XML 16 R42.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidating Financial Information of Guarantors and Issuers Income Statement (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 12 Months Ended
Jul. 01, 2012
Jun. 26, 2011
Jul. 01, 2012
Jun. 26, 2011
Jul. 01, 2012
Jun. 26, 2011
Condensed Financial Statements, Captions [Line Items]            
Net revenues $ 357,606 $ 284,490 $ 385,804 $ 311,359 $ 1,102,917 $ 986,048
Costs and expenses:            
Cost of food, merchandise and games revenues 32,486 27,111 36,573 31,223 97,407 87,611
Operating expenses 146,236 124,978 217,521 190,106 458,266 417,817
Selling, general and administrative 44,511 37,233 62,495 58,148 144,773 129,657
Depreciation and amortization 48,330 43,385 52,409 47,409 130,837 127,508
Loss on impairment / retirement of fixed assets, net     (770) 196 1,599 62,948
Loss on impairment of goodwill and other intangibles 0 0 0 0 0 903
(Gain) loss on impairment / retirement of fixed assets, net (862) 0 (770) 196 1,599 62,948
Total costs and expenses 270,701 232,707 368,228 327,082 832,882 826,444
Operating income (loss) 86,905 51,783 17,576 (15,723) 270,035 159,604
Interest expense (income), net 30,234 42,178 57,021 83,209 130,840 169,979
Net effect of swaps (173) (1,432) (1,143) 455 (14,717) 9,040
Loss on early extinguishment of debt 0 0 0 0 0 35,289
Unrealized / realized foreign currency (gain) loss 9,301 3,043 1,109 (3,845) 14,863 (24,404)
Other (income) expense 0 184 0 1,173 (218) 1,173
(Income) loss from investment in affiliates 0 0 0 0 0 0
Income (loss) before taxes 47,543 7,810 (39,411) (96,715) 139,267 (31,473)
Provision (benefit) for taxes 11,221 3,528 (10,318) (16,071) 16,970 37,418
Net income (loss) 36,322 4,282 (29,093) (80,644) 122,297 (68,891)
Other Comprehensive Income (Loss), Net of Tax [Abstract]            
Cumualtive foreign currency translation adjustment 481 798 (688) (488) 733 (7,567)
Unrealized income on cash flow hedging derivatives (2,370) (6,474) (2,031) 5,590 (3,854) 40,528
Other comprehensive income (loss), net of tax (1,889) (5,676) (2,719) 5,102 (3,121) 32,961
Total Comprehensive Income (Loss) 34,433 (1,394) (31,812) (75,542) 119,176 (35,930)
Net Income (Loss), Per Outstanding Limited Partnership Unit, Basic 0.65 0.08 (0.52) (1.46) 2.21 (1.24)
Net income (loss) per limited partner unit 0.65 0.08 (0.52) (1.46) 2.19 (1.24)
Cedar Fair L.P. (Parent) [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 43,745 33,510 45,201 35,567 150,783 136,326
Costs and expenses:            
Cost of food, merchandise and games revenues 0 0 0 0 0 0
Operating expenses 1,438 1,448 2,773 2,923 5,341 5,758
Selling, general and administrative 1,656 3,310 2,988 6,752 6,309 6,970
Depreciation and amortization 13,531 11,998 14,227 12,667 38,843 36,408
Loss on impairment / retirement of fixed assets, net       196   928
Loss on impairment of goodwill and other intangibles           0
(Gain) loss on impairment / retirement of fixed assets, net 861   779   (15)  
Total costs and expenses 15,764 16,756 19,209 22,538 50,508 50,064
Operating income (loss) 27,981 16,754 25,992 13,029 100,275 86,262
Interest expense (income), net 13,067 23,634 (24,225) (46,874) 61,742 99,472
Net effect of swaps (104) (2,017) (69) 3,118 (9,027) (552)
Loss on early extinguishment of debt           24,831
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 0
Other (income) expense 188 371 (375) (1,547) 533 1,922
(Income) loss from investment in affiliates (24,215) (11,612) (26,276) (45,901) (85,326) 21,513
Income (loss) before taxes 39,045 6,378 (24,953) (78,175) 132,353 (60,924)
Provision (benefit) for taxes 2,723 2,096 4,140 2,469 10,056 7,967
