Six Flags Entertainment Corporation(NYSE:SIX)

Six Flags Entertainment Corporation owns and operates regional theme and waterparks under the Six Flags name. Its parks offer various thrill rides, water attractions, themed areas, concerts and shows, restaurants, game venues, and retail outlets. As of March 18, 2021, the company operated 26 parks i...
Website: http://www.sixflags.com
Founded: 1961
Full Time Employees: 2,450
Sector: Consumer Cyclical
Industry: Leisure
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2024-03-31 | 2023-12-31 | 2023-10-01 | 2023-07-02 | 2023-04-02 | 2023-01-01 | 2022-10-02 | 2022-07-03 | 2022-04-03 | 2022-01-02 | 2021-10-03 | 2021-07-04 | 2021-04-04 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-03-31 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-05-01 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2003-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
park admissions | 70,801,000 | 286,319,000 | 238,963,000 | 76,303,000 | 280,502,000 | 241,777,000 | 72,987,000 | 345,217,000 | 245,165,000 | 44,334,000 | 72,920,000 | 10,962,000 | 59,806,000 | 352,664,000 | 252,508,000 | 66,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
park food, merchandise and other | 54,397,000 | 236,703,000 | 190,792,000 | 52,786,000 | 209,099,000 | 183,081,000 | 54,269,000 | 280,499,000 | 198,897,000 | 31,224,000 | 49,342,000 | 4,523,000 | 29,806,000 | 242,059,000 | 191,655,000 | 38,978,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
sponsorship, international agreements and accommodations | 8,093,000 | 24,433,000 | 13,952,000 | 13,101,000 | 15,230,000 | 10,564,000 | 10,851,000 | 12,568,000 | 15,725,000 | 6,466,000 | 4,065,000 | 3,658,000 | 12,891,000 | 26,457,000 | 33,047,000 | 23,135,000 | 35,891,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 133,291,000 | 547,455,000 | 443,707,000 | 142,190,000 | 504,831,000 | 435,422,000 | 138,107,000 | 638,284,000 | 459,787,000 | 82,024,000 | 126,327,000 | 19,143,000 | 102,503,000 | 621,180,000 | 477,210,000 | 128,193,000 | 619,820,000 | 445,420,000 | 128,964,000 | 580,418,000 | 422,372,000 | 99,528,000 | 557,599,000 | 407,066,000 | 115,419,000 | 575,261,000 | 386,065,000 | 85,155,000 | 541,843,000 | 376,551,000 | 73,718,000 | 504,520,000 | 363,701,000 | 87,521,000 | 66,358,000 | 61,335,000 | |||||||||||||||||||||||||||||||||||
yoy | -6.26% | 8.44% | 1.90% | 2.96% | -20.91% | -5.30% | 68.37% | 405.26% | 2301.85% | -19.98% | -79.66% | -95.99% | -20.04% | 0.22% | 7.14% | -0.60% | 6.79% | 5.46% | 29.58% | 4.09% | 3.76% | -13.77% | -3.07% | 5.44% | 35.54% | 6.17% | 2.53% | 15.51% | 7.40% | 3.53% | -15.77% | 492.97% | |||||||||||||||||||||||||||||||||||||||
qoq | 23.38% | 212.05% | 15.94% | 215.28% | 38.82% | 460.55% | 559.91% | -81.32% | 30.17% | 272.26% | 39.15% | 245.38% | 37.42% | 324.38% | 36.98% | 252.69% | 49.01% | 353.37% | 43.90% | 410.80% | 38.72% | 315.56% | 31.89% | ||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | 113,955,000 | 206,461,000 | 173,669,000 | 108,870,000 | 181,162,000 | 173,582,000 | 109,944,000 | 228,119,000 | 183,768,000 | 92,643,000 | 113,833,000 | 62,681,000 | 105,864,000 | 189,820,000 | 178,348,000 | 114,522,000 | 188,704,000 | 163,964,000 | 102,500,000 | 166,662,000 | 145,768,000 | 92,112,000 | 151,169,000 | 142,096,000 | 94,111,000 | 152,728,000 | 132,771,000 | 83,362,000 | 143,881,000 | 126,531,000 | 81,628,000 | 134,395,000 | 122,312,000 | 84,219,000 | 78,572,000 | 120,453,000 | 77,255,000 | 136,616,000 | 89,205,000 | 79,745,000 | 275,419,000 | 143,831,000 | 126,548,000 | 76,004,000 | 127,499,000 | 79,988,000 | 140,292,000 | 135,249,000 | 78,052,000 | 265,069,000 | 151,263,000 | 149,987,000 | 92,535,000 | 298,933,000 | 155,750,000 | 146,132,000 | 90,390,000 | 300,244,000 | 145,480,000 | ||||||||||||
selling, general and administrative expenses | 42,517,000 | 57,952,000 | 90,448,000 | 44,247,000 | 38,234,000 | 53,573,000 | 39,332,000 | 64,356,000 | 50,205,000 | 36,126,000 | 41,568,000 | 36,820,000 | 36,190,000 | 55,144,000 | 59,723,000 | 40,110,000 | 65,783,000 | 68,786,000 | 40,938,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
costs of products sold | 11,123,000 | 42,885,000 | 34,787,000 | 9,765,000 | 40,164,000 | 35,710,000 | 10,115,000 | 54,100,000 | 39,194,000 | 7,215,000 | 12,980,000 | 2,214,000 | 7,760,000 | 53,508,000 | 43,513,000 | 10,275,000 | 50,081,000 | 39,520,000 | 10,463,000 | 45,951,000 | 37,489,000 | 7,581,000 | 44,277,000 | 36,020,000 | 10,138,000 | 43,489,000 | 34,182,000 | 7,185,000 | 39,730,000 | 31,348,000 | 6,243,000 | 36,616,000 | 31,000,000 | 7,925,000 | 5,727,000 | 27,317,000 | 5,570,000 | 36,253,000 | 21,304,000 | 5,496,000 | 48,431,000 | 38,026,000 | 26,522,000 | 4,711,000 | 30,204,000 | 6,134,000 | 38,951,000 | 29,499,000 | 4,502,000 | 35,860,000 | 44,129,000 | 31,256,000 | 4,009,000 | 47,752,000 | 47,212,000 | 34,162,000 | 5,340,000 | 44,116,000 | 43,221,000 | ||||||||||||
depreciation and amortization | 29,500,000 | 27,942,000 | 28,910,000 | 29,114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | 1,394,000 | 1,760,000 | 2,550,000 | 5,038,000 | 98,000 | 624,000 | 719,000 | 10,065,000 | 2,659,000 | 1,136,000 | 386,000 | 254,000 | 1,911,000 | 2,010,000 | 1,657,000 | 799,000 | 597,000 | 1,991,000 | 1,567,000 | 666,000 | 1,608,000 | 781,000 | 1,792,000 | 4,325,000 | 1,564,000 | 1,070,000 | 1,643,000 | 1,938,000 | 1,977,000 | 124,000 | 570,000 | 3,313,000 | |||||||||||||||||||||||||||||||||||||||
operating income | -65,198,000 | 210,455,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating margin % | -48.91% | NaN% | 38.44% | 0% | 0% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | 0% | NaN% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |
interest expense | 41,800,000 | 38,263,000 | 43,495,000 | 36,302,000 | 34,580,000 | 36,250,000 | 37,857,000 | 38,224,000 | 38,113,000 | 38,460,000 | 38,500,000 | 51,248,000 | 27,486,000 | 28,686,000 | 29,649,000 | 28,630,000 | 27,142,000 | 27,556,000 | 26,122,000 | 25,892,000 | 27,213,000 | 21,217,000 | 21,276,000 | 20,206,000 | 19,601,000 | 19,268,000 | 18,969,000 | 18,712,000 | 18,533,000 | 17,845,000 | 18,248,000 | 18,810,000 | 18,708,000 | 18,722,000 | 11,594,000 | 16,507,000 | 16,771,000 | 20,672,000 | 14,149,000 | 60,632,000 | |||||||||||||||||||||||||||||||
other income | -1,040,000 | 1,155,000 | -2,261,000 | -832,000 | 521,000 | 898,000 | 463,000 | 346,000 | 831,000 | 7,619,000 | 13,470,000 | 4,252,000 | 1,560,000 | 231,000 | -1,278,000 | -427,000 | -130,000 | 354,000 | 1,935,000 | 375,000 | 568,000 | -903,000 | 1,318,000 | -8,000 | 699,000 | 400,000 | -407,000 | -72,000 | -6,000 | -64,000 | -190,000 | 1,013,000 | 426,000 | 503,000 | 4,467,000 | 1,193,000 | 420,000 | ||||||||||||||||||||||||||||||||||
income before income taxes | -105,958,000 | 171,037,000 | 58,127,000 | -87,711,000 | 176,809,000 | 92,433,000 | -84,775,000 | 224,667,000 | 120,660,000 | -127,709,000 | -131,771,000 | -171,911,000 | -106,595,000 | 261,835,000 | 133,571,000 | -93,789,000 | 259,681,000 | 118,418,000 | -82,020,000 | 299,595,000 | 107,685,000 | -95,139,000 | 177,345,000 | 121,159,000 | -70,795,000 | 269,204,000 | 111,473,000 | -105,955,000 | 184,372,000 | 123,863,000 | -95,812,000 | ||||||||||||||||||||||||||||||||||||||||
income tax benefit | -23,232,000 | -17,852,000 | -19,113,000 | 46,543,000 | 29,257,000 | -31,870,000 | -22,049,000 | -24,657,000 | -19,675,000 | -37,591,000 | -23,860,000 | -35,629,000 | -34,611,000 | 509,000 | 913,000 | 234,000 | 2,930,000 | 1,566,000 | 955,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to six flags entertainment corporation | -82,726,000 | 110,700,000 | 20,554,000 | -69,859,000 | 115,829,000 | 45,392,000 | 157,241,000 | 70,520,000 | -116,172,000 | -136,894,000 | 179,833,000 | 79,519,000 | 184,417,000 | 74,502,000 | 181,325,000 | 52,026,000 | 102,482,000 | 60,887,000 | 157,300,000 | 65,532,000 | 105,034,000 | 66,306,000 | -61,201,000 | 120,403,000 | 47,361,000 | -62,527,000 | -115,109,000 | 34,963,000 | -148,485,000 | 133,861,000 | 11,026,000 | -183,576,000 | |||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic: | 84,166,000 | 83,510,000 | 83,379,000 | -840 | 83,094,000 | 84,992,000 | 85,919,000 | 85,673,000 | 84,829,000 | 84,704,000 | 84,413,000 | 84,288,000 | 84,143,000 | 83,666,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted: | 84,166,000 | 83,780,000 | 83,796,000 | -840 | 83,107,000 | 85,242,000 | 87,259,000 | 86,751,000 | 84,829,000 | 84,704,000 | 85,045,000 | 84,868,000 | 85,516,000 | 85,072,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per average common share outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 36,570,000 | 13,807,000 | 38,654,000 | 24,716,000 | 61,626,000 | 33,675,000 | 55,260,000 | 23,913,000 | 98,665,000 | 36,054,000 | 55,651,000 | 41,059,000 | 92,821,000 | 26,859,000 | 60,332,000 | 38,551,000 | 86,405,000 | 32,355,000 | 3,396,000 | 8,034,000 | 2,753,000 | 1,721,000 | 1,921,000 | 1,880,000 | 315,000 | 2,535,000 | 1,783,000 | 2,035,000 | 167,000 | 3,337,000 | 368,000 | 25,279,000 | 101,116,000 | ||||||||||||||||||||||||||||||||||||||
net income | 134,467,000 | 44,320,000 | 138,155,000 | 67,717,000 | -65,662,000 | 178,124,000 | 91,403,000 | -95,839,000 | -95,528,000 | -116,250,000 | -84,546,000 | 200,209,000 | 99,896,000 | -69,132,000 | 204,421,000 | 94,505,000 | -62,345,000 | 200,930,000 | 71,631,000 | -57,548,000 | 121,694,000 | 80,100,000 | -46,935,000 | 176,383,000 | 84,614,000 | -70,326,000 | 124,040,000 | 85,312,000 | -61,201,000 | 139,617,000 | 66,060,000 | -62,527,000 | -115,109,000 | 53,011,000 | -148,485,000 | 152,004,000 | 28,562,000 | -183,576,000 | -280,693,000 | 160,876,000 | -116,180,000 | -140,798,000 | 94,591,000 | -149,904,000 | 89,678,000 | -45,388,000 | -170,561,000 | -470,362,000 | 164,744,000 | -39,587,000 | -241,047,000 | -306,626,000 | 195,688,000 | 11,101,000 | -178,719,000 | -521,176,000 | 56,367,000 | ||||||||||||||
yoy | -2.67% | -34.55% | -22.44% | -25.91% | -31.49% | -286.46% | -178.63% | 13.36% | -147.71% | -216.37% | 22.30% | -2.06% | 5.70% | 10.89% | 1.74% | 31.93% | 8.34% | 65.11% | -10.57% | 22.61% | -31.01% | -5.33% | -33.26% | 42.20% | -0.82% | 14.91% | -11.16% | 29.14% | -2.12% | 163.37% | -144.49% | -141.14% | -503.01% | -128.88% | -47.10% | -5.51% | -124.58% | 30.38% | -396.74% | -207.32% | -229.55% | 210.21% | -155.46% | -68.13% | -45.57% | 14.65% | -29.24% | 53.40% | -15.81% | -456.61% | 34.87% | -41.17% | 247.17% | ||||||||||||||||||
qoq | 203.40% | 104.02% | -203.13% | 94.88% | -195.37% | -17.83% | 37.50% | 100.42% | -244.50% | 116.31% | -251.58% | 180.51% | -224.47% | 51.93% | -270.66% | 108.46% | -220.32% | 45.40% | -239.40% | 111.35% | -205.65% | -45.68% | -317.14% | -135.70% | -197.68% | 432.19% | -115.56% | -34.60% | -274.48% | -238.47% | -17.48% | -248.85% | -163.10% | -267.16% | -297.58% | -73.39% | -63.74% | -385.51% | -516.16% | -83.58% | -21.39% | -256.69% | 1662.80% | -106.21% | -65.71% | -1024.61% | |||||||||||||||||||||||||
net income margin % | 0% | NaN% | 24.56% | 9.99% | 0% | NaN% | 27.37% | 15.55% | -47.54% | NaN% | 27.91% | 19.88% | -116.84% | NaN% | -75.62% | -607.27% | -82.48% | NaN% | 32.23% | 20.93% | -53.93% | NaN% | 32.98% | 21.22% | -48.34% | NaN% | 34.62% | 16.96% | -57.82% | NaN% | 21.82% | 19.68% | -40.66% | NaN% | 30.66% | 21.92% | -82.59% | NaN% | 22.89% | 22.66% | -83.02% | NaN% | 27.67% | 18.16% | -71.44% | -173.47% | Infinity% | -242.09% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | |
less: net income attributable to noncontrolling interests | -23,767,000 | -23,766,000 | -22,326,000 | -22,325,000 | -20,883,000 | -20,883,000 | -20,644,000 | -20,644,000 | -20,376,000 | -20,377,000 | -20,004,000 | -20,003,000 | -19,605,000 | -19,605,000 | -19,212,000 | -19,213,000 | -19,083,000 | -19,082,000 | -19,006,000 | -19,006,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per average common share outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 13,982,000 | 17,533,000 | 5,087,000 | 1,019,000 | 6,231,000 | 37,109,000 | 2,377,000 | 6,557,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | 2,435,000 | 520,000 | 513,000 | 670,000 | 1,004,000 | 3,227,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other net periodic pension benefit | -1,480,000 | -1,920,000 | -1,451,000 | -76,000 | -1,690,000 | -1,643,000 | -995,000 | -994,000 | -996,000 | -1,038,000 | -1,055,000 | -1,055,000 | -1,290,000 | -1,277,000 | -1,277,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 30,181,000 | 27,532,000 | 29,043,000 | 28,047,000 | 28,047,000 | 28,827,000 | 28,780,000 | 29,032,000 | 30,063,000 | 30,084,000 | 28,674,000 | 28,470,000 | 29,008,000 | 27,309,000 | 28,018,000 | 27,962,000 | 26,171,000 | 26,643,000 | 26,740,000 | 25,273,000 | 25,378,000 | 25,693,000 | 24,925,000 | 26,137,000 | 26,467,000 | 25,511,000 | 27,029,000 | 27,300,000 | 27,564,000 | 31,547,000 | 36,993,000 | 36,979,000 | 39,522,000 | 39,419,000 | 27,089,000 | 36,521,000 | 101,457,000 | 36,949,000 | 35,353,000 | 34,907,000 | 33,912,000 | 34,147,000 | 34,995,000 | 33,741,000 | 33,633,000 | 93,800,000 | 37,616,000 | 35,886,000 | 36,074,000 | 9,315,750 | 37,263,000 | 37,674,000 | 37,246,000 | 113,068,000 | 37,161,000 | ||||||||||||||||
