XML 53 R43.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidating Financial Information of Guarantors and Issuers Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 27, 2016
Dec. 31, 2015
Mar. 29, 2015
Dec. 31, 2014
Current Assets:        
Cash and cash equivalents $ 64,551 $ 119,557 $ 19,725 $ 131,840
Receivables 33,914 29,494 24,125  
Inventories 38,455 25,029 37,369  
Prepaid Expense and Other Assets     27,027  
Other current assets 27,918 9,946    
Total current assets 164,838 184,026 108,246  
Property and equipment (net) 1,570,154 1,514,878 1,558,264  
Investment In Park 0 0 0  
Goodwill 214,708 210,811 219,883 228,291
Other intangibes, net 36,655 35,895 36,983  
Deferred Tax Asset 0 0 0  
Other Assets 17,405 17,410 18,682  
Total Assets 2,003,760 1,963,020 1,942,058  
Current Liabilities:        
Current maturities of long-term debt 4,050 2,475 0  
Accounts payable 34,092 17,122 38,265  
Deferred revenue 105,256 69,514 92,664  
Accrued interest 11,360 9,910 12,056  
Accrued taxes 10,563 41,937 10,159  
Accrued salaries, wages and benefits 22,441 26,916 26,111  
Self-insurance reserves 24,252 23,996 22,785  
Distribution Payable 46,314 0 0  
Current derivative liability 0 0 9,989  
Other accrued liabilities 7,196 6,801 11,486  
Total current liabilities 265,524 198,671 223,515  
Deferred Tax Liability 138,948 129,763 112,298  
Derivative Liability 27,855 22,918 19,252  
Other Liabilities 12,388 17,983 15,351  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 65,000 0 57,000  
Term debt 597,309 598,346 599,145  
Notes 938,542 938,330 936,689  
Total long-term debt 1,600,851 1,536,676 1,592,834  
Total partners' equity (41,806) 57,009 (21,192)  
Total Partners' Equity and Liabilities 2,003,760 1,963,020 1,942,058  
Cedar Fair L.P. (Parent) [Member]        
Current Assets:        
Cash and cash equivalents 0 77,007 0 80,000
Receivables 18 0 1  
Inventories 0 0 0  
Prepaid Expense and Other Assets     80  
Other current assets 77 188    
Total current assets 95 77,195 81  
Property and equipment (net) 0 0 0  
Investment In Park 699,382 724,592 622,008  
Goodwill 674 674 674  
Other intangibes, net 0 0 0  
Deferred Tax Asset 0 0 0  
Other Assets 0 0 0  
Total Assets 700,151 802,461 622,763  
Current Liabilities:        
Current maturities of long-term debt 0 0    
Accounts payable 317,035 433,621 274,612  
Deferred revenue 0 0 0  
Accrued interest 1,290 4,602 1,595  
Accrued taxes 1,935 1,066 1,792  
Accrued salaries, wages and benefits 0 0 0  
Self-insurance reserves 0 0 0  
Distribution Payable 46,968      
Current derivative liability     5,980  
Other accrued liabilities 1,438 1,355 864  
Total current liabilities 368,666 440,644 284,843  
Deferred Tax Liability 0 0 0  
Derivative Liability 16,713 13,396 11,197  
Other Liabilities 0 0 0  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 65,000   57,000  
Term debt 0 0 0  
Notes 291,578 291,412 290,915  
Total long-term debt 356,578 291,412 347,915  
Total partners' equity (41,806) 57,009 (21,192)  
Total Partners' Equity and Liabilities 700,151 802,461 622,763  
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]        
Current Assets:        
Cash and cash equivalents 0 0 0 382
Receivables 2,192 1,292 89,060  
Inventories 131 121 152  
Prepaid Expense and Other Assets     369  
Other current assets 26,642 1,261    
Total current assets 28,965 2,674 89,581  
Property and equipment (net) 5,584 5,593 5,621  
Investment In Park 904,557 911,910 765,178  
Goodwill 0 0 0  
Other intangibes, net 0 0 0  
Deferred Tax Asset 2,920 14,080 60,326  
Other Assets 14,413 14,414 14,431  
Total Assets 956,439 948,671 935,137  
Current Liabilities:        
Current maturities of long-term debt 1,649 1,008    
Accounts payable 161,288 115,135 199,361  
Deferred revenue 139 85 92  
Accrued interest 1,303 3,221 1,526  
Accrued taxes 0 0 503  
Accrued salaries, wages and benefits 21,805 22,166 21,608  
Self-insurance reserves 11,417 7,437 8,031  
Distribution Payable 0      
Current derivative liability     4,009  
Other accrued liabilities 1,125 1,531 3,365  
Total current liabilities 198,726 150,583 238,495  
Deferred Tax Liability 0 0 0  
Derivative Liability 11,142 9,522 8,055  
Other Liabilities 1,232 6,705 3,707  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 0   0  
Term debt 243,628 244,101 244,603  
Notes 202,794 202,679 202,333  
