XML 58 R42.htm IDEA: XBRL DOCUMENT v3.25.0.1
Recapitalizations and Financing Arrangements - Additional Information (Detail) - USD ($)
$ in Thousands
12 Months Ended
Apr. 16, 2021
Nov. 19, 2019
Apr. 24, 2018
Jul. 24, 2017
Oct. 21, 2015
Dec. 29, 2024
Dec. 31, 2023
Jan. 01, 2023
Dec. 31, 2022
Jan. 02, 2022
Sep. 16, 2022
Debt Instrument [Line Items]                      
Scheduled principal payments in year 2025           $ 1,149,679          
Scheduled principal payments in year 2026           5,991          
Scheduled principal payments in year 2027           1,324,246          
Scheduled principal payments in year 2028           831,088          
Scheduled principal payments in year 2029           652,765          
Cash paid for financing costs           0 $ 0 $ 1,594      
Interest expense           $ 195,870 196,475 198,254 $ 198,254    
Minimum coverage ratio of debt service to securitized net cash flow           1.75          
EBITDA [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, stated percentage           5.00%          
Holdco Leverage Ratio           0.05          
Minimum [Member]                      
Debt Instrument [Line Items]                      
Leverage ratio of total debt to earnings before interest, tax, depreciation amortization           5          
2021 Variable Funding Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, stated percentage           5.00%          
Principal payments on the Notes           $ 120,000          
Variable funding notes           200,000          
Remaining borrowing capacity           143,600 157,800        
Letters of Credit           56,400 42,200        
Proceeds from notes payable           0 0        
2022 Variable Funding Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, stated percentage                     5.00%
Cash paid for financing costs                   $ 1,600  
Variable funding notes                     $ 120,000
Remaining borrowing capacity           120,000 120,000        
Proceeds from notes payable           $ 0 0        
2019 Recapitalization [Member] | 2019 Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument face amount   $ 675,000                  
Debt instrument, stated percentage   3.668%       5.00%          
Debt instrument, term   10 years                  
Scheduled principal payments in year 2025           $ 6,800          
Scheduled principal payments in year 2026           6,800          
Scheduled principal payments in year 2027           6,800          
Scheduled principal payments in year 2028           6,800          
Scheduled principal payments in year 2030           $ 621,000          
Gross proceeds from the issuance of debt   $ 675,000                  
2019 Recapitalization [Member] | 2018 Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, stated percentage           5.00%          
2018 Recapitalization [Member] | 2018 Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument face amount     $ 425,000                
Debt instrument, stated percentage     4.116%                
Debt instrument, term     7 years 6 months     7 years 6 months          
Scheduled principal payments in year 2025           $ 402,700          
Scheduled principal payments in year 2026           4,000          
Scheduled principal payments in year 2027           $ 371,000          
Gross proceeds from the issuance of debt     $ 825,000                
2018 Recapitalization [Member] | 2018 A-2-II Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument face amount     $ 400,000                
Debt instrument, stated percentage     4.328%                
Debt instrument, term     9 years 3 months                
2017 Recapitalization [Member]                      
Debt Instrument [Line Items]                      
Gross proceeds from the issuance of debt       $ 1,900,000              
2017 Recapitalization [Member] | 2017 Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, stated percentage           5.00%          
Scheduled principal payments in year 2025           $ 10,000          
Scheduled principal payments in year 2026           10,000          
Scheduled principal payments in year 2027           10,000          
Scheduled principal payments in year 2028           $ 920,000          
2017 Recapitalization [Member] | 2017 Floating Rate Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument face amount       $ 300,000              
Debt instrument, term       5 years              
2017 Recapitalization [Member] | 2017 Five-Year Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument face amount       $ 600,000              
Debt instrument, stated percentage       3.082%              
2017 Recapitalization [Member] | 2017 Ten-Year Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument face amount       $ 1,000,000              
Debt instrument, stated percentage       4.118%              
2015 Recapitalization [Member]                      
Debt Instrument [Line Items]                      
Gross proceeds from the issuance of debt         $ 1,300,000            
2015 Recapitalization [Member] | 2015 Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, stated percentage           5.00%          
Scheduled principal payments in year 2026           $ 742,000          
2015 Recapitalization [Member] | 2015 Class Five-Year Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument face amount         $ 500,000            
Debt instrument, stated percentage         3.484%            
2015 Recapitalization [Member] | 2015 Ten-Year Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument face amount         $ 800,000            
Debt instrument, stated percentage         4.474%            
Notes Payable [Member]                      
Debt Instrument [Line Items]                      
Principal payments on the Notes           $ 12,900 $ 51,500 $ 51,500      
2021 Recapitalization [Member]                      
Debt Instrument [Line Items]                      
Gross proceeds from the issuance of debt $ 1,850,000                    
2021 Recapitalization [Member] | 2021 A-2-I Note [Member]                      
Debt Instrument [Line Items]                      
Debt instrument, stated percentage 3.151%                    
Debt instrument, term 10 years                    
Variable funding notes $ 1,000,000                    
2021 Recapitalization [Member] | 2021 Variable Funding Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument interest rate description           Interest on the 2021 Variable Funding Notes is payable at a per year rate equal to Adjusted Term SOFR, plus 150 basis points.          
2021 Recapitalization [Member] | 2021 Variable Funding Notes [Member] | Minimum [Member]                      
Debt Instrument [Line Items]                      
Variable fund notes, unused portion, commitment fee percentage           50.00%          
2021 Recapitalization [Member] | 2021 Variable Funding Notes [Member] | Maximum [Member]                      
Debt Instrument [Line Items]                      
Variable fund notes, unused portion, commitment fee percentage           100.00%          
2021 Recapitalization [Member] | 2021 Notes [Member]                      
Debt Instrument [Line Items]                      
Debt instrument face amount $ 850,000                    
Debt instrument, stated percentage 2.662%         5.00%          
Debt instrument, term 7 years 6 months                    
Scheduled principal payments in year 2025           $ 8,500          
Scheduled principal payments in year 2026           8,500          
Scheduled principal payments in year 2027           8,500          
Scheduled principal payments in year 2028           801,100          
Scheduled principal payments in year 2029           10,000          
Scheduled principal payments in year 2030           10,000          
Scheduled principal payments in year 2031           $ 912,500