XML 55 R45.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidating Financial Information of Guarantors and Issuers Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 24, 2018
Jun. 25, 2017
Jun. 24, 2018
Jun. 25, 2017
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]          
Net revenues $ 380,316 $ 392,798 $ 435,043 $ 441,116  
Costs and expenses:          
Cost of food, merchandise, and games revenues 35,018 34,249 41,021 39,729  
Operating expenses 167,417 160,380 256,245 244,669  
Selling, general and administrative 54,041 51,860 82,723 79,479  
Depreciation and amortization 52,219 50,812 57,740 56,177  
Loss on impairment / retirement of fixed assets, net 3,372 184 4,712 1,710  
Total costs and expenses 312,067 297,485 442,441 421,764  
Operating income (loss) 68,249 95,313 (7,398) 19,352  
Interest expense (income), net 21,282 21,904 40,818 40,786  
Net effect of swaps (906) 4,368 (4,534) 4,669  
Loss on early debt extinguishment 0 23,115 1,073 23,115 $ 23,100
Loss (gain) on foreign currency 14,984 (3,183) 25,078 (5,854)  
Other (income) expense (84) 0 (207) 0  
(Income) loss from investment in affiliates 0 0 0 0  
Income (loss) before taxes 32,973 49,109 (69,626) (43,364)  
Provision for taxes 13,730 17,741 (5,469) (9,978)  
Net income (loss) 19,243 31,368 (64,157) (33,386)  
Other comprehensive income, (net of tax):          
Foreign currency translation adjustment 6,662 (1,282) 11,266 (1,942)  
Unrealized gain on cash flow hedging derivatives 2,116 1,993 4,134 3,987  
Other comprehensive income, (net of tax) 8,778 711 15,400 2,045  
Total comprehensive income (loss) 28,021 32,079 (48,757) (31,341)  
June 2014 Notes [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 380,316 392,798 435,043 441,116  
Costs and expenses:          
Cost of food, merchandise, and games revenues 35,018 34,249 41,021 39,729  
Operating expenses 167,417 160,380 256,245 244,669  
Selling, general and administrative 54,041 51,860 82,723 79,479  
Depreciation and amortization 52,219 50,812 57,740 56,177  
Loss on impairment / retirement of fixed assets, net 3,372 184 4,712 1,710  
Total costs and expenses 312,067 297,485 442,441 421,764  
Operating income (loss) 68,249 95,313 (7,398) 19,352  
Interest expense (income), net 21,282 21,904 40,818 40,786  
Net effect of swaps (906) 4,368 (4,534) 4,669  
Loss on early debt extinguishment   23,115 1,073 23,115  
Loss (gain) on foreign currency 14,984 (3,183) 25,078 (5,854)  
Other (income) expense (84) 0 (207) 0  
(Income) loss from investment in affiliates 0 0 0 0  
Income (loss) before taxes 32,973 49,109 (69,626) (43,364)  
Provision for taxes 13,730 17,741 (5,469) (9,978)  
Net income (loss) 19,243 31,368 (64,157) (33,386)  
Other comprehensive income, (net of tax):          
Foreign currency translation adjustment 6,662 (1,282) 11,266 (1,942)  
Unrealized gain on cash flow hedging derivatives 2,116 1,993 4,134 3,987  
Other comprehensive income, (net of tax) 8,778 711 15,400 2,045  
Total comprehensive income (loss) 28,021 32,079 (48,757) (31,341)  
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 23,937 28,811 13,170 22,673  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses 0 0 0 0  
Selling, general and administrative 926 1,033 1,685 1,927  
Depreciation and amortization 0 0 0 0  
Loss on impairment / retirement of fixed assets, net 0 0 0 0  
Total costs and expenses 926 1,033 1,685 1,927  
Operating income (loss) 23,011 27,778 11,485 20,746  
Interest expense (income), net 5,736 5,259 10,640 13,428  
Net effect of swaps (324) 2,590 (2,531) 2,740  
Loss on early debt extinguishment   11,773 0 11,773  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 64 63 123 125  
(Income) loss from investment in affiliates (4,198) (24,802) 64,330 23,864  
Income (loss) before taxes 21,733 32,895 (61,077) (31,184)  
Provision for taxes 2,490 1,527 3,080 2,202  
Net income (loss) 19,243 31,368 (64,157) (33,386)  
Other comprehensive income, (net of tax):          
Foreign currency translation adjustment 6,662 (1,282) 11,266 (1,942)  
Unrealized gain on cash flow hedging derivatives 2,116 1,993 4,134 3,987  
