Short-term Borrowings and Long-term Debt (Details) $ in Millions | 3 Months Ended | 8 Months Ended | |
Sep. 03, 2016USD ($)Rate | Jun. 11, 2016USD ($)YearsRate | Sep. 03, 2016USD ($)Rate | Dec. 26, 2015USD ($) |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Capital lease obligations | $ 154 | | $ 154 | $ 169 |
Other Long-term Debt | 9 | | 9 | 0 |
Long-term debt and capital less obligations, including current maturities and debt issuance costs | 9,263 | | 9,263 | 3,370 |
Less Debt Issuance Costs, Noncurrent, Net | (89) | | (89) | (16) |
Less current maturities of long-term debt | (55) | | (55) | (313) |
Long-term debt | 9,119 | | 9,119 | 3,041 |
Other | 0 | | 0 | 9 |
Short-term Debt, including debt issuance costs | 55 | | 55 | 922 |
Short-term borrowings | 48 | | 48 | 922 |
Less current portion of debt issuance costs and discounts | (7) | | (7) | 0 |
Prepaid expenses and other current assets [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Restricted Cash and Cash Equivalents, Current | 52 | | 52 | |
Bridge Facility [Member] | Line of Credit [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Unsecured Short-Term Loan Credit Facility | 0 | | 0 | 600 |
Repayments of Lines of Credit | | $ 2,000 | | |
Variable Funding Notes [Member] | Line of Credit [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Long-term Line of Credit | 0 | | 0 | |
Line of Credit Facility, Maximum Borrowing Capacity | | $ 100 | | |
Long-term Debt, Contingent Payment of Principal or Interest | | Following the anticipated repayment date and any extensions thereof, additional interest will accrue on the Variable Funding Notes equal to 5.00% per year | | |
Long-term Debt, Maturities, Repayment Terms | | subject to two additional one-year extensions at the option of the Issuer and further extensions as agreed between the Issuer and the Administrative Agent. | | |
Line of Credit Facility, Expiration Date | | May 1, 2021 | | |
Variable Funding Notes [Member] | Letter of Credit [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Line of Credit Facility, Maximum Borrowing Capacity | | $ 50 | | |
Letters of Credit Outstanding, Amount | 15 | | 15 | |
the Credit Agreement [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Issuance Costs, Net | 55 | | 55 | |
Unsecured Debt [Member] | Existing [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Senior Notes | 2,200 | | 2,200 | 2,500 |
Long-term Line of Credit | 0 | | 0 | 701 |
Repayments of Debt | | 300 | | |
Repayments of Lines of Credit | 701 | | | |
Unsecured Debt [Member] | Subsidiary Senior Unsecured Notes [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Proceeds from Issuance of Debt | 2,100 | | | |
Senior Notes | $ 2,100 | | $ 2,100 | 0 |
Debt Instrument, Issuance Date | Jun. 16, 2016 | | | |
Debt Instrument, Frequency of Periodic Payment | semi-annually | | | |
Debt Instrument, Covenant Compliance | We were in compliance with all debt covenants as of September 3, 2016. | | | |
Unsecured Debt [Member] | Subsidiary Senior Unsecured Notes due 2024 [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Proceeds from Issuance of Debt | $ 1,050 | | | |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | Rate | 5.00% | | 5.00% | |
Debt Instrument, Maturity Date | Jun. 1, 2024 | | | |
Debt Instrument, Interest Rate, Effective Percentage | Rate | 5.16% | | 5.16% | |
Unsecured Debt [Member] | Subsidiary Senior Unsecured Notes due 2026 [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Proceeds from Issuance of Debt | $ 1,050 | | | |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | Rate | 5.25% | | 5.25% | |
Debt Instrument, Maturity Date | Jun. 1, 2026 | | | |
Debt Instrument, Interest Rate, Effective Percentage | Rate | 5.39% | | 5.39% | |
Secured Debt [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Senior Notes | $ 2,300 | | $ 2,300 | 0 |
Secured Debt [Member] | Class A-2 Notes [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Proceeds from Issuance of Debt | | $ 2,300 | | |
Debt Instrument, Issuance Date | | May 11, 2016 | | |
Debt Instrument, Payment Terms | | no amortization of principal of the Class A-2 Notes is required prior to their anticipated repayment dates | | |
Long-term Debt, Contingent Payment of Principal or Interest | | as of any quarterly measurement date the consolidated leverage ratio (the ratio of total debt to Net Cash Flow (as defined in the Indenture)) for the preceding four fiscal quarters of either the Company and its subsidiaries or the Issuer and its subsidiaries exceeds 5.0:1, in which case amortization payments of 1% per year of the outstanding principal as of the closing of the Securitization Notes is required | | |
Debt Instrument, Maturity Date | | May 1, 2046 | | |
Debt Instrument, Frequency of Periodic Payment | | quarterly | | |
Long-term Debt | 2,300 | | 2,300 | |
Secured Debt [Member] | Securitization Notes [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Debt Default, Description of Violation or Event of Default | | The Securitization Notes are also subject to certain customary events of default, including events relating to non-payment of required interest or principal due on the Securitization Notes, failure to comply with covenants within certain time frames, certain bankruptcy events, breaches of specified representations and warranties, failure of security interests to be effective, certain judgments and failure of the Securitization Entities to maintain a stated debt service coverage ratio. | | |
Debt Issuance Costs, Gross | $ 31 | | $ 31 | |
Debt Instrument, Covenant Compliance | | | As of September 3, 2016, we were in compliance with all of our debt covenant requirements and were not subject to any rapid amortization events. | |
