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 9 Months Ended 12 Months Ended
Sep. 23, 2018
Sep. 24, 2017
Sep. 23, 2018
Sep. 24, 2017
Dec. 31, 2017
Condensed Financial Statements, Captions [Line Items]          
Net revenues $ 663,703 $ 652,689 $ 1,098,746 $ 1,093,805  
Costs and expenses:          
Cost of food, merchandise, and games revenues 53,891 52,647 94,912 92,376  
Operating expenses 206,505 202,710 462,750 447,379  
Selling, general and administrative 67,114 71,663 149,837 151,142  
Depreciation and amortization 74,374 70,060 132,114 126,237  
Loss on impairment / retirement of fixed assets, net 3,247 1,347 7,959 3,057  
Gain on sale of investment 0 (1,877) 0 (1,877)  
Total costs and expenses 405,131 396,550 847,572 818,314  
Operating income 258,572 256,139 251,174 275,491  
Interest (income) expense, net 20,934 21,287 61,752 62,073  
Net effect of swaps (1,217) (952) (5,751) 3,717  
Loss on early debt extinguishment 0 0 1,073 23,115 $ 23,100
Loss (gain) on foreign currency (13,054) (29,193) 12,024 (35,047)  
Other (income) expense (168) (65) (375) (65)  
(Income) loss from investment in affiliates 0 0 0 0  
Income before taxes 252,077 265,062 182,451 221,698  
Provision for taxes 38,770 73,747 33,301 63,769  
Net income 213,307 191,315 149,150 157,929  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment (5,276) (11,143) 5,990 (13,085)  
Unrealized loss on cash flow hedging derivatives 2,116 1,994 6,250 5,981  
Other comprehensive income (loss), (net of tax) (3,160) (9,149) 12,240 (7,104)  
Total comprehensive income 210,147 182,166 161,390 150,825  
June 2014 Notes [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 663,703 652,689 1,098,746 1,093,805  
Costs and expenses:          
Cost of food, merchandise, and games revenues 53,891 52,647 94,912 92,376  
Operating expenses 206,505 202,710 462,750 447,379  
Selling, general and administrative 67,114 71,663 149,837 151,142  
Depreciation and amortization 74,374 70,060 132,114 126,237  
Loss on impairment / retirement of fixed assets, net 3,247 1,347 7,959 3,057  
Gain on sale of investment   (1,877)   (1,877)  
Total costs and expenses 405,131 396,550 847,572 818,314  
Operating income 258,572 256,139 251,174 275,491  
Interest (income) expense, net 20,934 21,287 61,752 62,073  
Net effect of swaps (1,217) (952) (5,751) 3,717  
Loss on early debt extinguishment     1,073 23,115  
Loss (gain) on foreign currency (13,054) (29,193) 12,024 (35,047)  
Other (income) expense (168) (65) (375) (65)  
(Income) loss from investment in affiliates 0 0 0 0  
Income before taxes 252,077 265,062 182,451 221,698  
Provision for taxes 38,770 73,747 33,301 63,769  
Net income 213,307 191,315 149,150 157,929  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment (5,276) (11,143) 5,990 (13,085)  
Unrealized loss on cash flow hedging derivatives 2,116 1,994 6,250 5,981  
Other comprehensive income (loss), (net of tax) (3,160) (9,149) 12,240 (7,104)  
Total comprehensive income 210,147 182,166 161,390 150,825  
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 71,751 69,999 84,921 92,672  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses 0 0 0 0  
Selling, general and administrative 185 327 1,870 2,254  
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 185 327 1,870 2,254  
Operating income 71,566 69,672 83,051 90,418  
Interest (income) expense, net 5,879 4,857 16,519 18,285  
Net effect of swaps 265 (578) (2,266) 2,162  
Loss on early debt extinguishment     0 11,773  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 63 62 186 187  
(Income) loss from investment in affiliates (153,756) (132,699) (89,426) (108,835)  
Income before taxes 219,115 198,030 158,038 166,846  
Provision for taxes 5,808 6,715 8,888 8,917  
Net income 213,307 191,315 149,150 157,929  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment (5,276) (11,143) 5,990 (13,085)  
Unrealized loss on cash flow hedging derivatives 2,116 1,994 6,250 5,981  
Other comprehensive income (loss), (net of tax) (3,160) (9,149) 12,240 (7,104)  
Total comprehensive income 210,147 182,166 161,390 150,825  
