XML 75 R44.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidating Financial Information of Guarantors and Issuers Balance Sheet (Details) (USD $)
In Thousands, unless otherwise specified
Jun. 30, 2013
Dec. 31, 2012
Jul. 01, 2012
Dec. 31, 2011
Jun. 26, 2011
Current Assets:          
Cash and cash equivalents $ 43,628 $ 78,830 $ 35,929 $ 35,524 $ 35,679
Receivables 67,199 18,192 42,953    
Inventories 45,452 27,840 51,236    
Current deferred tax asset 28,302 8,184 10,345    
Prepaid advertising 16,614 1,086 16,250    
Income tax refundable 0 0 10,083    
Other current assets 17,274 8,060 9,339    
Total current assets 218,469 141,106 176,135    
Property and equipment (net) 1,550,901 1,544,272 1,621,364    
Investment In Park 0 0 0    
Intercompany Note Receivable     0    
Goodwill 239,480 246,221 243,239    
Other intangibes, net 39,719 40,652 40,249    
Deferred Tax Asset 0 0 0    
Intercompany Receivable 0 0 0    
Other Assets 32,326 47,614 52,542    
Assets 2,080,895 2,019,865 2,133,529    
Current Liabilities:          
Current maturities of long-term debt 6,300 0 0    
Accounts payable 34,339 10,734 38,292    
Deferred revenue 132,365 39,485 108,467    
Accrued interest 23,944 15,512 16,029    
Accrued taxes 10,021 17,813 10,740    
Accrued salaries, wages and benefits 29,896 24,836 37,709    
Self-insurance reserves 24,592 23,906 23,198    
Other accrued liabilities 8,789 5,916 8,652    
Total current liabilities 270,246 138,202 243,087    
Deferred Tax Liability 154,292 153,792 134,108    
Derivative Liability 26,772 32,260 35,146    
Other Liabilities 8,796 8,980 7,121    
Intercompany Note Payable     0    
Long-Term Debt:          
Revolving credit loans 58,000 0 111,000    
Term debt 622,125 1,131,100 1,140,100    
Notes 901,431 401,080 400,647    
Total long-term debt 1,581,556 1,532,180 1,651,747    
Equity 39,233 154,451 62,320    
Total Partners' Equity and Liabilities 2,080,895 2,019,865 2,133,529    
Cedar Fair L.P. (Parent) [Member]
         
Current Assets:          
Cash and cash equivalents 0 25,000 0 0 6,000
Receivables 2,960 4 0    
Inventories 0 0 0    
Current deferred tax asset 0 0 0    
Prepaid advertising 0   0    
Income tax refundable     0    
Other current assets 620 563 800    
Total current assets 3,580 25,567 800    
Property and equipment (net) 463,783 439,506 465,146    
Investment In Park 447,080 485,136 471,253    
Intercompany Note Receivable     0    
Goodwill 9,061 9,061 9,061    
Other intangibes, net 0 0 0    
Deferred Tax Asset 0 0 0    
Intercompany Receivable 874,125 877,612 880,971    
Other Assets 13,605 22,048 24,678    
Assets 1,811,234 1,858,930 1,851,909    
Current Liabilities:          
Current maturities of long-term debt 6,300        
Accounts payable 155,522 147,264 108,234    
Deferred revenue 0 0 0    
Accrued interest 5,189 98 481    
Accrued taxes 6,534 4,518 7,083    
Accrued salaries, wages and benefits 1 0 1    
Self-insurance reserves 0 0 0    
Other accrued liabilities 860 1,110 953    
Total current liabilities 174,406 152,990 116,752    
Deferred Tax Liability 0 0 0    
Derivative Liability 16,039 19,309 21,090    
Other Liabilities 0 0 0    
Intercompany Note Payable     0    
Long-Term Debt:          
Revolving credit loans 58,000   111,000    
Term debt 622,125 1,131,100 1,140,100    
Notes 901,431 401,080 400,647    
Total long-term debt 1,581,556 1,532,180 1,651,747    
Equity 39,233 154,451 62,320    
Total Partners' Equity and Liabilities 1,811,234 1,858,930 1,851,909    
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]
         
