XML 59 R45.htm IDEA: XBRL DOCUMENT v2.4.0.8
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
Jun. 30, 2013
Jul. 01, 2012
Jun. 30, 2013
Jul. 01, 2012
Jun. 30, 2013
Jul. 01, 2012
Condensed Financial Statements, Captions [Line Items]            
Net revenues $ 361,620 $ 357,606 $ 403,419 $ 385,804 $ 1,086,069 $ 1,102,917
Costs and expenses:            
Cost of food, merchandise and games revenues 31,053 32,486 36,090 36,573 94,565 97,407
Operating expenses 141,284 146,236 217,941 217,521 451,823 458,266
Selling, general and administrative 45,767 44,511 66,806 62,495 142,622 144,773
Depreciation and amortization 46,032 47,909 50,818 51,988 125,136 130,416
Loss (gain) on impairment / retirement of fixed assets, net 29 (862) 629 (770) 31,735 10,389
Gain on sale of other assets 0 0 0 0 (6,625) 0
Total costs and expenses 264,165 270,280 372,284 367,807 839,256 841,251
Operating income 97,455 87,326 31,135 17,997 246,813 261,666
Interest Income (Expense), Net 25,792 30,234 51,515 57,021 105,045 130,840
Net effect of swaps (2,273) (173) 6,938 (1,143) 6,589 (14,717)
Loss on early debt extinguishment 0 0 34,573 0 34,573 0
Unrealized / realized foreign currency (gain) loss 14,886 9,301 23,844 1,109 13,737 14,863
Other Income Expense 0 0 0 0 0 (218)
(Income) loss from investment in affiliates 0 0 0 0 0 0
Income (loss) before taxes 59,050 47,964 (85,735) (38,990) 86,869 130,898
Provision (benefit) for taxes 11,660 11,381 (23,999) (10,158) 17,917 13,790
Net income (loss) 47,390 36,583 (61,736) (28,832) 68,952 117,108
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 1,592 481 1,893 (688) 2,950 733
Unrealized income (loss) on cash flow hedging derivatives 1,679 (2,370) 10,564 (2,031) 12,735 (3,854)
Other comprehensive income (loss), (net of tax) 3,271 (1,889) 12,457 (2,719) 15,685 (3,121)
Total Comprehensive Income (Loss) 50,661 34,694 (49,279) (31,551) 84,637 113,987
Cedar Fair L.P. (Parent) [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 43,925 43,745 48,243 45,201 148,757 150,783
Costs and expenses:            
Cost of food, merchandise and games revenues 0 0 0 0 0 0
Operating expenses 1,408 1,438 2,831 2,773 5,438 5,341
Selling, general and administrative 1,222 1,656 2,514 2,988 6,021 6,309
Depreciation and amortization 12,891 13,531 13,366 14,227 36,799 38,843
Loss (gain) on impairment / retirement of fixed assets, net 0 (861) 36 (779) 25,950 15
Gain on sale of other assets         0  
Total costs and expenses 15,521 15,764 18,747 19,209 74,208 50,508
Operating income 28,404 27,981 29,496 25,992 74,549 100,275
Interest Income (Expense), Net 10,210 13,067 20,722 24,225 45,022 61,742
Net effect of swaps (1,378) (104) 4,257 69 4,050 (9,027)
Loss on early debt extinguishment     21,175   21,175  
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 0
Other Income Expense 187 188 375 375 749 533
(Income) loss from investment in affiliates (30,875) (24,476) 41,221 26,015 (74,816) (80,137)
Income (loss) before taxes 50,260 39,306 (58,254) (24,692) 78,369 127,164
Provision (benefit) for taxes 2,870 2,723 3,482 4,140 9,417 10,056
Net income (loss) 47,390 36,583 (61,736) (28,832) 68,952 117,108
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 1,592 481 1,893 (688) 2,950 733
Unrealized income (loss) on cash flow hedging derivatives 1,679 (2,370) 10,564 (2,031) 12,735 (3,854)
Other comprehensive income (loss), (net of tax) 3,271 (1,889) 12,457 (2,719) 15,685 (3,121)
Total Comprehensive Income (Loss) 50,661 34,694 (49,279) (31,551) 84,637 113,987
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 85,358 77,510 93,729 80,087 271,778 267,882
Costs and expenses:            
Cost of food, merchandise and games revenues 0 0 0 0 0 0
Operating expenses 52,246 52,584 73,852 73,020 177,188 175,593
Selling, general and administrative 26,888 24,525 43,501 38,221 91,895 88,725
Depreciation and amortization 9 9 18 18 40 42
Loss (gain) on impairment / retirement of fixed assets, net 0 0 0 0 0 0
Gain on sale of other assets         0  
Total costs and expenses 79,143 77,118 117,371 111,259 269,123 264,360
Operating income 6,215 392 (23,642) (31,172) 2,655 3,522
Interest Income (Expense), Net 7,246 8,084 14,923 14,699 29,552 24,419
Net effect of swaps (895) (69) 2,681 263 2,539 (121)
Loss on early debt extinguishment     12,781   12,781  
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 0
Other Income Expense (2,128) (2,041) (4,516) (5,076) (8,947) (9,873)
(Income) loss from investment in affiliates (15,540) (16,973) 20,100 6,477 (52,527) (28,421)
Income (loss) before taxes 17,532 11,391 (69,611) (47,535) 19,257 17,518
Provision (benefit) for taxes 684 (1,876) (16,981) (13,548) (13,289) (26,630)
Net income (loss) 16,848 13,267 (52,630) (33,987) 32,546 44,148
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 0 0 0 0 0 0
