Consolidating Financial Information of Guarantors and Issuers | 12 Months Ended |
Dec. 31, 2014 |
Condensed Consolidated Financial Information [Abstract] | |
Consolidating Financial Information of Guarantors and Issuers | Consolidating Financial Information of Guarantors and Issuers: |
|
Cedar Fair, L.P., Canada's Wonderland Company ("Cedar Canada"), and Magnum Management Corporation ("Magnum") are the co-issuers of the Partnership's 5.375% and 5.25% notes (see Note 5). The notes have been fully and unconditionally guaranteed, on a joint and several basis, by each 100% owned subsidiary of Cedar Fair (other than Cedar Canada and Magnum) that guarantees the Partnership's senior secured credit facilities. There are no non-guarantor subsidiaries. |
|
The following consolidating schedules present condensed financial information for Cedar Fair, L.P., Cedar Canada, and Magnum, the co-issuers, and each 100% owned subsidiary of Cedar Fair (other than Cedar Canada and Magnum), the guarantors (on a combined basis), as of December 31, 2014 and December 31, 2013 and for the years ended December 31, 2014, December 31, 2013, and December 31, 2012. In lieu of providing separate audited financial statements for the guarantor subsidiaries, the accompanying condensed consolidating financial statements have been included. |
|
The Partnership adopted ASU 2013-04, “Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation Is Fixed at the Reporting Date" as of January 1, 2014. The debt disclosed on the consolidating balance sheets as of December 31, 2014 and December 31, 2013 reflect the adoption of this guidance. For the period ended December 31, 2013, the debt disclosed and related items have been adjusted to reflect only the amounts of debt Cedar Fair, L.P, Cedar Canada, and Magnum have recorded on their books. |
|
In addition to making the retrospective adjustments to the balance sheets related to the adoption of ASU 2013-04, the Condensed Consolidating Statements of Cash Flows for the years ended December 31, 2013 and December 31, 2012 have been revised to correct the presentation of certain intercompany transactions previously recorded as cash flows from operating activities and the presentation of an intercompany term debt receipt previously recorded as cash flows from financing activities. A summary of the changes are below: |
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Condensed Consolidating Statements of Cash Flows |
For the Year Ended December 31, 2013 |
| | | | | | | | | | | | | |
(In thousands) | | Cedar Fair L.P. (Parent) | | Co-Issuer Subsidiary (Magnum) | | Co-Issuer Subsidiary (Cedar Canada) | | Guarantor Subsidiaries | | Eliminations | | Total | |
| | | | | | | | | | | | | |
As reported - Net cash from (for) operating activities | | $ | 304,815 | | | $ | 37,035 | | | $ | 30,786 | | | $ | 45,916 | | | $ | (94,095 | ) | | $ | 324,457 | | |
|
Investment in joint ventures and affiliates | | (29,812 | ) | | (24,552 | ) | | (33,113 | ) | | (6,618 | ) | | 94,095 | | | — | | |
|
Intercompany receivables (payments) receipts | | — | | | (44,023 | ) | | — | | | 55,136 | | | (11,113 | ) | | — | | |
|
Intercompany payables (payments) receipts | | (112,553 | ) | | 54,236 | | | 3,117 | | | 44,087 | | | 11,113 | | | — | | |
|
Dividends paid | | — | | | — | | | 13,173 | | | — | | | (13,173 | ) | | — | | |
|
As corrected - Net cash from (for) operating activities | | $ | 162,450 | | | $ | 22,696 | | | $ | 13,963 | | | $ | 138,521 | | | $ | (13,173 | ) | | $ | 324,457 | | |
|
| | | | | | | | | | | | — | | |
|
As reported - Net cash from (for) investing activities | | $ | (86,066 | ) | | $ | (24,552 | ) | | $ | (42,836 | ) | | $ | (45,792 | ) | | $ | 94,095 | | | $ | (105,151 | ) | |
|
Investment in joint ventures and affiliates | | 29,812 | | | 24,552 | | | 33,113 | | | 6,618 | | | (94,095 | ) | | — | | |
|
Intercompany receivables (payments) receipts | | — | | | 44,023 | | | — | | | (55,136 | ) | | 11,113 | | | — | | |