Total long-term debt 446,422 446,780 446,936  
Total partners' equity 298,917 335,081 237,944  
Total Partners' Equity and Liabilities 956,439 948,671 935,137  
Co-Issuer Subsidiary (Cedar Canada) [Member]        
Current Assets:        
Cash and cash equivalents 38,251 39,106 14,881 45,519
Receivables 20,709 27,788 115,830  
Inventories 1,920 1,222 2,070  
Prepaid Expense and Other Assets     2,382  
Other current assets 2,097 1,332    
Total current assets 62,977 69,448 135,163  
Property and equipment (net) 186,379 176,390 202,853  
Investment In Park 176,055 179,529 160,401  
Goodwill 94,428 90,531 99,603  
Other intangibes, net 13,384 12,832 14,119  
Deferred Tax Asset 0 0 0  
Other Assets 219 210 349  
Total Assets 533,442 528,940 612,488  
Current Liabilities:        
Current maturities of long-term debt 93 57    
Accounts payable 1,839 810 2,424  
Deferred revenue 6,313 4,397 6,077  
Accrued interest 7,853 2,056 7,943  
Accrued taxes 1,810 0 749  
Accrued salaries, wages and benefits 636 1,026 771  
Self-insurance reserves 1,426 1,400 1,413  
Distribution Payable 0      
Current derivative liability     0  
Other accrued liabilities 190 167 99  
Total current liabilities 20,160 9,913 19,476  
Deferred Tax Liability 20,003 21,979 49,021  
Derivative Liability 0 0 0  
Other Liabilities 0 0 0  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 0   0  
Term debt 13,660 13,691 13,676  
Notes 444,170 444,239 443,441  
Total long-term debt 457,830 457,930 457,117  
Total partners' equity 35,449 39,118 86,874  
Total Partners' Equity and Liabilities 533,442 528,940 612,488  
Guarantor Subsidiaries [Member]        
Current Assets:        
Cash and cash equivalents 28,203 3,444 4,844 5,939
Receivables 488,005 547,361 546,424  
Inventories 36,404 23,686 35,147  
Prepaid Expense and Other Assets     24,196  
Other current assets 25,153 8,781    
Total current assets 577,765 583,272 610,611  
Property and equipment (net) 1,378,191 1,332,895 1,349,790  
Investment In Park 24,194 27,862 11,776  
Goodwill 119,606 119,606 119,606  
Other intangibes, net 23,271 23,063 22,864  
Deferred Tax Asset 0 0 0  
Other Assets 2,773 2,786 3,902  
Total Assets 2,125,800 2,089,484 2,118,549  
Current Liabilities:        
Current maturities of long-term debt 2,308 1,410    
Accounts payable 32,189 14,503 289,058  
Deferred revenue 98,804 65,032 86,495  
Accrued interest 914 31 992  
Accrued taxes 32,869 42,487 7,115  
Accrued salaries, wages and benefits 0 3,724 3,732  
Self-insurance reserves 11,409 15,159 13,341  
Distribution Payable 0      
Current derivative liability     0  
Other accrued liabilities 4,443 3,748 7,158  
Total current liabilities 182,936 146,094 407,891  
Deferred Tax Liability 121,865 121,864 123,603  
Derivative Liability 0 0 0  
Other Liabilities 11,156 11,278 11,644  
Long-Term Debt:        
Long-term Line of Credit, Noncurrent 0   0  
Term debt 340,021 340,554 340,866  
Notes 0 0 0  
Total long-term debt 340,021 340,554 340,866  
Total partners' equity 1,469,822 1,469,694 1,234,545  
Total Partners' Equity and Liabilities 2,125,800 2,089,484 2,118,549  
Eliminations [Member]        
Current Assets:        
Cash and cash equivalents (1,903) 0 0 $ 0
Receivables (477,010) (546,947) (727,190)  
Inventories 0 0 0  
Prepaid Expense and Other Assets     0  
Other current assets (26,051) (1,616)    
Total current assets (504,964) (548,563) (727,190)  
Property and equipment (net) 0 0 0  
Investment In Park (1,804,188) (1,843,893) (1,559,363)  
Goodwill 0 0 0  
Other intangibes, net 0 0 0  
Deferred Tax Asset (2,920) (14,080) (60,326)  
Other Assets 0 0 0  
Total Assets (2,312,072) (2,406,536) (2,346,879)  
Current Liabilities:        
Current maturities of long-term debt 0 0    
Accounts payable (478,259) (546,947) (727,190)  
Deferred revenue 0 0 0  
Accrued interest 0 0 0  
Accrued taxes (26,051) (1,616) 0  
Accrued salaries, wages and benefits 0 $ 0 0  
Self-insurance reserves 0 0  
Distribution Payable (654)      
Current derivative liability     0  
Other accrued liabilities 0 $ 0 0  
Total current liabilities (504,964) (548,563) (727,190)  
Deferred Tax Liability (2,920) (14,080) (60,326)  
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  
Total partners' equity (1,804,188) (1,843,893) (1,559,363)  
Total Partners' Equity and Liabilities $ (2,312,072) $ (2,406,536) $ (2,346,879)