XML 54 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidating Financial Information of Guarantors and Issuers Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 24, 2018
Dec. 31, 2017
Jun. 25, 2017
Dec. 31, 2016
Current Assets:        
Cash and cash equivalents $ 60,119 $ 166,245 $ 101,083 $ 122,716
Receivables 85,379 37,722 83,377  
Inventories 47,000 29,719 44,285  
Other current assets 40,644 13,297 33,564  
Total current assets 233,142 246,983 262,309  
Property and equipment (net) 1,618,998 1,585,772 1,608,626  
Investment In Park 0 0 0  
Goodwill 180,186 183,830 180,370 179,660
Other intangibles, net 36,991 38,064 37,653  
Deferred tax asset   0 0  
Other Assets 9,899 9,510 20,499  
Total Assets 2,079,216 2,064,159 2,109,457  
Current Liabilities:        
Current maturities of long-term debt 1,875 0 7,500  
Accounts payable 49,551 24,621 45,374  
Deferred revenue 211,173 86,131 193,338  
Accrued interest 9,265 8,124 9,735  
Accrued taxes 12,740 43,975 30,352  
Accrued salaries, wages and benefits 26,228 18,740 24,955  
Self-insurance reserves 25,272 25,107 26,860  
Other accrued liabilities 24,395 18,796 16,706  
Total current liabilities 360,499 225,494 354,820  
Deferred Tax Liability 93,474 74,798 116,797  
Derivative Liability 0 8,722 18,166  
Other Liabilities 10,982 11,684 12,423  
Long-Term Debt:        
Revolving credit loans 25,000 0 0  
Term debt 722,186 723,788 731,258  
Notes 937,146 936,727 936,633  
Total long-term debt 1,684,332 1,660,515 1,667,891  
Equity (70,071) 82,946 (60,640)  
Total Liabilities and Partners' Equity 2,079,216 2,064,159 2,109,457  
June 2014 Notes [Member]        
Current Assets:        
Cash and cash equivalents 60,119 166,245 101,083 122,716
Receivables 85,379 37,722 83,377  
Inventories 47,000 29,719 44,285  
Other current assets 40,644 13,297 33,564  
Total current assets 233,142 246,983 262,309  
Property and equipment (net) 1,618,998 1,585,772 1,608,626  
Investment In Park 0 0 0  
Goodwill 180,186 183,830 180,370  
Other intangibles, net 36,991 38,064 37,653  
Deferred tax asset   0 0  
Other Assets 9,899 9,510 20,499  
Total Assets 2,079,216 2,064,159 2,109,457  
Current Liabilities:        
Current maturities of long-term debt 1,875   7,500  
Accounts payable 49,551 24,621 45,374  
Deferred revenue 211,173 86,131 193,338  
Accrued interest 9,265 8,124 9,735  
Accrued taxes 12,740 43,975 30,352  
Accrued salaries, wages and benefits 26,228 18,740 24,955  
Self-insurance reserves 25,272 25,107 26,860  
Other accrued liabilities 24,395 18,796 16,706  
Total current liabilities 360,499 225,494 354,820  
Deferred Tax Liability 93,474 74,798 116,797  
Derivative Liability   8,722 18,166  
Other Liabilities 10,982 11,684 12,423  
Long-Term Debt:        
Revolving credit loans 25,000      
Term debt 722,186 723,788 731,258  
Notes 937,146 936,727 936,633  
Total long-term debt 1,684,332 1,660,515 1,667,891  
Equity (70,071) 82,946 (60,640)  
Total Liabilities and Partners' Equity 2,079,216 2,064,159 2,109,457  
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  
Other current assets 398 164 376  
Total current assets 398 164 376  
Property and equipment (net) 0 0 0  
Investment In Park 476,659 588,684 399,003  
Goodwill 674 674 674  
Other intangibles, net 0 0 0  
Deferred tax asset   0 0  
Other Assets 74 0 0  
Total Assets 477,805 589,522 400,053  
Current Liabilities:        
Current maturities of long-term debt 0   0  
Accounts payable 542,730 497,558 445,741  
Deferred revenue 0 0 0  
Accrued interest 137 27 346  
Accrued taxes 1,453 352 724  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Other accrued liabilities 3,556 3,406 2,982  
Total current liabilities 547,876 501,343 449,793  
Deferred Tax Liability 0 0 0  
Derivative Liability   5,233 10,900  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0      
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity (70,071) 82,946 (60,640)  
Total Liabilities and Partners' Equity 477,805 589,522 400,053  
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Current Assets:        
Cash and cash equivalents 21,874 81,582 52,298 58,178