June 2014 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 613,094 596,837 1,023,713 1,019,399  
Costs and expenses:          
Cost of food, merchandise, and games revenues 46,871 44,912 84,708 81,807  
Operating expenses 349,145 334,008 560,759 556,777  
Selling, general and administrative 41,681 45,045 88,395 88,938  
Depreciation and amortization 65,987 62,195 117,771 113,342  
Loss on impairment / retirement of fixed assets, net 3,247 1,260 7,892 2,515  
Gain on sale of investment   0   0  
Total costs and expenses 506,931 487,420 859,525 843,379  
Operating income 106,163 109,417 164,188 176,020  
Interest (income) expense, net 4,997 5,973 14,565 11,578  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment     886 2,956  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 27,134 25,386 57,573 53,731  
(Income) loss from investment in affiliates (56,985) (58,378) (22,798) (58,648)  
Income before taxes 131,017 136,436 113,962 166,403  
Provision for taxes 13,878 21,074 18,039 32,602  
Net income 117,139 115,362 95,923 133,801  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment 0 0 0 0  
Unrealized loss on cash flow hedging derivatives 0 0 0 0  
Other comprehensive income (loss), (net of tax) 0 0 0 0  
Total comprehensive income 117,139 115,362 95,923 133,801  
June 2014 Notes [Member] | Eliminations [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues (285,240) (269,539) (396,286) (395,146)  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses (285,240) (269,539) (396,286) (395,146)  
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 (285,240) (269,539) (396,286) (395,146)  
Operating income 0 0 0 0  
Interest (income) expense, net 0 0 0 0  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment     0 0  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 0 0 0 0  
(Income) loss from investment in affiliates 327,879 306,442 208,147 301,286  
Income before taxes (327,879) (306,442) (208,147) (301,286)  
Provision for taxes 0 0 0 0  
Net income (327,879) (306,442) (208,147) (301,286)  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment 5,276 11,143 (5,990) 13,085  
Unrealized loss on cash flow hedging derivatives (728) (605) (2,085) (1,816)  
Other comprehensive income (loss), (net of tax) 4,548 10,538 (8,075) 11,269  
Total comprehensive income (323,331) (295,904) (216,222) (290,017)  
April 2017 Notes [Member] | Reportable Legal Entities [Member] | Cedar Fair L.P. (Parent) [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 71,751 69,999 84,921 92,672  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses 0 0 0 0  
Selling, general and administrative 185 327 1,870 2,254  
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 185 327 1,870 2,254  
Operating income 71,566 69,672 83,051 90,418  
Interest (income) expense, net 5,879 4,857 16,519 18,285  
Net effect of swaps 265 (578) (2,266) 2,162  
Loss on early debt extinguishment     0 11,773  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 63 62 186 187  
(Income) loss from investment in affiliates (153,756) (132,699) (89,426) (108,835)  
Income before taxes 219,115 198,030 158,038 166,846  
Provision for taxes 5,808 6,715 8,888 8,917  
Net income 213,307 191,315 149,150 157,929  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment (5,276) (11,143) 5,990 (13,085)  
Unrealized loss on cash flow hedging derivatives 2,116 1,994 6,250 5,981  
Other comprehensive income (loss), (net of tax) (3,160) (9,149) 12,240 (7,104)  
Total comprehensive income 210,147 182,166 161,390 150,825  
April 2017 Notes [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 189,672 189,586 310,159 322,763  
Costs and expenses:          
Cost of food, merchandise, and games revenues 8,737 8,611 15,080 15,270  
Operating expenses 12,276 12,519 32,137 32,744  
Selling, general and administrative 7,103 9,024 14,823 15,840  
Depreciation and amortization 65,987 62,195 117,771 113,342  
Loss on impairment / retirement of fixed assets, net 2,825 522 6,024 1,004  
Gain on sale of investment   0   0  
Total costs and expenses 96,928 92,871 185,835 178,200  
