XML 70 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
12 Months Ended
Dec. 30, 2017
Schedule of Debt

 

 

 

 

 

 

 

 

    

2017

    

2016

Term Loan, due 2024:

 

 

 

 

 

 

$635.4 million and $640.3 million, net of $1.6 million and $2.6 million discount at December 30, 2017 and December 31, 2016, respectively

 

$

633,805

 

$

637,658

81⁄2% Senior Notes, due 2022

 

 

250,000

 

 

250,000

61⁄8% Senior Notes, due 2023:

 

 

 

 

 

 

$650.0 million, net of $1.4 million and $1.6 million discount at December 30, 2017 and December 31, 2016, respectively

 

 

648,650

 

 

648,407

51⁄8% Senior Notes, due 2025

 

 

300,000

 

 

 —

Total

 

 

1,832,455

 

 

1,536,065

Current portion of long-term debt

 

 

4,765

 

 

6,500

Long-term debt

 

$

1,827,690

 

$

1,529,565

 

Schedule of Contractual Payments of Long-Term Debt

 

 

 

 

2018

 

$

4,765

2019

 

 

6,354

2020

 

 

7,942

2021

 

 

6,354

2022

 

 

256,354

Thereafter

 

 

1,553,606

Total

 

 

1,835,375

Less: Original issue net discount

 

 

(2,920)

Less: Capitalized loan costs

 

 

(16,857)

Total debt

 

$

1,815,598

 

Summary of Activity for Deferred Financing Fees

 

 

 

 

 

    

Deferred financing fees

Balance—January 2, 2016

 

$

15,892

Loan origination fees

 

 

5,801

Amortization

 

 

(3,403)

Balance—December 31, 2016

 

$

18,290

Loan origination fees

 

 

6,416

Amortization

 

 

(3,990)

Write off of deferred financing fees

 

 

(1,683)

Balance—December 30, 2017

 

$

19,033

 

Summit Materials, LLC  
Schedule of Debt

 

 

 

 

 

 

 

 

    

2017

    

2016

Term Loan, due 2024:

 

 

 

 

 

 

$635.4 million and $640.3 million, net of $1.6 million and $2.6 million discount at December 30, 2017 and December 31, 2016, respectively

 

$

633,805

 

$

637,658

81⁄2% Senior Notes, due 2022

 

 

250,000

 

 

250,000

61⁄8% Senior Notes, due 2023:

 

 

 

 

 

 

$650.0 million, net of $1.4 million and $1.6 million discount at December 30, 2017 and December 31, 2016, respectively

 

 

648,650

 

 

648,407

51⁄8% Senior Notes, due 2025

 

 

300,000

 

 

 —

Total

 

 

1,832,455

 

 

1,536,065

Current portion of long-term debt

 

 

4,765

 

 

6,500

Long-term debt

 

$

1,827,690

 

$

1,529,565

 

Schedule of Contractual Payments of Long-Term Debt

 

 

 

 

2018

 

 

4,765

2019

 

 

6,354

2020

 

 

7,942

2021

 

 

6,354

2022

 

 

256,354

Thereafter

 

 

1,553,606

Total

 

 

1,835,375

Less: Original issue net discount

 

 

(2,920)

Less: Capitalized loan costs

 

 

(16,857)

Total debt

 

$

1,815,598

 

Summary of Activity for Deferred Financing Fees

 

 

 

 

 

    

Deferred financing fees

Balance—January 2, 2016

 

$

15,892

Loan origination fees

 

 

5,801

Amortization

 

 

(3,403)

Balance—December 31, 2016

 

$

18,290

Loan origination fees

 

 

6,416

Amortization

 

 

(3,990)

Write off of deferred financing fees

 

 

(1,683)

Balance—December 30, 2017

 

$

19,033