XML 64 R52.htm IDEA: XBRL DOCUMENT v3.19.2
Consolidating Financial Information of Guarantors and Issuers (Balance Sheet) (Details) - USD ($)
$ in Thousands
Jun. 30, 2019
Mar. 31, 2019
Jan. 01, 2019
Dec. 31, 2018
Jun. 24, 2018
Mar. 25, 2018
Dec. 31, 2017
Current Assets:              
Cash and cash equivalents $ 324,742     $ 105,349 $ 60,119    
Receivables 89,546     51,518 85,379    
Inventories 46,860     30,753 47,000    
Other current assets 38,434     12,589 40,644    
Total current assets 499,582     200,209 233,142    
Property and equipment (net) 1,799,466     1,599,438 1,618,998    
Investment in Park 0     0 0    
Goodwill 181,199     178,719 180,186   $ 183,830
Other Intangibles, net 36,696     36,376 36,991    
Deferred Tax Asset 0     0      
Right-of-Use Asset 4,354     0 0    
Other Assets 11,509     9,441 9,899    
Total Assets 2,532,806     2,024,183 2,079,216    
Current Liabilities:              
Current maturities of long-term debt 7,500     5,625 1,875    
Accounts payable 49,284     23,314 49,551    
Deferred revenue 217,242   $ 107,100 107,074 211,173    
Accrued interest 8,176     7,927 9,265    
Accrued taxes 16,276     29,591 12,740    
Accrued salaries, wages and benefits 21,706     18,786 26,228    
Self-insurance reserves 21,427     24,021 25,272    
Other accrued liabilities 18,137     18,381 24,395    
Total current liabilities 359,748     234,719 360,499    
Deferred Tax Liability 88,854     81,717 93,474    
Derivative Liability 23,862     6,705 0    
Lease Liability 2,365     0 0    
Other Liabilities 10,302     11,058 10,982    
Long-Term Debt:              
Revolving credit loans 0     0 25,000    
Term debt 716,828     719,507 722,186    
Notes 1,431,047     938,061 937,146    
Total long-term debt 2,147,875     1,657,568 1,684,332    
Equity (100,200) $ (109,598)   32,416 (70,071) $ (50,963) $ 82,946
Total Liabilities and Partners' Equity 2,532,806     2,024,183 2,079,216    
2024 U.S. fixed rate notes at 5.375%[Member] | Reportable Legal Entities [Member] | Parent Company [Member]              
Current Assets:              
Cash and cash equivalents 0     0 0    
Receivables 0     0 0    
Inventories 0     0 0    
Other current assets 400     179 398    
Total current assets 400     179 398    
Property and equipment (net) 0     0 0    
Investment in Park 524,449     601,706 476,659    
Goodwill 674     674 674    
Other Intangibles, net 0     0 0    
Deferred Tax Asset 0     0      
Right-of-Use Asset 0            
Other Assets 0     0 74    
Total Assets 525,523     602,559 477,805    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable 616,886     565,472 542,730    
Deferred revenue 0     0 0    
Accrued interest 6     1 137    
Accrued taxes 2,176     443 1,453    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 0     0 0    
Other accrued liabilities 2,629     3,318 3,556    
Total current liabilities 621,697     569,234 547,876    
Deferred Tax Liability 0     0 0    
Derivative Liability 4,026     909      
Lease Liability 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 (100,200)     32,416 (70,071)    
Total Liabilities and Partners' Equity 525,523     602,559 477,805    
2024 U.S. fixed rate notes at 5.375%[Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]              
Current Assets:              
Cash and cash equivalents 292,717     32,715 21,874    
Receivables 1,018,249     938,397 869,175    
Inventories 43,056     28,618 43,179    
Other current assets 34,453     10,544 36,476    
Total current assets 1,388,475     1,010,274 970,704    
Property and equipment (net) 1,612,103     1,426,292 1,443,217    
Investment in Park 203,690     218,575 186,540    
Goodwill 119,606     119,605 119,605    
Other Intangibles, net 23,114     23,346 23,629    
Deferred Tax Asset 0     0      
Right-of-Use Asset 4,262            
Other Assets 11,471     9,405 9,320    
Total Assets 3,362,721     2,807,497 2,753,015    
Current Liabilities:              
Current maturities of long-term debt 6,187     4,641 1,547    
Accounts payable 40,272     18,620 39,950    
Deferred revenue 192,185     98,614 190,223    
Accrued interest 6,211     5,871 7,465    
Accrued taxes 34,576     27,487 9,571    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 10,427     12,374 13,435    
Other accrued liabilities 8,899     10,024 13,155    
Total current liabilities 298,757     177,631 275,346    
Deferred Tax Liability 87,516     87,516 81,945    
Derivative Liability 0     0      
Lease Liability 2,292            
Other Liabilities 9,645     9,889 10,143    
Long-Term Debt:              
