XML 24 R4.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Consolidated Balance Sheets - Summit Materials LLC - USD ($)
$ in Thousands
Mar. 30, 2024
Dec. 30, 2023
Current assets:    
Cash and cash equivalents $ 498,110 $ 374,162
Restricted cash 0 800,000
Accounts receivable, net 454,650 287,252
Cost and estimated earnings in excess of billings 11,681 10,289
Inventories 338,501 241,350
Other current assets 40,644 17,937
Current assets held for sale 1,375 1,134
Total current assets 1,344,961 1,732,124
Property, plant and equipment, less accumulated depreciation, depletion and amortization (March 30, 2024 - $1,447,284 and December 30, 2023 - $1,267,557) 4,417,355 1,976,820
Goodwill 1,990,482 1,224,861
Intangible assets, less accumulated amortization (March 30, 2024 - $28,335 and December 30, 2023 - $18,972) 179,587 68,081
Operating lease right-of-use assets 89,251 36,553
Other assets 108,264 59,134
Total assets 8,129,900 5,149,582
Current liabilities:    
Current portion of debt 7,575 3,822
Current portion of acquisition-related liabilities 8,993 7,007
Accounts payable 290,914 123,621
Accrued expenses 191,776 171,691
Current operating lease liabilities 16,745 8,596
Billings in excess of costs and estimated earnings 6,005 8,228
Total current liabilities 522,008 322,965
Long-term debt 2,772,709 2,283,639
Acquisition-related liabilities 20,655 28,021
Deferred tax liabilities 205,669 15,854
Noncurrent operating lease liabilities 78,618 33,230
Other noncurrent liabilities 267,337 108,017
Total liabilities 3,911,263 2,833,002
Commitments and contingencies (see note 11)
Stockholders’ equity:    
Accumulated earnings 809,885 876,751
Accumulated other comprehensive loss 3,690 7,275
Total liabilities and members' interest 8,129,900 5,149,582
Summit Materials, LLC    
Current assets:    
Cash and cash equivalents 486,208 355,669
Restricted cash 0 800,000
Accounts receivable, net 454,799 287,252
Cost and estimated earnings in excess of billings 11,681 10,289
Inventories 338,501 241,350
Other current assets 40,644 17,937
Current assets held for sale 1,375 1,134
Current portion of tax receivable agreement interests 3,500 6,318
Total current assets 1,336,708 1,719,949
Property, plant and equipment, less accumulated depreciation, depletion and amortization (March 30, 2024 - $1,447,284 and December 30, 2023 - $1,267,557) 4,417,355 1,976,820
Goodwill 1,991,482 1,225,861
Intangible assets, less accumulated amortization (March 30, 2024 - $28,335 and December 30, 2023 - $18,972) 179,587 68,081
Operating lease right-of-use assets 89,251 36,553
Other assets 108,264 59,134
Tax receivable agreement interest, net of current portion 122,631 126,131
Total assets 8,245,278 5,212,529
Current liabilities:    
Current portion of debt 7,575 3,822
Current portion of acquisition-related liabilities 8,993 7,007
Accounts payable 290,914 123,621
Accrued expenses 189,934 172,934
Current operating lease liabilities 16,745 8,596
Billings in excess of costs and estimated earnings 6,005 8,228
Total current liabilities 520,166 324,208
Long-term debt 2,772,709 2,283,639
Acquisition-related liabilities 20,655 28,021
Deferred tax liabilities 342,040 100,812
Noncurrent operating lease liabilities 78,618 33,230
Other noncurrent liabilities 267,337 87,614
Total liabilities 4,001,525 2,857,524
Commitments and contingencies (see note 11)
Stockholders’ equity:    
Members' equity 3,393,412 1,421,610
Accumulated earnings 870,874 949,204
Accumulated other comprehensive loss (20,533) (15,809)
Total members' interest 4,243,753 2,355,005
Total liabilities and members' interest $ 8,245,278 $ 5,212,529