|
As corrected - Net cash from (for) investing activities | | $ | (56,254 | ) | | $ | 44,023 | | | $ | (9,723 | ) | | $ | (94,310 | ) | | $ | 11,113 | | | $ | (105,151 | ) | |
|
| | | | | | | | | | | | — | | |
|
As reported - Net cash from (for) financing activities | | $ | (168,749 | ) | | $ | (8,783 | ) | | $ | (800 | ) | | $ | — | | | $ | — | | | $ | (178,332 | ) | |
|
Dividends paid | | — | | | — | | | (13,173 | ) | | — | | | 13,173 | | | — | | |
|
Intercompany payables (payments) receipts | | 112,553 | | | (54,236 | ) | | (3,117 | ) | | (44,087 | ) | | (11,113 | ) | | — | | |
|
As corrected - Net cash from (for) financing activities | | $ | (56,196 | ) | | $ | (63,019 | ) | | $ | (17,090 | ) | | $ | (44,087 | ) | | $ | 2,060 | | | $ | (178,332 | ) | |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Condensed Consolidating Statements of Cash Flows |
For the Year Ended December 31, 2012 |
| | | | | | | | | | | | | |
(In thousands) | | Cedar Fair L.P. (Parent) | | Co-Issuer Subsidiary (Magnum) | | Co-Issuer Subsidiary (Cedar Canada) | | Guarantor Subsidiaries | | Eliminations | | Total | |
| | | | | | | | | | | | | |
As reported - Net cash from (for) operating activities | | $ | 130,043 | | | $ | 30,996 | | | $ | 21,256 | | | $ | 143,489 | | | $ | (39,851 | ) | | $ | 285,933 | | |
|
Investment in joint ventures and affiliates | | 30,855 | | | (56,099 | ) | | 2,172 | | | (16,779 | ) | | 39,851 | | | — | | |
|
Intercompany receivables (payments) receipts | | — | | | 57,817 | | | — | | | 63,524 | | | (121,341 | ) | | — | | |
|
Intercompany payables (payments) receipts | | 28,674 | | | (108,688 | ) | | 16,500 | | | (57,827 | ) | | 121,341 | | | — | | |
|
As corrected - Net cash from (for) operating activities | | $ | 189,572 | | | $ | (75,974 | ) | | $ | 39,928 | | | $ | 132,407 | | | $ | — | | | $ | 285,933 | | |
|
| | | | | | | | | | | | — | | |
|
As reported - Net cash from (for) investing activities | | $ | (1,636 | ) | | $ | (56,107 | ) | | $ | (12,379 | ) | | $ | (49,903 | ) | | $ | 39,851 | | | $ | (80,174 | ) | |
|
Investment in joint ventures and affiliates | | (30,855 | ) | | 56,099 | | | (2,172 | ) | | 16,779 | | | (39,851 | ) | | — | | |
|
Intercompany receivables (payments) receipts | | — | | | (57,817 | ) | | — | | | (63,524 | ) | | 121,341 | | | — | | |
|
Intercompany debt receipts | | — | | | 93,845 | | | — | | | — | | | (93,845 | ) | | — | | |
|
Capital contribution | | — | | | (60,000 | ) | | — | | | — | | | 60,000 | | | — | | |
|
As corrected - Net cash from (for) investing activities | | $ | (32,491 | ) | | $ | (23,980 | ) | | $ | (14,551 | ) | | $ | (96,648 | ) | | $ | 87,496 | | | $ | (80,174 | ) | |
|
| | | | | | | | | | | | | |
As reported - Net cash from (for) financing activities | | $ | (103,407 | ) | | $ | 25,043 | | | $ | 9,230 | | | $ | (93,845 | ) | | $ | — | | | $ | (162,979 | ) | |
|
Intercompany debt payments | | — | | | (93,845 | ) | | — | | | — | | | 93,845 | | | — | | |
|
Capital infusion | | — | | | 60,000 | | | — | | | — | | | (60,000 | ) | | — | | |
|
Intercompany payables (payments) receipts | | (28,674 | ) | | 108,688 | | | (16,500 | ) | | 57,827 | | | (121,341 | ) | | — | | |
|
As corrected - Net cash from (for) financing activities | | $ | (132,081 | ) | | $ | 99,886 | | | $ | (7,270 | ) | | $ | (36,018 | ) | | $ | (87,496 | ) | | $ | (162,979 | ) | |
|
|
These revisions had no effect on the Partnership's Condensed Consolidated Balance Sheets, Statements of Operations and Comprehensive Income, Statements of Partner's Equity, or Statements of Cash Flows. |
CEDAR FAIR, L.P. |
CONDENSED CONSOLIDATING BALANCE SHEET |
DECEMBER 31, 2014 |
(In thousands) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Cedar Fair L.P. (Parent) | | Co-Issuer Subsidiary (Magnum) | | Co-Issuer Subsidiary (Cedar Canada) | | Guarantor Subsidiaries | | Eliminations | | Total | |
