XML 47 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Recapitalizations and Financing Arrangements (Tables)
12 Months Ended
Dec. 30, 2018
Debt Disclosure [Abstract]  
Consolidated Long-Term Debt
At December 30, 2018 and December 31, 2017, consolidated long-term debt consisted of the following (in thousands):
 
 
 
2018
 
 
2017
 
3.484% 
Class A-2-I
 Notes; repaid in connection with the 2018 Recapitalization
 
$
 
 
$492,500
 
4.474% 
Class A-2-II
 Notes; expected repayment date October 2025; legal final maturity October 2045
 
 
780,000
 
 
 
788,000
 
3.082% 
Class A-2-II
 Notes; expected repayment date July 2022; legal final maturity July 2047
 
 
592,500
 
 
 
598,500
 
4.118% 
Class A-2-III
 Notes; expected repayment date July 2027; legal final maturity July 2047
 
 
987,500
 
 
 
997,500
 
Floating Rate 
Class A-2-I
 Notes; expected repayment date July 2022; legal final maturity July 2047
 
 
296,250
 
 
 
299,250
 
4.116% 
Class A-2-I
 Notes; expected repayment date October 2025; legal final maturity July 2048
 
 
422,875
 
 
 
 
4.328% 
Class A-2-II
 Notes; expected repayment date July 2027; legal final maturity July 2048
 
 
398,000
 
 
 
 
2017 Variable Funding Notes
 
 
65,000
 
 
 
 
Capital lease obligations
 
 
17,006
 
 
 
5,437
 
Debt issuance costs, net of accumulated amortization of $8.2 million in 2018 and $6.8 million in 2017
 
 
(27,547)
 
 
(27,373)
Total debt
 
 
3,531,584
 
 
 
3,153,814
 
Less – current portion
 
 
35,893
 
 
 
32,324
 
Consolidated long-term debt, net of debt issuance costs
 
$3,495,691
 
 
$3,121,490
 
Maturities of Long-Term Debt and Capital Lease Obligations
At December 30, 2018, maturities of long-term debt and capital lease obligations are as follows (in thousands):
 
2019
 
$35,893
 
2020
 
 
35,956
 
2021
 
 
36,026
 
2022
 
 
953,856
 
2023
 
 
27,195
 
Thereafter
 
 
2,470,205
 
 
 
$3,559,131
 
Schedule of Estimated Fair Value
Management estimated the approximate fair values of the 2018 Notes, 2017 Fixed and Floating Rate Notes and 2015 Notes as follows (in thousands):
 
 
 
December 30, 2018
 
 
December 31, 2017
 
 
 
Principal

Amount
 
 
Fair Value
 
 
Principal

Amount
 
 
Fair Value
 
2015 Five-Year Fixed Rate Notes
 
$
 
 
$
 
 
$492,500
 
 
$494,470
 
2015 
Ten-Year
 Fixed Rate Notes
 
 
780,000
 
 
 
783,120
 
 
 
788,000
 
 
 
821,884
 
2017 Five-Year Fixed Rate Notes
 
 
592,500
 
 
 
575,910
 
 
 
598,500
 
 
 
592,515
 
2017 
Ten-Year
 Fixed Rate Notes
 
 
987,500
 
 
 
956,888
 
 
 
997,500
 
 
 
1,023,435
 
2017 Five-Year Floating Rate Notes
 
 
296,250
 
 
 
295,065
 
 
 
299,250
 
 
 
300,746
 
2018 7.5-Year Fixed
 Rate Notes
 
 
422,875
 
 
 
416,955
 
 
 
 
 
 
 
2018 
9.25-Year
 Fixed Rate Notes
 
 
398,000
 
 
 
396,010