XML 52 R41.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidating Financial Information of Guarantors and Issuers Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 28, 2015
Dec. 31, 2014
Jun. 29, 2014
Dec. 31, 2013
Current Assets:        
Cash and cash equivalents $ 35,447 $ 131,840 $ 40,134 $ 118,056
Receivables 70,019 27,395 66,561  
Inventories 46,627 25,883 45,571  
Current deferred tax asset 20,032 9,265 22,900  
Other current assets 29,804 9,334 31,398  
Total current assets 201,929 203,717 206,564  
Property and equipment (net) 1,574,731 1,526,551 1,557,164  
Investment In Park 0 0 0  
Goodwill 221,662 228,291 237,650 238,089
Other intangibes, net 37,278 38,191 39,509  
Deferred Tax Asset 0 0 0  
Other Assets 40,678 41,569 44,909  
Total Assets 2,076,278 2,038,319 2,085,796  
Current Liabilities:        
Current maturities of long-term debt 0 0 3,025  
Accounts payable 39,917 23,933 37,503  
Deferred revenue 147,943 61,161 133,797  
Accrued interest 12,455 9,916 12,516  
Accrued taxes 12,143 21,800 7,253  
Accrued salaries, wages and benefits 32,233 34,102 35,640  
Self-insurance reserves 24,020 23,377 23,659  
Current derivative liability 6,895 11,791 0  
Other accrued liabilities 15,433 12,139 9,405  
Total current liabilities 291,039 198,219 262,798  
Deferred Tax Liability 153,053 152,513 157,046  
Derivative Liability 18,806 14,649 30,110  
Other Liabilities 16,061 17,871 7,402  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 42,000 0 39,000  
Term debt 608,850 608,850 615,825  
Notes 950,000 950,000 950,000  
Total long-term debt 1,600,850 1,558,850 1,604,825  
Equity (3,531) 96,217 23,615  
Total Partners' Equity and Liabilities 2,076,278 2,038,319 2,085,796  
Cedar Fair L.P. (Parent) [Member]        
Current Assets:        
Cash and cash equivalents 0 80,000 0 75,000
Receivables 1 8 59  
Inventories 0 0 0  
Current deferred tax asset 0 0 0  
Other current assets 434 680 691  
Total current assets 435 80,688 750  
Property and equipment (net) 0 470,851 471,252  
Investment In Park 663,494 544,340 466,213  
Goodwill 674 9,061 9,061  
Other intangibes, net 0 0 0  
Deferred Tax Asset 0 0 0  
Other Assets 5,176 10,615 11,680  
Total Assets 669,779 1,115,555 958,956  
Current Liabilities:        
Current maturities of long-term debt     1,724  
Accounts payable 311,822 352,518 218,225  
Deferred revenue 0 0 0  
Accrued interest 5,487 4,637 6,422  
Accrued taxes 3,082 4,309 6,054  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Current derivative liability 4,127 7,062    
Other accrued liabilities 0 508 376  
Total current liabilities 324,518 369,034 232,801  
Deferred Tax Liability 0 0 0  
Derivative Liability 10,927 8,438 17,700  
Other Liabilities 968 0 0  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 42,000   39,000  
Term debt 0 346,969 350,943  
Notes 294,897 294,897 294,897  
Total long-term debt 336,897 641,866 684,840  
Equity (3,531) 96,217 23,615  
Total Partners' Equity and Liabilities 669,779 1,115,555 958,956  
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]        
Current Assets:        
Cash and cash equivalents 0 382 0 4,144
Receivables 108,653 143,931 104,035  
Inventories 228 2,074 5,732  
Current deferred tax asset 15,315 4,547 18,655  
Other current assets 1,658 2,079 14,115  
Total current assets 125,854 153,013 142,537  
Property and equipment (net) 5,612 5,630 8,206  
Investment In Park 814,861 812,549 767,266  
Goodwill 0 0 0  
Other intangibes, net 0 0 0  
Deferred Tax Asset 24,287 24,827 32,025  
Other Assets 20,184 20,874 21,649  
Total Assets 990,798 1,016,893 971,683  
Current Liabilities:        
Current maturities of long-term debt     1,231  
Accounts payable 213,778 203,895 233,203  
Deferred revenue 592 60 636  
Accrued interest 4,211 3,223 4,251  
Accrued taxes 0 0 1,196  
Accrued salaries, wages and benefits 22,318 25,851 23,850  
Self-insurance reserves 7,925 5,386 5,534  
Current derivative liability 2,768 4,729    
Other accrued liabilities 4,587 8,134 5,554  
Total current liabilities 256,179 251,278 275,455  
Deferred Tax Liability 0 0 0  
Derivative Liability 7,879 6,211 12,410  
Other Liabilities 3,574 6,105 4,039  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 0   0  
Term debt 247,890 247,890 250,730  
