XML 58 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidating Financial Information of Guarantors and Issuers Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 24, 2017
Sep. 25, 2016
Sep. 24, 2017
Sep. 25, 2016
Condensed Financial Statements, Captions [Line Items]        
Net revenues $ 652,689 $ 650,283 $ 1,093,805 $ 1,096,755
Costs and expenses:        
Cost of food, merchandise, and games revenues 52,647 52,057 92,376 92,860
Operating expenses 202,710 199,292 447,379 441,421
Selling, general and administrative 71,663 65,099 151,142 142,082
Depreciation and amortization 70,060 64,685 126,237 118,175
Loss on impairment / retirement of fixed assets, net 1,347 1,355 3,057 5,382
Gain on sale of investment (1,877) 0 (1,877) 0
Total costs and expenses 396,550 382,488 818,314 799,920
Operating income 256,139 267,795 275,491 296,835
Interest expense, net 21,287 20,899 62,073 61,785
Net effect of swaps (952) 1,650 3,717 8,902
Loss on early debt extinguishment 0 0 23,115 0
Unrealized / realized foreign currency (gain) loss (29,193) 7,341 (35,047) (23,675)
Other (income) expense (65) 0 (65) 0
Income from investment in affiliates 0 0 0 0
Income before taxes 265,062 237,905 221,698 249,823
Provision for taxes 73,747 62,918 63,769 65,339
Net income 191,315 174,987 157,929 184,484
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment (11,143) 1,397 (13,085) (5,447)
Unrealized gain on cash flow hedging derivatives 1,994 1,994 5,981 1,356
Other comprehensive income (loss), (net of tax) (9,149) 3,391 (7,104) (4,091)
Total comprehensive income 182,166 178,378 150,825 180,393
Consolidation, Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues (269,539) (298,778) (395,146) (449,328)
Costs and expenses:        
Cost of food, merchandise, and games revenues 0 0 0 0
Operating expenses (269,539) (298,778) (395,146) (449,328)
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
Gain on sale of investment 0   0  
Total costs and expenses (269,539) (298,778) (395,146) (449,328)
Operating income 0 0 0 0
Interest expense, net 0 0 0 0
Net effect of swaps 0 0 0 0
Loss on early debt extinguishment     0  
Unrealized / realized foreign currency (gain) loss 0 0 0 0
Other (income) expense 0 0 0 0
Income from investment in affiliates 306,442 202,002 301,286 235,832
Income before taxes (306,442) (202,002) (301,286) (235,832)
Provision for taxes 0 0 0 0
Net income (306,442) (202,002) (301,286) (235,832)
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment 11,143 (1,397) 13,085 5,447
Unrealized gain on cash flow hedging derivatives (605) (606) (1,816) (455)
Other comprehensive income (loss), (net of tax) 10,538 (2,003) 11,269 4,992
Total comprehensive income (295,904) (204,005) (290,017) (230,840)
Cedar Fair L.P. (Parent) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 69,999 92,371 92,672 131,215
Costs and expenses:        
Cost of food, merchandise, and games revenues 0 0 0 0
Operating expenses 0 (10) 0 2
Selling, general and administrative 327 610 2,254 2,264
Depreciation and amortization 0 0 0 0
Loss on impairment / retirement of fixed assets, net 0 0 0 0
Gain on sale of investment 0   0  
Total costs and expenses 327 600 2,254 2,266
Operating income 69,672 91,771 90,418 128,949
Interest expense, net 4,857 7,984 18,285 23,776
Net effect of swaps (578) 959 2,162 5,617
Loss on early debt extinguishment     11,773  
Unrealized / realized foreign currency (gain) loss 0 0 0 0
Other (income) expense 62 62 187 187
Income from investment in affiliates (132,699) (98,451) (108,835) (94,910)
Income before taxes 198,030 181,217 166,846 194,279
Provision for taxes 6,715 6,230 8,917 9,795
Net income 191,315 174,987 157,929 184,484
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment (11,143) 1,397 (13,085) (5,447)
Unrealized gain on cash flow hedging derivatives 1,994 1,994 5,981 1,356
Other comprehensive income (loss), (net of tax) (9,149) 3,391 (7,104) (4,091)
Total comprehensive income 182,166 178,378 150,825 180,393