Receivables 869,175 857,205 778,142  
Inventories 43,179 27,828 40,597  
Other current assets 36,476 10,983 31,465  
Total current assets 970,704 977,598 902,502  
Property and equipment (net) 1,443,217 1,403,264 1,431,423  
Investment In Park 186,540 234,238 157,018  
Goodwill 119,605 119,605 119,606  
Other intangibles, net 23,629 23,887 24,244  
Deferred tax asset   0 0  
Other Assets 9,320 9,470 18,392  
Total Assets 2,753,015 2,768,062 2,653,185  
Current Liabilities:        
Current maturities of long-term debt 1,547   6,190  
Accounts payable 39,950 18,610 36,237  
Deferred revenue 190,223 79,894 173,292  
Accrued interest 7,465 6,024 7,491  
Accrued taxes 9,571 73,224 18,907  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 13,435 12,542 13,512  
Other accrued liabilities 13,155 10,139 8,937  
Total current liabilities 275,346 200,433 264,566  
Deferred Tax Liability 81,945 81,945 125,350  
Derivative Liability   0 0  
Other Liabilities 10,143 10,811 11,161  
Long-Term Debt:        
Revolving credit loans 25,000      
Term debt 595,111 596,351 602,725  
Notes 491,356 491,571 491,571  
Total long-term debt 1,111,467 1,087,922 1,094,296  
Equity 1,274,114 1,386,951 1,157,812  
Total Liabilities and Partners' Equity 2,753,015 2,768,062 2,653,185  
June 2014 Notes [Member] | Eliminations [Member]        
Current Assets:        
Cash and cash equivalents (689) (1,095) (703) (1,025)
Receivables (851,114) (836,241) (733,130)  
Inventories 0 0 0  
Other current assets (1,952) (29,601) (1,358)  
Total current assets (853,755) (866,937) (735,191)  
Property and equipment (net) 0 0 0  
Investment In Park (1,916,125) (2,106,694) (1,630,434)  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset   (20,956) (22,137)  
Other Assets 0 0 0  
Total Assets (2,769,880) (2,994,587) (2,387,762)  
Current Liabilities:        
Current maturities of long-term debt 0   0  
Accounts payable (851,803) (837,336) (733,833)  
Deferred revenue 0 0 0  
Accrued interest 0 0 0  
Accrued taxes (1,952) (29,601) (1,358)  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0  
Other accrued liabilities 0 0 0  
Total current liabilities (853,755) (866,937) (735,191)  
Deferred Tax Liability 0 (20,956) (22,137)  
Derivative Liability   0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0      
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity (1,916,125) (2,106,694) (1,630,434)  
Total Liabilities and Partners' Equity (2,769,880) (2,994,587) (2,387,762)  
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 1,198 1,184 1,285  
Inventories 0 0 0  
Other current assets 3,293 28,297 374  
Total current assets 4,491 29,481 1,659  
Property and equipment (net) 819 835 851  
Investment In Park 1,009,725 1,045,640 866,792  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset   20,956 22,137  
Other Assets 467 0 2,000  
Total Assets 1,015,502 1,096,912 893,439  
Current Liabilities:        
Current maturities of long-term debt 328   1,310  
Accounts payable 313,605 344,410 292,715  
Deferred revenue 0 0 0  
Accrued interest 92 18 230  
Accrued taxes 0 0 12,079  
Accrued salaries, wages and benefits 23,837 17,498 22,918  
Self-insurance reserves 10,355 10,947 11,900  
Other accrued liabilities 7,014 5,094 3,979  
Total current liabilities 355,231 377,967 345,131  
Deferred Tax Liability 22 0 0  
Derivative Liability   3,489 7,266  
Other Liabilities 839 873 1,262  
Long-Term Debt:        
Revolving credit loans 0      
Term debt 127,075 127,437 128,533  
Notes 0 0 0  
Total long-term debt 127,075 127,437 128,533  
Equity 532,335 587,146 411,247  
Total Liabilities and Partners' Equity 1,015,502 1,096,912 893,439  
June 2014 Notes [Member] | Co-Issuer Subsidiary (Cedar Canada) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 38,934 85,758 49,488 65,563
Receivables 66,120 15,574 37,080  
Inventories 3,821 1,891 3,688  
Other current assets 2,429 3,454 2,707  
Total current assets 111,304 106,677 92,963  
Property and equipment (net) 174,962 181,673 176,352  
Investment In Park 243,201 238,132 207,621  
