XML 40 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Long-Term Debt (Tables)
6 Months Ended
Jun. 27, 2020
Debt Disclosure [Abstract]  
Components of Long-Term Debt

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

 

 

 

June 27, 2020

 

 

December 28, 2019

 

 

 

Principal

Balance

 

 

Unamortized

Deferred

Financing

Costs

 

 

Unamortized

Debt Discount

 

 

Effective

Rate (1)

 

 

Principal

Balance

 

 

Unamortized

Deferred

Financing

Costs

 

 

Unamortized

Debt Discount

 

 

Effective

Rate (1)

 

Revolving Credit Facility due November 29, 2022

 

$

0

 

 

$

0

 

 

$

0

 

 

 

2.94

%

 

$

0

 

 

$

0

 

 

$

0

 

 

 

0.00

%

Term Loan Facility due November 29, 2024

 

 

1,266,750

 

 

 

5,766

 

 

 

19,433

 

 

 

6.76

%

 

 

1,305,250

 

 

 

6,418

 

 

 

21,634

 

 

 

7.93

%

Notes due December 1, 2025

 

 

300,000

 

 

 

941

 

 

 

0

 

 

 

8.62

%

 

 

300,000

 

 

 

1,028

 

 

 

0

 

 

 

8.72

%

Total

 

$

1,566,750

 

 

$

6,707

 

 

$

19,433

 

 

 

6.97

%

 

$

1,605,250

 

 

$

7,446

 

 

$

21,634

 

 

 

8.07

%

Less: Current portion

 

 

96,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,250

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized deferred financing costs

 

 

6,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,446

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized debt discount

 

 

19,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,634

 

 

 

 

 

 

 

 

 

 

 

 

 

Total long-term debt

 

$

1,444,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,479,920

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Includes amortization of deferred financing costs and debt discount.