amortization | 5,000 | 5,000 | 6,000 | 6,000 | 5,000 | 6,000 | 5,000 | 402,000 | 601,000 | 601,000 | 601,000 | 603,000 | 612,000 | 612,000 | 611,000 | 571,000 | 651,000 | 648,000 | 653,000 | 651,000 | 650,000 | 655,000 | 657,000 | 658,000 | 665,000 | 665,000 | 665,000 | 3,598,000 | 3,599,000 | 3,599,000 | 4,502,000 | 4,515,000 | 4,513,000 | 4,512,000 | 3,011,000 | 227,000 | 974,000 | 229,000 | 234,000 | 224,000 | 280,000 | 280,000 | 399,000 | 326,000 | 250,000 | 659,000 | 220,000 | 220,000 | 219,000 | 55,500 | 222,000 | 223,000 | 222,000 | 870,000 | 323,000 | ||||||||||||||||
interest income | -383,000 | -272,000 | -327,000 | -129,000 | -65,000 | -40,000 | -108,000 | -201,000 | -329,000 | -350,000 | -77,000 | -282,000 | -157,000 | -76,000 | -237,000 | -171,000 | -57,000 | -216,000 | -110,000 | -16,000 | -143,000 | -62,000 | -31,000 | -125,000 | -69,000 | -58,000 | -219,000 | -207,000 | 38,000 | 152,000 | 118,000 | 421,000 | 218,000 | 265,000 | 1,227,000 | 1,207,000 | 403,000 | 1,756,000 | 1,162,000 | 355,000 | 1,011,000 | 457,750 | 1,831,000 | 1,406,000 | 1,782,000 | 2,220,000 | 1,873,000 | ||||||||||||||||||||||||
(gain) loss on disposal of assets | -2,100,000 | -120,000 | -690,000 | -483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding - basic and diluted: | 86,197,000 | 85,209,000 | 84,656,000 | 84,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding - basic and diluted: | -760 | -1,120 | -1,000 | -820 | -510 | -750 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared per common share | 250 | 820 | 820 | 820 | 780 | 780 | 780 | 640 | 640 | 640 | 580 | 580 | 580 | 520 | 520 | 520 | 470 | 470 | 470 | 450 | 450 | 900 | 600 | ||||||||||||||||||||||||||||||||||||||||||||||||
income tax (benefit) expense | -36,243,000 | -55,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
theme park admissions | 350,977,000 | 240,471,000 | 66,321,000 | 331,244,000 | 221,913,000 | 50,948,000 | 311,427,000 | 215,762,000 | 58,081,000 | 325,758,000 | 206,998,000 | 40,546,000 | 305,820,000 | 205,428,000 | 34,710,000 | 282,095,000 | 199,666,000 | 41,532,000 | 29,451,000 | 183,563,000 | 26,336,000 | 259,592,000 | 132,626,000 | 23,831,000 | 285,886,000 | 248,891,000 | 162,670,000 | 23,222,000 | 184,495,000 | 31,131,000 | 247,913,000 | 183,567,000 | 22,652,000 | 213,844,000 | 294,648,000 | 192,557,000 | 19,877,000 | 282,297,000 | 305,662,000 | 210,570,000 | 26,029,000 | 269,496,000 | 286,596,000 | ||||||||||||||||||||||||||||
theme park food, merchandise and other | 232,952,000 | 176,055,000 | 42,246,000 | 223,861,000 | 174,012,000 | 31,160,000 | 220,667,000 | 168,336,000 | 38,290,000 | 228,014,000 | 161,419,000 | 28,225,000 | 211,870,000 | 151,772,000 | 25,967,000 | 203,846,000 | 149,669,000 | 32,832,000 | 24,617,000 | 140,651,000 | 22,933,000 | 196,631,000 | 104,308,000 | 20,843,000 | 233,189,000 | 194,303,000 | 129,651,000 | 19,350,000 | 146,714,000 | 25,667,000 | 217,272,000 | 161,234,000 | 28,008,000 | 191,104,000 | 246,069,000 | 163,523,000 | 22,821,000 | 248,416,000 | 253,307,000 | 175,922,000 | 28,351,000 | 240,787,000 | 240,813,000 | ||||||||||||||||||||||||||||
net income per average common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sponsorship, licensing and accommodations | 28,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sponsorship, licensing and other fees | 16,092,000 | 20,798,000 | 22,706,000 | 13,290,000 | 20,284,000 | 19,220,000 | 14,432,000 | 16,450,000 | 13,676,000 | 11,442,000 | 18,717,000 | 15,543,000 | 8,178,000 | 13,589,000 | 10,582,000 | 7,893,000 | 7,708,000 | 10,579,000 | 7,912,000 | 14,762,000 | 11,309,000 | 8,293,000 | 45,188,000 | 13,841,000 | 9,757,000 | 9,328,000 | 14,474,000 | 11,426,000 | |||||||||||||||||||||||||||||||||||||||||||
accommodations revenue | 4,305,000 | 4,515,000 | 3,741,000 | 4,130,000 | 5,221,000 | 3,748,000 | 4,616,000 | 5,039,000 | 3,972,000 | 4,942,000 | 5,436,000 | 3,808,000 | 4,863,000 | 4,990,000 | 3,784,000 | 5,264,000 | 4,582,000 | 3,880,000 | 4,154,000 | 4,602,000 | 2,193,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding — basic and diluted: | 84,457,000 | 91,151,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding — basic and diluted: | -740 | -630 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 11,571,000 | 38,118,000 | 46,915,000 | 134,132,000 | 58,711,000 | 36,263,000 | 61,895,000 | 55,402,000 | 54,587,000 | 126,662,000 | 60,160,000 | 34,334,000 | 52,648,000 | 60,241,000 | 39,698,000 | 46,229,000 | 74,062,000 | 43,692,000 | 52,360,000 | 46,836,000 | 34,070,000 | 163,155,000 | 51,185,000 | 78,043,000 | 35,057,000 | 84,589,000 | 40,131,000 | 63,704,000 | 99,055,000 | 48,479,000 | 15,532,500 | 62,130,000 | 89,032,000 | 60,077,000 | 156,130,000 | 52,391,000 | 75,988,000 | 37,976,000 | 145,313,000 | 57,680,000 | |||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding — basic: | 84,480,000 | 87,136,000 | 92,204,000 | 93,054,000 | 93,913,000 | 94,834,000 | 94,522,000 | 95,224,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding — diluted: | 85,876,000 | 88,832,000 | 94,155,000 | 95,412,000 | 96,183,000 | 97,382,000 | 97,274,000 | 99,162,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding — basic: | 2,150 | 600 | 1,110 | 650 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding — diluted: | 2,110 | 590 | 1,090 | 640 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding - basic and diluted: | 92,359,000 | 93,855,000 | 98,054,000 | 96,950,000 | 94,708,000 | 94,631,000 | 93,906,000 | 93,104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share outstanding — basic: | 1,670 | 690 | 1,110 | 700 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per common share outstanding — diluted: | 1,640 | 670 | 1,080 | 670 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investee | -10,031,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding — basic and diluted : | -640 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding — basic and diluted : | 94,958,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss of investee | 320,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before reorganization items, income taxes and discontinued operations | 226,022,000 | 98,415,000 | 56,807,000 | 163,875,000 | 30,819,000 | -119,618,000 | 172,850,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reorganization items | 554,000 | 334,000 | 500,000 | 3,993,000 | 977,000 | 20,461,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes and discontinued operations | 226,022,000 | 98,415,000 | 56,473,000 | 159,882,000 | 29,842,000 | -112,580,000 | 165,812,000 | 111,466,000 | 91,599,000 | 40,643,250 | 162,573,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before discontinued operations | 139,617,000 | 66,060,000 | 53,077,000 | 151,848,000 | 29,333,000 | 39,358,500 | 157,434,000 | 108,713,000 | 89,678,000 | 40,197,500 | 160,790,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | 156,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests | -19,214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to six flags entertainment corporation: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 120,403,000 | 47,361,000 | -62,527,000 | -115,074,000 | 35,029,000 | -148,449,000 | 133,705,000 | 11,797,000 | -180,803,000 | -244,024,000 | 139,898,000 | -115,232,000 | -139,782,000 | 1.06 | -1.62 | 0.89 | -0.5 | -1.76 | 0.413 | 1.65 | -0.47 | -2.28 | -194,219,190 | 194,218,000 | 11,101,000 | -1.98 | -56,367,002.14 | 56,367,000 | |||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding — basic : | 95,105,000 | 54,994,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding — diluted : | 98,472,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding — basic : | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations attributable to six flags entertainment corporation common stockholders | 1,270 | 490 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations attributable to six flags entertainment corporation common stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to six flags entertainment corporation common stockholders | 1,270 | 490 | -1.87 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding — diluted : | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructure recovery | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding — basic: | 95,751,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding — diluted: | 100,466,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income applicable to six flags entertainment corporation common stockholders | -62,527,000 | -115,109,000 | 34,963,000 | -148,485,000 | 133,861,000 | 11,026,000 | -183,576,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding - basic and diluted | 50,964,000 | 54,593,000 | 27,812,000 | 93,036,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations applicable to six flags entertainment corporation common stockholders | -1,230 | -2,110 | 640 | -5,340 | 4.84 | 0.43 | -1.84 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations applicable to six flags entertainment corporation common stockholders | 0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructure costs | 26,602,000 | 14,990,000 | 16,472,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net (income) loss attributable to noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 338,673,000 | 475,587,000 | 250,436,000 | 57,263,000 | 564,263,000 | 457,035,000 | 302,078,000 | 51,900,000 | 345,683,000 | 68,224,000 | 465,185,000 | 344,801,000 | 50,660,000 | 135,179,250 | 540,717,000 | 356,080,000 | 42,698,000 | 530,713,000 | 558,969,000 | 386,492,000 | 54,380,000 | 510,283,000 | 527,409,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss (income) of investees | 1,091,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructure (recovery) costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding —diluted : | 56,743,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding —diluted: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in loss of investees | 1,156,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income (income) attributable to noncontrolling interests | 82,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in (income) loss of partnerships | 721,000 | 308,000 | 183,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early repayment of debt | 957,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding – basic: | 27,585,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding – diluted: | 27,585,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding – basic: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding – diluted: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding — basic and diluted: | 27,389,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accomodations revenue | 4,296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 860,500 | 3,442,000 | 988,500 | 3,954,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations applicable to six flags entertainment corporation common stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating costs and expenses | 67,374,250 | 269,497,000 | 269,927,000 | 154,216,000 | 276,421,000 | 165,334,000 | 284,520,000 | 298,700,000 | 169,251,000 | 599,055,000 | 296,545,000 | 307,103,000 | 192,914,000 | 613,331,000 | 293,004,000 | 294,345,000 | 171,462,000 | 604,094,000 | 284,025,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | 46,884,500 | 187,538,000 | 32,151,000 | 69,262,000 | 180,665,000 | 46,101,000 | -194,107,000 | 244,172,000 | 48,977,000 | -82,618,000 | 265,965,000 | 92,147,000 | -93,811,000 | 243,384,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in operations of partnerships | 380,250 | 1,521,000 | 460,000 | 189,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other income | 42,204,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to six flags, inc. | -263,157,000 | 143,340,000 | -116,180,000 | -140,798,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income applicable to six flags, inc. common stockholders | -279,714,000 | 137,927,000 | -121,616,000 | -146,291,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding – basic | 97,864,000 | 93,107,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding – diluted | 148,747,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations applicable to six flags, inc. common stockholders | -2.67 | 1.37 | -1.24 | -1.49 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations applicable to six flags, inc. common stockholders | 0.01 | 0.04 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to six flags, inc.: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on debt extinguishment | 107,743,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding — basic | 97,483,000 | 94,690,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding — diluted | 97,483,000 | 152,573,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