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 80,000 | | | $ | 382 | | | $ | 45,519 | | | $ | 5,939 | | | $ | — | | | $ | 131,840 | | |
|
Receivables | | 8 | | | 143,931 | | | 85,838 | | | 634,112 | | | (836,494 | ) | | 27,395 | | |
|
Inventories | | — | | | 2,074 | | | 1,594 | | | 22,215 | | | — | | | 25,883 | | |
|
Current deferred tax asset | | — | | | 4,547 | | | 674 | | | 4,044 | | | — | | | 9,265 | | |
|
Other current assets | | 680 | | | 2,079 | | | 23,818 | | | 5,905 | | | (23,148 | ) | | 9,334 | | |
|
| | 80,688 | | | 153,013 | | | 157,443 | | | 672,215 | | | (859,642 | ) | | 203,717 | | |
|
Property and Equipment, net | | 470,851 | | | 5,630 | | | 218,260 | | | 831,810 | | | — | | | 1,526,551 | | |
|
Investment in Park | | 544,340 | | | 812,549 | | | 163,904 | | | 43,659 | | | (1,564,452 | ) | | — | | |
|
Goodwill | | 9,061 | | | — | | | 108,012 | | | 111,218 | | | — | | | 228,291 | | |
|
Other Intangibles, net | | — | | | — | | | 15,312 | | | 22,879 | | | — | | | 38,191 | | |
|
Deferred Tax Asset | | — | | | 24,827 | | | — | | | — | | | (24,827 | ) | | — | | |
|
Other Assets | | 10,615 | | | 20,874 | | | 8,034 | | | 2,046 | | | — | | | 41,569 | | |
|
| | $ | 1,115,555 | | | $ | 1,016,893 | | | $ | 670,965 | | | $ | 1,683,827 | | | $ | (2,448,921 | ) | | $ | 2,038,319 | | |
|
LIABILITIES AND PARTNERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable | | $ | 352,518 | | | $ | 203,895 | | | $ | 32,691 | | | $ | 271,323 | | | $ | (836,494 | ) | | $ | 23,933 | | |
|
Deferred revenue | | — | | | 60 | | | 4,592 | | | 56,509 | | | — | | | 61,161 | | |
|
Accrued interest | | 4,637 | | | 3,223 | | | 2,056 | | | — | | | — | | | 9,916 | | |
|
Accrued taxes | | 4,309 | | | — | | | — | | | 40,639 | | | (23,148 | ) | | 21,800 | | |
|
Accrued salaries, wages and benefits | | — | | | 25,851 | | | 1,103 | | | 7,148 | | | — | | | 34,102 | | |
|
Self-insurance reserves | | — | | | 5,386 | | | 1,565 | | | 16,426 | | | — | | | 23,377 | | |
|
Current derivative liability | | 7,062 | | | 4,729 | | | — | | | — | | | — | | | 11,791 | | |
|
Other accrued liabilities | | 508 | | | 8,134 | | | 122 | | | 3,375 | | | — | | | 12,139 | | |
|
| | 369,034 | | | 251,278 | | | 42,129 | | | 395,420 | | | (859,642 | ) | | 198,219 | | |
|
Deferred Tax Liability | | — | | | — | | | 49,695 | | | 127,645 | | | (24,827 | ) | | 152,513 | | |
|
Derivative Liability | | 8,438 | | | 6,211 | | | — | | | — | | | — | | | 14,649 | | |
|
Other Liabilities | | — | | | 6,105 | | | — | | | 11,766 | | | — | | | 17,871 | | |
|
Long-Term Debt: | | | | | | | | | | | | | |
Term debt | | 346,969 | | | 247,890 | | | 13,991 | | | — | | | — | | | 608,850 | | |
|
Notes | | 294,897 | | | 205,103 | | | 450,000 | | | — | | | — | | | 950,000 | | |
|
| | 641,866 | | | 452,993 | | | 463,991 | | | — | | | — | | | 1,558,850 | | |
|
| | | | | | | | | | | | | |
Equity | | 96,217 | | | 300,306 | | | 115,150 | | | 1,148,996 | | | (1,564,452 | ) | | 96,217 | | |
|
| | $ | 1,115,555 | | | $ | 1,016,893 | | | $ | 670,965 | | | $ | 1,683,827 | | | $ | (2,448,921 | ) | | $ | 2,038,319 | | |
|
|
CEDAR FAIR, L.P. |
CONDENSED CONSOLIDATING BALANCE SHEET |
31-Dec-13 |
(In thousands) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Cedar Fair L.P. (Parent) | | Co-Issuer Subsidiary (Magnum) | | Co-Issuer Subsidiary (Cedar Canada) | | Guarantor Subsidiaries | | Eliminations | | Total | |
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 75,000 | | | $ | 4,144 | | | $ | 35,575 | | | $ | 3,337 | | | $ | — | | | $ | 118,056 | | |
|
Receivables | | 6 | | | 115,972 | | | 67,829 | | | 552,633 | | | (715,107 | ) | | 21,333 | | |
|
Inventories | | — | | | 1,968 | | | 1,898 | | | 22,214 | | | — | | | 26,080 | | |
|
Current deferred tax asset | | — | | | 5,430 | | | 800 | | | 3,445 | | | — | | | 9,675 | | |
|
Other current assets | | 599 | | | 4,443 | | | 14,266 | | | 7,764 | | | (15,719 | ) | | 11,353 | | |
|
