000 498,000,000
Maturities of Notes Payable        
Total Long-term Debt     $ 499,000,000 498,000,000
Corporate Bonds | 2027 Notes(1)        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage) [1]     4.185%  
Effective Rate (in ten thousandths) [1]     4.27%  
Current Portion of Long-term Debt [1]     $ 0 0
Noncurrent Long-Term Debt [1]     796,000,000 806,000,000
Total Long-term Debt [1]     796,000,000 806,000,000
Maturities of Notes Payable        
Total Long-term Debt [1]     $ 796,000,000 806,000,000
Corporate Bonds | 2029 A Notes        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)     5.327%  
Effective Rate (in ten thousandths)     5.40%  
Current Portion of Long-term Debt     $ 0 0
Noncurrent Long-Term Debt     697,000,000 697,000,000
Total Long-term Debt     697,000,000 697,000,000
Maturities of Notes Payable        
Total Long-term Debt     $ 697,000,000 697,000,000
Corporate Bonds | 2029 B Notes        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)   6.75% 6.75%  
Effective Rate (in ten thousandths)     6.89%  
Current Portion of Long-term Debt     $ 0 0
Noncurrent Long-Term Debt     744,000,000 0
Total Long-term Debt     744,000,000 0
Debt Activity        
Increase in Principal     750,000,000  
Increase in Carrying Value     744,000,000  
Increase in Cash     744,000,000  
2024 Term Loans        
Principal amount of debt issued   $ 750,000,000    
Debt Issuance Costs   $ 6,000,000    
Senior Unsecured Notes        
Redemption price percentage upon change in control   100.00%    
Debt Instrument, Redemption Price Percentage, Change in Control Event   101.00%    
Debt Covenant, Restricted Subsidiaries, Ownership Percentage by Parent (in hundredths)   80.00%    
Maturities of Notes Payable        
Total Long-term Debt     $ 744,000,000 0
Corporate Bonds | 2030 Notes        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)     4.663%  
Effective Rate (in ten thousandths)     4.73%  
Current Portion of Long-term Debt     $ 0 0
Noncurrent Long-Term Debt     846,000,000 846,000,000
Total Long-term Debt     846,000,000 846,000,000
Maturities of Notes Payable        
Total Long-term Debt     $ 846,000,000 846,000,000
Corporate Bonds | 2032 Green Bonds        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)     2.703%  
Effective Rate (in ten thousandths)     2.77%  
Current Portion of Long-term Debt     $ 0 0
Noncurrent Long-Term Debt     995,000,000 994,000,000
Total Long-term Debt     995,000,000 994,000,000
Maturities of Notes Payable        
Total Long-term Debt     $ 995,000,000 994,000,000
Corporate Bonds | 2041 Notes        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)     3.366%  
Effective Rate (in ten thousandths)     3.41%  
Current Portion of Long-term Debt     $ 0 0
Noncurrent Long-Term Debt     497,000,000 496,000,000
Total Long-term Debt     497,000,000 496,000,000
Maturities of Notes Payable        
Total Long-term Debt     $ 497,000,000 496,000,000
Corporate Bonds | 2051 Notes        
Long-term Debt by Current and Noncurrent        
Stated Rate (exact percentage)     3.477%  
Effective Rate (in ten thousandths)     3.52%  
Current Portion of Long-term Debt     $ 0 0
Noncurrent Long-Term Debt     496,000,000 496,000,000
Total Long-term Debt     496,000,000 496,000,000
Maturities of Notes Payable        
Total Long-term Debt     496,000,000 $ 496,000,000
Revolving Credit Facility | 2026 Revolving Credit Facility        
Long-term Debt by Current and Noncurrent        
Total Long-term Debt     0  
Revolving Credit Facility        
Available borrowing capacity     2,500,000,000  
Maturities of Notes Payable        
Total Long-term Debt     $ 0  
Revolving Credit Facility | 2026 Revolving Credit Facility | LIBOR | Minimum        
Revolving Credit Facility        
Margin on variable rate financing     1.00%  
Revolving Credit Facility | 2026 Revolving Credit Facility | LIBOR | Maximum        
Revolving Credit Facility        
Margin on variable rate financing     1.75%  
[1] In 2021, we entered into fixed-to-floating interest rate swaps on the 2027 Notes with an aggregate $900 million notional amount equal to the principal amount of the 2027 Notes. The resulting variable interest paid is at a rate equal to SOFR plus approximately 3.33%. The fixed-to-floating interest rate swaps are accounted for as fair value hedges, as a result, the carrying values of our 2027 Notes reflect adjustments in fair value.