Current Assets:          
Cash and cash equivalents 0 444 0 512 2,962
Receivables 89,760 101,093 71,210    
Inventories 4,639 1,724 4,861    
Current deferred tax asset 23,822 3,705 6,239    
Prepaid advertising 9,181   10,181    
Income tax refundable     0    
Other current assets 2,259 17,858 2,971    
Total current assets 129,661 124,824 95,462    
Property and equipment (net) 994 1,013 1,025    
Investment In Park 735,017 772,183 701,181    
Intercompany Note Receivable     86,362    
Goodwill 0 0 0    
Other intangibes, net 0 0 0    
Deferred Tax Asset 34,028 36,443 43,471    
Intercompany Receivable 1,123,159 1,070,125 1,186,016    
Other Assets 9,382 14,832 16,454    
Assets 2,032,241 2,019,420 2,129,971    
Current Liabilities:          
Current maturities of long-term debt 6,300        
Accounts payable 208,924 213,279 233,508    
Deferred revenue 0 0 0    
Accrued interest 3,563 64 195    
Accrued taxes 458 0 571    
Accrued salaries, wages and benefits 18,642 17,932 26,108    
Self-insurance reserves 5,535 5,528 4,280    
Other accrued liabilities 4,421 2,502 4,489    
Total current liabilities 247,843 239,305 269,151    
Deferred Tax Liability 0 0 0    
Derivative Liability 10,733 12,951 14,056    
Other Liabilities 5,296 5,480 3,621    
Intercompany Note Payable     0    
Long-Term Debt:          
Revolving credit loans 58,000   111,000    
Term debt 622,125 1,131,100 1,140,100    
Notes 901,431 401,080 400,647    
Total long-term debt 1,581,556 1,532,180 1,651,747    
Equity 186,813 229,504 191,396    
Total Partners' Equity and Liabilities 2,032,241 2,019,420 2,129,971    
Co-Issuer Subsidiary (Cedar Canada) [Member]
         
Current Assets:          
Cash and cash equivalents 21,745 50,173 13,974 31,540 9,902
Receivables 86,590 71,099 64,931    
Inventories 4,182 2,352 4,663    
Current deferred tax asset 816 816 772    
Prepaid advertising 1,579   596    
Income tax refundable     10,083    
Other current assets 487 530 908    
Total current assets 115,399 124,970 95,927    
Property and equipment (net) 250,249 268,157 272,511    
Investment In Park 129,942 115,401 114,053    
Intercompany Note Receivable     0    
Goodwill 119,201 125,942 122,960    
Other intangibes, net 16,880 17,835 17,412    
Deferred Tax Asset 0 0 0    
Intercompany Receivable 1,165,828 1,116,623 1,236,507    
Other Assets 7,112 8,419 9,010    
Assets 1,804,611 1,777,347 1,868,380    
Current Liabilities:          
Current maturities of long-term debt 6,300        
Accounts payable 7,971 16,101 14,320    
Deferred revenue 18,719 4,996 19,946    
Accrued interest 15,192 15,350 15,353    
Accrued taxes 181 6,239 59    
Accrued salaries, wages and benefits 2,153 1,214 2,410    
Self-insurance reserves 1,727 1,754 1,771    
Other accrued liabilities 715 140 935    
Total current liabilities 52,958 45,794 54,794    
Deferred Tax Liability 61,544 63,460 58,162    
Derivative Liability 0 0 0    
Other Liabilities 0 0 0    
Intercompany Note Payable     0    
Long-Term Debt:          
Revolving credit loans 58,000   111,000    
Term debt 622,125 1,131,100 1,140,100    
Notes 901,431 401,080 400,647    
Total long-term debt 1,581,556 1,532,180 1,651,747    
Equity 108,553 135,913 103,677    
Total Partners' Equity and Liabilities 1,804,611 1,777,347 1,868,380    
Guarantor Subsidiaries [Member]
         
