XML 51 R52.htm IDEA: XBRL DOCUMENT v3.19.3
Consolidating Financial Information of Guarantors and Issuers (Balance Sheet) (Details) - USD ($)
$ in Thousands
Sep. 29, 2019
Jun. 30, 2019
Jan. 01, 2019
Dec. 31, 2018
Sep. 23, 2018
Jun. 24, 2018
Dec. 31, 2017
Current Assets:              
Cash and cash equivalents $ 258,116     $ 105,349 $ 190,756    
Receivables 68,754     51,518 58,398    
Inventories 37,734     30,753 36,549    
Other current assets 20,196     12,589 21,875    
Total current assets 384,800     200,209 307,578    
Property and equipment (net) 1,832,331     1,599,438 1,588,699    
Investment in Park 0     0 0    
Goodwill 358,451     178,719 182,004   $ 183,830
Other Intangibles, net 59,693     36,376 37,131    
Deferred Tax Asset 0     0 0    
Right-of-Use Asset 11,067     0 0    
Other Assets 11,669     9,441 13,536    
Total Assets 2,658,011     2,024,183 2,128,948    
Current Liabilities:              
Current maturities of long-term debt 7,500     5,625 3,750    
Accounts payable 32,928     23,314 32,989    
Deferred revenue 130,265   $ 107,100 107,074 102,326    
Accrued interest 30,181     7,927 21,893    
Accrued taxes 48,265     29,591 48,372    
Accrued salaries, wages and benefits 39,206     18,786 30,578    
Self-insurance reserves 23,837     24,021 25,923    
Other accrued liabilities 17,297     18,381 22,232    
Total current liabilities 329,479     234,719 288,063    
Deferred Tax Liability 82,658     81,717 74,637    
Derivative Liability 27,773     6,705 0    
Lease Liability 7,440     0 0    
Other Liabilities 18,966     11,058 16,292    
Long-Term Debt:              
Term debt 717,364     719,507 720,846    
Notes 1,431,612     938,061 937,440    
Total long-term debt 2,148,976     1,657,568 1,658,286    
Equity 42,719 $ (100,200)   32,416 91,670 $ (70,071) $ 82,946
Total Liabilities and Partners' Equity 2,658,011     2,024,183 2,128,948    
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 290     179 293    
Total current assets 290     179 293    
Property and equipment (net) 0     0 0    
Investment in Park 681,560     601,706 648,414    
Goodwill 674     674 674    
Other Intangibles, net 0     0 0    
Deferred Tax Asset 0     0 0    
Right-of-Use Asset 0            
Other Assets 0     0 1,197    
Total Assets 682,524     602,559 650,578    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable 630,144     565,472 553,952    
Deferred revenue 0     0 0    
Accrued interest 136     1 113    
Accrued taxes 1,955     443 1,551    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 0     0 0    
Other accrued liabilities 3,524     3,318 3,292    
Total current liabilities 635,759     569,234 558,908    
Deferred Tax Liability 0     0 0    
Derivative Liability 4,046     909      
Lease Liability 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 42,719     32,416 91,670    
Total Liabilities and Partners' Equity 682,524     602,559 650,578    
2024 U.S. fixed rate notes at 5.375%[Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]              
Current Assets:              
Cash and cash equivalents 186,076     32,715 116,511    
Receivables 1,065,774     938,397 895,263    
Inventories 35,118     28,618 34,289    
Other current assets 18,067     10,544 19,546    
Total current assets 1,305,035     1,010,274 1,065,609    
Property and equipment (net) 1,651,137     1,426,292 1,409,366    
Investment in Park 264,426     218,575 246,968    
Goodwill 297,599     119,605 119,605    
Other Intangibles, net 46,278     23,346 23,368    
Deferred Tax Asset 0     0 0    
Right-of-Use Asset 10,984            
Other Assets 11,631     9,405 9,374    
Total Assets 3,587,090     2,807,497 2,874,290    
Current Liabilities:              
Current maturities of long-term debt 6,187     4,641 3,094    
Accounts payable 26,361     18,620 30,155    
Deferred revenue 117,921     98,614 92,929    
Accrued interest 21,955     5,871 14,104    
Accrued taxes 48,449     27,487 11,011    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 12,440     12,374 13,829    
Other accrued liabilities 8,999     10,024 11,559    
Total current liabilities 242,312     177,631 176,681    
Deferred Tax Liability 87,516     87,516 81,945    
Derivative Liability 0     0      
Lease Liability 7,372            
Other Liabilities 17,728     9,889 14,934    