plus: net income attributable to noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding — basic and diluted | 97,470,000 | 95,692,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in earnings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in operations of investees | 130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income applicable to common stock | 89,099,000 | -155,397,000 | 84,186,000 | -50,880,000 | -176,054,000 | -486,840,000 | 159,252,000 | -45,079,000 | -246,540,000 | -323,103,000 | 190,195,000 | 5,609,000 | -184,212,000 | -537,651,000 | 50,874,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding - basic | 97,319,000 | 94,321,000 | 93,042,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding - diluted | 155,202,000 | 94,321,000 | 106,831,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding - basic: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding - diluted: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on fixed assets | 4,654,000 | 6,179,000 | 830,000 | 4,335,000 | 25,870,000 | 1,187,000 | 722,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in loss | 596,000 | 9,973,000 | 8,977,000 | 6,563,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on debt extinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in operations of partnership | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes, discontinued operations and cumulative effect of a change in accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before discontinued operations and cumulative effect of a change in accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before cumulative effect of a change in accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of change in accounting principle | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding - basic: | 94,352,000 | 93,107,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding - diluted: | 155,229,000 | 154,051,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
early repurchase of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash compensation | 2,628,000 | 166,000 | 166,000 | 288,000 | 483,000 | 160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 48,646,500 | 194,586,000 | 12,667,000 | 39,370,750 | 157,483,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, net of tax expense of 902,000 in 2005 and tax expense of 2,442,000 in 2004 | 367,500 | 1,470,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, net of tax expense | 0.003 | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, net of tax benefit of 1,628,000 in 2004 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number common shares outstanding – diluted: | 93,108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding – basic and diluted: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, net of tax benefit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, net of tax benefit of 55,759,000 in 2004 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, inclusive of tax expense of 20,135,000 in 2003 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations, inclusive of tax expense |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2024-03-31 | 2023-12-31 | 2023-10-01 | 2023-07-02 | 2023-04-02 | 2023-01-01 | 2022-10-02 | 2022-07-03 | 2022-04-03 | 2022-01-02 | 2021-10-03 | 2021-07-04 | 2021-04-04 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-03-31 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2005-12-31 | 2004-12-31 | 2003-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 60,702,000 | 77,585,000 | 66,763,000 | 51,580,000 | 64,749,000 | 80,122,000 | 73,314,000 | 74,802,000 | 252,203,000 | 335,585,000 | 389,857,000 | 252,887,000 | 62,905,000 | 157,760,000 | 213,907,000 | 295,956,000 | 22,811,000 | 174,179,000 | 211,797,000 | 113,798,000 | 20,434,000 | 44,608,000 | 68,557,000 | 68,625,000 | 33,055,000 | 77,496,000 | 82,683,000 | 68,279,000 | 31,001,000 | 137,385,000 | 238,757,000 | 163,548,000 | 22,588,000 | 99,760,000 | 210,828,000 | 154,785,000 | 16,348,000 | 73,884,000 | 164,777,000 | 117,242,000 | 22,385,000 | 169,310,000 | 200,962,000 | 201,211,000 | 137,312,000 | 69,384,000 | 142,124,000 | 78,738,000 | 255,398,000 | 122,049,000 | 86,717,000 | 262,126,000 | 128,838,000 | 79,412,000 | 210,332,000 | 66,269,000 | 12,661,000 | 105,411,000 | 81,870,000 | 35,573,000 | 24,295,000 | 58,635,000 | 83,370,000 | 81,534,000 | 68,807,000 | 115,089,000 |
accounts receivable | 53,523,000 | 62,660,000 | 90,877,000 | 93,077,000 | 45,462,000 | 49,405,000 | 72,299,000 | 70,473,000 | 86,461,000 | 97,722,000 | 137,575,000 | 124,846,000 | 46,420,000 | 36,610,000 | 48,500,000 | 47,003,000 | 71,558,000 | 108,679,000 | 199,127,000 | 180,986,000 | 93,615,000 | 116,043,000 | 171,867,000 | 139,422,000 | 58,927,000 | 72,693,000 | 109,595,000 | 109,636,000 | 55,716,000 | 69,018,000 | 112,580,000 | 102,963,000 | 59,962,000 | 63,803,000 | 107,943,000 | 91,430,000 | 45,729,000 | 58,823,000 | 110,336,000 | 101,120,000 | 42,148,000 | 51,609,000 | 94,445,000 | 80,756,000 | 41,772,000 | 20,003,000 | 48,253,000 | 28,386,000 | 56,695,000 | 56,585,000 | 24,020,000 | 48,799,000 | 44,566,000 | 25,084,000 | 20,057,000 | 52,531,000 | 25,628,000 | 73,526,000 | 84,830,000 | 34,824,000 | 40,843,000 | 90,424,000 | 81,705,000 | 51,308,000 | 22,438,000 | 37,750,000 |
inventories | 39,188,000 | 31,624,000 | 38,298,000 | 43,172,000 | 41,016,000 | 44,811,000 | 48,493,000 | 47,531,000 | 39,161,000 | 27,273,000 | 28,996,000 | 36,038,000 | 39,057,000 | 39,191,000 | 43,892,000 | 43,456,000 | 42,397,000 | 32,951,000 | 36,953,000 | 42,866,000 | 39,468,000 | 28,779,000 | 35,826,000 | 42,485,000 | 36,162,000 | 24,960,000 | 30,578,000 | 40,261,000 | 36,745,000 | 24,156,000 | 30,704,000 | 40,494,000 | 37,644,000 | 21,535,000 | 26,624,000 | 35,921,000 | 34,260,000 | 21,099,000 | 25,795,000 | 35,582,000 | 34,956,000 | 22,172,000 | 27,210,000 | 38,449,000 | 36,792,000 | 36,227,000 | 37,968,000 | 35,695,000 | 28,875,000 | 41,106,000 | 36,895,000 | 25,601,000 | 37,317,000 | 35,033,000 | 24,909,000 | 46,121,000 | 37,541,000 | 30,555,000 | 38,041,000 | 32,876,000 | 23,126,000 | 32,896,000 | 46,155,000 | 27,933,000 | 27,832,000 | 31,746,000 |
prepaid expenses and other current assets | 102,275,000 | 80,897,000 | 74,234,000 | 84,808,000 | 83,639,000 | 66,452,000 | 77,329,000 | 69,990,000 | 55,454,000 | 55,455,000 | 65,715,000 | 66,094,000 | 69,166,000 | 73,179,000 | 75,266,000 | 76,760,000 | 79,496,000 | 60,431,000 | 60,508,000 | 72,403,000 | 69,099,000 | 52,499,000 | 67,158,000 | 62,428,000 | 61,038,000 | 45,923,000 | 50,336,000 | 58,202,000 | 57,147,000 | 44,306,000 | 50,507,000 | 53,589,000 | 51,723,000 | 42,879,000 | 47,710,000 | 52,885,000 | 45,598,000 | 44,705,000 | 53,008,000 | 48,008,000 | 45,467,000 | 39,006,000 | 40,256,000 | 45,828,000 | 46,673,000 | 50,551,000 | 45,692,000 | 44,859,000 | 41,800,000 | 47,054,000 | 52,297,000 | 39,308,000 | 45,116,000 | 49,514,000 | 41,450,000 | 41,859,000 | 45,496,000 | 34,814,000 | 43,071,000 | 47,037,000 | 37,893,000 | 40,653,000 | 45,798,000 | 39,187,000 | 37,013,000 | 36,135,000 |
total current assets | 255,688,000 | 252,766,000 | 270,172,000 | 272,637,000 | 234,866,000 | 240,790,000 | 271,435,000 | 262,796,000 | 433,279,000 | 516,035,000 | 622,143,000 | 479,865,000 | 217,548,000 | 306,740,000 | 381,565,000 | 463,175,000 | 216,262,000 | 376,240,000 | 508,385,000 | 410,053,000 | 222,616,000 | 241,929,000 | 343,408,000 | 312,960,000 | 189,182,000 | 221,072,000 | 275,012,000 | 279,162,000 | 184,697,000 | 278,791,000 | 432,548,000 | 360,594,000 | 171,917,000 | 227,977,000 | 483,610,000 | 448,052,000 | 244,848,000 | 300,924,000 | 491,901,000 | 450,022,000 | 267,532,000 | 353,858,000 | 476,550,000 | 482,771,000 | 362,276,000 | 176,165,000 | 274,037,000 | 187,678,000 | 382,768,000 | 267,475,000 | 199,929,000 | 375,834,000 | 255,837,000 | 189,043,000 | 296,748,000 | 206,780,000 | 121,326,000 | 244,306,000 | 247,812,000 | 155,308,000 | 132,875,000 | 222,608,000 | 257,028,000 | 199,962,000 | 290,598,000 | 538,633,000 |
property and equipment, net: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, at cost | 2,770,068,000 | 2,733,094,000 | 2,699,159,000 | 2,666,636,000 | 2,621,518,000 | 2,592,485,000 | 2,559,635,000 | 2,552,144,000 | 2,528,135,000 | 2,501,829,000 | 2,454,929,000 | 2,445,453,000 | 2,427,318,000 | 2,408,690,000 | 2,386,409,000 | 2,385,757,000 | 2,364,872,000 | 2,345,283,000 | 2,322,291,000 | 2,306,096,000 | 2,255,974,000 | 2,204,678,000 | 2,197,350,000 | 2,173,342,000 | 2,138,051,000 | 2,095,887,000 | 2,087,911,000 | 2,073,684,000 | 2,031,959,000 | 1,968,565,000 | 1,949,352,000 | 1,939,708,000 | 1,909,953,000 | 1,862,764,000 | 1,855,603,000 | 1,852,006,000 | 1,822,481,000 | 1,797,617,000 | 1,796,322,000 | 1,794,121,000 | 1,758,109,000 | 1,716,975,000 | 1,705,387,000 | 1,697,427,000 | 1,669,883,000 | 1,581,145,000 | 1,531,789,000 | 1,496,557,000 | 1,456,425,000 | 1,443,259,000 | 2,729,955,000 | 2,718,930,000 | 2,709,515,000 | 2,680,431,000 | 2,654,939,000 | 2,699,778,000 | 2,659,595,000 | 2,655,003,000 | 2,624,166,000 | 2,580,064,000 | 2,564,109,000 | 2,875,115,000 | 2,860,867,000 | 2,866,345,000 | 2,874,593,000 | 3,649,528,000 |
accumulated depreciation | -1,472,781,000 | -1,447,861,000 | -1,431,176,000 | -1,410,480,000 | -1,380,846,000 | -1,350,739,000 | -1,320,141,000 | -1,297,710,000 | -1,280,969,000 | -1,250,902,000 | -1,226,947,000 | -1,205,950,000 | -1,182,641,000 | -1,157,403,000 | -1,120,776,000 | -1,100,862,000 | -1,073,198,000 | -1,061,287,000 | -1,032,914,000 | -1,005,764,000 | -977,733,000 | -950,996,000 | -930,786,000 | -899,463,000 | -878,410,000 | -857,930,000 | -833,395,000 | -807,455,000 | -785,380,000 | -757,310,000 | -734,357,000 | -711,467,000 | -690,054,000 | -664,610,000 | -639,715,000 | -621,665,000 | -600,212,000 | -579,511,000 | -557,462,000 | -534,097,000 | -510,257,000 | -485,292,000 | -460,191,000 | |||||||||||||||||||||||
total property and equipment | 1,297,287,000 | 1,285,233,000 | 1,267,983,000 | 1,256,156,000 | 1,240,672,000 | 1,241,746,000 | 1,239,494,000 | 1,254,434,000 | 1,247,166,000 | 1,250,927,000 | 1,227,982,000 | 1,239,503,000 | 1,244,677,000 | 1,251,287,000 | 1,265,633,000 | 1,284,895,000 | 1,291,674,000 | 1,283,996,000 | 1,289,377,000 | 1,300,332,000 | 1,278,241,000 | 1,253,682,000 | 1,266,564,000 | 1,273,879,000 | 1,259,641,000 | 1,237,957,000 | 1,254,516,000 | 1,266,229,000 | 1,246,579,000 | 1,211,255,000 | 1,214,995,000 | 1,228,241,000 | 1,219,899,000 | 1,198,154,000 | 1,215,888,000 | 1,230,341,000 | 1,222,269,000 | 1,218,106,000 | 1,238,860,000 | 1,260,024,000 | 1,247,852,000 | 1,231,683,000 | 1,245,196,000 | 1,261,989,000 | 1,258,372,000 | 1,292,471,000 | 1,349,678,000 | 1,351,098,000 | 1,389,873,000 | 1,416,187,000 | 1,510,201,000 | 1,528,377,000 | 1,556,730,000 | 1,557,612,000 | 1,560,473,000 | 1,647,879,000 | 1,640,175,000 | 1,678,556,000 | 1,664,388,000 | 1,655,195,000 | 1,661,633,000 | 1,875,895,000 | 1,898,984,000 | 1,927,591,000 | 2,020,038,000 | 2,748,994,000 |
goodwill | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,618,000 | 659,248,000 | 659,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 630,248,000 | 582,800,000 | 582,800,000 | |||||||||||||||||
intangible assets, net of accumulated amortization of 312, 306 and 290 as of march 31, 2024, december 31, 2023 and april 2, 2023, respectively | 344,135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use operating leases | 146,023,000 | 134,857,000 | 150,528,000 | 205,180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 35,131,000 | 34,859,000 | 24,685,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 2,737,882,000 | 2,711,474,000 | 2,717,133,000 | 2,713,593,000 | 2,658,192,000 | 2,665,825,000 | 2,704,066,000 | 2,713,793,000 | 2,884,032,000 | 2,968,590,000 | 3,054,934,000 | 2,928,399,000 | 2,673,965,000 | 2,772,691,000 | 2,864,972,000 | 2,968,934,000 | 2,720,549,000 | 2,882,540,000 | 3,020,703,000 | 2,938,066,000 | 2,724,907,000 | 2,517,328,000 | 2,633,435,000 | 2,610,392,000 | 2,443,991,000 | 2,456,676,000 | 2,528,288,000 | 2,543,687,000 | 2,429,379,000 | 2,487,672,000 | 2,648,792,000 | 2,590,293,000 | 2,393,355,000 | 2,428,440,000 | 2,720,459,000 | 2,698,296,000 | 2,480,428,000 | 2,534,919,000 | 2,748,769,000 | 2,728,839,000 | 2,535,661,000 | 2,607,814,000 | 2,746,331,000 | 2,773,967,000 | 2,654,195,000 | 2,524,493,000 | 2,704,904,000 | 2,630,148,000 | 2,861,121,000 | 2,834,717,000 | 2,883,902,000 | 3,075,739,000 | 2,957,023,000 | 2,907,335,000 | 3,030,129,000 | 3,044,960,000 | 2,942,948,000 | 3,109,016,000 | 3,112,082,000 | 3,202,271,000 | 3,187,616,000 | 3,387,689,000 | 3,435,465,000 | 3,493,119,000 | 3,642,227,000 | 4,674,716,000 |
