XML 63 R38.htm IDEA: XBRL DOCUMENT v3.19.3
Debt (Tables)
 9 Months Ended
Oct. 26, 2019
Debt Disclosure [Abstract]  
Outstanding Indebtedness
The Company’s outstanding indebtedness consisted of the following (dollars in thousands):
 
October 26, 2019
 
January 26, 2019
Credit Agreement - Revolving facility (matures October 2023)
$
103,000

 
$
—

Credit Agreement - Term loan facility (matures October 2023)
450,000

 
450,000

0.75% convertible senior notes, net (mature September 2021)
439,743

 
423,199

 
992,743

 
873,199

Less: current portion
(22,500
)
 
(5,625
)
Long-term debt
$
970,243

 
$
867,574
Schedule Interest Rates for the Credit Agreement

The weighted average interest rates and fees for balances under the Credit Agreement as of October 26, 2019 and January 26, 2019 were as follows:
 
Weighted Average Rate End of Period
 
October 26, 2019
 
January 26, 2019
Borrowings - Term loan facilities
3.80%
 
4.25%
Borrowings - Revolving facility(1)
3.98%
 
—%
Standby Letters of Credit
1.75%
 
1.75%
Unused Revolver Commitment
0.35%
 
0.35%


(1) There were no outstanding borrowings under the revolving facility as of January 26, 2019.


Under the Credit Agreement, borrowings bear interest at the rates described below based upon the Company’s consolidated net leverage ratio, which is the ratio of the Company’s consolidated total funded debt reduced by unrestricted cash and equivalents in excess of $50.0 million to its trailing twelve-month consolidated EBITDA, as defined by the Credit Agreement. In addition, the Company incurs certain fees for unused balances and letters of credit at the rates described below, also based upon the Company’s consolidated net leverage ratio.
Borrowings - Eurodollar Rate Loans
1.25% - 2.00% plus LIBOR
Borrowings - Base Rate Loans
0.25% - 1.00% plus administrative agent’s base rate(1)
Unused Revolver Commitment
0.20% - 0.40%
Standby Letters of Credit
1.25% - 2.00%
Commercial Letters of Credit
0.625% - 1.00%

(1) The administrative agent’s base rate is described in the Credit Agreement as the highest of (i) the Federal Funds Rate plus 0.50%, (ii) the administrative agent’s prime rate, and (iii) the Eurodollar rate plus 1.00%.
Convertible Debt The liability component of the Notes consisted of the following (dollars in thousands):
 
October 26, 2019
 
January 26, 2019
Liability component
 
 
 
Principal amount of 0.75% convertible senior notes due September 2021
$
485,000

 
$
485,000

Less: Debt discount
(40,780
)
 
(55,795
)
Less: Debt issuance costs
(4,477
)
 
(6,006
)
Net carrying amount of Notes
$
439,743

 
$
423,199



The following table summarizes the fair value of the Notes, net of the debt discount and debt issuance costs. The fair value of the Notes is based on the closing trading price per $100 of the Notes as of the last day of trading for the respective periods (Level 2), which was $95.62 and $96.31 as of October 26, 2019 and January 26, 2019, respectively (dollars in thousands):
 
October 26, 2019
 
January 26, 2019
Fair value of principal amount of Notes
$
463,757

 
$
467,104

Less: Debt discount and debt issuance costs
(45,257
)
 
(61,801
)
Fair value of Notes
$
418,500

 
$
405,303