XML 34 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
SUPPLEMENTAL GUARANTOR CONSOLIDATING FINANCIAL STATEMENTS - Unaudited Condensed Consolidating Statement of Operations (Detail) (USD $)
In Thousands, unless otherwise specified
2 Months Ended 3 Months Ended 6 Months Ended 8 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 4 Months Ended
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2013
Dec. 31, 2012
May 04, 2012
Predecessor [Member]
May 04, 2013
Predecessor [Member]
May 04, 2012
Predecessor [Member]
Jun. 30, 2012
Affiliate [Member]
Jun. 30, 2013
Affiliate [Member]
Jun. 30, 2013
Affiliate [Member]
May 04, 2012
Affiliate [Member]
Predecessor [Member]
May 04, 2013
Affiliate [Member]
Predecessor [Member]
May 04, 2012
Affiliate [Member]
Predecessor [Member]
Jun. 30, 2012
Parent [Member]
Jun. 30, 2013
Parent [Member]
Jun. 30, 2013
Parent [Member]
May 04, 2012
Parent [Member]
Predecessor [Member]
May 04, 2012
Parent [Member]
Predecessor [Member]
Jun. 30, 2012
Parent [Member]
Affiliate [Member]
Jun. 30, 2013
Parent [Member]
Affiliate [Member]
Jun. 30, 2013
Parent [Member]
Affiliate [Member]
May 04, 2012
Parent [Member]
Affiliate [Member]
Predecessor [Member]
May 04, 2012
Parent [Member]
Affiliate [Member]
Predecessor [Member]
Jun. 30, 2012
Issuers [Member]
Jun. 30, 2013
Issuers [Member]
Jun. 30, 2013
Issuers [Member]
May 04, 2012
Issuers [Member]
Predecessor [Member]
May 04, 2012
Issuers [Member]
Predecessor [Member]
Jun. 30, 2012
Issuers [Member]
Affiliate [Member]
Jun. 30, 2013
Issuers [Member]
Affiliate [Member]
Jun. 30, 2013
Issuers [Member]
Affiliate [Member]
May 04, 2012
Issuers [Member]
Affiliate [Member]
Predecessor [Member]
May 04, 2012
Issuers [Member]
Affiliate [Member]
Predecessor [Member]
Jun. 30, 2012
Subsidiary Guarantors [Member]
Jun. 30, 2013
Subsidiary Guarantors [Member]
Jun. 30, 2013
Subsidiary Guarantors [Member]
May 04, 2012
Subsidiary Guarantors [Member]
Predecessor [Member]
May 04, 2012
Subsidiary Guarantors [Member]
Predecessor [Member]
Jun. 30, 2012
Subsidiary Guarantors [Member]
Affiliate [Member]
Jun. 30, 2013
Subsidiary Guarantors [Member]
Affiliate [Member]
Jun. 30, 2013
Subsidiary Guarantors [Member]
Affiliate [Member]
May 04, 2012
Subsidiary Guarantors [Member]
Affiliate [Member]
Predecessor [Member]
May 04, 2012
Subsidiary Guarantors [Member]
Affiliate [Member]
Predecessor [Member]
Jun. 30, 2012
Non Guarantor Subsidiaries [Member]
Jun. 30, 2013
Non Guarantor Subsidiaries [Member]
Jun. 30, 2013
Non Guarantor Subsidiaries [Member]
May 04, 2012
Non Guarantor Subsidiaries [Member]
Predecessor [Member]
May 04, 2012
Non Guarantor Subsidiaries [Member]
Predecessor [Member]
Jun. 30, 2012
Non Guarantor Subsidiaries [Member]
Affiliate [Member]
Jun. 30, 2013
Non Guarantor Subsidiaries [Member]
Affiliate [Member]
Jun. 30, 2013
Non Guarantor Subsidiaries [Member]
Affiliate [Member]
May 04, 2012
Non Guarantor Subsidiaries [Member]
Affiliate [Member]
Predecessor [Member]
May 04, 2012
Non Guarantor Subsidiaries [Member]
Affiliate [Member]
Predecessor [Member]
Jun. 30, 2012
Consolidating Adjustments [Member]
Jun. 30, 2013
Consolidating Adjustments [Member]
Jun. 30, 2013
Consolidating Adjustments [Member]
May 04, 2012
Consolidating Adjustments [Member]
Predecessor [Member]
May 04, 2012
Consolidating Adjustments [Member]
Predecessor [Member]
Jun. 30, 2012
Consolidating Adjustments [Member]
Affiliate [Member]
Jun. 30, 2013
Consolidating Adjustments [Member]
Affiliate [Member]
Jun. 30, 2013
Consolidating Adjustments [Member]
Affiliate [Member]
May 04, 2012
Consolidating Adjustments [Member]
Affiliate [Member]
Predecessor [Member]
May 04, 2012
Consolidating Adjustments [Member]
Affiliate [Member]
Predecessor [Member]
