XML 27 R40.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. 28, 2014
Dec. 31, 2013
Sep. 29, 2013
Dec. 31, 2012
Sep. 30, 2012
Current Assets:          
Cash and cash equivalents $ 189,374 $ 118,056 $ 183,482 $ 78,830 $ 96,102
Receivables 41,262 21,333 42,534    
Inventories 30,461 26,080 29,316    
Current deferred tax asset 9,675 9,675 8,185    
Other current assets 13,985 11,353 9,626    
Total current assets 284,757 186,497 273,143    
Property and equipment (net) 1,518,131 1,505,763 1,514,674    
Investment In Park 0 0 0    
Goodwill 232,513 238,089 241,936 246,221  
Other intangibes, net 38,766 39,471 40,025    
Deferred Tax Asset 0 0 0    
Other Assets 42,909 44,807 31,269    
Assets 2,117,076 2,014,627 2,101,047    
Current Liabilities:          
Current maturities of long-term debt 4,600 0 6,300    
Accounts payable 21,866 13,222 21,877    
Deferred revenue 48,141 44,521 37,627    
Accrued interest 12,008 23,201 10,253    
Accrued taxes 38,407 19,481 39,393    
Accrued salaries, wages and benefits 42,139 29,200 39,621    
Self-insurance reserves 23,931 23,653 24,088    
Other accrued liabilities 8,392 5,521 7,618    
Total current liabilities 199,484 158,799 186,777    
Deferred Tax Liability 157,389 158,113 157,603    
Derivative Liability 25,802 26,662 31,646    
Other Liabilities 16,595 11,290 9,073    
Long-Term Debt:          
Term debt 614,250 618,850 622,125    
Notes 950,000 901,782 901,606    
Total long-term debt 1,564,250 1,520,632 1,523,731    
Equity 153,556 139,131 192,217    
Total Partners' Equity and Liabilities 2,117,076 2,014,627 2,101,047    
Cedar Fair L.P. (Parent) [Member]
         
Current Assets:          
Cash and cash equivalents 124,000 75,000 133,000 25,000 43,000
Receivables 11 6 12    
Inventories 0 0 0    
Current deferred tax asset 0 0 0    
Other current assets 1,084 599 995    
Total current assets 125,095 75,605 134,007    
Property and equipment (net) 459,332 447,724 450,205    
Investment In Park 560,750 514,948 548,241    
Goodwill 9,061 9,061 9,061    
Other intangibes, net 0 0 0    
Deferred Tax Asset 0 0 0    
Other Assets 11,147 25,210 13,196    
Assets 1,165,385 1,072,548 1,154,710    
Current Liabilities:          
Current maturities of long-term debt 2,621   3,590    
Accounts payable 340,850 259,850 281,983    
Deferred revenue 0 0 0    
Accrued interest 2,579 4,637 2,677    
Accrued taxes 5,255 4,609 5,413    
Accrued salaries, wages and benefits 0 0 1    
Self-insurance reserves 0 0 0    
Other accrued liabilities 446 1,146 991    
Total current liabilities 351,751 270,242 294,655    
Deferred Tax Liability 0 0 0    
Derivative Liability 15,115 15,610 18,407    
Other Liabilities 20 0 0    
Long-Term Debt:          
Term debt 350,046 352,668 354,534    
Notes 294,897 294,897 294,897    
Total long-term debt 644,943 647,565 649,431    
Equity 153,556 139,131 192,217    
Total Partners' Equity and Liabilities 1,165,385 1,072,548 1,154,710    
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]
         
Current Assets:          
Cash and cash equivalents 2,194 4,144 2,293 444 2,263
Receivables 131,297 115,972 124,478    
Inventories 3,147 1,968 1,578    
Current deferred tax asset 5,430 5,430 3,708    
Other current assets 5,863 4,443 3,558    
Total current assets 147,931 131,957 135,615    
Property and equipment (net) 8,105 976 985    
Investment In Park 837,800 796,735 824,356    
Goodwill 0 0 0    
Other intangibes, net 0 0 0    
Deferred Tax Asset 29,935 31,122 30,316    
Other Assets 21,071 10,002 9,031    
Assets 1,044,842 970,792 1,000,303    
Current Liabilities:          
Current maturities of long-term debt 1,873   2,565    
Accounts payable 208,763 188,818 159,781    
Deferred revenue 0 0 0    
Accrued interest 1,552 3,223 1,593    
Accrued taxes 6,534 0 29,386    
Accrued salaries, wages and benefits 29,505 21,596 27,622    
Self-insurance reserves 5,797 5,757 5,545    
Other accrued liabilities 5,388 2,993 4,077    
Total current liabilities 259,412 222,387 230,569    
Deferred Tax Liability 0 0 0    
Derivative Liability 10,687 11,052 13,239    
Other Liabilities 4,688 7,858 5,573    
Long-Term Debt:          
Term debt 250,088 251,961 253,294    
Notes 205,103 205,103 205,103    
Total long-term debt 455,191 457,064 458,397    
Equity 314,864 272,431 292,525    
Total Partners' Equity and Liabilities 1,044,842 970,792 1,000,303    
Co-Issuer Subsidiary (Cedar Canada) [Member]
         