Revolving credit loans         25,000    
Term debt 590,853     592,982 595,111    
Notes 984,604     491,820 491,356    
Total long-term debt 1,575,457     1,084,802 1,111,467    
Equity 1,389,054     1,447,659 1,274,114    
Total Liabilities and Partners' Equity 3,362,721     2,807,497 2,753,015    
2024 U.S. fixed rate notes at 5.375%[Member] | Eliminations [Member]              
Current Assets:              
Cash and cash equivalents (2,495)     (692) (689)    
Receivables (967,038)     (922,469) (851,114)    
Inventories 0     0 0    
Other current assets (20,476)     (5,007) (1,952)    
Total current assets (990,009)     (928,168) (853,755)    
Property and equipment (net) 0     0 0    
Investment in Park (2,157,591)     (2,265,088) (1,916,125)    
Goodwill 0     0 0    
Other Intangibles, net 0     0 0    
Deferred Tax Asset (12,733)     (18,224)      
Right-of-Use Asset 0            
Other Assets 0     0 0    
Total Assets (3,160,333)     (3,211,480) (2,769,880)    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable (969,533)     (923,161) (851,803)    
Deferred revenue 0     0 0    
Accrued interest 0     0 0    
Accrued taxes (20,476)     (5,007) (1,952)    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 0     0    
Other accrued liabilities 0     0 0    
Total current liabilities (990,009)     (928,168) (853,755)    
Deferred Tax Liability (12,733)     (18,224) 0    
Derivative Liability 0     0      
Lease Liability 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 (2,157,591)     (2,265,088) (1,916,125)    
Total Liabilities and Partners' Equity (3,160,333)     (3,211,480) (2,769,880)    
2024 U.S. fixed rate notes at 5.375%[Member] | Co-Issuer Subsidiary (Magnum) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]              
Current Assets:              
Cash and cash equivalents 0     0 0    
Receivables 1,214     1,093 1,198    
Inventories 0     0 0    
Other current assets 14,347     1,411 3,293    
Total current assets 15,561     2,504 4,491    
Property and equipment (net) 785     802 819    
Investment in Park 1,160,193     1,182,345 1,009,725    
Goodwill 0     0 0    
Other Intangibles, net 0     0 0    
Deferred Tax Asset 12,733     18,224      
Right-of-Use Asset 0            
Other Assets 0     0 467    
Total Assets 1,189,272     1,203,875 1,015,502    
Current Liabilities:              
Current maturities of long-term debt 1,313     984 328    
Accounts payable 356,792     359,953 313,605    
Deferred revenue 0     0 0    
Accrued interest 4     1 92    
Accrued taxes 0     6,668 0    
Accrued salaries, wages and benefits 19,642     17,552 23,837    
Self-insurance reserves 9,541     10,214 10,355    
Other accrued liabilities 5,959     4,903 7,014    
Total current liabilities 393,251     400,275 355,231    
Deferred Tax Liability 0     0 22    
Derivative Liability 19,836     5,796      
Lease Liability 0            
Other Liabilities 657     1,169 839    
Long-Term Debt:              
Revolving credit loans         0    
Term debt 125,975     126,525 127,075    
Notes 0     0 0    
Total long-term debt 125,975     126,525 127,075    
Equity 649,553     670,110 532,335    
Total Liabilities and Partners' Equity 1,189,272     1,203,875 1,015,502    
2024 U.S. fixed rate notes at 5.375%[Member] | Co-Issuer Subsidiary (Cedar Canada) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]              
Current Assets:              
Cash and cash equivalents 34,520     73,326 38,934    
Receivables 37,121     34,497 66,120    
Inventories 3,804     2,135 3,821    
Other current assets 9,710     5,462 2,429    
Total current assets 85,155     115,420 111,304    
Property and equipment (net) 186,578     172,344 174,962    
Investment in Park 269,259     262,462 243,201    
Goodwill 60,919     58,440 59,907    
Other Intangibles, net 13,582     13,030 13,362    
Deferred Tax Asset 0     0      
Right-of-Use Asset 92            
Other Assets 38     36 38    
Total Assets 615,623     621,732 602,774    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable 4,867     2,430 5,069    
Deferred revenue 25,057     8,460 20,950    
Accrued interest 1,955     2,054 1,571    
Accrued taxes 0     0 3,668    
Accrued salaries, wages and benefits 2,064     1,234 2,391    
Self-insurance reserves 1,459     1,433 1,482    
Other accrued liabilities 650     136 670    
Total current liabilities 36,052     15,747 35,801    
Deferred Tax Liability 14,071     12,425 11,507    
Derivative Liability 0     0      
Lease Liability 73            
Other Liabilities 0     0 0    
Long-Term Debt:              