liabilities and stockholders' deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 44,539,000 | 27,235,000 | 46,121,000 | 54,174,000 | 43,513,000 | 38,887,000 | 47,808,000 | 67,925,000 | 65,652,000 | 38,251,000 | 60,659,000 | 65,526,000 | 31,771,000 | 26,582,000 | 36,716,000 | 27,457,000 | 48,994,000 | 32,904,000 | 51,428,000 | 73,786,000 | 51,457,000 | 32,905,000 | 51,273,000 | 72,335,000 | 51,564,000 | 28,998,000 | 43,077,000 | 75,180,000 | 42,480,000 | 26,209,000 | 40,928,000 | 66,972,000 | 52,703,000 | 25,570,000 | 30,533,000 | 62,720,000 | 37,747,000 | 19,315,000 | 31,811,000 | 56,840,000 | 48,891,000 | 24,464,000 | 31,644,000 | 61,961,000 | 43,305,000 | 44,980,000 | 57,097,000 | 40,377,000 | 42,455,000 | 83,090,000 | 47,277,000 | 21,557,000 | 22,425,000 | 33,844,000 | 25,060,000 | 77,296,000 | 45,365,000 | 43,328,000 | 75,526,000 | 43,383,000 | 30,017,000 | 35,144,000 | 83,320,000 | 31,101,000 | 25,817,000 | 42,658,000 |
accrued compensation, payroll taxes and benefits | 21,304,000 | 18,957,000 | 20,547,000 | 21,571,000 | 14,417,000 | 15,224,000 | 14,838,000 | 24,968,000 | 22,444,000 | 51,473,000 | 48,543,000 | 47,846,000 | 25,674,000 | 22,031,000 | 20,348,000 | 16,114,000 | 11,660,000 | 19,556,000 | 23,994,000 | 28,065,000 | 23,385,000 | 30,468,000 | 33,307,000 | 32,150,000 | 23,060,000 | 26,576,000 | 21,755,000 | 20,565,000 | 18,761,000 | 31,039,000 | 23,572,000 | 24,744,000 | 19,254,000 | 46,583,000 | 37,637,000 | 24,460,000 | 19,248,000 | 37,463,000 | 28,383,000 | 22,000,000 | 17,229,000 | 29,277,000 | 25,157,000 | 25,246,000 | 19,308,000 | 14,236,000 | 37,399,000 | 48,368,000 | 26,259,000 | 21,159,000 | 10,739,000 | 18,649,000 | 22,888,000 | 14,449,000 | 22,934,000 | 21,928,000 | 17,525,000 | 18,045,000 | 19,557,000 | 15,211,000 | 17,323,000 | 15,003,000 | 18,467,000 | |||
self-insurance reserves | 63,743,000 | 64,605,000 | 65,505,000 | 68,633,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest payable | 42,752,000 | 28,704,000 | 44,062,000 | 33,216,000 | 27,527,000 | 38,484,000 | 26,616,000 | 24,713,000 | 33,217,000 | 50,554,000 | 33,220,000 | 25,289,000 | 33,290,000 | 60,184,000 | 44,085,000 | 34,827,000 | 20,413,000 | 26,128,000 | 20,819,000 | 26,349,000 | 26,275,000 | 30,697,000 | 21,268,000 | 26,363,000 | 21,254,000 | 26,288,000 | 21,063,000 | 26,483,000 | 11,648,000 | 27,684,000 | 13,303,000 | 20,146,000 | 9,134,000 | 19,555,000 | 9,055,000 | 19,555,000 | 9,069,000 | 19,542,000 | 9,095,000 | 19,422,000 | 9,039,000 | 19,598,000 | 9,049,000 | 23,313,000 | 12,871,000 | 5,700,000 | 10,288,000 | 10,471,000 | 10,955,000 | 11,428,000 | 21,037,000 | 9,208,000 | 6,937,000 | 36,568,000 | 42,957,000 | 16,015,000 | 42,725,000 | 47,093,000 | 30,009,000 | 56,446,000 | 36,677,000 | 54,548,000 | 35,007,000 | 34,022,000 | 37,812,000 | 48,073,000 |
other accrued liabilities | 69,949,000 | 73,087,000 | 69,323,000 | 79,959,000 | 60,032,000 | 67,346,000 | 102,382,000 | 102,626,000 | 94,052,000 | 101,790,000 | 115,552,000 | 108,330,000 | 91,848,000 | 93,369,000 | 78,249,000 | 77,253,000 | 63,114,000 | 63,019,000 | 61,038,000 | 59,250,000 | 40,574,000 | 45,880,000 | 58,833,000 | 50,686,000 | 34,352,000 | 34,617,000 | 44,596,000 | 42,413,000 | 32,023,000 | 35,461,000 | 39,240,000 | 42,374,000 | 32,114,000 | 34,714,000 | 41,793,000 | 40,852,000 | 29,043,000 | 36,176,000 | 38,240,000 | 39,866,000 | 25,530,000 | 25,988,000 | 31,712,000 | 33,277,000 | 28,879,000 | 31,205,000 | 45,510,000 | 43,630,000 | 46,139,000 | 63,780,000 | 47,063,000 | 26,525,000 | 23,946,000 | 46,843,000 | 45,001,000 | 58,121,000 | 50,036,000 | 51,610,000 | 54,634,000 | 39,035,000 | 38,821,000 | 42,832,000 | 50,390,000 | 36,630,000 | 42,583,000 | 42,263,000 |
deferred revenue | 165,414,000 | 127,556,000 | 147,650,000 | 176,811,000 | 152,096,000 | 128,627,000 | 126,578,000 | 171,238,000 | 185,094,000 | 177,831,000 | 224,083,000 | 310,441,000 | 245,310,000 | 205,125,000 | 198,563,000 | 182,386,000 | 149,111,000 | 144,040,000 | 197,674,000 | 235,109,000 | 178,047,000 | 146,227,000 | 192,925,000 | 226,971,000 | 182,268,000 | 142,014,000 | 178,619,000 | 195,319,000 | 156,892,000 | 123,955,000 | ||||||||||||||||||||||||||||||||||||
short-term borrowings | 230,000,000 | 180,000,000 | 89,000,000 | 169,000,000 | 170,000,000 | 100,000,000 | 110,000,000 | 200,000,000 | 40,000,000 | 165,000,000 | 43,000,000 | 119,000,000 | 155,000,000 | 60,000,000 | 72,000,000 | 80,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 56,867,000 | 56,867,000 | 56,867,000 | 28,867,000 | 29,010,000 | 29,161,000 | 533,000 | 524,000 | 7,520,000 | 7,506,000 | 7,492,000 | 7,484,000 | 6,303,000 | 6,301,000 | 6,287,000 | 6,279,000 | 6,277,000 | 6,269,000 | 6,256,000 | 6,248,000 | 6,247,000 | 38,279,000 | 31,899,000 | 36,223,000 | 33,223,000 | 33,642,000 | 356,142,000 | 305,448,000 | 295,488,000 | 399,432,000 | 253,970,000 | 169,771,000 | 132,497,000 | 9,858,000 | 10,289,000 | 264,816,000 | 114,059,000 | 53,825,000 | 199,674,000 | 113,601,000 | 24,394,000 | 25,358,000 | ||||||||||||||||||||||||
short-term lease liabilities | 10,986,000 | 10,514,000 | 11,217,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 705,554,000 | 587,525,000 | 550,292,000 | 615,094,000 | 513,657,000 | 434,309,000 | 484,236,000 | 639,881,000 | 444,265,000 | 463,239,000 | 522,320,000 | 595,231,000 | 466,008,000 | 452,405,000 | 428,356,000 | 380,385,000 | 385,005,000 | 339,732,000 | 410,646,000 | 476,639,000 | 531,176,000 | 368,360,000 | 398,250,000 | 566,332,000 | 505,572,000 | 297,840,000 | 345,290,000 | 429,630,000 | 393,354,000 | 315,952,000 | 308,297,000 | 371,672,000 | 362,875,000 | 272,058,000 | 283,649,000 | 343,294,000 | 320,079,000 | 231,671,000 | 253,419,000 | 321,297,000 | 239,286,000 | 216,810,000 | 222,151,000 | 313,595,000 | 236,892,000 | 233,160,000 | 305,931,000 | 269,090,000 | 235,946,000 | 333,472,000 | 603,617,000 | 452,387,000 | 368,656,000 | 227,523,000 | 301,136,000 | 496,294,000 | 291,421,000 | 263,173,000 | 486,229,000 | 272,570,000 | 294,548,000 | 512,874,000 | ||||
noncurrent liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 2,129,642,000 | 2,128,612,000 | 2,127,495,000 | 2,183,325,000 | 2,281,841,000 | 2,280,531,000 | 2,279,220,000 | 2,277,910,000 | 2,631,246,000 | 2,629,524,000 | 2,627,803,000 | 2,626,082,000 | 2,624,361,000 | 2,622,641,000 | 2,620,920,000 | 2,619,929,000 | 2,215,794,000 | 2,266,884,000 | 2,268,704,000 | 2,269,761,000 | 2,064,557,000 | 2,063,512,000 | 2,062,467,000 | 2,061,423,000 | 2,021,675,000 | 2,021,178,000 | 2,020,184,000 | 2,019,190,000 | 1,625,449,000 | 1,624,486,000 | 1,652,190,000 | 1,651,433,000 | 1,497,005,000 | 1,498,022,000 | 1,517,157,000 | 1,518,927,000 | 1,387,934,000 | 1,389,215,000 | 1,390,497,000 | 1,391,772,000 | 1,393,047,000 | 1,394,334,000 | 1,395,175,000 | 1,396,435,000 | 1,397,694,000 | 918,209,000 | 939,120,000 | 938,653,000 | 984,715,000 | 1,009,186,000 | 818,965,000 | 843,905,000 | 858,487,000 | 1,912,477,000 | 2,044,230,000 | 2,118,088,000 | 2,236,763,000 | 2,241,315,000 | 2,250,996,000 | 2,125,229,000 | 2,126,888,000 | 2,129,336,000 | 2,126,142,000 | 2,128,756,000 | 2,125,121,000 | 2,359,844,000 |
long-term lease liabilities | 171,713,000 | 155,335,000 | 152,575,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 27,195,000 | 27,263,000 | 28,893,000 | 29,077,000 | 28,477,000 | 30,714,000 | 5,519,000 | 5,476,000 | 10,502,000 | 9,469,000 | 29,705,000 | 32,750,000 | 35,337,000 | 43,553,000 | 39,688,000 | 43,539,000 | 43,238,000 | 27,514,000 | 22,133,000 | 23,081,000 | 22,383,000 | 29,280,000 | 31,479,000 | 35,516,000 | 38,074,000 | 41,488,000 | 42,701,000 | 47,952,000 | 47,903,000 | 48,568,000 | 53,523,000 | 56,996,000 | 58,578,000 | 58,150,000 | 61,254,000 | 61,980,000 | 64,445,000 | 65,396,000 | 34,195,000 | 36,816,000 | 38,242,000 | 39,934,000 | 71,248,000 | 73,848,000 | 75,206,000 | 75,564,000 | 41,538,000 | 42,526,000 | 36,690,000 | 37,456,000 | 51,852,000 | 81,230,000 | 76,977,000 | 69,325,000 | 74,337,000 | 24,614,000 | 32,839,000 | 36,064,000 | 39,765,000 | 39,294,000 | 40,731,000 | 44,157,000 | 46,137,000 | 43,592,000 | 38,846,000 | 43,385,000 |
deferred income taxes | 161,139,000 | 189,700,000 | 193,175,000 | 172,849,000 | 162,973,000 | 184,637,000 | 194,358,000 | 152,041,000 | 133,264,000 | 148,291,000 | 150,531,000 | 102,853,000 | 70,985,000 | 101,831,000 | 125,628,000 | 159,986,000 | 214,038,000 | 247,121,000 | 223,656,000 | 175,671,000 | 150,217,000 | 173,998,000 | 142,450,000 | 99,114,000 | 82,414,000 | 106,851,000 | 187,819,000 | 96,328,000 | 61,634,000 | 199,280,000 | 198,508,000 | 147,662,000 | 112,362,000 | 140,273,000 | 90,505,000 | 113,031,000 | 102,913,000 | 102,413,000 | 137,985,000 | 148,070,000 | 122,576,000 | 71,761,000 | 113,677,000 | 116,527,000 | 99,727,000 | 220,441,000 | 229,531,000 | 228,046,000 | 182,920,000 | 176,213,000 | 118,708,000 | 122,818,000 | 116,238,000 | 117,367,000 | 121,710,000 | 15,295,000 | 14,611,000 | 14,656,000 | 14,317,000 | 13,466,000 | 13,784,000 | 14,329,000 | 13,225,000 | 14,345,000 | 14,491,000 | 50,651,000 |
total liabilities | 3,195,243,000 | 3,088,435,000 | 3,052,430,000 | 3,164,295,000 | 3,153,510,000 | 3,094,995,000 | 3,125,902,000 | 3,251,094,000 | 3,399,741,000 | 3,428,723,000 | 3,507,029,000 | 3,545,603,000 | 3,387,053,000 | 3,407,862,000 | 3,397,657,000 | 3,395,696,000 | 3,044,137,000 | 3,069,400,000 | 3,110,504,000 | 3,142,487,000 | 2,964,818,000 | 2,635,150,000 | 2,634,646,000 | 2,762,385,000 | 2,647,735,000 | 2,467,357,000 | 2,595,994,000 | 2,593,100,000 | 2,128,340,000 | 2,188,286,000 | 2,212,518,000 | 2,227,763,000 | 2,030,820,000 | 1,968,503,000 | 2,104,445,000 | 2,108,018,000 | 1,918,295,000 | 1,873,479,000 | 1,943,455,000 | 1,968,797,000 | 1,824,924,000 | 1,796,908,000 | 1,516,120,000 | 1,478,315,000 | 1,440,271,000 | 1,556,327,000 | 3,285,442,000 | 3,184,978,000 | 2,906,185,000 | 2,689,852,000 | ||||||||||||||||
redeemable noncontrolling interests | 520,998,000 | 544,764,000 | 544,764,000 | 521,395,000 | 521,395,000 | 543,719,000 | 543,719,000 | 522,067,000 | 522,067,000 | 542,950,000 | 542,950,000 | 523,376,000 | 523,376,000 | 544,020,000 | 544,020,000 | 529,276,000 | 529,258,000 | 545,386,000 | 545,386,000 | 525,271,000 | 525,271,000 | 514,002,000 | 514,001,000 | 494,431,000 | 494,431,000 | 505,321,000 | 505,321,000 | 485,876,000 | 485,876,000 | 454,674,000 | 454,675,000 | 435,721,000 | 435,721,000 | 454,804,000 | 454,803,000 | 437,545,000 | 437,545,000 | 456,551,000 | 456,551,000 | 437,569,000 | 437,569,000 | 456,296,000 | 456,296,000 | 437,941,000 | 440,427,000 | 458,421,000 | 441,655,000 | 459,430,000 | 459,430,000 | 355,933,000 | 373,469,000 | 373,469,000 | 414,394,000 | 414,394,000 | ||||||||||||
stockholders' deficit: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 1.00 par value | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 2,116,000 | 2,112,000 | 2,088,000 | 2,086,000 | 2,082,000 | 2,079,000 | 2,079,000 | 2,075,000 | 2,156,000 | 2,154,000 | 2,149,000 | 2,147,000 | 2,134,000 | 2,126,000 | 2,124,000 | 2,119,000 | 2,116,000 | 2,116,000 | 2,113,000 | 2,108,000 | 2,106,000 | 2,099,000 | 2,110,000 | 2,098,000 | 2,088,000 | 2,112,000 | 2,093,000 | 2,139,000 | 2,281,000 | 2,271,000 | 2,301,000 | 2,322,000 | 2,331,000 | 2,289,000 | 2,329,000 | 2,369,000 | 2,372,000 | 2,323,000 | 2,363,000 | 2,385,000 | 2,378,000 | 2,371,000 | 2,376,000 | 2,394,000 | 1,205,000 | 1,353,000 | 1,365,000 | 689,000 | 2,458,000 | 2,458,000 | 2,444,000 | 2,444,000 | 2,443,000 | 2,441,000 | 2,440,000 | 2,367,000 | 2,367,000 | 2,367,000 | 2,360,000 | 2,360,000 | 2,358,000 | |||||
capital in excess of par value | 1,133,551,000 | 1,131,208,000 | 1,128,376,000 | 1,109,779,000 | 1,107,258,000 | 1,104,051,000 | 1,105,053,000 | 1,103,534,000 | 1,124,603,000 | 1,120,084,000 | 1,118,353,000 | 1,108,680,000 | 1,104,904,000 | 1,089,199,000 | 1,086,221,000 | 1,077,948,000 | 1,070,900,000 | 1,066,223,000 | 1,066,312,000 | 1,058,675,000 | 1,052,378,000 | 1,037,640,000 | 1,146,990,000 | 1,118,411,000 | 1,091,755,000 | 1,086,265,000 | 1,052,395,000 | 1,094,658,000 | 1,147,314,000 | 1,116,227,000 | 1,147,453,000 | 1,057,027,000 | 1,052,913,000 | 1,041,710,000 | 1,024,823,000 | 1,018,304,000 | 1,013,167,000 | 983,317,000 | 940,066,000 | 864,291,000 | 853,490,000 | 842,488,000 | 835,663,000 | 832,840,000 | 830,394,000 | 874,577,000 | 816,639,000 | 817,825,000 | 810,316,000 | 805,106,000 | 1,506,750,000 | 1,505,515,000 | 1,492,935,000 | 1,492,333,000 | 1,491,494,000 | 1,401,445,000 | 1,397,177,000 | 1,774,047,000 | 1,772,225,000 | 1,770,268,000 | 1,767,825,000 | 1,765,149,000 | 1,762,873,000 | 1,751,777,000 | 1,750,766,000 | 1,747,425,000 |
accumulated deficit | -2,044,329,000 | -1,961,603,000 | -1,939,207,000 | -2,034,736,000 | -2,055,359,000 | -1,985,500,000 | -1,998,868,000 | -2,114,697,000 | -2,088,913,000 | -2,023,251,000 | -2,021,252,000 | -2,178,493,000 | -2,249,207,000 | -2,153,368,000 | -2,067,600,000 | -1,951,428,000 | -1,815,457,000 | -1,709,747,000 | -1,628,394,000 | -1,738,955,000 | -1,749,400,000 | -1,611,334,000 | -1,595,807,000 | -1,714,524,000 | -1,723,804,000 | -1,529,608,000 | -1,566,152,000 | -1,589,693,000 | -1,270,489,000 | -1,237,804,000 | -1,100,472,000 | -1,084,244,000 | -1,062,725,000 | -953,225,000 | -798,695,000 | -822,107,000 | -827,755,000 | -702,116,000 | -558,152,000 | -529,354,000 | -548,667,000 | |||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax | -69,697,000 | -71,318,000 | -72,595,000 | -70,694,000 | -73,819,000 | -71,932,000 | -75,622,000 | -94,295,000 | -92,488,000 | -94,295,000 | -97,450,000 | -99,421,000 | -110,423,000 | -74,710,000 | -75,218,000 | -71,635,000 | -70,266,000 | -71,498,000 | -68,506,000 | -71,979,000 | -68,214,000 | -63,881,000 | -61,363,000 | -61,838,000 | -63,943,000 | -67,184,000 | -67,682,000 | -67,250,000 | -65,705,000 | -66,558,000 | -67,247,000 | -63,091,000 | -63,196,000 | -59,629,000 | -33,831,000 | -34,033,000 | -32,697,000 | |||||||||||||||||||||||||||||