Net income (loss) 36,322 4,282 (29,093) (80,644) 122,297 (68,891)
Other Comprehensive Income (Loss), Net of Tax [Abstract]            
Cumualtive foreign currency translation adjustment 481 798 (688) (488) 733 (7,567)
Unrealized income on cash flow hedging derivatives (2,370) (6,474) (2,031) 5,590 (3,854) 40,528
Other comprehensive income (loss), net of tax (1,889) (5,676) (2,719) 5,102 (3,121) 32,961
Total Comprehensive Income (Loss) 34,433 (1,394) (31,812) (75,542) 119,176 (35,930)
Co-Issuer Subsidiary (Magnum) [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 77,510 59,616 80,087 63,269 267,882 244,989
Costs and expenses:            
Cost of food, merchandise and games revenues 0 0 0 0 0 0
Operating expenses 52,584 44,059 73,020 62,836 175,593 164,588
Selling, general and administrative 24,525 19,155 38,221 33,766 88,725 77,897
Depreciation and amortization 9 12 18 23 42 95
Loss on impairment / retirement of fixed assets, net       0   0
Loss on impairment of goodwill and other intangibles           0
(Gain) loss on impairment / retirement of fixed assets, net 0   0   0  
Total costs and expenses 77,118 63,226 111,259 96,625 264,360 242,580
Operating income (loss) 392 (3,610) (31,172) (33,356) 3,522 2,409
Interest expense (income), net 8,084 2,755 (14,699) (5,310) 24,419 19,581
Net effect of swaps (69) (191) (263) (1,102) (121) 1,102
Loss on early extinguishment of debt           0
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 3,079
Other (income) expense (2,041) (1,710) 5,076 3,001 (9,873) (5,871)
(Income) loss from investment in affiliates (16,712) (7,667) (6,738) (22,894) (33,610) 18,914
Income (loss) before taxes 11,130 3,203 (47,796) (59,661) 22,707 (28,238)
Provision (benefit) for taxes (1,876) (1,196) (13,548) (9,918) (26,630) 23,331
Net income (loss) 13,006 4,399 (34,248) (49,743) 49,337 (51,569)
Other Comprehensive Income (Loss), Net of Tax [Abstract]            
Cumualtive foreign currency translation adjustment 0 0 0 0 0 0
Unrealized income on cash flow hedging derivatives (775) (5,651) (677) (5,292) (4,884) (3,376)
Other comprehensive income (loss), net of tax (775) (5,651) (677) (5,292) (4,884) (3,376)
Total Comprehensive Income (Loss) 12,231 (1,252) (34,925) (55,035) 44,453 (54,945)
Co-Issuer Subsidiary (Cedar Canada) [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 41,841 29,621 42,107 30,484 138,595 116,401
Costs and expenses:            
Cost of food, merchandise and games revenues 3,541 2,730 3,541 2,730 10,743 9,046
Operating expenses 15,935 13,945 21,592 19,562 47,795 44,240
Selling, general and administrative 4,295 3,554 5,055 4,477 11,892 11,027
Depreciation and amortization 6,985 5,876 6,985 5,876 17,976 16,378
Loss on impairment / retirement of fixed assets, net       0   20
Loss on impairment of goodwill and other intangibles           0
(Gain) loss on impairment / retirement of fixed assets, net 1   (9)   52  
Total costs and expenses 30,755 26,105 37,182 32,645 88,354 80,711
Operating income (loss) 11,086 3,516 4,925 (2,161) 50,241 35,690
Interest expense (income), net 10,598 13,376 (21,001) (25,696) 48,119 48,174
Net effect of swaps 0 776 1,475 (2,471) (5,569) 8,490
Loss on early extinguishment of debt           10,458
Unrealized / realized foreign currency (gain) loss 9,301 (3,043) (1,109) 3,845 14,863 21,325
Other (income) expense 512 618 (709) (1,456) 1,602 2,751
(Income) loss from investment in affiliates (6,781) (6,440) 3,367 3,979 (10,016) (1,518)
Income (loss) before taxes (2,544) (7,857) (13,052) (23,960) 1,242 (11,340)
Provision (benefit) for taxes (1,322) (3,866) (3,656) (7,549) 7,042 4,835
Net income (loss) (1,222) (3,991) (9,396) (16,411) (5,800) (16,175)