Unrealized income (loss) on cash flow hedging derivatives 503 (775) 3,038 (677) 3,635 (4,884)
Other comprehensive income (loss), (net of tax) 503 (775) 3,038 (677) 3,635 (4,884)
Total Comprehensive Income (Loss) 17,351 12,492 (49,592) (34,664) 36,181 39,264
Co-Issuer Subsidiary (Cedar Canada) [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 34,954 41,841 35,243 42,107 133,554 138,595
Costs and expenses:            
Cost of food, merchandise and games revenues 2,994 3,541 2,994 3,541 9,769 10,743
Operating expenses 15,586 15,935 21,527 21,592 47,798 47,795
Selling, general and administrative 3,868 4,295 4,579 5,055 10,659 11,892
Depreciation and amortization 6,818 6,985 6,818 6,985 18,032 17,976
Loss (gain) on impairment / retirement of fixed assets, net 0 (1) 478 9 475 (52)
Gain on sale of other assets         0  
Total costs and expenses 29,266 30,755 36,396 37,182 86,733 88,354
Operating income 5,688 11,086 (1,153) 4,925 46,821 50,241
Interest Income (Expense), Net 9,843 10,598 19,607 21,001 39,476 48,119
Net effect of swaps 0 0 0 (1,475) 0 (5,569)
Loss on early debt extinguishment     617   617  
Unrealized / realized foreign currency (gain) loss 14,886 9,301 23,844 1,109 13,737 14,863
Other Income Expense 583 512 1,383 709 2,694 1,602
(Income) loss from investment in affiliates (8,232) (6,955) (4,712) (3,541) (15,768) (6,557)
Income (loss) before taxes (11,392) (2,370) (41,892) (12,878) 6,065 (2,217)
Provision (benefit) for taxes (6,732) (1,322) (15,986) (3,656) (8,917) 7,042
Net income (loss) (4,660) (1,048) (25,906) (9,222) 14,982 (9,259)
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 1,592 481 1,893 (688) 2,950 733
Unrealized income (loss) on cash flow hedging derivatives 0 0 0 21 0 21
Other comprehensive income (loss), (net of tax) 1,592 481 1,893 (667) 2,950 754
Total Comprehensive Income (Loss) (3,068) (567) (24,013) (9,889) 17,932 (8,505)
Guarantor Subsidiaries [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 326,473 315,637 367,983 343,569 952,082 963,915
Costs and expenses:            
Cost of food, merchandise and games revenues 28,059 28,945 33,096 33,032 84,796 86,664
Operating expenses 201,134 197,406 261,510 245,296 641,501 647,795
Selling, general and administrative 13,789 14,035 16,212 16,231 34,047 37,847
Depreciation and amortization 26,314 27,384 30,616 30,758 70,265 73,555
Loss (gain) on impairment / retirement of fixed assets, net 29 0 115 0 5,310 10,426
Gain on sale of other assets         (6,625)  
Total costs and expenses 269,325 267,770 341,549 325,317 829,294 856,287
Operating income 57,148 47,867 26,434 18,252 122,788 107,628
Interest Income (Expense), Net (1,507) (1,515) (3,737) (2,904) (9,005) (3,440)
Net effect of swaps 0 0 0 0 0 0
Loss on early debt extinguishment     0   0  
Unrealized / realized foreign currency (gain) loss 0 0 0 0 0 0
Other Income Expense 1,358 1,341 2,758 3,992 5,504 7,520
(Income) loss from investment in affiliates 4,649 (260) 25,876 6,803 (12,687) 6,067
Income (loss) before taxes 52,648 48,301 1,537 10,361 138,976 97,481
Provision (benefit) for taxes 14,838 11,856 5,486 2,906 30,706 23,322
Net income (loss) 37,810 36,445 (3,949) 7,455 108,270 74,159
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 0 0 0 0 0 0
Unrealized income (loss) 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) 37,810 36,445 (3,949) 7,455 108,270 74,159
Eliminations [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues (129,090) (121,127) (141,779) (125,160) (420,102) (418,258)
Costs and expenses:            
Cost of food, merchandise and games revenues 0 0 0 0 0 0
Operating expenses (129,090) (121,127) (141,779) (125,160) (420,102) (418,258)
Selling, general and administrative 0 0 0 0 0 0
Depreciation and amortization 0 0 0 0 0 0
Loss (gain) on impairment / retirement of fixed assets, net 0 0 0 0 0 0
Gain on sale of other assets         0  
Total costs and expenses (129,090) (121,127) (141,779) (125,160) (420,102) (418,258)
Operating income 0 0 0 0 0 0
Interest Income (Expense), Net 0 0 0 0 0 0
Net effect of swaps 0 0 0 0 0 0
Loss on early debt extinguishment     0   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 49,998 48,664 (82,485) (35,754) 155,798 109,048
Income (loss) before taxes (49,998) (48,664) 82,485 35,754 (155,798) (109,048)
Provision (benefit) for taxes 0 0 0 0 0 0
Net income (loss) (49,998) (48,664) 82,485 35,754 (155,798) (109,048)
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment (1,592) (481) (1,893) 688 (2,950) (733)
Unrealized income (loss) on cash flow hedging derivatives (503) 775 (3,038) 656 (3,635) 4,863
Other comprehensive income (loss), (net of tax) (2,095) 294 (4,931) 1,344 (6,585) 4,130
Total Comprehensive Income (Loss) $ (52,093) $ (48,370) $ 77,554 $ 37,098 $ (162,383) $ (104,918)