total stockholders' deficit | -978,359,000 | -897,959,000 | -880,061,000 | -995,466,000 | -1,016,713,000 | -950,565,000 | -965,555,000 | -1,081,020,000 | -1,037,776,000 | -982,200,000 | -995,045,000 | -1,160,154,000 | -1,236,464,000 | -1,158,547,000 | -1,076,705,000 | -970,782,000 | -852,864,000 | -716,118,000 | -635,187,000 | -749,807,000 | -765,182,000 | -643,093,000 | -515,213,000 | -665,994,000 | -698,175,000 | -505,112,000 | -573,027,000 | -554,734,000 | -184,837,000 | |||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' deficit | 2,737,882,000 | 2,711,474,000 | 2,717,133,000 | 2,713,593,000 | 2,658,192,000 | 2,665,825,000 | 2,704,066,000 | 2,713,793,000 | 2,884,032,000 | 2,968,590,000 | 3,054,934,000 | 2,928,399,000 | 2,673,965,000 | 2,772,691,000 | 2,864,972,000 | 2,968,934,000 | 2,720,549,000 | 2,882,540,000 | 3,020,703,000 | 2,938,066,000 | 2,724,907,000 | 2,633,435,000 | ||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization | 344,141,000 | 344,164,000 | 344,187,000 | 344,198,000 | 345,212,000 | 349,029,000 | 351,587,000 | 353,972,000 | 356,428,000 | 359,358,000 | 360,891,000 | 361,487,000 | 362,113,000 | 365,775,000 | 369,343,000 | 372,969,000 | 388,179,000 | 401,839,000 | 406,348,000 | 415,238,000 | 419,677,000 | 1,061,139,000 | 1,060,222,000 | 1,060,005,000 | 1,058,704,000 | 1,059,486,000 | 1,064,647,000 | 1,063,866,000 | 1,064,434,000 | 1,054,226,000 | 1,050,739,000 | 1,050,481,000 | 1,189,632,000 | 1,189,037,000 | 1,207,429,000 | 1,234,716,000 | 1,303,373,000 | |||||||||||||||||||||||||||||
redeemable non-controlling interests | 520,998,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -69,676,000 | -71,195,000 | -81,187,000 | -96,504,000 | -30,246,000 | 4,399,000 | 1,157,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 301, 284 and 278 as of october 1, 2023, january 1, 2023 and october 2, 2022, respectively | 344,147,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 295, 284 and 272 as of july 2, 2023, january 1, 2023 and july 3, 2022, respectively | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 6,110,000 | 2,230,000 | 2,764,000 | 3,298,000 | 3,832,000 | 4,365,000 | 4,899,000 | 5,433,000 | 5,966,000 | 6,501,000 | 7,034,000 | 7,568,000 | 7,451,000 | 3,413,000 | 3,624,000 | 3,836,000 | 4,045,000 | 1,493,000 | 1,793,000 | 2,092,000 | 2,392,000 | 2,691,000 | 2,991,000 | 3,290,000 | 3,589,000 | 3,889,000 | 4,188,000 | 4,487,000 | 4,787,000 | 5,087,000 | 5,386,000 | 23,811,000 | 24,577,000 | 17,874,000 | 19,062,000 | 20,251,000 | 21,441,000 | 22,630,000 | 23,821,000 | 22,837,000 | 23,905,000 | 24,974,000 | 12,474,000 | 36,724,000 | 38,699,000 | 38,311,000 | 40,765,000 | 11,755,000 | 13,209,000 | 13,955,000 | 29,877,000 | 31,194,000 | 34,756,000 | 34,939,000 | 37,988,000 | 39,192,000 | 34,892,000 | 37,308,000 | 40,405,000 | 39,767,000 | 43,897,000 | 50,347,000 | 55,062,000 | |||
deposits and other assets | 20,737,000 | 20,272,000 | 17,905,000 | 9,873,000 | 8,101,000 | 10,779,000 | 6,170,000 | 5,949,000 | 6,006,000 | 6,661,000 | 7,103,000 | 8,324,000 | 9,709,000 | 10,452,000 | 12,722,000 | 10,740,000 | 10,625,000 | 10,745,000 | 11,277,000 | 12,403,000 | 11,615,000 | 11,284,000 | 12,821,000 | 13,001,000 | 11,718,000 | 10,619,000 | 9,218,000 | 8,013,000 | 7,691,000 | 7,137,000 | 7,211,000 | 7,057,000 | 4,224,000 | 4,017,000 | 4,750,000 | 5,220,000 | 4,232,000 | 4,240,000 | 4,268,000 | 4,198,000 | 4,358,000 | 4,304,000 | 9,436,000 | 11,913,000 | 14,817,000 | 49,315,000 | 98,209,000 | 96,894,000 | 95,757,000 | 67,850,000 | 65,321,000 | 66,167,000 | 74,859,000 | 67,687,000 | 71,151,000 | 94,036,000 | 19,084,000 | 19,636,000 | 21,448,000 | 23,949,000 | 36,640,000 | 46,528,000 | 28,654,000 | |||
other assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 290, 284 and 266 as of april 2, 2023, january 1, 2023 and april 3, 2022, respectively | 344,158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other assets | 1,182,654,000 | 1,183,289,000 | 1,193,137,000 | 1,196,563,000 | 1,203,587,000 | 1,201,628,000 | 1,204,809,000 | 1,209,031,000 | 1,211,740,000 | 1,214,664,000 | 1,217,774,000 | 1,220,864,000 | 1,212,613,000 | 1,222,304,000 | 1,222,941,000 | 1,227,681,000 | 1,224,050,000 | 1,021,717,000 | 1,023,463,000 | 1,023,553,000 | 995,168,000 | 997,647,000 | 998,760,000 | 998,296,000 | 998,103,000 | 997,626,000 | 1,001,249,000 | 1,001,458,000 | 1,001,539,000 | 1,002,309,000 | 1,020,961,000 | 1,019,903,000 | 1,013,311,000 | 1,015,889,000 | 1,018,008,000 | 1,018,793,000 | 1,020,277,000 | 1,022,273,000 | 28,562,000 | 29,616,000 | 30,330,000 | 37,430,000 | 49,102,000 | 54,776,000 | 90,442,000 | 141,600,000 | 111,355,000 | 111,306,000 | 84,451,000 | 101,976,000 | 113,422,000 | 125,654,000 | 117,581,000 | 121,720,000 | 145,656,000 | 65,202,000 | 68,035,000 | 72,854,000 | 63,716,000 | 80,537,000 | 96,875,000 | 83,716,000 | ||||
accrued insurance reserves | 34,032,000 | 34,053,000 | 44,563,000 | 37,017,000 | 32,423,000 | 32,182,000 | 29,259,000 | 26,998,000 | 27,568,000 | 31,060,000 | 31,592,000 | 31,076,000 | 33,223,000 | 35,376,000 | 37,108,000 | 35,542,000 | 36,198,000 | 39,183,000 | 40,644,000 | 38,827,000 | 38,074,000 | 39,347,000 | 36,180,000 | 40,803,000 | 42,540,000 | 42,443,000 | 42,989,000 | 42,287,000 | 39,910,000 | 40,796,000 | 41,689,000 | 39,238,000 | 39,730,000 | 41,276,000 | 48,572,000 | 47,981,000 | 47,195,000 | 50,771,000 | 42,053,000 | 34,018,000 | 34,629,000 | 33,902,000 | 36,965,000 | 35,108,000 | 38,094,000 | 34,637,000 | 18,448,000 | 16,468,000 | 12,850,000 | 32,956,000 | 33,929,000 | 37,155,000 | 36,529,000 | 36,309,000 | 45,501,000 | 41,614,000 | 41,395,000 | 37,969,000 | 35,775,000 | 21,551,000 | ||||||
total noncurrent liabilities | 2,639,853,000 | 2,660,686,000 | 2,641,666,000 | 2,611,213,000 | 2,955,476,000 | 2,965,484,000 | 2,984,709,000 | 2,950,372,000 | 2,921,045,000 | 2,955,457,000 | 2,969,301,000 | 3,015,311,000 | 2,659,132,000 | 2,729,668,000 | 2,699,858,000 | 2,665,848,000 | 2,433,642,000 | 2,266,790,000 | 2,236,396,000 | 2,196,053,000 | 2,142,163,000 | 2,169,517,000 | 2,250,704,000 | 2,163,470,000 | 1,734,986,000 | 1,872,334,000 | 1,904,221,000 | 1,856,091,000 | 1,667,945,000 | 1,696,445,000 | 1,820,796,000 | 1,764,724,000 | 1,598,216,000 | 1,641,808,000 | 1,690,036,000 | 1,647,500,000 | 1,585,638,000 | 1,580,098,000 | ||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 278, 261 and 255 as of october 2, 2022, january 2, 2022 and october 3, 2021, respectively | 344,170,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 272, 261 and 249 as of july 3, 2022, january 2, 2022 and july 4, 2021, respectively | 344,176,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 266, 261 and 244 as of april 3, 2022, january 2, 2022 and april 4, 2021, respectively | 344,182,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 255, 238 and 24,232 as of october 3, 2021, december 31, 2020 and september 30, 2020, respectively | 344,193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 249, 238 and 24,227 as of july 4, 2021, december 31, 2020 and june 30, 2020, respectively | 344,187,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 244, 238 and 23,824 as of april 4, 2021, december 31, 2020 and march 31, 2020, respectively | 344,192,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 24,232, 23,224 and 22,623 as of september 30, 2020, december 31, 2019 and september 30, 2019, respectively | 344,203,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 24,227, 23,224 and 22,023 as of june 30, 2020, december 31, 2019 and june 30, 2019, respectively | 344,209,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 23,824 and 23,224 as of march 31, 2020 and december 31, 2019, respectively | 344,611,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term operating lease liabilities | 10,240,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term operating lease liabilities | 196,485,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 22,623 and 21,133 as of september 30, 2019 and december 31, 2018, respectively | 345,812,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 22,023 and 21,133 as of june 30, 2019 and december 31, 2018, respectively | 346,413,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 21,422 and 21,133 as of march 31, 2019 and december 31, 2018, respectively | 347,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
park admissions | 66,080,000 | 810,064,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
park food, merchandise and other | 38,978,000 | 553,527,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sponsorship, international agreements and accommodations | 23,135,000 | 100,116,000 | 35,891,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 128,193,000 | 619,820,000 | 445,420,000 | 128,964,000 | 580,418,000 | 422,372,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | 114,522,000 | 574,724,000 | 188,704,000 | 163,964,000 | 102,500,000 | 509,123,000 | 166,662,000 | 145,768,000 | 419,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative expenses | 40,110,000 | 132,168,000 | 65,783,000 | 68,786,000 | 40,938,000 | 158,498,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs of products sold | 10,275,000 | 121,803,000 | 50,081,000 | 39,520,000 | 10,463,000 | 110,374,000 | 45,951,000 | 37,489,000 | 86,457,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other net periodic pension benefit | -1,055,000 | -5,169,000 | -1,290,000 | -1,277,000 | -1,277,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 28,470,000 | 113,246,000 | 29,008,000 | 27,309,000 | 28,018,000 | 109,206,000 | 27,962,000 | 26,171,000 | 138,406,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | 603,000 | 2,447,000 | 612,000 | 612,000 | 611,000 | 2,465,000 | 571,000 | 651,000 | 1,203,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | 1,136,000 | 1,879,000 | 386,000 | 254,000 | 1,911,000 | 3,959,000 | 2,010,000 | 1,657,000 | 17,692,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | 28,630,000 | 108,034,000 | 27,142,000 | 27,556,000 | 26,122,000 | 99,766,000 | 25,892,000 | 27,213,000 | 185,370,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | -282,000 | -791,000 | -157,000 | -76,000 | -237,000 | -756,000 | -171,000 | -57,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | -427,000 | 3,508,000 | -130,000 | 354,000 | 1,935,000 | 271,000 | 375,000 | 568,000 | 14,627,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -93,789,000 | 411,858,000 | 259,681,000 | 118,418,000 | -82,020,000 | 329,052,000 | 299,595,000 | 107,685,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -24,657,000 | -19,675,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -69,132,000 | 316,003,000 | 204,421,000 | 94,505,000 | -62,345,000 | 313,026,000 | 200,930,000 | 71,631,000 | -119,817,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding - basic and diluted: | 84,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding - basic and diluted: | -820 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared per common share | 820 | 3,160 | 780 | 780 | 780 | 2,620 | 640 | 640 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and deficit | 2,517,328,000 | 2,610,392,000 | 2,443,991,000 | 2,456,676,000 | 2,528,288,000 | 2,543,687,000 | 2,429,379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 1,463,707,000 | 1,359,074,000 | 1,021,298,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 37,116,000 | 37,109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | 95,855,000 | 55,260,000 | 23,913,000 | 16,026,000 | 98,665,000 | 36,054,000 | 116,630,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interests | -40,007,000 | -20,004,000 | -20,003,000 | -39,210,000 | -19,605,000 | -19,605,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to six flags entertainment corporation | 275,996,000 | 184,417,000 | 74,502,000 | 273,816,000 | 181,325,000 | 52,026,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic: | 84,100,000 | 84,143,000 | 83,666,000 | 86,802,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted: | 85,445,000 | 85,516,000 | 85,072,000 | 88,494,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 20,537 and 19,584 as of september 30, 2018 and december 31, 2017, respectively | 349,720,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
theme park admissions | 350,977,000 | 240,471,000 | 66,321,000 | 741,275,000 | 331,244,000 | 221,913,000 | 534,777,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
