XML 49 R69.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidating Financial Information of Guarantors and Issuers Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2019
Jan. 01, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Current Assets:          
Cash and cash equivalents $ 182,252   $ 105,349    
Receivables 63,106   51,518    
Inventories 32,902   30,753    
Other current assets 15,921   12,589    
Total current assets 294,181   200,209    
Property and Equipment, net 1,841,608   1,599,438    
Investment in Park 0   0    
Goodwill 359,654   178,719 $ 183,830  
Other Intangibles, net 59,899   36,376    
Deferred Tax Asset 0   0    
Right-of-Use Asset 14,324        
Other Assets 11,479   9,441    
Assets 2,581,145   2,024,183    
Current Liabilities:          
Current maturities of long-term debt 7,500   5,625    
Accounts payable 29,344   23,314    
Deferred revenue 151,377 $ 107,100 107,074    
Accrued interest 21,442   7,927    
Accrued taxes 39,237   29,591    
Accrued salaries, wages and benefits 29,549   18,786    
Self-insurance reserves 24,665   24,021    
Other accrued liabilities 21,024   18,381    
Total current liabilities 324,138   234,719    
Deferred Tax Liability 82,046   81,717    
Derivative Liability 18,108   6,705    
Lease Liability 10,600        
Other Liabilities 10,336   11,058    
Long-Term Debt:          
Term debt 714,150   719,507    
Notes 1,431,733   938,061    
Total long-term debt 2,145,883   1,657,568    
Partners' (Deficit) Equity (9,966)   32,416 $ 82,946 $ 60,519
Total Partners' Equity and Liabilities 2,581,145   2,024,183    
2024 U.S. fixed rate notes at 5.375% | Reportable Legal Entities | Cedar Fair L.P. (Parent)          
Current Assets:          
Cash and cash equivalents 0   0    
Receivables 0   0    
Inventories 0   0    
Other current assets 182   179    
Total current assets 182   179    
Property and Equipment, net 0   0    
Investment in Park 641,068   601,706    
Goodwill 674   674    
Other Intangibles, net 0   0    
Deferred Tax Asset 0   0    
Right-of-Use Asset 0        
Other Assets 0   0    
Assets 641,924   602,559    
Current Liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable 644,839   565,472    
Deferred revenue 0   0    
Accrued interest 7   1    
Accrued taxes 448   443    
Accrued salaries, wages and benefits 0   0    
Self-insurance reserves 0   0    
Other accrued liabilities 6,596   3,318    
Total current liabilities 651,890   569,234    
Deferred Tax Liability 0   0    
Derivative Liability 0   909    
Lease Liability 0        
Other Liabilities 0   0    
Long-Term Debt:          
Term debt 0   0    
Notes 0   0    
Total long-term debt 0   0    
Partners' (Deficit) Equity (9,966)   32,416    
Total Partners' Equity and Liabilities 641,924   602,559    
2024 U.S. fixed rate notes at 5.375% | Reportable Legal Entities | Guarantor Subsidiaries          
Current Assets:          
Cash and cash equivalents 116,428   32,715    
Receivables 1,077,688   938,397    
Inventories 30,116   28,618    
Other current assets 13,929   10,544    
Total current assets 1,238,161   1,010,274    
Property and Equipment, net 1,657,371   1,426,292    
Investment in Park 246,629   218,575    
Goodwill 297,598   119,605    
Other Intangibles, net 46,217   23,346    
Deferred Tax Asset 0   0    
Right-of-Use Asset 14,167        
Other Assets 11,441   9,405    
Assets 3,511,584   2,807,497    
Current Liabilities:          
Current maturities of long-term debt 6,187   4,641    
Accounts payable 26,045   18,620    
Deferred revenue 140,447   98,614    
Accrued interest 19,376   5,871    
Accrued taxes 34,314   27,487    
Accrued salaries, wages and benefits 0   0    
Self-insurance reserves 12,492   12,374    
Other accrued liabilities 7,760   10,024    
Total current liabilities 246,621   177,631    
Deferred Tax Liability 89,733   87,516    
Derivative Liability 0   0    
Lease Liability 10,475        
Other Liabilities 9,401   9,889    
Long-Term Debt:          
