XML 56 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidating Financial Information of Guarantors and Issuers Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 25, 2018
Mar. 26, 2017
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]      
Net revenues $ 54,727 $ 48,318  
Costs and expenses:      
Cost of food, merchandise, and games revenues 6,003 5,480  
Operating expenses 88,828 84,289  
Selling, general and administrative 28,682 27,619  
Depreciation and amortization 5,521 5,365  
Loss on impairment / retirement of fixed assets, net 1,340 1,526  
Total costs and expenses 130,374 124,279  
Operating loss (75,647) (75,961)  
Interest expense (income), net 19,536 18,882  
Net effect of swaps (3,628) 301  
Loss on early debt extinguishment 1,073 0 $ 23,100
(Gain) loss on foreign currency 10,094 (2,671)  
Other (income) expense (123) 0  
(Income) loss from investment in affiliates 0 0  
Loss before taxes (102,599) (92,473)  
Provision for taxes (19,199) (27,719)  
Net loss (83,400) (64,754)  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 4,604 (660)  
Unrealized gain on cash flow hedging derivatives 2,018 1,994  
Other comprehensive income, (net of tax) 6,622 1,334  
Total comprehensive loss (76,778) (63,420)  
June 2014 Notes [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues 54,727 48,318  
Costs and expenses:      
Cost of food, merchandise, and games revenues 6,003 5,480  
Operating expenses 88,828 84,289  
Selling, general and administrative 28,682 27,619  
Depreciation and amortization 5,521 5,365  
Loss on impairment / retirement of fixed assets, net 1,340 1,526  
Total costs and expenses 130,374 124,279  
Operating loss (75,647) (75,961)  
Interest expense (income), net 19,536 18,882  
Net effect of swaps (3,628) 301  
Loss on early debt extinguishment 1,073    
(Gain) loss on foreign currency 10,094 (2,671)  
Other (income) expense (123) 0  
(Income) loss from investment in affiliates 0 0  
Loss before taxes (102,599) (92,473)  
Provision for taxes (19,199) (27,719)  
Net loss (83,400) (64,754)  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 4,604 (660)  
Unrealized gain on cash flow hedging derivatives 2,018 1,994  
Other comprehensive income, (net of tax) 6,622 1,334  
Total comprehensive loss (76,778) (63,420)  
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues (10,767) (6,138)  
Costs and expenses:      
Cost of food, merchandise, and games revenues 0 0  
Operating expenses 0 0  
Selling, general and administrative 759 894  
Depreciation and amortization 0 0  
Loss on impairment / retirement of fixed assets, net 0 0  
Total costs and expenses 759 894  
Operating loss (11,526) (7,032)  
Interest expense (income), net 4,904 8,169  
Net effect of swaps (2,207) 150  
Loss on early debt extinguishment 0    
(Gain) loss on foreign currency 0 0  
Other (income) expense 59 62  
(Income) loss from investment in affiliates 68,528 48,666  
Loss before taxes (82,810) (64,079)  
Provision for taxes 590 675  
Net loss (83,400) (64,754)  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 4,604 (660)  
Unrealized gain on cash flow hedging derivatives 2,018 1,994  
Other comprehensive income, (net of tax) 6,622 1,334  
Total comprehensive loss (76,778) (63,420)  
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues 49,787 45,296  
Costs and expenses:      
Cost of food, merchandise, and games revenues 6,003 5,480  
Operating expenses 25,859 29,295  
Selling, general and administrative 12,793 11,484  
Depreciation and amortization 5,513 5,355  
Loss on impairment / retirement of fixed assets, net 1,300 1,081  
Total costs and expenses 51,468 52,695  
Operating loss (1,681) (7,399)  
Interest expense (income), net 4,682 (500)  
Net effect of swaps 0 0  
Loss on early debt extinguishment 886    
(Gain) loss on foreign currency 0 0  
Other (income) expense 8,768 14,545  
(Income) loss from investment in affiliates 20,585 11,097  
Loss before taxes (36,602) (32,541)  
Provision for taxes (3,876) (7,599)  
Net loss (32,726) (24,942)  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 0 0  
Unrealized gain on cash flow hedging derivatives 0 0  
Other comprehensive income, (net of tax) 0 0  
Total comprehensive loss (32,726) (24,942)  
June 2014 Notes [Member] | Eliminations [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues 14,582 9,098  
Costs and expenses:      
Cost of food, merchandise, and games revenues 0 0  
Operating expenses 14,582 9,098  