Notes 205,103 205,103 205,103  
Total long-term debt 452,993 452,993 455,833  
Equity 270,173 300,306 223,946  
Total Partners' Equity and Liabilities 990,798 1,016,893 971,683  
Co-Issuer Subsidiary (Cedar Canada) [Member]        
Current Assets:        
Cash and cash equivalents 15,485 45,519 19,425 35,575
Receivables 119,015 85,838 93,286  
Inventories 3,143 1,594 4,091  
Current deferred tax asset 674 674 800  
Other current assets 2,681 23,818 5,974  
Total current assets 140,998 157,443 123,576  
Property and equipment (net) 204,916 218,260 247,632  
Investment In Park 164,516 163,904 149,180  
Goodwill 101,383 108,012 117,371  
Other intangibes, net 14,371 15,312 16,639  
Deferred Tax Asset 0 0 0  
Other Assets 7,405 8,034 9,276  
Total Assets 633,589 670,965 663,674  
Current Liabilities:        
Current maturities of long-term debt     70  
Accounts payable 3,983 32,691 15,070  
Deferred revenue 16,235 4,592 15,824  
Accrued interest 1,874 2,056 1,843  
Accrued taxes 1,771 0 0  
Accrued salaries, wages and benefits 1,989 1,103 2,303  
Self-insurance reserves 1,456 1,565 1,772  
Current derivative liability 0 0    
Other accrued liabilities 1,067 122 1,095  
Total current liabilities 28,375 42,129 37,977  
Deferred Tax Liability 49,695 49,695 57,540  
Derivative Liability 0 0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 0   0  
Term debt 13,991 13,991 14,152  
Notes 450,000 450,000 450,000  
Total long-term debt 463,991 463,991 464,152  
Equity 91,528 115,150 104,005  
Total Partners' Equity and Liabilities 633,589 670,965 663,674  
Guarantor Subsidiaries [Member]        
Current Assets:        
Cash and cash equivalents 20,740 5,939 29,986 3,337
Receivables 637,007 634,112 571,632  
Inventories 43,256 22,215 35,748  
Current deferred tax asset 4,043 4,044 3,445  
Other current assets 26,476 5,905 13,500  
Total current assets 731,522 672,215 654,311  
Property and equipment (net) 1,364,203 831,810 830,074  
Investment In Park 24,292 43,659 32,308  
Goodwill 119,605 111,218 111,218  
Other intangibes, net 22,907 22,879 22,870  
Deferred Tax Asset 0 0 117  
Other Assets 7,913 2,046 2,304  
Total Assets 2,270,442 1,683,827 1,653,202  
Current Liabilities:        
Current maturities of long-term debt     0  
Accounts payable 305,769 271,323 282,733  
Deferred revenue 131,116 56,509 117,337  
Accrued interest 883 0 0  
Accrued taxes 8,735 40,639 2,885  
Accrued salaries, wages and benefits 7,926 7,148 9,487  
Self-insurance reserves 14,639 16,426 16,353  
Current derivative liability 0 0    
Other accrued liabilities 9,779 3,375 2,380  
Total current liabilities 478,847 395,420 431,175  
Deferred Tax Liability 127,645 127,645 131,648  
Derivative Liability 0 0 0  
Other Liabilities 11,519 11,766 3,363  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 0   0  
Term debt 346,969 0 0  
Notes 0 0 0  
Total long-term debt 346,969 0 0  
Equity 1,305,462 1,148,996 1,087,016  
Total Partners' Equity and Liabilities 2,270,442 1,683,827 1,653,202  
Eliminations [Member]        
Current Assets:        
Cash and cash equivalents (778) 0 (9,277) $ 0
Receivables (794,657) (836,494) (702,451)  
Inventories 0 0 0  
Current deferred tax asset 0 0 0  
Other current assets (1,445) (23,148) (2,882)  
Total current assets (796,880) (859,642) (714,610)  
Property and equipment (net) 0 0 0  
Investment In Park (1,667,163) (1,564,452) (1,414,967)  
Goodwill 0 0 0  
Other intangibes, net 0 0 0  
Deferred Tax Asset (24,287) (24,827) (32,142)  
Other Assets 0 0 0  
Total Assets (2,488,330) (2,448,921) (2,161,719)  
Current Liabilities:        
Current maturities of long-term debt     0  
Accounts payable (795,435) (836,494) (711,728)  
Deferred revenue 0 0 0  
Accrued interest 0 0 0  
Accrued taxes (1,445) (23,148) (2,882)  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Current derivative liability 0 0    
Other accrued liabilities 0 0 0  
Total current liabilities (796,880) (859,642) (714,610)  
Deferred Tax Liability (24,287) (24,827) (32,142)  
Derivative Liability 0 0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 0   0  
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Equity (1,667,163) (1,564,452) (1,414,967)  
Total Partners' Equity and Liabilities $ (2,488,330) $ (2,448,921) $ (2,161,719)