XML 54 R44.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidating Financial Information of Guarantors and Issuers Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 23, 2018
Dec. 31, 2017
Sep. 24, 2017
Dec. 31, 2016
Current Assets:        
Cash and cash equivalents $ 190,756 $ 166,245 $ 249,946 $ 122,716
Receivables 58,398 37,722 52,303  
Inventories 36,549 29,719 34,240  
Other current assets 21,875 13,297 18,624  
Total current assets 307,578 246,983 355,113  
Property and equipment (net) 1,588,699 1,585,772 1,580,510  
Investment In Park 0 0 0  
Goodwill 182,004 183,830 185,010 179,660
Other intangibles, net 37,131 38,064 38,532  
Deferred tax asset 0 0 0  
Other Assets 13,536 9,510 17,407  
Total Assets 2,128,948 2,064,159 2,176,572  
Current Liabilities:        
Current maturities of long-term debt 3,750 0 0  
Accounts payable 32,989 24,621 33,710  
Deferred revenue 102,326 86,131 83,340  
Accrued interest 21,893 8,124 23,928  
Accrued taxes 48,372 43,975 78,657  
Accrued salaries, wages and benefits 30,578 18,740 30,666  
Self-insurance reserves 25,923 25,107 27,549  
Other accrued liabilities 22,232 18,796 20,562  
Total current liabilities 288,063 225,494 298,412  
Deferred Tax Liability 74,637 74,798 112,671  
Derivative Liability 0 8,722 14,849  
Other Liabilities 16,292 11,684 15,732  
Long-Term Debt:        
Term debt 720,846 723,788 723,385  
Notes 937,440 936,727 936,241  
Total long-term debt 1,658,286 1,660,515 1,659,626  
Equity 91,670 82,946 75,282  
Total Liabilities and Partners' Equity 2,128,948 2,064,159 2,176,572  
June 2014 Notes [Member]        
Current Assets:        
Cash and cash equivalents 190,756 166,245 249,946 122,716
Receivables 58,398 37,722 52,303  
Inventories 36,549 29,719 34,240  
Other current assets 21,875 13,297 18,624  
Total current assets 307,578 246,983 355,113  
Property and equipment (net) 1,588,699 1,585,772 1,580,510  
Investment In Park 0 0 0  
Goodwill 182,004 183,830 185,010  
Other intangibles, net 37,131 38,064 38,532  
Deferred tax asset 0 0 0  
Other Assets 13,536 9,510 17,407  
Total Assets 2,128,948 2,064,159 2,176,572  
Current Liabilities:        
Current maturities of long-term debt 3,750      
Accounts payable 32,989 24,621 33,710  
Deferred revenue 102,326 86,131 83,340  
Accrued interest 21,893 8,124 23,928  
Accrued taxes 48,372 43,975 78,657  
Accrued salaries, wages and benefits 30,578 18,740 30,666  
Self-insurance reserves 25,923 25,107 27,549  
Other accrued liabilities 22,232 18,796 20,562  
Total current liabilities 288,063 225,494 298,412  
Deferred Tax Liability 74,637 74,798 112,671  
Derivative Liability   8,722 14,849  
Other Liabilities 16,292 11,684 15,732  
Long-Term Debt:        
Term debt 720,846 723,788 723,385  
Notes 937,440 936,727 936,241  
Total long-term debt 1,658,286 1,660,515 1,659,626  
Equity 91,670 82,946 75,282  
Total Liabilities and Partners' Equity 2,128,948 2,064,159 2,176,572  
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 293 164 275  
Total current assets 293 164 275  
Property and equipment (net) 0 0 0  
Investment In Park 648,414 588,684 566,548  
Goodwill 674 674 674  
Other intangibles, net 0 0 0  
Deferred tax asset 0 0 0  
Other Assets 1,197 0 0  
Total Assets 650,578 589,522 567,497  
Current Liabilities:        
Current maturities of long-term debt 0      
Accounts payable 553,952 497,558 478,416  
Deferred revenue 0 0 0  
Accrued interest 113 27 292  
Accrued taxes 1,551 352 1,589  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Other accrued liabilities 3,292 3,406 2,985  
Total current liabilities 558,908 501,343 483,282  
Deferred Tax Liability 0 0 0  
Derivative Liability   5,233 8,933  
Other Liabilities 0 0 0  
Long-Term Debt:        
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity 91,670 82,946 75,282  
Total Liabilities and Partners' Equity 650,578 589,522 567,497  
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Current Assets:        
Cash and cash equivalents 116,511 81,582 160,593 58,178
