v3.26.1
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
6 Months Ended
Jun. 28, 2026
Jun. 29, 2025
CASH FLOWS FROM OPERATING ACTIVITIES    
Net loss $ (446,136) $ (294,550)
Adjustments to reconcile net loss to net cash from operating activities:    
Depreciation and amortization 215,124 236,958
Loss on early debt extinguishment 4,053 0
Loss on impairment of goodwill and other intangibles 38,640 0
Non-cash loss on disposal group 17,838 0
Non-cash foreign currency loss (gain) on USD notes 12,940 (17,472)
Non-cash equity based compensation expense 23,363 26,011
Deferred income tax benefit (1,738) (124,323)
Interest accretion on NCI call option liability 26,772 17,633
Other non-cash expenses 13,713 8,669
Changes in assets and liabilities:    
(Increase) decrease in receivables 33,142 (55,372)
(Increase) decrease in inventories (18,868) (29,342)
(Increase) decrease in other assets (31,066) (13,675)
Increase (decrease) in accounts payable 76,327 54,659
Increase (decrease) in deferred revenue 142,993 150,464
Increase (decrease) in accrued interest 32,356 (2,165)
Increase (decrease) in accrued taxes 15,650 10,216
Increase (decrease) in accrued salaries, wages and benefits 21,823 22,061
Increase (decrease) in other liabilities (24,231) 19,172
Net cash from operating activities 152,695 8,944
CASH FLOWS FROM (FOR) INVESTING ACTIVITIES    
Capital expenditures (149,488) (308,079)
Proceeds from sale of parks 257,886 0
Net cash from (for) investing activities 108,398 (308,079)
CASH FLOWS (FOR) FROM FINANCING ACTIVITIES    
Net borrowings on revolving credit loans (182,000) 57,134
Term debt borrowings 0 500,000
Note borrowings 1,000,000 0
Term debt payments (3,740) (2,500)
Note payments (1,000,000) (200,000)
Payment of debt issuance costs (17,567) (3,852)
Payments related to tax withholding for equity compensation (7,129) (19,312)
Purchase of redeemable non-controlling interests (7,578) (7,794)
Other 0 66
Net cash (for) from financing activities (218,014) 323,742
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS 315 (395)
CASH AND CASH EQUIVALENTS    
Net increase for the period 43,394 24,212
Balance, beginning of period 91,134 83,174
Balance, end of period 134,528 107,386
SUPPLEMENTAL INFORMATION    
Cash payments for interest 140,733 159,888
Interest capitalized 4,912 6,456
Net cash payments for income taxes 4,456 11,052
Capital expenditures in accounts payable $ 41,121 $ 33,874