XML 54 R44.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidating Financial Information of Guarantors and Issuers Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 26, 2016
Dec. 31, 2015
Jun. 28, 2015
Dec. 31, 2014
Current Assets:        
Cash and cash equivalents $ 68,085 $ 119,557 $ 35,447 $ 131,840
Receivables 78,006 29,494 70,019  
Inventories 46,207 25,029 46,627  
Other current assets 32,474 9,946 29,804  
Total current assets 224,772 184,026 181,897  
Property and equipment (net) 1,576,494 1,514,878 1,574,731  
Investment In Park 0 0 0  
Goodwill 217,026 210,811 221,662 228,291
Other intangibes, net 36,833 35,895 37,278  
Deferred Tax Asset 0 0 0  
Other Assets 17,256 17,410 18,269  
Total Assets 2,072,381 1,963,020 2,033,837  
Current Liabilities:        
Current maturities of long-term debt 0 2,475 0  
Accounts payable 40,242 17,122 39,917  
Deferred revenue 173,062 69,514 147,943  
Accrued interest 11,710 9,910 12,455  
Accrued taxes 30,829 41,937 12,143  
Accrued salaries, wages and benefits 33,962 26,916 32,233  
Self-insurance reserves 25,588 23,996 24,020  
Current derivative liability 0 0 6,895  
Other accrued liabilities 14,047 6,801 15,433  
Total current liabilities 329,440 198,671 291,039  
Deferred Tax Liability 138,229 129,763 133,021  
Derivative Liability 30,900 22,918 18,806  
Other Liabilities 12,474 17,983 16,061  
Long-Term Debt:        
Long-term line of credit 55,000 0 42,000  
Term debt 595,902 598,346 599,691  
Notes 938,863 938,330 936,750  
Total long-term debt 1,589,765 1,536,676 1,578,441  
Total partners' equity (28,427) 57,009 (3,531)  
Total Partners' Equity and Liabilities 2,072,381 1,963,020 2,033,837  
Cedar Fair L.P. (Parent) [Member]        
Current Assets:        
Cash and cash equivalents 0 77,007 0 80,000
Receivables (9) 0 1  
Inventories 0 0 0  
Other current assets 377 188 434  
Total current assets 368 77,195 435  
Property and equipment (net) 0 0 0  
Investment In Park 667,710 724,592 663,494  
Goodwill 674 674 674  
Other intangibes, net 0 0 0  
Deferred Tax Asset 0 0 0  
Other Assets 0 0 0  
Total Assets 668,752 802,461 664,603  
Current Liabilities:        
Current maturities of long-term debt   0    
Accounts payable 377,726 433,621 310,462  
Deferred revenue 0 0 0  
Accrued interest 4,825 4,602 5,487  
Accrued taxes 2,499 1,066 3,082  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Current derivative liability     4,127  
Other accrued liabilities 1,846 1,355 0  
Total current liabilities 386,896 440,644 323,158  
Deferred Tax Liability 0 0 0  
Derivative Liability 18,540 13,396 10,927  
Other Liabilities 0 0 968  
Long-Term Debt:        
Long-term line of credit 0   42,000  
Term debt 0 0 0  
Notes 291,743 291,412 291,081  
Total long-term debt 291,743 291,412 333,081  
Total partners' equity (28,427) 57,009 (3,531)  
Total Partners' Equity and Liabilities 668,752 802,461 664,603  
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]        
Current Assets:        
Cash and cash equivalents 0 0 0 382
Receivables 1,565 1,292 108,653  
Inventories 0 121 228  
Other current assets 26,236 1,261 1,658  
Total current assets 27,801 2,674 110,539  
Property and equipment (net) 885 5,593 5,612  
Investment In Park 830,528 911,910 814,861  
Goodwill 0 0 0  
Other intangibes, net 0 0 0  
Deferred Tax Asset 2,549 14,080 39,602  
Other Assets 2,000 14,414 14,409  
Total Assets 863,763 948,671 985,023  
Current Liabilities:        
Current maturities of long-term debt   1,008    
Accounts payable 142,024 115,135 213,778  
Deferred revenue 0 85 592  
Accrued interest 3,343 3,221 4,211  
Accrued taxes 0 0 0  
Accrued salaries, wages and benefits 31,881 22,166 22,318  
Self-insurance reserves 11,842 7,437 7,925  
Current derivative liability     2,768  
Other accrued liabilities 2,737 1,531 4,587  
Total current liabilities 191,827 150,583 256,179  
Deferred Tax Liability 0 0 0  
Derivative Liability 12,360 9,522 7,879  
Other Liabilities 1,388 6,705 3,574  
Long-Term Debt:        
Long-term line of credit 0   0  
Term debt 124,244 244,101 244,769  
Notes 202,910 202,679 202,449  
Total long-term debt 327,154 446,780 447,218  
Total partners' equity 331,034 335,081 270,173  