theme park food, merchandise and other | 232,952,000 | 176,055,000 | 42,246,000 | 524,582,000 | 223,861,000 | 174,012,000 | 427,492,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 19,920 and 19,584 as of june 30, 2018 and december 31, 2017, respectively | 350,298,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sponsorship, licensing and accommodations | 28,894,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 20,260 and 19,584 as of march 31, 2018 and december 31, 2017, respectively | 350,945,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sponsorship, licensing and other fees | 16,092,000 | 78,096,000 | 20,798,000 | 22,706,000 | 59,029,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accommodations revenue | 4,305,000 | 15,121,000 | 4,515,000 | 3,741,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding — basic and diluted: | 84,457,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding — basic and diluted: | -740 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted-use investment securities | 1,820,000 | 2,784,000 | 4,088,000 | 3,926,000 | 3,840,000 | 3,518,000 | 3,195,000 | 3,036,000 | 2,715,000 | 2,928,000 | 2,616,000 | 2,471,000 | 2,162,000 | 1,981,000 | 1,672,000 | 1,823,000 | 1,527,000 | 1,353,000 | 1,052,000 | 15,520,000 | 465,000 | 1,260,000 | 2,816,000 | 2,626,000 | 2,706,000 | 2,340,000 | 2,646,000 | 6,778,000 | 16,061,000 | 16,039,000 | 14,955,000 | 12,581,000 | 12,428,000 | 11,226,000 | 11,091,000 | 11,001,000 | 134,508,000 | 317,913,000 | ||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 19,137 and 17,135 as of september 30, 2017 and december 31, 2016, respectively | 352,221,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 11,571,000 | 38,118,000 | 214,340,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding — basic: | 84,480,000 | 87,136,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding — diluted: | 85,876,000 | 88,832,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding — basic: | 2,150 | 600 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per average common share outstanding — diluted: | 2,110 | 590 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 18,568 and 17,135 as of june 30, 2017 and december 31, 2016, respectively | 352,741,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 17,875 and 17,135 as of march 31, 2017 and december 31, 2016, respectively | 353,347,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' (deficit) equity | -186,490,000 | -18,400,000 | -92,145,000 | -73,186,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 2,487,672,000 | 2,648,792,000 | 2,590,293,000 | 2,393,355,000 | 2,428,440,000 | 2,720,459,000 | 2,698,296,000 | 2,480,428,000 | 2,534,919,000 | 2,748,769,000 | 2,728,839,000 | 2,535,661,000 | 2,607,814,000 | 2,746,331,000 | 2,773,967,000 | 2,654,195,000 | 2,524,493,000 | 2,704,904,000 | 2,630,148,000 | |||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 16,542 and 14,676 as of september 30, 2016 and december 31, 2015, respectively | 354,661,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income | 147,732,000 | 174,625,000 | 130,240,000 | 97,334,000 | 115,450,000 | 148,985,000 | 98,939,000 | 71,598,000 | 91,031,000 | 128,909,000 | 85,125,000 | 60,443,000 | 76,280,000 | 129,532,000 | 91,653,000 | 64,858,000 | 86,773,000 | 54,913,000 | 38,821,000 | 80,327,000 | 53,240,000 | 36,561,000 | 62,727,000 | 38,125,000 | 17,594,000 | 70,701,000 | 43,979,000 | 21,280,000 | 65,620,000 | 32,406,000 | 11,159,000 | 23,852,000 | 63,596,000 | 7,289,000 | 9,392,000 | 19,068,000 | ||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 15,936 and 14,676 as of june 30, 2016 and december 31, 2015, respectively | 355,214,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 15,344 and 14,676 as of march 31, 2016 and december 31, 2015, respectively | 355,872,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 24,216,000 | 161,210,000 | 135,475,000 | 124,588,000 | 223,895,000 | 348,763,000 | 303,491,000 | 273,168,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 14,042 and 12,214 as of september 30, 2015 and december 31, 2014, respectively | 357,130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 13,472 and 12,214 as of june 30, 2015 and december 31, 2014, respectively | 357,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 12,834 and 12,214 as of march 31, 2015 and december 31, 2014, respectively | 358,556,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 11,632 and 9,669 as of september 30, 2014 and december 31, 2013, respectively | 360,127,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of tax | -35,514,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -438,825,000 | -403,337,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total six flags entertainment corporation stockholders' equity | 373,337,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 70,000 | 4,320,000 | 4,348,000 | 3,736,000 | 4,427,000 | 4,373,000 | 5,346,000 | 4,980,000 | 5,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total equity | 373,337,000 | 404,526,000 | 407,330,000 | 424,335,000 | 636,692,000 | 730,363,000 | 710,178,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total six flags entertainment corporation stockholders’ equity | 404,456,000 | 403,010,000 | 419,987,000 | 632,956,000 | 725,936,000 | 705,805,000 | 956,074,000 | 813,980,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less accumulated depreciation | 66,552,000 | 27,072,000 | 1,219,754,000 | 1,190,553,000 | 1,152,785,000 | 1,122,819,000 | 1,094,466,000 | 1,051,899,000 | 1,019,420,000 | 976,447,000 | 959,778,000 | 924,869,000 | 902,476,000 | 999,220,000 | 961,883,000 | 938,754,000 | 854,555,000 | 900,534,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 144,887,000 | 11,026,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 469,000 | 175,000 | 23,385,000 | 34,667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets held for sale | 681,000 | 1,278,000 | 4,998,000 | 6,718,000 | 26,700,000 | 26,700,000 | 77,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mandatory redeemable preferred stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
new common stock, 0.025 par value, 60,000,000 shares authorized and 27,844,503 shares issued and outstanding at september 30, 2010 | 696,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
old common stock, 0.025 par value, 210,000,000 shares authorized and 98,325,936 shares issued and outstanding at december 31, 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 961,420,000 | 818,960,000 | 250,646,000 | 160,371,000 | 201,963,000 | 376,140,000 | 578,065,000 | 413,797,000 | 694,208,000 | 826,065,000 | 1,362,050,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 2,861,121,000 | 2,834,717,000 | 3,109,016,000 | 3,112,082,000 | 3,202,271,000 | 3,187,616,000 | 3,387,689,000 | 3,435,465,000 | 3,493,119,000 | 3,642,227,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities from discontinued operations | 5,409,000 | 3,000,000 | 1,400,000 | 1,400,000 | 1,400,000 | 1,400,000 | 3,383,000 | 1,970,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
new common stock, 0.025 par value, 60,000,000 shares authorized and 27,388,889 shares issued and outstanding at june 30, 2010 | 685,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities not subject to compromise: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities not subject to compromise | 553,946,000 | 437,416,000 | 448,661,000 | 442,845,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities not subject to compromise | 1,543,471,000 | 1,485,369,000 | 1,506,813,000 | 2,689,852,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities subject to compromise | 1,741,971,000 | 1,699,609,000 | 1,399,372,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock of 1.00 par value | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total six flags entertainment corporation stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 2,883,902,000 | 3,075,739,000 | 2,957,023,000 | 2,907,335,000 | 3,030,129,000 | 3,044,960,000 | 2,942,948,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
mandatorily redeemable preferred stock | 313,311,000 | 307,875,000 | 302,382,000 | 286,186,000 | 285,905,000 | 285,342,000 | 285,060,000 | 284,779,000 | 284,497,000 | 284,216,000 | 283,934,000 | 283,371,000 | 282,245,000 | 281,119,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in (income) loss of partnerships | 806,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (gain) loss on debt extinguishment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before reorganization items, income taxes and discontinued operations | 53,232,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reorganization items | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes and discontinued operations | 53,232,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to six flags, inc. | -119,817,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income applicable to six flags, inc. common stockholders | -141,787,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding - basic and diluted: | 96,950,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations applicable to six flags, inc. common stockholders | -1.3 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations applicable to six flags, inc. common stockholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amounts attributable to six flags, inc.: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | -104,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable minority interests | 434,360,000 | 414,753,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 53,470,000 | 60,437,000 | 36,944,000 | 49,995,000 | 74,413,000 | 66,001,000 | 56,277,000 | 60,911,000 | 64,793,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued compensation, payroll taxes, and benefits | 17,101,000 | 8,652,000 | 12,703,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued insurance | 32,826,000 | 22,830,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt called for prepayment | 123,068,000 | 301,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock of 1.00 par value, 5,000,000 shares authorized; 11,500 issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock of .025 par value, 210,000,000 shares authorized and 93,201,528 and 93,041,528 shares issued and outstanding in 2005 and 2004, respectively | 2,330,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock of .025 par value, 150,000,000 shares authorized, 93,041,528 and 92,616,528 shares issued and outstanding in 2004 and 2003, respectively | 2,326,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities & stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock of .025 par value 150,000,000 shares authorized, 92,616,528 shares issued and outstanding | 2,315,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities & stockholders’ equity | 4,674,716,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2024-03-31 | 2023-12-31 | 2023-10-01 | 2023-07-02 | 2023-04-02 | 2023-01-01 | 2022-10-02 | 2022-07-03 | 2022-04-03 | 2022-01-02 | 2021-10-03 | 2021-07-04 | 2021-04-04 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2011-06-30 | 2011-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
net income | -82,726,000 | -22,428,000 | 134,467,000 | 44,320,000 | -69,859,000 | 13,369,000 | 138,155,000 | 67,717,000 | -65,662,000 | -1,999,000 | 178,124,000 | 91,403,000 | -95,839,000 | -85,768,000 | -95,528,000 | -116,250,000 | -84,546,000 | -11,155,000 | 200,209,000 | 99,896,000 | -69,132,000 | 79,422,000 | 204,421,000 | 94,505,000 | -62,345,000 | 98,013,000 | 200,930,000 | 71,631,000 | -57,548,000 | 1,868,000 | 121,694,000 | 80,100,000 | -46,935,000 | 2,184,000 | 176,383,000 | 84,614,000 | -70,326,000 | -34,117,000 | 124,040,000 | 85,312,000 | -61,201,000 | 13,309,000 | ||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 29,500,000 | 29,120,000 | 27,942,000 | 28,910,000 | 29,114,000 | 30,352,000 | 30,186,000 | 27,537,000 | 29,049,000 | 29,496,000 | 28,053,000 | 28,052,000 | 28,833,000 | 31,290,000 | 28,785,000 | 29,434,000 | 30,664,000 | 29,197,000 | 30,685,000 | 29,275,000 | 29,073,000 | 29,523,000 | 29,620,000 | 27,921,000 | 28,629,000 | 29,025,000 | 28,533,000 | 26,822,000 | 27,291,000 | 27,548,000 | 27,393,000 | 25,924,000 | 26,028,000 | 28,686,000 | 26,348,000 | 25,582,000 | 26,795,000 | 27,105,000 | 27,132,000 | 26,176,000 | 27,694,000 | 30,868,000 | ||
stock-based compensation | 2,347,000 | 2,369,000 | 3,525,000 | 2,179,000 | 3,314,000 | -1,451,000 | 1,676,000 | 3,223,000 | 4,225,000 | 3,948,000 | 7,876,000 | 3,001,000 | 6,637,000 | 1,323,000 | 7,907,000 | 6,020,000 | 4,280,000 | 1,927,000 | 3,903,000 | 3,553,000 | 3,891,000 | -77,456,000 | 10,183,000 | 16,036,000 | 4,553,000 | 16,358,000 | -35,740,000 | -15,305,000 | 11,990,000 | 20,095,000 | 89,994,000 | 4,244,000 | 2,006,000 | 19,715,000 | 9,803,000 | 4,408,000 | 22,307,000 | 50,771,000 | 78,168,000 | 5,740,000 | 5,359,000 | 5,538,000 | ||
interest accretion on notes payable | 211,000 | 208,000 | 205,000 | 233,000 | 278,000 | 278,000 | 278,000 | 277,000 | 278,000 | 277,000 | 277,000 | 277,000 | 277,000 | 276,000 | 276,000 | 285,000 | 320,000 | 322,000 | 324,000 | 326,000 | 338,000 | 337,000 | 337,000 | 335,000 | 335,000 | 333,000 | 333,000 | 298,000 | 92,000 | 91,000 | 90,000 | 115,000 | 117,000 | 117,000 | 115,000 | 314,000 | 310,000 | 308,000 | 306,000 | 305,000 | 302,000 | 318,000 | ||
