XML 57 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidating Financial Information of Guarantors and Issuers Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 24, 2017
Dec. 31, 2016
Sep. 25, 2016
Dec. 31, 2015
Current Assets:        
Cash and cash equivalents $ 249,946 $ 122,716 $ 187,302 $ 119,557
Receivables 52,303 35,414 51,536  
Inventories 34,240 26,276 31,059  
Other current assets 18,624 11,270 13,809  
Total current assets 355,113 195,676 283,706  
Property and Equipment, net 1,580,510 1,539,220 1,526,040  
Investment in Park 0 0 0  
Goodwill 185,010 179,660 215,460 210,811
Other Intangibles, net 38,532 37,837 36,430  
Deferred Tax Asset 0 0 0  
Other Assets 17,407 20,788 21,473  
Total Assets 2,176,572 1,973,181 2,083,109  
Current Liabilities:        
Current maturities of long-term debt 0 2,775 1,200  
Accounts payable 33,710 20,851 32,891  
Deferred revenue 86,732 82,765 65,748  
Accrued interest 23,928 9,986 10,939  
Accrued taxes 78,657 58,958 69,916  
Accrued salaries, wages and benefits 30,666 30,358 42,744  
Self-insurance reserves 27,549 27,063 26,820  
Other accrued liabilities 20,562 9,927 12,348  
Total current liabilities 301,804 242,683 262,606  
Deferred Tax Liability 112,671 104,885 137,712  
Derivative Liability 14,849 17,721 30,185  
Other Liabilities 12,340 13,162 12,488  
Long-Term Debt:        
Term debt 723,385 594,228 595,253  
Notes 936,241 939,983 939,418  
Total long-term debt 1,659,626 1,534,211 1,534,671  
Total partners' equity 75,282 60,519 105,447  
Total Liabilities and Partners' Equity 2,176,572 1,973,181 2,083,109  
Cedar Fair L.P. (Parent) [Member]        
Current Assets:        
Cash and cash equivalents 0 0 0 77,007
Receivables 0 0 (5)  
Inventories 0 0 0  
Other current assets 275 173 275  
Total current assets 275 173 270  
Property and Equipment, net 0 0 0  
Investment in Park 566,548 798,076 820,465  
Goodwill 674 674 674  
Other Intangibles, net 0 0 0  
Deferred Tax Asset 0 0 0  
Other Assets 0 0 0  
Total Assets 567,497 798,923 821,409  
Current Liabilities:        
Current maturities of long-term debt   0 0  
Accounts payable 478,416 428,396 399,384  
Deferred revenue 0 0 0  
Accrued interest 292 4,613 875  
Accrued taxes 1,589 405 3,325  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Other accrued liabilities 2,985 2,282 2,358  
Total current liabilities 483,282 435,696 405,942  
Deferred Tax Liability 0 0 0  
Derivative Liability 8,933 10,633 18,111  
Other Liabilities 0 0 0  
Long-Term Debt:        
Term debt 0 0 0  
Notes 0 292,075 291,909  
Total long-term debt 0 292,075 291,909  
Total partners' equity 75,282 60,519 105,447  
Total Liabilities and Partners' Equity 567,497 798,923 821,409  
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]        
Current Assets:        
Cash and cash equivalents 0 0 0 0
Receivables 1,285 1,409 1,387  
Inventories 0 0 0  
Other current assets 12,843 796 24,479  
Total current assets 14,128 2,205 25,866  
Property and Equipment, net 842 844 876  
Investment in Park 1,016,857 937,626 963,870  
Goodwill 0 0 0  
Other Intangibles, net 0 0 0  
Deferred Tax Asset 32,190 33,303 3,651  
Other Assets 0 2,000 1,999  
Total Assets 1,064,017 975,978 996,262  
Current Liabilities:        
Current maturities of long-term debt   572 247  
Accounts payable 345,150 145,258 164,335  
Deferred revenue 0 0 0  
Accrued interest 195 3,207 597  
Accrued taxes 0 18,653 0  
Accrued salaries, wages and benefits 28,306 29,227 40,588  
Self-insurance reserves 12,090 12,490 12,394  
Other accrued liabilities 7,772 3,018 3,532  
Total current liabilities 393,513 212,425 221,693  
Deferred Tax Liability 0 0 0  
Derivative Liability 5,916 7,088 12,074  
Other Liabilities 1,398 1,236 1,520  
Long-Term Debt:        
Term debt 127,402 123,672 123,996  
Notes 0 203,140 203,025  
Total long-term debt 127,402 326,812 327,021  
Total partners' equity 535,788 428,417 433,954  
