XML 50 R37.htm IDEA: XBRL DOCUMENT v3.5.0.2
FINANCING ARRANGEMENTS (Tables)
9 Months Ended
Oct. 01, 2016
FINANCING ARRANGEMENTS  
Schedule of debt

 

  

 

October 1,

 

January 2,

 

 

 

2016

 

2016

 

2016 First Lien Term Loan, with floating interest rates, maturing June 2, 2023, net of original issue discount of $7,359

 

$

1,045,526

 

$

 

2016 First Lien Term Loan, held by related party, net of original issue discount of $294

 

41,821

 

 

2012 First Lien Term Loan, net of original issue discount of $2,399

 

 

894,851

 

2012 Second Lien Term Loan, net of original issue discount of $2,438

 

 

340,562

 

2012 Second Lien Term Loan, held by related party, net of original issue discount of $228

 

 

31,772

 

Revolving line of credit, maximum borrowings of $175,000 with floating interest rates, maturing June 2, 2021

 

 

 

Debt issuance costs

 

(9,915

)

(11,071

)

Capitalized lease obligations maturing through fiscal 2018

 

417

 

861

 

Insurance premium financing

 

 

1,583

 

 

 

 

 

 

 

Total debt

 

$

1,077,849

 

$

1,258,558

 

Less: current maturities

 

$

(395

)

$

(24,721

)

 

 

 

 

 

 

 

 

 

 

$

1,077,454

 

$

1,233,837

 

 

 

 

 

 

 

 

 

 

Schedule of applicable margins related to Net Leverage Ratios

 

Total Net

 

LIBOR

 

Bank Base

 

Leverage Ratio

 

Loans

 

Rate Loans

 

Less than or equal to 4.00:1.00

 

3.50 

%

2.50 

%

Greater than 4.00:1.00

 

3.75 

%

2.75 

%

 

Schedule of maximum borrowing facility

 

  

 

October 1,

 

January 2,

 

 

 

2016

 

2016

 

Borrowing base limitation

 

$

135,446 

 

$

130,941 

 

Less: outstanding letters of credit

 

5,282 

 

5,498 

 

Less: revolving facility balance

 

 

 

 

 

 

 

 

 

Net availability

 

$

130,164 

 

$

125,443