Other comprehensive income, (net of tax) 8,778 711 15,400 2,045  
Total comprehensive income (loss) 28,021 32,079 (48,757) (31,341)  
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 360,832 377,266 410,619 422,562  
Costs and expenses:          
Cost of food, merchandise, and games revenues 31,834 31,415 37,837 36,895  
Operating expenses 185,755 193,474 211,614 222,769  
Selling, general and administrative 33,921 32,409 46,714 43,893  
Depreciation and amortization 46,271 45,792 51,784 51,147  
Loss on impairment / retirement of fixed assets, net 3,345 174 4,645 1,255  
Total costs and expenses 301,126 303,264 352,594 355,959  
Operating income (loss) 59,706 74,002 58,025 66,603  
Interest expense (income), net 4,886 6,105 9,568 5,605  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment   2,956 886 2,956  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 21,671 13,800 30,439 28,345  
(Income) loss from investment in affiliates 13,602 (11,367) 34,187 (270)  
Income (loss) before taxes 19,547 62,508 (17,055) 29,967  
Provision for taxes 8,037 19,127 4,161 11,528  
Net income (loss) 11,510 43,381 (21,216) 18,439  
Other comprehensive income, (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, (net of tax) 0 0 0 0  
Total comprehensive income (loss) 11,510 43,381 (21,216) 18,439  
June 2014 Notes [Member] | Eliminations [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues (125,628) (134,705) (111,046) (125,607)  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses (125,628) (134,705) (111,046) (125,607)  
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 (125,628) (134,705) (111,046) (125,607)  
Operating income (loss) 0 0 0 0  
Interest expense (income), net 0 0 0 0  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment   0 0 0  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 0 0 0 0  
(Income) loss from investment in affiliates 2,109 79,555 (119,732) (5,156)  
Income (loss) before taxes (2,109) (79,555) 119,732 5,156  
Provision for taxes 0 0 0 0  
Net income (loss) (2,109) (79,555) 119,732 5,156  
Other comprehensive income, (net of tax):          
Foreign currency translation adjustment (6,662) 1,282 (11,266) 1,942  
Unrealized gain on cash flow hedging derivatives (727) (606) (1,357) (1,211)  
Other comprehensive income, (net of tax) (7,389) 676 (12,623) 731  
Total comprehensive income (loss) (9,498) (78,879) 107,109 5,887  
April 2017 Notes [Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 23,937 28,811 13,170 22,673  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses 0 0 0 0  
Selling, general and administrative 926 1,033 1,685 1,927  
Depreciation and amortization 0 0 0 0  
Loss on impairment / retirement of fixed assets, net 0 0 0 0  
Total costs and expenses 926 1,033 1,685 1,927  
Operating income (loss) 23,011 27,778 11,485 20,746  
Interest expense (income), net 5,736 5,259 10,640 13,428  
Net effect of swaps (324) 2,590 (2,531) 2,740  
Loss on early debt extinguishment   11,773 0 11,773  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 64 63 123 125  
(Income) loss from investment in affiliates (4,198) (24,802) 64,330 23,864  
Income (loss) before taxes 21,733 32,895 (61,077) (31,184)  
Provision for taxes 2,490 1,527 3,080 2,202  
Net income (loss) 19,243 31,368 (64,157) (33,386)  
Other comprehensive income, (net of tax):          
Foreign currency translation adjustment 6,662 (1,282) 11,266 (1,942)  
Unrealized gain on cash flow hedging derivatives 2,116 1,993 4,134 3,987  
Other comprehensive income, (net of tax) 8,778 711 15,400 2,045  
Total comprehensive income (loss) 28,021 32,079 (48,757) (31,341)  
April 2017 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 118,781 129,395 120,487 133,177  
Costs and expenses:          
Cost of food, merchandise, and games revenues 6,239 6,492 6,343 6,659  
Operating expenses 10,972 11,784 19,861 20,225  
Selling, general and administrative 6,570 6,225 7,720 6,816  
Depreciation and amortization 46,271 45,792 51,784 51,147  
Loss on impairment / retirement of fixed assets, net 2,550 (103) 3,199 482  