Total Liabilities and Partners' Equity 1,064,017 975,978 996,262  
Co-Issuer Subsidiary (Cedar Canada) [Member]        
Current Assets:        
Cash and cash equivalents 92,047 65,563 75,562 39,106
Receivables 33,158 28,019 24,964  
Inventories 2,423 1,371 1,519  
Other current assets 743 2,229 680  
Total current assets 128,371 97,182 102,725  
Property and Equipment, net 183,205 175,358 179,172  
Investment in Park 224,464 200,075 197,538  
Goodwill 64,730 59,381 95,180  
Other Intangibles, net 14,443 13,255 13,519  
Deferred Tax Asset 0 0 0  
Other Assets 53 108 123  
Total Assets 615,266 545,359 588,257  
Current Liabilities:        
Current maturities of long-term debt   64 28  
Accounts payable 6,431 740 1,342  
Deferred revenue 7,137 5,601 5,091  
Accrued interest 9,209 2,057 7,784  
Accrued taxes 14,910 0 14,109  
Accrued salaries, wages and benefits 2,360 1,131 2,156  
Self-insurance reserves 1,725 1,321 1,567  
Other accrued liabilities 499 193 510  
Total current liabilities 42,271 11,107 32,587  
Deferred Tax Liability 19,511 12,838 19,497  
Derivative Liability 0 0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Term debt 0 13,598 13,616  
Notes 444,874 444,768 444,484  
Total long-term debt 444,874 458,366 458,100  
Total partners' equity 108,610 63,048 78,073  
Total Liabilities and Partners' Equity 615,266 545,359 588,257  
Guarantor Subsidiaries [Member]        
Current Assets:        
Cash and cash equivalents 160,593 58,178 111,740 3,444
Receivables 837,594 576,975 585,190  
Inventories 31,817 24,905 29,540  
Other current assets 16,829 9,833 12,800  
Total current assets 1,046,833 669,891 739,270  
Property and Equipment, net 1,396,463 1,363,018 1,345,992  
Investment in Park 222,953 324,282 347,137  
Goodwill 119,606 119,605 119,606  
Other Intangibles, net 24,089 24,582 22,911  
Deferred Tax Asset 0 0 0  
Other Assets 17,354 18,680 19,351  
Total Assets 2,827,298 2,520,058 2,594,267  
Current Liabilities:        
Current maturities of long-term debt   2,139 925  
Accounts payable 26,141 18,471 27,830  
Deferred revenue 79,595 77,164 60,657  
Accrued interest 14,232 109 1,683  
Accrued taxes 74,224 41,661 76,907  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 13,734 13,252 12,859  
Other accrued liabilities 9,306 4,434 5,948  
Total current liabilities 217,232 157,230 186,809  
Deferred Tax Liability 125,350 125,350 121,866  
Derivative Liability 0 0 0  
Other Liabilities 10,942 11,926 10,968  
Long-Term Debt:        
Term debt 595,983 456,958 457,641  
Notes 491,367 0 0  
Total long-term debt 1,087,350 456,958 457,641  
Total partners' equity 1,386,424 1,768,594 1,816,983  
Total Liabilities and Partners' Equity 2,827,298 2,520,058 2,594,267  
Consolidation, Eliminations [Member]        
Current Assets:        
Cash and cash equivalents (2,694) (1,025) 0 $ 0
Receivables (819,734) (570,989) (560,000)  
Inventories 0 0 0  
Other current assets (12,066) (1,761) (24,425)  
Total current assets (834,494) (573,775) (584,425)  
Property and Equipment, net 0 0 0  
Investment in Park (2,030,822) (2,260,059) (2,329,010)  
Goodwill 0 0 0  
Other Intangibles, net 0 0 0  
Deferred Tax Asset (32,190) (33,303) (3,651)  
Other Assets 0 0 0  
Total Assets (2,897,506) (2,867,137) (2,917,086)  
Current Liabilities:        
Current maturities of long-term debt   0 0  
Accounts payable (822,428) (572,014) (560,000)  
Deferred revenue 0 0 0  
Accrued interest 0 0 0  
Accrued taxes (12,066) (1,761) (24,425)  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0  
Other accrued liabilities 0 0 0  
Total current liabilities (834,494) (573,775) (584,425)  
Deferred Tax Liability (32,190) (33,303) (3,651)  
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  
Total partners' equity (2,030,822) (2,260,059) (2,329,010)  
Total Liabilities and Partners' Equity $ (2,897,506) $ (2,867,137) $ (2,917,086)