| | 75,605 | | | 131,957 | | | 120,368 | | | 589,393 | | | (730,826 | ) | | 186,497 | | |
|
Property and Equipment, net | | 447,724 | | | 976 | | | 243,208 | | | 813,855 | | | — | | | 1,505,763 | | |
|
Investment in Park | | 514,948 | | | 796,735 | | | 142,668 | | | 63,948 | | | (1,518,299 | ) | | — | | |
|
Goodwill | | 9,061 | | | — | | | 117,810 | | | 111,218 | | | — | | | 238,089 | | |
|
Other Intangibles, net | | — | | | — | | | 16,683 | | | 22,788 | | | — | | | 39,471 | | |
|
Deferred Tax Asset | | — | | | 31,122 | | | — | | | 117 | | | (31,239 | ) | | — | | |
|
Other Assets | | 25,210 | | | 10,002 | | | 6,657 | | | 2,938 | | | — | | | 44,807 | | |
|
| | $ | 1,072,548 | | | $ | 970,792 | | | $ | 647,394 | | | $ | 1,604,257 | | | $ | (2,280,364 | ) | | $ | 2,014,627 | | |
|
LIABILITIES AND PARTNERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable | | $ | 259,850 | | | $ | 188,818 | | | $ | 17,632 | | | $ | 262,029 | | | $ | (715,107 | ) | | $ | 13,222 | | |
|
Deferred revenue | | — | | | — | | | 2,815 | | | 41,706 | | | — | | | 44,521 | | |
|
Accrued interest | | 4,637 | | | 3,223 | | | 15,341 | | | — | | | — | | | 23,201 | | |
|
Accrued taxes | | 4,609 | | | — | | | — | | | 30,591 | | | (15,719 | ) | | 19,481 | | |
|
Accrued salaries, wages and benefits | | — | | | 21,596 | | | 1,101 | | | 6,503 | | | — | | | 29,200 | | |
|
Self-insurance reserves | | — | | | 5,757 | | | 1,742 | | | 16,154 | | | — | | | 23,653 | | |
|
Other accrued liabilities | | 1,146 | | | 2,993 | | | 181 | | | 1,201 | | | — | | | 5,521 | | |
|
| | 270,242 | | | 222,387 | | | 38,812 | | | 358,184 | | | (730,826 | ) | | 158,799 | | |
|
Deferred Tax Liability | | — | | | — | | | 57,704 | | | 131,648 | | | (31,239 | ) | | 158,113 | | |
|
Derivative Liability | | 15,610 | | | 11,052 | | | — | | | — | | | — | | | 26,662 | | |
|
Other Liabilities | | — | | | 7,858 | | | — | | | 3,432 | | | — | | | 11,290 | | |
|
Long-Term Debt: | | | | | | | | | | | | | |
Term debt | | 352,668 | | | 251,961 | | | 14,221 | | | — | | | | | | 618,850 | | |
|
Notes | | 294,897 | | | 205,103 | | | 401,782 | | | — | | | | | | 901,782 | | |
|
| | 647,565 | | | 457,064 | | | 416,003 | | | — | | | — | | | 1,520,632 | | |
|
| | | | | | | | | | | | | |
Equity | | 139,131 | | | 272,431 | | | 134,875 | | | 1,110,993 | | | (1,518,299 | ) | | 139,131 | | |
|
| | $ | 1,072,548 | | | $ | 970,792 | | | $ | 647,394 | | | $ | 1,604,257 | | | $ | (2,280,364 | ) | | $ | 2,014,627 | | |
|
CEDAR FAIR, L.P. |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME |
For the Year Ended December 31, 2014 |
(In thousands) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Cedar Fair L.P. (Parent) | | Co-Issuer Subsidiary (Magnum) | | Co-Issuer Subsidiary (Cedar Canada) | | Guarantor Subsidiaries | | Eliminations | | Total | |
| | | | | | | | | | | | | |
Net revenues | | $ | 159,454 | | | $ | 295,252 | | | $ | 121,249 | | | $ | 1,034,056 | | | $ | (450,406 | ) | | $ | 1,159,605 | | |
|
Costs and expenses: | | | | | | | | | | | | | |
Cost of food, merchandise and games revenues | | — | | | 273 | | | 8,985 | | | 85,950 | | | — | | | 95,208 | | |
|
Operating expenses | | 5,371 | | | 195,899 | | | 47,013 | | | 698,202 | | | (450,406 | ) | | 496,079 | | |
|
Selling, general and administrative | | 5,791 | | | 102,021 | | | 11,318 | | | 37,734 | | | — | | | 156,864 | | |
|
Depreciation and amortization | | 38,341 | | | 294 | | | 16,910 | | | 68,741 | | | — | | | 124,286 | | |
|
Loss on impairment / retirement of fixed assets, net | | 2,621 | | | 2,463 | | | 2,445 | | | 2,228 | | | — | | | 9,757 | | |
|
Gain on sale of other assets | | — | | | — | | | — | | | (921 | ) | | — | | | (921 | ) | |
|
| | 52,124 | | | 300,950 | | | 86,671 | | | 891,934 | | | (450,406 | ) | | 881,273 | | |
|
Operating income (loss) | | 107,330 | | | (5,698 | ) | | 34,578 | | | 142,122 | | | — | | | 278,332 | | |
|
Interest expense, net | | 42,440 | | | 28,718 | | | 34,249 | | | (9,247 | ) | | — | | | 96,160 | | |