Operating income 92,744 96,715 124,324 144,563  
Interest (income) expense, net (7,943) (6,194) (22,974) (15,169)  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment     0 0  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 27,134 25,386 57,573 53,731  
(Income) loss from investment in affiliates (56,985) (58,378) (22,798) (58,648)  
Income before taxes 130,538 135,901 112,523 164,649  
Provision for taxes 13,399 20,539 16,600 30,848  
Net income 117,139 115,362 95,923 133,801  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment 0 0 0 0  
Unrealized loss on cash flow hedging derivatives 0 0 0 0  
Other comprehensive income (loss), (net of tax) 0 0 0 0  
Total comprehensive income 117,139 115,362 95,923 133,801  
April 2017 Notes [Member] | Eliminations [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues (336,529) (319,818) (490,307) (487,247)  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses (336,529) (319,818) (490,307) (487,247)  
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 (336,529) (319,818) (490,307) (487,247)  
Operating income 0 0 0 0  
Interest (income) expense, net 0 0 0 0  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment     0 0  
Loss (gain) on foreign currency 0 0 0 0  
Other (income) expense 0 0 0 0  
(Income) loss from investment in affiliates 327,879 306,442 208,147 301,286  
Income before taxes (327,879) (306,442) (208,147) (301,286)  
Provision for taxes 0 0 0 0  
Net income (327,879) (306,442) (208,147) (301,286)  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment 5,276 11,143 (5,990) 13,085  
Unrealized loss on cash flow hedging derivatives (728) (605) (2,085) (1,816)  
Other comprehensive income (loss), (net of tax) 4,548 10,538 (8,075) 11,269  
Total comprehensive income (323,331) (295,904) (216,222) (290,017)  
Co-Issuer Subsidiary (Magnum) [Member] | June 2014 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 182,833 169,429 275,214 262,739  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses 122,455 118,614 258,162 248,047  
Selling, general and administrative 20,666 21,752 50,754 51,358  
Depreciation and amortization 8 9 24 26  
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 143,129 138,498 308,940 297,554  
Operating income 39,704 30,931 (33,726) (34,815)  
Interest (income) expense, net 4,072 4,305 13,031 13,893  
Net effect of swaps (1,482) (374) (3,485) 1,555  
Loss on early debt extinguishment     187 8,188  
Loss (gain) on foreign currency 15 (27) 36 (27)  
Other (income) expense (28,849) (26,676) (61,404) (56,623)  
(Income) loss from investment in affiliates (100,629) (98,522) (74,345) (109,414)  
Income before taxes 166,577 152,225 92,254 107,613  
Provision for taxes 12,823 19,526 2,829 (1,223)  
Net income 153,754 132,699 89,425 108,836  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment 0 0 0 0  
Unrealized loss on cash flow hedging derivatives 728 605 2,085 1,816  
Other comprehensive income (loss), (net of tax) 728 605 2,085 1,816  
Total comprehensive income 154,482 133,304 91,510 110,652  
Co-Issuer Subsidiary (Magnum) [Member] | April 2017 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 182,833 169,429 275,214 262,739  
Costs and expenses:          
Cost of food, merchandise, and games revenues 0 0 0 0  
Operating expenses 122,455 118,614 258,162 248,047  
Selling, general and administrative 20,666 21,752 50,754 51,358  
Depreciation and amortization 8 9 24 26  
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 143,129 138,498 308,940 297,554  
Operating income 39,704 30,931 (33,726) (34,815)  
Interest (income) expense, net 4,072 4,305 13,031 13,893  
Net effect of swaps (1,482) (374) (3,485) 1,555  
Loss on early debt extinguishment     187 8,188  
Loss (gain) on foreign currency 15 (27) 36 (27)  
Other (income) expense (28,849) (26,676) (61,404) (56,623)  
(Income) loss from investment in affiliates (100,629) (98,522) (74,345) (109,414)  
Income before taxes 166,577 152,225 92,254 107,613  
Provision for taxes 12,823 19,526 2,829 (1,223)  
Net income 153,754 132,699 89,425 108,836  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment 0 0 0 0  