Revolving credit loans         0    
Term debt 0     0 0    
Notes 446,443     446,241 445,790    
Total long-term debt 446,443     446,241 445,790    
Equity 118,984     147,319 109,676    
Total Liabilities and Partners' Equity 615,623     621,732 602,774    
2027 and 2029 Senior Notes [Member] | Reportable Legal Entities [Member] | Parent Company [Member]              
Current Assets:              
Cash and cash equivalents 0     0 0    
Receivables 0     0 0    
Inventories 0     0 0    
Other current assets 400     179 398    
Total current assets 400     179 398    
Property and equipment (net) 0     0 0    
Investment in Park 524,449     601,706 476,659    
Goodwill 674     674 674    
Other Intangibles, net 0     0 0    
Deferred Tax Asset 0     0      
Right-of-Use Asset 0            
Other Assets 0     0 74    
Total Assets 525,523     602,559 477,805    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable 616,886     565,472 542,730    
Deferred revenue 0     0 0    
Accrued interest 6     1 137    
Accrued taxes 2,176     443 1,453    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 0     0 0    
Other accrued liabilities 2,629     3,318 3,556    
Total current liabilities 621,697     569,234 547,876    
Deferred Tax Liability 0     0 0    
Derivative Liability 4,026     909      
Lease Liability 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 (100,200)     32,416 (70,071)    
Total Liabilities and Partners' Equity 525,523     602,559 477,805    
2027 and 2029 Senior Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]              
Current Assets:              
Cash and cash equivalents 4,782     2,052 2,860    
Receivables 957,762     902,155 813,742    
Inventories 7,429     5,216 7,836    
Other current assets 5,079     1,564 5,877    
Total current assets 975,052     910,987 830,315    
Property and equipment (net) 1,612,103     1,426,292 1,443,217    
Investment in Park 203,690     218,574 186,539    
Goodwill 111,218     111,217 111,217    
Other Intangibles, net 23,114     23,346 23,629    
Deferred Tax Asset 0     0      
Right-of-Use Asset 491            
Other Assets 8,988     8,988 9,069    
Total Assets 2,934,656     2,699,404 2,603,986    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable 7,804     3,625 6,557    
Deferred revenue 44,429     24,552 48,951    
Accrued interest 0     0 0    
Accrued taxes 25,703     19,400 2,056    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 1,724     2,066 2,087    
Other accrued liabilities 2,028     4,553 4,164    
Total current liabilities 81,688     54,196 63,815    
Deferred Tax Liability 87,516     87,516 81,945    
Derivative Liability 0     0      
Lease Liability 300            
Other Liabilities 9,558     9,802 10,056    
Long-Term Debt:              
Revolving credit loans         0    
Term debt 0     0 0    
Notes 0     0 0    
Total long-term debt 0     0 0    
Equity 2,755,594     2,547,890 2,448,170    
Total Liabilities and Partners' Equity 2,934,656     2,699,404 2,603,986    
2027 and 2029 Senior Notes [Member] | Eliminations [Member]              
Current Assets:              
Cash and cash equivalents (2,495)     (692) (689)    
Receivables (967,038)     (922,469) (851,114)    
Inventories 0     0 0    
Other current assets (20,476)     (5,007) (1,952)    
Total current assets (990,009)     (928,168) (853,755)    
Property and equipment (net) 0     0 0    
Investment in Park (3,904,955)     (3,782,984) (3,381,080)    
Goodwill 0     0 0    
Other Intangibles, net 0     0 0    
Deferred Tax Asset (12,733)     (18,224)      
Right-of-Use Asset 0            
Other Assets 0     0 0    
Total Assets (4,907,697)     (4,729,376) (4,234,835)    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable (969,533)     (923,161) (851,803)    
Deferred revenue 0     0 0    
Accrued interest 0     0 0    
Accrued taxes (20,476)     (5,007) (1,952)    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 0     0 0    
Other accrued liabilities 0     0 0    
Total current liabilities (990,009)     (928,168) (853,755)    
Deferred Tax Liability (12,733)     (18,224) 0    
Derivative Liability 0     0      
Lease Liability 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 (3,904,955)     (3,782,984) (3,381,080)    
Total Liabilities and Partners' Equity (4,907,697)     (4,729,376) (4,234,835)    
2027 and 2029 Senior Notes [Member] | Co-Issuer Subsidiary (Magnum) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]              
Current Assets:              
Cash and cash equivalents 0     0 0    
Receivables 1,214     1,093 1,198    
Inventories 0     0 0    