Revenues:                                                                                                                              
Rooms $ 28,054 $ 46,113 $ 95,096   $ 18,368   $ 63,793             $ 0 $ 0 $ 0 $ 0 $ 0           $ 0 $ 0 $ 0 $ 0 $ 0           $ 15,258 $ 23,762 $ 47,544 $ 8,714 $ 30,243           $ 12,796 $ 22,351 $ 47,552 $ 9,654 $ 33,550           $ 0 $ 0 $ 0 $ 0 $ 0          
Food and beverage 8,121 12,449 25,003   4,726   17,273             0 0 0 0 0           0 0 0 0 0           4,291 6,456 12,569 2,225 8,399           3,830 5,993 12,434 2,501 8,874           0 0 0 0 0          
Other 7,267 12,044 24,525   4,615   15,920             0 0 0 0 0           0 0 0 0 0           3,433 5,612 11,428 1,918 7,206           3,834 6,432 13,097 2,697 8,714           0 0 0 0 0          
Management and other fees 480 887 1,914   701   1,398 535 1,050 2,077 441   1,414 52 100 271 30 191 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3,830 3,458 7,346 2,506 8,872 535 1,050 2,077 441 1,414 3 26 10 2 7 0 0 0 0 0 (3,405) (2,697) (5,713) (1,837) (7,672) 0 0 0 0 0
Total operating revenues 44,457 72,543 148,615   28,851   99,798             52 100 271 30 191           0 0 0 0 0           27,347 40,338 80,964 15,804 56,134           20,463 34,802 73,093 14,854 51,145           (3,405) (2,697) (5,713) (1,837) (7,672)          
Other revenue from managed properties 1,878 3,212 6,391   1,123   4,193 1,729 3,007 5,927 1,129   3,901 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 1,878 3,212 6,391 1,123 4,193 1,729 3,007 5,927 1,129 3,901 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total revenues 48,064 78,762 160,933   31,103 107,892 107,892             52 100 271 30 191           0 0 0 0 0           30,954 46,557 93,282 18,056 64,228           20,463 34,802 73,093 14,854 51,145           (3,405) (2,697) (5,713) (1,837) (7,672)          
Total expenses 46,572 70,088 142,303 194,236 39,714   114,016             1,349 2,002 3,087 9,872 15,523           20 233 679 144 539           28,519 39,137 79,613 18,130 60,300           20,089 31,413 64,637 13,405 45,326           (3,405) (2,697) (5,713) (1,837) (7,672)          
Net operating (loss) income 1,492 8,674 18,630 12,950 (8,611) (6,124) (6,124)     18,630 (8,611)   (6,124) (1,297) (1,902) (2,816)           9,872 (15,332) (20) (233) (679)           (144) (539) 2,435 7,420 13,669           (74) 3,928 374 3,389 8,456           1,449 5,819 0 0 0           0 0
Investment income - affiliates     648   83   303 137 405 648 83 303 303     0 0 0 0 0           0 0 0 0 0           0 0 0 0 0           648 83 303 137 405           0 0 0 0 0      
Interest income 31 55 119   24 82 82     119       31 45   21 74     91     0 3   4 7     8     0 0   0 0     15     0 7   (1) 1     5     0 0   0 0     0    
Interest expense (6,259) (9,664) (19,363)   (4,359) (16,016) (16,016)             (931) (1,531) (3,039) (595) (2,179)           (3,009) (4,858) (9,712) (2,500) (9,136)           0 0 0 0 0           (2,319) (3,275) (6,612) (1,264) (4,701)           0 0 0 0 0          
Equity in unconsolidated affiliates (423) (262) (1,504)   461 558 558             (3,009) 2,398 3,885 (1,849) (3,978)           20 7,486 14,268 791 5,690           0 0 0 0 0           (423) (262) (1,504) 461 558           2,989 (9,884) (18,153) 1,058 (1,712)          
(Loss) income from continuing operations before income taxes (5,022) (792) (1,470) (12,471) (12,402) (21,197) (21,197)             (5,206) (990) (1,879) (12,265) (21,415)           3,029 2,398 3,885 (1,849) (3,978)           2,435 7,420 13,684 (74) 3,928           (2,231) 264 993 728 1,980           0 (9,884) (18,153) 1,058 (1,712)          
Income tax (expense) benefit (258) 428 260   103   (276)             (56) 626 669 (18) (66)           0 0 0 0 0           (94) (24) (159) (14) (141)           (108) (174) (250) 135 (69)           0 0 0 0 0          
