XML 73 R58.htm IDEA: XBRL DOCUMENT v3.24.0.1
Investment in Unconsolidated Subsidiary Selected Financial Information (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 30, 2023
Dec. 31, 2022
Jan. 01, 2022
Dec. 31, 2023
Dec. 31, 2021
Jan. 02, 2021
Assets:            
Total current assets $ 1,855,666 $ 1,638,097        
Property, plant and equipment, net 2,935,185 2,462,082        
Other assets 234,960 136,268        
Total assets 11,061,084 9,202,370        
LIABILITIES AND STOCKHOLDERS’ EQUITY            
Less Current Maturities 60,703 69,846        
Other noncurrent liabilities 349,809 298,933        
Total members' equity 4,693,691 3,896,490 $ 3,347,785     $ 2,954,209
Total liabilities and member's equity 11,061,084 9,202,370        
Revenues:            
Operating revenues 6,788,080 6,532,204 4,741,369      
Expenses:            
Cost of sales and operating expenses 5,143,060 5,002,609 3,499,385      
Operating income 6,204,734 5,875,482 4,208,526      
Income before income taxes 719,957 893,718 821,396      
Income tax expense 59,568 146,626 164,106      
Net income 660,389 747,092 657,290      
Equity Method Investment, Nonconsolidated Investee or Group of Investees [Member]            
Assets:            
Total current assets       $ 1,877,430 $ 1,304,805  
Property, plant and equipment, net       3,838,800 3,866,854  
Other assets       89,697 61,665  
Total assets       5,805,927 5,233,324  
LIABILITIES AND STOCKHOLDERS’ EQUITY            
Less Current Maturities       278,639 217,066  
Total other current liabilities       417,918 515,023  
Total long term debt       737,097 774,783  
Other noncurrent liabilities       16,996 17,249  
Total members' equity       4,355,277 3,709,203  
Total liabilities and member's equity       $ 5,805,927 $ 5,233,324  
Revenues:            
Operating revenues 6,990,622 5,501,166 2,342,332      
Expenses:            
Cost of sales and operating expenses 5,925,778 4,614,192 1,575,494      
Lower of cost or market (LCM) inventory valuation adjustment 60,871 0 0      
Depreciation, amortization and accretion expense 230,921 125,656 58,326      
Operating income 773,052 761,318 708,512      
Other income 10,317 3,170 678      
Interest and debt expense, net (49,857) (19,796) (5,936)      
Income before income taxes 733,512 744,692 703,254      
Income tax expense 752 0 0      
Net income $ 732,760 $ 744,692 $ 703,254