Long-Term Debt:              
Term debt 591,336     592,982 594,046    
Notes 984,947     491,820 491,594    
Total long-term debt 1,576,283     1,084,802 1,085,640    
Equity 1,655,879     1,447,659 1,515,090    
Total Liabilities and Partners' Equity 3,587,090     2,807,497 2,874,290    
2024 U.S. fixed rate notes at 5.375%[Member] | Eliminations [Member]              
Current Assets:              
Cash and cash equivalents (586)     (692) (3,633)    
Receivables (1,032,810)     (922,469) (885,049)    
Inventories 0     0 0    
Other current assets (2,356)     (5,007) (2,728)    
Total current assets (1,035,752)     (928,168) (891,410)    
Property and equipment (net) 0     0 0    
Investment in Park (2,610,843)     (2,265,088) (2,360,178)    
Goodwill 0     0 0    
Other Intangibles, net 0     0 0    
Deferred Tax Asset (18,224)     (18,224) (19,870)    
Right-of-Use Asset 0            
Other Assets 0     0 0    
Total Assets (3,664,819)     (3,211,480) (3,271,458)    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable (1,033,396)     (923,161) (888,682)    
Deferred revenue 0     0 0    
Accrued interest 0     0 0    
Accrued taxes (2,356)     (5,007) (2,728)    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 0     0 0    
Other accrued liabilities 0     0 0    
Total current liabilities (1,035,752)     (928,168) (891,410)    
Deferred Tax Liability (18,224)     (18,224) (19,870)    
Derivative Liability 0     0      
Lease Liability 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 (2,610,843)     (2,265,088) (2,360,178)    
Total Liabilities and Partners' Equity (3,664,819)     (3,211,480) (3,271,458)    
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 1,013     1,093 991    
Inventories 0     0 0    
Other current assets 585     1,411 1,170    
Total current assets 1,598     2,504 2,161    
Property and equipment (net) 777     802 811    
Investment in Park 1,373,024     1,182,345 1,205,086    
Goodwill 0     0 0    
Other Intangibles, net 0     0 0    
Deferred Tax Asset 18,224     18,224 19,870    
Right-of-Use Asset 0            
Other Assets 0     0 2,926    
Total Assets 1,393,623     1,203,875 1,230,854    
Current Liabilities:              
Current maturities of long-term debt 1,313     984 656    
Accounts payable 406,621     359,953 334,696    
Deferred revenue 0     0 0    
Accrued interest 91     1 75    
Accrued taxes 217     6,668 38,538    
Accrued salaries, wages and benefits 35,923     17,552 28,162    
Self-insurance reserves 9,837     10,214 10,459    
Other accrued liabilities 4,276     4,903 6,796    
Total current liabilities 458,278     400,275 419,382    
Deferred Tax Liability 0     0 0    
Derivative Liability 23,727     5,796      
Lease Liability 0            
Other Liabilities 761     1,169 968    
Long-Term Debt:              
Term debt 126,028     126,525 126,800    
Notes 0     0 0    
Total long-term debt 126,028     126,525 126,800    
Equity 784,829     670,110 683,704    
Total Liabilities and Partners' Equity 1,393,623     1,203,875 1,230,854    
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 72,626     73,326 77,878    
Receivables 34,777     34,497 47,193    
Inventories 2,616     2,135 2,260    
Other current assets 3,610     5,462 3,594    
Total current assets 113,629     115,420 130,925    
Property and equipment (net) 180,417     172,344 178,522    
Investment in Park 291,833     262,462 259,710    
Goodwill 60,178     58,440 61,725    
Other Intangibles, net 13,415     13,030 13,763    
Deferred Tax Asset 0     0 0    
Right-of-Use Asset 83            
Other Assets 38     36 39    
Total Assets 659,593     621,732 644,684    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable 3,198     2,430 2,868    
Deferred revenue 12,344     8,460 9,397    
Accrued interest 7,999     2,054 7,601    
Accrued taxes 0     0 0    
Accrued salaries, wages and benefits 3,283     1,234 2,416    
Self-insurance reserves 1,560     1,433 1,635    
Other accrued liabilities 498     136 585    
Total current liabilities 28,882     15,747 24,502    
Deferred Tax Liability 13,366     12,425 12,562    
Derivative Liability 0     0      
Lease Liability 68            
Other Liabilities 477     0 390    
Long-Term Debt:              
Term debt 0     0 0    
