XML 55 R44.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidating Financial Information of Guarantors and Issuers Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 25, 2018
Dec. 31, 2017
Mar. 26, 2017
Dec. 31, 2016
Current Assets:        
Cash and cash equivalents $ 42,888 $ 166,245 $ 34,242 $ 122,716
Receivables 30,795 37,722 28,585  
Inventories 40,303 29,719 37,938  
Prepaid expense and other assets 39,998 13,297 30,469  
Total current assets 153,984 246,983 131,234  
Property and equipment (net) 1,621,099 1,585,772 1,588,648  
Investment In Park 0 0 0  
Goodwill 182,291 183,830 179,899 179,660
Other intangibles, net 37,710 38,064 37,724  
Deferred tax asset 0 0 0  
Other Assets 9,507 9,510 20,774  
Total Assets 2,004,591 2,064,159 1,958,279  
Current Liabilities:        
Current maturities of long-term debt 0 0 4,350  
Accounts payable 39,812 24,621 44,715  
Deferred revenue 124,513 86,131 116,132  
Accrued interest 21,119 8,124 11,013  
Accrued taxes 10,176 43,975 8,536  
Accrued salaries, wages and benefits 14,513 18,740 14,427  
Self-insurance reserves 24,811 25,107 25,833  
Other accrued liabilities 18,236 18,796 11,619  
Total current liabilities 253,180 225,494 236,625  
Deferred Tax Liability 87,459 74,798 122,007  
Derivative Liability 2,730 8,722 15,658  
Other Liabilities 11,403 11,684 12,923  
Long-Term Debt:        
Revolving credit loans 40,000 0 85,000  
Term debt 723,525 723,788 593,197  
Notes 937,257 936,727 940,421  
Total long-term debt 1,700,782 1,660,515 1,618,618  
Equity (50,963) 82,946 (47,552)  
Total Partners' Equity and Liabilities 2,004,591 2,064,159 1,958,279  
June 2014 Notes [Member]        
Current Assets:        
Cash and cash equivalents 42,888 166,245 34,242 122,716
Receivables 30,795 37,722 28,585  
Inventories 40,303 29,719 37,938  
Prepaid expense and other assets 39,998 13,297 30,469  
Total current assets 153,984 246,983 131,234  
Property and equipment (net) 1,621,099 1,585,772 1,588,648  
Investment In Park 0 0 0  
Goodwill 182,291 183,830 179,899  
Other intangibles, net 37,710 38,064 37,724  
Deferred tax asset 0 0 0  
Other Assets 9,507 9,510 20,774  
Total Assets 2,004,591 2,064,159 1,958,279  
Current Liabilities:        
Current maturities of long-term debt     4,350  
Accounts payable 39,812 24,621 44,715  
Deferred revenue 124,513 86,131 116,132  
Accrued interest 21,119 8,124 11,013  
Accrued taxes 10,176 43,975 8,536  
Accrued salaries, wages and benefits 14,513 18,740 14,427  
Self-insurance reserves 24,811 25,107 25,833  
Other accrued liabilities 18,236 18,796 11,619  
Total current liabilities 253,180 225,494 236,625  
Deferred Tax Liability 87,459 74,798 122,007  
Derivative Liability 2,730 8,722 15,658  
Other Liabilities 11,403 11,684 12,923  
Long-Term Debt:        
Revolving credit loans 40,000   85,000  
Term debt 723,525 723,788 593,197  
Notes 937,257 936,727 940,421  
Total long-term debt 1,700,782 1,660,515 1,618,618  
Equity (50,963) 82,946 (47,552)  
Total Partners' Equity and Liabilities 2,004,591 2,064,159 1,958,279  
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Parent Company [Member]        
Current Assets:        
Cash and cash equivalents 0 0 0 0
Receivables 0 0 0  
Inventories 0 0 0  
Prepaid expense and other assets 69 164 74  
Total current assets 69 164 74  
Property and equipment (net) 0 0 0  
Investment In Park 485,489 588,684 711,257  
Goodwill 674 674 674  
Other intangibles, net 0 0 0  
Deferred tax asset 0 0 0  
Other Assets 0 0 0  
Total Assets 486,232 589,522 712,005  
Current Liabilities:        
Current maturities of long-term debt     0  
Accounts payable 531,176 497,558 453,329  
Deferred revenue 0 0 0  
Accrued interest 215 27 864  
Accrued taxes 883 352 1,084  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Other accrued liabilities 3,283 3,406 2,644  
Total current liabilities 535,557 501,343 457,921  
Deferred Tax Liability 0 0 0  
Derivative Liability 1,638 5,233 9,395  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0   0  
Term debt 0 0 0  
Notes 0 0 292,241  
Total long-term debt 0 0 292,241  
Equity (50,963) 82,946 (47,552)  
Total Partners' Equity and Liabilities 486,232 589,522 712,005  
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Current Assets:        