Secured Debt [Member] | Class A-2-I Notes [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Proceeds from Issuance of Debt | | $ 800 | | |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | Rate | | 3.832% | | |
Long-term Debt, Anticipated Repayment Date | Years | | 4 | | |
Debt Instrument, Interest Rate, Effective Percentage | Rate | 4.18% | | 4.18% | |
Secured Debt [Member] | Class A-2-II Notes [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Proceeds from Issuance of Debt | | $ 500 | | |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | Rate | | 4.377% | | |
Long-term Debt, Anticipated Repayment Date | Years | | 7 | | |
Debt Instrument, Interest Rate, Effective Percentage | Rate | 4.59% | | 4.59% | |
Secured Debt [Member] | Class A-2-III Notes [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Proceeds from Issuance of Debt | | $ 1,000 | | |
Long-term Debt, Percentage Bearing Fixed Interest, Percentage Rate | Rate | | 4.97% | | |
Long-term Debt, Anticipated Repayment Date | Years | | 10 | | |
Debt Instrument, Interest Rate, Effective Percentage | Rate | 5.14% | | 5.14% | |
Secured Debt [Member] | the Credit Agreement [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Issuance Date | Jun. 16, 2016 | | | |
Debt Instrument, Payment Terms | | The Credit Agreement is subject to certain mandatory prepayments, including an amount equal to 50% of excess cash flow (as defined in the Credit Agreement) on an annual basis and the proceeds of certain asset sales, casualty events and issuances of indebtedness, subject to customary exceptions and reinvestment rights | | |
Debt Instrument, Frequency of Periodic Payment | quarterly | | | |
Debt Instrument, Covenant Compliance | We were in compliance with all debt covenants as of September 3, 2016 | | | |
Secured Debt [Member] | Term Loan A Facility [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Proceeds from Issuance of Debt | $ 500 | | | |
Debt Instrument, Payment Terms | amortization payments beginning one full fiscal quarter after the first anniversary of the closing date | | | |
Debt Instrument, Maturity Date | Jun. 16, 2021 | | | |
Debt Instrument, Frequency of Periodic Payment | quarterly | | | |
Long-term Debt | $ 500 | | $ 500 | 0 |
Debt Instrument, Interest Rate, Effective Percentage | Rate | 2.93% | | 2.93% | |
Term Loan A Facility, Repayments of Principal in Year Two and Three | Rate | 1.25% | | | |
Term Loan A Facility, Repayments of Principal in Year Four | Rate | 1.875% | | | |
Term Loan A, Repayments of Principal in Year Five | Rate | 3.75% | | | |
Secured Debt [Member] | Revolving Facility [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Long-term Line of Credit | $ 0 | | $ 0 | |
Line of Credit Facility, Maximum Borrowing Capacity | 1,000 | | 1,000 | |
Secured Debt [Member] | Term Loan B Facility [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Proceeds from Issuance of Debt | $ 2,000 | | | |
Debt Instrument, Maturity Date | Jun. 16, 2023 | | | |
Debt Instrument, Frequency of Periodic Payment | quarterly | | | |
Long-term Debt | $ 2,000 | | $ 2,000 | $ 0 |
Debt Instrument, Interest Rate, Effective Percentage | Rate | | 3.70% | | |
Term Loan B, Repayment of Principal | Rate | 0.25% | | | |
Debt Service Coverage Ratio - Rapid Amortization Events [Member] | Secured Debt [Member] | Securitization Notes [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Covenant Description | | debt service coverage ratio (as defined in the Indenture) of at least 1.1:1 | | |
Debt Service Coverage Ratio - Cash Trap Reserve Account [Member] | Secured Debt [Member] | Securitization Notes [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Covenant Description | | debt service coverage ratio (or the ratio of Net Cash Flow to all debt service payments for the preceding four fiscal quarters) of at least 1.75:1 | | |
Debt Instrument, Covenant Compliance | During the quarter ended September 3, 2016, the Securitization Entities maintained a debt service coverage ratio significantly in excess of the 1.75:1 requirement | | | |
Fixed Charge Coverage Ratio [Member] | Secured Debt [Member] | the Credit Agreement [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Covenant Description | fixed charge coverage ratio (defined as the ratio of EBITDA minus capital expenditures to fixed charges (inclusive of rental expense and scheduled amortization)) of at least 1.5:1 | | | |
Total Leverage Ratio [Member] | Secured Debt [Member] | the Credit Agreement [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Covenant Description | require the Borrowers to maintain a total leverage ratio (defined as the ratio of Consolidated Total Debt to Consolidated EBITDA (as these terms are defined in the Credit Agreement)) of 5.0:1 or less | | | |
London Interbank Offered Rate (LIBOR) [Member] | Secured Debt [Member] | Term Loan B Facility [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | 2.75% | | | |
London Interbank Offered Rate (LIBOR) [Member] | Minimum [Member] | Secured Debt [Member] | Term Loan A Facility and Revolving Facility [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | 2.00% | | | |
London Interbank Offered Rate (LIBOR) [Member] | Maximum [Member] | Secured Debt [Member] | Term Loan A Facility and Revolving Facility [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | 2.50% | | | |
Base Rate [Member] | Secured Debt [Member] | Term Loan B Facility [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | 1.75% | | | |
Base Rate [Member] | Minimum [Member] | Secured Debt [Member] | Term Loan A Facility and Revolving Facility [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | 1.00% | | | |
Base Rate [Member] | Maximum [Member] | Secured Debt [Member] | Term Loan A Facility and Revolving Facility [Member] | | | | |
Short-term Borrowings and Long-term Debt [Line Items] | | | | |
Debt Instrument, Basis Spread on Variable Rate | Rate | 1.50% | | | |