Term debt 588,725   592,982    
Notes 984,952   491,820    
Total long-term debt 1,573,677   1,084,802    
Partners' (Deficit) Equity 1,581,677   1,447,659    
Total Partners' Equity and Liabilities 3,511,584   2,807,497    
2024 U.S. fixed rate notes at 5.375% | Eliminations          
Current Assets:          
Cash and cash equivalents (533)   (692)    
Receivables (1,051,190)   (922,469)    
Inventories 0   0    
Other current assets 0   (5,007)    
Total current assets (1,051,723)   (928,168)    
Property and Equipment, net 0   0    
Investment in Park (2,536,590)   (2,265,088)    
Goodwill 0   0    
Other Intangibles, net 0   0    
Deferred Tax Asset (24,308)   (18,224)    
Right-of-Use Asset 0        
Other Assets 0   0    
Assets (3,612,621)   (3,211,480)    
Current Liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable (1,051,723)   (923,161)    
Deferred revenue 0   0    
Accrued interest 0   0    
Accrued taxes 0   (5,007)    
Accrued salaries, wages and benefits 0   0    
Self-insurance reserves 0   0    
Other accrued liabilities 0   0    
Total current liabilities (1,051,723)   (928,168)    
Deferred Tax Liability (24,308)   (18,224)    
Derivative Liability 0   0    
Lease Liability 0        
Other Liabilities 0   0    
Long-Term Debt:          
Term debt 0   0    
Notes 0   0    
Total long-term debt 0   0    
Partners' (Deficit) Equity (2,536,590)   (2,265,088)    
Total Partners' Equity and Liabilities (3,612,621)   (3,211,480)    
2024 U.S. fixed rate notes at 5.375% | Co-Issuer Subsidiary (Magnum) | Reportable Legal Entities | Subsidiary Issuer          
Current Assets:          
Cash and cash equivalents 0   0    
Receivables 1,299   1,093    
Inventories 0   0    
Other current assets 1,269   1,411    
Total current assets 2,568   2,504    
Property and Equipment, net 769   802    
Investment in Park 1,356,149   1,182,345    
Goodwill 0   0    
Other Intangibles, net 0   0    
Deferred Tax Asset 24,308   18,224    
Right-of-Use Asset 0        
Other Assets 0   0    
Assets 1,383,794   1,203,875    
Current Liabilities:          
Current maturities of long-term debt 1,313   984    
Accounts payable 407,384   359,953    
Deferred revenue 0   0    
Accrued interest 5   1    
Accrued taxes 1,656   6,668    
Accrued salaries, wages and benefits 27,080   17,552    
Self-insurance reserves 10,549   10,214    
Other accrued liabilities 6,389   4,903    
Total current liabilities 454,376   400,275    
Deferred Tax Liability 0   0    
Derivative Liability 18,108   5,796    
Lease Liability 0        
Other Liabilities 935   1,169    
Long-Term Debt:          
Term debt 125,425   126,525    
Notes 0   0    
Total long-term debt 125,425   126,525    
Partners' (Deficit) Equity 784,950   670,110    
Total Partners' Equity and Liabilities 1,383,794   1,203,875    
2024 U.S. fixed rate notes at 5.375% | Co-Issuer Subsidiary (Cedar Canada) | Reportable Legal Entities | Subsidiary Issuer          
Current Assets:          
Cash and cash equivalents 66,357   73,326    
Receivables 35,309   34,497    
Inventories 2,786   2,135    
Other current assets 541   5,462    
Total current assets 104,993   115,420    
Property and Equipment, net 183,468   172,344    
Investment in Park 292,744   262,462    
Goodwill 61,382   58,440    
Other Intangibles, net 13,682   13,030    
Deferred Tax Asset 0   0    
Right-of-Use Asset 157        
Other Assets 38   36    
Assets 656,464   621,732    
Current Liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable 2,799   2,430    
Deferred revenue 10,930   8,460    
Accrued interest 2,054   2,054    
Accrued taxes 2,819   0    
Accrued salaries, wages and benefits 2,469   1,234    
Self-insurance reserves 1,624   1,433    
Other accrued liabilities 279   136    
Total current liabilities 22,974   15,747    
Deferred Tax Liability 16,621   12,425    
Derivative Liability 0   0    
Lease Liability 125        
Other Liabilities 0   0    
Long-Term Debt:          
Term debt 0   0    
