XML 51 R35.htm IDEA: XBRL DOCUMENT v3.5.0.2
FINANCING ARRANGEMENTS (Tables)
6 Months Ended
Jul. 02, 2016
FINANCING ARRANGEMENTS  
Schedule of debt

 

 

 

July 2,

 

January 2,

 

 

 

2016

 

2016

 

2016 First Lien Term Loan, with floating interest rates, maturing June 2, 2023, net of original issue discount of $9,003

 

$

1,240,997

 

$

 

2016 First Lien Term Loan, held by related party, net of original issue discount of $360

 

49,640

 

 

2012 First Lien Term Loan, net of original issue discount of $2,399

 

 

894,851

 

2012 Second Lien Term Loan, net of original issue discount of $2,438

 

 

340,562

 

2012 Second Lien Term Loan, held by related party, net of original issue discount of $228

 

 

31,772

 

Revolving line of credit, maximum borrowings of $175,000 with floating interest rates, maturing June 2, 2021

 

183

 

 

Loan origination fees

 

(12,131

)

(11,071

)

Capitalized lease obligations maturing through fiscal 2018

 

565

 

861

 

Insurance premium financing

 

 

1,583

 

 

 

 

 

 

 

Total debt

 

$

1,279,254

 

$

1,258,558

 

Less: current maturities

 

$

(13,482

)

$

(24,721

)

 

 

 

 

 

 

 

 

 

 

$

1,265,772

 

$

1,233,837

 

 

 

 

 

 

 

 

 

 

Schedule of applicable margins related to Net Leverage Ratios

 

Total Net

 

LIBOR

 

Bank Base

 

Leverage Ratio

 

Loans

 

Rate Loans

 

Less than or equal to 4.00:1.00

 

3.50 

%

2.50 

%

Greater than 4.00:1.00

 

3.75 

%

2.75 

%

 

Schedule of maximum borrowing facility

 

 

 

July 2,

 

January 2,

 

 

 

2016

 

2016

 

Borrowing base limitation

 

$

128,058 

 

$

130,941 

 

Less: outstanding letters of credit

 

5,498 

 

5,498 

 

Less: revolving facility balance

 

183 

 

 

 

 

 

 

 

 

Net availability

 

$

122,377 

 

$

125,443 

 

 

 

 

 

 

 

 

 

 

Future maturities of total debt

 

Future maturities of total debt excluding capital leases, were as follows as of July 2, 2016:

 

Fiscal Year

 

 

 

Remainder of 2016

 

$

6,500

 

2017

 

13,000

 

2018

 

13,000

 

2019

 

13,000

 

2020

 

13,000

 

Thereafter

 

1,241,683

 

 

 

 

 

 

 

$

1,300,183

 

Less: amounts representing unamortized original issue discount and loan origination fees

 

(21,494

)

 

 

 

 

 

 

$

1,278,689