Cash and cash equivalents 22,114 81,582 4,652 58,178
Receivables 785,879 857,205 541,622  
Inventories 37,810 27,828 35,973  
Prepaid expense and other assets 35,895 10,983 27,687  
Total current assets 881,698 977,598 609,934  
Property and equipment (net) 1,439,969 1,403,264 1,410,861  
Investment In Park 203,857 234,238 294,228  
Goodwill 119,605 119,605 119,605  
Other intangibles, net 23,876 23,887 24,418  
Deferred tax asset 0 0 0  
Other Assets 9,468 9,470 18,665  
Total Assets 2,678,473 2,768,062 2,477,711  
Current Liabilities:        
Current maturities of long-term debt     3,353  
Accounts payable 39,374 18,610 39,854  
Deferred revenue 116,480 79,894 108,759  
Accrued interest 13,127 6,024 1,831  
Accrued taxes 9,177 73,224 9,113  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 12,830 12,542 12,952  
Other accrued liabilities 9,436 10,139 4,904  
Total current liabilities 200,424 200,433 180,766  
Deferred Tax Liability 81,945 81,945 125,350  
Derivative Liability 0 0 0  
Other Liabilities 10,698 10,811 11,798  
Long-Term Debt:        
Revolving credit loans 40,000   85,000  
Term debt 596,175 596,351 456,274  
Notes 491,799 491,571 0  
Total long-term debt 1,127,974 1,087,922 541,274  
Equity 1,257,432 1,386,951 1,618,523  
Total Partners' Equity and Liabilities 2,678,473 2,768,062 2,477,711  
June 2014 Notes [Member] | Eliminations [Member]        
Current Assets:        
Cash and cash equivalents (4,299) (1,095) 0 (1,025)
Receivables (831,103) (836,241) (576,483)  
Inventories 0 0 0  
Prepaid expense and other assets (347) (29,601) (1,661)  
Total current assets (835,749) (866,937) (578,144)  
Property and equipment (net) 0 0 0  
Investment In Park (1,891,357) (2,106,694) (2,053,480)  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset (7,150) (20,956) (16,616)  
Other Assets 0 0 0  
Total Assets (2,734,256) (2,994,587) (2,648,240)  
Current Liabilities:        
Current maturities of long-term debt     0  
Accounts payable (835,402) (837,336) (576,483)  
Deferred revenue 0 0 0  
Accrued interest 0 0 0  
Accrued taxes (347) (29,601) (1,661)  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0  
Other accrued liabilities 0 0 0  
Total current liabilities (835,749) (866,937) (578,144)  
Deferred Tax Liability (7,150) (20,956) (16,616)  
Derivative Liability 0 0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0   0  
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity (1,891,357) (2,106,694) (2,053,480)  
Total Partners' Equity and Liabilities (2,734,256) (2,994,587) (2,648,240)  
June 2014 Notes [Member] | Co-Issuer Subsidiary (Magnum) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 0 0 0 0
Receivables 1,232 1,184 1,552  
Inventories 0 0 0  
Prepaid expense and other assets 1,922 28,297 907  
Total current assets 3,154 29,481 2,459  
Property and equipment (net) 827 835 835  
Investment In Park 967,791 1,045,640 852,264  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset 7,150 20,956 16,616  
Other Assets 0 0 2,000  
Total Assets 978,922 1,096,912 874,174  
Current Liabilities:        
Current maturities of long-term debt     897  
Accounts payable 302,858 344,410 125,934  
Deferred revenue 0 0 0  
Accrued interest 143 18 589  
Accrued taxes 0 0 0  
Accrued salaries, wages and benefits 13,777 17,498 13,792  
Self-insurance reserves 10,438 10,947 11,397  
Other accrued liabilities 5,249 5,094 3,907  
Total current liabilities 332,465 377,967 156,516  
Deferred Tax Liability 0 0 0  
Derivative Liability 1,092 3,489 6,263  
Other Liabilities 705 873 1,125  
Long-Term Debt:        
Revolving credit loans 0   0  
Term debt 127,350 127,437 123,347  
Notes 0 0 203,256  
Total long-term debt 127,350 127,437 326,603  
Equity 517,310 587,146 383,667  
Total Partners' Equity and Liabilities 978,922 1,096,912 874,174  
June 2014 Notes [Member] | Co-Issuer Subsidiary (Cedar Canada) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 25,073 85,758 29,590 65,563
Receivables 74,787 15,574 61,894  
Inventories 2,493 1,891 1,965  
Prepaid expense and other assets 2,459 3,454 3,462  
Total current assets 104,812 106,677 96,911  
Property and equipment (net) 180,303 181,673 176,952  
Investment In Park 234,220 238,132 195,731  