Notes 446,781   446,241    
Total long-term debt 446,781   446,241    
Partners' (Deficit) Equity 169,963   147,319    
Total Partners' Equity and Liabilities 656,464   621,732    
2027 and 2029 Senior Notes | Reportable Legal Entities | Cedar Fair L.P. (Parent)          
Current Assets:          
Cash and cash equivalents 0   0    
Receivables 0   0    
Inventories 0   0    
Other current assets 182   179    
Total current assets 182   179    
Property and Equipment, net 0   0    
Investment in Park 641,068   601,706    
Goodwill 674   674    
Other Intangibles, net 0   0    
Deferred Tax Asset 0   0    
Right-of-Use Asset 0        
Other Assets 0   0    
Assets 641,924   602,559    
Current Liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable 644,839   565,472    
Deferred revenue 0   0    
Accrued interest 7   1    
Accrued taxes 448   443    
Accrued salaries, wages and benefits 0   0    
Self-insurance reserves 0   0    
Other accrued liabilities 6,596   3,318    
Total current liabilities 651,890   569,234    
Deferred Tax Liability 0   0    
Derivative Liability 0   909    
Lease Liability 0        
Other Liabilities 0   0    
Long-Term Debt:          
Term debt 0   0    
Notes 0   0    
Total long-term debt 0   0    
Partners' (Deficit) Equity (9,966)   32,416    
Total Partners' Equity and Liabilities 641,924   602,559    
2027 and 2029 Senior Notes | Reportable Legal Entities | Guarantor Subsidiaries          
Current Assets:          
Cash and cash equivalents 991   2,052    
Receivables 1,032,339   902,155    
Inventories 4,703   5,216    
Other current assets 1,312   1,564    
Total current assets 1,039,345   910,987    
Property and Equipment, net 1,657,371   1,426,292    
Investment in Park 246,629   218,574    
Goodwill 111,217   111,217    
Other Intangibles, net 46,217   23,346    
Deferred Tax Asset 0   0    
Right-of-Use Asset 707        
Other Assets 8,971   8,988    
Assets 3,110,457   2,699,404    
Current Liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable 6,492   3,625    
Deferred revenue 27,903   24,552    
Accrued interest 0   0    
Accrued taxes 25,523   19,400    
Accrued salaries, wages and benefits 0   0    
Self-insurance reserves 1,695   2,066    
Other accrued liabilities 1,907   4,553    
Total current liabilities 63,520   54,196    
Deferred Tax Liability 89,733   87,516    
Derivative Liability 0   0    
Lease Liability 457        
Other Liabilities 9,314   9,802    
Long-Term Debt:          
Term debt 0   0    
Notes 0   0    
Total long-term debt 0   0    
Partners' (Deficit) Equity 2,947,433   2,547,890    
Total Partners' Equity and Liabilities 3,110,457   2,699,404    
2027 and 2029 Senior Notes | Eliminations          
Current Assets:          
Cash and cash equivalents (533)   (692)    
Receivables (1,051,190)   (922,469)    
Inventories 0   0    
Other current assets 0   (5,007)    
Total current assets (1,051,723)   (928,168)    
Property and Equipment, net 0   0    
Investment in Park (4,678,396)   (3,782,984)    
Goodwill 0   0    
Other Intangibles, net 0   0    
Deferred Tax Asset (24,308)   (18,224)    
Right-of-Use Asset 0        
Other Assets 0   0    
Assets (5,754,427)   (4,729,376)    
Current Liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable (1,051,723)   (923,161)    
Deferred revenue 0   0    
Accrued interest 0   0    
Accrued taxes 0   (5,007)    
Accrued salaries, wages and benefits 0   0    
Self-insurance reserves 0   0    
Other accrued liabilities 0   0    
Total current liabilities (1,051,723)   (928,168)    
Deferred Tax Liability (24,308)   (18,224)    
Derivative Liability 0   0    
Lease Liability 0        
Other Liabilities 0   0    
Long-Term Debt:          
Term debt 0   0    
Notes 0   0    
Total long-term debt 0   0    
Partners' (Deficit) Equity (4,678,396)   (3,782,984)    
Total Partners' Equity and Liabilities (5,754,427)   (4,729,376)    
2027 and 2029 Senior Notes | Co-Issuer Subsidiary (Magnum) | Reportable Legal Entities | Subsidiary Issuer          
