XML 57 R42.htm IDEA: XBRL DOCUMENT v3.6.0.2
FINANCING ARRANGEMENTS (Tables)
9 Months Ended 12 Months Ended
Oct. 01, 2016
Jan. 02, 2016
Debt Disclosure [Abstract]    
Schedule of debt

Debt consisted of the following:

 

     October 1,
2016
    January 2,
2016
 

2016 First Lien Term Loan, with floating interest rates, maturing June 2, 2023, net of original issue discount of $7,359

   $ 1,045,526      $   

2016 First Lien Term Loan, held by related party, net of original issue discount of $294

     41,821          

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

              

Debt issuance costs

     (9,915     (11,071

Capitalized lease obligations maturing through fiscal 2018

     417        861   

Insurance premium financing

            1,583   
  

 

 

   

 

 

 

Total debt

   $ 1,077,849      $ 1,258,558   

Less: current maturities

   $ (395   $ (24,721
  

 

 

   

 

 

 
   $ 1,077,454      $ 1,233,837   
  

 

 

   

 

 

 

Debt consisted of the following:

 

     January 2,
2016
    January 3,
2015
 

2012 First Lien Term Loan, with floating interest rates, maturing July 10, 2017 net of original issue discount of $2,399 and $3,869 at January 2, 2016 and January 3, 2015, respectively

   $ 894,851      $ 902,631   

2012 Second Lien Term Loan, with floating interest rates, maturing October 10, 2017, net of original issue discount of $2,438 and $3,810 at January 2, 2016 and January 3, 2015, respectively

     340,562        339,190   

2012 Second Lien Term Loan held by related party, with floating interest rates, maturing October 10, 2017, net of original issue discount of $228 and $356 at January 2, 2016 and January 3, 2015, respectively

     31,772        31,644   

Revolving line of credit, maximum borrowings of $175,000 in fiscal 2015 and $150,000 in fiscal 2014 with floating interest rates, maturing January 10, 2017

            28,705   

Loan origination fees

     (11,071     (17,695

Capitalized lease obligations maturing through fiscal 2018

     861        992   

Insurance premium financing

     1,583        2,079   
  

 

 

   

 

 

 

Total debt

     1,258,558        1,287,546   

Less: current maturities

     (24,721     (11,736
  

 

 

   

 

 

 

Long-term debt

   $ 1,233,837      $ 1,275,810   
  

 

 

   

 

 

 
Schedule of applicable margins related to Net Leverage Ratios

Interest on borrowings under the 2016 First Lien Term Loan varies based on either LIBOR or a bank base rate, plus a margin. In the case of the LIBOR option, interest varies based on either LIBOR or a bank base rate, plus a margin as set forth in the following table:

 

Total Net

Leverage Ratio

   LIBOR
Loans
    Bank Base
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
     Applicable Margins  
     LIBOR
Loans
    Bank Base
Rate Loans
 

First Lien Term Loan

     4.50     3.50

Second Lien Term Loan

     8.25     7.25
Schedule of maximum borrowing facility

Availability under the ABL Facility was as follows:

 

     October 1,
2016
     January 2,
2016
 

Borrowing base limitation

   $ 135,446       $ 130,941   

Less: outstanding letters of credit

     5,282         5,498   

Less: revolving facility balance

               
  

 

 

    

 

 

 

Net availability

   $ 130,164       $ 125,443   
  

 

 

    

 

 

 

At January 2, 2016 and January 3, 2015, availability under the facility was as follows:

 

     January 2,
2016
     January 3,
2015
 

Borrowing base limitation

   $ 130,941       $ 147,104   

Less: outstanding letters of credit

     5,498         6,953   

Less: revolving line of credit advances

             28,705   
  

 

 

    

 

 

 

Net availability

   $ 125,443       $ 111,446   
  

 

 

    

 

 

 
Future maturities of total debt  

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

 

Fiscal Year

      

2016

   $ 24,136   

2017

     1,249,697   
  

 

 

 
     1,273,833   

Less: amounts representing interest resulting from amortization of original issue discount

     (5,065
  

 

 

 
   $ 1,268,768