Unrealized loss on cash flow hedging derivatives 728 605 2,085 1,816  
Other comprehensive income (loss), (net of tax) 728 605 2,085 1,816  
Total comprehensive income 154,482 133,304 91,510 110,652  
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 81,265 85,963 111,184 114,141  
Costs and expenses:          
Cost of food, merchandise, and games revenues 7,020 7,735 10,204 10,569  
Operating expenses 20,145 19,627 40,115 37,701  
Selling, general and administrative 4,582 4,539 8,818 8,592  
Depreciation and amortization 8,379 7,856 14,319 12,869  
Loss on impairment / retirement of fixed assets, net 0 87 67 542  
Gain on sale of investment   0   0  
Total costs and expenses 40,126 39,844 73,523 70,273  
Operating income 41,139 46,119 37,661 43,868  
Interest (income) expense, net 5,986 6,152 17,637 18,317  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment     0 198  
Loss (gain) on foreign currency (13,069) (29,166) 11,988 (35,020)  
Other (income) expense 1,484 1,163 3,270 2,640  
(Income) loss from investment in affiliates (16,509) (16,843) (21,578) (24,389)  
Income before taxes 63,247 84,813 26,344 82,122  
Provision for taxes 6,261 26,432 3,545 23,473  
Net income 56,986 58,381 22,799 58,649  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment (5,276) (11,143) 5,990 (13,085)  
Unrealized loss on cash flow hedging derivatives 0 0 0 0  
Other comprehensive income (loss), (net of tax) (5,276) (11,143) 5,990 (13,085)  
Total comprehensive income 51,710 47,238 28,789 45,564  
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 81,265 85,963 111,184 114,141  
Costs and expenses:          
Cost of food, merchandise, and games revenues 7,020 7,735 10,204 10,569  
Operating expenses 20,145 19,627 40,115 37,701  
Selling, general and administrative 4,582 4,539 8,818 8,592  
Depreciation and amortization 8,379 7,856 14,319 12,869  
Loss on impairment / retirement of fixed assets, net 0 87 67 542  
Gain on sale of investment   0   0  
Total costs and expenses 40,126 39,844 73,523 70,273  
Operating income 41,139 46,119 37,661 43,868  
Interest (income) expense, net 5,986 6,152 17,637 18,317  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment     0 198  
Loss (gain) on foreign currency (13,069) (29,166) 11,988 (35,020)  
Other (income) expense 1,484 1,163 3,270 2,640  
(Income) loss from investment in affiliates (16,509) (16,843) (21,578) (24,389)  
Income before taxes 63,247 84,813 26,344 82,122  
Provision for taxes 6,261 26,432 3,545 23,473  
Net income 56,986 58,381 22,799 58,649  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment (5,276) (11,143) 5,990 (13,085)  
Unrealized loss on cash flow hedging derivatives 0 0 0 0  
Other comprehensive income (loss), (net of tax) (5,276) (11,143) 5,990 (13,085)  
Total comprehensive income 51,710 47,238 28,789 45,564  
Co-Issuer Subsidiary (Millennium) [Member] | April 2017 Notes [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]          
Condensed Financial Statements, Captions [Line Items]          
Net revenues 474,711 457,530 807,575 788,737  
Costs and expenses:          
Cost of food, merchandise, and games revenues 38,134 36,301 69,628 66,537  
Operating expenses 388,158 371,768 622,643 616,134  
Selling, general and administrative 34,578 36,021 73,572 73,098  
Depreciation and amortization 0 0 0 0  
Loss on impairment / retirement of fixed assets, net 422 738 1,868 1,511  
Gain on sale of investment   0   0  
Total costs and expenses 461,292 444,828 767,711 757,280  
Operating income 13,419 12,702 39,864 31,457  
Interest (income) expense, net 12,940 12,167 37,539 26,747  
Net effect of swaps 0 0 0 0  
Loss on early debt extinguishment     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 before taxes 479 535 1,439 1,754  
Provision for taxes 479 535 1,439 1,754  
Net income 0 0 0 0  
Other comprehensive income (loss), (net of tax):          
Foreign currency translation adjustment 0 0 0 0  
Unrealized loss on cash flow hedging derivatives 0 0 0 0  
Other comprehensive income (loss), (net of tax) 0 0 0 0  
Total comprehensive income $ 0 $ 0 $ 0 $ 0