Total costs and expenses 72,602 70,190 88,907 85,329  
Operating income (loss) 46,179 59,205 31,580 47,848  
Interest expense (income), net (8,160) (5,053) (15,031) (8,975)  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment   0 0 0  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 21,671 13,800 30,439 28,345  
(Income) loss from investment in affiliates 13,602 (11,367) 34,187 (270)  
Income (loss) before taxes 19,066 61,825 (18,015) 28,748  
Provision for taxes 7,556 18,444 3,201 10,309  
Net income (loss) 11,510 43,381 (21,216) 18,439  
Other comprehensive income, (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, (net of tax) 0 0 0 0  
Total comprehensive income (loss) 11,510 43,381 (21,216) 18,439  
April 2017 Notes [Member] | Eliminations [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues (162,710) (171,063) (153,778) (167,429)  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses (162,710) (171,063) (153,778) (167,429)  
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 (162,710) (171,063) (153,778) (167,429)  
Operating income (loss) 0 0 0 0  
Interest expense (income), net 0 0 0 0  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment   0 0 0  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 0 0 0 0  
(Income) loss from investment in affiliates 2,109 79,555 (119,732) (5,156)  
Income (loss) before taxes (2,109) (79,555) 119,732 5,156  
Provision for taxes 0 0 0 0  
Net income (loss) (2,109) (79,555) 119,732 5,156  
Other comprehensive income, (net of tax):          
Foreign currency translation adjustment (6,662) 1,282 (11,266) 1,942  
Unrealized gain on cash flow hedging derivatives (727) (606) (1,357) (1,211)  
Other comprehensive income, (net of tax) (7,389) 676 (12,623) 731  
Total comprehensive income (loss) (9,498) (78,879) 107,109 5,887  
Co-Issuer Subsidiary (Magnum) [Member] | June 2014 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 91,527 93,601 92,381 93,310  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses 93,036 88,841 135,707 129,433  
Selling, general and administrative 15,638 15,111 30,088 29,606  
Depreciation and amortization 8 9 16 17  
Loss on impairment / retirement of fixed assets, net 0 0 0 0  
Total costs and expenses 108,682 103,961 165,811 159,056  
Operating income (loss) (17,155) (10,360) (73,430) (65,746)  
Interest expense (income), net 4,592 4,280 8,959 9,588  
Net effect of swaps (582) 1,778 (2,003) 1,929  
Loss on early debt extinguishment   8,188 187 8,188  
Loss (gain) on foreign currency 62 0 21 0  
Other (income) expense (22,751) (14,683) (32,555) (29,947)  
(Income) loss from investment in affiliates (2,531) (31,496) 26,284 (10,892)  
Income (loss) before taxes 4,055 21,573 (74,323) (44,612)  
Provision for taxes (143) (3,230) (9,994) (20,749)  
Net income (loss) 4,198 24,803 (64,329) (23,863)  
Other comprehensive income, (net of tax):          
Foreign currency translation adjustment 0 0 0 0  
Unrealized gain on cash flow hedging derivatives 727 606 1,357 1,211  
Other comprehensive income, (net of tax) 727 606 1,357 1,211  
Total comprehensive income (loss) 4,925 25,409 (62,972) (22,652)  
Co-Issuer Subsidiary (Magnum) [Member] | April 2017 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 91,527 93,601 92,381 93,310  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses 93,036 88,841 135,707 129,433  
Selling, general and administrative 15,638 15,111 30,088 29,606  
Depreciation and amortization 8 9 16 17  
Loss on impairment / retirement of fixed assets, net 0 0 0 0  
Total costs and expenses 108,682 103,961 165,811 159,056  
Operating income (loss) (17,155) (10,360) (73,430) (65,746)  
Interest expense (income), net 4,592 4,280 8,959 9,588  
Net effect of swaps (582) 1,778 (2,003) 1,929  
Loss on early debt extinguishment   8,188 187 8,188  
Loss (gain) on foreign currency 62 0 21 0  
Other (income) expense (22,751) (14,683) (32,555) (29,947)  
(Income) loss from investment in affiliates (2,531) (31,496) 26,284 (10,892)  
Income (loss) before taxes 4,055 21,573 (74,323) (44,612)  
Provision for taxes (143) (3,230) (9,994) (20,749)  