Goodwill 62,012 63,551 59,620  
Other intangibles, net 13,834 14,177 13,306  
Deferred tax asset 0 0 0  
Other Assets 39 40 109  
Total Assets 595,220 604,250 542,629  
Current Liabilities:        
Current maturities of long-term debt     100  
Accounts payable 1,806 1,379 2,081  
Deferred revenue 8,033 6,237 7,373  
Accrued interest 7,634 2,055 7,729  
Accrued taxes 463 0 0  
Accrued salaries, wages and benefits 736 1,242 635  
Self-insurance reserves 1,543 1,618 1,484  
Other accrued liabilities 268 157 164  
Total current liabilities 20,483 12,688 19,566  
Deferred Tax Liability 12,664 13,809 13,273  
Derivative Liability 0 0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0   0  
Term debt 0 0 13,576  
Notes 445,458 445,156 444,924  
Total long-term debt 445,458 445,156 458,500  
Equity 116,615 132,597 51,290  
Total Partners' Equity and Liabilities 595,220 604,250 542,629  
April 2017 Notes [Member] | Reportable Legal Entities [Member] | Parent Company [Member]        
Current Assets:        
Cash and cash equivalents 0 0 0 0
Receivables 0 0 0  
Inventories 0 0 0  
Prepaid expense and other assets 69 164 74  
Total current assets 69 164 74  
Property and equipment (net) 0 0 0  
Investment In Park 485,489 588,684 711,257  
Goodwill 674 674 674  
Other intangibles, net 0 0 0  
Deferred tax asset 0 0 0  
Other Assets 0 0 0  
Total Assets 486,232 589,522 712,005  
Current Liabilities:        
Current maturities of long-term debt     0  
Accounts payable 531,176 497,558 453,329  
Deferred revenue 0 0 0  
Accrued interest 215 27 864  
Accrued taxes 883 352 1,084  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Other accrued liabilities 3,283 3,406 2,644  
Total current liabilities 535,557 501,343 457,921  
Deferred Tax Liability 0 0 0  
Derivative Liability 1,638 5,233 9,395  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0   0  
Term debt 0 0 0  
Notes 0 0 292,241  
Total long-term debt 0 0 292,241  
Equity (50,963) 82,946 (47,552)  
Total Partners' Equity and Liabilities 486,232 589,522 712,005  
April 2017 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Current Assets:        
Cash and cash equivalents 0 1,152 673 353
Receivables 762,874 831,075 521,167  
Inventories 7,149 5,300 6,726  
Prepaid expense and other assets 7,226 1,642 5,982  
Total current assets 777,249 839,169 534,548  
Property and equipment (net) 1,439,969 1,403,264 1,410,861  
Investment In Park 203,858 234,237 294,228  
Goodwill 111,217 111,218 111,217  
Other intangibles, net 23,876 23,887 24,418  
Deferred tax asset 0 0 0  
Other Assets 9,069 9,068 17,425  
Total Assets 2,565,238 2,620,843 2,392,697  
Current Liabilities:        
Current maturities of long-term debt     0  
Accounts payable 9,103 5,038 8,968  
Deferred revenue 26,988 20,587 28,093  
Accrued interest 0 0 0  
Accrued taxes 1,395 67,048 1,550  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 2,355 2,386 2,069  
Other accrued liabilities 4,382 4,490 2,187  
Total current liabilities 44,223 99,549 42,867  
Deferred Tax Liability 81,945 81,945 125,350  
Derivative Liability 0 0 0  
Other Liabilities 10,578 10,691 11,467  
Long-Term Debt:        
Revolving credit loans 0   0  
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity 2,428,492 2,428,658 2,213,013  
Total Partners' Equity and Liabilities 2,565,238 2,620,843 2,392,697  
April 2017 Notes [Member] | Eliminations [Member]        
Current Assets:        
Cash and cash equivalents (4,299) (1,095) 0 (1,025)
Receivables (831,103) (836,241) (576,483)  
Inventories 0 0 0  
Prepaid expense and other assets (347) (29,601) (1,661)  
Total current assets (835,749) (866,937) (578,144)  
Property and equipment (net) 0 0 0  
Investment In Park (3,317,724) (3,499,454) (3,344,815)  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset (7,150) (20,956) (16,616)  
Other Assets 0 0 0  
Total Assets (4,160,623) (4,387,347) (3,939,575)  
Current Liabilities:        
Current maturities of long-term debt     0  
Accounts payable (835,402) (837,336) (576,483)  
Deferred revenue 0 0 0  
Accrued interest 0 0 0  
Accrued taxes (347) (29,601) (1,661)  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Other accrued liabilities 0 0 0  
Total current liabilities (835,749) (866,937) (578,144)  