Guarantor Subsidiaries Co Issuer Subsidiary Magnum [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 169,429 172,703 262,739 271,069
Costs and expenses:        
Cost of food, merchandise, and games revenues 0 0 0 0
Operating expenses 118,614 119,140 248,047 246,624
Selling, general and administrative 21,752 21,412 51,358 49,307
Depreciation and amortization 9 9 26 27
Loss on impairment / retirement of fixed assets, net 0 0 0 0
Gain on sale of investment (1,877)   (1,877)  
Total costs and expenses 138,498 140,561 297,554 295,958
Operating income 30,931 32,142 (34,815) (24,889)
Interest expense, net 4,305 5,759 13,893 17,830
Net effect of swaps (374) 691 1,555 3,285
Loss on early debt extinguishment     8,188  
Unrealized / realized foreign currency (gain) loss (27) 0 (27) 0
Other (income) expense (26,676) (29,663) (56,623) (69,801)
Income from investment in affiliates (98,522) (62,240) (109,414) (78,515)
Income before taxes 152,225 117,595 107,613 102,312
Provision for taxes 19,526 19,142 (1,223) 7,403
Net income 132,699 98,453 108,836 94,909
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment 0 0 0 0
Unrealized gain on cash flow hedging derivatives 605 606 1,816 455
Other comprehensive income (loss), (net of tax) 605 606 1,816 455
Total comprehensive income 133,304 99,059 110,652 95,364
Co-Issuer Subsidiary (Cedar Canada) [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 85,963 77,164 114,141 107,637
Costs and expenses:        
Cost of food, merchandise, and games revenues 7,735 6,417 10,569 9,389
Operating expenses 19,627 17,885 37,701 36,249
Selling, general and administrative 4,539 4,413 8,592 8,757
Depreciation and amortization 7,856 7,624 12,869 13,022
Loss on impairment / retirement of fixed assets, net 87 57 542 83
Gain on sale of investment 0   0  
Total costs and expenses 39,844 36,396 70,273 67,500
Operating income 46,119 40,768 43,868 40,137
Interest expense, net 6,152 6,323 18,317 18,672
Net effect of swaps 0 0 0 0
Loss on early debt extinguishment     198  
Unrealized / realized foreign currency (gain) loss (29,166) 7,337 (35,020) (23,679)
Other (income) expense 1,163 1,302 2,640 3,051
Income from investment in affiliates (16,843) (12,574) (24,389) (18,008)
Income before taxes 84,813 38,380 82,122 60,101
Provision for taxes 26,432 9,643 23,473 15,701
Net income 58,381 28,737 58,649 44,400
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment (11,143) 1,397 (13,085) (5,447)
Unrealized gain on cash flow hedging derivatives 0 0 0 0
Other comprehensive income (loss), (net of tax) (11,143) 1,397 (13,085) (5,447)
Total comprehensive income 47,238 30,134 45,564 38,953
Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net revenues 596,837 606,823 1,019,399 1,036,162
Costs and expenses:        
Cost of food, merchandise, and games revenues 44,912 45,640 81,807 83,471
Operating expenses 334,008 361,055 556,777 607,874
Selling, general and administrative 45,045 38,664 88,938 81,754
Depreciation and amortization 62,195 57,052 113,342 105,126
Loss on impairment / retirement of fixed assets, net 1,260 1,298 2,515 5,299
Gain on sale of investment 0   0  
Total costs and expenses 487,420 503,709 843,379 883,524
Operating income 109,417 103,114 176,020 152,638
Interest expense, net 5,973 833 11,578 1,507
Net effect of swaps 0 0 0 0
Loss on early debt extinguishment     2,956  
Unrealized / realized foreign currency (gain) loss 0 4 0 4
Other (income) expense 25,386 28,299 53,731 66,563
Income from investment in affiliates (58,378) (28,737) (58,648) (44,399)
Income before taxes 136,436 102,715 166,403 128,963
Provision for taxes 21,074 27,903 32,602 32,440
Net income 115,362 74,812 133,801 96,523
Other comprehensive income (loss), (net of tax):        
Foreign currency translation adjustment 0 0 0 0
Unrealized gain on cash flow hedging derivatives 0 0 0 0
Other comprehensive income (loss), (net of tax) 0 0 0 0
Total comprehensive income $ 115,362 $ 74,812 $ 133,801 $ 96,523