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% | | | | | | |
Term Loan | Subsequent Event | | | | | | | | |
2024 Term Loans, 2029 B Notes, & 2033 Notes | | | | | | | | |
Debt Covenant, Ratio Of Net Debt To Adjusted EBITDA | | | | | 325% | | | |
Debt Covenant, Minimum Liquidity | | | | | $ 5,000,000,000 | | | |
Debt Covenant, Ratio of Total Debt To Adjusted EBITDA, Temporary Increase | | | | | 375% | | | |
Term Loan | SOFR | Minimum | | | | | | | | |
Revolving Credit Facility | | | | | | | | |
Margin on variable rate financing | | 1% | | | | | | |
Term Loan | SOFR | Maximum | | | | | | | | |
Revolving Credit Facility | | | | | | | | |
Margin on variable rate financing | | 2% | | | | | | |
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% | | | | | |
Debt Instrument, Redemption Price Percentage, Change in Control Event | | | 101% | | | | | |
Debt Covenant, Restricted Subsidiaries, Ownership Percentage by Parent (in hundredths) | | | 80% | | | | | |
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% | | | |
Debt Covenant, Minimum Liquidity | | | | | $ 5,000,000,000 | | | |
Debt Covenant, Ratio of Total Debt To Adjusted EBITDA, Temporary Increase | | | | | 375% | | | |
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% | | | | |
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. | |