XML 17 R42.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidating Financial Information of Guarantors and Issuers Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 28, 2015
Jun. 29, 2014
Jun. 28, 2015
Jun. 29, 2014
Condensed Financial Statements, Captions [Line Items]        
Net revenues $ 377,408 $ 363,014 $ 424,225 $ 403,480
Costs and expenses:        
Cost of food, merchandise, and games revenues 33,106 31,090 38,694 36,075
Operating expenses 157,325 147,192 235,455 227,542
Selling, general and administrative 46,065 46,617 71,883 68,021
Depreciation and amortization 47,105 46,974 51,116 51,281
Gain on sale of other assets 0 (921) 0 (921)
Loss on impairment / retirement of fixed assets, net 780 215 3,683 1,212
Total costs and expenses 284,381 271,167 400,831 383,210
Operating income 93,027 91,847 23,394 20,270
Interest expense (income), net 21,468 27,901 41,960 52,560
Net effect of swaps (1,407) (315) (1,523) 56
Loss on early debt extinguishment 0 (29,273) 0 (29,273)
Foreign Currency Transaction Gain (Loss), before Tax (7,911) (16,102) 30,307 1,082
Other Income Expense 0 0 0 0
Income (Loss) from Equity Method Investments 0 0 0 0
Income (loss) before taxes 80,877 51,090 (47,350) (62,701)
Provision (benefit) for taxes 23,294 7,188 (21,100) (23,063)
Net income (loss) 57,583 43,902 (26,250) (39,638)
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment (1,758) (2,317) 5,456 (696)
Unrealized income (loss) on cash flow hedging derivatives 1,841 (2,241) (598) (2,891)
Other comprehensive income (loss), (net of tax) 83 (4,558) 4,858 (3,587)
Total Comprehensive Income (Loss) 57,666 39,344 (21,392) (43,225)
Cedar Fair L.P. (Parent) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 38,071 43,084 36,688 47,839
Costs and expenses:        
Cost of food, merchandise, and games revenues 0 0 0 0
Operating expenses 122 1,312 256 2,660
Selling, general and administrative 574 1,467 1,373 2,863
Depreciation and amortization 0 14,011 0 14,485
Gain on sale of other assets   0   0
Loss on impairment / retirement of fixed assets, net 0 0 0 249
Total costs and expenses 696 16,790 1,629 20,257
Operating income 37,375 26,294 35,059 27,582
Interest expense (income), net 8,158 10,533 15,994 20,732
Net effect of swaps (757) (178) (743) 16
Loss on early debt extinguishment   0   0
Foreign Currency Transaction Gain (Loss), before Tax 0 0 0 0
Other Income Expense 187 188 375 375
Income (Loss) from Equity Method Investments (30,931) (30,914) 41,855 42,674
Income (loss) before taxes 60,718 46,665 (22,422) (36,215)
Provision (benefit) for taxes 3,135 2,763 3,828 3,423
Net income (loss) 57,583 43,902 (26,250) (39,638)
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment (1,758) (2,317) 5,456 (696)
Unrealized income (loss) on cash flow hedging derivatives 1,841 (2,241) (598) (2,891)
Other comprehensive income (loss), (net of tax) 83 (4,558) 4,858 (3,587)
Total Comprehensive Income (Loss) 57,666 39,344 (21,392) (43,225)
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 60,260 79,737 64,280 88,416
Costs and expenses:        
Cost of food, merchandise, and games revenues 71 79 71 79
Operating expenses 51,419 54,893 74,476 77,355
Selling, general and administrative 8,996 27,495 22,271 44,167
Depreciation and amortization 9 94 18 103
Gain on sale of other assets   0   0
Loss on impairment / retirement of fixed assets, net 0 (1) 0 (1)
Total costs and expenses 60,495 82,560 96,836 121,703
Operating income (235) (2,823) (32,556) (33,287)
Interest expense (income), net 7,217 7,354 14,054 14,365
Net effect of swaps (650) (137) (780) 40
Loss on early debt extinguishment   0   0
Foreign Currency Transaction Gain (Loss), before Tax 0 0 0 0
Other Income Expense (3,015) (2,415) (7,831) (5,689)
Income (Loss) from Equity Method Investments (33,397) (21,721) 18,348 25,422
Income (loss) before taxes 29,610 14,096 (56,347) (67,425)
Provision (benefit) for taxes (1,322) (3,481) (14,494) (13,903)
Net income (loss) 30,932 17,577 (41,853) (53,522)
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment 0 0 0 0