Current Assets:          
Cash and cash equivalents 27,904 3,213 27,476 3,472 16,815
Receivables 517,925 498,555 436,324    
Inventories 36,631 23,764 41,712    
Current deferred tax asset 3,664 3,663 3,334    
Prepaid advertising 5,854   5,473    
Income tax refundable     0    
Other current assets 13,908 5,490 4,660    
Total current assets 605,886 534,685 518,979    
Property and equipment (net) 835,875 835,596 882,682    
Investment In Park 38,992 53,790 21,834    
Intercompany Note Receivable     0    
Goodwill 111,218 111,218 111,218    
Other intangibes, net 22,839 22,817 22,837    
Deferred Tax Asset 90 90 0    
Intercompany Receivable 0 0 0    
Other Assets 2,227 2,315 2,400    
Assets 1,617,127 1,560,511 1,559,950    
Current Liabilities:          
Current maturities of long-term debt 0        
Accounts payable 285,379 286,649 217,263    
Deferred revenue 113,646 34,489 88,521    
Accrued interest 0 0 0    
Accrued taxes 2,848 23,437 3,027    
Accrued salaries, wages and benefits 9,100 5,690 9,190    
Self-insurance reserves 17,330 16,624 17,147    
Other accrued liabilities 2,793 2,164 2,275    
Total current liabilities 431,096 369,053 337,423    
Deferred Tax Liability 126,866 126,865 119,417    
Derivative Liability 0 0 0    
Other Liabilities 3,500 3,500 3,500    
Intercompany Note Payable     86,362    
Long-Term Debt:          
Revolving credit loans 0   0    
Term debt 0 0 0    
Notes 0 0 0    
Total long-term debt 0 0 0    
Equity 1,055,665 1,061,093 1,013,248    
Total Partners' Equity and Liabilities 1,617,127 1,560,511 1,559,950    
Eliminations [Member]
         
Current Assets:          
Cash and cash equivalents (6,021) 0 (5,521) 0 0
Receivables (630,036) (652,559) (529,512)    
Inventories 0 0 0    
Current deferred tax asset 0 0 0    
Prepaid advertising 0   0    
Income tax refundable     0    
Other current assets 0 (16,381) 0    
Total current assets (636,057) (668,940) (535,033)    
Property and equipment (net) 0 0 0    
Investment In Park (1,351,031) (1,426,510) (1,308,321)    
Intercompany Note Receivable     (86,362)    
Goodwill 0 0 0    
Other intangibes, net 0 0 0    
Deferred Tax Asset (34,118) (36,533) (43,471)    
Intercompany Receivable (3,163,112) (3,064,360) (3,303,494)    
Other Assets 0 0 0    
Assets (5,184,318) (5,196,343) (5,276,681)    
Current Liabilities:          
Current maturities of long-term debt (12,600)        
Accounts payable (623,457) (652,559) (535,033)    
Deferred revenue 0 0 0    
Accrued interest 0 0 0    
Accrued taxes 0 (16,381) 0    
Accrued salaries, wages and benefits 0 0 0    
Self-insurance reserves 0 0 0    
Other accrued liabilities 0 0 0    
Total current liabilities (636,057) (668,940) (535,033)    
Deferred Tax Liability (34,118) (36,533) (43,471)    
Derivative Liability 0 0 0    
Other Liabilities 0 0 0    
Intercompany Note Payable     (86,362)    
Long-Term Debt:          
Revolving credit loans (116,000)   (222,000)    
Term debt (1,244,250) (2,262,200) (2,280,200)    
Notes (1,802,862) (802,160) (801,294)    
Total long-term debt (3,163,112) (3,064,360) (3,303,494)    
Equity (1,351,031) (1,426,510) (1,308,321)    
Total Partners' Equity and Liabilities $ (5,184,318) $ (5,196,343) $ (5,276,681)