XML 23 R46.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidating Financial Information of Guarantors and Issuers Balance Sheet (Details) (USD $)
In Thousands, unless otherwise specified
Sep. 29, 2013
Dec. 31, 2012
Sep. 30, 2012
Dec. 31, 2011
Sep. 25, 2011
Current Assets:          
Cash and cash equivalents $ 183,482 $ 78,830 $ 96,102 $ 35,524 $ 96,312
Receivables 42,534 18,192 29,357    
Inventories 29,316 27,840 33,593    
Current deferred tax asset 8,185 8,184 10,345    
Income tax refundable 662 0 10,454    
Other current assets 8,964 8,060 7,443    
Total current assets 273,143 141,106 187,294    
Property and equipment (net) 1,514,674 1,544,272 1,555,999    
Investment In Park 0 0 0    
Goodwill 241,936 246,221 247,663    
Other intangibes, net 40,025 40,652 40,865    
Deferred Tax Asset 0 0 0    
Intercompany Receivable 0 0 0    
Other Assets 31,269 47,614 50,171    
Assets 2,101,047 2,019,865 2,081,992    
Current Liabilities:          
Current maturities of long-term debt 6,300 0 0    
Accounts payable 21,877 10,734 22,596    
Deferred revenue 37,627 39,485 34,682    
Accrued interest 10,253 15,512 7,012    
Accrued taxes 39,393 17,813 52,404    
Accrued salaries, wages and benefits 39,621 24,836 36,219    
Self-insurance reserves 24,088 23,906 23,092    
Other accrued liabilities 7,618 5,916 10,843    
Total current liabilities 186,777 138,202 186,848    
Deferred Tax Liability 157,603 153,792 140,113    
Derivative Liability 31,646 32,260 34,708    
Other Liabilities 9,073 8,980 7,380    
Long-Term Debt:          
Term debt 622,125 1,131,100 1,131,100    
Notes 901,606 401,080 400,676    
Total long-term debt 1,523,731 1,532,180 1,531,776    
Equity 192,217 154,451 181,167    
Total Partners' Equity and Liabilities 2,101,047 2,019,865 2,081,992    
Cedar Fair L.P. (Parent) [Member]
         
Current Assets:          
Cash and cash equivalents 133,000 25,000 43,000 0 49,000
Receivables 12 4 3    
Inventories 0 0 0    
Current deferred tax asset 0 0 0    
Income tax refundable 0   0    
Other current assets 995 563 929    
Total current assets 134,007 25,567 43,932    
Property and equipment (net) 450,205 439,506 425,747    
Investment In Park 548,241 485,136 572,748    
Goodwill 9,061 9,061 9,061    
Other intangibes, net 0 0 0    
Deferred Tax Asset 0 0 0    
Intercompany Receivable 877,010 877,612 877,208    
Other Assets 13,196 22,048 23,361    
Assets 2,031,720 1,858,930 1,952,057    
Current Liabilities:          
Current maturities of long-term debt 6,300        
Accounts payable 281,983 147,264 210,936    
Deferred revenue 0 0 0    
Accrued interest 2,677 98 735    
Accrued taxes 5,413 4,518 5,818    
Accrued salaries, wages and benefits 1 0 0    
Self-insurance reserves 0 0 0    
Other accrued liabilities 991 1,110 824    
Total current liabilities 297,365 152,990 218,313    
Deferred Tax Liability 0 0 0    
Derivative Liability 18,407 19,309 20,801    
Other Liabilities 0 0 0    
Long-Term Debt:          
Term debt 622,125 1,131,100 1,131,100    
Notes 901,606 401,080 400,676    
Total long-term debt 1,523,731 1,532,180 1,531,776    
Equity 192,217 154,451 181,167    
Total Partners' Equity and Liabilities 2,031,720 1,858,930 1,952,057    
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]
         
Current Assets:          
Cash and cash equivalents 2,293 444 2,263 512 2,489
Receivables 124,478 101,093 108,211    
Inventories 1,578 1,724 1,584    
Current deferred tax asset 3,708 3,705 6,239    
Income tax refundable 0   0    
Other current assets 3,558 17,858 2,065    
Total current assets 135,615 124,824 120,362    
Property and equipment (net) 985 1,013 1,025    
Investment In Park 824,356 772,183 786,753    
Goodwill 0 0 0    
Other intangibes, net 0 0 0    
Deferred Tax Asset 30,316 36,443 39,320    
Intercompany Receivable 1,069,069 1,070,125 1,069,721    
Other Assets 9,031 14,832 15,580    
Assets 2,069,372 2,019,420 2,032,761    
Current Liabilities:          
Current maturities of long-term debt 6,300        
Accounts payable 159,781 213,279 116,160    
Deferred revenue 0 0 0    
Accrued interest 1,593 64 195    
Accrued taxes 29,386 0 42,090    
Accrued salaries, wages and benefits 27,622 17,932 24,864    
Self-insurance reserves 5,545 5,528 4,751    
Other accrued liabilities 4,077 2,502 4,097    
Total current liabilities 234,304 239,305 192,157    
Deferred Tax Liability 0 0 0    
Derivative Liability 13,239 12,951 13,907    
Other Liabilities 5,573 5,480 3,880    
Long-Term Debt:          
Term debt 622,125 1,131,100 1,131,100    
Notes 901,606 401,080 400,676    
Total long-term debt 1,523,731 1,532,180 1,531,776    
Equity 292,525 229,504 291,041    
Total Partners' Equity and Liabilities 2,069,372 2,019,420 2,032,761    
Co-Issuer Subsidiary (Cedar Canada) [Member]
         