|
Net effect of swaps | | (1,595 | ) | | (467 | ) | | — | | | — | | | — | | | (2,062 | ) | |
|
Loss on early debt extinguishment | | — | | | — | | | 29,261 | | | — | | | — | | | 29,261 | | |
|
Unrealized / realized foreign currency loss | | — | | | — | | | 40,873 | | | — | | | — | | | 40,873 | | |
|
Other (income) expense | | 750 | | | (12,920 | ) | | 2,482 | | | 9,688 | | | — | | | — | | |
|
(Income) loss from investment in affiliates | | (48,622 | ) | | (12,899 | ) | | (21,236 | ) | | 25,658 | | | 57,099 | | | — | | |
|
Income (loss) before taxes | | 114,357 | | | (8,130 | ) | | (51,051 | ) | | 116,023 | | | (57,099 | ) | | 114,100 | | |
|
Provision (benefit) for taxes | | 10,142 | | | (8,473 | ) | | (25,396 | ) | | 33,612 | | | — | | | 9,885 | | |
|
Net income (loss) | | $ | 104,215 | | | $ | 343 | | | $ | (25,655 | ) | | $ | 82,411 | | | $ | (57,099 | ) | | $ | 104,215 | | |
|
Other comprehensive income (loss), (net of tax): | | | | | | | | | | | | | |
Cumulative foreign currency translation adjustment | | 5,931 | | | — | | | 5,931 | | | — | | | (5,931 | ) | | 5,931 | | |
|
Unrealized income on cash flow hedging derivatives | | (1,553 | ) | | (66 | ) | | — | | | — | | | 66 | | | (1,553 | ) | |
|
Other comprehensive income, (net of tax) | | 4,378 | | | (66 | ) | | 5,931 | | | — | | | (5,865 | ) | | 4,378 | | |
|
Total Comprehensive Income | | $ | 108,593 | | | $ | 277 | | | $ | (19,724 | ) | | $ | 82,411 | | | $ | (62,964 | ) | | $ | 108,593 | | |
|
|
|
CEDAR FAIR, L.P. |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME |
For the Year Ended December 31, 2013 |
(In thousands) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Cedar Fair L.P. (Parent) | | Co-Issuer Subsidiary (Magnum) | | Co-Issuer Subsidiary (Cedar Canada) | | Guarantor Subsidiaries | | Eliminations | | Total | |
| | | | | | | | | | | | | |
Net revenues | | $ | 152,469 | | | $ | 296,077 | | | $ | 127,692 | | | $ | 1,006,469 | | | $ | (448,135 | ) | | $ | 1,134,572 | | |
|
Costs and expenses: | | | | | | | | | | | | | |
Cost of food, merchandise and games revenues | | — | | | — | | | 9,322 | | | 82,450 | | | — | | | 91,772 | | |
|
Operating expenses | | 6,003 | | | 183,604 | | | 47,770 | | | 683,102 | | | (448,135 | ) | | 472,344 | | |
|
Selling, general and administrative | | 5,717 | | | 100,825 | | | 10,984 | | | 34,886 | | | — | | | 152,412 | | |
|
Depreciation and amortization | | 36,807 | | | 37 | | | 17,333 | | | 68,310 | | | — | | | 122,487 | | |
|
Loss on impairment / retirement of fixed assets, net | | 424 | | | — | | | 479 | | | 1,636 | | | — | | | 2,539 | | |
|
Gain on sale of other assets | | — | | | — | | | — | | | (8,743 | ) | | — | | | (8,743 | ) | |
|
| | 48,951 | | | 284,466 | | | 85,888 | | | 861,641 | | | (448,135 | ) | | 832,811 | | |
|
Operating income | | 103,518 | | | 11,611 | | | 41,804 | | | 144,828 | | | — | | | 301,761 | | |
|
Interest expense, net | | 42,630 | | | 28,875 | | | 39,376 | | | (7,964 | ) | | — | | | 102,917 | | |
|
Net effect of swaps | | 4,190 | | | 2,693 | | | — | | | — | | | — | | | 6,883 | | |
|
Loss on early debt extinguishment | | 21,175 | | | 12,781 | | | 617 | | | — | | | — | | | 34,573 | | |
|
Unrealized / realized foreign currency gain | | — | | | — | | | 28,941 | | | — | | | — | | | 28,941 | | |
|
Other (income) expense | | 750 | | | (11,257 | ) | | 3,679 | | | 6,828 | | | — | | | — | | |
|
(Income) loss from investment in affiliates | | (83,557 | ) | | (37,520 | ) | | (17,438 | ) | | 2,477 | | | 136,038 | | | — | | |
|
Income (loss) before taxes | | 118,330 | | | 16,039 | | | (13,371 | ) | | 143,487 | | | (136,038 | ) | | 128,447 | | |
|
Provision (benefit) for taxes | | 10,126 | | | (12,133 | ) | | (10,856 | ) | | 33,106 | | | — | | | 20,243 | | |
|
Net income (loss) | | $ | 108,204 | | | $ | 28,172 | | | $ | (2,515 | ) | | $ | 110,381 | | | $ | (136,038 | ) | | $ | 108,204 | | |
