XML 54 R40.htm IDEA: XBRL DOCUMENT v3.20.4
Long-Term Debt (Tables)
12 Months Ended
Jan. 02, 2021
Debt Disclosure [Abstract]  
Schedule of Long-term Debt

Long-term debt consists of the following:

 

 

 

January 2,

 

 

December 28,

 

 

 

2021

 

 

2019

 

 

 

(in thousands)

 

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

 

 

$

315,000

 

 

 

 

 

 

 

 

 

 

2016 Credit Agreement Due 2022 - Term loan payable with no contractually

    scheduled amortization payments. Original lump-sum payment of $64.0 million

    due on October 31, 2022. Interest payable quarterly at LIBOR or the Base

    prime rate plus an applicable margin. At January 2, 2021, the average

    rate was 2.00%, plus a margin of 0.15%. At December 28, 2019, the average

    rate was 2.00%, plus a margin of 1.77%.

 

 

54,000

 

 

 

64,000

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

419,000

 

 

 

379,000

 

 

 

 

 

 

 

 

 

 

Fees, costs, premium and discount (1)

 

 

(6,902

)

 

 

(10,029

)

 

 

 

 

 

 

 

 

 

Long-term debt, net, less current portion

 

$

412,098

 

 

$

368,971

 

 

(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 2, 2021, are as follows:

 

(in thousands)

 

Total

 

At beginning of year

 

$

10,029

 

Add: Deferred financing costs from the issuance of the add-on 2018 Senior Notes due 2026

 

 

1,266

 

Less: Premium on the issuance of the add-on 2018 Senior Notes due 2026

 

 

(3,187

)

Less: Amortization expense relating to 2016 Credit Agreement

 

 

(328

)

Less: Amortization expense relating to 2018 Senior Notes

 

 

(878

)

 

 

 

 

 

At end of year

 

$

6,902

 

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 2, 2021, is as follows:

 

(in thousands)

 

Total

 

2021

 

$

1,169

 

2022

 

 

1,223

 

2023

 

 

1,183

 

2024

 

 

1,250

 

2025

 

 

1,244

 

Thereafter

 

 

833

 

 

 

 

 

 

Total

 

$

6,902

 

Contractual Future Maturities of Long-Term Debt Outstanding, Including Other Debt Relating to Software License Financing Arrangement

As a result of prepayments of the term loan portion of the 2016 Credit Agreement due 2022 totaling $214.0 million since its inception in February 2016, and pursuant to the Third Amendment, we have no future scheduled repayments until the maturity of the facility on October 31, 2022. The contractual future maturities of long-term debt outstanding, as of January 2, 2021, are as follows (at face value):

(in thousands)

 

Total

 

2021

 

$

 

2022

 

 

54,000

 

2023

 

 

 

2024

 

 

 

2025

 

 

 

Thereafter

 

 

365,000

 

 

 

 

 

 

Total

 

$

419,000

 

 

Schedule of Interest Expense, Net

Interest expense, net consisted of the following:

 

 

 

Year Ended

 

 

 

January 2,

 

 

December 28,

 

 

December 29,

 

 

 

2021

 

 

2019

 

 

2018

 

(in thousands)

 

 

 

Long-term debt

 

$

26,339

 

 

$

24,750

 

 

$

18,946

 

Debt fees

 

 

327

 

 

 

383

 

 

 

251

 

Amortization and write-offs of deferred

 

 

 

 

 

 

 

 

 

 

 

 

financing costs and debt discount

 

 

1,206

 

 

 

1,674

 

 

 

7,790

 

Interest income

 

 

(120

)

 

 

(339

)

 

 

(389

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

27,752

 

 

 

26,468

 

 

 

26,598

 

Capitalized interest

 

 

(33

)

 

 

(51

)

 

 

(69

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

$

27,719

 

 

$

26,417

 

 

$

26,529