Unrealized income (loss) on cash flow hedging derivatives 475 (644) (302) (817)
Other comprehensive income (loss), (net of tax) 475 (644) (302) (817)
Total Comprehensive Income (Loss) 31,407 16,933 (42,155) (54,339)
Co-Issuer Subsidiary (Cedar Canada) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 28,003 33,878 28,081 34,029
Costs and expenses:        
Cost of food, merchandise, and games revenues 2,592 2,881 2,592 2,882
Operating expenses 14,390 15,124 19,361 22,061
Selling, general and administrative 2,464 3,886 4,207 4,759
Depreciation and amortization 5,496 6,502 5,496 6,502
Gain on sale of other assets   0   0
Loss on impairment / retirement of fixed assets, net 104 0 104 0
Total costs and expenses 25,046 28,393 31,760 36,204
Operating income 2,957 5,485 (3,679) (2,175)
Interest expense (income), net 6,305 11,933 12,425 21,401
Net effect of swaps 0 0 0 0
Loss on early debt extinguishment   (29,273)   (29,273)
Foreign Currency Transaction Gain (Loss), before Tax (7,911) (16,102) 30,307 1,082
Other Income Expense 659 531 1,705 905
Income (Loss) from Equity Method Investments (8,591) (10,576) (5,088) (6,512)
Income (loss) before taxes 12,495 (9,574) (43,028) (48,324)
Provision (benefit) for taxes 1,595 (7,645) (18,429) (18,151)
Net income (loss) 10,900 (1,929) (24,599) (30,173)
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment (1,758) (2,317) 5,456 (696)
Unrealized income (loss) on cash flow hedging derivatives 0 0 0 0
Other comprehensive income (loss), (net of tax) (1,758) (2,317) 5,456 (696)
Total Comprehensive Income (Loss) 9,142 (4,246) (19,143) (30,869)
Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 348,613 328,013 395,350 368,325
Costs and expenses:        
Cost of food, merchandise, and games revenues 30,443 28,130 36,031 33,114
Operating expenses 88,759 197,561 141,362 260,595
Selling, general and administrative 34,031 13,769 44,032 16,232
Depreciation and amortization 41,600 26,367 45,602 30,191
Gain on sale of other assets   (921)   (921)
Loss on impairment / retirement of fixed assets, net 676 216 3,579 964
Total costs and expenses 195,509 265,122 270,606 340,175
Operating income 153,104 62,891 124,744 28,150
Interest expense (income), net (212) (1,919) (513) (3,938)
Net effect of swaps 0 0 0 0
Loss on early debt extinguishment   0   0
Foreign Currency Transaction Gain (Loss), before Tax 0 0 0 0
Other Income Expense 2,169 1,696 5,751 4,409
Income (Loss) from Equity Method Investments (10,890) 1,929 24,599 30,173
Income (loss) before taxes 162,037 61,185 94,907 (2,494)
Provision (benefit) for taxes 19,886 15,551 7,995 5,568
Net income (loss) 142,151 45,634 86,912 (8,062)
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment 0 0 0 0
Unrealized income (loss) on cash flow hedging derivatives 0 0 0 0
Other comprehensive income (loss), (net of tax) 0 0 0 0
Total Comprehensive Income (Loss) 142,151 45,634 86,912 (8,062)
Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues (97,539) (121,698) (100,174) (135,129)
Costs and expenses:        
Cost of food, merchandise, and games revenues 0 0 0 0
Operating expenses 2,635 (121,698) 0 (135,129)
Selling, general and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Gain on sale of other assets   0   0
Loss on impairment / retirement of fixed assets, net 0 0 0 0
Total costs and expenses 2,635 (121,698) 0 (135,129)
Operating income (100,174) 0 (100,174) 0
Interest expense (income), net 0 0 0 0
Net effect of swaps 0 0 0 0
Loss on early debt extinguishment   0   0
Foreign Currency Transaction Gain (Loss), before Tax 0 0 0 0
Other Income Expense 0 0 0 0
Income (Loss) from Equity Method Investments 83,809 61,282 (79,714) (91,757)
Income (loss) before taxes (183,983) (61,282) (20,460) 91,757
Provision (benefit) for taxes 0 0 0 0
Net income (loss) (183,983) (61,282) (20,460) 91,757
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment 1,758 2,317 (5,456) 696
Unrealized income (loss) on cash flow hedging derivatives (475) 644 302 817
Other comprehensive income (loss), (net of tax) 1,283 2,961 (5,154) 1,513
Total Comprehensive Income (Loss) $ (182,700) $ (58,321) $ (25,614) $ 93,270