XML 34 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term Debt (Tables)
3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments

The components of the Company’s long-term debt were as follows:

 

 

 

March 31, 2018

 

 

December 30, 2017

 

 

 

Principal

Balance

 

 

Unamortized Deferred Financing Costs

 

 

Unamortized Debt Discount

 

 

Effective Rate (1)

 

 

Principal

Balance

 

 

Unamortized Deferred Financing Costs

 

 

Unamortized Debt Discount

 

 

Effective Rate (1)

 

New Revolving Credit Facility due

   November 29, 2022

$

 

0

 

$

 

0

 

$

 

0

 

 

 

4.32

%

$

 

25,000

 

 

 

$

 

0

 

$

 

0

 

 

 

4.15

%

Former Tranche B-2 Term Facility due April 2, 2020

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0.00

%

 

 

0

 

 

 

0

 

 

 

0

 

 

 

4.76

%

New Term Loan Facility due

   November 29, 2024

 

 

1,520,750

 

 

 

9,360

 

 

 

29,333

 

 

 

6.93

%

 

 

1,540,000

 

 

 

9,783

 

 

 

30,433

 

 

 

6.84

%

Notes due December 1, 2025

 

 

300,000

 

 

 

1,332

 

 

 

0

 

 

 

8.51

%

 

 

300,000

 

 

 

1,422

 

 

 

0

 

 

 

8.82

%

Total

 

 

1,820,750

 

$

 

10,692

 

$

 

29,333

 

 

 

7.15

%

 

 

1,865,000

 

$

 

11,205

 

$

 

30,433

 

 

 

4.96

%

Less: Current Portion

 

 

77,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

82,750

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized Deferred Financing Costs

 

 

10,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,205

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized Debt Discount

 

 

29,333

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,433

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Long-Term Debt

$

 

1,703,725

 

 

 

 

 

 

 

 

 

 

 

 

 

$

 

1,740,612

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes amortization of deferred financing costs and debt discount. For fiscal 2017, the effective interest rate for the tranche B-2 term facility of the Company’s then-existing term loan facility was computed based on interest expense incurred over the period for which borrowings were outstanding.