XML 67 R54.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Details)
€ in Thousands, $ in Thousands, $ in Thousands, $ in Thousands
9 Months Ended 12 Months Ended
Sep. 24, 2018
USD ($)
Sep. 24, 2018
GBP (£)
Mar. 29, 2018
USD ($)
Mar. 29, 2018
AUD ($)
Mar. 27, 2018
AUD ($)
Mar. 22, 2018
USD ($)
Sep. 28, 2016
AUD ($)
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Dec. 31, 2017
USD ($)
Sep. 30, 2018
AUD ($)
Sep. 30, 2018
EUR (€)
Sep. 30, 2018
CAD ($)
Mar. 26, 2018
Debt covenants                            
Long-term Debt, Gross               $ 8,321,365   $ 7,129,511        
Net proceeds from sales of senior notes               0 $ 1,320,183          
Long-term Debt               $ 8,230,874   7,043,271        
New Credit Agreement                            
Debt                            
Average interest rate (as a percent)               3.60%     3.60% 3.60% 3.60%  
Revolving Credit Facility                            
Debt                            
Repayments of Debt                   807,000        
QRS Cash Pool [Member]                            
Debt covenants                            
Cash pool agreement, net cash position               $ 2,800   5,700        
Cash pool agreement, gross cash position               313,800   383,700        
Cash pool agreement, outstanding borrowings               311,000   378,000        
TRS Cash Pool [Member]                            
Debt covenants                            
Cash pool agreement, net cash position               1,700   0        
Cash pool agreement, gross cash position               208,500   229,600        
Cash pool agreement, outstanding borrowings               $ 206,800   $ 229,600        
Credit Agreement                            
Debt covenants                            
Net total lease adjusted leverage ratio               5.6   5.0 5.6 5.6 5.6  
Net secured debt lease adjusted leverage ratio               2.6   1.6 2.6 2.6 2.6  
Bond leverage ratio, per indentures               5.8   5.8 5.8 5.8 5.8  
Fixed charge coverage ratio               2.3   2.1 2.3 2.3 2.3  
Credit Agreement | Minimum                            
Debt covenants                            
Fixed charge coverage ratio               1.5     1.5 1.5 1.5  
Credit Agreement | Maximum                            
Debt covenants                            
Net total lease adjusted leverage ratio               6.5     6.5 6.5 6.5  
Net secured debt lease adjusted leverage ratio               4.0     4.0 4.0 4.0  
Bond leverage ratio, per indentures               6.5     6.5 6.5 6.5  
Revolving Credit Facility                            
Debt                            
Letters of credit outstanding               $ 43,359            
Remaining amount available for borrowing under credit facility               $ 885,171            
Revolving Credit Facility | New Credit Agreement                            
Debt                            
Optional additional commitments           $ 1,260,000                
Debt Instrument, Interest Rate, Increase (Decrease)           0.25%                
Average interest rate (as a percent)               3.60%     3.60% 3.60% 3.60%  
Fair Value               $ 821,470   $ 466,593        
Debt covenants                            
Long-term Debt, Gross               821,470   466,593        
Long-term Debt               $ 806,568   452,186        
Revolving Credit Facility | New Credit Agreement | Minimum                            
Debt                            
Effective interest rate (as a percent)               1.80%     1.80% 1.80% 1.80%  
Revolving Credit Facility | New Credit Agreement | Maximum                            
Debt                            
Effective interest rate (as a percent)               4.00%     4.00% 4.00% 4.00%  
Revolving Credit Facility | UK Bilateral Revolving Credit Facility                            
Debt                            
Maximum borrowing capacity | £   £ 140,000,000                        
Line of Credit Facility, Maximum Borrowing Capacity, Additional Commitments | £   £ 125,000,000                        
Fair Value               $ 182,411   0        
Debt covenants                            
Long-term Debt, Gross               182,411   0        
Basis spread on variable rate 2.25% 2.25%                        
Proceeds from Lines of Credit $ 180,300 £ 138,250,000                        
Long-term Debt               179,935   0        
Term Loan Facility | New Credit Agreement | USD                            
Debt covenants                            
Long-term Debt, Gross               $ 621,700            
Term Loan Facility | New Credit Agreement | Canada, Dollars                            
Debt covenants                            
Long-term Debt, Gross                         $ 120,000  
Term Loan Facility | New Credit Agreement | EUR                            
Debt covenants                            
Long-term Debt, Gross | €                       € 92,000    
Term Loan Facility | Term Loan A [Member]                            
Debt                            
Average interest rate (as a percent)               3.90%     3.90% 3.90% 3.90%  
Fair Value               $ 243,750   243,750        
Debt covenants                            
Long-term Debt, Gross               243,750   243,750        
Long-term Debt               $ 243,750   243,750        
Term Loan Facility | Term Loan B [Member]                            
Debt                            
Average interest rate (as a percent)               4.00%     4.00% 4.00% 4.00%  
Debt Instrument, Unamortized Discount               $ 1,637            
Fair Value               690,406   0        
Debt covenants                            
Long-term Debt, Gross               694,863   0        
Long-term Debt               685,808   $ 0        
Loans Payable [Member] | Term Loan B [Member] | Term Loan Facility                            
Debt                            
Maximum borrowing capacity           $ 700,000                
Stated interest rate (as a percent)           1.75%                
Debt covenants                            
Par percentage                           99.75%
Proceeds from issuance of debt               $ 689,850            
Principal payments           $ 1,750                
Euro Notes 3 Percent due 2025 [Member]                            
Debt                            
Stated interest rate (as a percent)               3.00%   3.00% 3.00% 3.00% 3.00%  
Fair Value               $ 342,483   $ 364,776        
Debt covenants                            
Long-term Debt, Gross               348,140   359,386        
Long-term Debt               $ 343,883   $ 354,695        
Senior Notes 4.875 Percent due 2027                            
Debt                            
Stated interest rate (as a percent)               4.875%   4.875% 4.875% 4.875% 4.875%  
Fair Value               $ 917,500   $ 1,000,000        
Debt covenants                            
Long-term Debt, Gross               1,000,000   1,000,000        
Long-term Debt               $ 987,203   $ 986,134        
Senior Notes 5.375 Percent due 2026                            
Debt                            
Stated interest rate (as a percent)               5.375%   5.375% 5.375% 5.375% 5.375%  
Fair Value               $ 235,938   $ 256,875        
Debt covenants                            
Long-term Debt, Gross               250,000   250,000        
Long-term Debt               $ 246,707   $ 246,385        
CAD 5.375 Percent Senior Notes due 2023 [Member]                            
Debt                            
Stated interest rate (as a percent)               5.375%   5.375% 5.375% 5.375% 5.375%  
Fair Value               $ 193,766   $ 208,631        
Debt covenants                            
Long-term Debt, Gross               193,766   199,171        
Long-term Debt               $ 190,979   195,876        
Australian Dollar Term Loan [Member]                            
Debt                            
Amount of quarterly installments based on the original principal (as a percentage)         $ 8,750   $ 6,250              
Average interest rate (as a percent)               5.90%     5.90% 5.90% 5.90%  
Debt Instrument, Unamortized Discount               $ 1,845   1,545        
Fair Value               242,815   189,049        
Debt covenants                            
Long-term Debt, Gross         $ 350,000   $ 250,000 240,970   187,504        
Par percentage             99.00%              
Net proceeds from sales of senior notes     $ 75,621 $ 99,000                    
Long-term Debt               $ 237,769   $ 184,122 $ 336,250      
Australian Dollar Term Loan [Member] | BBSY                            
Debt covenants                            
Basis spread on variable rate         3.875%   4.30%