Current Assets:          
Cash and cash equivalents 36,187 50,173 40,278 31,540 36,473
Receivables 70,303 71,099 64,153    
Inventories 2,090 2,352 2,742    
Current deferred tax asset 816 816 772    
Income tax refundable 662   10,454    
Other current assets 613 530 674    
Total current assets 110,671 124,970 119,073    
Property and equipment (net) 248,484 268,157 272,951    
Investment In Park 143,548 115,401 115,271    
Goodwill 121,657 125,942 127,384    
Other intangibes, net 17,228 17,835 18,039    
Deferred Tax Asset 0 0 0    
Intercompany Receivable 1,113,983 1,116,623 1,116,623    
Other Assets 6,902 8,419 8,925    
Assets 1,762,473 1,777,347 1,778,266    
Current Liabilities:          
Current maturities of long-term debt 6,300        
Accounts payable 7,802 16,101 29,248    
Deferred revenue 1,951 4,996 4,544    
Accrued interest 5,983 15,350 6,082    
Accrued taxes 0 6,239 0    
Accrued salaries, wages and benefits 2,154 1,214 2,365    
Self-insurance reserves 1,896 1,754 1,698    
Other accrued liabilities 694 140 2,417    
Total current liabilities 26,780 45,794 46,354    
Deferred Tax Liability 61,143 63,460 59,462    
Derivative Liability 0 0 0    
Other Liabilities 0 0 0    
Long-Term Debt:          
Term debt 622,125 1,131,100 1,131,100    
Notes 901,606 401,080 400,676    
Total long-term debt 1,523,731 1,532,180 1,531,776    
Equity 150,819 135,913 140,674    
Total Partners' Equity and Liabilities 1,762,473 1,777,347 1,778,266    
Guarantor Subsidiaries [Member]
         
Current Assets:          
Cash and cash equivalents 12,002 3,213 10,561 3,472 8,350
Receivables 589,797 498,555 478,372    
Inventories 25,648 23,764 29,267    
Current deferred tax asset 3,661 3,663 3,334    
Income tax refundable 0   0    
Other current assets 3,798 5,490 3,775    
Total current assets 634,906 534,685 525,309    
Property and equipment (net) 815,000 835,596 856,276    
Investment In Park 81,719 53,790 60,141    
Goodwill 111,218 111,218 111,218    
Other intangibes, net 22,797 22,817 22,826    
Deferred Tax Asset 90 90 0    
Intercompany Receivable 0 0 0    
Other Assets 2,140 2,315 2,305    
Assets 1,667,870 1,560,511 1,578,075    
Current Liabilities:          
Current maturities of long-term debt 0        
Accounts payable 314,367 286,649 287,634    
Deferred revenue 35,676 34,489 30,138    
Accrued interest 0 0 0    
Accrued taxes 4,594 23,437 4,496    
Accrued salaries, wages and benefits 9,844 5,690 8,990    
Self-insurance reserves 16,647 16,624 16,643    
Other accrued liabilities 1,856 2,164 3,505    
Total current liabilities 382,984 369,053 351,406    
Deferred Tax Liability 126,866 126,865 119,971    
Derivative Liability 0 0 0    
Other Liabilities 3,500 3,500 3,500    
Long-Term Debt:          
Term debt 0 0 0    
Notes 0 0 0    
Total long-term debt 0 0 0    
Equity 1,154,520 1,061,093 1,103,198    
Total Partners' Equity and Liabilities 1,667,870 1,560,511 1,578,075    
Eliminations [Member]
         
Current Assets:          
Cash and cash equivalents 0 0 0 0 0
Receivables (742,056) (652,559) (621,382)    
Inventories 0 0 0    
Current deferred tax asset 0 0 0    
Income tax refundable 0   0    
Other current assets 0 (16,381) 0    
Total current assets (742,056) (668,940) (621,382)    
Property and equipment (net) 0 0 0    
Investment In Park (1,597,864) (1,426,510) (1,534,913)    
Goodwill 0 0 0    
Other intangibes, net 0 0 0    
Deferred Tax Asset (30,406) (36,533) (39,320)    
Intercompany Receivable (3,060,062) (3,064,360) (3,063,552)    
Other Assets 0 0 0    
Assets (5,430,388) (5,196,343) (5,259,167)    
Current Liabilities:          
Current maturities of long-term debt (12,600)        
Accounts payable (742,056) (652,559) (621,382)    
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 (754,656) (668,940) (621,382)    
Deferred Tax Liability (30,406) (36,533) (39,320)    
Derivative Liability 0 0 0    
Other Liabilities 0 0 0    
Long-Term Debt:          
Term debt (1,244,250) (2,262,200) (2,262,200)    
Notes (1,803,212) (802,160) (801,352)    
Total long-term debt (3,047,462) (3,064,360) (3,063,552)    
Equity (1,597,864) (1,426,510) (1,534,913)    
Total Partners' Equity and Liabilities $ (5,430,388) $ (5,196,343) $ (5,259,167)