XML 60 R60.htm IDEA: XBRL DOCUMENT v2.4.0.6
Unaudited Condensed Consolidating Statement of Operations (Detail) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 4 Months Ended 5 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2012
Mar. 31, 2012
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
May 04, 2012
Sep. 30, 2012
Jun. 30, 2011
Sep. 30, 2011
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Revenues:                        
Rooms $ 52,223         $ 63,793     $ 137,358      
Food and beverage 13,414         17,273     36,020      
Other 13,601         15,920     35,638      
Management and other fees 1,181         1,398     2,319      
Management and other fees - affiliates 1,002         1,414     2,984      
Subtotal revenue 81,421         99,798     214,319      
Other revenue from managed properties 3,129         4,193     8,751      
Other revenue from managed properties - affiliates 2,811         3,901     8,091      
Total revenues 87,361         107,892     231,161      
Operating expenses by department:                        
Rooms 7,082         9,458     19,299      
Food and beverage 9,603         12,946     27,067      
Other 10,621         13,450     28,305      
Other operating expenses:                        
Selling, general and administrative 18,104         42,205     49,261      
Property operating costs 9,471         11,347     25,824      
Depreciation and amortization 11,766         16,469     41,362      
Loss on disposition of assets 151         47 151   1,368      
Total other operating expenses 67,806         105,922     192,486      
Other expenses from managed properties 3,129         4,193     8,751      
Other expenses from managed properties - affiliates 2,811         3,901     8,091      
Total operating expenses 73,746         114,016     209,328      
Net operating (loss) income 13,615         (6,124)     21,833      
Investment income - affiliates (220)         (303)     (682)      
Interest income (48)         (82)     (156)      
Interest expense 10,015         16,016     36,174      
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates 3,868         (21,755)     (13,503)      
Income tax (benefit) expense 250 375 218 348 273 269   621 839 1,132 785 180
Equity in (income) loss of unconsolidated affiliates, net of tax 138 (93) (101) (344) (107) (559) (260) (451) (552) 13 648 2,432
Equity in loss (income) of unconsolidated affiliates, net of tax           (551)            
Net (loss) income from continuing operations 3,756 (9,174) 1,376 (6,947) (8,219) (21,473)   (15,166) (13,790) (26,365) (56,823) (30,475)
Discontinued operations, net of tax (2)     65 6,744 23     (6,704)   (509) (27,917)
Net (loss) income 3,758 (9,210) 1,271 (6,882) (1,475) (21,496) (1,515) (8,357) (7,086) (19,731) (57,332) (58,392)
Net income (loss) attributable to noncontrolling interest, net of tax (14) (12)   (23) (9) (15)   (32) (14) (18)    
Net (loss) income attributable to Great Wolf Resorts, Inc. 3,772 (9,198) 1,253 (6,859) (1,466) (21,481)   (8,325) (7,072) (19,713) (57,323)  
Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative 1,008                      
Predecessor [Member]
                       
Revenues:                        
Rooms     50,340       80,277          
Food and beverage     12,829       21,535          
Other     12,920       20,868          
Management and other fees     912       1,661          
Management and other fees - affiliates     957       1,537          
Subtotal revenue     77,958       125,878          
Other revenue from managed properties     2,969       5,007          
Other revenue from managed properties - affiliates     2,624       4,540          
Total revenues     83,551       135,425          
Operating expenses by department:                        
Rooms     6,676       11,304          
Food and beverage     9,318       15,732          
Other     9,743       17,206          
Other operating expenses:                        
Selling, general and administrative     15,356       31,480          
Property operating costs     8,544       14,345          
Depreciation and amortization     14,799       19,545          
Loss on disposition of assets     330       151   1,368      
Total other operating expenses     64,766       110,771          
Other expenses from managed properties     2,969       5,007          
Other expenses from managed properties - affiliates     2,624       4,540          
Total operating expenses     70,359       120,318          
Net operating (loss) income     13,192       15,107          
Investment income - affiliates     (220)       (357)          
Interest income     (50)       (79)          
Interest expense     11,969       16,274          
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates     1,493       (731)          
Income tax (benefit) expense     218       529          
Equity in (income) loss of unconsolidated affiliates, net of tax     101       264   653      
Net (loss) income from continuing operations     1,376       (1,524)          
Discontinued operations, net of tax     105       (9)          
Net (loss) income     1,271       (1,515)   (7,086)      
Net income (loss) attributable to noncontrolling interest, net of tax     18       (25)          
Net (loss) income attributable to Great Wolf Resorts, Inc.     1,253       (1,490)          
Predecessor [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative             1,008          
Parent [Member]
                       