Notes 446,665     446,241 445,846    
Total long-term debt 446,665     446,241 445,846    
Equity 170,135     147,319 161,384    
Total Liabilities and Partners' Equity 659,593     621,732 644,684    
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 290     179 293    
Total current assets 290     179 293    
Property and equipment (net) 0     0 0    
Investment in Park 681,560     601,706 648,414    
Goodwill 674     674 674    
Other Intangibles, net 0     0 0    
Deferred Tax Asset 0     0 0    
Right-of-Use Asset 0            
Other Assets 0     0 1,197    
Total Assets 682,524     602,559 650,578    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable 630,144     565,472 553,952    
Deferred revenue 0     0 0    
Accrued interest 136     1 113    
Accrued taxes 1,955     443 1,551    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 0     0 0    
Other accrued liabilities 3,524     3,318 3,292    
Total current liabilities 635,759     569,234 558,908    
Deferred Tax Liability 0     0 0    
Derivative Liability 4,046     909      
Lease Liability 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 42,719     32,416 91,670    
Total Liabilities and Partners' Equity 682,524     602,559 650,578    
2027 and 2029 Senior Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]              
Current Assets:              
Cash and cash equivalents 3,390     2,052 1,188    
Receivables 1,018,436     902,155 858,552    
Inventories 5,708     5,216 6,084    
Other current assets 3,450     1,564 3,675    
Total current assets 1,030,984     910,987 869,499    
Property and equipment (net) 1,651,137     1,426,292 1,409,366    
Investment in Park 264,426     218,574 246,968    
Goodwill 111,217     111,217 111,217    
Other Intangibles, net 46,278     23,346 23,368    
Deferred Tax Asset 0     0 0    
Right-of-Use Asset 427            
Other Assets 8,983     8,988 9,062    
Total Assets 3,113,452     2,699,404 2,669,480    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable 5,517     3,625 6,825    
Deferred revenue 24,959     24,552 26,587    
Accrued interest 0     0 0    
Accrued taxes 37,091     19,400 1,442    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 1,607     2,066 1,973    
Other accrued liabilities 2,028     4,553 4,622    
Total current liabilities 71,202     54,196 41,449    
Deferred Tax Liability 87,516     87,516 81,945    
Derivative Liability 0     0      
Lease Liability 258            
Other Liabilities 11,535     9,802 11,630    
Long-Term Debt:              
Term debt 0     0 0    
Notes 0     0 0    
Total long-term debt 0     0 0    
Equity 2,942,941     2,547,890 2,534,456    
Total Liabilities and Partners' Equity 3,113,452     2,699,404 2,669,480    
2027 and 2029 Senior Notes [Member] | Eliminations [Member]              
Current Assets:              
Cash and cash equivalents (586)     (692) (3,633)    
Receivables (1,032,810)     (922,469) (885,049)    
Inventories 0     0 0    
Other current assets (2,356)     (5,007) (2,728)    
Total current assets (1,035,752)     (928,168) (891,410)    
Property and equipment (net) 0     0 0    
Investment in Park (4,730,591)     (3,782,984) (3,850,844)    
Goodwill 0     0 0    
Other Intangibles, net 0     0 0    
Deferred Tax Asset (18,224)     (18,224) (19,870)    
Right-of-Use Asset 0            
Other Assets 0     0 0    
Total Assets (5,784,567)     (4,729,376) (4,762,124)    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable (1,033,396)     (923,161) (888,682)    
Deferred revenue 0     0 0    
Accrued interest 0     0 0    
Accrued taxes (2,356)     (5,007) (2,728)    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 0     0 0    
Other accrued liabilities 0     0 0    
Total current liabilities (1,035,752)     (928,168) (891,410)    
Deferred Tax Liability (18,224)     (18,224) (19,870)    
Derivative Liability 0     0      
Lease Liability 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 (4,730,591)     (3,782,984) (3,850,844)    
Total Liabilities and Partners' Equity (5,784,567)     (4,729,376) (4,762,124)    
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 1,013     1,093 991    
Inventories 0     0 0    
Other current assets 585     1,411 1,170    
Total current assets 1,598     2,504 2,161    
Property and equipment (net) 777     802 811    