amortization of debt issuance costs | 1,155,000 | 1,217,000 | 1,250,000 | 1,323,000 | 1,566,000 | 1,566,000 | 1,566,000 | 1,987,000 | 1,978,000 | 1,978,000 | 1,977,000 | 1,978,000 | 1,978,000 | 1,977,000 | 2,091,000 | 1,611,000 | 856,000 | 860,000 | 831,000 | 865,000 | 1,007,000 | 1,007,000 | 1,006,000 | 1,004,000 | 962,000 | 960,000 | 960,000 | 970,000 | 1,171,000 | 1,172,000 | 1,173,000 | 1,092,000 | 1,066,000 | 1,067,000 | 1,068,000 | 1,195,000 | 1,188,000 | 1,189,000 | 1,178,000 | 1,190,000 | 1,191,000 | 1,079,000 | ||
loss on disposal of assets | 1,394,000 | 9,648,000 | ||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | -26,970,000 | -20,672,000 | ||||||||||||||||||||||||||||||||||||||||||
other | -1,651,000 | -454,000 | ||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts receivable - trade | 8,861,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in inventories, prepaid expenses and other current assets | -29,608,000 | 14,341,000 | -6,808,000 | -18,672,000 | 1,413,000 | 2,002,000 | -30,794,000 | 4,479,000 | 17,570,000 | -9,611,000 | -27,147,000 | 20,845,000 | 2,503,000 | -1,402,000 | -25,715,000 | 9,527,000 | 17,507,000 | -4,178,000 | -24,703,000 | 12,312,000 | 12,590,000 | -5,130,000 | -24,720,000 | 13,886,000 | -9,039,000 | -14,299,000 | 12,446,000 | 4,386,000 | -3,078,000 | -19,498,000 | 5,760,000 | |||||||||||||
increase in deposits and other assets | -1,307,000 | 3,324,000 | 2,061,000 | 172,000 | -1,284,000 | -1,095,000 | -1,390,000 | -1,206,000 | -324,000 | -154,000 | 467,000 | |||||||||||||||||||||||||||||||||
increase in rou operating leases | -11,328,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, deferred revenue and accrued liabilities and other long-term liabilities | 49,995,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in operating lease liabilities | 15,605,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in accrued interest payable | 14,048,000 | 9,258,000 | 10,447,000 | -10,327,000 | 10,383,000 | -10,559,000 | 10,549,000 | |||||||||||||||||||||||||||||||||||||
net cash from operating activities | -30,474,000 | 10,215,000 | 162,629,000 | 140,898,000 | -56,269,000 | 75,549,000 | 130,575,000 | 118,949,000 | -55,712,000 | 28,966,000 | 176,606,000 | 209,731,000 | -80,398,000 | -36,916,000 | -43,261,000 | -50,316,000 | -60,387,000 | 69,708,000 | 214,668,000 | 167,020,000 | -40,823,000 | 71,121,000 | 207,320,000 | 157,498,000 | -22,807,000 | 65,411,000 | 246,790,000 | 193,454,000 | -60,588,000 | 88,481,000 | 236,176,000 | 191,583,000 | -53,005,000 | 88,352,000 | 240,521,000 | 197,383,000 | -52,495,000 | 211,944,000 | 177,205,000 | -59,894,000 | ||||
capital expenditures | -37,218,000 | -61,443,000 | -42,241,000 | -42,642,000 | -25,488,000 | -38,551,000 | -19,032,000 | -26,935,000 | -32,071,000 | -59,927,000 | -19,565,000 | -19,117,000 | -23,133,000 | -7,918,000 | -17,337,000 | -22,165,000 | -53,458,000 | -20,251,000 | -26,900,000 | -48,679,000 | -48,083,000 | -23,382,000 | -21,709,000 | -48,050,000 | -42,483,000 | -18,671,000 | -19,348,000 | -45,566,000 | -51,634,000 | -28,024,000 | -20,219,000 | -38,130,000 | -42,885,000 | -22,978,000 | -21,144,000 | -36,216,000 | -34,032,000 | -14,113,000 | -39,466,000 | -42,289,000 | ||||
free cash flows | -67,692,000 | -51,228,000 | 120,388,000 | 98,256,000 | -81,757,000 | 36,998,000 | 111,543,000 | 92,014,000 | -87,783,000 | -30,961,000 | 157,041,000 | 190,614,000 | -103,531,000 | -44,834,000 | -60,598,000 | -72,481,000 | -113,845,000 | 49,457,000 | 187,768,000 | 118,341,000 | -88,906,000 | 47,739,000 | 185,611,000 | 109,448,000 | -65,290,000 | 46,740,000 | 227,442,000 | 147,888,000 | -112,222,000 | 60,457,000 | 215,957,000 | 153,453,000 | -95,890,000 | 65,374,000 | 219,377,000 | 161,167,000 | -86,527,000 | 197,831,000 | 137,739,000 | -102,183,000 | ||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||
additions to property and equipment | -37,218,000 | -61,443,000 | -42,241,000 | -42,642,000 | -25,488,000 | -38,551,000 | -19,032,000 | -26,935,000 | -32,071,000 | -59,927,000 | -19,565,000 | -19,117,000 | -23,133,000 | -7,918,000 | -17,337,000 | -22,165,000 | -53,458,000 | -20,251,000 | -26,900,000 | -48,679,000 | -48,083,000 | -23,382,000 | -21,709,000 | -48,050,000 | -42,483,000 | -18,671,000 | -19,348,000 | -45,566,000 | -51,634,000 | -28,024,000 | -20,219,000 | -38,130,000 | -42,885,000 | -22,978,000 | -21,144,000 | -36,216,000 | -34,032,000 | -12,792,000 | -14,113,000 | -39,466,000 | -42,289,000 | -12,671,000 | ||
property insurance recoveries | 0 | 0 | 608,000 | 481,000 | 425,000 | 991,000 | 583,000 | 3,081,000 | 0 | 0 | 472,000 | 2,042,000 | 2,100,000 | 0 | 1,013,000 | 624,000 | 0 | -23,000 | 343,000 | 0 | 0 | 173,000 | 38,000 | 241,000 | 169,000 | |||||||||||||||||||
proceeds from asset sales | 227,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -36,991,000 | -60,955,000 | -42,241,000 | -42,034,000 | -25,007,000 | -38,126,000 | -18,041,000 | -26,352,000 | -28,990,000 | -59,920,000 | -19,572,000 | -19,109,000 | -23,100,000 | -448,000 | -17,337,000 | -21,693,000 | -51,416,000 | -17,125,000 | -26,880,000 | -47,662,000 | -47,459,000 | -20,866,000 | -21,686,000 | -67,095,000 | -42,465,000 | -15,732,000 | -18,383,000 | -44,262,000 | -51,786,000 | -28,102,000 | -20,014,000 | -38,275,000 | -41,350,000 | -18,339,000 | -20,819,000 | -36,480,000 | -34,030,000 | -12,835,000 | -4,068,000 | -39,493,000 | -41,932,000 | -12,845,000 | ||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||
repayment of borrowings | -10,000,000 | -30,000,000 | -105,000,000 | -1,018,623,000 | -10,000,000 | -10,000,000 | -90,000,000 | 0 | 0 | 0 | -2,000,000 | 0 | 0 | -409,000,000 | -117,510,000 | -2,000,000 | -2,000,000 | -773,750,000 | -25,000,000 | -17,000,000 | -134,000,000 | -116,000,000 | -7,000,000 | 0 | -28,867,000 | -910,143,000 | -10,151,000 | -264,000 | -136,000 | -262,139,000 | -70,887,000 | -7,880,000 | -1,877,000 | -674,219,000 | -26,589,000 | -1,576,000 | -1,573,000 | -1,577,000 | -1,582,000 | -1,567,000 | ||||
proceeds from borrowings | 60,000,000 | 121,000,000 | 25,000,000 | 918,984,000 | 80,000,000 | 0 | 0 | 0 | 0 | 0 | 2,000,000 | 0 | 0 | 779,000,000 | 105,000,000 | 0 | 0 | 823,000,000 | 147,000,000 | 60,000,000 | 15,000,000 | 119,000,000 | 162,000,000 | 0 | 0 | 1,243,000,000 | 70,000,000 | 170,000 | 0 | 340,000,000 | 141,000,000 | 6,000,000 | 0 | 723,250,000 | 105,000,000 | 0 | 8,000,000 | |||||||
payment of debt issuance costs | 143,000 | -527,000 | -18,324,000 | -970,000 | -2,716,000 | -809,000 | -984,000 | 0 | 0 | 0 | -293,000 | -500,000 | 0 | -74,000 | -541,000 | -508,000 | -18,000 | -1,905,000 | -2,396,000 | |||||||||||||||||||||||||
payment of tax withholdings on equity-based compensation through shares withheld | -120,000 | -8,248,000 | ||||||||||||||||||||||||||||||||||||||||||
reduction in finance lease liability | -260,000 | -249,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 49,620,000 | 58,879,000 | -104,643,000 | -118,679,000 | 68,679,000 | -31,529,000 | -114,211,000 | -269,099,000 | 81,000 | -23,287,000 | -19,787,000 | -868,000 | 8,798,000 | -21,802,000 | -22,373,000 | 344,358,000 | -33,462,000 | -91,336,000 | -89,118,000 | -26,314,000 | 63,761,000 | -72,573,000 | -187,495,000 | -52,338,000 | 18,924,000 | -52,426,000 | -213,911,000 | -113,305,000 | 2,766,000 | -159,978,000 | -139,365,000 | -10,195,000 | 16,792,000 | -180,558,000 | -161,243,000 | -21,992,000 | 30,305,000 | -138,164,000 | -158,760,000 | -43,413,000 | -44,815,000 | -82,127,000 | ||
effect of exchange rate on cash | 962,000 | 2,683,000 | -562,000 | 6,646,000 | -2,776,000 | 914,000 | 189,000 | -899,000 | 1,239,000 | -31,000 | -277,000 | 228,000 | -155,000 | 3,019,000 | 922,000 | 796,000 | -6,103,000 | 1,135,000 | -671,000 | 320,000 | 347,000 | -1,631,000 | 1,793,000 | -2,495,000 | 1,907,000 | -2,440,000 | -92,000 | 1,391,000 | 3,224,000 | -1,773,000 | -1,588,000 | -2,153,000 | 391,000 | -523,000 | -2,416,000 | -474,000 | -1,316,000 | -2,962,000 | -1,581,000 | 558,000 | -284,000 | -371,000 | 1,055,000 | |
net decrease in cash and cash equivalents | -16,883,000 | -151,368,000 | -24,174,000 | -68,000 | 35,570,000 | -44,441,000 | -106,384,000 | -77,172,000 | -57,536,000 | 47,535,000 | 94,857,000 | -146,925,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 77,585,000 | 0 | 0 | 0 | 80,122,000 | 0 | 0 | 0 | 335,585,000 | 0 | 0 | 0 | 157,760,000 | 0 | 0 | 0 | 174,179,000 | 0 | 0 | 0 | 44,608,000 | 0 | 0 | 0 | 77,496,000 | 0 | 0 | 0 | 137,385,000 | 0 | 0 | 0 | 99,760,000 | 0 | 0 | 0 | 73,884,000 | 0 | 0 | 0 | 169,310,000 | 0 | 0 | 187,061,000 |
cash and cash equivalents at end of period | 60,702,000 | 10,822,000 | 15,183,000 | -13,169,000 | 64,749,000 | 6,808,000 | -1,488,000 | -177,401,000 | 252,203,000 | -54,272,000 | 136,970,000 | 189,982,000 | 62,905,000 | -56,147,000 | -82,049,000 | 273,145,000 | 22,811,000 | -37,618,000 | 97,999,000 | 93,364,000 | 20,434,000 | -23,949,000 | -68,000 | 35,570,000 | 33,055,000 | -5,187,000 | 14,404,000 | 37,278,000 | 31,001,000 | -101,372,000 | 75,209,000 | 140,960,000 | 22,588,000 | -111,068,000 | 56,043,000 | 138,437,000 | 16,348,000 | -90,893,000 | 47,535,000 | 94,857,000 | 22,385,000 | -31,652,000 | 63,386,000 | 78,738,000 |
supplemental cash flow information | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 27,508,000 | 55,053,000 | 26,487,000 | 36,822,000 | 46,209,000 | 20,774,000 | 30,778,000 | 42,984,000 | 52,157,000 | 12,707,000 | 27,066,000 | 43,918,000 | 63,937,000 | 19,897,000 | 26,880,000 | 20,475,000 | 31,987,000 | 21,245,000 | 33,061,000 | 28,384,000 | 31,708,000 | 16,441,000 | 30,894,000 | 21,108,000 | 29,859,000 | 18,925,000 | 30,021,000 | 11,109,000 | 35,990,000 | 5,650,000 | 26,856,000 | 7,989,000 | 28,825,000 | 7,572,000 | 28,585,000 | 6,975,000 | 27,686,000 | 6,487,000 | 27,376,000 | 5,968,000 | 27,314,000 | 6,857,000 | 14,249,000 | 7,279,000 |
cash paid for income taxes | 3,743,000 | 7,065,000 | 7,281,000 | 6,581,000 | 311,000 | 7,055,000 | 1,921,000 | 776,000 | 885,000 | 10,495,000 | 219,000 | 296,000 | 268,000 | 1,321,000 | 2,270,000 | 367,000 | 1,959,000 | 3,256,000 | 7,546,000 | 12,097,000 | 5,310,000 | 5,350,000 | 9,827,000 | 7,838,000 | 6,994,000 | 3,294,000 | 5,320,000 | 3,197,000 | 2,662,000 | 3,267,000 | 3,327,000 | 4,694,000 | 5,979,000 | 6,436,000 | 3,606,000 | 1,098,000 | 3,835,000 | 4,144,000 | 6,290,000 | 2,321,000 | 2,082,000 | 2,962,000 | ||
loss on debt extinguishment | 0 | 0 | 0 | 0 | 0 | 0 | 5,087,000 | 1,019,000 | 253,000 | 0 | 7,000 | 0 | 558,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||
deferred income taxes expense | ||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of park assets | ||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -19,361,000 | 55,374,000 | -31,999,000 | 36,165,000 | -27,000 | 43,301,000 | -9,845,000 | 44,041,000 | -17,031,000 | 51,155,000 | -19,370,000 | 42,835,000 | ||||||||||||||||||||||||||||||||
increase inventories, prepaid expenses and other current assets | ||||||||||||||||||||||||||||||||||||||||||||
decrease in rou operating leases | 3,065,000 | 3,823,000 | ||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, deferred revenue, accrued liabilities and other long-term liabilities | 92,647,000 | 12,070,000 | 28,450,000 | 39,341,000 | 1,223,000 | -77,738,000 | -59,145,000 | 98,756,000 | 22,655,000 | -82,536,000 | -44,575,000 | 70,411,000 | 42,950,000 | -48,373,000 | -51,725,000 | 80,665,000 | 24,911,000 | |||||||||||||||||||||||||||
decrease in operating lease liabilities | 1,700,000 | -836,000 | ||||||||||||||||||||||||||||||||||||||||||
decrease in accrued interest payable | 5,688,000 | -10,957,000 | -5,715,000 | -4,422,000 | -5,034,000 | -16,036,000 | -10,421,000 | -10,473,000 | ||||||||||||||||||||||||||||||||||||
purchase of identifiable intangible assets | 0 | 0 | 0 | 0 | 0 | -29,000 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 7,000 | 5,000 | 8,000 | 33,000 | 1,026,000 | 20,000 | 16,000 | 23,000 | 14,000 | 18,000 | 596,000 | 1,000 | 0 | 10,000 | 8,000 | 652,000 | 201,000 | 1,351,000 | 4,960,000 | 112,000 | 48,000 | 3,000 | -136,000 | 157,000 | 90,000 | 37,000 | 122,000 | |||||||||||||||||
stock repurchases | 0 | 0 | -4,000 | -29,998,000 | -46,000 | -5,000 | -80,941,000 | 0 | -120,056,000 | -359,386,000 | -20,000,000 | -92,088,000 | -75,572,000 | -32,783,000 | -11,308,000 | -121,674,000 | -102,204,000 | -12,757,000 | -8,479,000 | -76,761,000 | -111,001,000 | -2,797,000 | -4,794,000 | -19,940,000 | ||||||||||||||||||||
payment of cash dividends | -1,000 | -196,000 | 11,000 | -14,000 | -34,000 | -569,000 | -9,000 | -201,000 | -2,000 | -1,079,000 | -51,000 | -21,367,000 | -70,211,000 | -70,481,000 | -69,166,000 | -69,093,000 | -68,799,000 | -66,899,000 | -65,322,000 | -66,024,000 | -59,067,000 | -54,750,000 | -54,738,000 | -58,546,000 | -58,816,000 | -54,561,000 | -53,827,000 | -53,110,000 | -53,095,000 | -49,672,000 | -49,414,000 | -48,776,000 | -48,525,000 | -46,239,000 | -44,594,000 | -44,942,000 | -44,728,000 | |||||||
