XML 79 R62.htm IDEA: XBRL DOCUMENT v3.23.1
Debt - Long-term Debt (Details) - USD ($)
6 Months Ended
Nov. 03, 2022
Oct. 31, 2022
Mar. 02, 2023
Mar. 27, 2023
Feb. 09, 2023
Jan. 05, 2023
Sep. 01, 2022
Long-term Debt by Current and Noncurrent              
Total Long-term Debt     $ 11,203,000,000        
Finance Lease Effective Rate (in ten thousandths)     2.40%       2.65%
Current Finance Lease Obligations     $ 131,000,000       $ 103,000,000
Long-Term Finance Lease Obligations     940,000,000       783,000,000
Total Finance Lease Obligations     1,071,000,000       886,000,000
Long-term Debt and Lease Obligation              
Current debt (including finance lease obligation)     237,000,000       103,000,000
Long-term debt (including finance lease obligation)     12,037,000,000       6,803,000,000
Total Net Carrying Amount of Debt (including finance lease obligation)     $ 12,274,000,000       $ 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     $ 5,200,000,000        
Increase in Carrying Value     5,202,000,000        
Increase in Cash     5,202,000,000        
2024 Term Loans, 2029 B Notes, & 2033 Notes              
Debt Issuance Costs $ 6,000,000            
Maturities of Notes Payable              
Remainder of 2023     54,000,000        
2024     107,000,000        
2025     1,295,000,000        
2026     1,659,000,000        
2027     1,780,000,000        
2028 and thereafter     6,443,000,000        
Unamortized issuance costs, discounts, and premium, net     (21,000,000)        
Hedge accounting fair value adjustment     (114,000,000)        
Total Long-term Debt     11,203,000,000        
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, 2029 B Notes, & 2033 Notes              
Principal amount of debt issued $ 2,600,000,000         $ 600,000,000  
Debt Covenant, Ratio Of Total Debt To Adjusted EBITDA 325.00%            
Term Loan | Subsequent Event              
2024 Term Loans, 2029 B Notes, & 2033 Notes              
Debt Covenant, Ratio Of Net Debt To Adjusted EBITDA       325.00%      
Debt Covenant, Minimum Liquidity       $ 5,000,000,000      
Debt Covenant, Ratio of Total Debt To Adjusted EBITDA, Temporary Increase       375.00%      
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)     5.34%        
Effective Rate (in ten thousandths)     5.38%        
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)     5.968%        
Effective Rate (in ten thousandths)     6.10%        
Current Portion of Long-term Debt     $ 0       0
Noncurrent Long-Term Debt     1,050,000,000       0
Total Long-term Debt     1,050,000,000       0
Debt Activity              
Increase in Principal     1,052,000,000        
Increase in Carrying Value     1,050,000,000        
Increase in Cash     1,050,000,000        
2024 Term Loans, 2029 B Notes, & 2033 Notes              
Principal amount of debt issued $ 927,000,000         125,000,000  
Maturities of Notes Payable              
Total Long-term Debt     $ 1,050,000,000       0
Term Loan | 2026 Term Loan A              
Long-term Debt by Current and Noncurrent              
Stated Rate (exact percentage)     6.093%        
Effective Rate (in ten thousandths)     6.23%        
Current Portion of Long-term Debt     $ 49,000,000       0
Noncurrent Long-Term Debt     946,000,000       0
Total Long-term Debt     995,000,000       0
Debt Activity              
Increase in Principal     996,000,000        
Increase in Carrying Value     994,000,000        
Increase in Cash     994,000,000        
2024 Term Loans, 2029 B Notes, & 2033 Notes              
Principal amount of debt issued $ 746,000,000         250,000,000  
Quarterly installment percentage 1.25%            
Maturities of Notes Payable              
Total Long-term Debt     $ 995,000,000       0
Term Loan | 2027 Term Loan A              
Long-term Debt by Current and Noncurrent              
Stated Rate (exact percentage)     6.218%        
Effective Rate (in ten thousandths)     6.36%        
Current Portion of Long-term Debt     $ 57,000,000       0
Noncurrent Long-Term Debt     1,092,000,000       0
Total Long-term Debt     1,149,000,000       0
Debt Activity              
Increase in Principal     1,152,000,000        
Increase in Carrying Value     1,149,000,000        
Increase in Cash     1,149,000,000        
2024 Term Loans, 2029 B Notes, & 2033 Notes              
Principal amount of debt issued $ 927,000,000         $ 225,000,000  
Quarterly installment percentage 1.25%            
Maturities of Notes Payable              
Total Long-term Debt     $ 1,149,000,000       0
Corporate Bonds              
2024 Term Loans, 2029 B Notes, & 2033 Notes              
Debt Issuance Costs         $ 7,000,000    
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]     783,000,000       806,000,000
Total Long-term Debt [1]     783,000,000       806,000,000
Maturities of Notes Payable              
Total Long-term Debt [1]     $ 783,000,000       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)     6.54%        
Current Portion of Long-term Debt     $ 0       0
Noncurrent Long-Term Debt     1,264,000,000       0
Total Long-term Debt     1,264,000,000       0
Debt Activity              
Increase in Principal     1,250,000,000        
Increase in Carrying Value     1,264,000,000        
Increase in Cash     1,264,000,000        
2024 Term Loans, 2029 B Notes, & 2033 Notes              
Principal amount of debt issued   $ 750,000,000     500,000,000    
Debt Issuance Costs   $ 6,000,000          
Senior Unsecured Notes              
Unamortized Debt Issuance Premium         $ 22,000,000    
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     $ 1,264,000,000       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 | 2033 Notes              
Long-term Debt by Current and Noncurrent              
Stated Rate (exact percentage)     5.875%   5.875%    
Effective Rate (in ten thousandths)     5.96%        
Current Portion of Long-term Debt     $ 0       0
Noncurrent Long-Term Debt     745,000,000       0
Total Long-term Debt     745,000,000       0
Debt Activity              
Increase in Principal     750,000,000        
Increase in Carrying Value     745,000,000        
Increase in Cash     745,000,000        
2024 Term Loans, 2029 B Notes, & 2033 Notes              
Principal amount of debt issued         $ 750,000,000    
Maturities of Notes Payable              
Total Long-term Debt     $ 745,000,000       0
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 | Subsequent Event              
2024 Term Loans, 2029 B Notes, & 2033 Notes              
Debt Covenant, Ratio Of Net Debt To Adjusted EBITDA       325.00%      
Debt Covenant, Minimum Liquidity       $ 5,000,000,000      
Debt Covenant, Ratio of Total Debt To Adjusted EBITDA, Temporary Increase       375.00%      
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.