XML 53 R40.htm IDEA: XBRL DOCUMENT v3.22.1
Long-Term Debt (Tables)
12 Months Ended
Jan. 01, 2022
Debt Disclosure [Abstract]  
Schedule of Long-term Debt

Long-term debt consists of the following:

 

 

 

January 1,

 

 

January 2,

 

 

 

2022

 

 

2021

 

 

 

(in thousands)

 

2021 Senior Notes Due 2029 - Senior notes issued on September 24, 2021,
    due October 1, 2029. Interest payable semi- annually, in arrears,
    beginning on April 1, 2022, accruing at a rate of
4.375% per annum
    beginning September 24, 2021.

 

$

575,000

 

 

$

 

 

 

 

 

 

 

 

2018 Senior Notes Due 2026 - Senior notes issued on August 10, 2018,
    due August 10, 2026. Interest payable semi- annually, in arrears,
    beginning on February 16, 2019, accruing at a rate of
6.75% per
    annum beginning August 10, 2018.

 

 

 

 

 

365,000

 

 

 

 

 

 

 

 

2016 Credit Agreement Due 2024 - Term loan payable with no
    contractually scheduled amortization payments. Original
    lump-sum payment of $
60.0 million due on October 31, 2024.
    Interest payable quarterly at LIBOR or the Base prime rate
    plus an applicable margin. At January 1, 2022, the average
    rate was
2.10%. At January 2, 2021, the average rate
    was
2.15%.

 

 

60,000

 

 

 

54,000

 

 

 

 

 

 

 

 

Long-term debt

 

 

635,000

 

 

 

419,000

 

 

 

 

 

 

 

 

Fees, costs, premium and discount (1)

 

 

(9,345

)

 

 

(6,902

)

 

 

 

 

 

 

 

Long-term debt, net

 

 

625,655

 

 

 

412,098

 

 

 

 

 

 

 

 

Less current portion of long-term debt

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

Long-term debt, net, less current portion

 

$

625,655

 

 

$

412,098

 

 

(1)
Fees, costs, premium and discount represents third-party fees, lender fees, other debt-related costs, and original issue premium and discount, recorded as a net reduction of the carrying value of debt and are amortized over the lives of the debt instruments to which they relate under the effective interest method.
Activity Relating to Third-Party Fees and Costs, Lender Fees and Discount

All debt-related fees, costs and original issue discount, including those related to the revolving credit portion of the facility, is classified as a reduction of the carrying value of long-term debt. The activity relating to third-party fees and costs, lender fees and discount for the year ended January 1, 2022, are as follows:

 

(in thousands)

 

Total

 

At beginning of year

 

$

6,902

 

Add: Deferred financing costs from the issuance of the Second Additional Senior Notes

 

 

1,363

 

Less: Premium on the Second Additional Senior Notes

 

 

(3,300

)

Less: Write-off of deferred costs classified as debt extinguishment costs

 

 

(3,954

)

Add: Deferred financing costs from the issuance of the 2021 Senior Notes due 2029

 

 

8,700

 

Add: Deferred financing costs from the refinancing of the 2016 Credit Agreement

 

 

612

 

Less: Amortization expense

 

 

(978

)

 

 

 

 

At end of year

 

$

9,345

 

Estimated Amortization Expense Relating to Third-Party Fees and Costs, Lender Fees and Discount

Estimated amortization expense relating to third-party fees and costs, lender fees and discount for the years indicated, as of January 1, 2022, is as follows:

 

(in thousands)

 

Total

 

2022

 

$

1,233

 

2023

 

 

1,282

 

2024

 

 

1,282

 

2025

 

 

1,083

 

2026

 

 

1,114

 

Thereafter

 

 

3,351

 

 

 

 

 

Total

 

$

9,345

 

 

Future Maturities of Long-Term Debt

The following represents future maturities of long-term debt as of January 1, 2022 (at face value):

 

(in thousands)

 

Total

 

2021

 

$

 

2022

 

 

 

2023

 

 

 

2024

 

 

60,000

 

2025

 

 

 

Thereafter

 

 

575,000

 

 

 

 

 

Total

 

$

635,000

 

Schedule of Interest Expense, Net

Interest expense, net consisted of the following:

 

 

 

Year Ended

 

 

 

January 1,

 

 

January 2,

 

 

December 28,

 

 

 

2022

 

 

2021

 

 

2019

 

(in thousands)

 

 

 

Long-term debt

 

$

28,625

 

 

$

26,339

 

 

$

24,750

 

Debt fees

 

 

474

 

 

 

327

 

 

 

383

 

Amortization and write-offs of deferred

 

 

 

 

 

 

 

 

 

financing costs and debt discount

 

 

978

 

 

 

1,206

 

 

 

1,674

 

Interest income

 

 

(27

)

 

 

(120

)

 

 

(339

)

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

30,050

 

 

 

27,752

 

 

 

26,468

 

Capitalized interest

 

 

(21

)

 

 

(33

)

 

 

(51

)

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

$

30,029

 

 

$

27,719

 

 

$

26,417