Other Comprehensive Income (Loss), Net of Tax [Abstract]            
Cumualtive foreign currency translation adjustment 481 798 (688) (488) 733 (7,567)
Unrealized income on cash flow hedging derivatives 0 (51) 21 7 21 6,742
Other comprehensive income (loss), net of tax 481 747 (667) (481) 754 (825)
Total Comprehensive Income (Loss) (741) (3,244) (10,063) (16,892) (5,046) (17,000)
Guarantor Subsidiaries [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 315,637 254,768 343,569 280,774 963,915 869,255
Costs and expenses:            
Cost of food, merchandise and games revenues 28,945 24,381 33,032 28,493 86,664 78,565
Operating expenses 197,406 158,551 245,296 203,520 647,795 584,154
Selling, general and administrative 14,035 11,214 16,231 13,153 37,847 33,763
Depreciation and amortization 27,805 25,499 31,179 28,843 73,976 74,627
Loss on impairment / retirement of fixed assets, net       0   62,000
Loss on impairment of goodwill and other intangibles           903
(Gain) loss on impairment / retirement of fixed assets, net 0   0   (1,636)  
Total costs and expenses 268,191 219,645 325,738 274,009 847,918 834,012
Operating income (loss) 47,446 35,123 17,831 6,765 115,997 35,243
Interest expense (income), net (1,515) 2,413 2,904 (5,329) (3,440) 2,752
Net effect of swaps 0 0 0 0 0 0
Loss on early extinguishment of debt           0
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 0
Other (income) expense 1,341 905 (3,992) (1,171) 7,520 2,371
(Income) loss from investment in affiliates (86) 3,275 (6,977) (15,686) 2,608 16,798
Income (loss) before taxes 47,706 28,530 9,766 (15,421) 109,309 13,322
Provision (benefit) for taxes 11,696 6,494 2,746 (1,073) 26,502 1,285
Net income (loss) 36,010 22,036 7,020 (14,348) 82,807 12,037
Other Comprehensive Income (Loss), Net of Tax [Abstract]            
Cumualtive foreign currency translation adjustment 0 0 0 0 0 0
Unrealized income on cash flow hedging derivatives 0 0 0 0 0 0
Other comprehensive income (loss), net of tax 0 0 0 0 0 0
Total Comprehensive Income (Loss) 36,010 22,036 7,020 (14,348) 82,807 12,037
Eliminations [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues (121,127) (93,025) (125,160) (98,735) (418,258) (380,923)
Costs and expenses:            
Cost of food, merchandise and games revenues 0 0 0 0 0 0
Operating expenses (121,127) (93,025) (125,160) (98,735) (418,258) (380,923)
Selling, general and administrative 0 0 0 0 0 0
Depreciation and amortization 0 0 0 0 0 0
Loss on impairment / retirement of fixed assets, net       0   0
Loss on impairment of goodwill and other intangibles           0
(Gain) loss on impairment / retirement of fixed assets, net 0   0   0  
Total costs and expenses (121,127) (93,025) (125,160) (98,735) (418,258) (380,923)
Operating income (loss) 0 0 0 0 0 0
Interest expense (income), net    0 0 0 0 0
Net effect of swaps 0 0 0 0 0 0
Loss on early extinguishment of debt           0
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 0
Other (income) expense 0 0 0 0 0 0
(Income) loss from investment in affiliates 47,794 22,444 36,624 80,502 126,344 (55,707)
Income (loss) before taxes (47,794) (22,444) 36,624 80,502 (126,344) 55,707
Provision (benefit) for taxes 0 0 0 0 0 0
Net income (loss) (47,794) (22,444) 36,624 80,502 (126,344) 55,707
Other Comprehensive Income (Loss), Net of Tax [Abstract]            
Cumualtive foreign currency translation adjustment (481) (798) 688 488 (733) 7,567
Unrealized income on cash flow hedging derivatives 775 5,702 656 5,285 4,863 (3,366)
Other comprehensive income (loss), net of tax 294 4,904 1,344 5,773 4,130 4,201
Total Comprehensive Income (Loss) $ (47,500) $ (17,540) $ 37,968 $ 86,275 $ (122,214) $ 59,908