XML 53 R41.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 9 Months Ended 12 Months Ended
Sep. 28, 2014
Sep. 29, 2013
Sep. 28, 2014
Sep. 29, 2013
Sep. 28, 2014
Sep. 29, 2013
Condensed Financial Statements, Captions [Line Items]            
Net revenues $ 595,318 $ 592,076 $ 998,798 $ 995,495 $ 1,137,875 $ 1,124,700
Costs and expenses:            
Cost of food, merchandise, and games revenues 46,812 45,843 82,887 81,933 92,726 93,055
Operating expenses 178,649 170,394 406,191 388,335 490,200 458,906
Selling, general and administrative 57,205 58,727 125,226 125,533 152,105 148,356
Depreciation and amortization 58,244 57,495 109,525 108,313 123,699 122,408
Gain on sale of other assets 0 (8,743) (921) (8,743) (921) (15,368)
Loss on impairment / retirement of fixed assets, net 1,475 1,637 2,687 2,266 2,960 8,372
Total costs and expenses 342,385 325,353 725,595 697,637 860,769 815,729
Operating income 252,933 266,723 273,203 297,858 277,106 308,971
Interest expense (income), net 21,446 25,512 74,006 77,027 99,896 103,707
Net effect of swaps (1,087) 1,377 (1,031) 8,315 (2,463) 8,141
Loss on early debt extinguishment (246) 0 29,027 34,573 29,027 34,573
Unrealized / realized foreign currency gain 21,515 (8,615) 22,597 15,229 36,309 20,157
Other (income) expense 0 0 0 0 0 0
(Income) loss from investment in affiliates 0 0 0 0 0 0
Income before taxes 211,305 248,449 148,604 162,714 114,337 142,393
Provision for taxes 49,403 58,025 26,340 34,026 12,557 24,030
Net income 161,902 190,424 122,264 128,688 101,780 118,363
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 2,975 (699) 2,279 1,194 3,841 2,814
Unrealized income (loss) on cash flow hedging derivatives 2,726 (2,761) (165) 7,803 2,768 9,740
Other comprehensive income (loss), (net of tax) 5,701 (3,460) 2,114 8,997 6,609 12,554
Total Comprehensive Income (Loss) 167,603 186,964 124,378 137,685 108,389 130,917
Cedar Fair L.P. (Parent) [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 85,161 83,285 133,000 131,528 153,941 152,379
Costs and expenses:            
Cost of food, merchandise, and games revenues 0 0 0 0 0 0
Operating expenses 1,248 1,669 3,908 4,500 5,411 5,739
Selling, general and administrative 1,307 1,796 4,170 4,310 5,577 5,964
Depreciation and amortization 19,709 18,306 34,194 31,672 39,329 35,896
Gain on sale of other assets 0 0 0 0 0 0
Loss on impairment / retirement of fixed assets, net 532 368 781 404 801 1,318
Total costs and expenses 22,796 22,139 43,053 40,886 51,118 48,917
Operating income 62,365 61,146 89,947 90,642 102,823 103,462
Interest expense (income), net 10,622 10,858 31,354 31,580 42,404 43,667
Net effect of swaps (666) 810 (650) 5,067 (1,527) 4,964
Loss on early debt extinguishment 0   0 21,175 0 21,175
Unrealized / realized foreign currency gain 0 0 0 0 0 0
Other (income) expense 187 188 562 563 749 751
(Income) loss from investment in affiliates (114,725) (146,054) (72,051) (104,833) (50,775) (95,234)
Income before taxes 166,947 195,344 130,732 137,090 111,972 128,139
Provision for taxes 5,045 4,920 8,468 8,402 10,192 9,776
Net income 161,902 190,424 122,264 128,688 101,780 118,363
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 2,975 (699) 2,279 1,194 3,841 2,814
Unrealized income (loss) on cash flow hedging derivatives 2,726 (2,761) (165) 7,803 2,768 9,740
Other comprehensive income (loss), (net of tax) 5,701 (3,460) 2,114 8,997 6,609 12,554
Total Comprehensive Income (Loss) 167,603 186,964 124,378 137,685 108,389 130,917
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 158,384 161,866 246,800 255,595 287,282 292,510
Costs and expenses:            
Cost of food, merchandise, and games revenues 2,622 0 2,701 0 2,701 0
Operating expenses 77,814 76,468 155,169 150,320 188,453 179,465
Selling, general and administrative 35,241 38,083 79,408 81,584 98,649 97,351
Depreciation and amortization 166 10 269 28 278 40
Gain on sale of other assets 0 0 0 0 0 0
Loss on impairment / retirement of fixed assets, net 1 0 0 0 0 0
Total costs and expenses 115,844 114,561 237,547 231,932 290,081 276,856
Operating income 42,540 47,305 9,253 23,663 (2,799) 15,654
Interest expense (income), net 7,073 6,901 21,438 21,824 28,489 29,195
Net effect of swaps (421) 567 (381) 3,248 (936) 3,177
Loss on early debt extinguishment 0   0 12,781 0 12,781
Unrealized / realized foreign currency gain 0 0 0 0 0 0
Other (income) expense (2,415) (2,129) (8,104) (6,645) (12,716) (9,033)
(Income) loss from investment in affiliates (58,671) (78,714) (33,249) (58,614) (12,155) (51,316)
Income before taxes 96,974 120,680 29,549 51,069 (5,481) 30,850
Provision for taxes 12,717 14,537 (1,186) (2,444) (10,875) (8,530)
Net income 84,257 106,143 30,735 53,513 5,394 39,380
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 807 (1,202) (10) 1,836 1,002 2,385