Net (loss) income from continuing operations (5,280) (364) (1,210) (14,140) (12,299)   (21,473)             (5,262)     (12,283) (21,481)           (3,009)     (1,849) (3,978)           2,341     (88) 3,787           (2,339)     863 1,911           2,989     1,058 (1,712)          
Discontinued operations, net of tax 7 0 0   13   (23)             0     0 0           0     0 0           0     0 0           7     13 (23)           0     0 0          
Net (loss) income (5,273) (364) (1,210) (14,131) (12,286)   (21,496)             (5,262)   (1,210) (12,283) (21,481)           (3,009)   3,885 (1,849) (3,978)           2,341   13,525 (88) 3,787           (2,332)   743 876 1,888           2,989   (18,153) 1,058 (1,712)          
Net income attributable to noncontrolling interest, net of tax 11 0 0   3   15             0     0 0           0     0 0           0     0 0           11     3 15           0     0 0          
Net (loss) income attributable to Great Wolf Resorts, Inc. (5,262) (364) (1,210) (14,048) (12,283)   (21,481)             (5,262) (364) (1,210) (12,283) (21,481)           (3,009) 2,398 3,885 (1,849) (3,978)           2,341 7,396 13,525 (88) 3,787           (2,321) 90 743 879 1,903           2,989 (9,884) (18,153) 1,058 (1,712)          
Operating expenses by department:                                                                                                                              
Rooms 4,222 6,858 13,554   2,518   9,458             0 0 0 0 0           0 0 0 0 0           2,391 3,439 6,879 1,442 5,325           2,394 3,868 7,630 1,444 5,412           (563) (449) (955) (368) (1,279)          
Food and beverage 6,129 9,352 18,359   3,492   12,946             0 0 0 0 0           0 0 0 0 0           3,323 4,976 9,613 1,734 6,466           2,806 4,376 8,746 1,758 6,480           0 0 0 0 0          
Other 6,585 9,514 19,985   3,718   13,450             0 0 0 0 0           0 0 0 0 0           2,923 4,576 9,123 1,580 5,908           3,662 4,938 10,862 2,138 7,542           0 0 0 0 0          
Other operating expenses:                                                                                                                              
Selling, general and administrative 13,376 18,502 37,492 52,976 19,626   42,205 0 702 1,613 0   0 1,349 2,002 3,087 9,857 15,470           20 233 679 13 59           9,795 10,276 21,833 7,279 20,803           5,054 8,239 16,651 3,946 12,266           (2,842) (2,248) (4,758) (1,469) (6,393)          
Property operating costs 4,874 9,114 18,089   3,611   11,347             0 0 0 0 0           0 0 0 0 0           2,653 3,991 8,301 1,531 5,266           2,221 5,123 9,788 2,080 6,081           0 0 0 0 0          
Depreciation and amortization 7,779 10,461 22,336   4,450 16,469 16,469             0 0 0 15 53           0 0 0 131 480           3,827 5,660 11,546 2,265 8,391           3,952 4,801 10,790 2,039 7,545           0 0 0 0 0          
Loss on disposition of assets 0 68 170   47   47               0 0 0 0             0 0 0 0             0 0 47 47             68 170 0 0             0 0 0 0          
Total operating expenses 42,965 63,869 129,985 178,637 37,462   105,922             1,349 2,002 3,087 9,872 15,523           20 233 679 144 539           24,912 32,918 67,295 15,878 52,206           20,089 31,413 64,637 13,405 45,326           (3,405) (2,697) (5,713) (1,837) (7,672)          
Other expenses from managed properties $ 1,878 $ 3,212 $ 6,391   $ 1,123   $ 4,193 $ 1,729 $ 3,007 $ 5,927 $ 1,129   $ 3,901 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 1,878 $ 3,212 $ 6,391 $ 1,123 $ 4,193 $ 1,729 $ 3,007 $ 5,927 $ 1,129 $ 3,901 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0