XML 96 R49.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt and Other Commitments (Tables)
12 Months Ended
Dec. 28, 2019
Debt Disclosure [Abstract]  
Long-Term Debt and Capital Leases

Long-term debt, including capital lease obligations, consisted of the following at December 28, 2019 and December 29, 2018:

 

 

 

Interest Rate at December 28, 2019

 

 

Final

Maturity

 

December 28, 2019

 

 

December 29, 2018

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

 

Unsecured credit facility

 

3.30%

 

 

2022

 

$

41,750

 

 

$

 

2026 notes

 

3.50%

 

 

2026

 

 

396,122

 

 

 

395,550

 

2022 notes

 

4.38%

 

 

2022

 

 

398,906

 

 

 

398,423

 

Accounts receivable securitization facility

 

2.94%

 

 

2021

 

 

26,000

 

 

 

177,000

 

Other notes payable

 

2.10%

 

 

2020

 

 

3,730

 

 

 

8,621

 

 

 

 

 

 

 

 

 

 

866,508

 

 

 

979,594

 

Current maturities of long-term debt

 

 

(3,730

)

 

 

(5,000

)

Long-term debt

 

$

862,778

 

 

$

974,594

 

Schedule of debt discount, underwriting fees and the legal and other fees The table below presents the debt discount, underwriting fees and the legal and other fees for issuing the 2026 notes (amounts in thousands):

Total fees for 2026 notes

 

Amount at Issuance

 

Debt discount

 

$

2,108

 

Underwriting, legal, and other fees

 

 

3,634

 

Total fees

 

$

5,742

 

Schedule of Borrowings and Repayments Under Credit Facility

Amounts outstanding under the credit facility vary daily.  Changes in the gross borrowings and repayments can be caused by cash flow activity from operations, capital expenditures, acquisitions, dividends, share repurchases, and tax payments, as well as derivative transactions which are part of the company’s overall risk management strategy as discussed in Note 11, Derivative Financial Instruments.  The table below presents the borrowings and repayments under the credit facility during fiscal 2019:

 

 

 

Amount (thousands)

 

Balance as of December 29, 2018

 

$

 

Borrowings

 

 

297,250

 

Payments

 

 

(255,500

)

Balance as of December 28, 2019

 

$

41,750

 

Schedule of Net Amount Available Under Credit Facility

 

The table below presents the net amount available under the credit facility as of December 28, 2019:  

 

 

 

Amount (thousands)

 

Gross amount available

 

$

500,000

 

Outstanding

 

 

(41,750

)

Letters of credit

 

 

(8,400

)

Available for withdrawal

 

$

449,850

 

Schedule of Highest and Lowest Outstanding Balance Under Credit Facility

 

The table below presents the highest and lowest outstanding balance under the credit facility during fiscal 2019:

 

 

 

Amount (thousands)

 

High balance

 

$

122,200

 

Low balance

 

$

 

Aggregate Maturities of Debt Outstanding Aggregate maturities of debt outstanding as of December 28, 2019, are as follows (excluding unamortized debt discount and issuance costs) (amounts in thousands):

2020

 

$

3,750

 

2021

 

 

26,000

 

2022

 

 

441,750

 

2023

 

 

 

2024

 

 

 

Thereafter

 

 

400,000

 

Total

 

$

871,500

 

Reconciliation of Debt Issuance Costs and Debt Discounts to the Net Carrying Value for Each Debt Obligation (Excluding Line of Credit Arrangements) The table below reconciles the debt issuance costs and debt discounts to the net carrying value of each of our debt obligations (excluding line-of-credit arrangements) at December 28, 2019 (amounts in thousands):

 

 

Face Value

 

 

Debt issuance costs

and debt discount

 

 

Net carrying value

 

2026 notes

 

$

400,000

 

 

$

3,878

 

 

$

396,122

 

2022 notes

 

 

400,000

 

 

 

1,094

 

 

 

398,906

 

Other notes payable

 

 

3,750

 

 

 

20

 

 

 

3,730

 

Total

 

$

803,750

 

 

$

4,992

 

 

$

798,758

 

 

The table below reconciles the debt issuance costs and debt discounts to the net carrying value of each of our debt obligations (excluding line-of-credit arrangements) at December 29, 2018 (amounts in thousands):

 

 

 

Face Value

 

 

Debt issuance costs

and debt discount

 

 

Net carrying value

 

2026 notes

 

$

400,000

 

 

$

4,450

 

 

$

395,550

 

2022 notes

 

 

400,000

 

 

 

1,577

 

 

 

398,423

 

Other notes payable

 

 

8,750

 

 

 

129

 

 

 

8,621

 

Total

 

$

808,750

 

 

$

6,156

 

 

$

802,594

 

 

Schedule of Deferred Compensation Amount Outstanding

The amounts outstanding at December 28, 2019 and December 29, 2018 were as follows (amounts in thousands):

 

 

 

December 28, 2019

 

 

December 29, 2018

 

Deferral elections outstanding

 

$

17,308

 

 

$

15,996

 

Current portion of deferral elections

 

 

(1,750

)

 

 

(1,015

)

Long-term portion of deferral elections

 

$

15,558

 

 

$

14,981