Selling, general and administrative 0 0  
Depreciation and amortization 0 0  
Loss on impairment / retirement of fixed assets, net 0 0  
Total costs and expenses 14,582 9,098  
Operating loss 0 0  
Interest expense (income), net 0 0  
Net effect of swaps 0 0  
Loss on early debt extinguishment 0    
(Gain) loss on foreign currency 0 0  
Other (income) expense 0 0  
(Income) loss from investment in affiliates (121,841) (84,711)  
Loss before taxes 121,841 84,711  
Provision for taxes 0 0  
Net loss 121,841 84,711  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment (4,604) 660  
Unrealized gain on cash flow hedging derivatives (630) (605)  
Other comprehensive income, (net of tax) (5,234) 55  
Total comprehensive loss 116,607 84,766  
April 2017 Notes [Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues (10,767) (6,138)  
Costs and expenses:      
Cost of food, merchandise, and games revenues 0 0  
Operating expenses 0 0  
Selling, general and administrative 759 894  
Depreciation and amortization 0 0  
Loss on impairment / retirement of fixed assets, net 0 0  
Total costs and expenses 759 894  
Operating loss (11,526) (7,032)  
Interest expense (income), net 4,904 8,169  
Net effect of swaps (2,207) 150  
Loss on early debt extinguishment 0    
(Gain) loss on foreign currency 0 0  
Other (income) expense 59 62  
(Income) loss from investment in affiliates 68,528 48,666  
Loss before taxes (82,810) (64,079)  
Provision for taxes 590 675  
Net loss (83,400) (64,754)  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 4,604 (660)  
Unrealized gain on cash flow hedging derivatives 2,018 1,994  
Other comprehensive income, (net of tax) 6,622 1,334  
Total comprehensive loss (76,778) (63,420)  
April 2017 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues 1,706 3,782  
Costs and expenses:      
Cost of food, merchandise, and games revenues 104 167  
Operating expenses 8,889 8,441  
Selling, general and administrative 1,150 591  
Depreciation and amortization 5,513 5,355  
Loss on impairment / retirement of fixed assets, net 649 585  
Total costs and expenses 16,305 15,139  
Operating loss (14,599) (11,357)  
Interest expense (income), net (6,871) (3,922)  
Net effect of swaps 0 0  
Loss on early debt extinguishment 0    
(Gain) loss on foreign currency 0 0  
Other (income) expense 8,768 14,545  
(Income) loss from investment in affiliates 20,585 11,097  
Loss before taxes (37,081) (33,077)  
Provision for taxes (4,355) (8,135)  
Net loss (32,726) (24,942)  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 0 0  
Unrealized gain on cash flow hedging derivatives 0 0  
Other comprehensive income, (net of tax) 0 0  
Total comprehensive loss (32,726) (24,942)  
April 2017 Notes [Member] | Eliminations [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues 8,932 3,634  
Costs and expenses:      
Cost of food, merchandise, and games revenues 0 0  
Operating expenses 8,932 3,634  
Selling, general and administrative 0 0  
Depreciation and amortization 0 0  
Loss on impairment / retirement of fixed assets, net 0 0  
Total costs and expenses 8,932 3,634  
Operating loss 0 0  
Interest expense (income), net 0 0  
Net effect of swaps 0 0  
Loss on early debt extinguishment 0    
(Gain) loss on foreign currency 0 0  
Other (income) expense 0 0  
(Income) loss from investment in affiliates (121,841) (84,711)  
Loss before taxes 121,841 84,711  
Provision for taxes 0 0  
Net loss 121,841 84,711  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment (4,604) 660  
Unrealized gain on cash flow hedging derivatives (630) (605)  
Other comprehensive income, (net of tax) (5,234) 55  
Total comprehensive loss 116,607 84,766  
Co-Issuer Subsidiary (Magnum) [Member] | June 2014 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues 854 (291)  
Costs and expenses:      
Cost of food, merchandise, and games revenues 0 0  
Operating expenses 42,671 40,592  
Selling, general and administrative 14,450 14,495  
Depreciation and amortization 8 8  
Loss on impairment / retirement of fixed assets, net 0 0  
Total costs and expenses 57,129 55,095  
Operating loss (56,275) (55,386)  
Interest expense (income), net 4,367 5,308  
Net effect of swaps (1,421) 151  
Loss on early debt extinguishment 187    
(Gain) loss on foreign currency (41) 0  
Other (income) expense (9,804) (15,264)  
(Income) loss from investment in affiliates 28,815 20,604  
Loss before taxes (78,378) (66,185)  
