XML 67 R45.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt, Lease and Other Commitments (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Long-Term Debt and Capital Leases

Long-term debt, including capital lease obligations, consisted of the following at December 31, 2016 and January 2, 2016:

 

 

 

Interest Rate at December 31, 2016

 

 

Final

Maturity

 

 

December 31, 2016

 

 

January 2, 2016

 

 

 

 

 

 

 

 

 

 

 

(Amounts in thousands)

 

Unsecured credit facility

 

 

4.08%

 

 

2020

 

 

$

24,000

 

 

$

160,000

 

Unsecured 2013 term loan

 

 

 

 

 

 

 

 

 

 

 

238,515

 

3.5% senior notes due 2026

 

 

3.50%

 

 

2026

 

 

 

394,406

 

 

 

 

4.375% senior notes due 2022

 

 

4.38%

 

 

2022

 

 

 

397,458

 

 

 

396,975

 

Accounts receivable securitization

 

 

1.59%

 

 

2018

 

 

 

95,000

 

 

 

170,000

 

Capital lease obligations

 

 

3.70%

 

 

2024

 

 

 

30,427

 

 

 

20,228

 

Other notes payable

 

 

2.10%

 

 

2020

 

 

 

16,866

 

 

 

18,989

 

 

 

 

 

 

 

 

 

 

 

 

958,157

 

 

 

1,004,707

 

Current maturities of long-term debt and capital lease obligations

 

 

 

11,490

 

 

 

74,685

 

Long-term debt and capital lease obligations

 

 

$

946,667

 

 

$

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):

Total fees for 2026 notes

 

Amount at Issuance

 

Debt discount

 

$

2,108

 

Underwriting, legal, and other fees

 

 

3,900

 

Total fees

 

$

6,008

 

 

Schedule of Borrowings and Repayments Under Credit Facility

Amounts outstanding under the credit facility vary daily.  Changes in the gross borrowings and repayments can be caused by cash flow activity from operations, capital expenditures, acquisitions, dividends, share repurchases, and tax payments, as well as derivative transactions which are part of the company’s overall risk management strategy as discussed in Note 9, Derivative Financial Instruments.  The table below presents the borrowings and repayments under the credit facility during fiscal 2016:

 

 

 

Amount (thousands)

 

Balance as of January 2, 2016

 

$

160,000

 

Borrowings

 

 

1,391,600

 

Payments

 

 

(1,527,600

)

Balance as of December 31, 2016

 

$

24,000

 

 

Schedule of Net Amount Available Under Credit Facility

The table below presents the net amount available under the credit facility as of December 31, 2016:  

 

 

 

Amount (thousands)

 

Gross amount available

 

$

500,000

 

Outstanding

 

 

(24,000

)

Letters of credit

 

 

(9,080

)

Available for withdrawal

 

$

466,920

 

 

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 2016:

 

 

 

Amount (thousands)

 

High balance

 

$

244,200

 

Low balance

 

$

 

 

Aggregate Maturities of Debt Outstanding (Including Capital Leases)

Aggregate maturities of debt outstanding, including capital leases, as of December 31, 2016, are as follows (excluding unamortized debt discount and issuance costs) (amounts in thousands):

2017

 

$

11,490

 

2018

 

 

106,794

 

2019

 

 

10,314

 

2020

 

 

29,028

 

2021

 

 

3,276

 

2022 and thereafter

 

 

806,025

 

Total

 

$

966,927

 

 

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 31, 2016 (amounts in thousands):

 

 

Face Value

 

 

Debt issuance costs and debt discount

 

 

Net carrying value

 

3.5% senior notes due 2026

 

$

400,000

 

 

$

5,594

 

 

$

394,406

 

4.375% senior notes due 2022

 

 

400,000

 

 

 

2,542

 

 

 

397,458

 

Other notes payable

 

 

17,500

 

 

 

634

 

 

 

16,866

 

Total

 

$

817,500

 

 

$

8,770

 

 

$

808,730

 

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):

 

 

 

Face Value

 

 

Debt issuance costs and debt discount

 

 

Net carrying value

 

Unsecured 2013 term loan

 

$

240,000

 

 

$

1,485

 

 

$

238,515

 

4.375% senior notes due 2022

 

 

400,000

 

 

 

3,025

 

 

 

396,975

 

Other notes payable

 

 

20,000

 

 

 

1,011

 

 

 

18,989

 

Total

 

$

660,000

 

 

$

5,521

 

 

$

654,479

 

 

Future Minimum Lease Payments under Scheduled Capital Leases

Future minimum lease payments under scheduled capital leases that have initial or remaining non-cancelable terms in excess of one year are as follows (amounts in thousands):

 

 

Capital Leases

 

2017

 

$

7,203

 

2018

 

 

7,336

 

2019

 

 

5,704

 

2020

 

 

2,822

 

2021

 

 

3,502

 

2022 and thereafter

 

 

6,346

 

Total minimum payments

 

 

32,913

 

Amount representing interest

 

 

2,486

 

Obligations under capital leases

 

 

30,427

 

Obligations due within one year

 

 

6,490

 

Long-term obligations under capital leases

 

$

23,937

 

 

Future Minimum Lease Payments under Scheduled Operating Leases

The table below presents the total future minimum lease payments under scheduled operating leases that have initial or remaining non-cancelable terms in excess of one year (amounts in thousands):

 

 

 

Operating Leases

 

2017

 

$

63,861

 

2018

 

 

59,304

 

2019

 

 

53,005

 

2020

 

 

46,141

 

2021

 

 

36,934

 

2022 and thereafter

 

 

283,915

 

Total minimum payments

 

$

543,160

 

 

Schedule of Rent Expense for All Operating Leases

Rent expense for all operating leases was as follows (amounts in thousands):

 

 

 

Rent expense

 

Fiscal 2016

 

$

97,357

 

Fiscal 2015

 

$

87,864

 

Fiscal 2014

 

$

88,700

 

 

Schedule of Deferred Compensation Amount Outstanding

The amounts outstanding at December 31, 2016 and January 2, 2016 were as follows (amounts in thousands):

 

 

 

December 31, 2016

 

 

January 2, 2016

 

Deferral elections outstanding

 

$

14,883

 

 

$

14,812

 

Current portion of deferral elections

 

 

1,675

 

 

 

2,204

 

Long-term portion of deferral elections

 

$

13,208

 

 

$

12,608