XML 89 R70.htm IDEA: XBRL DOCUMENT v3.25.4
Long-Term Debt - Narrative (Details)
$ in Thousands
12 Months Ended
Dec. 28, 2025
USD ($)
renewalPeriod
Rate
Dec. 29, 2024
USD ($)
Dec. 31, 2023
USD ($)
Jun. 30, 2025
USD ($)
Jun. 17, 2025
USD ($)
Apr. 17, 2023
USD ($)
Feb. 16, 2023
USD ($)
Debt Instrument [Line Items]              
Repayments of long-term debt $ 594,000 $ 0 $ 651,700        
Cash sweeping event | Rate 175.00%            
Rapid amortization event | Rate 120.00%            
Manager termination event | Rate 120.00%            
Interest-only debt service coverage ratio, default event | Rate 110.00%            
Debt service coverage ratio | Rate 300.00%            
Debt repurchase program, maximum amount authorized             $ 100,000
Loss on extinguishment of debt $ 900 0 0        
Series 2023-1 7.824% Fixed Rate Senior Secured Notes, Class A-2              
Debt Instrument [Line Items]              
Debt instrument, face amount           $ 500,000  
Debt interest rate (in percent) 7.824%            
Additional interest on fixed rate (in percent) 5.00%            
Debt instrument, term (in years) 10 years            
Debt instrument, periodic payment, principal $ 1,250            
Covenant compliance, leverage ratio, maximum | Rate 525.00%            
Ratio of indebtedness to net capital | Rate 484.00%            
Debt instrument, make-whole premium $ 17,400            
Senior notes $ 500,000 500,000          
Series 2023-1 7.824% Fixed Rate Senior Secured Notes, Class A-2 | Ten Year United States Treasury Bill Rate              
Debt Instrument [Line Items]              
Additional interest on fixed rate (in percent) 9.24%            
Series 2023-1 7.824% Fixed Rate Senior Secured Notes, Class A-2 | Revolving Credit Facility              
Debt Instrument [Line Items]              
Debt issuance costs, gross $ 8,000            
Amortization costs 1,200 1,100 700        
Debt issuance costs, net $ 5,000            
Series 2025-1 6.720% Fixed Rate Senior Secured Notes, Class A-2              
Debt Instrument [Line Items]              
Debt instrument, face amount         $ 600,000    
Debt interest rate (in percent) 6.72%       6.72%    
Debt instrument, periodic payment, principal $ 1,500            
Covenant compliance, leverage ratio, maximum | Rate 525.00%            
Ratio of indebtedness to net capital | Rate 484.00%            
Debt instrument, make-whole premium $ 37,100            
Senior notes $ 600,000 0          
Series 2025-1 6.720% Fixed Rate Senior Secured Notes, Class A-2 | Ten Year United States Treasury Bill Rate              
Debt Instrument [Line Items]              
Additional interest on fixed rate (in percent) 7.85%            
Series 2025-1 6.720% Fixed Rate Senior Secured Notes, Class A-2 | Revolving Credit Facility              
Debt Instrument [Line Items]              
Debt issuance costs, gross $ 7,600            
Amortization costs 700            
Debt issuance costs, net $ 6,800            
Series 2019-1 4.723% Fixed Rate Senior Secured Notes, Class A-2-II              
Debt Instrument [Line Items]              
Debt interest rate (in percent) 4.723%       4.723%    
Senior notes $ 0 594,000          
Amortization costs 400 1,000 1,600        
Loss on extinguishment of debt 900            
Series 2019-1 4.723% Fixed Rate Senior Secured Notes, Class A-2-II | Revolving Credit Facility              
Debt Instrument [Line Items]              
Repayments of long-term debt $ 594,000            
Variable Funding Senior Notes, 2025 Class A-1, Series 2025-1              
Debt Instrument [Line Items]              
Debt interest rate (in percent) 6.56%            
Senior notes $ 100,000 0          
Variable Funding Senior Notes, 2025 Class A-1, Series 2025-1 | Revolving Credit Facility              
Debt Instrument [Line Items]              
Line of credit facility, maximum borrowing capacity         $ 325,000    
Number of renewal periods | renewalPeriod 2            
Renewal period term (in years) 1 year            
Interest rate percentage after renewal date (in percent) 5.00%            
Line of credit facility, available remaining borrowing capacity $ 224,400            
Debt, weighted average interest rate (in percent) 6.78%            
Debt issuance costs, gross       $ 4,100      
Amortization costs $ 1,200 $ 1,200 $ 1,200        
Debt issuance costs, net $ 6,300            
Variable Funding Senior Notes, 2025 Class A-1, Series 2025-1 | Revolving Credit Facility | Secured Overnight Financing Rate (SOFR)              
Debt Instrument [Line Items]              
Basis spread on variable rate (in percent) 2.50%            
Variable Funding Senior Notes, 2025 Class A-1, Series 2025-1 | Letter of Credit              
Debt Instrument [Line Items]              
Line of credit facility, available remaining borrowing capacity $ 600            
Variable Funding Senior Notes, 2025 Class A-1, Series 2025-1 | Letter of Credit | Secured Overnight Financing Rate (SOFR)              
Debt Instrument [Line Items]              
Basis spread on variable rate (in percent) 0.50%            
Variable Funding Senior Notes, 2025 Class A-1, Series 2025-1 | Letter of Credit | Federal Funds Rate              
Debt Instrument [Line Items]              
Basis spread on variable rate (in percent) 0.50%            
Variable Funding Senior Notes, 2025 Class A-1, Series 2025-1 | Letter of Credit | Base Rate              
Debt Instrument [Line Items]              
Basis spread on variable rate (in percent) 2.00%            
Variable Funding Senior Notes, 2022 Class A-1, Series 2022-1              
Debt Instrument [Line Items]              
Debt interest rate (in percent)   7.14%          
Senior notes $ 0 $ 100,000          
Variable Funding Senior Notes, 2022 Class A-1, Series 2022-1 | Revolving Credit Facility              
Debt Instrument [Line Items]              
Line of credit facility, expired amount         $ 325,000