Other comprehensive income (loss), (net of tax) 807 (1,202) (10) 1,836 1,002 2,385
Total Comprehensive Income (Loss) 85,064 104,941 30,725 55,349 6,396 41,765
Co-Issuer Subsidiary (Cedar Canada) [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 76,325 82,265 110,354 117,508 120,538 127,485
Costs and expenses:            
Cost of food, merchandise, and games revenues 5,743 6,082 8,625 9,076 8,871 9,404
Operating expenses 17,561 19,042 39,622 40,569 46,823 48,104
Selling, general and administrative 5,082 4,781 9,841 9,360 11,465 10,618
Depreciation and amortization 8,685 8,979 15,187 15,797 16,723 17,581
Gain on sale of other assets 0 0 0 0 0 0
Loss on impairment / retirement of fixed assets, net 229 1 229 479 229 476
Total costs and expenses 37,300 38,885 73,504 75,281 84,111 86,183
Operating income 39,025 43,380 36,850 42,227 36,427 41,302
Interest expense (income), net 6,243 9,731 27,644 29,338 37,682 39,310
Net effect of swaps 0 0 0 0 0 0
Loss on early debt extinguishment (246)   29,027 617 29,027 617
Unrealized / realized foreign currency gain 21,515 (8,615) 22,597 15,229 36,309 20,157
Other (income) expense 531 584 1,436 1,967 3,148 2,766
(Income) loss from investment in affiliates (14,629) (13,606) (21,141) (18,318) (20,261) (18,019)
Income before taxes 25,611 55,286 (22,713) 13,394 (49,478) (3,529)
Provision for taxes 1,836 14,390 (16,315) (1,596) (25,575) (11,708)
Net income 23,775 40,896 (6,398) 14,990 (23,903) 8,179
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment 2,975 (699) 2,279 1,194 3,841 2,814
Unrealized income (loss) on cash flow hedging derivatives 0 0 0 0 0 0
Other comprehensive income (loss), (net of tax) 2,975 (699) 2,279 1,194 3,841 2,814
Total Comprehensive Income (Loss) 26,750 40,197 (4,119) 16,184 (20,062) 10,993
Guarantor Subsidiaries [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues 516,002 509,467 884,327 877,450 1,013,346 996,647
Costs and expenses:            
Cost of food, merchandise, and games revenues 38,447 39,761 71,561 72,857 81,154 83,651
Operating expenses 322,580 318,022 583,175 579,532 686,745 669,919
Selling, general and administrative 15,575 14,067 31,807 30,279 36,414 34,423
Depreciation and amortization 29,684 30,200 59,875 60,816 67,369 68,891
Gain on sale of other assets 0 (8,743) (921) (8,743) (921) (15,368)
Loss on impairment / retirement of fixed assets, net 713 1,268 1,677 1,383 1,930 6,578
Total costs and expenses 406,999 394,575 747,174 736,124 872,691 848,094
Operating income 109,003 114,892 137,153 141,326 140,655 148,553
Interest expense (income), net (2,492) (1,978) (6,430) (5,715) (8,679) (8,465)
Net effect of swaps 0 0 0 0 0 0
Loss on early debt extinguishment 0   0 0 0 0
Unrealized / realized foreign currency gain 0 0 0 0 0 0
Other (income) expense 1,697 1,357 6,106 4,115 8,819 5,516
(Income) loss from investment in affiliates (23,774) (40,904) 6,399 (15,029) 23,905 (8,239)
Income before taxes 133,572 156,417 131,078 157,955 116,610 159,741
Provision for taxes 29,805 24,178 35,373 29,664 38,815 34,492
Net income 103,767 132,239 95,705 128,291 77,795 125,249
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) 103,767 132,239 95,705 128,291 77,795 125,249
Eliminations [Member]
           
Condensed Financial Statements, Captions [Line Items]            
Net revenues (240,554) (244,807) (375,683) (386,586) (437,232) (444,321)
Costs and expenses:            
Cost of food, merchandise, and games revenues 0 0 0 0 0 0
Operating expenses (240,554) (244,807) (375,683) (386,586) (437,232) (444,321)
Selling, general and administrative 0 0 0 0 0 0
Depreciation and amortization 0 0 0 0 0 0
Gain on sale of other assets 0 0 0 0 0 0
Loss on impairment / retirement of fixed assets, net 0 0 0 0 0 0
Total costs and expenses (240,554) (244,807) (375,683) (386,586) (437,232) (444,321)
Operating income 0 0 0 0 0 0
Interest expense (income), net 0 0 0 0 0 0
Net effect of swaps 0 0 0 0 0 0
Loss on early debt extinguishment 0   0 0 0 0
Unrealized / realized foreign currency gain 0 0 0 0 0 0
Other (income) expense 0 0 0 0 0 0
(Income) loss from investment in affiliates 211,799 279,278 120,042 196,794 59,286 172,808
Income before taxes (211,799) (279,278) (120,042) (196,794) (59,286) (172,808)
Provision for taxes 0 0 0 0 0 0
Net income (211,799) (279,278) (120,042) (196,794) (59,286) (172,808)
Other comprehensive income (loss), (net of tax):            
Cumulative foreign currency translation adjustment (2,975) 699 (2,279) (1,194) (3,841) (2,814)
Unrealized income (loss) on cash flow hedging derivatives (807) 1,202 10 (1,836) (1,002) (2,385)
Other comprehensive income (loss), (net of tax) (3,782) 1,901 (2,269) (3,030) (4,843) (5,199)
Total Comprehensive Income (Loss) $ (215,581) $ (277,377) $ (122,311) $ (199,824) $ (64,129) $ (178,007)