Great Wolf Resorts, Inc.

EDGAR

47 filing records in this dataset, filed from 2005-03-24 to 2013-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

72.5 million USD

2013 Q2 · USD

Exact inputs and evidence

Operating margin

11.96%

2013 Q2 · %

Exact inputs and evidence
  • Operating Income: 8674000 USD Source
  • Revenue: 72543000 USD Source

Operating cash flow

-2.04 million USD

2013 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 23401000 USD Source
  • Operating Cash Flow: 25444000 USD Source

Free cash flow

-10.2 million USD

2013 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 23401000 USD Source
  • Operating Cash Flow: 25444000 USD Source
  • Capital Expenditure: 11341000 USD Source
  • Capital Expenditure: 3175000 USD Source
Cash and cash equivalents
26.9 million USD Source
Exact value

26926000 USD

Long-term debt including current maturities
518 million USD Source
Exact value

517964000 USD

Shares outstanding
200 shares Source
Exact value

200 shares

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2013-08-14.

Financial data available through: 2011-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-12-31
  • Operating income: 3 of 11 periods available· newest 2011-12-31
  • Net income: 11 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2011-12-31
  • Total assets: 9 of 11 periods available· newest 2011-12-31
  • Total liabilities: 9 of 11 periods available· newest 2011-12-31
  • Current assets: 9 of 11 periods available· newest 2011-12-31
  • Current liabilities: 9 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +7.5%

    Prior period

    USD 275.96 million

    –

    Current period

    USD 296.71 million

    –

    Exact inputs and evidence

    296708000 − 275960000 = 20748000 USD

    275960000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    296708000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 37.61 million

    Prior period

    −USD 57.32 million

    –

    Current period

    −USD 19.71 million

    –

    Exact inputs and evidence

    -19713000 − -57323000 = 37610000 USD

    -57323000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -19713000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -0.8%

    Prior period

    USD 29.11 million

    –

    Current period

    USD 28.87 million

    –

    Exact inputs and evidence

    28868000 − 29112000 = -244000 USD

    29112000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    28868000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +7.4%

    Prior period

    USD 8.68 million

    –

    Current period

    USD 9.32 million

    –

    Exact inputs and evidence

    9323000 − 8683000 = 640000 USD

    8683000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    9323000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2011 2011-01-01 – 2011-12-31

  • Revenue USD 296.71 million 100% of revenue
  • Operating costs Derived USD 275.14 million 93% of revenue
  • Operating income USD 21.57 million 7.3% of revenue
  • Tax, interest and other Derived USD 41.28 million 14% of revenue
  • Net income −USD 19.71 million −6.6% of revenue

Cash

  • Operating cash flow USD 28.87 million 9.7% of revenue
  • Capital expenditure USD 9.32 million 3.1% of revenue
  • Free cash flow Derived USD 19.55 million 6.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Net loss: net income was −23% of revenue.
  • 2010 Operating loss: operating costs were 104% of revenue.
  • 2011 Net loss: net income was −6.6% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-3146253000 UnavailableUnavailableUnavailable-4543000 Unavailable
Source
2004 2003-12-21 – 2004-12-2065258000 UnavailableUnavailableUnavailable-12942000 Unavailable
Source
2004 2004-01-01 – 2004-12-314629000 UnavailableUnavailableUnavailable-3842000 Unavailable
Source
2005 2005-01-01 – 2005-12-31139415000 UnavailableUnavailableUnavailable-24413000 Unavailable
Source
2006 2006-01-01 – 2006-12-31148648000 UnavailableUnavailableUnavailable-49250000 Unavailable
Source
2007 2007-01-01 – 2007-12-31187580000 UnavailableUnavailableUnavailable-10033000 Unavailable
Source
2008 2008-01-01 – 2008-12-31245538000 UnavailableUnavailableUnavailable-40725000 Unavailable
Source
2009 2009-01-01 – 2009-12-31256239000 253727000 Derived 2512000 60988000 Derived -58476000 -37043000 Derived
Source
2010 2010-01-01 – 2010-12-31275960000 287441000 Derived -11481000 45842000 Derived -57323000 20429000 Derived
Source
2011 2011-01-01 – 2011-12-31296708000 275138000 Derived 21570000 41283000 Derived -19713000 19545000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 296.7M 2011
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.320.4M240.3M160.2M80.1M0.0200320072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue46253000
2004Revenue65258000
2004Revenue4629000
2005Revenue139415000
2006Revenue148648000
2007Revenue187580000
2008Revenue245538000
2009Revenue256239000
2010Revenue275960000
2011Revenue296708000

Revenue growth

Change in revenue from the same financial period one year earlier.

