XML 50 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Debt (Tables)
 12 Months Ended
Dec. 28, 2018
Debt Disclosure [Abstract]  
Schedule of Debt
Long-term debt is comprised of the following (in thousands):
 
December 28, 2018
 
December 29,
2017
Senior secured term loan A
$
304,687

 
$
335,157

Senior secured term loan B
632,286

 
873,286

9.125% senior notes due 2023
—

 
360,000

Revolving line of credit
5,000

 
74,000

Unamortized discount on term loan B and debt issuance costs
(16,466
)
 
(33,278
)
Total debt
925,507

 
1,609,165

Current portion of long-term debt
(37,500
)
 
(30,469
)
Total long-term debt
$
888,007

 
$
1,578,696
Schedule of Maturities of Long-term Debt
Contractual maturities of the Company’s debt facilities for the next five years and thereafter, excluding any discounts or premiums, as of December 28, 2018 are as follows (in thousands):
 
2019
 
2020
 
2021
 
2022
 
After 2022
Future minimum principal payments
$
37,500

 
42,500

 
229,687

 
632,286

 
—
Schedule of Deferred Financing Costs
The change in deferred debt issuance costs related to the Company’s Revolving Credit Facility is as follows (in thousands):
December 30, 2016
$
3,800

Amortization during the period
(992
)
December 29, 2017
2,808

Amortization during the period
(991
)
December 28, 2018
$
1,817

The change in unamortized discount and debt issuance costs related to the Term Loan Facilities and Senior Notes is as follows (in thousands):
 
Debt Issuance Costs
 
Unamortized Discount on TLB Facility
 
Total
December 30, 2016
$
32,096

 
$
8,741

 
$
40,837

Financing costs incurred
2,360

 
—

 
2,360

Write-off of debt issuance costs and unamortized discount(1)
(2,421
)
 
(1,104
)
 
(3,525
)
Amortization during the period
(5,146
)
 
(1,248
)
 
(6,394
)
December 29, 2017
26,889

 
6,389

 
33,278

Write-off of debt issuance costs and unamortized discount(1)
(9,757
)
 
(1,610
)
 
(11,367
)
Amortization during the period
(4,419
)
 
(1,026
)
 
(5,445
)
December 28, 2018
$
12,713

 
$
3,753

 
$
16,466
Schedule of Interest Rate Derivatives
regarding the Company’s outstanding interest rate swap designated as a cash flow hedge as of December 28, 2018 is as follows (dollars in thousands):
Notional Amount
 
Start Date
 
End Date
 
Pay Fixed Rate
 
Receive Current Floating Rate
 
Fair Value
 
Balance Sheet Location
$
200,000

 
Jun-17
 
Jun-20
 
1.1325
%
 
2.5063%
 
$
4,171

 
Other Assets
The estima