proceeds from issuance of common stock | 10,858,000 | 18,453,000 | 10,635,000 | 11,389,000 | 9,441,000 | 5,352,000 | 21,463,000 | 10,625,000 | 4,006,000 | 11,097,000 | 13,497,000 | 2,693,000 | 9,149,000 | 19,059,000 | 5,574,000 | 6,503,000 | ||||||||||||||||||||||||||||
redemption premium payments on debt extinguishment | ||||||||||||||||||||||||||||||||||||||||||||
purchase of redeemable non-controlling interest | ||||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interests | ||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -56,147,000 | -82,049,000 | -37,618,000 | 97,999,000 | 14,404,000 | 75,209,000 | 56,043,000 | |||||||||||||||||||||||||||||||||||||
rides and attractions | ||||||||||||||||||||||||||||||||||||||||||||
land improvements | ||||||||||||||||||||||||||||||||||||||||||||
buildings and improvements | ||||||||||||||||||||||||||||||||||||||||||||
furniture and equipment | ||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | -28,514,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable - trade | ||||||||||||||||||||||||||||||||||||||||||||
purchase of redeemable noncontrolling interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||
net income attributable to six flags entertainment corporation | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding - basic: | ||||||||||||||||||||||||||||||||||||||||||||
effect of dilutive stock options and restricted stock units | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding - diluted: | ||||||||||||||||||||||||||||||||||||||||||||
earnings per share - basic: | ||||||||||||||||||||||||||||||||||||||||||||
earnings per share - diluted: | ||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | 2,550,000 | 2,435,000 | ||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) expense | ||||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -13,169,000 | -15,373,000 | -1,488,000 | -177,401,000 | -83,382,000 | 136,970,000 | 189,982,000 | -94,855,000 | ||||||||||||||||||||||||||||||||||||
decrease in accounts receivable | 7,426,000 | 35,159,000 | 22,544,000 | 14,253,000 | 14,276,000 | 3,682,000 | 12,759,000 | |||||||||||||||||||||||||||||||||||||
decrease (increase) in deposits and other assets | 2,834,000 | 1,118,000 | -778,000 | -257,000 | 1,550,000 | 28,000 | ||||||||||||||||||||||||||||||||||||||
other, including loss on disposal of assets | -14,336,000 | -4,802,000 | 3,924,000 | -1,204,000 | 1,053,000 | -5,181,000 | 82,000 | 4,852,000 | 1,406,000 | 2,021,000 | -1,404,000 | -1,727,000 | 12,764,000 | 2,550,000 | 1,716,000 | 248,000 | 7,926,000 | 3,375,000 | -11,170,000 | 1,541,000 | ||||||||||||||||||||||||
change in accounts receivable | 23,129,000 | -1,808,000 | 15,792,000 | 11,535,000 | 39,835,000 | -12,887,000 | -78,296,000 | -9,897,000 | ||||||||||||||||||||||||||||||||||||
change inventories, prepaid expenses and other current assets | ||||||||||||||||||||||||||||||||||||||||||||
change in deposits and other assets | -8,023,000 | -1,769,000 | 2,672,000 | -4,600,000 | -223,000 | 48,000 | 663,000 | 436,000 | ||||||||||||||||||||||||||||||||||||
change in rou operating leases | ||||||||||||||||||||||||||||||||||||||||||||
change in accounts payable, deferred revenue, accrued liabilities and other long-term liabilities | -17,311,000 | -73,286,000 | 4,197,000 | 6,815,000 | -81,664,000 | -81,524,000 | 133,120,000 | 42,146,000 | ||||||||||||||||||||||||||||||||||||
change in operating lease liabilities | ||||||||||||||||||||||||||||||||||||||||||||
change in accrued interest payable | 11,868,000 | 1,903,000 | -8,504,000 | -17,337,000 | 17,334,000 | 7,931,000 | -8,001,000 | -26,894,000 | ||||||||||||||||||||||||||||||||||||
1. | ||||||||||||||||||||||||||||||||||||||||||||
other, including (gain) loss on disposal of assets | 8,165,000 | -165,000 | 1,546,000 | 1,646,000 | -1,789,000 | |||||||||||||||||||||||||||||||||||||||
change in inventories, prepaid expenses and other current assets | -8,845,000 | -23,186,000 | -11,512,000 | 6,940,000 | 6,486,000 | 3,907,000 | ||||||||||||||||||||||||||||||||||||||
deferred income taxes | 42,708,000 | 19,073,000 | -18,347,000 | 47,859,000 | 31,568,000 | -31,982,000 | -35,028,000 | -57,703,000 | -21,248,000 | 27,433,000 | 49,273,000 | 25,884,000 | -24,204,000 | 41,615,000 | 18,804,000 | -26,765,000 | 91,317,000 | 33,203,000 | -39,238,000 | 51,649,000 | 36,996,000 | -28,421,000 | 84,223,000 | 28,012,000 | -39,518,000 | 57,998,000 | 38,916,000 | -41,578,000 | ||||||||||||||||
other, including gain on disposal of assets | 3,120,000 | -931,000 | 3,820,000 | |||||||||||||||||||||||||||||||||||||||||
gain on sale of investee | ||||||||||||||||||||||||||||||||||||||||||||
transformation costs | ||||||||||||||||||||||||||||||||||||||||||||
amounts included in other income | ||||||||||||||||||||||||||||||||||||||||||||
consultant costs | ||||||||||||||||||||||||||||||||||||||||||||
technology modernization costs | ||||||||||||||||||||||||||||||||||||||||||||
employee termination costs | ||||||||||||||||||||||||||||||||||||||||||||
total transformation costs | ||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes (benefit) expense | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of park assets, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | -1,195,000 | 9,254,000 | ||||||||||||||||||||||||||||||||||||||||||
decrease in deposits and other assets | 1,394,000 | 751,000 | 2,208,000 | -119,000 | -173,000 | 534,000 | 74,000 | -208,000 | 732,000 | 157,000 | ||||||||||||||||||||||||||||||||||
transformation costs breakout by quarter | ||||||||||||||||||||||||||||||||||||||||||||
amounts included in loss on disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||
ride / asset write-offs | ||||||||||||||||||||||||||||||||||||||||||||
sale of restricted-use investments | ||||||||||||||||||||||||||||||||||||||||||||
cash flow from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
cash flow from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||
property insurance recovery | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of park assets | ||||||||||||||||||||||||||||||||||||||||||||
sale (purchase) of restricted-use investments | 1,820,000 | |||||||||||||||||||||||||||||||||||||||||||
cash flow from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | 232,000 | 149,000 | ||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest distributions | ||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of theme park assets, net of cash acquired | 0 | |||||||||||||||||||||||||||||||||||||||||||
purchase of redeemable noncontrolling interests | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
purchase of restricted-use investments | 1,304,000 | -162,000 | -86,000 | -322,000 | -323,000 | -159,000 | -321,000 | 213,000 | -309,000 | -30,000 | -155,000 | -154,000 | -154,000 | |||||||||||||||||||||||||||||||
proceeds from sale of dcp | 0 | |||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, deferred income, accrued liabilities and other long-term liabilities | -54,257,000 | 77,057,000 | 26,308,000 | -22,105,000 | -43,489,000 | 89,587,000 | 17,782,000 | -32,553,000 | -53,953,000 | 72,226,000 | 27,573,000 | -20,892,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities before reorganization activities: | ||||||||||||||||||||||||||||||||||||||||||||
reorganization items | 0 | |||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in inventories, prepaid expenses and other current assets | ||||||||||||||||||||||||||||||||||||||||||||
purchase of hwp ownership interests | ||||||||||||||||||||||||||||||||||||||||||||
(purchase) redemption of restricted-use investments | -145,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities before reorganization activities | 63,068,000 | 211,944,000 | 177,205,000 | -59,894,000 | 63,691,000 | |||||||||||||||||||||||||||||||||||||||
net cash from reorganization activities | 0 | |||||||||||||||||||||||||||||||||||||||||||
total net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||
cash flows from reorganization activities: | ||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interests | ||||||||||||||||||||||||||||||||||||||||||||
maturities of restricted-use investments | -154,000 | 305,000 | -142,000 | |||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds in 2013 | 4,430,000 | |||||||||||||||||||||||||||||||||||||||||||
acquisition of theme park assets | ||||||||||||||||||||||||||||||||||||||||||||
total adjustments | ||||||||||||||||||||||||||||||||||||||||||||
cash flow from reorganization activities: | ||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||
gain on discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||
capital expenditures of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||
cash from the consolidation of hwp development, llc | ||||||||||||||||||||||||||||||||||||||||||||
stock repurchase | ||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | ||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||
costs and expenses directly related to the reorganization | 500,000 | |||||||||||||||||||||||||||||||||||||||||||
loss on discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||
cash from reorganization activities | ||||||||||||||||||||||||||||||||||||||||||||
gross proceeds from sale of assets | ||||||||||||||||||||||||||||||||||||||||||||
purchase of redeemable minority interests | ||||||||||||||||||||||||||||||||||||||||||||
other including loss on disposal of assets | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||
net (gain) loss on debt extinguishment | ||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of equity interest in partnership | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||
net cash from used in financing activities | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||
net (gain) on debt extinguishment | ||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities before reorganization items: | ||||||||||||||||||||||||||||||||||||||||||||
net gain on debt extinguishment | ||||||||||||||||||||||||||||||||||||||||||||
minority interest in earnings | ||||||||||||||||||||||||||||||||||||||||||||
minority interest distributions | ||||||||||||||||||||||||||||||||||||||||||||
gross proceeds from property insurance recovery | ||||||||||||||||||||||||||||||||||||||||||||
gross proceeds from sale of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||
minority interest in loss | ||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting principle | ||||||||||||||||||||||||||||||||||||||||||||
net income on debt extinguishment | ||||||||||||||||||||||||||||||||||||||||||||
(gain) / loss on discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, deferred income, accrued | ||||||||||||||||||||||||||||||||||||||||||||
liabilities and other long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||
net cash proceeds from issuance of common stock | ||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities | ||||||||||||||||||||||||||||||||||||||||||||
(gain)/loss on discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||
deferred income tax (expense)/benefit | ||||||||||||||||||||||||||||||||||||||||||||
partnership and joint venture distributions | ||||||||||||||||||||||||||||||||||||||||||||
early repurchase of debt | ||||||||||||||||||||||||||||||||||||||||||||
supplemental cashflow information: | ||||||||||||||||||||||||||||||||||||||||||||
additions to intangible assets | ||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation | ||||||||||||||||||||||||||||||||||||||||||||
other, including write-off of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||
cash proceeds from issuance of common stock | ||||||||||||||||||||||||||||||||||||||||||||
payment of cash dividends on preferred stock | ||||||||||||||||||||||||||||||||||||||||||||
noncash compensation | ||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||
other including loss on disposal of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||
increase in inventories and prepaid expenses and other current assets | ||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, accrued liabilities, deferred income and other long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||
cumulative change in accounting principle | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of theme park companies, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of change in accounting principle | ||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||
increase in inventories and prepaid expenses and other currents assets | ||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, deferred income,accrued liabilities and other long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||
other investing activities | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of theme park assets and partnership interests | ||||||||||||||||||||||||||||||||||||||||||||
net cash proceeds from issuance of preferred stock |