Revenues:                        
Rooms 0         0     0      
Food and beverage 0         0     0      
Other 0         0     0      
Management and other fees 169         191     466      
Management and other fees - affiliates 0         0     0      
Subtotal revenue 169         191     466      
Other revenue from managed properties 0         0     0      
Other revenue from managed properties - affiliates 0         0     0      
Total revenues 169         191     466      
Operating expenses by department:                        
Rooms 0         0     0      
Food and beverage 0         0     0      
Other 0         0     0      
Other operating expenses:                        
Selling, general and administrative 2,970         15,470     2,192      
Property operating costs 0         0     0      
Depreciation and amortization 1         53     115      
Loss on disposition of assets 0         0 0   0      
Total other operating expenses 3,786         15,523     2,307      
Other expenses from managed properties 0         0     0      
Other expenses from managed properties - affiliates 0         0     0      
Total operating expenses 3,786         15,523     2,307      
Net operating (loss) income (3,617)         (15,332)     (1,841)      
Investment income - affiliates 0         0     0      
Interest income (41)         (74)     (145)      
Interest expense 1,532         2,179     4,752      
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates (5,108)         (17,437)     (6,448)      
Income tax (benefit) expense 26         66     60      
Equity in (income) loss of unconsolidated affiliates, net of tax 8,906         3,978 5,897   564      
Equity in loss (income) of unconsolidated affiliates, net of tax           3,978            
Net (loss) income from continuing operations 3,772         (21,481)     (7,072)      
Discontinued operations, net of tax 0         0     0      
Net (loss) income 3,772         (21,481) (1,490)   (7,072)      
Net income (loss) attributable to noncontrolling interest, net of tax 0         0     0      
Net (loss) income attributable to Great Wolf Resorts, Inc. 3,772         (21,481)     (7,072)      
Parent [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative 815                      
Parent [Member] | Predecessor [Member]
                       
Revenues:                        
Rooms             0          
Food and beverage             0          
Other             0          
Management and other fees     183       221          
Management and other fees - affiliates             0          
Subtotal revenue     183       221          
Other revenue from managed properties             0          
Other revenue from managed properties - affiliates             0          
Total revenues     183       221          
Operating expenses by department:                        
Rooms             0          
Food and beverage             0          
Other             0          
Other operating expenses:                        
Selling, general and administrative     654       4,319          
Property operating costs             0          
Depreciation and amortization     38       1          
Loss on disposition of assets             0          
Total other operating expenses     692       5,135          
Other expenses from managed properties             0          
Other expenses from managed properties - affiliates             0          
Total operating expenses     692       5,135          
Net operating (loss) income     (509)       (4,914)          
Investment income - affiliates             0          
Interest income     (48)       (72)          
Interest expense     1,584       2,463          
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates     (2,045)       (7,305)          
Income tax (benefit) expense     (4)       82          
Equity in (income) loss of unconsolidated affiliates, net of tax     3,294       (5,897)   (564)      
Net (loss) income from continuing operations     1,253       (1,490)          
Discontinued operations, net of tax             0          
Net (loss) income     1,253       (1,490)   (7,072)      
Net income (loss) attributable to noncontrolling interest, net of tax             0          
Net (loss) income attributable to Great Wolf Resorts, Inc.     1,253       (1,490)          
Parent [Member] | Predecessor [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative             815          
Issuer [Member]
                       
Revenues:                        
Rooms 0         0     0      
Food and beverage 0         0     0      
Other 0         0     0      
Management and other fees 0         0     0      
Management and other fees - affiliates 0         0     0      
Subtotal revenue 0         0     0      
Other revenue from managed properties 0         0     0      
Other revenue from managed properties - affiliates 0         0     0      
Total revenues 0         0     0      
Operating expenses by department:                        
Rooms 0         0     0      
Food and beverage 0         0     0      
Other 0         0     0      
Other operating expenses:                        
Selling, general and administrative 35         59     103      
Property operating costs 0         0     0      
Depreciation and amortization 2         480     1,021      
Loss on disposition of assets 0         0 0   0      
Total other operating expenses 230         539     1,124      
Other expenses from managed properties 0         0     0      
Other expenses from managed properties - affiliates 0         0     0      
Total operating expenses 230         539     1,124      
Net operating (loss) income (230)         (539)     (1,124)      
Investment income - affiliates 0         0     0      
Interest income (3)         (7)     (5)      
Interest expense 4,920         9,136     19,909      
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates (5,147)         (9,668)     (21,028)      
Income tax (benefit) expense 0         0     0      
Equity in (income) loss of unconsolidated affiliates, net of tax 14,053         (5,690) 14,073   (20,464)      
Equity in loss (income) of unconsolidated affiliates, net of tax           (5,690)            
Net (loss) income from continuing operations 8,906         (3,978)     (564)      
Discontinued operations, net of tax 0         0     0      
Net (loss) income 8,906         (3,978) 5,897   (564)      
Net income (loss) attributable to noncontrolling interest, net of tax 0         0     0      
Net (loss) income attributable to Great Wolf Resorts, Inc. 8,906         (3,978)     (564)      
Issuer [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative 193                      
Issuer [Member] | Predecessor [Member]
                       