Receivables 895,263 857,205 837,594  
Inventories 34,289 27,828 31,817  
Other current assets 19,546 10,983 16,829  
Total current assets 1,065,609 977,598 1,046,833  
Property and equipment (net) 1,409,366 1,403,264 1,396,463  
Investment In Park 246,968 234,238 222,953  
Goodwill 119,605 119,605 119,606  
Other intangibles, net 23,368 23,887 24,089  
Deferred tax asset 0 0 0  
Other Assets 9,374 9,470 17,354  
Total Assets 2,874,290 2,768,062 2,827,298  
Current Liabilities:        
Current maturities of long-term debt 3,094      
Accounts payable 30,155 18,610 26,141  
Deferred revenue 92,929 79,894 76,464  
Accrued interest 14,104 6,024 14,232  
Accrued taxes 11,011 73,224 74,224  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 13,829 12,542 13,734  
Other accrued liabilities 11,559 10,139 9,306  
Total current liabilities 176,681 200,433 214,101  
Deferred Tax Liability 81,945 81,945 125,350  
Derivative Liability   0 0  
Other Liabilities 14,934 10,811 14,073  
Long-Term Debt:        
Term debt 594,046 596,351 595,983  
Notes 491,594 491,571 491,367  
Total long-term debt 1,085,640 1,087,922 1,087,350  
Equity 1,515,090 1,386,951 1,386,424  
Total Liabilities and Partners' Equity 2,874,290 2,768,062 2,827,298  
June 2014 Notes [Member] | Eliminations [Member]        
Current Assets:        
Cash and cash equivalents (3,633) (1,095) (2,694) (1,025)
Receivables (885,049) (836,241) (819,734)  
Inventories 0 0 0  
Other current assets (2,728) (29,601) (12,066)  
Total current assets (891,410) (866,937) (834,494)  
Property and equipment (net) 0 0 0  
Investment In Park (2,360,178) (2,106,694) (2,030,822)  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset (19,870) (20,956) (32,190)  
Other Assets 0 0 0  
Total Assets (3,271,458) (2,994,587) (2,897,506)  
Current Liabilities:        
Current maturities of long-term debt 0      
Accounts payable (888,682) (837,336) (822,428)  
Deferred revenue 0 0 0  
Accrued interest 0 0 0  
Accrued taxes (2,728) (29,601) (12,066)  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0  
Other accrued liabilities 0 0 0  
Total current liabilities (891,410) (866,937) (834,494)  
Deferred Tax Liability (19,870) (20,956) (32,190)  
Derivative Liability   0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity (2,360,178) (2,106,694) (2,030,822)  
Total Liabilities and Partners' Equity (3,271,458) (2,994,587) (2,897,506)  
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 991 1,184 1,285  
Inventories 0 0 0  
Other current assets 1,170 28,297 12,843  
Total current assets 2,161 29,481 14,128  
Property and equipment (net) 811 835 842  
Investment In Park 1,205,086 1,045,640 1,016,857  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset 19,870 20,956 32,190  
Other Assets 2,926 0 0  
Total Assets 1,230,854 1,096,912 1,064,017  
Current Liabilities:        
Current maturities of long-term debt 656      
Accounts payable 334,696 344,410 345,150  
Deferred revenue 0 0 0  
Accrued interest 75 18 195  
Accrued taxes 38,538 0 0  
Accrued salaries, wages and benefits 28,162 17,498 28,306  
Self-insurance reserves 10,459 10,947 12,090  
Other accrued liabilities 6,796 5,094 7,772  
Total current liabilities 419,382 377,967 393,513  
Deferred Tax Liability 0 0 0  
Derivative Liability   3,489 5,916  
Other Liabilities 968 873 1,398  
Long-Term Debt:        
Term debt 126,800 127,437 127,402  
Notes 0 0 0  
Total long-term debt 126,800 127,437 127,402  
Equity 683,704 587,146 535,788  
Total Liabilities and Partners' Equity 1,230,854 1,096,912 1,064,017  
June 2014 Notes [Member] | Co-Issuer Subsidiary (Cedar Canada) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 77,878 85,758 92,047 65,563
Receivables 47,193 15,574 33,158  
Inventories 2,260 1,891 2,423  
Other current assets 3,594 3,454 743  
Total current assets 130,925 106,677 128,371  
Property and equipment (net) 178,522 181,673 183,205  
Investment In Park 259,710 238,132 224,464  
Goodwill 61,725 63,551 64,730  
Other intangibles, net 13,763 14,177 14,443  