Net income (loss) 4,198 24,803 (64,329) (23,863)  
Other comprehensive income, (net of tax):          
Foreign currency translation adjustment 0 0 0 0  
Unrealized gain on cash flow hedging derivatives 727 606 1,357 1,211  
Other comprehensive income, (net of tax) 727 606 1,357 1,211  
Total comprehensive income (loss) 4,925 25,409 (62,972) (22,652)  
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 29,648 27,825 29,919 28,178  
Costs and expenses:          
Cost of food, merchandise, and games revenues 3,184 2,834 3,184 2,834  
Operating expenses 14,254 12,770 19,970 18,074  
Selling, general and administrative 3,556 3,307 4,236 4,053  
Depreciation and amortization 5,940 5,011 5,940 5,013  
Loss on impairment / retirement of fixed assets, net 27 10 67 455  
Total costs and expenses 26,961 23,932 33,397 30,429  
Operating income (loss) 2,687 3,893 (3,478) (2,251)  
Interest expense (income), net 6,068 6,260 11,651 12,165  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment   198 0 198  
Loss (gain) on foreign currency 14,922 (3,183) 25,057 (5,854)  
Other (income) expense 932 820 1,786 1,477  
(Income) loss from investment in affiliates (8,982) (11,890) (5,069) (7,546)  
Income (loss) before taxes (10,253) 11,688 (36,903) (2,691)  
Provision for taxes 3,346 317 (2,716) (2,959)  
Net income (loss) (13,599) 11,371 (34,187) 268  
Other comprehensive income, (net of tax):          
Foreign currency translation adjustment 6,662 (1,282) 11,266 (1,942)  
Unrealized gain on cash flow hedging derivatives 0 0 0 0  
Other comprehensive income, (net of tax) 6,662 (1,282) 11,266 (1,942)  
Total comprehensive income (loss) (6,937) 10,089 (22,921) (1,674)  
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 29,648 27,825 29,919 28,178  
Costs and expenses:          
Cost of food, merchandise, and games revenues 3,184 2,834 3,184 2,834  
Operating expenses 14,254 12,770 19,970 18,074  
Selling, general and administrative 3,556 3,307 4,236 4,053  
Depreciation and amortization 5,940 5,011 5,940 5,013  
Loss on impairment / retirement of fixed assets, net 27 10 67 455  
Total costs and expenses 26,961 23,932 33,397 30,429  
Operating income (loss) 2,687 3,893 (3,478) (2,251)  
Interest expense (income), net 6,068 6,260 11,651 12,165  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment   198 0 198  
Loss (gain) on foreign currency 14,922 (3,183) 25,057 (5,854)  
Other (income) expense 932 820 1,786 1,477  
(Income) loss from investment in affiliates (8,982) (11,890) (5,069) (7,546)  
Income (loss) before taxes (10,253) 11,688 (36,903) (2,691)  
Provision for taxes 3,346 317 (2,716) (2,959)  
Net income (loss) (13,599) 11,371 (34,187) 268  
Other comprehensive income, (net of tax):          
Foreign currency translation adjustment 6,662 (1,282) 11,266 (1,942)  
Unrealized gain on cash flow hedging derivatives 0 0 0 0  
Other comprehensive income, (net of tax) 6,662 (1,282) 11,266 (1,942)  
Total comprehensive income (loss) (6,937) 10,089 (22,921) (1,674)  
Co-Issuer Subsidiary (Millennium) [Member] | April 2017 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 279,133 284,229 332,864 331,207  
Costs and expenses:          
Cost of food, merchandise, and games revenues 25,595 24,923 31,494 30,236  
Operating expenses 211,865 218,048 234,485 244,366  
Selling, general and administrative 27,351 26,184 38,994 37,077  
Depreciation and amortization 0 0 0 0  
Loss on impairment / retirement of fixed assets, net 795 277 1,446 773  
Total costs and expenses 265,606 269,432 306,419 312,452  
Operating income (loss) 13,527 14,797 26,445 18,755  
Interest expense (income), net 13,046 11,158 24,599 14,580  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment   2,956 886 2,956  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 0 0 0 0  
(Income) loss from investment in affiliates 0 0 0 0  
Income (loss) before taxes 481 683 960 1,219  
Provision for taxes 481 683 960 1,219  
Net income (loss) 0 0 0 0  
Other comprehensive income, (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, (net of tax) 0 0 0 0  
Total comprehensive income (loss) $ 0 $ 0 $ 0 $ 0