Goodwill 59,907 63,551 60,090  
Other intangibles, net 13,362 14,177 13,409  
Deferred tax asset   0 0  
Other Assets 38 40 107  
Total Assets 602,774 604,250 550,542  
Current Liabilities:        
Current maturities of long-term debt 0   0  
Accounts payable 5,069 1,379 4,514  
Deferred revenue 20,950 6,237 20,046  
Accrued interest 1,571 2,055 1,668  
Accrued taxes 3,668 0 0  
Accrued salaries, wages and benefits 2,391 1,242 2,037  
Self-insurance reserves 1,482 1,618 1,448  
Other accrued liabilities 670 157 808  
Total current liabilities 35,801 12,688 30,521  
Deferred Tax Liability 11,507 13,809 13,584  
Derivative Liability   0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0      
Term debt 0 0 0  
Notes 445,790 445,156 445,062  
Total long-term debt 445,790 445,156 445,062  
Equity 109,676 132,597 61,375  
Total Liabilities and Partners' Equity 602,774 604,250 550,542  
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  
Other current assets 398 164 376  
Total current assets 398 164 376  
Property and equipment (net) 0 0 0  
Investment In Park 476,659 588,684 399,003  
Goodwill 674 674 674  
Other intangibles, net 0 0 0  
Deferred tax asset   0 0  
Other Assets 74 0 0  
Total Assets 477,805 589,522 400,053  
Current Liabilities:        
Current maturities of long-term debt 0   0  
Accounts payable 542,730 497,558 445,741  
Deferred revenue 0 0 0  
Accrued interest 137 27 346  
Accrued taxes 1,453 352 724  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Other accrued liabilities 3,556 3,406 2,982  
Total current liabilities 547,876 501,343 449,793  
Deferred Tax Liability 0 0 0  
Derivative Liability   5,233 10,900  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0      
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity (70,071) 82,946 (60,640)  
Total Liabilities and Partners' Equity 477,805 589,522 400,053  
April 2017 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Current Assets:        
Cash and cash equivalents 2,860 1,152 4,417 353
Receivables 813,742 831,075 723,619  
Inventories 7,836 5,300 7,268  
Other current assets 5,877 1,642 5,936  
Total current assets 830,315 839,169 741,240  
Property and equipment (net) 1,443,217 1,403,264 1,431,423  
Investment In Park 186,539 234,237 157,018  
Goodwill 111,217 111,218 111,218  
Other intangibles, net 23,629 23,887 24,244  
Deferred tax asset   0 0  
Other Assets 9,069 9,068 17,408  
Total Assets 2,603,986 2,620,843 2,482,551  
Current Liabilities:        
Current maturities of long-term debt 0   0  
Accounts payable 6,557 5,038 6,871  
Deferred revenue 48,951 20,587 48,762  
Accrued interest 0 0 0  
Accrued taxes 2,056 67,048 11,289  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 2,087 2,386 2,227  
Other accrued liabilities 4,164 4,490 2,680  
Total current liabilities 63,815 99,549 71,829  
Deferred Tax Liability 81,945 81,945 125,350  
Derivative Liability   0 0  
Other Liabilities 10,056 10,691 10,945  
Long-Term Debt:        
Revolving credit loans 0      
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity 2,448,170 2,428,658 2,274,427  
Total Liabilities and Partners' Equity 2,603,986 2,620,843 2,482,551  
April 2017 Notes [Member] | Eliminations [Member]        
Current Assets:        
Cash and cash equivalents (689) (1,095) (703) (1,025)
Receivables (851,114) (836,241) (733,130)  
Inventories 0 0 0  
Other current assets (1,952) (29,601) (1,358)  
Total current assets (853,755) (866,937) (735,191)  
Property and equipment (net) 0 0 0  
Investment In Park (3,381,080) (3,499,454) (2,977,436)  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset   (20,956) (22,137)  
Other Assets 0 0 0  
Total Assets (4,234,835) (4,387,347) (3,734,764)  
Current Liabilities:        
Current maturities of long-term debt 0   0  
Accounts payable (851,803) (837,336) (733,833)  
Deferred revenue 0 0 0  
Accrued interest 0 0 0  
Accrued taxes (1,952) (29,601) (1,358)  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Other accrued liabilities 0 0 0  
Total current liabilities (853,755) (866,937) (735,191)  
Deferred Tax Liability 0 (20,956) (22,137)  