Deferred tax asset 0 0 0  
Other Assets 39 40 53  
Total Assets 644,684 604,250 615,266  
Current Liabilities:        
Current maturities of long-term debt 0      
Accounts payable 2,868 1,379 6,431  
Deferred revenue 9,397 6,237 6,876  
Accrued interest 7,601 2,055 9,209  
Accrued taxes 0 0 14,910  
Accrued salaries, wages and benefits 2,416 1,242 2,360  
Self-insurance reserves 1,635 1,618 1,725  
Other accrued liabilities 585 157 499  
Total current liabilities 24,502 12,688 42,010  
Deferred Tax Liability 12,562 13,809 19,511  
Derivative Liability   0 0  
Other Liabilities 390 0 261  
Long-Term Debt:        
Term debt 0 0 0  
Notes 445,846 445,156 444,874  
Total long-term debt 445,846 445,156 444,874  
Equity 161,384 132,597 108,610  
Total Liabilities and Partners' Equity 644,684 604,250 615,266  
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 293 164 275  
Total current assets 293 164 275  
Property and equipment (net) 0 0 0  
Investment In Park 648,414 588,684 566,548  
Goodwill 674 674 674  
Other intangibles, net 0 0 0  
Deferred tax asset 0 0 0  
Other Assets 1,197 0 0  
Total Assets 650,578 589,522 567,497  
Current Liabilities:        
Current maturities of long-term debt 0      
Accounts payable 553,952 497,558 478,416  
Deferred revenue 0 0 0  
Accrued interest 113 27 292  
Accrued taxes 1,551 352 1,589  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Other accrued liabilities 3,292 3,406 2,985  
Total current liabilities 558,908 501,343 483,282  
Deferred Tax Liability 0 0 0  
Derivative Liability   5,233 8,933  
Other Liabilities 0 0 0  
Long-Term Debt:        
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity 91,670 82,946 75,282  
Total Liabilities and Partners' Equity 650,578 589,522 567,497  
April 2017 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Current Assets:        
Cash and cash equivalents 1,188 1,152 1,689 353
Receivables 858,552 831,075 805,545  
Inventories 6,084 5,300 5,659  
Other current assets 3,675 1,642 3,955  
Total current assets 869,499 839,169 816,848  
Property and equipment (net) 1,409,366 1,403,264 1,396,463  
Investment In Park 246,968 234,237 222,953  
Goodwill 111,217 111,218 111,218  
Other intangibles, net 23,368 23,887 24,089  
Deferred tax asset 0 0 0  
Other Assets 9,062 9,068 16,907  
Total Assets 2,669,480 2,620,843 2,588,478  
Current Liabilities:        
Current maturities of long-term debt 0      
Accounts payable 6,825 5,038 5,047  
Deferred revenue 26,587 20,587 23,344  
Accrued interest 0 0 0  
Accrued taxes 1,442 67,048 65,200  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 1,973 2,386 2,209  
Other accrued liabilities 4,622 4,490 4,584  
Total current liabilities 41,449 99,549 100,384  
Deferred Tax Liability 81,945 81,945 125,350  
Derivative Liability   0 0  
Other Liabilities 11,630 10,691 11,992  
Long-Term Debt:        
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity 2,534,456 2,428,658 2,350,752  
Total Liabilities and Partners' Equity 2,669,480 2,620,843 2,588,478  
April 2017 Notes [Member] | Eliminations [Member]        
Current Assets:        
Cash and cash equivalents (3,633) (1,095) (2,694) (1,025)
Receivables (885,049) (836,241) (819,734)  
Inventories 0 0 0  
Other current assets (2,728) (29,601) (12,066)  
Total current assets (891,410) (866,937) (834,494)  
Property and equipment (net) 0 0 0  
Investment In Park (3,850,844) (3,499,454) (3,401,117)  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset (19,870) (20,956) (32,190)  
Other Assets 0 0 0  
Total Assets (4,762,124) (4,387,347) (4,267,801)  
Current Liabilities:        
Current maturities of long-term debt 0      
Accounts payable (888,682) (837,336) (822,428)  
Deferred revenue 0 0 0  
Accrued interest 0 0 0  
Accrued taxes (2,728) (29,601) (12,066)  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Other accrued liabilities 0 0 0  
Total current liabilities (891,410) (866,937) (834,494)  
Deferred Tax Liability (19,870) (20,956) (32,190)  