Revenues:                        
Rooms             0          
Food and beverage             0          
Other             0          
Management and other fees             0          
Management and other fees - affiliates             0          
Subtotal revenue             0          
Other revenue from managed properties             0          
Other revenue from managed properties - affiliates             0          
Total revenues             0          
Operating expenses by department:                        
Rooms             0          
Food and beverage             0          
Other             0          
Other operating expenses:                        
Selling, general and administrative     35       55          
Property operating costs             0          
Depreciation and amortization     348       2          
Loss on disposition of assets             0          
Total other operating expenses     383       250          
Other expenses from managed properties             0          
Other expenses from managed properties - affiliates             0          
Total operating expenses     383       250          
Net operating (loss) income     (383)       (250)          
Investment income - affiliates             0          
Interest income             (3)          
Interest expense     6,637       7,929          
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates     (7,020)       (8,176)          
Income tax (benefit) expense             0          
Equity in (income) loss of unconsolidated affiliates, net of tax     10,314       (14,073)   20,464      
Net (loss) income from continuing operations     3,294       5,897          
Discontinued operations, net of tax             0          
Net (loss) income     3,294       5,897   (564)      
Net income (loss) attributable to noncontrolling interest, net of tax             0          
Net (loss) income attributable to Great Wolf Resorts, Inc.     3,294       5,897          
Issuer [Member] | Predecessor [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative             193          
Subsidiary Guarantor [Member]
                       
Revenues:                        
Rooms 27,426         30,243     69,815      
Food and beverage 7,081         8,399     19,068      
Other 6,327         7,206     16,257      
Management and other fees 7,222         8,872     18,321      
Management and other fees - affiliates 1,002         1,414     2,984      
Subtotal revenue 49,058         56,134     126,445      
Other revenue from managed properties 3,129         4,193     8,751      
Other revenue from managed properties - affiliates 2,811         3,901     8,091      
Total revenues 54,998         64,228     143,287      
Operating expenses by department:                        
Rooms 4,226         5,325     11,280      
Food and beverage 5,112         6,466     14,433      
Other 4,872         5,908     12,927      
Other operating expenses:                        
Selling, general and administrative 12,172         20,803     36,417      
Property operating costs 4,583         5,266     12,562      
Depreciation and amortization 5,788         8,391     19,154      
Loss on disposition of assets 0         47 0   21      
Total other operating expenses 36,753         52,206     106,794      
Other expenses from managed properties 3,129         4,193     8,751      
Other expenses from managed properties - affiliates 2,811         3,901     8,091      
Total operating expenses 42,693         60,300     123,636      
Net operating (loss) income 12,305         3,928     19,651      
Investment income - affiliates 0         0     0      
Interest income 0         0     0      
Interest expense 0         0     2      
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates 12,305         3,928     19,649      
Income tax (benefit) expense 172         141     386      
Equity in (income) loss of unconsolidated affiliates, net of tax 0         0 0   0      
Equity in loss (income) of unconsolidated affiliates, net of tax           0            
Net (loss) income from continuing operations 12,133         3,787     19,263      
Discontinued operations, net of tax 0         0     0      
Net (loss) income 12,133         3,787 14,474   19,263      
Net income (loss) attributable to noncontrolling interest, net of tax 0         0     0      
Net (loss) income attributable to Great Wolf Resorts, Inc. 12,133         3,787     19,263      
Subsidiary Guarantor [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative 0                      
Subsidiary Guarantor [Member] | Predecessor [Member]
                       