Derivative Liability   0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0      
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity (3,381,080) (3,499,454) (2,977,436)  
Total Liabilities and Partners' Equity (4,234,835) (4,387,347) (3,734,764)  
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 1,198 1,184 1,285  
Inventories 0 0 0  
Other current assets 3,293 28,297 374  
Total current assets 4,491 29,481 1,659  
Property and equipment (net) 819 835 851  
Investment In Park 1,009,725 1,045,640 866,792  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset   20,956 22,137  
Other Assets 467 0 2,000  
Total Assets 1,015,502 1,096,912 893,439  
Current Liabilities:        
Current maturities of long-term debt 328   1,310  
Accounts payable 313,605 344,410 292,715  
Deferred revenue 0 0 0  
Accrued interest 92 18 230  
Accrued taxes 0 0 12,079  
Accrued salaries, wages and benefits 23,837 17,498 22,918  
Self-insurance reserves 10,355 10,947 11,900  
Other accrued liabilities 7,014 5,094 3,979  
Total current liabilities 355,231 377,967 345,131  
Deferred Tax Liability 22 0 0  
Derivative Liability   3,489 7,266  
Other Liabilities 839 873 1,262  
Long-Term Debt:        
Revolving credit loans 0      
Term debt 127,075 127,437 128,533  
Notes 0 0 0  
Total long-term debt 127,075 127,437 128,533  
Equity 532,335 587,146 411,247  
Total Liabilities and Partners' Equity 1,015,502 1,096,912 893,439  
April 2017 Notes [Member] | Co-Issuer Subsidiary (Cedar Canada) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 38,934 85,758 49,488 65,563
Receivables 66,120 15,574 37,080  
Inventories 3,821 1,891 3,688  
Other current assets 2,429 3,454 2,707  
Total current assets 111,304 106,677 92,963  
Property and equipment (net) 174,962 181,673 176,352  
Investment In Park 243,201 238,132 207,621  
Goodwill 59,907 63,551 60,090  
Other intangibles, net 13,362 14,177 13,409  
Deferred tax asset   0 0  
Other Assets 38 40 107  
Total Assets 602,774 604,250 550,542  
Current Liabilities:        
Current maturities of long-term debt 0   0  
Accounts payable 5,069 1,379 4,514  
Deferred revenue 20,950 6,237 20,046  
Accrued interest 1,571 2,055 1,668  
Accrued taxes 3,668 0 0  
Accrued salaries, wages and benefits 2,391 1,242 2,037  
Self-insurance reserves 1,482 1,618 1,448  
Other accrued liabilities 670 157 808  
Total current liabilities 35,801 12,688 30,521  
Deferred Tax Liability 11,507 13,809 13,584  
Derivative Liability   0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Revolving credit loans 0      
Term debt 0 0 0  
Notes 445,790 445,156 445,062  
Total long-term debt 445,790 445,156 445,062  
Equity 109,676 132,597 61,375  
Total Liabilities and Partners' Equity 602,774 604,250 550,542  
April 2017 Notes [Member] | Co-Issuer Subsidiary (Millennium) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 19,014 80,430 47,881 $ 57,825
Receivables 55,433 26,130 54,523  
Inventories 35,343 22,528 33,329  
Other current assets 30,599 9,341 25,529  
Total current assets 140,389 138,429 161,262  
Property and equipment (net) 0 0 0  
Investment In Park 1,464,956 1,392,761 1,347,002  
Goodwill 8,388 8,387 8,388  
Other intangibles, net 0 0 0  
Deferred tax asset   0 0  
Other Assets 251 402 984  
Total Assets 1,613,984 1,539,979 1,517,636  
Current Liabilities:        
Current maturities of long-term debt 1,547   6,190  
Accounts payable 33,393 13,572 29,366  
Deferred revenue 141,272 59,307 124,530  
Accrued interest 7,465 6,024 7,491  
Accrued taxes 7,515 6,176 7,618  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 11,348 10,156 11,285  
Other accrued liabilities 8,991 5,649 6,257  
Total current liabilities 211,531 100,884 192,737  
Deferred Tax Liability 0 0 0  
Derivative Liability   0 0  
Other Liabilities 87 120 216  
Long-Term Debt:        
Revolving credit loans 25,000      
Term debt 595,111 596,351 602,725  
Notes 491,356 491,571 491,571  
Total long-term debt 1,111,467 1,087,922 1,094,296  
Equity 290,899 351,053 230,387  
Total Liabilities and Partners' Equity $ 1,613,984 $ 1,539,979 $ 1,517,636