XML 69 R53.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt and Other Commitments (Tables)
12 Months Ended
Dec. 28, 2024
Long-Term Debt and Capital Leases

Long-term debt, including capital lease obligations, consisted of the following at December 28, 2024 and December 30, 2023:

 

 

 

Interest Rate at December 28, 2024

 

Final
Maturity

 

December 28, 2024

 

 

December 30, 2023

 

 

 

 

 

 

 

(Amounts in thousands)

 

Unsecured credit facility

 

7.53%

 

2026

 

$

2,200

 

 

$

 

2031 notes

 

2.40%

 

2031

 

 

495,452

 

 

 

494,723

 

2026 notes

 

3.50%

 

2026

 

 

398,992

 

 

 

398,421

 

Accounts receivable repurchase facility

 

5.27%

 

2026

 

 

125,000

 

 

 

155,000

 

 

 

 

 

 

 

 

1,021,644

 

 

 

1,048,144

 

Current maturities of long-term debt

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

 

 

 

$

1,021,644

 

 

$

1,048,144

 

 

Aggregate Maturities of Debt Outstanding Aggregate maturities of debt outstanding as of December 28, 2024, are as follows (excluding unamortized debt discount and issuance costs) (amounts in thousands):

2025

 

$

 

2026

 

 

527,200

 

2027

 

 

 

2028

 

 

 

2029

 

 

 

Thereafter

 

 

500,000

 

Total

 

$

1,027,200

 

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, 2024 (amounts in thousands):

 

 

 

Face Value

 

 

Debt issuance costs
and debt discount

 

 

Net carrying value

 

2031 notes

 

$

500,000

 

 

$

4,548

 

 

$

495,452

 

2026 notes

 

 

400,000

 

 

 

1,008

 

 

 

398,992

 

Total

 

$

900,000

 

 

$

5,556

 

 

$

894,444

 

 

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 30, 2023 (amounts in thousands):

 

 

 

Face Value

 

 

Debt issuance costs
and debt discount

 

 

Net carrying value

 

2031 notes

 

$

500,000

 

 

$

5,277

 

 

$

494,723

 

2026 notes

 

 

400,000

 

 

 

1,579

 

 

 

398,421

 

Total

 

$

900,000

 

 

$

6,856

 

 

$

893,144

 

Schedule of Deferred Compensation Amount Outstanding

The amounts outstanding at December 28, 2024 and December 30, 2023 were as follows (amounts in thousands):

 

 

 

December 28, 2024

 

 

December 30, 2023

 

Deferral elections outstanding

 

$

29,996

 

 

$

27,578

 

Current portion of deferral elections

 

 

(1,690

)

 

 

(1,371

)

Long-term portion of deferral elections

 

$

28,306

 

 

$

26,207

 

 

Accounts Receivable Repurchase Facility  
Schedule of Borrowings and Repayments Under Credit Facility

The table below presents the borrowings and repayments under the repurchase facility during Fiscal 2024:

 

 

 

Amount (thousands)

 

Balance as of December 30, 2023

 

$

155,000

 

Borrowings

 

 

235,000

 

Payments

 

 

(265,000

)

Balance as of December 28, 2024

 

$

125,000

 

 

Schedule of Net Amount Available Under Credit Facility

The table below presents the net amount available for working capital and general corporate purposes under the repurchase facility as of December 28, 2024:

 

 

 

Amount (thousands)

 

Gross amount available

 

$

200,000

 

Outstanding

 

 

(125,000

)

Available for withdrawal

 

$

75,000

 

Schedule of Highest and Lowest Outstanding Balance Under Credit Facility The table below presents the highest and lowest outstanding balance under the repurchase facility during Fiscal 2024:

 

 

 

Amount (thousands)

 

High balance

 

$

195,000

 

Low balance

 

$

95,000

 

Unsecured Credit Facility  
Schedule of Borrowings and Repayments Under Credit Facility The table below presents the borrowings and repayments under the credit facility during Fiscal 2024:

 

 

 

Amount (thousands)

 

Balance as of December 30, 2023

 

$

 

Borrowings

 

 

88,700

 

Payments

 

 

(86,500

)

Balance as of December 28, 2024

 

$

2,200

 

Schedule of Net Amount Available Under Credit Facility

The table below presents the net amount available under the credit facility as of December 28, 2024:

 

 

 

Amount (thousands)

 

Gross amount available

 

$

500,000

 

Outstanding

 

 

(2,200

)

Letters of credit

 

 

(8,400

)

Available for withdrawal

 

$

489,400

 

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 2024:

 

 

 

Amount (thousands)

 

High balance

 

$

30,000

 

Low balance

 

$

 

2031 Notes  
Schedule of debt discount, underwriting fees and the legal and other fees The table below presents the debt discount, underwriting fees and other fees for issuing the 2031 notes (amounts in thousands):

 

Total fees for 2031 notes

 

Amount at Issuance

 

Debt discount

 

$

2,430

 

Underwriting, legal, and other fees

 

 

4,829

 

Total fees

 

$

7,259

 

 

2026 Notes  
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