Provision for taxes (9,851) (17,519)  
Net loss (68,527) (48,666)  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 0 0  
Unrealized gain on cash flow hedging derivatives 630 605  
Other comprehensive income, (net of tax) 630 605  
Total comprehensive loss (67,897) (48,061)  
Co-Issuer Subsidiary (Magnum) [Member] | April 2017 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues 854 (291)  
Costs and expenses:      
Cost of food, merchandise, and games revenues 0 0  
Operating expenses 42,671 40,592  
Selling, general and administrative 14,450 14,495  
Depreciation and amortization 8 8  
Loss on impairment / retirement of fixed assets, net 0 0  
Total costs and expenses 57,129 55,095  
Operating loss (56,275) (55,386)  
Interest expense (income), net 4,367 5,308  
Net effect of swaps (1,421) 151  
Loss on early debt extinguishment 187    
(Gain) loss on foreign currency (41) 0  
Other (income) expense (9,804) (15,264)  
(Income) loss from investment in affiliates 28,815 20,604  
Loss before taxes (78,378) (66,185)  
Provision for taxes (9,851) (17,519)  
Net loss (68,527) (48,666)  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 0 0  
Unrealized gain on cash flow hedging derivatives 630 605  
Other comprehensive income, (net of tax) 630 605  
Total comprehensive loss (67,897) (48,061)  
Co-Issuer Subsidiary (Cedar Canada) [Member] | June 2014 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues 271 353  
Costs and expenses:      
Cost of food, merchandise, and games revenues 0 0  
Operating expenses 5,716 5,304  
Selling, general and administrative 680 746  
Depreciation and amortization 0 2  
Loss on impairment / retirement of fixed assets, net 40 445  
Total costs and expenses 6,436 6,497  
Operating loss (6,165) (6,144)  
Interest expense (income), net 5,583 5,905  
Net effect of swaps 0 0  
Loss on early debt extinguishment 0    
(Gain) loss on foreign currency 10,135 (2,671)  
Other (income) expense 854 657  
(Income) loss from investment in affiliates 3,913 4,344  
Loss before taxes (26,650) (14,379)  
Provision for taxes (6,062) (3,276)  
Net loss (20,588) (11,103)  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 4,604 (660)  
Unrealized gain on cash flow hedging derivatives 0 0  
Other comprehensive income, (net of tax) 4,604 (660)  
Total comprehensive loss (15,984) (11,763)  
Co-Issuer Subsidiary (Cedar Canada) [Member] | April 2017 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues 271 353  
Costs and expenses:      
Cost of food, merchandise, and games revenues 0 0  
Operating expenses 5,716 5,304  
Selling, general and administrative 680 746  
Depreciation and amortization 0 2  
Loss on impairment / retirement of fixed assets, net 40 445  
Total costs and expenses 6,436 6,497  
Operating loss (6,165) (6,144)  
Interest expense (income), net 5,583 5,905  
Net effect of swaps 0 0  
Loss on early debt extinguishment 0    
(Gain) loss on foreign currency 10,135 (2,671)  
Other (income) expense 854 657  
(Income) loss from investment in affiliates 3,913 4,344  
Loss before taxes (26,650) (14,379)  
Provision for taxes (6,062) (3,276)  
Net loss (20,588) (11,103)  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 4,604 (660)  
Unrealized gain on cash flow hedging derivatives 0 0  
Other comprehensive income, (net of tax) 4,604 (660)  
Total comprehensive loss (15,984) (11,763)  
Co-Issuer Subsidiary (Millennium) [Member] | April 2017 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]      
Condensed Financial Statements, Captions [Line Items]      
Net revenues 53,731 46,978  
Costs and expenses:      
Cost of food, merchandise, and games revenues 5,899 5,313  
Operating expenses 22,620 26,318  
Selling, general and administrative 11,643 10,893  
Depreciation and amortization 0 0  
Loss on impairment / retirement of fixed assets, net 651 496  
Total costs and expenses 40,813 43,020  
Operating loss 12,918 3,958  
Interest expense (income), net 11,553 3,422  
Net effect of swaps 0 0  
Loss on early debt extinguishment 886    
(Gain) loss on foreign currency 0 0  
Other (income) expense 0 0  
(Income) loss from investment in affiliates 0 0  
Loss before taxes 479 536  
Provision for taxes 479 536  
Net loss 0 0  
Other comprehensive income, (net of tax):      
Foreign currency translation adjustment 0 0  
Unrealized gain on cash flow hedging derivatives 0 0  
Other comprehensive income, (net of tax) 0 0  
Total comprehensive loss $ 0 $ 0