Revenues:                        
Rooms     26,387       42,684          
Food and beverage     7,001       11,372          
Other     5,907       9,760          
Management and other fees     6,689       11,052          
Management and other fees - affiliates     957       1,537          
Subtotal revenue     46,941       76,405          
Other revenue from managed properties     2,969       5,007          
Other revenue from managed properties - affiliates     2,624       4,540          
Total revenues     52,534       85,952          
Operating expenses by department:                        
Rooms     4,031       6,617          
Food and beverage     5,063       8,435          
Other     4,585       7,795          
Other operating expenses:                        
Selling, general and administrative     11,928       21,967          
Property operating costs     4,450       7,236          
Depreciation and amortization     6,420       9,615          
Loss on disposition of assets             0   21      
Total other operating expenses     36,477       61,665          
Other expenses from managed properties     2,969       5,007          
Other expenses from managed properties - affiliates     2,624       4,540          
Total operating expenses     42,070       71,212          
Net operating (loss) income     10,464       14,740          
Investment income - affiliates             0          
Interest income             0          
Interest expense     1       0          
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates     10,463       14,740          
Income tax (benefit) expense     159       266          
Equity in (income) loss of unconsolidated affiliates, net of tax             0          
Net (loss) income from continuing operations     10,304       14,474          
Discontinued operations, net of tax             0          
Net (loss) income     10,304       14,474   19,263      
Net income (loss) attributable to noncontrolling interest, net of tax             0          
Net (loss) income attributable to Great Wolf Resorts, Inc.     10,304       14,474          
Subsidiary Guarantor [Member] | Predecessor [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative             0          
Non-Guarantor Subsidiaries [Member]
                       
Revenues:                        
Rooms 24,797         33,550     67,543      
Food and beverage 6,333         8,874     16,952      
Other 7,274         8,714     19,381      
Management and other fees 6         7     29      
Management and other fees - affiliates 0         0     0      
Subtotal revenue 38,410         51,145     103,905      
Other revenue from managed properties 0         0     0      
Other revenue from managed properties - affiliates 0         0     0      
Total revenues 38,410         51,145     103,905      
Operating expenses by department:                        
Rooms 3,903         5,412     10,775      
Food and beverage 4,491         6,480     12,634      
Other 5,749         7,542     15,378      
Other operating expenses:                        
Selling, general and administrative 8,096         12,266     24,206      
Property operating costs 4,888         6,081     13,262      
Depreciation and amortization 5,975         7,545     21,072      
Loss on disposition of assets 151         0 151   1,347      
Total other operating expenses 33,253         45,326     98,674      
Other expenses from managed properties 0         0     0      
Other expenses from managed properties - affiliates 0         0     0      
Total operating expenses 33,253         45,326     98,674      
Net operating (loss) income 5,157         5,819     5,231      
Investment income - affiliates (220)         (303)     (682)      
Interest income (4)         (1)     (6)      
Interest expense 3,563         4,701     11,511      
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates 1,818         1,422     (5,592)      
Income tax (benefit) expense 52         62     393      
Equity in (income) loss of unconsolidated affiliates, net of tax 138         (559) (409)   (552)      
Equity in loss (income) of unconsolidated affiliates, net of tax           (551)            
Net (loss) income from continuing operations 1,904         1,911     (5,433)      
Discontinued operations, net of tax (2)         23     (6,620)      
Net (loss) income 1,906         1,888 (426)   1,187      
Net income (loss) attributable to noncontrolling interest, net of tax (14)         (15)     (14)      
Net (loss) income attributable to Great Wolf Resorts, Inc. 1,920         1,903     1,201      
Non-Guarantor Subsidiaries [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative 0                      
Non-Guarantor Subsidiaries [Member] | Predecessor [Member]
                       
Revenues:                        
Rooms     23,953       37,593          
Food and beverage     5,828       10,163          
Other     7,013       11,108          
Management and other fees     5       9          
Management and other fees - affiliates             0          
Subtotal revenue     36,799       58,873          
Other revenue from managed properties             0          
Other revenue from managed properties - affiliates             0          
Total revenues     36,799       58,873          
Operating expenses by department:                        
Rooms     3,654       6,297          
Food and beverage     4,255       7,297          
Other     5,158       9,411          
Other operating expenses:                        
Selling, general and administrative     7,779       13,150          
Property operating costs     4,094       7,109          
Depreciation and amortization     7,993       9,927          
Loss on disposition of assets     330       151   1,347      
Total other operating expenses     33,263       53,342          
Other expenses from managed properties             0          
Other expenses from managed properties - affiliates             0          
Total operating expenses     33,263       53,342          
Net operating (loss) income     3,536       5,531          
Investment income - affiliates     (220)                  
Interest income     (2)       (4)          
Interest expense     3,747       5,882          
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates     11       10          
Income tax (benefit) expense     63       181          
Equity in (income) loss of unconsolidated affiliates, net of tax     101       264   653      
Net (loss) income from continuing operations     49       (435)          
Discontinued operations, net of tax     22       (9)          
Net (loss) income     27       (426)   1,187      
Net income (loss) attributable to noncontrolling interest, net of tax     18       (25)          
Net (loss) income attributable to Great Wolf Resorts, Inc.     9       (401)          
Non-Guarantor Subsidiaries [Member] | Predecessor [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative             0          
Consolidation Adjustments [Member]
                       