|
Other comprehensive income, (net of tax): | | | | | | | | | | | | | |
Cumulative foreign currency translation adjustment | | 2,756 | | | — | | | 2,756 | | | — | | | (2,756 | ) | | 2,756 | | |
|
Unrealized income on cash flow hedging derivatives | | 10,736 | | | 2,848 | | | — | | | — | | | (2,848 | ) | | 10,736 | | |
|
Other comprehensive income, (net of tax) | | 13,492 | | | 2,848 | | | 2,756 | | | — | | | (5,604 | ) | | 13,492 | | |
|
Total Comprehensive Income | | $ | 121,696 | | | $ | 31,020 | | | $ | 241 | | | $ | 110,381 | | | $ | (141,642 | ) | | $ | 121,696 | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CEDAR FAIR, L.P. |
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME |
For the Year Ended December 31, 2012 |
(In thousands) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Cedar Fair L.P. (Parent) | | Co-Issuer Subsidiary (Magnum) | | Co-Issuer Subsidiary (Cedar Canada) | | Guarantor Subsidiaries | | Eliminations | | Total | |
| | | | | | | | | | | | | |
Net revenues | | $ | 145,715 | | | $ | 258,136 | | | $ | 140,418 | | | $ | 927,668 | | | $ | (403,483 | ) | | $ | 1,068,454 | | |
|
Costs and expenses: | | | | | | | | | | | | | |
Cost of food, merchandise and games revenues | | — | | | — | | | 10,316 | | | 84,732 | | | — | | | 95,048 | | |
|
Operating expenses | | 5,380 | | | 176,356 | | | 47,863 | | | 625,287 | | | (403,483 | ) | | 451,403 | | |
|
Selling, general and administrative | | 6,495 | | | 86,615 | | | 11,135 | | | 34,066 | | | — | | | 138,311 | | |
|
Depreciation and amortization | | 37,660 | | | 40 | | | 18,199 | | | 70,407 | | | — | | | 126,306 | | |
|
Loss on impairment / retirement of fixed assets, net | | 25,997 | | | — | | | 6 | | | 4,333 | | | — | | | 30,336 | | |
|
Gain on sale of other assets | | (862 | ) | | — | | | — | | | (5,763 | ) | | — | | | (6,625 | ) | |
|
| | 74,670 | | | 263,011 | | | 87,519 | | | 813,062 | | | (403,483 | ) | | 834,779 | | |
|
Operating income (loss) | | 71,045 | | | (4,875 | ) | | 52,899 | | | 114,606 | | | — | | | 233,675 | | |
|
Interest expense, net | | 48,524 | | | 29,328 | | | 40,870 | | | (8,171 | ) | | — | | | 110,551 | | |
|
Net effect of swaps | | (138 | ) | | 121 | | | (1,475 | ) | | — | | | — | | | (1,492 | ) | |
|
Unrealized / realized foreign currency gain | | — | | | — | | | (8,998 | ) | | — | | | — | | | (8,998 | ) | |
|
Other (income) expense | | 749 | | | (9,507 | ) | | 2,020 | | | 6,738 | | | — | | | — | | |
|
(Income) loss from investment in affiliates | | (90,022 | ) | | (66,150 | ) | | (14,597 | ) | | (31,759 | ) | | 202,528 | | | — | | |
|
Income (loss) before taxes | | 111,932 | | | 41,333 | | | 35,079 | | | 147,798 | | | (202,528 | ) | | 133,614 | | |
|
Provision (benefit) for taxes | | 10,075 | | | (9,856 | ) | | 3,413 | | | 28,125 | | | — | | | 31,757 | | |
|
Net income (loss) | | $ | 101,857 | | | $ | 51,189 | | | $ | 31,666 | | | $ | 119,673 | | | $ | (202,528 | ) | | $ | 101,857 | | |
|
Other comprehensive income (loss), (net of tax): | | | | | | | | | | | | | |
Cumulative foreign currency translation adjustment | | 369 | | | — | | | 369 | | | — | | | (369 | ) | | 369 | | |
|
Unrealized income (loss) on cash flow hedging derivatives | | 139 | | | 114 | | | 21 | | | — | | | (135 | ) | | 139 | | |
|
Other comprehensive income (loss), (net of tax) | | 508 | | | 114 | | | 390 | | | — | | | (504 | ) | | 508 | | |
|
Total Comprehensive Income | | $ | 102,365 | | | $ | 51,303 | | | $ | 32,056 | | | $ | 119,673 | | | $ | (203,032 | ) | | $ | 102,365 | | |
|
CEDAR FAIR, L.P. |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the Year Ended December 31, 2014 |
(In thousands) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Cedar Fair L.P. (Parent) | | Co-Issuer Subsidiary (Magnum) | | Co-Issuer Subsidiary (Cedar Canada) | | Guarantor Subsidiaries | | Eliminations | | Total | |
| | | | | | | | | | | | | |
