XML 103 R41.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt (Tables)
12 Months Ended
Dec. 28, 2019
Debt Disclosure [Abstract]  
Components of Total Debt
Total debt consisted of the following:
Debt Description
 
Maturity
 
Interest Rate as of December 28, 2019
 
December 28, 2019
 
December 29, 2018
 
ABL Facility
 
May 31, 2024
 
4.75%
 
$

 
$
81

(1) 
ABS Facility
 
September 21, 2022
 
2.75%
 
190

 
275

(2) 
Initial Term Loan Facility (net of $4 and $6
of unamortized deferred financing costs,
respectively)
 
June 27, 2023
 
3.44%
 
2,125

 
2,145

(3) 
Incremental Term Loan Facility (net of $35 of
unamortized deferred financing costs)
 
September 13, 2026
 
3.69%
 
1,465

 

 
Senior Notes (net of $4 and $5
of unamortized deferred financing costs,
respectively)
 
June 15, 2024
 
5.88%
 
596

 
595

 
Obligations under financing leases
 
2020–2026
 
2.00% - 6.17%
 
352

 
352

 
Other debt
 
2021–2031
 
5.75% - 9.00%
 
8

 
9

 
Total debt
 
 
 
 
 
4,736

 
3,457

 
Current portion of long-term debt(4)
 
 
 
 
 
(142
)
 
(106
)
 
Long-term debt
 
 
 
 
 
$
4,594

 
$
3,351

 

(1)
Consists of outstanding borrowings under our former asset based senior secured revolving credit facility, which was refinanced with a new facility in May 2019 (as described below).
(2)
Consists of outstanding borrowings under the ABS Facility prior to a September 2019 amendment to, among other things, lower the interest rate margin on borrowings under the facility (as described below).
(3)
Consists of outstanding borrowings under the Initial Term Loan Facility prior to a November 2019 amendment to, among other things, lower the interest rate margins on borrowings under the facility (as described below).
(4)
The current portion of long-term debt as of December 28, 2019 for the Initial Term Loan Facility and the Incremental Term Loan Facility includes five quarterly principal payments due to the Company's 53-week fiscal year 2020.
Principal Payments on Outstanding Debt
Principal payments to be made on outstanding debt, exclusive of deferred financing costs, as of December 28, 2019, were as follows:
2020
 
$
142

2021
 
114

2022
 
284

2023
 
2,128

2024
 
655

Thereafter
 
1,456

 
 
$
4,779