Schedule of Debt |
Debt consists of the following (in thousands):
| | | | | | | | | | | | | June 28, 2025 | | December 28, 2024 | Amended Credit Agreement: | | | | Revolving Credit Facility ($171.2 million and zero denominated in € at June 28, 2025 and December 28, 2024, respectively) | $ | 651,156 | | | $ | 267,000 | | | | | | Term A facility | 900,000 | | | — | | Less unamortized deferred loan costs | (4,173) | | | — | | Carrying value Term A facility | 895,827 | | | — | | | | | | Term A-1 facility | — | | | 397,000 | | Less unamortized deferred loan costs | — | | | (366) | | Carrying value Term A-1 facility | — | | | 396,634 | | | | | | Term A-2 facility | — | | | 471,875 | | Less unamortized deferred loan costs | — | | | (509) | | Carrying value Term A-2 facility | — | | | 471,366 | | | | | | Term A-3 facility | — | | | 297,750 | | Less unamortized deferred loan costs | — | | | (560) | | Carrying value Term A-3 facility | — | | | 297,190 | | | | | | Term A-4 facility | — | | | 481,250 | | Less unamortized deferred loan costs | — | | | (664) | | Carrying value Term A-4 facility | — | | | 480,586 | | | | | | 6% Senior Notes due 2030 with effective interest of 6.12% | 1,000,000 | | | 1,000,000 | | Less unamortized deferred loan costs net of bond premium | (5,166) | | | (5,605) | | Carrying value 6% Senior Notes due 2030 | 994,834 | | | 994,395 | | | | | | 5.25% Senior Notes due 2027 with effective interest of 5.47% | 500,000 | | | 500,000 | | Less unamortized deferred loan costs | (1,840) | | | (2,322) | | Carrying value 5.25% Senior Notes due 2027 | 498,160 | | | 497,678 | | | | | | 4.5% Senior Notes due 2032 - Denominated in euro with effective interest of 4.7% | 879,225 | | | — | | Less unamortized deferred loan costs - Denominated in euro | (10,697) | | | — | | Carrying value 4.5% Senior Notes due 2032 | 868,528 | | | — | | | | | | 3.625% Senior Notes due 2026 - Denominated in euro with effective interest of 3.83% | — | | | 536,733 | | Less unamortized deferred loan costs - Denominated in euro | — | | | (1,542) | | Carrying value 3.625% Senior Notes due 2026 | — | | | 535,191 | | | | | | Other Notes and Obligations | 71,821 | | | 101,958 | | | 3,980,326 | | | 4,041,998 | | Less Current Maturities | 51,637 | | | 133,020 | | | $ | 3,928,689 | | | $ | 3,908,978 | |
|