Current Assets:          
Cash and cash equivalents 0   0    
Receivables 1,299   1,093    
Inventories 0   0    
Other current assets 1,269   1,411    
Total current assets 2,568   2,504    
Property and Equipment, net 769   802    
Investment in Park 1,356,149   1,182,345    
Goodwill 0   0    
Other Intangibles, net 0   0    
Deferred Tax Asset 24,308   18,224    
Right-of-Use Asset 0        
Other Assets 0   0    
Assets 1,383,794   1,203,875    
Current Liabilities:          
Current maturities of long-term debt 1,313   984    
Accounts payable 407,384   359,953    
Deferred revenue 0   0    
Accrued interest 5   1    
Accrued taxes 1,656   6,668    
Accrued salaries, wages and benefits 27,080   17,552    
Self-insurance reserves 10,549   10,214    
Other accrued liabilities 6,389   4,903    
Total current liabilities 454,376   400,275    
Deferred Tax Liability 0   0    
Derivative Liability 18,108   5,796    
Lease Liability 0        
Other Liabilities 935   1,169    
Long-Term Debt:          
Term debt 125,425   126,525    
Notes 0   0    
Total long-term debt 125,425   126,525    
Partners' (Deficit) Equity 784,950   670,110    
Total Partners' Equity and Liabilities 1,383,794   1,203,875    
2027 and 2029 Senior Notes | Co-Issuer Subsidiary (Cedar Canada) | Reportable Legal Entities | Subsidiary Issuer          
Current Assets:          
Cash and cash equivalents 66,357   73,326    
Receivables 35,309   34,497    
Inventories 2,786   2,135    
Other current assets 541   5,462    
Total current assets 104,993   115,420    
Property and Equipment, net 183,468   172,344    
Investment in Park 292,744   262,462    
Goodwill 61,382   58,440    
Other Intangibles, net 13,682   13,030    
Deferred Tax Asset 0   0    
Right-of-Use Asset 157        
Other Assets 38   36    
Assets 656,464   621,732    
Current Liabilities:          
Current maturities of long-term debt 0   0    
Accounts payable 2,799   2,430    
Deferred revenue 10,930   8,460    
Accrued interest 2,054   2,054    
Accrued taxes 2,819   0    
Accrued salaries, wages and benefits 2,469   1,234    
Self-insurance reserves 1,624   1,433    
Other accrued liabilities 279   136    
Total current liabilities 22,974   15,747    
Deferred Tax Liability 16,621   12,425    
Derivative Liability 0   0    
Lease Liability 125        
Other Liabilities 0   0    
Long-Term Debt:          
Term debt 0   0    
Notes 446,781   446,241    
Total long-term debt 446,781   446,241    
Partners' (Deficit) Equity 169,963   147,319    
Total Partners' Equity and Liabilities 656,464   621,732    
2027 and 2029 Senior Notes | Co-Issuer Subsidiary (Millennium) | Reportable Legal Entities | Subsidiary Issuer          
Current Assets:          
Cash and cash equivalents 115,437   30,663    
Receivables 45,349   36,242    
Inventories 25,413   23,402    
Other current assets 12,617   8,980    
Total current assets 198,816   99,287    
Property and Equipment, net 0   0    
Investment in Park 2,141,806   1,517,897    
Goodwill 186,381   8,388    
Other Intangibles, net 0   0    
Deferred Tax Asset 0   0    
Right-of-Use Asset 13,460        
Other Assets 2,470   417    
Assets 2,542,933   1,625,989    
Current Liabilities:          
Current maturities of long-term debt 6,187   4,641    
Accounts payable 19,553   14,995    
Deferred revenue 112,544   74,062    
Accrued interest 19,376   5,871    
Accrued taxes 8,791   8,087    
Accrued salaries, wages and benefits 0   0    
Self-insurance reserves 10,797   10,308    
Other accrued liabilities 5,853   5,471    
Total current liabilities 183,101   123,435    
Deferred Tax Liability 0   0    
Derivative Liability 0   0    
Lease Liability 10,018        
Other Liabilities 87   87    
Long-Term Debt:          
Term debt 588,725   592,982    
Notes 984,952   491,820    
Total long-term debt 1,573,677   1,084,802    
Partners' (Deficit) Equity 776,050   417,665    
Total Partners' Equity and Liabilities $ 2,542,933   $ 1,625,989