NET CASH FROM (FOR) OPERATING ACTIVITIES | | $ | 138,669 | | | $ | 12,384 | | | $ | 9,772 | | | $ | 180,251 | | | $ | (3,973 | ) | | $ | 337,103 | | |
|
CASH FLOWS FROM (FOR) INVESTING ACTIVITIES | | | | | | | | | | | | | |
Intercompany receivables (payments) receipts | | — | | | 13,794 | | | — | | | (79,456 | ) | | 65,662 | | | — | | |
|
Sale of other assets | | — | | | — | | | — | | | 1,377 | | | — | | | 1,377 | | |
|
(Purchase) sale of subsidiary interest | | (12,024 | ) | | 12,024 | | | — | | | — | | | — | | | — | | |
|
Capital expenditures | | (64,837 | ) | | (270 | ) | | (16,072 | ) | | (85,540 | ) | | — | | | (166,719 | ) | |
|
Net cash for investing activities | | (76,861 | ) | | 25,548 | | | (16,072 | ) | | (163,619 | ) | | 65,662 | | | (165,342 | ) | |
|
CASH FLOWS FROM (FOR) FINANCING ACTIVITIES | | | | | | | | | | | | | |
Note borrowings | | — | | | — | | | 450,000 | | | — | | | — | | | 450,000 | | |
|
Term debt payments, including early termination penalties | | (5,698 | ) | | (4,072 | ) | | (230 | ) | | — | | | — | | | (10,000 | ) | |
|
Note payments, including amounts paid for early termination | | — | | | — | | | (426,148 | ) | | — | | | — | | | (426,148 | ) | |
|
Intercompany payables (payments) receipts | | 110,763 | | | (37,762 | ) | | 5,159 | | | (14,030 | ) | | (64,130 | ) | | — | | |
|
Distributions (paid) received | | (161,873 | ) | | — | | | — | | | — | | | 2,441 | | | (159,432 | ) | |
|
Payment of debt issuance costs | | — | | | — | | | (9,795 | ) | | — | | | — | | | (9,795 | ) | |
|
Excess tax benefit from unit-based compensation expense | | — | | | 140 | | | — | | | — | | | — | | | 140 | | |
|
Net cash (for) financing activities | | (56,808 | ) | | (41,694 | ) | | 18,986 | | | (14,030 | ) | | (61,689 | ) | | (155,235 | ) | |
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | | — | | | — | | | (2,742 | ) | | — | | | — | | | (2,742 | ) | |
|
CASH AND CASH EQUIVALENTS | | | | | | | | | | | | | |
Net increase (decrease) for the year | | 5,000 | | | (3,762 | ) | | 9,944 | | | 2,602 | | | — | | | 13,784 | | |
|
Balance, beginning of year | | 75,000 | | | 4,144 | | | 35,575 | | | 3,337 | | | — | | | 118,056 | | |
|
Balance, end of year | | $ | 80,000 | | | $ | 382 | | | $ | 45,519 | | | $ | 5,939 | | | $ | — | | | $ | 131,840 | | |
|
| | | | | | | | | | | | | |
CEDAR FAIR, L.P. |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the Year Ended December 31, 2013 |
(In thousands) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Cedar Fair L.P. (Parent) | | Co-Issuer Subsidiary (Magnum) | | Co-Issuer Subsidiary (Cedar Canada) | | Guarantor Subsidiaries | | Eliminations | | Total | |
| | | | | | | | | | | | | |
NET CASH FROM (FOR) OPERATING ACTIVITIES | | $ | 162,450 | | | $ | 22,696 | | | $ | 13,963 | | | $ | 138,521 | | | $ | (13,173 | ) | | $ | 324,457 | | |
|
CASH FLOWS FROM (FOR) INVESTING ACTIVITIES | | | | | | | | | | | | | |
Intercompany receivables (payments) receipts | | — | | | 44,023 | | | | | | (55,136 | ) | | 11,113 | | | — | | |
|
Sale of other assets | | — | | | — | | | — | | | 15,297 | | | — | | | 15,297 | | |
|
Capital expenditures | | (56,254 | ) | | — | | | (9,723 | ) | | (54,471 | ) | | — | | | (120,448 | ) | |
|
Net cash from (for) investing activities | | (56,254 | ) | | 44,023 | | | (9,723 | ) | | (94,310 | ) | | 11,113 | | | (105,151 | ) | |
|
CASH FLOWS FROM (FOR) FINANCING ACTIVITIES | | | | | | | | | | | | | |
Term debt borrowings | | 359,022 | | | 256,500 | | | 14,478 | | | — | | | — | | | 630,000 | | |
|
Note borrowings | | 294,897 | | | 205,103 | | | — | | | — | | | — | | | 500,000 | | |
|
Intercompany payables (payments) receipts | | 112,553 | | | (54,236 | ) | | (3,117 | ) | | (44,087 | ) | | (11,113 | ) | | — | | |
|
Term debt payments, including early termination penalties | | (661,180 | ) | | (466,336 | ) | | (14,734 | ) | | — | | | — | | | (1,142,250 | ) | |
|
Distributions (paid) received | | (146,953 | ) | | 3,496 | | | (13,173 | ) | | — | | | 13,173 | | | (143,457 | ) | |