Revenues:                        
Rooms 0         0     0      
Food and beverage 0         0     0      
Other 0         0     0      
Management and other fees (6,216)         (7,672)     (16,497)      
Management and other fees - affiliates 0         0     0      
Subtotal revenue (6,216)         (7,672)     (16,497)      
Other revenue from managed properties 0         0     0      
Other revenue from managed properties - affiliates 0         0     0      
Total revenues (6,216)         (7,672)     (16,497)      
Operating expenses by department:                        
Rooms (1,047)         (1,279)     (2,756)      
Food and beverage 0         0     0      
Other 0         0     0      
Other operating expenses:                        
Selling, general and administrative (5,169)         (6,393)     (13,657)      
Property operating costs 0         0     0      
Depreciation and amortization 0         0     0      
Loss on disposition of assets 0         0 0   0      
Total other operating expenses (6,216)         (7,672)     (16,413)      
Other expenses from managed properties 0         0     0      
Other expenses from managed properties - affiliates 0         0     0      
Total operating expenses (6,216)         (7,672)     (16,413)      
Net operating (loss) income 0         0     (84)      
Investment income - affiliates 0         0     0      
Interest income 0         0     0      
Interest expense 0         0     0      
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates 0         0     (84)      
Income tax (benefit) expense 0         0     0      
Equity in (income) loss of unconsolidated affiliates, net of tax (22,959)         1,712 (19,821)   19,900      
Equity in loss (income) of unconsolidated affiliates, net of tax           1,712            
Net (loss) income from continuing operations (22,959)         (1,712)     (19,984)      
Discontinued operations, net of tax 0         0     (84)      
Net (loss) income (22,959)         (1,712) (19,970)   (19,900)      
Net income (loss) attributable to noncontrolling interest, net of tax 0         0     0      
Net (loss) income attributable to Great Wolf Resorts, Inc. (22,959)         (1,712)     (19,900)      
Consolidation Adjustments [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative 0                      
Consolidation Adjustments [Member] | Predecessor [Member]
                       
Revenues:                        
Rooms             0          
Food and beverage             0          
Other             0          
Management and other fees     (5,965)       (9,621)          
Management and other fees - affiliates             0          
Subtotal revenue     (5,965)       (9,621)          
Other revenue from managed properties             0          
Other revenue from managed properties - affiliates             0          
Total revenues     (5,965)       (9,621)          
Operating expenses by department:                        
Rooms     (1,009)       (1,610)          
Food and beverage             0          
Other             0          
Other operating expenses:                        
Selling, general and administrative     (5,040)       (8,011)          
Property operating costs             0          
Depreciation and amortization             0          
Loss on disposition of assets             0          
Total other operating expenses     (6,049)       (9,621)          
Other expenses from managed properties             0          
Other expenses from managed properties - affiliates             0          
Total operating expenses     (6,049)       (9,621)          
Net operating (loss) income     84       0          
Investment income - affiliates             0          
Interest income             0          
Interest expense             0          
(Loss) income from continuing operations before income taxes and equity in income of unconsolidated affiliates     84       0          
Income tax (benefit) expense             0          
Equity in (income) loss of unconsolidated affiliates, net of tax     (13,608)       19,970   (19,900)      
Net (loss) income from continuing operations     (13,524)       (19,970)          
Discontinued operations, net of tax     83       0          
Net (loss) income     (13,607)       (19,970)   (19,900)      
Net income (loss) attributable to noncontrolling interest, net of tax             0          
Net (loss) income attributable to Great Wolf Resorts, Inc.     (13,607)       (19,970)          
Consolidation Adjustments [Member] | Predecessor [Member] | Affiliate [Member]
                       
Other operating expenses:                        
Selling, general and administrative             $ 0