XML 20 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 28, 2024
Dec. 30, 2023
Dec. 31, 2022
Cash flows provided by operating activities:      
Net income $ 59,695 $ 76,250 $ 67,263
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization 93,992 88,141 81,356
Impairment of intangible assets 42,584 16,426 27,100
Impairment of brewery assets 7,184 5,396 2,782
Change in right-of-use assets 7,722 7,678 7,972
Stock-based compensation expense 18,954 16,971 13,988
Deferred income taxes (19,918) (10,871) 9,097
Other non-cash (income) expense (237) 224 89
Changes in operating assets and liabilities:      
Accounts receivable 5,548 (10,340) (2,042)
Inventories 6,907 31,500 131
Prepaid expenses, income tax receivable, and other current assets (4,660) 13,979 38,652
Third-party production prepayments 19,108 27,758 26,955
Other assets 6,156 (5,849) (14,031)
Accounts payable 2,602 2,763 (2,219)
Accrued expenses, other current liabilities, and other liabilities 12,320 13,884 (50,632)
Operating lease liabilities (9,065) (8,759) (6,516)
Net cash provided by operating activities 248,892 265,151 199,945
Cash flows used in investing activities:      
Purchases of property, plant and equipment (76,277) (64,087) (90,582)
Proceeds from sale of property, plant, and equipment 23 1,709 2,076
Cash paid for note receivable (20,000)    
Net cash used in investing activities (96,254) (62,378) (88,506)
Cash flows (used in) provided by financing activities:      
Repurchases and retirement of Class A common stock (238,614) (92,877)  
Proceeds from exercise of stock options and sale of investment shares 3,597 11,723 7,946
Net cash paid on finance leases and notes payable (1,886) (1,575) (1,672)
Payment of tax withholding on stock-based payment awards and investment shares (2,407) (2,113) (3,474)
Line of credit borrowings     30,000
Line of credit repayments     (30,000)
Net cash (used in) provided by financing activities (239,310) (84,842) 2,800
Change in cash and cash equivalents (86,672) 117,931 114,239
Cash and cash equivalents at beginning of period 298,491 180,560 66,321
Cash and cash equivalents at end of period 211,819 298,491 180,560
Supplemental disclosure of cash flow information:      
Income tax (payments) refunds, net (52,028) (35,728) 28,144
Cash paid for amounts included in measurement of lease liabilities      
Operating cash outflows from operating leases 10,496 10,483 8,510
Operating cash outflows from finance leases 222 138 71
Financing cash outflows from finance leases 1,886 1,575 1,598
Right-of-use-assets obtained in exchange for operating lease obligations   (107) (827)
Right-of-use-assets obtained in exchange for finance lease obligations 2,017 2,825  
(Decrease) increase in accounts payable and accrued expenses for purchases of property, plant, and equipment (3,998) 1,107 $ 1,045
Non-cash financing activity - increase in accrued excise taxes on share repurchases 1,364 $ 929  
Non-cash investing activity - reduction in accrued expenses and notes receivable $ 2,423