XML 74 R56.htm IDEA: XBRL DOCUMENT v3.22.4
Investment in Unconsolidated Subsidiary Selected Financial Information (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Jan. 01, 2022
Jan. 02, 2021
Dec. 31, 2021
Dec. 28, 2019
Assets:          
Total current assets $ 1,638,097 $ 1,089,014      
Property, plant and equipment, net 2,462,082 1,840,080      
Other assets 136,268 66,795      
Total assets 9,202,370 6,133,728      
LIABILITIES AND STOCKHOLDERS’ EQUITY          
Less Current Maturities 69,846 24,407      
Other noncurrent liabilities 298,933 111,029      
Total members' equity 3,896,490 3,347,785 $ 2,954,209   $ 2,643,350
Total liabilities and member's equity 9,202,370 6,133,728      
Revenues:          
Operating revenues 6,532,204 4,741,369 3,571,923    
Expenses:          
Cost of sales and operating expenses 5,002,609 3,499,385 2,688,815    
Operating income 5,875,482 4,208,526 3,456,082    
Net income 747,092 657,290 300,330    
Equity Method Investment, Nonconsolidated Investee or Group of Investees [Member]          
Assets:          
Total current assets 1,304,805     $ 686,294  
Property, plant and equipment, net 3,866,854     2,710,747  
Other assets 61,665     51,514  
Total assets 5,233,324     3,448,555  
LIABILITIES AND STOCKHOLDERS’ EQUITY          
Less Current Maturities 217,066     165,092  
Total other current liabilities 515,023     295,860  
Total long term debt 774,783     344,309  
Other noncurrent liabilities 17,249     17,531  
Total members' equity 3,709,203     2,625,763  
Total liabilities and member's equity 5,233,324     $ 3,448,555  
Revenues:          
Operating revenues 5,501,166 2,342,332 1,267,477    
Expenses:          
Cost of sales and operating expenses 4,614,192 1,575,494 592,781    
Depreciation, amortization and accretion expense 125,656 58,326 44,882    
Operating income 761,318 708,512 629,814    
Other income 3,170 678 1,636    
Interest and debt expense, net (19,796) (5,936) (1,260)    
Net income $ 744,692 $ 703,254 $ 630,190