XML 47 R36.htm IDEA: XBRL DOCUMENT v3.5.0.2
DEBT AND OTHER OBLIGATIONS (Tables)
9 Months Ended
Oct. 08, 2016
Debt Disclosure [Abstract]  
Long-Term Debt and Capital Leases (Net of Issuance Costs and Debt Discounts Excluding Line-of-credit Arrangements)

Long-term debt and capital leases (net of issuance costs and debt discounts excluding line-of-credit arrangements) consisted of the following at October 8, 2016 and January 2, 2016 (amounts in thousands):

 

 

 

October 8, 2016

 

 

January 2, 2016

 

Unsecured credit facility

 

$

10,500

 

 

$

160,000

 

Unsecured 2013 term loan

 

 

 

 

 

238,515

 

3.5% senior notes due 2026

 

 

394,009

 

 

 

 

4.375% senior notes due 2022

 

 

397,346

 

 

 

396,975

 

Accounts receivable securitization

 

 

140,000

 

 

 

170,000

 

Capital lease obligations

 

 

31,943

 

 

 

20,228

 

Other notes payable

 

 

18,033

 

 

 

18,989

 

 

 

 

991,831

 

 

 

1,004,707

 

Current maturities of long-term debt and capital lease

   obligations

 

 

11,654

 

 

 

74,685

 

Total long-term debt and capital lease obligations

 

$

980,177

 

 

$

930,022

 

 

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):

 

 

 

Amount at Issuance

 

Debt discount

 

$

2,108

 

Underwriting, legal, and other fees

 

 

3,900

 

Total fees

 

$

6,008

 

 

Aggregate Maturities of Debt Outstanding (Including Capital Leases)

Aggregate maturities of debt outstanding, including capital leases and the associated interest, as of October 8, 2016, are as follows (excluding unamortized debt discount and issuance costs) (amounts in thousands):

 

Remainder of 2016

 

$

2,766

 

2017

 

 

11,490

 

2018

 

 

151,794

 

2019

 

 

10,314

 

2020

 

 

15,528

 

2021 and thereafter

 

 

809,301

 

Total

 

$

1,001,193

 

 

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 October 8, 2016 (amounts in thousands):

 

 

 

 

 

 

 

Debt issuance costs

 

 

 

 

 

 

 

Face Value

 

 

and debt discount

 

 

Net carrying value

 

3.5% senior notes due 2026

 

$

400,000

 

 

$

5,991

 

 

$

394,009

 

Other notes payable

 

 

18,750

 

 

 

717

 

 

 

18,033

 

4.375% senior notes due 2022

 

 

400,000

 

 

 

2,654

 

 

 

397,346

 

Total

 

$

818,750

 

 

$

9,362

 

 

$

809,388

 

 

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 January 2, 2016 (amounts in thousands):

 

 

 

 

 

 

 

Debt issuance costs

 

 

 

 

 

 

 

Face Value

 

 

and debt discount

 

 

Net carrying value

 

Unsecured 2013 term loan

 

$

240,000

 

 

$

1,485

 

 

$

238,515

 

Other notes payable

 

 

20,000

 

 

 

1,011

 

 

 

18,989

 

4.375% senior notes due 2022

 

 

400,000

 

 

 

3,025

 

 

 

396,975

 

Total

 

$

660,000

 

 

$

5,521

 

 

$

654,479