|
Payment of debt issuance costs | | (14,535 | ) | | (8,453 | ) | | (544 | ) | | — | | | — | | | (23,532 | ) | |
|
Exercise of limited partnership unit options | | — | | | 52 | | | — | | | — | | | — | | | 52 | | |
|
Excess tax benefit from unit-based compensation expense | | — | | | 855 | | | — | | | — | | | — | | | 855 | | |
|
Net cash from (for) financing activities | | (56,196 | ) | | (63,019 | ) | | (17,090 | ) | | (44,087 | ) | | 2,060 | | | (178,332 | ) | |
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | | — | | | — | | | (1,748 | ) | | — | | | — | | | (1,748 | ) | |
|
CASH AND CASH EQUIVALENTS | | | | | | | | | | | | | |
Net increase (decrease) for the year | | 50,000 | | | 3,700 | | | (14,598 | ) | | 124 | | | — | | | 39,226 | | |
|
Balance, beginning of year | | 25,000 | | | 444 | | | 50,173 | | | 3,213 | | | — | | | 78,830 | | |
|
Balance, end of year | | $ | 75,000 | | | $ | 4,144 | | | $ | 35,575 | | | $ | 3,337 | | | $ | — | | | $ | 118,056 | | |
|
CEDAR FAIR, L.P. |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
For the Year Ended December 31, 2012 |
(In thousands) |
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Cedar Fair L.P. (Parent) | | Co-Issuer Subsidiary (Magnum) | | Co-Issuer Subsidiary (Cedar Canada) | | Guarantor Subsidiaries | | Eliminations | | Total | |
| | | | | | | | | | | | | |
NET CASH FROM (FOR) OPERATING ACTIVITIES | | $ | 189,572 | | | $ | (75,974 | ) | | $ | 39,928 | | | $ | 132,407 | | | $ | — | | | $ | 285,933 | | |
|
CASH FLOWS FROM (FOR) INVESTING ACTIVITIES | | | | | | | | | | | | | |
Intercompany receivables payments | | — | | | (57,817 | ) | | — | | | (63,524 | ) | | 121,341 | | | — | | |
|
Intercompany debt receipts | | — | | | 93,845 | | | — | | | — | | | (93,845 | ) | | — | | |
|
Capital contribution | | — | | | (60,000 | ) | | — | | | — | | | 60,000 | | | — | | |
|
Sale of other assets | | 1,173 | | | — | | | — | | | 14,885 | | | — | | | 16,058 | | |
|
Capital expenditures | | (33,664 | ) | | (8 | ) | | (14,551 | ) | | (48,009 | ) | | — | | | (96,232 | ) | |
|
Net cash from (for) investing activities | | (32,491 | ) | | (23,980 | ) | | (14,551 | ) | | (96,648 | ) | | 87,496 | | | (80,174 | ) | |
|
CASH FLOWS FROM (FOR) FINANCING ACTIVITIES | | | | | | | | | | | | | |
Derivative settlement | | — | | | — | | | (50,450 | ) | | — | | | — | | | (50,450 | ) | |
|
Term debt borrowings | | — | | | — | | | — | | | — | | | — | | | — | | |
|
Intercompany payable (payments) receipts | | (28,674 | ) | | 108,688 | | | (16,500 | ) | | 57,827 | | | (121,341 | ) | | — | | |
|
Intercompany debt payments | | — | | | — | | | — | | | (93,845 | ) | | 93,845 | | | — | | |
|
Term debt payments, including early termination penalties | | (14,468 | ) | | (10,212 | ) | | (320 | ) | | — | | | — | | | (25,000 | ) | |
|
Distributions (paid) received | | (88,939 | ) | | 126 | | | — | | | — | | | — | | | (88,813 | ) | |
|
Capital infusion | | — | | | — | | | 60,000 | | | — | | | (60,000 | ) | | — | | |
|
Exercise of limited partnership unit options | | — | | | 76 | | | — | | | — | | | — | | | 76 | | |
|
Excess tax benefit from unit-based compensation expense | | — | | | 1,208 | | | — | | | — | | | — | | | 1,208 | | |
|
Net cash from (for) financing activities | | (132,081 | ) | | 99,886 | | | (7,270 | ) | | (36,018 | ) | | (87,496 | ) | | (162,979 | ) | |
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS | | — | | | — | | | 526 | | | — | | | — | | | 526 | | |
|
CASH AND CASH EQUIVALENTS | | | | | | | | | | | | | |
Net increase (decrease) for the year | | 25,000 | | | (68 | ) | | 18,633 | | | (259 | ) | | — | | | 43,306 | | |
|
Balance, beginning of year | | — | | | 512 | | | 31,540 | | | 3,472 | | | — | | | 35,524 | | |
|
Balance, end of year | | $ | 25,000 | | | $ | 444 | | | $ | 50,173 | | | $ | 3,213 | | | $ | — | | | $ | 78,830 | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |