XML 55 R45.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidating Financial Information of Guarantors and Issuers Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 26, 2016
Jun. 28, 2015
Jun. 26, 2016
Jun. 28, 2015
Condensed Financial Statements, Captions [Line Items]        
Net revenues $ 388,034 $ 377,408 $ 446,472 $ 424,225
Costs and expenses:        
Cost of food, merchandise, and games revenues 34,566 33,106 40,803 38,694
Operating expenses 157,525 157,325 242,129 235,455
Selling, general and administrative 51,371 46,065 76,983 71,883
Depreciation and amortization 48,299 47,105 53,490 51,116
Loss on impairment / retirement of fixed assets, net 1,415 780 4,027 3,683
Total costs and expenses 293,176 284,381 417,432 400,831
Operating income 94,858 93,027 29,040 23,394
Interest expense (income), net 21,117 21,468 40,886 41,960
Net effect of swaps 5,410 (1,407) 7,252 (1,523)
Unrealized / realized foreign currency gain (11,455) (7,911) (31,016) 30,307
Other (income) expense 0 0 0 0
(Income) loss from investment in affiliates 0 0 0 0
Income (loss) before taxes 79,786 80,877 11,918 (47,350)
Provision (benefit) for taxes 21,803 23,294 2,421 (21,100)
Net income (loss) 57,983 57,583 9,497 (26,250)
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment (2,449) (1,758) (6,844) 5,456
Unrealized gain (loss) on cash flow hedging derivatives 1,993 1,841 (638) (598)
Other comprehensive income (loss), (net of tax) (456) 83 (7,482) 4,858
Total comprehensive income (loss) 57,527 57,666 2,015 (21,392)
Cedar Fair L.P. (Parent) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 41,344 38,071 38,844 36,688
Costs and expenses:        
Cost of food, merchandise, and games revenues 0 0 0 0
Operating expenses 3 122 12 256
Selling, general and administrative 761 574 1,654 1,373
Depreciation and amortization 0 0 0 0
Loss on impairment / retirement of fixed assets, net 0 0 0 0
Total costs and expenses 764 696 1,666 1,629
Operating income 40,580 37,375 37,178 35,059
Interest expense (income), net 7,754 8,158 15,792 15,994
Net effect of swaps 3,215 (757) 4,658 (743)
Unrealized / realized foreign currency gain 0 0 0 0
Other (income) expense 63 187 125 375
(Income) loss from investment in affiliates (31,140) (30,931) 3,541 41,855
Income (loss) before taxes 60,688 60,718 13,062 (22,422)
Provision (benefit) for taxes 2,705 3,135 3,565 3,828
Net income (loss) 57,983 57,583 9,497 (26,250)
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment (2,449) (1,758) (6,844) 5,456
Unrealized gain (loss) on cash flow hedging derivatives 1,993 1,841 (638) (598)
Other comprehensive income (loss), (net of tax) (456) 83 (7,482) 4,858
Total comprehensive income (loss) 57,527 57,666 2,015 (21,392)
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 90,525 60,260 98,366 64,280
Costs and expenses:        
Cost of food, merchandise, and games revenues 0 71 0 71
Operating expenses 87,506 51,419 127,484 74,476
Selling, general and administrative 14,709 8,996 27,895 22,271
Depreciation and amortization 9 9 18 18
Loss on impairment / retirement of fixed assets, net 0 0 0 0
Total costs and expenses 102,224 60,495 155,397 96,836
Operating income (11,699) (235) (57,031) (32,556)
Interest expense (income), net 5,625 7,217 12,071 14,054
Net effect of swaps 2,195 (650) 2,594 (780)
Unrealized / realized foreign currency gain 0 0 0 0
Other (income) expense (20,767) (3,015) (40,138) (7,831)
(Income) loss from investment in affiliates (30,419) (33,397) (16,275) 18,348
Income (loss) before taxes 31,667 29,610 (15,283) (56,347)
Provision (benefit) for taxes 531 (1,322) (11,739) (14,494)
Net income (loss) 31,136 30,932 (3,544) (41,853)
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment 0 0 0 0
Unrealized gain (loss) on cash flow hedging derivatives 605 475 (151) (302)
Other comprehensive income (loss), (net of tax) 605 475 (151) (302)
Total comprehensive income (loss) 31,741 31,407 (3,695) (42,155)
Co-Issuer Subsidiary (Cedar Canada) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 30,354 28,003 30,473 28,081
Costs and expenses:        
Cost of food, merchandise, and games revenues 2,974 2,592 2,972 2,592
Operating expenses 13,087 14,390 18,364 19,361
Selling, general and administrative 3,581 2,464 4,344 4,207
Depreciation and amortization 5,398 5,496 5,398 5,496
Loss on impairment / retirement of fixed assets, net 5 104 26 104
Total costs and expenses 25,045 25,046 31,104 31,760
Operating income 5,309 2,957 (631) (3,679)
Interest expense (income), net 6,313 6,305 12,349 12,425
Net effect of swaps 0 0 0 0
Unrealized / realized foreign currency gain (11,455) (7,911) (31,016) 30,307
Other (income) expense 875 659 1,749 1,705
(Income) loss from investment in affiliates (8,909) (8,591) (5,434) (5,088)
Income (loss) before taxes 18,485 12,495 21,721 (43,028)
Provision (benefit) for taxes 3,548 1,595 6,058 (18,429)
Net income (loss) 14,937 10,900 15,663 (24,599)
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment (2,449) (1,758) (6,844) 5,456
Unrealized gain (loss) on cash flow hedging derivatives 0 0 0 0
Other comprehensive income (loss), (net of tax) (2,449) (1,758) (6,844) 5,456
Total comprehensive income (loss) 12,488 9,142 8,819 (19,143)
Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 371,023 348,613 429,339 395,350
Costs and expenses:        
Cost of food, merchandise, and games revenues 31,592 30,443 37,831 36,031
Operating expenses 202,141 88,759 246,819 141,362
Selling, general and administrative 32,320 34,031 43,090 44,032
Depreciation and amortization 42,892 41,600 48,074 45,602
Loss on impairment / retirement of fixed assets, net 1,410 676 4,001 3,579
Total costs and expenses 310,355 195,509 379,815 270,606
Operating income 60,668 153,104 49,524 124,744
Interest expense (income), net 1,425 (212) 674 (513)
Net effect of swaps 0 0 0 0
Unrealized / realized foreign currency gain 0 0 0 0
Other (income) expense 19,829 2,169 38,264 5,751
(Income) loss from investment in affiliates (14,937) (10,890) (15,662) 24,599
Income (loss) before taxes 54,351 162,037 26,248 94,907
Provision (benefit) for taxes 15,019 19,886 4,537 7,995
Net income (loss) 39,332 142,151 21,711 86,912
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment 0 0 0 0
Unrealized gain (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) 39,332 142,151 21,711 86,912
Consolidation, Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues (145,212) (97,539) (150,550) (100,174)
Costs and expenses:        
Cost of food, merchandise, and games revenues 0 0 0 0
Operating expenses (145,212) 2,635 (150,550) 0
Selling, general and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Loss on impairment / retirement of fixed assets, net 0 0 0 0
Total costs and expenses (145,212) 2,635 (150,550) 0
Operating income 0 (100,174) 0 (100,174)
Interest expense (income), net 0 0 0 0
Net effect of swaps 0 0 0 0
Unrealized / realized foreign currency gain 0 0 0 0
Other (income) expense 0 0 0 0
(Income) loss from investment in affiliates 85,405 83,809 33,830 (79,714)
Income (loss) before taxes (85,405) (183,983) (33,830) (20,460)
Provision (benefit) for taxes 0 0 0 0
Net income (loss) (85,405) (183,983) (33,830) (20,460)
Other comprehensive income (loss), (net of tax):        
Cumulative foreign currency translation adjustment 2,449 1,758 6,844 (5,456)
Unrealized gain (loss) on cash flow hedging derivatives (605) (475) 151 302
Other comprehensive income (loss), (net of tax) 1,844 1,283 6,995 (5,154)
Total comprehensive income (loss) $ (83,561) $ (182,700) $ (26,835) $ (25,614)