Other current assets 14,347     1,411 3,293    
Total current assets 15,561     2,504 4,491    
Property and equipment (net) 785     802 819    
Investment in Park 1,160,193     1,182,345 1,009,725    
Goodwill 0     0 0    
Other Intangibles, net 0     0 0    
Deferred Tax Asset 12,733     18,224      
Right-of-Use Asset 0            
Other Assets 0     0 467    
Total Assets 1,189,272     1,203,875 1,015,502    
Current Liabilities:              
Current maturities of long-term debt 1,313     984 328    
Accounts payable 356,792     359,953 313,605    
Deferred revenue 0     0 0    
Accrued interest 4     1 92    
Accrued taxes 0     6,668 0    
Accrued salaries, wages and benefits 19,642     17,552 23,837    
Self-insurance reserves 9,541     10,214 10,355    
Other accrued liabilities 5,959     4,903 7,014    
Total current liabilities 393,251     400,275 355,231    
Deferred Tax Liability 0     0 22    
Derivative Liability 19,836     5,796      
Lease Liability 0            
Other Liabilities 657     1,169 839    
Long-Term Debt:              
Revolving credit loans         0    
Term debt 125,975     126,525 127,075    
Notes 0     0 0    
Total long-term debt 125,975     126,525 127,075    
Equity 649,553     670,110 532,335    
Total Liabilities and Partners' Equity 1,189,272     1,203,875 1,015,502    
2027 and 2029 Senior Notes [Member] | Co-Issuer Subsidiary (Cedar Canada) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]              
Current Assets:              
Cash and cash equivalents 34,520     73,326 38,934    
Receivables 37,121     34,497 66,120    
Inventories 3,804     2,135 3,821    
Other current assets 9,710     5,462 2,429    
Total current assets 85,155     115,420 111,304    
Property and equipment (net) 186,578     172,344 174,962    
Investment in Park 269,259     262,462 243,201    
Goodwill 60,919     58,440 59,907    
Other Intangibles, net 13,582     13,030 13,362    
Deferred Tax Asset 0     0      
Right-of-Use Asset 92            
Other Assets 38     36 38    
Total Assets 615,623     621,732 602,774    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable 4,867     2,430 5,069    
Deferred revenue 25,057     8,460 20,950    
Accrued interest 1,955     2,054 1,571    
Accrued taxes 0     0 3,668    
Accrued salaries, wages and benefits 2,064     1,234 2,391    
Self-insurance reserves 1,459     1,433 1,482    
Other accrued liabilities 650     136 670    
Total current liabilities 36,052     15,747 35,801    
Deferred Tax Liability 14,071     12,425 11,507    
Derivative Liability 0     0      
Lease Liability 73            
Other Liabilities 0     0 0    
Long-Term Debt:              
Revolving credit loans         0    
Term debt 0     0 0    
Notes 446,443     446,241 445,790    
Total long-term debt 446,443     446,241 445,790    
Equity 118,984     147,319 109,676    
Total Liabilities and Partners' Equity 615,623     621,732 602,774    
2027 and 2029 Senior Notes [Member] | Co-Issuer Subsidiary (Millennium) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]              
Current Assets:              
Cash and cash equivalents 287,935     30,663 19,014    
Receivables 60,487     36,242 55,433    
Inventories 35,627     23,402 35,343    
Other current assets 29,374     8,980 30,599    
Total current assets 413,423     99,287 140,389    
Property and equipment (net) 0     0 0    
Investment in Park 1,747,364     1,517,897 1,464,956    
Goodwill 8,388     8,388 8,388    
Other Intangibles, net 0     0 0    
Deferred Tax Asset 0     0      
Right-of-Use Asset 3,771            
Other Assets 2,483     417 251    
Total Assets 2,175,429     1,625,989 1,613,984    
Current Liabilities:              
Current maturities of long-term debt 6,187     4,641 1,547    
Accounts payable 32,468     14,995 33,393    
Deferred revenue 147,756     74,062 141,272    
Accrued interest 6,211     5,871 7,465    
Accrued taxes 8,873     8,087 7,515    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 8,703     10,308 11,348    
Other accrued liabilities 6,871     5,471 8,991    
Total current liabilities 217,069     123,435 211,531    
Deferred Tax Liability 0     0 0    
Derivative Liability 0     0      
Lease Liability 1,992            
Other Liabilities 87     87 87    
Long-Term Debt:              
Revolving credit loans         25,000    
Term debt 590,853     592,982 595,111    
Notes 984,604     491,820 491,356    
Total long-term debt 1,575,457     1,084,802 1,111,467    
Equity 380,824     417,665 290,899    
Total Liabilities and Partners' Equity $ 2,175,429     $ 1,625,989 $ 1,613,984