Investment in Park 1,373,024     1,182,345 1,205,086    
Goodwill 0     0 0    
Other Intangibles, net 0     0 0    
Deferred Tax Asset 18,224     18,224 19,870    
Right-of-Use Asset 0            
Other Assets 0     0 2,926    
Total Assets 1,393,623     1,203,875 1,230,854    
Current Liabilities:              
Current maturities of long-term debt 1,313     984 656    
Accounts payable 406,621     359,953 334,696    
Deferred revenue 0     0 0    
Accrued interest 91     1 75    
Accrued taxes 217     6,668 38,538    
Accrued salaries, wages and benefits 35,923     17,552 28,162    
Self-insurance reserves 9,837     10,214 10,459    
Other accrued liabilities 4,276     4,903 6,796    
Total current liabilities 458,278     400,275 419,382    
Deferred Tax Liability 0     0 0    
Derivative Liability 23,727     5,796      
Lease Liability 0            
Other Liabilities 761     1,169 968    
Long-Term Debt:              
Term debt 126,028     126,525 126,800    
Notes 0     0 0    
Total long-term debt 126,028     126,525 126,800    
Equity 784,829     670,110 683,704    
Total Liabilities and Partners' Equity 1,393,623     1,203,875 1,230,854    
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 72,626     73,326 77,878    
Receivables 34,777     34,497 47,193    
Inventories 2,616     2,135 2,260    
Other current assets 3,610     5,462 3,594    
Total current assets 113,629     115,420 130,925    
Property and equipment (net) 180,417     172,344 178,522    
Investment in Park 291,833     262,462 259,710    
Goodwill 60,178     58,440 61,725    
Other Intangibles, net 13,415     13,030 13,763    
Deferred Tax Asset 0     0 0    
Right-of-Use Asset 83            
Other Assets 38     36 39    
Total Assets 659,593     621,732 644,684    
Current Liabilities:              
Current maturities of long-term debt 0     0 0    
Accounts payable 3,198     2,430 2,868    
Deferred revenue 12,344     8,460 9,397    
Accrued interest 7,999     2,054 7,601    
Accrued taxes 0     0 0    
Accrued salaries, wages and benefits 3,283     1,234 2,416    
Self-insurance reserves 1,560     1,433 1,635    
Other accrued liabilities 498     136 585    
Total current liabilities 28,882     15,747 24,502    
Deferred Tax Liability 13,366     12,425 12,562    
Derivative Liability 0     0      
Lease Liability 68            
Other Liabilities 477     0 390    
Long-Term Debt:              
Term debt 0     0 0    
Notes 446,665     446,241 445,846    
Total long-term debt 446,665     446,241 445,846    
Equity 170,135     147,319 161,384    
Total Liabilities and Partners' Equity 659,593     621,732 644,684    
2027 and 2029 Senior Notes [Member] | Co-Issuer Subsidiary (Millennium) [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]              
Current Assets:              
Cash and cash equivalents 182,686     30,663 115,323    
Receivables 47,338     36,242 36,711    
Inventories 29,410     23,402 28,205    
Other current assets 14,617     8,980 15,871    
Total current assets 274,051     99,287 196,110    
Property and equipment (net) 0     0 0    
Investment in Park 2,119,748     1,517,897 1,490,666    
Goodwill 186,382     8,388 8,388    
Other Intangibles, net 0     0 0    
Deferred Tax Asset 0     0 0    
Right-of-Use Asset 10,557            
Other Assets 2,648     417 312    
Total Assets 2,593,386     1,625,989 1,695,476    
Current Liabilities:              
Current maturities of long-term debt 6,187     4,641 3,094    
Accounts payable 20,844     14,995 23,330    
Deferred revenue 92,962     74,062 66,342    
Accrued interest 21,955     5,871 14,104    
Accrued taxes 11,358     8,087 9,569    
Accrued salaries, wages and benefits 0     0 0    
Self-insurance reserves 10,833     10,308 11,856    
Other accrued liabilities 6,971     5,471 6,937    
Total current liabilities 171,110     123,435 135,232    
Deferred Tax Liability 0     0 0    
Derivative Liability 0     0      
Lease Liability 7,114            
Other Liabilities 6,193     87 3,304    
Long-Term Debt:              
Term debt 591,336     592,982 594,046    
Notes 984,947     491,820 491,594    
Total long-term debt 1,576,283     1,084,802 1,085,640    
Equity 832,686     417,665 471,300    
Total Liabilities and Partners' Equity $ 2,593,386     $ 1,625,989 $ 1,695,476