7.5% 2011
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.3,152%2,281%1,411%540%-330%200320072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over year153.9%
2004Year over yearNo prior comparable period
2004Year over year-90%
2005Year over year2,911.8%
2006Year over year6.6%
2007Year over year26.2%
2008Year over year30.9%
2009Year over year4.4%
2010Year over year7.7%
2011Year over year7.5%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 7.3% 2011
Net margin -6.6% 2011
Free cash flow margin 6.6% 2011
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.15%-12%-38%-64%-90%2003-12-312007-12-312011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Operating marginNot reported
2004-12-20Operating marginNot reported
2004-12-31Operating marginNot reported
2005-12-31Operating marginNot reported
2006-12-31Operating marginNot reported
2007-12-31Operating marginNot reported
2008-12-31Operating marginNot reported
2009Operating margin1%
2010Operating margin-4.2%
2011Operating margin7.3%
2003Net margin-9.8%
2004Net margin-19.8%
2004Net margin-83%
2005Net margin-17.5%
2006Net margin-33.1%
2007Net margin-5.3%
2008Net margin-16.6%
2009Net margin-22.8%
2010Net margin-20.8%
2011Net margin-6.6%
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow margin-14.5%
2010Free cash flow margin7.4%
2011Free cash flow margin6.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 28.9M 2011
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.36.2M27.2M18.1M9.1M0.0200320072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow8126000
2004Operating cash flow3637000
2004Operating cash flow762000
2005Operating cash flow17788000
2006Operating cash flow29723000
2007Operating cash flow29751000
2008Operating cash flow33534000
2009Operating cash flow12215000
2010Operating cash flow29112000
2011Operating cash flow28868000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 19.5M 2011
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.25.0M8.4M-8.3M-25.0M-41.6M200320072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flow-37043000
2010Free cash flow20429000
2011Free cash flow19545000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

82.5% 2011
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.89%67%45%22%0%200320072011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets82.3%
2004-12-20Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets37.6%
2005Liabilities / assets38.8%
2006Liabilities / assets52.7%
2007Liabilities / assets59.7%
2008Liabilities / assets67.6%
2009Liabilities / assets73.3%
2010Liabilities / assets81.4%
2011Liabilities / assets82.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.47× 2011
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.2.19×1.64×1.10×0.55×0.00×200320072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0.68×
2004-12-20Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities1.19×
2005Current assets / current liabilities1.82×
2006Current assets / current liabilities2.03×
2007Current assets / current liabilities0.25×
2008Current assets / current liabilities0.19×
2009Current assets / current liabilities0.72×
2010Current assets / current liabilities0.47×
2011Current assets / current liabilities0.47×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2003 2003-01-01 – 2003-12-31
−USD 4.54 million
Exact value

Exact value: -4543000 USD

2003-01-01 – 2003-12-31: -4543000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 8.13 million
Exact value

Exact value: 8126000 USD

2003-01-01 – 2003-12-31: 8126000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2004 2003-12-21 – 2004-12-20
−USD 12.94 million
Exact value

Exact value: -12942000 USD

2003-12-21 – 2004-12-20: -12942000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 3.64 million
Exact value

Exact value: 3637000 USD

2003-12-21 – 2004-12-20: 3637000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2004 2004-01-01 – 2004-12-31
−USD 3.84 million
Exact value

Exact value: -3842000 USD

2004-01-01 – 2004-12-31: -3842000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 762,000
Exact value

Exact value: 762000 USD

2004-01-01 – 2004-12-31: 762000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2005 2005-01-01 – 2005-12-31
−USD 24.41 million
Exact value

Exact value: -24413000 USD

2005-01-01 – 2005-12-31: -24413000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 17.79 million
Exact value

Exact value: 17788000 USD

2005-01-01 – 2005-12-31: 17788000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2006 2006-01-01 – 2006-12-31
−USD 49.25 million
Exact value

Exact value: -49250000 USD

2006-01-01 – 2006-12-31: -49250000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 29.72 million
Exact value

Exact value: 29723000 USD

2006-01-01 – 2006-12-31: 29723000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2007 2007-01-01 – 2007-12-31
−USD 10.03 million
Exact value

Exact value: -10033000 USD

2007-01-01 – 2007-12-31: -10033000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 29.75 million
Exact value

Exact value: 29751000 USD

2007-01-01 – 2007-12-31: 29751000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2008 2008-01-01 – 2008-12-31
−USD 40.73 million
Exact value

Exact value: -40725000 USD

2008-01-01 – 2008-12-31: -40725000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 33.53 million
Exact value

Exact value: 33534000 USD

2008-01-01 – 2008-12-31: 33534000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2009 2009-01-01 – 2009-12-31
−USD 58.48 million
Exact value

Exact value: -58476000 USD

2009-01-01 – 2009-12-31: -58476000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 12.22 million
Exact value

Exact value: 12215000 USD

2009-01-01 – 2009-12-31: 12215000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 49.26 million
Exact value

Exact value: 49258000 USD

2009-01-01 – 2009-12-31: 49258000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 37.04 million
Calculation and evidence

12215000 − 49258000 USD

Exact free cash flow: -37043000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2010 2010-01-01 – 2010-12-31
−USD 57.32 million
Exact value

Exact value: -57323000 USD

2010-01-01 – 2010-12-31: -57323000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 29.11 million
Exact value

Exact value: 29112000 USD

2010-01-01 – 2010-12-31: 29112000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 8.68 million
Exact value

Exact value: 8683000 USD

2010-01-01 – 2010-12-31: 8683000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 20.43 million
Calculation and evidence

29112000 − 8683000 USD

Exact free cash flow: 20429000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2011 2011-01-01 – 2011-12-31
−USD 19.71 million
Exact value

Exact value: -19713000 USD

2011-01-01 – 2011-12-31: -19713000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 28.87 million
Exact value

Exact value: 28868000 USD

2011-01-01 – 2011-12-31: 28868000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 9.32 million
Exact value

Exact value: 9323000 USD

2011-01-01 – 2011-12-31: 9323000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 19.55 million
Calculation and evidence

28868000 − 9323000 USD

Exact free cash flow: 19545000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

47 filings · 1,115 latest values · 1,115 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001294538, 1294538, WOLF, edgar:1294538

Also known as GREAT WOLF RESORTS, INC., Great Wolf Resorts, Inc.