Total Partners' Equity and Liabilities 863,763 948,671 985,023  
Co-Issuer Subsidiary (Cedar Canada) [Member]        
Current Assets:        
Cash and cash equivalents 43,844 39,106 15,485 45,519
Receivables 23,381 27,788 119,015  
Inventories 3,169 1,222 3,143  
Other current assets 2,205 1,332 2,681  
Total current assets 72,599 69,448 140,324  
Property and equipment (net) 189,226 176,390 204,916  
Investment In Park 184,964 179,529 164,516  
Goodwill 96,746 90,531 101,383  
Other intangibes, net 13,743 12,832 14,371  
Deferred Tax Asset 0 0 0  
Other Assets 183 210 321  
Total Assets 557,461 528,940 625,831  
Current Liabilities:        
Current maturities of long-term debt   57    
Accounts payable 3,139 810 3,983  
Deferred revenue 17,154 4,397 16,235  
Accrued interest 1,771 2,056 1,874  
Accrued taxes 5,993 0 1,771  
Accrued salaries, wages and benefits 2,081 1,026 1,989  
Self-insurance reserves 1,483 1,400 1,456  
Current derivative liability     0  
Other accrued liabilities 1,157 167 1,067  
Total current liabilities 32,778 9,913 28,375  
Deferred Tax Liability 18,913 21,979 49,021  
Derivative Liability 0 0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Long-term line of credit 0   0  
Term debt 13,624 13,691 13,687  
Notes 444,210 444,239 443,220  
Total long-term debt 457,834 457,930 456,907  
Total partners' equity 47,936 39,118 91,528  
Total Partners' Equity and Liabilities 557,461 528,940 625,831  
Guarantor Subsidiaries [Member]        
Current Assets:        
Cash and cash equivalents 24,894 3,444 20,740 5,939
Receivables 567,888 547,361 635,647  
Inventories 43,038 23,686 43,256  
Other current assets 29,564 8,781 26,476  
Total current assets 665,384 583,272 726,119  
Property and equipment (net) 1,386,383 1,332,895 1,364,203  
Investment In Park 295,114 27,862 24,292  
Goodwill 119,606 119,606 119,605  
Other intangibes, net 23,090 23,063 22,907  
Deferred Tax Asset 0 0 0  
Other Assets 15,073 2,786 3,539  
Total Assets 2,504,650 2,089,484 2,260,665  
Current Liabilities:        
Current maturities of long-term debt   1,410    
Accounts payable 32,825 14,503 305,769  
Deferred revenue 155,908 65,032 131,116  
Accrued interest 1,771 31 883  
Accrued taxes 48,245 42,487 8,735  
Accrued salaries, wages and benefits 0 3,724 7,926  
Self-insurance reserves 12,263 15,159 14,639  
Current derivative liability     0  
Other accrued liabilities 8,307 3,748 9,779  
Total current liabilities 259,319 146,094 478,847  
Deferred Tax Liability 121,865 121,864 123,602  
Derivative Liability 0 0 0  
Other Liabilities 11,086 11,278 11,519  
Long-Term Debt:        
Long-term line of credit 55,000   0  
Term debt 458,034 340,554 341,235  
Notes 0 0 0  
Total long-term debt 513,034 340,554 341,235  
Total partners' equity 1,599,346 1,469,694 1,305,462  
Total Partners' Equity and Liabilities 2,504,650 2,089,484 2,260,665  
Consolidation, Eliminations [Member]        
Current Assets:        
Cash and cash equivalents (653) 0 (778) $ 0
Receivables (514,819) (546,947) (793,297)  
Inventories 0 0 0  
Other current assets (25,908) (1,616) (1,445)  
Total current assets (541,380) (548,563) (795,520)  
Property and equipment (net) 0 0 0  
Investment In Park (1,978,316) (1,843,893) (1,667,163)  
Goodwill 0 0 0  
Other intangibes, net 0 0 0  
Deferred Tax Asset (2,549) (14,080) (39,602)  
Other Assets 0 0 0  
Total Assets (2,522,245) (2,406,536) (2,502,285)  
Current Liabilities:        
Current maturities of long-term debt   0    
Accounts payable (515,472) (546,947) (794,075)  
Deferred revenue 0 0 0  
Accrued interest 0 0 0  
Accrued taxes (25,908) (1,616) (1,445)  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0  
Current derivative liability     0  
Other accrued liabilities 0 0 0  
Total current liabilities (541,380) (548,563) (795,520)  
Deferred Tax Liability (2,549) (14,080) (39,602)  
Derivative Liability 0 0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Long-term line of credit 0   0  
Term debt 0 0 0  
Notes 0 0 0  
Total long-term debt 0 0 0  
Total partners' equity (1,978,316) (1,843,893) (1,667,163)  
Total Partners' Equity and Liabilities $ (2,522,245) $ (2,406,536) $ (2,502,285)