XML 50 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
Borrowings and Credit Arrangements (Tables)
12 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Company's Borrowings
The Company’s borrowings consisted of the following: 
 
September 30,
2017
 
September 24,
2016
Current debt obligations, net of debt discount and issuance costs:
 
 
 
Term Loan
$
121.3

 
$
83.8

Revolver
345.0

 

Securitization Program
200.0

 
200.0

Convertible Notes
484.5

 
12.2

Total current debt obligations
1,150.8

 
296.0

Long-term debt obligations, net of debt discount and issuance costs:
 
 
 
Term Loan
1,190.5

 
1,308.2

2022 Senior Notes
981.6

 
977.7

Convertible Notes

 
763.5

Total long-term debt obligations
2,172.1

 
3,049.4

Total debt obligations
$
3,322.9

 
$
3,345.4

Schedule Of Long Term Debt By Maturity Table
The debt maturity schedule for the Company’s obligations as of September 30, 2017 is as follows:
 
 
 
2018
 
2019
 
2020
 
2021
 
2022
 
2023 and Thereafter
 
Total
Term Loan
 
$
121.9

 
$
150.0

 
$
1,050.0

 
$

 
$

 
$

 
$
1,321.9

Revolver
 
345.0

 

 

 

 

 

 
345.0

Securitization Program
 
200.0

 

 

 

 

 

 
200.0

2022 Senior Notes
 

 

 

 

 
1,000.0

 

 
1,000.0

Convertible Notes (1)
 
488.3

 


 

 

 

 

 
488.3

 
 
$
1,155.2


$
150.0


$
1,050.0


$


$
1,000.0

 
$


$
3,355.2

 
(1)
Classified based on the earliest date of redemption for each respective issuance. In addition, the balance in fiscal 2018 reflects accretion on the 2013 Notes through September 30, 2017.
Schedule Of Convertible Notes And Related Equity Components Recorded In Capital In Excess Of Par Value Net Of Deferred Taxes Table
As of September 30, 2017 and September 24, 2016, the Convertible Notes and related equity components (recorded in additional paid-in-capital, net of deferred taxes) consisted of the following: 
 
 
2017
 
2016
2010 Notes principal amount
 
$

 
$
12.3

Unamortized discount and issuance costs
 

 
(0.1
)
Net carrying amount
 
$

 
$
12.2

Equity component, net of taxes
 
$

 
$
1.6

2012 Notes principal amount
 
$
245.4

 
$
363.4

Unamortized discount and issuance costs
 
(1.9
)
 
(9.5
)
Net carrying amount
 
$
243.5

 
$
353.9

Equity component, net of taxes
 
$
24.1

 
$
35.8

2013 Notes principal amount
 
$
202.0

 
$
370.0

Principal accretion
 
40.8

 
57.1

Unamortized discount and issuance costs
 
(1.8
)
 
(17.5
)
Net carrying amount
 
$
241.0

 
$
409.6

Equity component, net of taxes
 
$
71.8

 
$
131.5


Interest Expense under Convertible Notes
Interest expense under the Convertible Notes is as follows: 
 
Years Ended
 
September 30,
2017
 
September 24,
2016
 
September 26,
2015
Amortization of debt discount
$
17.9

 
$
22.3

 
$
34.9

Amortization of deferred financing costs
0.8

 
1.1

 
1.7

Principal accretion
15.6

 
16.6

 
15.9

Non-cash interest expense
34.3

 
40.0

 
52.5

2.00% accrued interest (cash)
6.7

 
10.0

 
18.2

 
$
41.0

 
$
50.0

 
$
70.7