Derivative Liability   0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity (3,850,844) (3,499,454) (3,401,117)  
Total Liabilities and Partners' Equity (4,762,124) (4,387,347) (4,267,801)  
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 991 1,184 1,285  
Inventories 0 0 0  
Other current assets 1,170 28,297 12,843  
Total current assets 2,161 29,481 14,128  
Property and equipment (net) 811 835 842  
Investment In Park 1,205,086 1,045,640 1,016,857  
Goodwill 0 0 0  
Other intangibles, net 0 0 0  
Deferred tax asset 19,870 20,956 32,190  
Other Assets 2,926 0 0  
Total Assets 1,230,854 1,096,912 1,064,017  
Current Liabilities:        
Current maturities of long-term debt 656      
Accounts payable 334,696 344,410 345,150  
Deferred revenue 0 0 0  
Accrued interest 75 18 195  
Accrued taxes 38,538 0 0  
Accrued salaries, wages and benefits 28,162 17,498 28,306  
Self-insurance reserves 10,459 10,947 12,090  
Other accrued liabilities 6,796 5,094 7,772  
Total current liabilities 419,382 377,967 393,513  
Deferred Tax Liability 0 0 0  
Derivative Liability   3,489 5,916  
Other Liabilities 968 873 1,398  
Long-Term Debt:        
Term debt 126,800 127,437 127,402  
Notes 0 0 0  
Total long-term debt 126,800 127,437 127,402  
Equity 683,704 587,146 535,788  
Total Liabilities and Partners' Equity 1,230,854 1,096,912 1,064,017  
April 2017 Notes [Member] | Co-Issuer Subsidiary (Cedar Canada) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 77,878 85,758 92,047 65,563
Receivables 47,193 15,574 33,158  
Inventories 2,260 1,891 2,423  
Other current assets 3,594 3,454 743  
Total current assets 130,925 106,677 128,371  
Property and equipment (net) 178,522 181,673 183,205  
Investment In Park 259,710 238,132 224,464  
Goodwill 61,725 63,551 64,730  
Other intangibles, net 13,763 14,177 14,443  
Deferred tax asset 0 0 0  
Other Assets 39 40 53  
Total Assets 644,684 604,250 615,266  
Current Liabilities:        
Current maturities of long-term debt 0      
Accounts payable 2,868 1,379 6,431  
Deferred revenue 9,397 6,237 6,876  
Accrued interest 7,601 2,055 9,209  
Accrued taxes 0 0 14,910  
Accrued salaries, wages and benefits 2,416 1,242 2,360  
Self-insurance reserves 1,635 1,618 1,725  
Other accrued liabilities 585 157 499  
Total current liabilities 24,502 12,688 42,010  
Deferred Tax Liability 12,562 13,809 19,511  
Derivative Liability   0 0  
Other Liabilities 390 0 261  
Long-Term Debt:        
Term debt 0 0 0  
Notes 445,846 445,156 444,874  
Total long-term debt 445,846 445,156 444,874  
Equity 161,384 132,597 108,610  
Total Liabilities and Partners' Equity 644,684 604,250 615,266  
April 2017 Notes [Member] | Co-Issuer Subsidiary (Millennium) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]        
Current Assets:        
Cash and cash equivalents 115,323 80,430 158,904 $ 57,825
Receivables 36,711 26,130 32,049  
Inventories 28,205 22,528 26,158  
Other current assets 15,871 9,341 12,874  
Total current assets 196,110 138,429 229,985  
Property and equipment (net) 0 0 0  
Investment In Park 1,490,666 1,392,761 1,370,295  
Goodwill 8,388 8,387 8,388  
Other intangibles, net 0 0 0  
Deferred tax asset 0 0 0  
Other Assets 312 402 447  
Total Assets 1,695,476 1,539,979 1,609,115  
Current Liabilities:        
Current maturities of long-term debt 3,094      
Accounts payable 23,330 13,572 21,094  
Deferred revenue 66,342 59,307 53,120  
Accrued interest 14,104 6,024 14,232  
Accrued taxes 9,569 6,176 9,024  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 11,856 10,156 11,525  
Other accrued liabilities 6,937 5,649 4,722  
Total current liabilities 135,232 100,884 113,717  
Deferred Tax Liability 0 0 0  
Derivative Liability   0 0  
Other Liabilities 3,304 120 2,081  
Long-Term Debt:        
Term debt 594,046 596,351 595,983  
Notes 491,594 491,571 491,367  
Total long-term debt 1,085,640 1,087,922 1,087,350  
Equity 471,300 351,053 405,967  
Total Liabilities and Partners' Equity $ 1,695,476 $ 1,539,979 $ 1,609,115