XML 53 R35.htm IDEA: XBRL DOCUMENT v3.10.0.1
Long-Term Debt (Tables)
12 Months Ended
Dec. 29, 2018
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments

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

 

 

 

December 29, 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

 

 

 

4.39

%

 

$

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

 

 

1,482,250

 

 

 

8,307

 

 

 

26,033

 

 

 

7.53

%

 

 

1,540,000

 

 

 

9,783

 

 

 

30,433

 

 

 

6.84

%

Notes due December 1, 2025

 

 

300,000

 

 

 

1,202

 

 

 

0

 

 

 

8.69

%

 

 

300,000

 

 

 

1,422

 

 

 

0

 

 

 

8.82

%

Total

 

$

1,782,250

 

 

$

9,509

 

 

$

26,033

 

 

 

7.63

%

 

$

1,865,000

 

 

$

11,205

 

 

$

30,433

 

 

 

4.96

%

Less: Current Portion

 

 

77,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

82,750

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized Deferred

   Financing Costs

 

 

9,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,205

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized Debt Discount

 

 

26,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,433

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Long-Term Debt

 

$

1,669,708

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,740,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Maturities of Long-term Debt

At December 29, 2018, the aggregate amounts of the Company’s existing long-term debt maturing in each of the next five fiscal years and thereafter were as follows:

 

2019

 

$

77,000

 

2020

 

 

96,250

 

2021

 

 

77,000

 

2022

 

 

77,000

 

2023

 

 

77,000

 

2024 and thereafter

 

 

1,378,000

 

 

 

$

1,782,250