Current Assets:          
Cash and cash equivalents 52,792 35,575 36,187 50,173 40,278
Receivables 88,605 67,829 70,303    
Inventories 1,833 1,898 2,090    
Current deferred tax asset 800 800 816    
Other current assets 14,219 14,266 1,275    
Total current assets 158,249 120,368 110,671    
Property and equipment (net) 230,723 243,208 248,484    
Investment In Park 163,809 142,668 143,548    
Goodwill 112,234 117,810 121,657    
Other intangibes, net 15,911 16,683 17,228    
Deferred Tax Asset 0 0 0    
Other Assets 8,587 6,657 6,902    
Assets 689,513 647,394 648,490    
Current Liabilities:          
Current maturities of long-term debt 106   145    
Accounts payable 22,485 17,632 7,802    
Deferred revenue 4,682 2,815 1,951    
Accrued interest 7,877 15,341 5,983    
Accrued taxes 0 0 0    
Accrued salaries, wages and benefits 1,962 1,101 2,154    
Self-insurance reserves 1,747 1,742 1,896    
Other accrued liabilities 693 181 694    
Total current liabilities 39,552 38,812 20,625    
Deferred Tax Liability 55,676 57,704 61,143    
Derivative Liability 0 0 0    
Other Liabilities 0 0 0    
Long-Term Debt:          
Term debt 14,116 14,221 14,297    
Notes 450,000 401,782 401,606    
Total long-term debt 464,116 416,003 415,903    
Equity 130,169 134,875 150,819    
Total Partners' Equity and Liabilities 689,513 647,394 648,490    
Guarantor Subsidiaries [Member]
         
Current Assets:          
Cash and cash equivalents 10,388 3,337 12,002 3,213 10,561
Receivables 651,998 552,633 589,797    
Inventories 25,481 22,214 25,648    
Current deferred tax asset 3,445 3,445 3,661    
Other current assets 5,847 7,764 3,798    
Total current assets 697,159 589,393 634,906    
Property and equipment (net) 819,971 813,855 815,000    
Investment In Park 60,788 63,948 81,719    
Goodwill 111,218 111,218 111,218    
Other intangibes, net 22,855 22,788 22,797    
Deferred Tax Asset 0 117 90    
Other Assets 2,104 2,938 2,140    
Assets 1,714,095 1,604,257 1,667,870    
Current Liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable 280,417 262,029 314,367    
Deferred revenue 43,459 41,706 35,676    
Accrued interest 0 0 0    
Accrued taxes 39,646 30,591 4,594    
Accrued salaries, wages and benefits 10,672 6,503 9,844    
Self-insurance reserves 16,387 16,154 16,647    
Other accrued liabilities 1,865 1,201 1,856    
Total current liabilities 392,446 358,184 382,984    
Deferred Tax Liability 131,648 131,648 126,866    
Derivative Liability 0 0 0    
Other Liabilities 11,887 3,432 3,500    
Long-Term Debt:          
Term debt 0 0 0    
Notes 0 0 0    
Total long-term debt 0 0 0    
Equity 1,178,114 1,110,993 1,154,520    
Total Partners' Equity and Liabilities 1,714,095 1,604,257 1,667,870    
Eliminations [Member]
         
Current Assets:          
Cash and cash equivalents 0 0 0 0 0
Receivables (830,649) (715,107) (742,056)    
Inventories 0 0 0    
Current deferred tax asset 0 0 0    
Other current assets (13,028) (15,719) 0    
Total current assets (843,677) (730,826) (742,056)    
Property and equipment (net) 0 0 0    
Investment In Park (1,623,147) (1,518,299) (1,597,864)    
Goodwill 0 0 0    
Other intangibes, net 0 0 0    
Deferred Tax Asset (29,935) (31,239) (30,406)    
Other Assets 0 0 0    
Assets (2,496,759) (2,280,364) (2,370,326)    
Current Liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable (830,649) (715,107) (742,056)    
Deferred revenue 0 0 0    
Accrued interest 0 0 0    
Accrued taxes (13,028) (15,719) 0    
Accrued salaries, wages and benefits 0 0 0    
Self-insurance reserves 0 0 0    
Other accrued liabilities 0 0 0    
Total current liabilities (843,677) (730,826) (742,056)    
Deferred Tax Liability (29,935) (31,239) (30,406)    
Derivative Liability 0 0 0    
Other Liabilities 0 0 0    
Long-Term Debt:          
Term debt 0 0 0    
Notes 0 0 0    
Total long-term debt 0 0 0    
Equity (1,623,147) (1,518,299) (1,597,864)    
Total Partners' Equity and Liabilities $ (2,496,759) $ (2,280,364) $ (2,370,326)