Deferred Tax Liability (7,150) (20,956) (16,616)  
Derivative Liability 0 0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0   0  
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity (3,317,724) (3,499,454) (3,344,815)  
Total Partners' Equity and Liabilities (4,160,623) (4,387,347) (3,939,575)  
April 2017 Notes [Member] | Co-Issuer Subsidiary (Magnum) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 0 0 0 0
Receivables 1,232 1,184 1,552  
Inventories 0 0 0  
Prepaid expense and other assets 1,922 28,297 907  
Total current assets 3,154 29,481 2,459  
Property and equipment (net) 827 835 835  
Investment In Park 967,791 1,045,640 852,264  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset 7,150 20,956 16,616  
Other Assets 0 0 2,000  
Total Assets 978,922 1,096,912 874,174  
Current Liabilities:        
Current maturities of long-term debt     897  
Accounts payable 302,858 344,410 125,934  
Deferred revenue 0 0 0  
Accrued interest 143 18 589  
Accrued taxes 0 0 0  
Accrued salaries, wages and benefits 13,777 17,498 13,792  
Self-insurance reserves 10,438 10,947 11,397  
Other accrued liabilities 5,249 5,094 3,907  
Total current liabilities 332,465 377,967 156,516  
Deferred Tax Liability 0 0 0  
Derivative Liability 1,092 3,489 6,263  
Other Liabilities 705 873 1,125  
Long-Term Debt:        
Revolving credit loans 0   0  
Term debt 127,350 127,437 123,347  
Notes 0 0 203,256  
Total long-term debt 127,350 127,437 326,603  
Equity 517,310 587,146 383,667  
Total Partners' Equity and Liabilities 978,922 1,096,912 874,174  
April 2017 Notes [Member] | Co-Issuer Subsidiary (Cedar Canada) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 25,073 85,758 29,590 65,563
Receivables 74,787 15,574 61,894  
Inventories 2,493 1,891 1,965  
Prepaid expense and other assets 2,459 3,454 3,462  
Total current assets 104,812 106,677 96,911  
Property and equipment (net) 180,303 181,673 176,952  
Investment In Park 234,220 238,132 195,731  
Goodwill 62,012 63,551 59,620  
Other intangibles, net 13,834 14,177 13,306  
Deferred tax asset 0 0 0  
Other Assets 39 40 109  
Total Assets 595,220 604,250 542,629  
Current Liabilities:        
Current maturities of long-term debt     100  
Accounts payable 1,806 1,379 2,081  
Deferred revenue 8,033 6,237 7,373  
Accrued interest 7,634 2,055 7,729  
Accrued taxes 463 0 0  
Accrued salaries, wages and benefits 736 1,242 635  
Self-insurance reserves 1,543 1,618 1,484  
Other accrued liabilities 268 157 164  
Total current liabilities 20,483 12,688 19,566  
Deferred Tax Liability 12,664 13,809 13,273  
Derivative Liability 0 0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0   0  
Term debt 0 0 13,576  
Notes 445,458 445,156 444,924  
Total long-term debt 445,458 445,156 458,500  
Equity 116,615 132,597 51,290  
Total Partners' Equity and Liabilities 595,220 604,250 542,629  
April 2017 Notes [Member] | Co-Issuer Subsidiary (Millennium) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 22,114 80,430 3,979 $ 57,825
Receivables 23,005 26,130 20,455  
Inventories 30,661 22,528 29,247  
Prepaid expense and other assets 28,669 9,341 21,705  
Total current assets 104,449 138,429 75,386  
Property and equipment (net) 0 0 0  
Investment In Park 1,426,366 1,392,761 1,291,335  
Goodwill 8,388 8,387 8,388  
Other intangibles, net 0 0 0  
Deferred tax asset 0 0 0  
Other Assets 399 402 1,240  
Total Assets 1,539,602 1,539,979 1,376,349  
Current Liabilities:        
Current maturities of long-term debt     3,353  
Accounts payable 30,271 13,572 30,886  
Deferred revenue 89,492 59,307 80,666  
Accrued interest 13,127 6,024 1,831  
Accrued taxes 7,782 6,176 7,563  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 10,475 10,156 10,883  
Other accrued liabilities 5,054 5,649 2,717  
Total current liabilities 156,201 100,884 137,899  
Deferred Tax Liability 0 0 0  
Derivative Liability 0 0 0  
Other Liabilities 120 120 331  
Long-Term Debt:        
Revolving credit loans 40,000   85,000  
Term debt 596,175 596,351 456,274  
Notes 491,799 491,571 0  
Total long-term debt 1,127,974 1,087,922 541,274  
Equity 255,307 351,053 696,845  
Total Partners' Equity and Liabilities $ 1,539,602 $ 1,539,979 $ 1,376,349